REKAPITULASI RENCANA ANGGARAN BIAYA

Proyek : Gudang Kamal

Lokasi : Kamal
Tahun : 2024

NO URAIAN PEKERJAAN HARGA

I PEKERJAAN PENDAHULUAN 55,818,000
II PEKERJAAN BETON 44,721,720
III PEKERJAAN DINDING, PARTISI GYPSUM, PARTISI WPC 529,927,891
IV PEKERJAAN LANTAI 303,412,820
V PEKERJAAN MEP (MEKANIKAL, ELEKTRIKAL, PLUMBING) 573,117,000
VI PEKERJAAN PLAFON 400,482,000
VII PEKERJAAN FINISHING DINDING 465,912,400
VIII PEKERJAAN KUSEN PINTU JENDELA 748,090,190
IX PEKERJAAN SANITARY 79,534,000
JUMLAH 3,201,016,021
JUMLAH DIBULATKAN 3,201,000,000

Tangerang 10 Oktober 2024

Kontraktor

Agatama
 RENCANA ANGGARAN BIAYA
Proyek : Gudang Kamal
Lokasi : Kamal
Tahun : 2024

NO URAIAN PEKERJAAN VOLUME HARGA HARGA TOTAL TOTAL JUMLAH

SAT. MATERIAL JASA MATERIAL JASA HARGA
1 2 3 5
I PEKERJAAN PENDAHULUAN SUB TOTAL Rp 55,818,000
1 Pek. Mobilisasi Bahan dan Peralatan Kerja 3.00 Bulan - 5,000,000 - 15,000,000 Rp 15,000,000
2 Pek. Pengukuran dan Pemasangan Lot Ruangan 1.00 ls 500,000 4,500,000 500,000 4,500,000 Rp 5,000,000
4 Pek. Pembersihan Lapangan dan Perataan 1,771.20 m2 - 15,000 - 26,568,000 Rp 26,568,000
5 Pek. Direksi Keet, Ukuran 3 x 4 m 1.00 Ls 3,000,000 2,500,000 3,000,000 2,500,000 Rp 5,500,000
6 Peralatan APD dan P3K 1.00 Ls 3,000,000 750,000 3,000,000 750,000 Rp 3,750,000

II PEKERJAAN BETON SUB TOTAL Rp 44,721,720

Lantai 1
1 Pek. Kolom KP ( 13x13 cm )
- Beton K-250 Semen, Pasir, Batu Split 0.86 m3 700,000 525,000 604,800 453,600 Rp. 1,058,400
- Penulangan 60.48 Kg 24,500 10,000 1,481,760 604,800 Rp. 2,086,560
- Bekisting Kolom ( 3x Pakai ) 4.32 m2 135,000 100,000 583,200 432,000 Rp. 1,015,200
2 Pek. Ring Balk RB ( 13x20 cm )
- Beton K-250 Semen, Pasir, Batu Split 0.37 m3 700,000 525,000 262,080 196,560 Rp. 458,640
- Penulangan 26.21 Kg 24,500 10,000 642,096 262,080 Rp. 904,176
- Bekisting Balok ( 3x Pakai ) 1.87 m2 135,000 100,000 252,720 187,200 Rp. 439,920
3 Pek. Meja Wastafle (Beton)
- Beton K-250 Semen, Pasir, Batu Split 1.44 m3 700,000 525,000 1,008,000 756,000 Rp. 1,764,000
- Penulangan 100.80 Kg 24,500 10,000 2,469,600 1,008,000 Rp. 3,477,600
- Bekisting Balok ( 3x Pakai ) 7.20 m2 135,000 100,000 972,000 720,000 Rp. 1,692,000
Lantai 2
4 Pek. Kolom KP ( 13x13 cm )
- Beton K-250 Semen, Pasir, Batu Split 1.30 m3 700,000 525,000 907,200 680,400 Rp. 1,587,600
- Penulangan 90.72 Kg 24,500 10,000 2,222,640 907,200 Rp. 3,129,840
- Bekisting Kolom ( 3x Pakai ) 6.48 m2 135,000 100,000 874,800 648,000 Rp. 1,522,800
5 Pek. Ring Balk RB ( 13x20 cm )
- Beton K-250 Semen, Pasir, Batu Split 0.58 m3 700,000 525,000 405,720 304,290 Rp. 710,010
- Penulangan 40.57 Kg 24,500 10,000 994,014 405,720 Rp. 1,399,734
- Bekisting Balok ( 3x Pakai ) 2.90 m2 135,000 100,000 391,230 289,800 Rp. 681,030
6 Pek. Meja Wastafle (Beton)
- Beton K-250 Semen, Pasir, Batu Split 1.44 m3 700,000 525,000 1,008,000 756,000 Rp. 1,764,000
- Penulangan 100.80 Kg 24,500 10,000 2,469,600 1,008,000 Rp. 3,477,600
- Bekisting Balok ( 3x Pakai ) 7.20 m2 135,000 100,000 972,000 720,000 Rp. 1,692,000
Lantai 3
7 Pek. Kolom KP ( 13x13 cm )
- Beton K-250 Semen, Pasir, Batu Split 1.51 m3 700,000 525,000 1,058,400 793,800 Rp. 1,852,200
- Penulangan 105.84 Kg 24,500 10,000 2,593,080 1,058,400 Rp. 3,651,480
- Bekisting Kolom ( 3x Pakai ) 7.56 m2 135,000 100,000 1,020,600 756,000 Rp. 1,776,600
8 Pek. Ring Balk RB ( 13x20 cm )
- Beton K-250 Semen, Pasir, Batu Split 0.34 m3 700,000 525,000 239,400 179,550 Rp. 418,950
- Penulangan 23.94 Kg 24,500 10,000 586,530 239,400 Rp. 825,930
- Bekisting Balok ( 3x Pakai ) 1.71 m2 135,000 100,000 230,850 171,000 Rp. 401,850
9 Pek. Meja Wastafle (Beton)
- Beton K-250 Semen, Pasir, Batu Split 1.44 m3 700,000 525,000 1,008,000 756,000 Rp. 1,764,000
- Penulangan 100.80 Kg 24,500 10,000 2,469,600 1,008,000 Rp. 3,477,600
- Bekisting Balok ( 3x Pakai ) 7.20 m2 135,000 100,000 972,000 720,000 Rp. 1,692,000

III PEKERJAAN DINDING, PARTISI GYPSUM, PARTISI WPC SUB TOTAL Rp 529,927,891
Lantai 1
Pekerjaan Dinding
1 Pek. Pas. Dinding Hebel
- Bata Ringan Hebel tbl 7,5 cm 182.88 m2 84,000 100,000 15,361,920 18,288,000 Rp. 33,649,920
- Lem Mortar Mortar Utama 380 25 sak 125,000 15,000 3,154,680 378,562 Rp. 3,533,242
2 Pek. Plesteran Pas. Bata 1 SP : 4 PP, Tebal 15 mm 365.76 m2 50,000 37,500 18,288,000 13,716,000 Rp. 32,004,000
3 Pek. Acian Dinding 365.76 m2 47,500 21,000 17,373,600 7,680,960 Rp. 25,054,560
Pekerjaan Partisi Gypsum
4 Pek. Rangka Partisi Rangka Hollow 0,5 mm 480.24 m2 73,000 82,500 35,057,520 39,619,800 Rp. 74,677,320
5 Pek. Partisi Gypsum Gypsum Aplus tbl 9 mm 480.24 m2 37,454 17,500 17,986,669 8,404,200 Rp. 26,390,869
Pekerjaan Partisi WPC
6 Pek. Dudukan Kisi WPC Kayu Rangka Galvalum Tutup Gypsum 44.16 m2 105,000 135,000 4,636,800 5,961,600 Rp. 10,598,400
WPC Hollow Partisi Kisi-Kisi uk. 50x50 mm
7 Pek. Kisi WPC 240.00 btg 115,000 37,500 27,600,000 9,000,000 Rp. 36,600,000
Panjang = 2,9 m
Lantai 2
Pekerjaan Dinding
1 Pek. Pas. Dinding Hebel
- Bata Ringan Hebel tbl 7,5 cm 94.56 m2 84,000 100,000 7,943,040 9,456,000 Rp. 17,399,040
- Lem Mortar Mortar Utama 380 13 sak 125,000 15,000 1,631,160 195,739 Rp. 1,826,899
2 Pek. Plesteran Pas. Bata 1 SP : 4 PP, Tebal 15 mm 189.12 m2 50,000 37,500 9,456,000 7,092,000 Rp. 16,548,000
3 Pek. Acian Dinding 189.12 m2 47,500 21,000 8,983,200 3,971,520 Rp. 12,954,720
Pekerjaan Partisi Gypsum
4 Pek. Rangka Partisi Rangka Hollow 0,5 mm 250.08 m2 73,000 82,500 18,255,840 20,631,600 Rp. 38,887,440
5 Pek. Partisi Gypsum Gypsum Aplus tbl 9 mm 250.08 m2 33,800 17,500 8,452,579 4,376,400 Rp. 12,828,979
Pekerjaan Partisi WPC
6 Pek. Dudukan Kisi WPC Kayu Rangka Galvalum Tutup Gypsum 44.16 m2 105,000 135,000 4,636,800 5,961,600 Rp. 10,598,400
WPC Hollow Partisi Kisi-Kisi uk. 50x50 mm
7 Pek. Kisi WPC 360.00 btg 115,000 37,500 41,400,000 13,500,000 Rp. 54,900,000
Panjang = 2,9 m
Lantai 3
Pekerjaan Dinding
1 Pek. Pas. Dinding Hebel
- Bata Ringan Hebel tbl 7,5 cm 102.24 m2 84,000 100,000 8,588,160 10,224,000 Rp. 18,812,160
- Lem Mortar Mortar Utama 380 14 sak 125,000 15,000 1,763,640 211,637 Rp. 1,975,277
2 Pek. Plesteran Pas. Bata 1 SP : 4 PP, Tebal 15 mm 204.48 m2 50,000 37,500 10,224,000 7,668,000 Rp. 17,892,000
3 Pek. Acian Dinding 204.48 m2 47,500 21,000 9,712,800 4,294,080 Rp. 14,006,880
Pekerjaan Partisi Gypsum
4 Pek. Rangka Partisi Rangka Hollow 0,5 mm 332.64 m2 73,000 82,500 24,282,720 27,442,800 Rp. 51,725,520
5 Pek. Partisi Gypsum Gypsum Aplus tbl 9 mm 332.64 m2 33,800 17,500 11,243,066 5,821,200 Rp. 17,064,266
VI PEKERJAAN LANTAI SUB TOTAL Rp 303,412,820
Lantai 1
1 Ruang Departmen Bea Cukai
Lantai HT 60x120 cm 29.80 m2 150,000 - 4,470,000 Rp. 4,470,000
Semen Semen Gresik 40 kg 9 sak 62,500 10,500 590,625 99,225 Rp. 689,850
Pasir Pasir Rangkas / Bangka 29.80 m2 12,500 5,500 372,500 163,900 Rp. 536,400
NO URAIAN PEKERJAAN VOLUME HARGA HARGA TOTAL TOTAL JUMLAH
SAT. MATERIAL JASA MATERIAL JASA HARGA
Plint 2 Tinggi Plint 9 cm 3 m'
24.20 35,000 - 847,000 Rp. 5 847,000
2 Ruang Sholat / Doa
Lantai HT 60x120 cm 17.40 m2 150,000 - 2,610,000 Rp. 2,610,000
Semen Semen Gresik 40 kg 6 sak 62,500 10,500 396,875 66,675 Rp. 463,550
Pasir Pasir Rangkas / Bangka 17.40 m2 12,500 5,500 217,500 95,700 Rp. 313,200
Plint Tinggi Plint 9 cm 18.00 m' - 35,000 - 630,000 Rp. 630,000
3 WC Pria
Lantai HT 60x120 cm 8.20 m2 150,000 - 1,230,000 Rp. 1,230,000
Semen Semen Gresik 40 kg 4 sak 62,500 10,500 253,125 42,525 Rp. 295,650
Pasir Pasir Rangkas / Bangka 8.20 m2 12,500 5,500 102,500 45,100 Rp. 147,600
3 WC Wanita
Lantai HT 60x120 cm 8.40 m2 150,000 - 1,260,000 Rp. 1,260,000
Semen Semen Gresik 40 kg 4 sak 62,500 10,500 256,250 43,050 Rp. 299,300
Pasir Pasir Rangkas / Bangka 8.40 m2 12,500 5,500 105,000 46,200 Rp. 151,200
4 Ruang Konferensi
Lantai HT 60x120 cm 36.40 m2 150,000 - 5,460,000 Rp. 5,460,000
Semen Semen Gresik 40 kg 11 sak 62,500 10,500 693,750 116,550 Rp. 810,300
Pasir Pasir Rangkas / Bangka 36.40 m2 12,500 5,500 455,000 200,200 Rp. 655,200
Plint Tinggi Plint 9 cm 24.40 m' - 35,000 - 854,000 Rp. 854,000
5 Ruang Direktur
Lantai HT 60x120 cm 13.42 m2 150,000 - 2,013,000 Rp. 2,013,000
Semen Semen Gresik 40 kg 5 sak 62,500 10,500 334,688 56,228 Rp. 390,915
Pasir Pasir Rangkas / Bangka 13.42 m2 12,500 5,500 167,750 73,810 Rp. 241,560
Plint Tinggi Plint 9 cm 16.40 m' - 35,000 - 574,000 Rp. 574,000
6 Ruang Personalia
Lantai HT 60x120 cm 19.20 m2 150,000 - 2,880,000 Rp. 2,880,000
Semen Semen Gresik 40 kg 7 sak 62,500 10,500 425,000 71,400 Rp. 496,400
Pasir Pasir Rangkas / Bangka 19.20 m2 12,500 5,500 240,000 105,600 Rp. 345,600
Plint Tinggi Plint 9 cm 15.80 m' - 35,000 - 553,000 Rp. 553,000
7 Kantor Pengacara
Lantai HT 60x120 cm 16.00 m2 150,000 - 2,400,000 Rp. 2,400,000
Semen Semen Gresik 40 kg 6 sak 62,500 10,500 375,000 63,000 Rp. 438,000
Pasir Pasir Rangkas / Bangka 16.00 m2 12,500 5,500 200,000 88,000 Rp. 288,000
Plint Tinggi Plint 9 cm 16.40 m' - 35,000 - 574,000 Rp. 574,000
8 Ruang Wawancara
Lantai HT 60x120 cm 12.40 m2 150,000 - 1,860,000 Rp. 1,860,000
Semen Semen Gresik 40 kg 5 sak 62,500 10,500 318,750 53,550 Rp. 372,300
Pasir Pasir Rangkas / Bangka 12.40 m2 12,500 5,500 155,000 68,200 Rp. 223,200
Plint Tinggi Plint 9 cm 12.30 m' - 35,000 - 430,500 Rp. 430,500
9 Ruang Manager
Lantai HT 60x120 cm 23.80 m2 150,000 - 3,570,000 Rp. 3,570,000
Semen Semen Gresik 40 kg 8 sak 62,500 10,500 496,875 83,475 Rp. 580,350
Pasir Pasir Rangkas / Bangka 23.80 m2 12,500 5,500 297,500 130,900 Rp. 428,400
Plint Tinggi Plint 9 cm 21.60 m' - 35,000 - 756,000 Rp. 756,000
10 Area Kantor
Lantai HT 60x120 cm 52.50 m2 150,000 - 7,875,000 Rp. 7,875,000
Semen Semen Gresik 40 kg 15 sak 62,500 10,500 945,313 158,813 Rp. 1,104,125
Pasir Pasir Rangkas / Bangka 52.50 m2 12,500 5,500 656,250 288,750 Rp. 945,000
Plint Tinggi Plint 9 cm 29.20 m' - 35,000 - 1,022,000 Rp. 1,022,000
11 Lorong
Lantai HT 75x150 cm 41.80 m2 180,000 - 7,524,000 Rp. 7,524,000
Semen Semen Gresik 40 kg 12 sak 62,500 10,500 778,125 130,725 Rp. 908,850
Pasir Pasir Rangkas / Bangka 41.80 m2 12,500 5,500 522,500 229,900 Rp. 752,400
Plint Tinggi Plint 9 cm 41.00 m' - 35,000 - 1,435,000 Rp. 1,435,000
12 Meja Depan
Lantai HT 60x120 cm 83.42 m2 150,000 - 12,513,000 Rp. 12,513,000
Semen Semen Gresik 40 kg 23 sak 62,500 10,500 1,428,438 239,978 Rp. 1,668,415
Pasir Pasir Rangkas / Bangka 83.42 m2 12,500 5,500 1,042,750 458,810 Rp. 1,501,560
13 Meja Depan
Lantai HT 60x120 cm 24.20 m2 150,000 - 3,630,000 Rp. 3,630,000
Semen Semen Gresik 40 kg 8 sak 62,500 10,500 503,125 84,525 Rp. 587,650
Pasir Pasir Rangkas / Bangka 24.20 m2 12,500 5,500 302,500 133,100 Rp. 435,600
Plint Tinggi Plint 9 cm 16.80 m' - 35,000 - 588,000 Rp. 588,000
14 Tangga
Lantai HT 60x120 cm 28.08 m2 150,000 - 4,212,000 Rp. 4,212,000
Semen Semen Gresik 40 kg 16 sak 62,500 10,500 1,002,500 168,420 Rp. 1,170,920
Pasir Pasir Rangkas / Bangka 28.08 m2 15,000 5,500 421,200 154,440 Rp. 575,640
Plint Tinggi Plint 9 cm 16.80 m' - 65,000 - 1,092,000 Rp. 1,092,000
Jasa Step Nosing Tali Air dan Bulb Nose Trap 36.00 m' 195,000 - 7,020,000 Rp. 7,020,000
Lantai 2
1 Kantor Direktur
Lantai HT 60x120 cm 98.70 m2 150,000 - 14,805,000 Rp. 14,805,000
Semen Semen Gresik 40 kg 27 sak 62,500 10,500 1,667,188 280,088 Rp. 1,947,275
Pasir Pasir Rangkas / Bangka 98.70 m2 12,500 5,500 1,233,750 542,850 Rp. 1,776,600
Plint Tinggi Plint 9 cm 16.80 m' 35,000 - 588,000 Rp. 588,000
2 Kamar Manager
Lantai HT 60x120 cm 17.60 m2 150,000 - 2,640,000 Rp. 2,640,000
Semen Semen Gresik 40 kg 6 sak 62,500 10,500 400,000 67,200 Rp. 467,200
Pasir Pasir Rangkas / Bangka 17.60 m2 12,500 5,500 220,000 96,800 Rp. 316,800
Plint Tinggi Plint 9 cm 13.00 m' 35,000 - 455,000 Rp. 455,000
3 Kasir
Lantai HT 60x120 cm 17.50 m2 150,000 - 2,625,000 Rp. 2,625,000
Semen Semen Gresik 40 kg 6 sak 62,500 10,500 398,438 66,938 Rp. 465,375
Pasir Pasir Rangkas / Bangka 17.50 m2 12,500 5,500 218,750 96,250 Rp. 315,000
Plint Tinggi Plint 9 cm 13.00 m' 35,000 - 455,000 Rp. 455,000
4 Area Kantor Umum
Lantai HT 60x120 cm 51.00 m2 150,000 - 7,650,000 Rp. 7,650,000
Semen Semen Gresik 40 kg 15 sak 62,500 10,500 921,875 154,875 Rp. 1,076,750
Pasir Pasir Rangkas / Bangka 51.00 m2 12,500 5,500 637,500 280,500 Rp. 918,000
Plint Tinggi Plint 9 cm 33.00 m' 35,000 - 1,155,000 Rp. 1,155,000
5 Kantor Manager Umum
Lantai HT 60x120 cm 54.70 m2 150,000 - 8,205,000 Rp. 8,205,000
Semen Semen Gresik 40 kg 16 sak 62,500 10,500 979,688 164,588 Rp. 1,144,275
Pasir Pasir Rangkas / Bangka 54.70 m2 12,500 5,500 683,750 300,850 Rp. 984,600
Plint Tinggi Plint 9 cm 32.00 m' 35,000 - 1,120,000 Rp. 1,120,000
6 Ruang Data
Lantai HT 60x120 cm 11.80 m2 150,000 - 1,770,000 Rp. 1,770,000
Semen Semen Gresik 40 kg 5 sak 62,500 10,500 309,375 51,975 Rp. 361,350
Pasir Pasir Rangkas / Bangka 11.80 m2 12,500 5,500 147,500 64,900 Rp. 212,400
Plint Tinggi Plint 9 cm 14.20 m' 35,000 - 497,000 Rp. 497,000
7 Toilet Wanita
Lantai HT 60x120 cm 8.60 m2 150,000 - 1,290,000 Rp. 1,290,000
Semen Semen Gresik 40 kg 4 sak 62,500 10,500 259,375 43,575 Rp. 302,950
Pasir Pasir Rangkas / Bangka 8.60 m2 12,500 5,500 107,500 47,300 Rp. 154,800
Plint Tinggi Plint 9 cm 16.80 m' 35,000 - 588,000 Rp. 588,000
8 Toilet Laki Laki
Lantai HT 60x120 cm 6.70 m2 150,000 - 1,005,000 Rp. 1,005,000
NO URAIAN PEKERJAAN VOLUME HARGA HARGA TOTAL TOTAL JUMLAH
SAT. MATERIAL JASA MATERIAL JASA HARGA
Semen 2 Semen Gresik 40 kg 34 sak 62,500 10,500 229,688 38,588 Rp. 5 268,275
Pasir Pasir Rangkas / Bangka 6.70 m2 12,500 5,500 83,750 36,850 Rp. 120,600
Plint Tinggi Plint 9 cm 10.00 m' 35,000 - 350,000 Rp. 350,000
9 Ruang
Lantai HT 60x120 cm 2.20 m2 150,000 - 330,000 Rp. 330,000
Semen Semen Gresik 40 kg 3 sak 62,500 10,500 159,375 26,775 Rp. 186,150
Pasir Pasir Rangkas / Bangka 2.20 m2 12,500 5,500 27,500 12,100 Rp. 39,600
Plint Tinggi Plint 9 cm 10.00 m' 35,000 - 350,000 Rp. 350,000
10 Area Bar
Lantai HT 60x120 cm 22.50 m2 150,000 - 3,375,000 Rp. 3,375,000
Semen Semen Gresik 40 kg 8 sak 62,500 10,500 476,563 80,063 Rp. 556,625
Pasir Pasir Rangkas / Bangka 22.50 m2 12,500 5,500 281,250 123,750 Rp. 405,000
Plint Tinggi Plint 9 cm 20.00 m' 35,000 - 700,000 Rp. 700,000
11 Foyer
Lantai HT 75x150 cm 78.50 m2 180,000 - 14,130,000 Rp. 14,130,000
Semen Semen Gresik 40 kg 22 sak 62,500 10,500 1,351,563 227,063 Rp. 1,578,625
Pasir Pasir Rangkas / Bangka 78.50 m2 12,500 5,500 981,250 431,750 Rp. 1,413,000
Plint Tinggi Plint 9 cm 39.00 m' 35,000 - 1,365,000 Rp. 1,365,000
12 Ruang Tamu
Lantai HT 60x120 cm 42.60 m2 150,000 - 6,390,000 Rp. 6,390,000
Semen Semen Gresik 40 kg 13 sak 62,500 10,500 790,625 132,825 Rp. 923,450
Pasir Pasir Rangkas / Bangka 42.60 m2 12,500 5,500 532,500 234,300 Rp. 766,800
Plint Tinggi Plint 9 cm 30.00 m' 35,000 - 1,050,000 Rp. 1,050,000
13 Tangga
Lantai HT 60x120 cm 28.08 m2 150,000 - 4,212,000 Rp. 4,212,000
Semen Semen Gresik 40 kg 16 sak 62,500 10,500 1,002,500 168,420 Rp. 1,170,920
Pasir Pasir Rangkas / Bangka 28.08 m2 15,000 5,500 421,200 154,440 Rp. 575,640
Plint Tinggi Plint 9 cm 16.80 m' - 65,000 - 1,092,000 Rp. 1,092,000
Jasa Step Nosing Tali Air dan Bulb Nose Trap 36.00 m' 195,000 - 7,020,000 Rp. 7,020,000
Lantai 3
1 Mushola
Lantai HT 60x120 cm 16.80 m2 150,000 - 2,520,000 Rp. 2,520,000
Semen Semen Gresik 40 kg 6 sak 62,500 10,500 387,500 65,100 Rp. 452,600
Pasir Pasir Rangkas / Bangka 16.80 m2 12,500 5,500 210,000 92,400 Rp. 302,400
Plint Tinggi Plint 9 cm 21.40 m' 35,000 - 749,000 Rp. 749,000
2 Area Bar
Lantai HT 60x120 cm 25.00 m2 150,000 - 3,750,000 Rp. 3,750,000
Semen Semen Gresik 40 kg 8 sak 62,500 10,500 515,625 86,625 Rp. 602,250
Pasir Pasir Rangkas / Bangka 25.00 m2 12,500 5,500 312,500 137,500 Rp. 450,000
Plint Tinggi Plint 9 cm 20.40 m' 35,000 - 714,000 Rp. 714,000
3 Toilet Wanita
Lantai HT 60x120 cm 7.80 m2 150,000 - 1,170,000 Rp. 1,170,000
Semen Semen Gresik 40 kg 4 sak 62,500 10,500 246,875 41,475 Rp. 288,350
Pasir Pasir Rangkas / Bangka 7.80 m2 12,500 5,500 97,500 42,900 Rp. 140,400
Plint Tinggi Plint 9 cm 16.00 m' 35,000 - 560,000 Rp. 560,000
4 Toilet Laki Laki
Lantai HT 60x120 cm 6.70 m2 150,000 - 1,005,000 Rp. 1,005,000
Semen Semen Gresik 40 kg 4 sak 62,500 10,500 229,688 38,588 Rp. 268,275
Pasir Pasir Rangkas / Bangka 6.70 m2 12,500 5,500 83,750 36,850 Rp. 120,600
Plint Tinggi Plint 9 cm 10.80 m' 35,000 - 378,000 Rp. 378,000
5 Ruang Manager
Lantai HT 60x120 cm 19.30 m2 150,000 - 2,895,000 Rp. 2,895,000
Semen Semen Gresik 40 kg 7 sak 62,500 10,500 426,563 71,663 Rp. 498,225
Pasir Pasir Rangkas / Bangka 19.30 m2 12,500 5,500 241,250 106,150 Rp. 347,400
Plint Tinggi Plint 9 cm 21.20 m' 35,000 - 742,000 Rp. 742,000
6 Ruang Refrensi
Lantai HT 60x120 cm 8.25 m2 150,000 - 1,237,500 Rp. 1,237,500
Semen Semen Gresik 40 kg 4 sak 62,500 10,500 253,906 42,656 Rp. 296,563
Pasir Pasir Rangkas / Bangka 8.25 m2 12,500 5,500 103,125 45,375 Rp. 148,500
Plint Tinggi Plint 9 cm 14.00 m' 35,000 - 490,000 Rp. 490,000
7 Ruang Departmen
Lantai HT 60x120 cm 34.30 m2 150,000 - 5,145,000 Rp. 5,145,000
Semen Semen Gresik 40 kg 11 sak 62,500 10,500 660,938 111,038 Rp. 771,975
Pasir Pasir Rangkas / Bangka 34.30 m2 12,500 5,500 428,750 188,650 Rp. 617,400
Plint Tinggi Plint 9 cm 27.00 m' 35,000 - 945,000 Rp. 945,000
8 Ruang Data
Lantai HT 60x120 cm 8.00 m2 150,000 - 1,200,000 Rp. 1,200,000
Semen Semen Gresik 40 kg 4 sak 62,500 10,500 250,000 42,000 Rp. 292,000
Pasir Pasir Rangkas / Bangka 8.00 m2 12,500 5,500 100,000 44,000 Rp. 144,000
Plint Tinggi Plint 9 cm 13.40 m' 35,000 - 469,000 Rp. 469,000
9 Ruang Manager
Lantai HT 60x120 cm 13.60 m2 150,000 - 2,040,000 Rp. 2,040,000
Semen Semen Gresik 40 kg 5 sak 62,500 10,500 337,500 56,700 Rp. 394,200
Pasir Pasir Rangkas / Bangka 13.60 m2 12,500 5,500 170,000 74,800 Rp. 244,800
Plint Tinggi Plint 9 cm 16.80 m' 35,000 - 588,000 Rp. 588,000
10 Kantor
Lantai HT 60x120 cm 52.30 m2 150,000 - 7,845,000 Rp. 7,845,000
Semen Semen Gresik 40 kg 15 sak 62,500 10,500 942,188 158,288 Rp. 1,100,475
Pasir Pasir Rangkas / Bangka 52.30 m2 12,500 5,500 653,750 287,650 Rp. 941,400
Plint Tinggi Plint 9 cm 28.40 m' 35,000 - 994,000 Rp. 994,000
11 Foyer
Lantai HT 75x150 cm 73.70 m2 180,000 - 13,266,000 Rp. 13,266,000
Semen Semen Gresik 40 kg 20 sak 62,500 10,500 1,276,563 214,463 Rp. 1,491,025
Pasir Pasir Rangkas / Bangka 73.70 m2 12,500 5,500 921,250 405,350 Rp. 1,326,600
Plint Tinggi Plint 9 cm 67.00 m' 35,000 - 2,345,000 Rp. 2,345,000
12 Ruang Mesin
Lantai HT 60x120 cm 4.70 m2 150,000 - 705,000 Rp. 705,000
Semen Semen Gresik 40 kg 3 sak 62,500 10,500 198,438 33,338 Rp. 231,775
Pasir Pasir Rangkas / Bangka 4.70 m2 12,500 5,500 58,750 25,850 Rp. 84,600
Plint Tinggi Plint 9 cm 10.00 m' 35,000 - 350,000 Rp. 350,000
13 Departmen Kesehatan
Lantai HT 60x120 cm 62.60 m2 150,000 - 9,390,000 Rp. 9,390,000
Semen Semen Gresik 40 kg 18 sak 62,500 10,500 1,103,125 185,325 Rp. 1,288,450
Pasir Pasir Rangkas / Bangka 62.60 m2 12,500 5,500 782,500 344,300 Rp. 1,126,800
Plint Tinggi Plint 9 cm 34.00 m' 35,000 - 1,190,000 Rp. 1,190,000
14 Ruang Manager
Lantai HT 60x120 cm 19.30 m2 150,000 - 2,895,000 Rp. 2,895,000
Semen Semen Gresik 40 kg 7 sak 62,500 10,500 426,563 71,663 Rp. 498,225
Pasir Pasir Rangkas / Bangka 19.30 m2 12,500 5,500 241,250 106,150 Rp. 347,400
Plint Tinggi Plint 9 cm 19.60 m' 35,000 - 686,000 Rp. 686,000
15 Ruang Data
Lantai HT 60x120 cm 8.75 m2 150,000 - 1,312,500 Rp. 1,312,500
Semen Semen Gresik 40 kg 4 sak 62,500 10,500 261,719 43,969 Rp. 305,688
Pasir Pasir Rangkas / Bangka 8.75 m2 12,500 5,500 109,375 48,125 Rp. 157,500
Plint Tinggi Plint 9 cm 13.00 m' 35,000 - 455,000 Rp. 455,000
16 Ruang Model
Lantai HT 60x120 cm 65.80 m2 150,000 - 9,870,000 Rp. 9,870,000
NO URAIAN PEKERJAAN VOLUME HARGA HARGA TOTAL TOTAL JUMLAH
SAT. MATERIAL JASA MATERIAL JASA HARGA
Semen 2 Semen Gresik 40 kg 3 sak
18 62,500 10,500 1,153,125 193,725 Rp. 51,346,850
Pasir Pasir Rangkas / Bangka 65.80 m2 12,500 5,500 822,500 361,900 Rp. 1,184,400
Plint Tinggi Plint 9 cm 38.60 m' 35,000 - 1,351,000 Rp. 1,351,000
17 Ruang Kemajuan
Lantai HT 60x120 cm 22.40 m2 150,000 - 3,360,000 Rp. 3,360,000
Semen Semen Gresik 40 kg 8 sak 62,500 10,500 475,000 79,800 Rp. 554,800
Pasir Pasir Rangkas / Bangka 22.40 m2 12,500 5,500 280,000 123,200 Rp. 403,200
Plint Tinggi Plint 9 cm 19.20 m' 35,000 - 672,000 Rp. 672,000
V PEKERJAAN MEP (MEKANIKAL, ELEKTRIKAL, PLUMBING) SUB TOTAL Rp 574,582,000
PANEL LISTRIK TEGANGAN RENDAH
1 Panel Box, ukuran 40x60 cm, termasuk : 1.00 set 1,150,000 700,000 1,150,000 700,000 Rp. 1,850,000
- Kunci, finishing powder coating
Panel
- Wirring panel
- Potensial eart
~ Pilot lampu RST dengan Fuse 2A
~ Volt meter dengan volt meter swich
~ Ampere meter
~ CU bar
Incoming :
- MCCB 4P, 4A 45 KA ex. Schneider 1.00 bh 6,500,000 1,500,000 6,500,000 1,500,000 Rp. 8,000,000
- COS 4P 400A 50KA ex. Schneider 1.00 bh 7,500,000 1,500,000 7,500,000 1,500,000 Rp. 9,000,000
Outgoing :
- MCCB 3P, 125-150A 35kA ex. Schneider 4.00 bh 3,000,000 1,500,000 12,000,000 6,000,000 Rp. 18,000,000
2 Instalasi Grounding 10.00 m 1,000,000 800,000 10,000,000 8,000,000 Rp. 18,000,000
- Kabel down conductor NYA 4 mm² dalam conduit PVC 1"
- Rod Grounding, tembaga Full, panjang 4 meter ( 1 Batang )
- kedalaman 10 m
- Acsesories
- Pemasangan Instalasi
SUB DISTRIBUTION PANEL
1 Panel Box, ukuran 40x60 cm, termasuk : 3.00 set 1,150,000 700,000 3,450,000 2,100,000 Rp. 5,550,000
- Kunci, finishing powder coating
Panel
- Wirring panel
- Potensial eart
~ Pilot lampu RST dengan Fuse 2A
~ Volt meter dengan volt meter swich
~ Ampere meter
~ CU bar
Incoming :
- MCCB 3P. 25-32A-25kA ex. Schneider 3.00 bh 6,500,000 1,500,000 19,500,000 4,500,000 Rp. 24,000,000
Outgoing :
- MCCB 1P. 20A-8kA ex. Schneider 12.00 bh 115,000 200,000 1,380,000 2,400,000 Rp. 3,780,000
- MCCB 1P. 10A-8kA ex. Schneider 30.00 bh 115,000 200,000 3,450,000 6,000,000 Rp. 9,450,000
PEKERJAAN PEMASANGAN KABEL FEEDER
1 Dari Panel Utama Tegangan Rendah
KWH Meter PLN d/Kabel NYY 4x1x185 mm2 + 50 mm2 ex. Supreme, Jembo 20.00 m 250,000 225,000 5,000,000 4,500,000 Rp. 9,500,000
SDP (Lantai 1), NYY 4 x 6 mm2 + BC 35 mm2 ex. Supreme, Jembo 50.00 m 130,000 185,000 6,500,000 9,250,000 Rp. 15,750,000
2 Dari Sub Distribusi Panel
SDP (Lantai 1,2,3) , NYM 4x4 mm2 ex. Supreme, Jembo 100.00 m 100,000 115,000 10,000,000 11,500,000 Rp. 21,500,000
PEKERJAAN PEMASANGAN STOP KONTAK, SAKLAR, LAMPU
Lantai 1
1 Stop Kontak Dinding ex. Panasonic Black 40.00 bh 40,000 55,000 1,600,000 2,200,000 Rp. 3,800,000
2 Stop Kontak Lantai ex. Panasonic 18.00 bh 450,000 65,000 8,100,000 1,170,000 Rp. 9,270,000
3 Stop Kontak AC ex. Panasonic 13.00 bh 40,000 55,000 520,000 715,000 Rp. 1,235,000
4 Wiring Stop Kontak NYM 3x2,5 mm ex. Supreme 250.00 m' 21,500 65,000 5,375,000 16,250,000 Rp. 21,625,000
5 Lampu Philip Downlight LED Panel 12 Watt 55.00 bh 110,000 45,000 6,050,000 2,475,000 Rp. 8,525,000
6 LED Strip (Up Ceiling) LED Strip 60.00 m' 73,000 65,000 4,380,000 3,900,000 Rp. 8,280,000
7 Saklar Single ex. Panasonic Black 10.00 bh 31,000 55,000 310,000 550,000 Rp. 860,000
8 Saklar Double ex. Panasonic Black 20.00 bh 48,000 55,000 960,000 1,100,000 Rp. 2,060,000
9 Hexos Kamar Mandi ex. KDK 7.00 bh 450,000 85,000 3,150,000 595,000 Rp. 3,745,000
10 Wiring Lampu NYM 3x1,5 mm ex. Supreme 300.00 m' 18,500 65,000 5,550,000 19,500,000 Rp. 25,050,000
Lantai 2
11 Stop Kontak Dinding ex. Panasonic Black 40.00 bh 40,000 55,000 1,600,000 2,200,000 Rp. 3,800,000
12 Stop Kontak Lantai ex. Panasonic Black 12.00 bh 450,000 65,000 5,400,000 780,000 Rp. 6,180,000
13 Stop Kontak AC ex. Panasonic 18.00 bh 40,000 55,000 720,000 990,000 Rp. 1,710,000
14 Wiring Stop Kontak NYM 3x2,5 mm ex. Supreme 250.00 m' 21,500 65,000 5,375,000 16,250,000 Rp. 21,625,000
15 Lampu Philip Downlight LED Panel 12 Watt 50.00 bh 110,000 45,000 5,500,000 2,250,000 Rp. 7,750,000
16 LED Strip (Up Ceiling) LED Strip 80.00 m' 73,000 65,000 5,840,000 5,200,000 Rp. 11,040,000
17 Saklar Single ex. Panasonic Black 15.00 bh 31,000 55,000 465,000 825,000 Rp. 1,290,000
18 Saklar Double ex. Panasonic Black 15.00 bh 48,000 55,000 720,000 825,000 Rp. 1,545,000
19 Hexos Kamar Mandi ex. KDK 7.00 bh 450,000 85,000 3,150,000 595,000 Rp. 3,745,000
20 Wiring Lampu NYM 3x1,5 mm ex. Supreme 350.00 m' 18,500 65,000 6,475,000 22,750,000 Rp. 29,225,000
Lantai 3
21 Stop Kontak Dinding ex. Panasonic Black 30.00 bh 40,000 55,000 1,200,000 1,650,000 Rp. 2,850,000
22 Stop Kontak Lantai ex. Panasonic Black 26.00 bh 450,000 65,000 11,700,000 1,690,000 Rp. 13,390,000
23 Stop Kontak AC ex. Panasonic 13.00 bh 40,000 55,000 520,000 715,000 Rp. 1,235,000
24 Wiring Stop Kontak NYM 3x2,5 mm ex. Supreme 250.00 m' 21,500 65,000 5,375,000 16,250,000 Rp. 21,625,000
25 Lampu Philip Downlight LED Panel 12 Watt 50.00 bh 110,000 45,000 5,500,000 2,250,000 Rp. 7,750,000
26 LED Strip (Up Ceiling) LED Strip 95.00 m' 73,000 65,000 6,935,000 6,175,000 Rp. 13,110,000
27 Saklar Single ex. Panasonic Black 12.00 bh 31,000 55,000 372,000 660,000 Rp. 1,032,000
28 Saklar Double ex. Panasonic Black 15.00 bh 48,000 55,000 720,000 825,000 Rp. 1,545,000
29 Hexos Kamar Mandi ex. KDK 7.00 bh 450,000 85,000 3,150,000 595,000 Rp. 3,745,000
30 Wiring Lampu NYM 3x1,5 mm ex. Supreme 350.00 m' 18,500 65,000 6,475,000 22,750,000 Rp. 29,225,000
PEKERJAAN PEMASANGAN PLUMBING
Instalasi Air Bersih
Lantai 1
1 Pompa Zet pump 750 watt, 1 Phase Pengadaan dan Pemasangan sumur dangkal, 1.00 unt 8,500,000 4,000,000 8,500,000 4,000,000 Rp. 12,500,000
2 Pompa Transfer Pengadaan dan Pemasangan pompa transfer, 1.00 unt 2,350,000 950,000 2,350,000 950,000 Rp. 3,300,000
3 Ground Tank (Galian dan Urugan) Torn 1000 Liter 1.00 set 4,500,000 2,000,000 4,500,000 2,000,000 Rp. 6,500,000
4 Instalasi Pipa Air Dinding Pipa PVC AW 1', 1/2 " , Include Fitting, Clamp, Elbow 52.00 m' 150,000 35,000 7,800,000 1,820,000 Rp. 9,620,000
5 Instalasi Pipa Air Panas Pipa Fleksible Rifeng 1/2", Include Shock, Tee 30.00 m' 200,000 45,000 6,000,000 1,350,000 7,350,000
Lantai 2
6 Instalasi Pipa Air Dinding Pipa PVC AW 1', 1/2 " , Include Fitting, Clamp, Elbow 60.00 m' 150,000 35,000 9,000,000 2,100,000 Rp. 11,100,000
7 Instalasi Pipa Air Panas Pipa Fleksible Rifeng 1/2", Include Shock, Tee 15.00 m' 200,000 45,000 3,000,000 675,000 3,675,000
Lantai 3
8 Instalasi Pipa Air Dinding Pipa PVC AW 1', 1/2 " , Include Fitting, Clamp, Elbow 30.00 m' 150,000 35,000 4,500,000 1,050,000 Rp. 5,550,000
9 Instalasi Pipa Air Panas Pipa Fleksible Rifeng 1/2", Include Shock, Tee 15.00 m' 200,000 45,000 3,000,000 675,000 3,675,000
Instalasi Air Kotor
Lantai 1
1 Septictank / Biotech (Galian Urugan Install) Kapasitas 3000 L 1.00 set 12,500,000 4,500,000 12,500,000 4,500,000 Rp. 17,000,000
2 Instalasi Pipa Air Kotor Tinja (Galian dan Urugan) Pipa PVC AW 4" , Include Fitting, Clamp, Elbow 30.00 m' 115,000 125,000 3,450,000 3,750,000 Rp. 7,200,000
NO URAIAN PEKERJAAN VOLUME HARGA HARGA TOTAL TOTAL JUMLAH
SAT. MATERIAL JASA MATERIAL JASA HARGA
3 Instalasi Pipa Air Kotor (Galian dan Urugan) 2 Pipa PVC AW 3" , Include Fitting, Clamp, Elbow 3 m'
42.00 115,000 125,000 4,830,000 5,250,000 Rp. 5
10,080,000
4 Instalasi Pipa Air Bekas AC Pipa PVC AW 3/4" , Include Fitting, Clamp, Elbow 50.00 m' 52,500 85,000 2,625,000 4,250,000 Rp. 6,875,000
Lantai 2
5 Instalasi Pipa Air Kotor Tinja (Bobok Dak) Pipa PVC AW 4" , Include Fitting, Clamp, Elbow 40.00 m' 115,000 125,000 4,600,000 5,000,000 Rp. 9,600,000
6 Instalasi Pipa Air Kotor (Bobok Dak) Pipa PVC AW 3" , Include Fitting, Clamp, Elbow 52.00 m' 115,000 125,000 5,980,000 6,500,000 Rp. 12,480,000
7 Instalasi Pipa Air Bekas AC Pipa PVC AW 3/4" , Include Fitting, Clamp, Elbow 50.00 m' 52,500 85,000 2,625,000 4,250,000 Rp. 6,875,000
Lantai 3
8 Instalasi Pipa Air Kotor Tinja (Bobok Dak) Pipa PVC AW 4" , Include Fitting, Clamp, Elbow 40.00 m' 115,000 125,000 4,600,000 5,000,000 Rp. 9,600,000
9 Instalasi Pipa Air Kotor (Bobok Dak) Pipa PVC AW 3" , Include Fitting, Clamp, Elbow 52.00 m' 115,000 125,000 5,980,000 6,500,000 Rp. 12,480,000
10 Instalasi Pipa Air Bekas AC Pipa PVC AW 3/4" , Include Fitting, Clamp, Elbow 50.00 m' 52,500 85,000 2,625,000 4,250,000 Rp. 6,875,000
VI PEKERJAAN PLAFON SUB TOTAL Rp 400,482,000
Lantai 1
Rangka Hollow Galvanis 2x4 / 4x4, Tutup Gypsum
1 Plafon 593.60 m2 135,000 55,000 80,136,000 32,648,000 Rp. 112,784,000
ex. Jayaboard tbl 9 mm Cat Dulux
2 Drop Up Ceiling Rangka + Finishing Drop 60.00 m' 125,000 65,000 7,500,000 3,900,000 Rp. 11,400,000
Lantai 2
Rangka Hollow Galvanis 2x4 / 4x4, Tutup Gypsum
1 Plafon 639.60 m2 135,000 55,000 86,346,000 35,178,000 Rp. 121,524,000
ex. Jayaboard tbl 9 mm Cat Dulux
2 Drop Up Ceiling Rangka + Finishing Drop 80.00 m' 125,000 65,000 10,000,000 5,200,000 Rp. 15,200,000
Lantai 3
Rangka Hollow Galvanis 2x4 / 4x4, Tutup Gypsum
1 Plafon 639.60 m2 135,000 55,000 86,346,000 35,178,000 Rp. 121,524,000
ex. Jayaboard tbl 9 mm Cat Dulux
2 Drop Up Ceiling Rangka + Finishing Drop 95.00 m' 125,000 65,000 11,875,000 6,175,000 Rp. 18,050,000
VII PEKERJAAN FINISHING DINDING SUB TOTAL Rp 465,912,400
Lantai 1
1 Pengecatan Area Dalam Bangunan Cat Dasar + Cat Jotun Majestic 1,419.04 m2 75,000 45,000 106,428,000 63,856,800 Rp. 170,284,800
2 Pengecatan Area Luar Bangunan Cat Dasar + Cat Jotashield 92.80 m2 80,000 55,000 7,424,000 5,104,000 Rp. 12,528,000
3 Area Toilet Wanita + Wastafle Dinding HT 60x60 / 60x120 61.00 m2 155,500 - 9,485,500 Rp. 9,485,500
4 Area Toilet Pria + Wastafle Dinding HT 60x60 / 60x120 69.00 m2 155,500 - 10,729,500 Rp. 10,729,500
5 Tempat Wudhu (Mushola) Dinding HT 60x60 / 60x120 11.00 m2 155,500 - 1,710,500 Rp. 1,710,500
Lantai 2
6 Pengecatan Area Dalam Bangunan Cat Dasar + Cat Jotun Majestic 782.08 m2 75,000 45,000 58,656,000 35,193,600 Rp. 93,849,600
7 Pengecatan Area Luar Bangunan Cat Dasar + Cat Jotashield 92.80 m2 80,000 55,000 7,424,000 5,104,000 Rp. 12,528,000
8 Area Toilet Wanita + Wastafle Dinding HT 60x60 / 60x120 61.00 m2 155,500 - 9,485,500 Rp. 9,485,500
9 Area Toilet Pria + Wastafle Dinding HT 60x60 / 60x120 69.00 m2 155,500 - 10,729,500 Rp. 10,729,500
Lantai 3
10 Pengecatan Area Dalam Bangunan Cat Dasar + Cat Jotun Majestic 834.40 m2 75,000 45,000 62,580,000 37,548,000 Rp. 100,128,000
11 Pengecatan Area Luar Bangunan Cat Dasar + Cat Jotashield 92.80 m2 80,000 55,000 7,424,000 5,104,000 Rp. 12,528,000
12 Area Toilet Wanita + Wastafle Dinding HT 60x60 / 60x120 61.00 m2 155,500 - 9,485,500 Rp. 9,485,500
13 Area Toilet Pria + Wastafle Dinding HT 60x60 / 60x120 69.00 m2 155,500 - 10,729,500 Rp. 10,729,500
14 Tempat Wudhu (Mushola) Dinding HT 60x60 / 60x120 11.00 m2 155,500 - 1,710,500 Rp. 1,710,500
VIII PEKERJAAN KUSEN PINTU JENDELA SUB TOTAL Rp 748,090,190
Keliling Luar Bangunan
Tampak Depan

Kusen Alumunium ex. YKK 9.24 m' 190,000 30,000 1,755,600 277,200 Rp. 2,032,800
Kaca 8 mm Standard 1.98 m2 350,000 200,000 693,000 396,000 Rp. 1,089,000
A Jendela - 3000 X 600 mm
Aksesoris : Engsel, Handle 1.00 set 500,000 200,000 500,000 200,000 Rp. 700,000
Install dan Alat (Silen) 18.48 m' 20,000 10,000 369,600 184,800 Rp. 554,400
4,376,200
Kusen Alumunium ex. YKK 24.11 m' 190,000 30,000 4,581,280 723,360 Rp. 5,304,640
Kaca 8 mm Standard 12.41 m2 350,000 200,000 4,342,800 2,481,600 Rp. 6,824,400
B Jendela - 3800 X 3000 mm
Aksesoris : Engsel, Handle 2.00 set 500,000 200,000 1,000,000 400,000 Rp. 1,400,000
Install dan Alat (Silen) 48.22 m' 20,000 10,000 964,480 482,240 Rp. 1,446,720
14,975,760
Kusen Alumunium ex. YKK 22.00 m' 190,000 30,000 4,180,000 660,000 Rp. 4,840,000
C Jendela - 4000 X 3000 mm Kaca 8 mm Standard 13.20 m2 350,000 200,000 4,620,000 2,640,000 Rp. 7,260,000
Install dan Alat (Silen) 44.00 m' 20,000 10,000 880,000 440,000 Rp. 1,320,000
13,420,000
Kusen Alumunium ex. YKK 9.24 m' 190,000 30,000 1,755,600 277,200 Rp. 2,032,800
Kaca 8 mm Standard 1.98 m2 350,000 200,000 693,000 396,000 Rp. 1,089,000
D Jendela - 3000 X 600 mm
Aksesoris : Engsel, Handle 1.00 set 500,000 200,000 500,000 200,000 Rp. 700,000
Install dan Alat (Silen) 18.48 m' 20,000 10,000 369,600 184,800 Rp. 554,400
4,376,200
Kusen Alumunium ex. YKK 18.17 m' 190,000 30,000 3,452,680 545,160 Rp. 3,997,840
E Jendela - 3800 X 3000 mm Kaca 8 mm Standard 12.41 m2 350,000 200,000 4,342,800 2,481,600 Rp. 6,824,400
Install dan Alat (Silen) 36.34 m' 20,000 10,000 726,880 363,440 Rp. 1,090,320
11,912,560
Kusen Alumunium ex. YKK 24.62 m' 190,000 30,000 4,677,420 738,540 Rp. 5,415,960
Kaca 8 mm Standard 13.20 m2 350,000 200,000 4,620,000 2,640,000 Rp. 7,260,000
F Jendela - 4000 X 3000 mm
Aksesoris : Engsel, Handle 2.00 set 500,000 200,000 1,000,000 400,000 Rp. 1,400,000
Install dan Alat (Silen) 49.24 m' 20,000 10,000 984,720 492,360 Rp. 1,477,080
15,553,040
Kusen Alumunium ex. YKK 5.50 m' 190,000 30,000 1,045,000 165,000 Rp. 1,210,000
Kaca 8 mm Standard 0.86 m2 350,000 200,000 300,300 171,600 Rp. 471,900
G Jendela - 2600 X 300 mm
Aksesoris : Engsel, Handle 1.00 set 500,000 200,000 500,000 200,000 Rp. 700,000
Install dan Alat (Silen) 11.00 m' 20,000 10,000 220,000 110,000 Rp. 330,000
2,711,900
Kusen Alumunium ex. YKK 19.45 m' 190,000 30,000 3,695,120 583,440 Rp. 4,278,560
Kaca 8 mm Standard 5.37 m2 350,000 200,000 1,878,800 1,073,600 Rp. 2,952,400
H Jendela - 3800 X 3000 mm
Aksesoris : Engsel, Handle 2.00 set 500,000 200,000 1,000,000 400,000 Rp. 1,400,000
Install dan Alat (Silen) 38.90 m' 20,000 10,000 777,920 388,960 Rp. 1,166,880
9,797,840
Kusen Alumunium ex. YKK 18.92 m' 190,000 30,000 3,594,800 567,600 Rp. 4,162,400
I Jendela - 4000 X 3000 mm Kaca 8 mm Standard 5.72 m2 350,000 200,000 2,002,000 1,144,000 Rp. 3,146,000
Install dan Alat (Silen) 37.84 m' 20,000 10,000 756,800 378,400 Rp. 1,135,200
8,443,600
Kusen Alumunium ex. YKK 4.84 m' 190,000 30,000 919,600 145,200 Rp. 1,064,800
J Jendela - 3000 X 600 mm Kaca 8 mm Standard 0.86 m2 350,000 200,000 300,300 171,600 Rp. 471,900
Install dan Alat (Silen) 9.68 m' 20,000 10,000 193,600 96,800 Rp. 290,400
1,827,100
Kusen Alumunium ex. YKK 16.70 m' 190,000 30,000 3,172,620 500,940 Rp. 3,673,560
K Jendela - 3800 X 3000 mm Kaca 8 mm Standard 5.37 m2 350,000 200,000 1,878,800 1,073,600 Rp. 2,952,400
NO URAIAN PEKERJAAN VOLUME HARGA HARGA TOTAL TOTAL JUMLAH
SAT. MATERIAL JASA MATERIAL JASA HARGA
2 Install dan Alat (Silen) 3 m'
33.40 20,000 10,000 667,920 333,960 Rp. 51,001,880
7,627,840
Kusen Alumunium ex. YKK 24.62 m' 190,000 30,000 4,677,420 738,540 Rp. 5,415,960
Kaca 8 mm Standard 13.20 m2 350,000 200,000 4,620,000 2,640,000 Rp. 7,260,000
L Jendela - 4000 X 3000 mm
Aksesoris : Engsel, Handle 2.00 set 500,000 200,000 1,000,000 400,000 Rp. 1,400,000
Install dan Alat (Silen) 49.24 m' 20,000 10,000 984,720 492,360 Rp. 1,477,080
15,553,040
Kusen Alumunium ex. YKK 7.48 m' 190,000 30,000 1,421,200 224,400 Rp. 1,645,600
Kaca 8 mm Standard 1.45 m2 350,000 200,000 508,200 290,400 Rp. 798,600
M Jendela - 2600 X 300 mm
Aksesoris : Engsel, Handle 1.00 set 500,000 200,000 500,000 200,000 Rp. 700,000
Install dan Alat (Silen) 14.96 m' 20,000 10,000 299,200 149,600 Rp. 448,800
3,593,000
Kusen Alumunium ex. YKK 20.59 m' 190,000 30,000 3,912,480 617,760 Rp. 4,530,240
Kaca 8 mm Standard 9.10 m2 350,000 200,000 3,183,950 1,819,400 Rp. 5,003,350
N Jendela - 3800 X 3000 mm
Aksesoris : Engsel, Handle 2.00 set 500,000 200,000 1,000,000 400,000 Rp. 1,400,000
Install dan Alat (Silen) 41.18 m' 20,000 10,000 823,680 411,840 Rp. 1,235,520
12,169,110
Kusen Alumunium ex. YKK 16.28 m' 190,000 30,000 3,093,200 488,400 Rp. 3,581,600
Kaca 8 mm Standard 4.84 m2 350,000 200,000 1,694,000 968,000 Rp. 2,662,000
O Jendela dan Pintu Otomatis Sliding - 3800 X 3000 mm Install dan Alat (Silen) 32.56 m' 20,000 10,000 651,200 325,600 Rp. 976,800
Kaca Pintu 12 mm Tempered 5.32 m' 1,050,000 100,000 5,590,200 532,400 Rp. 6,122,600
Automatic Sliding Door 1.00 set 25,500,000 4,000,000 25,500,000 4,000,000 Rp. 29,500,000
42,843,000
Kusen Alumunium ex. YKK 6.82 m' 190,000 30,000 1,295,800 204,600 Rp. 1,500,400
P Jendela - 3000 X 600 mm Kaca 8 mm Standard 1.45 m2 350,000 200,000 508,200 290,400 Rp. 798,600
Install dan Alat (Silen) 13.64 m' 20,000 10,000 272,800 136,400 Rp. 409,200
2,708,200
Kusen Alumunium ex. YKK 16.85 m' 190,000 30,000 3,201,880 505,560 Rp. 3,707,440
Kaca 8 mm Standard 9.10 m2 350,000 200,000 3,183,950 1,819,400 Rp. 5,003,350
Q Jendela - 3800 X 3000 mm
Aksesoris : Engsel, Handle 1.00 set 500,000 200,000 500,000 200,000 Rp. 700,000
Install dan Alat (Silen) 33.70 m' 20,000 10,000 674,080 337,040 Rp. 1,011,120
10,421,910
Kusen Alumunium ex. YKK 22.86 m' 190,000 30,000 4,343,020 685,740 Rp. 5,028,760
Kaca 8 mm Standard 9.68 m2 350,000 200,000 3,388,000 1,936,000 Rp. 5,324,000
R Jendela - 4000 X 3000 mm
Aksesoris : Engsel, Handle 2.00 set 500,000 200,000 1,000,000 400,000 Rp. 1,400,000
Install dan Alat (Silen) 45.72 m' 20,000 10,000 914,320 457,160 Rp. 1,371,480
13,124,240
195,434,540
Tampak Samping Kanan

Kusen Alumunium ex. YKK 60.72 m' 190,000 30,000 11,536,800 1,821,600 Rp. 13,358,400
Kaca 8 mm Standard 19.80 m2 350,000 200,000 6,930,000 3,960,000 Rp. 10,890,000
A Jendela - 3000 X 1500 mm ( 4 Unit )
Jendela Set Inc Engsel, Handle 2.00 set 1,150,000 200,000 2,300,000 400,000 Rp. 2,700,000
Install dan Alat (Silen) 121.44 m' 20,000 10,000 2,428,800 1,214,400 Rp. 3,643,200
30,591,600
Kusen Alumunium ex. YKK 35.64 m' 190,000 30,000 6,771,600 1,069,200 Rp. 7,840,800
Kaca 8 mm Standard 8.58 m2 350,000 200,000 3,003,000 1,716,000 Rp. 4,719,000
B Jendela - 1500 X 1300 mm ( 4 Unit)
Jendela Set Inc Engsel, Handle 2.00 set 1,150,000 200,000 2,300,000 400,000 Rp. 2,700,000
Install dan Alat (Silen) 71.28 m' 20,000 10,000 1,425,600 712,800 Rp. 2,138,400
17,398,200
Kusen Alumunium ex. YKK 51.92 m' 190,000 30,000 9,864,800 1,557,600 Rp. 11,422,400
Kaca 8 mm Standard 14.52 m2 350,000 200,000 5,082,000 2,904,000 Rp. 7,986,000
C Jendela - 2200 X 1500 mm ( 4 Unit )
Jendela Set Inc Engsel, Handle 2.00 set 1,150,000 200,000 2,300,000 400,000 Rp. 2,700,000
Install dan Alat (Silen) 103.84 m' 20,000 10,000 2,076,800 1,038,400 Rp. 3,115,200
25,223,600
73,213,400
Tampak Samping Kiri

Kusen Alumunium ex. YKK 26.84 m' 190,000 30,000 5,099,600 805,200 Rp. 5,904,800
Kaca 8 mm Standard 1.76 m2 350,000 200,000 616,000 352,000 Rp. 968,000
A Jendela - 4200 X 3000 mm
Aksesoris : Engsel, Handle 2.00 set 500,000 200,000 1,000,000 400,000 Rp. 1,400,000
Install dan Alat (Silen) 53.68 m' 20,000 10,000 1,073,600 536,800 Rp. 1,610,400
9,883,200
Kusen Alumunium ex. YKK 27.72 m' 190,000 30,000 5,266,800 831,600 Rp. 6,098,400
Kaca 8 mm Standard 5.94 m2 350,000 200,000 2,079,000 1,188,000 Rp. 3,267,000
B Jendela - 4200 X 3000 mm ( 3 Unit )
Aksesoris : Engsel, Handle 1.00 set 500,000 200,000 500,000 200,000 Rp. 700,000
Install dan Alat (Silen) 55.44 m' 20,000 10,000 1,108,800 554,400 Rp. 1,663,200
11,728,600
Kusen Alumunium ex. YKK 19.58 m' 190,000 30,000 3,720,200 587,400 Rp. 4,307,600
Kaca 8 mm Standard 6.00 m2 350,000 200,000 2,098,250 1,199,000 Rp. 3,297,250
C Jendela - 4200 X 1800 mm
Aksesoris : Engsel, Handle 2.00 set 500,000 200,000 1,000,000 400,000 Rp. 1,400,000
Install dan Alat (Silen) 39.16 m' 20,000 10,000 783,200 391,600 Rp. 1,174,800
10,179,650
Kusen Alumunium ex. YKK 23.32 m' 190,000 30,000 4,430,800 699,600 Rp. 5,130,400
Kaca 8 mm Standard 10.16 m2 350,000 200,000 3,557,400 2,032,800 Rp. 5,590,200
D Jendela - 4200 X 2200 mm
Aksesoris : Engsel, Handle 2.00 set 500,000 200,000 1,000,000 400,000 Rp. 1,400,000
Install dan Alat (Silen) 46.64 m' 20,000 10,000 932,800 466,400 Rp. 1,399,200
13,519,800
Kusen Alumunium ex. YKK 36.60 m' 190,000 30,000 6,954,000 1,098,000 Rp. 8,052,000
Kaca 8 mm Standard 7.20 m2 350,000 200,000 2,520,000 1,440,000 Rp. 3,960,000
E Jendela - 4000 X 600 mm ( 3 Unit)
Aksesoris : Engsel, Handle 1.00 set 500,000 200,000 500,000 200,000 Rp. 700,000
Install dan Alat (Silen) 73.20 m' 20,000 10,000 1,464,000 732,000 Rp. 2,196,000
14,908,000
60,219,250
Lantai 1 (Area Dalam)
Kaca Ruangan
Kusen Alumunium ex. YKK 10.78 m' 190,000 30,000 2,048,200 323,400 Rp. 2,371,600
1 Ruang Konferensi
NO URAIAN PEKERJAAN VOLUME HARGA HARGA TOTAL TOTAL JUMLAH
SAT. MATERIAL JASA MATERIAL JASA HARGA
1 Ruang Konferensi 2 Kaca 8 mm Standard Tinggi = 2,5 m 3 m2
6.60 350,000 200,000 2,310,000 1,320,000 Rp. 53,630,000
Install dan Alat (Silen) 21.56 m' 20,000 10,000 431,200 215,600 Rp. 646,800
6,648,400
Kusen Alumunium ex. YKK 19.80 m' 190,000 30,000 3,762,000 594,000 Rp. 4,356,000
2 Kantor Direktur dan Departmen Personalia Kaca 8 mm Standard Tinggi = 2,5 m 11.00 m2 350,000 200,000 3,850,000 2,200,000 Rp. 6,050,000
Install dan Alat (Silen) 39.60 m' 20,000 10,000 792,000 396,000 Rp. 1,188,000
11,594,000
Kusen Alumunium ex. YKK 10.78 m' 190,000 30,000 2,048,200 323,400 Rp. 2,371,600
3 Ruang Wawancara Kaca 8 mm Standard Tinggi = 2,5 m 6.60 m2 350,000 200,000 2,310,000 1,320,000 Rp. 3,630,000
Install dan Alat (Silen) 21.56 m' 20,000 10,000 431,200 215,600 Rp. 646,800
6,648,400
Kusen Alumunium ex. YKK 28.60 m' 190,000 30,000 5,434,000 858,000 Rp. 6,292,000
4 Area Kantor Dalam Kaca 8 mm Standard Tinggi = 2,5 m 22.00 m2 350,000 200,000 7,700,000 4,400,000 Rp. 12,100,000
Install dan Alat (Silen) 57.20 m' 20,000 10,000 1,144,000 572,000 Rp. 1,716,000
20,108,000
Kusen Alumunium ex. YKK 23.32 m' 190,000 30,000 4,430,800 699,600 Rp. 5,130,400
5 Area Kantor Luar Kaca 8 mm Standard Tinggi = 2,5 m 15.40 m2 350,000 200,000 5,390,000 3,080,000 Rp. 8,470,000
Install dan Alat (Silen) 46.64 m' 20,000 10,000 932,800 466,400 Rp. 1,399,200
14,999,600
Pintu

Kusen Plywood Fin. HPL ex. Taco, AICA

Daun Multiplek Fin. HPL ex. Taco, AICA
Pintu SIngle Aksesoris :
1 11.00 bh 2,250,000 1,500,000 24,750,000 16,500,000 Rp. 41,250,000
Ruangan Engsel
Handle : Paloma

Kusen Plywood Fin. HPL ex. Taco, AICA

Daun Multiplek Fin. HPL ex. Taco, AICA
Pintu Double Aksesoris :
2 1.00 bh 2,850,000 1,500,000 2,850,000 1,500,000 Rp. 4,350,000
Ruangan Engsel
Handle : Paloma

CUBICLE PHENOLIC
DENSITY 1500
Pintu Toilet SIZE 1830 X 2440
3 33.00 m2 850,000 350,000 28,050,000 11,550,000 Rp. 39,600,000
Cubicle Ketebalan : 18mm
Ukuran : 1830 x 2440 x 12mm
Finishing : HPL

Lantai 2 (Area Dalam)

Kaca Ruangan
Kusen Alumunium ex. YKK 12.10 m' 190,000 30,000 2,299,000 363,000 Rp. 2,662,000
1 Ruang Manager Kaca 8 mm Standard Tinggi = 2,5 m 8.25 m2 350,000 200,000 2,887,500 1,650,000 Rp. 4,537,500
Install dan Alat (Silen) 24.20 m' 20,000 10,000 484,000 242,000 Rp. 726,000
7,925,500
Kusen Alumunium ex. YKK 17.60 m' 190,000 30,000 3,344,000 528,000 Rp. 3,872,000
2 Area Kantor 1 Kaca 8 mm Standard Tinggi = 2,5 m 15.13 m2 350,000 200,000 5,293,750 3,025,000 Rp. 8,318,750
Install dan Alat (Silen) 35.20 m' 20,000 10,000 704,000 352,000 Rp. 1,056,000
13,246,750
Kusen Alumunium ex. YKK 10.78 m' 190,000 30,000 2,048,200 323,400 Rp. 2,371,600
3 Area Kantor 2 Kaca 8 mm Standard Tinggi = 2,5 m 6.60 m2 350,000 200,000 2,310,000 1,320,000 Rp. 3,630,000
Install dan Alat (Silen) 21.56 m' 20,000 10,000 431,200 215,600 Rp. 646,800
6,648,400
Kusen Alumunium ex. YKK 12.54 m' 190,000 30,000 2,382,600 376,200 Rp. 2,758,800
4 Area Kantor 3 Kaca 8 mm Standard Tinggi = 2,5 m 8.80 m2 350,000 200,000 3,080,000 1,760,000 Rp. 4,840,000
Install dan Alat (Silen) 25.08 m' 20,000 10,000 501,600 250,800 Rp. 752,400
8,351,200
Pintu

Kusen Plywood Fin. HPL ex. Taco, AICA

Daun Multiplek Fin. HPL ex. Taco, AICA
Pintu SIngle Aksesoris :
1 8.00 bh 2,250,000 1,500,000 18,000,000 12,000,000 Rp. 30,000,000
Ruangan Engsel
Handle : Paloma

Kusen Plywood Fin. HPL ex. Taco, AICA

Daun Multiplek Fin. HPL ex. Taco, AICA
Pintu Double Aksesoris :
2 3.00 bh 2,850,000 1,500,000 8,550,000 4,500,000 Rp. 13,050,000
Ruangan Engsel
Handle : Paloma
NO URAIAN PEKERJAAN VOLUME HARGA HARGA TOTAL TOTAL JUMLAH
SAT. MATERIAL JASA MATERIAL JASA HARGA
2 3 5

CUBICLE PHENOLIC
DENSITY 1500
Pintu Toilet SIZE 1830 X 2440
3 33.00 m2 850,000 350,000 28,050,000 11,550,000 Rp. 39,600,000
Cubicle Ketebalan : 18mm
Ukuran : 1830 x 2440 x 12mm
Finishing : HPL

Lantai 3 (Area Dalam)

Kaca Ruangan
Kusen Alumunium ex. YKK 13.20 m' 190,000 30,000 2,508,000 396,000 Rp. 2,904,000
1 Ruang Manager Kaca 8 mm Standard Tinggi = 2,5 m 9.63 m2 350,000 200,000 3,368,750 1,925,000 Rp. 5,293,750
Install dan Alat (Silen) 26.40 m' 20,000 10,000 528,000 264,000 Rp. 792,000
8,989,750
Kusen Alumunium ex. YKK 9.90 m' 190,000 30,000 1,881,000 297,000 Rp. 2,178,000
2 Ruang Departmen Keuangan Kaca 8 mm Standard Tinggi = 2,5 m 5.50 m2 350,000 200,000 1,925,000 1,100,000 Rp. 3,025,000
Install dan Alat (Silen) 19.80 m' 20,000 10,000 396,000 198,000 Rp. 594,000
5,797,000
Kusen Alumunium ex. YKK 17.60 m' 190,000 30,000 3,344,000 528,000 Rp. 3,872,000
3 Ruang Departmen Kesehatan Kaca 8 mm Standard Tinggi = 2,5 m 15.13 m2 350,000 200,000 5,293,750 3,025,000 Rp. 8,318,750
Install dan Alat (Silen) 35.20 m' 20,000 10,000 704,000 352,000 Rp. 1,056,000
13,246,750
Kusen Alumunium ex. YKK 13.20 m' 190,000 30,000 2,508,000 396,000 Rp. 2,904,000
4 Ruang Manager Kaca 8 mm Standard Tinggi = 2,5 m 9.63 m2 350,000 200,000 3,368,750 1,925,000 Rp. 5,293,750
Install dan Alat (Silen) 26.40 m' 20,000 10,000 528,000 264,000 Rp. 792,000
8,989,750
Kusen Alumunium ex. YKK 26.40 m' 190,000 30,000 5,016,000 792,000 Rp. 5,808,000
5 Area Kantor Publik Kaca 8 mm Standard Tinggi = 2,5 m 19.25 m2 350,000 200,000 6,737,500 3,850,000 Rp. 10,587,500
Install dan Alat (Silen) 52.80 m' 20,000 10,000 1,056,000 528,000 Rp. 1,584,000
17,979,500
Pintu

Kusen Plywood Fin. HPL ex. Taco, AICA

Daun Multiplek Fin. HPL ex. Taco, AICA
Pintu SIngle Aksesoris :
1 15.00 bh 2,250,000 1,500,000 33,750,000 22,500,000 Rp. 56,250,000
Ruangan Engsel
Handle : Paloma

Kusen Plywood Fin. HPL ex. Taco, AICA

Daun Multiplek Fin. HPL ex. Taco, AICA
Pintu Double Aksesoris :
2 1.00 bh 2,850,000 1,500,000 2,850,000 1,500,000 Rp. 4,350,000
Ruangan Engsel
Handle : Paloma

CUBICLE PHENOLIC
DENSITY 1500
Pintu Toilet SIZE 1830 X 2440
3 33.00 m2 850,000 350,000 28,050,000 11,550,000 Rp. 39,600,000
Cubicle Ketebalan : 18mm
Ukuran : 1830 x 2440 x 12mm
Finishing : HPL

IX PEKERJAAN SANITARY SUB TOTAL Rp 79,534,000

Wastafle
Wastafel : DBS WASHBASIN COUNTER TOP SEVILLA
1 Pipa Sifon Stainless 19.00 bh 801,000 350,000 15,219,000 6,650,000 Rp. 21,869,000
Stop Kran

Kran
Wastafle
Kran Wastafel : AER SAH MIXER
2 19.00 bh 995,000 350,000 18,905,000 6,650,000 Rp. 25,555,000
Pipa Flexible

Kloset Duduk Set

Oulu Kloset Duduk Dua Bagian M638 Putih
3 Tee Kran 15.00 bh 1,100,000 450,000 16,500,000 6,750,000 Rp. 23,250,000
Jet Spray

Kran Dinding

PALOMA FCP 1673 Keran Taman Selang Mesin Cuci Dinding

4 9.00 bh 435,000 75,000 3,915,000 675,000 Rp. 4,590,000
Tembok Kran Air
NO URAIAN PEKERJAAN VOLUME HARGA HARGA TOTAL TOTAL JUMLAH
SAT. MATERIAL JASA MATERIAL JASA HARGA
2 3 5
Floor Drain

BREZIO Floor Drain Strainer Saringan Got Kamar Mandi Anti

5 28.00 bh 102,500 50,000 2,870,000 1,400,000 Rp. 4,270,000
Bau FDBZ 18

GRAND TOTAL 1,805,423,903 1,397,057,118 Rp. 3,202,481,021