RENCANA ANGGARAN BIAYA (RAB) RUKO

PT Karya Mandiri Multiutama

General Contractor & Foundation

KEGIATAN : PROYEK PEMBANGUNAN GEDUNG RUKO PT. MINORI

ALAMAT : JL. PEGAULAN, CIKARANG
KONTRAKTOR PELAKSANA : PT. KARYA MANDIRI MULTIUTAMA

N0. URAIAN PEKERJAAN SAT VOLUME HARGA SATUAN ( Rp ) JUMLAH HARGA (Rp)

A. PEKERJAAN PERSIAPAN 56,833,200.00

1 Mobilisasi dan Demobilisasi ls 1.00 5,000,000.00 5,000,000
Uitzet & Bouwplank ( kontrol Theodolite & Autolevel )
2 m2 374.00 72,000.00 26,928,000
Dokumentasi dan Adminstrasi
3 ls 1.00 2,500,000.00 2,500,000
Pengadaan Listrik Kerja dan Air Kerja ( by Owner )
4 ls 1.00 15,000,000.00 15,000,000
Pembersihan Lokasi, Perataan Tanah & Penyiapan Lahan Kerja
5 m2 374.00 19,800.00 7,405,200
B. PEKERJAAN STRUKTURAL 2,291,871,819.96
B. 1 Pekerjaan Tanah dan Pondasi 306,271,193.45
1 Galian Tanah Pondasi Struktur ( PC, TB ) m3 241.72 123,000.00 29,731,713.75
2 Urugan Tanah Kembali Galian PC dan Tie Beam m3 80.57 39,600.00 3,190,720.50
3 Urugan Tanah Peninggian Peil Lantai & Pemadatan, tinggi = 30 cm m3 80.35 39,600.00 3,181,939.20
( Tanah dari galian dan perataan lokasi ; peninggian lantai menjadi 50 cm )
4 Urugan Pasir Bawah Pondasi Struktur ( PC, TB ), tebal = 10 cm m3 15.50 355,000.00 5,503,920.00
5 Pondasi Mini Pile uk. 250 x 250 m1 978.30 263,000.00 257,292,900.00
6 Potong Pondasi Tiang Pancang titik 67.00 110,000.00 7,370,000.00
B. 2 Pekerjaan Beton 1,921,605,814.51
Lantai Dasar
1 Lantai Kerja B0 dibawah Pile Cap & Tie Beam, tebal = 5 cm m3 118.30 862,224.00 101,996,788.08
2 Lantai Kerja B0 dibawah Beton Plat Lantai Dasar, tebal = 5 cm m3 267.84 862,224.00 230,938,076.16
3 Beton K250 untuk struktur plat lantai dasar ( wiremesh M8 - 1 lapis )
a. Pembesian kg 1,601.60 82,104.00 131,497,766.40
b. Bekisting m2 10.62 116,151.42 1,233,528.08
c. Beton Mutu Fc' 25 Mpa ( K250 ) m3 46.06 1,027,739.52 47,333,571.33
4 Cor Pile Cap P2 ( 3 unit )
a. Pembesian kg 206.33 13,221.12 2,727,847.58
b. Bekisting m2 7.02 116,151.42 815,382.97
c. Beton Mutu Fc' 21,7 Mpa ( K300 ) m3 1.46 1,027,739.52 1,498,444.22
5 Cor Pile Cap P3 ( 9 unit )
a. Pembesian kg 975.36 13,221.12 12,895,391.75
b. Bekisting m2 11.75 120,991.06 1,421,813.16
c. Beton Mutu Fc' 21,7 Mpa ( K300 ) m3 7.73 1,027,739.52 7,939,853.56
6 Cor Pile Cap P4 ( 8 unit )
a. Pembesian kg 1,061.10 13,221.12 14,028,930.43
b. Bekisting m2 32.40 120,991.06 3,920,110.43
c. Beton Mutu Fc' 21,7 Mpa ( K300 ) m3 10.94 1,027,739.52 11,238,331.65
7 Cor balok sloof TB3 200 x 450 mm, beton K300
a. Pembesian kg 444.64 13,221.12 5,878,680.81
b. Bekisting m2 73.44 120,991.06 8,885,583.63
c. Beton Mutu Fc' 21,7 Mpa ( K300 ) m3 7.56 1,027,739.52 7,769,710.77
8 Cor balok sloof TB2 200 x 400 mm, beton K300
a. Pembesian kg 609.07 13,221.12 8,052,556.27
b. Bekisting m2 61.20 120,991.06 7,404,653.03
c. Beton Mutu Fc' 21,7 Mpa ( K300 ) m3 6.30 1,027,739.52 6,474,758.98
9 Cor balok sloof TB1 150 x 350 mm, beton K300
a. Pembesian kg 549.85 13,221.12 7,269,668.86
b. Bekisting m2 51.77 120,991.06 6,263,102.35
c. Beton Mutu Fc' 21,7 Mpa ( K300 ) m3 4.00 1,027,739.52 4,107,425.23
10 Cor Beton Kolom K1 450 x 450 mm, beton K300
a. Pembesian kg 2,990.40 13,221.12 39,536,394.94
b. Bekisting m2 122.04 139,067.50 16,971,797.70
c. Beton mutu fc' 25 Mpa (K300) m3 13.73 1,027,739.52 14,110,349.74
11 Cor plat tangga tebal 12,5 cm, beton K250
a. Pembesian kg 405.08 13,221.12 5,355,675.91
b. Bekisting m2 35.11 133,504.80 4,687,620.54
c. Beton Mutu Fc' 25 Mpa ( K250 ) m3 1.96 981,340.80 1,925,390.65
Lantai Dua
1 Cor beton balok B1 150 x 350 mm, beton K300
a. Pembesian kg 549.85 13,221.12 7,269,668.86
b. Bekisting m2 62.86 133,504.80 8,391,777.97
c. Beton Mutu Fc' 21,7 Mpa ( K300 ) m3 4.00 1,027,739.52 4,107,425.23
2 Cor beton balok B2 200 x 400 mm, beton K300
a. Pembesian kg 609.07 13,221.12 8,052,556.27
b. Bekisting m2 76.50 133,504.80 10,213,117.20
c. Beton Mutu Fc' 21,7 Mpa ( K300 ) m3 7.56 1,027,739.52 7,769,710.77
3 Cor beton balok B3 200 x 450 mm, beton K300
a. Pembesian kg 444.64 13,221.12 5,878,680.81
b. Bekisting 89.76 120,991.06 10,860,157.77
Page 1 ofm2
6
c. Beton Mutu Fc' 21,7 Mpa ( K300 ) m3 7.56 1,027,739.52 7,769,710.77
 N0. URAIAN PEKERJAAN SAT VOLUME HARGA SATUAN ( Rp ) JUMLAH HARGA (Rp)

4 Cor Beton Kolom K1 450 x 450 mm, beton K300

a. Pembesian kg 2,570.99 13,221.12 33,991,418.23
b. Bekisting m2 104.40 133,504.80 13,937,901.12
c. Beton mutu fc' 25 Mpa (K300) m3 11.75 1,027,739.52 12,070,800.66
5 Cor plat lantai tebal 12,5 cm, beton K250
a. Pembesian Wiremesh M8 kg 1,601.60 82,104.00 131,497,766.40
b. Pasang Bondek tebal 0,75 mm m2 315.00 220,308.00 69,397,020.00
c. Pasang Bekisting m2 11.97 133,504.80 1,598,052.46
d. Beton Mutu Fc' 25 Mpa ( K250 ) m3 39.15 981,340.80 38,417,137.10
6 Cor plat tangga tebal 12,5 cm, beton K250
a. Pembesian kg 405.08 13,221.12 5,355,675.91
b. Bekisting m2 35.11 133,504.80 4,687,620.54
c. Beton Mutu Fc' 25 Mpa ( K250 ) m3 1.96 981,340.80 1,925,390.65
Lantai Tiga
1 Cor beton balok B1 150 x 350 mm, beton K300
a. Pembesian kg 549.85 13,221.12 7,269,668.86
b. Bekisting m2 62.86 133,504.80 8,391,777.97
c. Beton Mutu Fc' 21,7 Mpa ( K300 ) m3 4.00 1,027,739.52 4,107,425.23
2 Cor beton balok B2 200 x 400 mm, beton K300
a. Pembesian kg 609.07 13,221.12 8,052,556.27
b. Bekisting m2 76.50 133,504.80 10,213,117.20
c. Beton Mutu Fc' 21,7 Mpa ( K300 ) m3 7.56 1,027,739.52 7,769,710.77
3 Cor beton balok B3 200 x 450 mm, beton K300
a. Pembesian kg 444.64 13,221.12 5,878,680.81
b. Bekisting m2 89.76 133,504.80 11,983,390.85
c. Beton Mutu Fc' 21,7 Mpa ( K300 ) m3 7.56 1,027,739.52 7,769,710.77
4 Cor Beton Kolom K1 450 x 450 mm, beton K300
a. Pembesian kg 2,570.99 13,221.12 33,991,418.23
b. Bekisting m2 104.40 133,504.80 13,937,901.12
c. Beton mutu fc' 25 Mpa (K300) m3 11.75 1,027,739.52 12,070,800.66
5 Cor plat lantai tebal 12,5 cm, beton K250
a. Pembesian Wiremesh M8 kg 1,601.60 82,104.00 131,497,766.40
b. Pasang Bondek tebal 0,75 mm m2 315.00 220,308.00 69,397,020.00
c. Pasang Bekisting m2 11.97 116,151.42 1,390,332.50
d. Beton Mutu Fc' 25 Mpa ( K250 ) m3 39.15 981,340.80 38,417,137.10
6 Cor plat tangga tebal 12,5 cm, beton K250
a. Pembesian kg 405.08 13,221.12 5,355,675.91
b. Bekisting m2 35.11 133,504.80 4,687,620.54
c. Beton Mutu Fc' 25 Mpa ( K250 ) m3 1.96 981,340.80 1,925,390.65
Lantai Atap
a. Pembesian kg 549.85 13,221.12 7,269,668.86
b. Bekisting m2 62.86 133,504.80 8,391,777.97
c. Beton Mutu Fc' 21,7 Mpa ( K300 ) m3 4.00 1,027,739.52 4,107,425.23
2 Cor beton balok B2 200 x 400 mm, beton K300
a. Pembesian kg 609.07 13,221.12 8,052,556.27
b. Bekisting m2 76.50 133,504.80 10,213,117.20
c. Beton Mutu Fc' 21,7 Mpa ( K300 ) m3 7.56 1,027,739.52 7,769,710.77
3 Cor beton balok B3 200 x 450 mm, beton K300
a. Pembesian kg 444.64 13,221.12 5,878,680.81
b. Bekisting m2 89.76 133,504.80 11,983,390.85
c. Beton Mutu Fc' 21,7 Mpa ( K300 ) m3 7.56 1,027,739.52 7,769,710.77
3 Cor plat lantai tebal 12,5 cm, beton K250
a. Pembesian Wiremesh M8 kg 1,601.60 82,104.00 131,497,766.40
b. Pasang Bondek tebal 0,75 mm m2 315.00 220,308.00 69,397,020.00
c. Pasang Bekisting m2 11.97 116,151.42 1,390,332.50
d. Beton Mutu Fc' 25 Mpa ( K250 ) m3 39.15 981,340.80 38,417,137.10
B. 3 Pekerjaan Pelindung Atap dan Lain-lain 63,994,812.00
1 Waterproofing Coating ( material ex. SIKA ) m2 322.39 107,000.00 34,495,944.00
2 Screed Pelindung Membrane m3 32.24 725,000.00 23,373,420.00
4 Trowel Finish Lantai Area Out Door m2 322.39 19,000.00 6,125,448.00
C. PEKERJAAN ARSITEKTURAL 2,326,532,018
C.1 Pekerjaan Tanah 11,527,988.63
1 Anti Rayap Galian Pondasi dan Lahan m2 374.00 30,823.50 11,527,988.63
C.2 Pekerjaan Pasangan 1,288,716,297.07
Lantai Dasar
1 Pas. Dinding dinding bata ringan m2 807.66 137,912.50 111,386,961.40
2 Plesteran Dinding 1pc : 4ps tebal 1,5cm m2 1,615.33 62,276.50 100,596,974.19
3 Finish Permukaan Beton Kolom + Balok m2 96.00 38,875.00 3,732,000.00
4 Acian m2 1,615.33 34,237.50 55,304,792.40
5 Kolom Praktis & Balok lintel m1 137.60 149,072.00 20,512,307.20
6 Sponengan 1 pc : 2ps m1 138.10 30,000.00 4,143,000.00
Lantai Dua
1 Pas. Dinding bata ringan m2 818.52 137,912.50 112,884,277.41
2 Pas. Dinding Partisi Gypsum ( Sound Protector ) m2 38.50 278,250.00 10,712,625.00
3 Plesteran Dinding 1pc : 4ps tebal 1,5cm m2 1,637.04 62,276.50 101,949,246.11
4 Finish Permukaan Beton Kolom + Balok m2 301.82 38,875.00 11,733,252.50
5 Acian
Page 2 of 6
m2 1,637.04 34,237.50 56,048,225.48
 N0. URAIAN PEKERJAAN SAT VOLUME HARGA SATUAN ( Rp ) JUMLAH HARGA (Rp)

6 Kolom Praktis & Balok lintel m2 356.65 149,072.00 53,166,528.80

7 Sponengan 1 pc : 2ps m2 136.00 30,000.00 4,080,000.00
Lantai Tiga
1 Pas. Dinding dinding bata ringan m2 771.50 137,912.50 106,398,942.10
2 Plesteran Dinding 1pc : 4ps tebal 1,5cm m2 1,542.99 62,276.50 96,092,141.29
3 Finish Permukaan Beton Kolom + Balok m2 301.82 38,875.00 11,733,252.50
4 Acian m2 1,542.99 34,237.50 52,828,188.60
5 Kolom Praktis & Balok lintel m1 356.65 149,072.00 53,166,528.80
6 Sponengan 1 pc : 2ps m1 136.00 30,000.00 4,080,000.00
Lantai Atap
1 Pas. Dinding dinding bata ringan m2 771.50 137,912.50 106,398,942.10
2 Plesteran Dinding 1pc : 4ps tebal 1,5cm m2 1,542.99 62,276.50 96,092,141.29
3 Finish Permukaan Beton Kolom + Balok m2 205.82 38,875.00 8,001,252.50
4 Acian m2 1,542.99 34,237.50 52,828,188.60
5 Kolom Praktis & Balok lintel m1 356.65 149,072.00 53,166,528.80
6 Sponengan 1 pc : 2ps m1 56.00 30,000.00 1,680,000.00
C3 Pekerjaan Lantai 294,853,477.63
Lantai Dasar
1 Keramik Lantai HT 600 x 600, ex. Mulia m2 318.00 248,700.00 79,086,600.00
2 Keramik Tangga HT 600 x 600 , ex Mulia m2 12.80 248,700.00 3,183,360.00
3 Keramik Lantai 200 x 200 KM/WC m2 10.50 227,869.95 2,392,634.44
4 Keramik Dinding 200 x 200 KM/WC m2 27.60 244,083.40 6,736,701.90
5 Plint Lantai HT 100 x 600 m1 146.00 72,000.00 10,512,000.00
Lantai Dua
1 Keramik Lantai HT 600 x 600, ex. Mulia m2 300.00 248,700.00 74,610,000.00
2 Keramik Tangga HT 600 x 600 , ex Mulia m2 12.80 248,700.00 3,183,360.00
3 Keramik Lantai 200 x 200 KM/WC m2 9.00 227,869.95 2,050,829.52
4 Keramik Dinding 200 x 200 KM/WC m1 25.20 244,083.38 6,150,901.13
5 Plint Lantai HT 100 x 600 m1 161.00 72,000.00 11,592,000.00
Lantai Tiga
1 Keramik Lantai HT 600 x 600, ex. Mulia m2 300.00 248,700.00 74,610,000.00
2 Keramik Tangga HT 600 x 600 , ex Mulia m2 12.80 248,700.00 3,183,360.00
3 Keramik Lantai 200 x 200 KM/WC m1 9.00 227,869.95 2,050,829.52
4 Keramik Dinding 200 x 200 KM/WC m1 25.20 244,083.38 6,150,901.13
5 Plint Lantai HT 100 x 600 m1 130.00 72,000.00 9,360,000.00
C.4 Pekerjaan Penutup dan Pengunci 356,143,187.50
Lantai Dasar
1 Pintu P2 ( Entrance ) unit 3.00 10,500,000.00 31,500,000.00
2 Pintu P1 Lebar 1.00 meter unit 2.00 3,150,000.00 6,300,000.00
3 Pintu P1T ( Pintu Alumunium Toilet ) unit 3.00 1,802,500.00 5,407,500.00
4 Pintu Harmonika 2,75 x 2,15 unit 6.00 6,282,031.25 37,692,187.50
5 Jendela J1 unit 4.00 2,677,500.00 10,710,000.00
6 Jendela J2 unit 1.00 8,032,500.00 8,032,500.00
7 Bovenly BV Single unit 7.00 618,000.00 4,326,000.00

Lantai Dua
1 Pintu P1 Lebar 1.00 meter unit 2.00 3,150,000.00 6,300,000.00
2 Pintu P1T ( Pintu Alumunium Toilet ) unit 3.00 1,802,500.00 5,407,500.00
3 Jendela J1 unit 40.00 2,677,500.00 107,100,000.00

Lantai Tiga
1 Pintu P1 Lebar 1.00 meter unit 2.00 3,150,000.00 6,300,000.00
2 Pintu P1T ( Pintu Alumunium Toilet ) unit 3.00 1,802,500.00 5,407,500.00
3 Jendela J1 unit 40.00 2,677,500.00 107,100,000.00

Lantai Atap
1 Pintu Besi PB1 ( Lebar 1.0 meter ) unit 2.00 3,675,000.00 7,350,000.00
2 Pintu P1T ( Pintu Alumunium Toilet ) unit 4.00 1,802,500.00 7,210,000.00

C.5 Pekerjaan Pengecatan 264,041,597.00

Lantai Dasar
1 Cat dinding dalam m2 1,481.79 35,500.00 52,603,474.00
2 Cat dinding luar m2 229.54 43,000.00 9,870,220.00
Lantai Dua
1 Cat dinding dalam m2 1,709.32 35,500.00 60,680,931.00
2 Cat dinding luar m2 229.54 43,000.00 9,870,220.00
Lantai Tiga
1 Cat dinding dalam m2 1,615.27 35,500.00 57,342,156.00
2 Cat dinding luar m2 229.54 43,000.00 9,870,220.00
Lantai Atap
1 Cat dinding dalam m2 1,519.27 35,500.00 53,934,156.00
2 Cat dinding luar m2 229.54 43,000.00 9,870,220.00
C.6 Pekerjaan Lain - lain 111,249,469.80
1 Pekerjaan Waterproofing Lantai Toilet
a. Toilet lantai 1 m2 12.80 57,750.00 739,200.00
b. Toilet lantai 2 m2 9.70 57,750.00 560,175.00
c. Toilet lantai 3 m2 6.00 57,750.00 346,500.00
2 Rabat Keliling tebal 10 cm ( plus pemadatan ) m2 70.00 117,075.00 8,195,250.00
3 Saluran Air Bis Beton uk. 30 cm terbuka Page 3 ofm1
6 70.00 131,250.00 9,187,500.00
4 Bak Kontrol uk. 50 x 50 cm unit 14.00 787,500.00 11,025,000.00
 N0. URAIAN PEKERJAAN SAT VOLUME HARGA SATUAN ( Rp ) JUMLAH HARGA (Rp)

5 Pekerjaan Railing Tangga

a. Lantai 1 m1 6.48 682,500.00 4,422,600.00
b. Lantai 2 m1 6.48 682,500.00 4,422,600.00
c. Lantai 3 m1 6.48 682,500.00 4,422,600.00
6 Pekerjaan Parapet keliling lt. 4 area out door m2 168.00 404,333.60 67,928,044.80
D. Pekerjaan Elektrikal 328,649,265.90
D.1 Instalasi Penerangan, Kotak Kontak dan exhaust fan 122,125,125.00
Lantai Dasar
Kabel NYM 3x1.5 dan 3x2.5 mm² dalam High Impact conduit dia. 20 mm
conduit dia. 20 mm
1 Instalasi penerangan ( NYM 3x1.5mm2 ) ttk 65.00 199,500.00 12,967,500.00
2 Downlight 18 Watt PLCE unit 5.00 144,900.00 724,500.00
3 Lampu TL LD 36 WATT unit 60.00 262,500.00 15,750,000.00
4 Sakelar seri unit 8.00 25,725.00 205,800.00
5 Sakelar Tunggal unit 5.00 23,625.00 118,125.00
6 Instalasi kotak stop kontak ttk 25.00 225,000.00 5,625,000.00
7 Instalasi kotak stop kontak AC ttk 12.00 325,000.00 3,900,000.00
7 Stop kontak Dinding unit 25.00 236,250.00 5,906,250.00
8 Stop kontak AC unit 12.00 236,250.00 2,835,000.00

Lantai Dua
Kabel NYM 3x1.5 dan 3x2.5 mm² dalam High Impact conduit dia. 20 mm
conduit dia. 20 mm
1 Instalasi penerangan ( NYM 3x1.5mm2 ) ttk 47.00 199,500.00 9,376,500.00
2 Downlight 18 Watt PLCE unit 12.00 144,900.00 1,738,800.00
3 Lampu TL LD 36 WATT unit 35.00 262,500.00 9,187,500.00
4 Sakelar seri unit 7.00 25,725.00 180,075.00
5 Sakelar Tunggal unit 6.00 23,625.00 141,750.00
6 Instalasi kotak stop kontak ttk 19.00 225,000.00 4,275,000.00
7 Instalasi kotak stop kontak AC ttk 8.00 325,000.00 2,600,000.00
7 Stop kontak Dinding unit 19.00 236,250.00 4,488,750.00
8 Stop kontak AC unit 8.00 236,250.00 1,890,000.00

Lantai Tiga
Kabel NYM 3x1.5 dan 3x2.5 mm² dalam High Impact conduit dia. 20 mm
conduit dia. 20 mm
1 Instalasi penerangan ( NYM 3x1.5mm2 ) ttk 46.00 199,500.00 9,177,000.00
2 Downlight 18 Watt PLCE unit 6.00 144,900.00 869,400.00
3 Lampu TL LD 36 WATT unit 40.00 262,500.00 10,500,000.00
4 Sakelar seri unit 8.00 25,725.00 205,800.00
5 Sakelar Tunggal unit 5.00 23,625.00 118,125.00
6 Instalasi kotak stop kontak ttk 22.00 225,000.00 4,950,000.00
7 Instalasi kotak stop kontak AC ttk 7.00 325,000.00 2,275,000.00
7 Stop kontak Dinding unit 22.00 236,250.00 5,197,500.00
8 Stop kontak AC unit 7.00 236,250.00 1,653,750.00

Lantai Atap
Kabel NYM 3x1.5 dan 3x2.5 mm² dalam High Impact conduit dia. 20 mm
conduit dia. 20 mm
1 Instalasi penerangan ( NYM 3x1.5mm2 ) ttk 8.00 199,500.00 1,596,000.00
2 Downlight 18 Watt PLCE unit 4.00 144,900.00 579,600.00
3 Lampu TL LD 36 WATT unit 4.00 262,500.00 1,050,000.00
4 Sakelar seri unit 4.00 25,725.00 102,900.00
5 Sakelar Tunggal unit 4.00 23,625.00 94,500.00
6 Instalasi kotak stop kontak ttk 4.00 225,000.00 900,000.00
7 Instalasi kotak stop kontak AC ttk - 325,000.00 -
7 Stop kontak Dinding unit 4.00 236,250.00 945,000.00
8 Stop kontak AC unit - 236,250.00 -

D.2 Panel dan Kabel Feeder 140,741,186.25

1 Panel SDP lengkap dengan :
- Box Uk. 60 x 80 x 20 cm (tebal 2mm) unit 1.00 1,338,750.00 1,338,750.00
MCCB 125A/3P/18ka unit 4.00 1,175,816.25 4,703,265.00
MCCB 125A/3P/18ka unit 4.00 1,175,816.25 4,703,265.00
MCCB 32A/3P/18ka unit 2.00 926,493.75 1,852,987.50
- Sekering 2 A unit 3.00 36,750.00 110,250.00
Lampu tanda / Pilot Lamp unit 3.00 42,000.00 126,000.00
- CU bar unit 3.00 787,500.00 2,362,500.00
- Instalasi Grounding ttk 1.00 787,500.00 787,500.00
- Perlengkapan penunjang ls 1.00 525,000.00 525,000.00
2 LP / Panel Penerangan LT 1 lengkap dengan :
- Box Uk. 50 x 70 x 20 cm (tebal 2mm) buah 1.00 656,250.00 656,250.00
MCCB 32A/3P/18ka buah 4.00 926,493.75 3,705,975.00
- MCB 10A/1P/6 ka buah 9.00 138,600.00 1,247,400.00
- MCB 6A/1P/6 ka buah 6.00 103,950.00 623,700.00
- Sekering 2 A buah 3.00 57,750.00 173,250.00
- Lampu tanda buah 3.00 52,500.00 157,500.00
- CU bar buah 3.00 525,000.00 1,575,000.00
- Instalasi Grounding Page 4 of ls
6 1.00 787,500.00 787,500.00
- Perlengkapan penunjang ls 1.00 525,000.00 525,000.00
 N0. URAIAN PEKERJAAN SAT VOLUME HARGA SATUAN ( Rp ) JUMLAH HARGA (Rp)

3 LP / Panel Penerangan LT 2 lengkap dengan :

- Box Uk. 50 x 70 x 20 cm (tebal 2mm) buah 1.00 656,250.00 656,250.00
MCCB 30A/3P/18ka buah 5.00 1,175,816.25 5,879,081.25
- MCB 10A/1P/6 ka buah 8.00 138,600.00 1,108,800.00
- MCB 6A/1P/6 ka buah 6.00 103,950.00 623,700.00
- Sekering 2 A buah 3.00 57,750.00 173,250.00
- Lampu tanda buah 3.00 52,500.00 157,500.00
- CU bar buah 3.00 525,000.00 1,575,000.00
- Instalasi Grounding ls 1.00 787,500.00 787,500.00
- Perlengkapan penunjang ls 1.00 525,000.00 525,000.00
4 LP / Panel Penerangan LT 3 lengkap dengan :
- Box Uk. 50 x 70 x 20 cm (tebal 2mm) buah 1.00 656,250.00 656,250.00
MCCB 30A/3P/18ka buah 4.00 926,493.75 3,705,975.00
- MCB 10A/1P/6 ka buah 5.00 138,600.00 693,000.00
- MCB 6A/1P/6 ka buah 12.00 103,950.00 1,247,400.00
- Sekering 2 A buah 3.00 57,750.00 173,250.00
- Lampu tanda buah 3.00 52,500.00 157,500.00
- CU bar buah 3.00 525,000.00 1,575,000.00
- Instalasi Grounding ls 1.00 787,500.00 787,500.00
- Perlengkapan penunjang ls 1.00 525,000.00 525,000.00
5 PP AC/ Panel Power AC LT 1lengkap dengan :
- Box Uk. 50 x 70 x 20 cm (tebal 2mm) buah 1.00 656,250.00 656,250.00
MCCB 30A/3P/18 ka buah 4.00 926,493.75 3,705,975.00
- MCB 6A/1P/6 ka buah 8.00 138,600.00 1,108,800.00
- Sekering 2 A buah 3.00 57,750.00 173,250.00
- Lampu tanda buah 3.00 52,500.00 157,500.00
- CU bar buah 3.00 525,000.00 1,575,000.00
- Instalasi Grounding ls 1.00 1,050,000.00 1,050,000.00
- Perlengkapan penunjang ls 1.00 1,050,000.00 1,050,000.00
6 PP AC/ Panel Power AC LT 2 lengkap dengan :
- Box Uk. 50 x 70 x 20 cm (tebal 2mm) buah 1.00 656,250.00 656,250.00
MCCB 30A/3P/18 ka buah 5.00 926,493.75 4,632,468.75
- MCB 10A/1P/6 ka buah 8.00 138,600.00 1,108,800.00
- MCB 6A/1P/6 ka buah 4.00 138,600.00 554,400.00
- Sekering 2 A buah 3.00 57,750.00 173,250.00
- Lampu tanda buah 3.00 52,500.00 157,500.00
- CU bar buah 3.00 525,000.00 1,575,000.00
- Instalasi Grounding ls 1.00 1,050,000.00 1,050,000.00
- Perlengkapan penunjang ls 1.00 1,050,000.00 1,050,000.00
7 PP AC/ Panel Power AC LT 3 lengkap dengan :
- Box Uk. 50 x 70 x 20 cm (tebal 2mm) buah 1.00 656,250.00 656,250.00
MCCB 30A/3P/18 ka buah 5.00 926,493.75 4,632,468.75
- MCB 6A/1P/6 ka buah 8.00 138,600.00 1,108,800.00
- Sekering 2 A buah 3.00 57,750.00 173,250.00
- Lampu tanda buah 3.00 52,500.00 157,500.00
- CU bar buah 3.00 525,000.00 1,575,000.00
- Instalasi Grounding ls 1.00 1,050,000.00 1,050,000.00
- Perlengkapan penunjang ls 1.00 1,050,000.00 1,050,000.00
8 Kabel Feeder NYY 4x50 mm (LVMDP - SDP ) m1 54.00 441,000.00 23,814,000.00
9 Kabel Feeder NYY 4x6 mm (SDP - LP 1) m1 25.00 99,750.00 2,493,750.00
10 Kabel Feeder NYY 4x6 mm (SDP - LP 2) m1 23.00 99,750.00 2,294,250.00
11 Kabel Feeder NYY 4x6 mm (SDP - LP3) m1 23.00 99,750.00 2,294,250.00
12 Kabel Feeder NYY 4x6 mm (SDP - PP AC 1) m1 35.00 99,750.00 3,491,250.00
13 Kabel Feeder NYY 4x6 mm (SDP - PP AC 2) m1 24.00 99,750.00 2,394,000.00
14 Kabel Feeder NYY 4x6 mm (SDP - PP AC 3) m1 26.00 99,750.00 2,593,500.00
15 Grounding Arus kuat
- Kabel BC 35 mm (SDP - LP) m1 45.00 99,750.00 4,488,750.00
- Kabel BC 35 mm (LP - PPAC) lantai 1 sd lantai 2 m1 45.00 99,750.00 4,488,750.00
- Pentanahan ls 1.00 1,575,000.00 1,575,000.00
16 Pekerjaan Ladder Tray uk. 0,250x0,05x 3.00 m1 30.00 367,500.00 11,025,000.00
17 Instalasi Kabel WLC NYMHY 2x2,5 m1 21.00 19,425.00 407,925.00
18 Pekerjaan Pentanahan Untuk Grounding Panel ls 1.00 1,575,000.00 1,575,000.00
D.3 Instalasi Penangkal Petir 45,435,600.00
1 Penangkal Petir sistem early streamer/elektro statik sek. KURN unit 1.00 12,075,000.00 12,075,000.00
2 Pipa BS Ø 1.5" m' 12.00 85,050.00 1,020,600.00
3 Kabel coaxial 2 x 35 mm2 m' 34.00 131,250.00 4,462,500.00
4 Kabel BC Ǿ 35 mm2 m' 21.00 57,750.00 1,212,750.00
5 Klem ls 23.00 525,000.00 12,075,000.00
6 Grounding bh 1.00 892,500.00 892,500.00
7 Bak Kontrol Pentanahan dan grounding system. ttk 1.00 47,250.00 47,250.00
8 Sumuran Arde ttk 1.00 1,575,000.00 1,575,000.00
9 Lampu Obstruction 100 W unit 1.00 1,575,000.00 1,575,000.00
10 Testing Commissioning (Termasuk ijin DEPNAKER) ls 1.00 10,500,000.00 10,500,000.00
D.4 Instalasi Tata Udara / AC 20,347,354.65
Pengadaan AC lengkap dengan pipa referigerant, freon & bracket
Lantai Dasar
1 Instalasi Power AC 1 Fasa (NYM 3x2.5 mm2) ttk 16.00 236,250.00 3,780,000.00
2 Outlet Stop kontak 1 phase bh 16.00 92,400.00 1,478,400.00
3 Pipa Drain PVC AW 3/4'' Page 5 of m'
6 35.00 6,128.85 214,509.75
4 Pipa Drain PVC AW 1'' m' 34.00 9,087.75 308,983.50
 N0. URAIAN PEKERJAAN SAT VOLUME HARGA SATUAN ( Rp ) JUMLAH HARGA (Rp)

5 Peralatan penunjang ls 1.00 682,500.00 682,500.00

Lantai Dua
1 Instalasi Power AC 1 Fasa (NYM 3x2.5 mm2) ttk 16.00 236,250.00 3,780,000.00
2 Outlet Stop kontak 1 phase bh 16.00 92,400.00 1,478,400.00
3 Pipa Drain PVC AW 3/4'' m' 45.00 6,128.85 275,798.25
4 Pipa Drain PVC AW 1'' m' 34.00 9,087.75 308,983.50
5 Peralatan penunjang ls 1.00 1,575,000.00 1,575,000.00
Lantai Tiga
1 Instalasi Power AC 1 Fasa (NYM supreme 3x2.5 mm2) ttk 13.00 236,250.00 3,071,250.00
2 Outlet Stop kontak 1 phase ex. Panasonic bh 13.00 92,400.00 1,201,200.00
3 Pipa Drain PVC AW 3/4'' m' 34.00 6,128.85 208,380.90
4 Pipa Drain PVC AW 1'' m' 45.00 9,087.75 408,948.75
5 Peralatan penunjang ls 1.00 1,575,000.00 1,575,000.00
E. Pekerjaan Mekanikal 208,807,061.40
E.1 Air Bekas, Kotor dan Vent 118,343,404.20
Pipa PVC AW ex. Wavin komplit dgn Bobokan dan galian
Lantai Dasar
1 Septictank Bio Fill BF-08 3000 ltr unit 4.00 16,800,000.00 67,200,000.00
2 Closed Jongkok ( upah pasang ) unit 3.00 99,750.00 299,250.00
3 Floor Drain unit 3.00 246,130.50 738,391.50
4 Pipa PVC kelas AW dia. 6" m' 35.00 210,000.00 7,350,000.00
5 Pipa PVC kelas AW dia. 4" m' 24.00 163,478.70 3,923,488.80
6 Pipa PVC kelas AW dia. 3" m' 34.00 41,510.70 1,411,363.80
7 Bak Kontrol 80X80 CM unit 3.00 682,500.00 2,047,500.00
8 Fitting + Supporting ls 1.00 3,150,000.00 3,150,000.00
Lantai Dua -
1 Closed Jongkok unit 4.00 99,750.00 399,000.00
2 Floor Drain unit 4.00 246,130.50 984,522.00
3 Pipa PVC kelas AW dia. 6" m' 32.00 210,000.00 6,720,000.00
4 Pipa PVC kelas AW dia. 4" m' 39.00 163,478.70 6,375,669.30
5 Pipa PVC kelas AW dia. 3" m' 23.00 41,510.70 954,746.10
6 Fitting + Supporting ls 3,150,000.00 -
Lantai Tiga -
1 Closed Jongkok unit 3.00 99,750.00 299,250.00
2 Floor Drain unit 3.00 246,130.50 738,391.50
3 Pipa PVC kelas AW dia. 6" m' 35.00 210,000.00 7,350,000.00
4 Pipa PVC kelas AW dia. 4" m' 24.00 163,478.70 3,923,488.80
5 Pipa PVC kelas AW dia. 3" m' 32.00 41,510.70 1,328,342.40
6 Fitting + Supporting ls 1.00 3,150,000.00 3,150,000.00
E.2 Air Bersih (Air dingin) 67,186,350.00
Instalasi Pipa PPR PN 10 dengan Gantungan pipa dan Galian
Lantai Dasar
1 Kran Air KM/WC unit 3.00 187,950.00 563,850.00
2 Stop Kran unit 3.00 187,950.00 563,850.00
3 Pompa Air Bersih unit 3.00 5,775,000.00 17,325,000.00
4 Pipa PPR PN 10 dia. 1 " Ex. Wavin m' 34.00 78,750.00 2,677,500.00
5 Pipa PPR PN 10 dia. 3/4" Ex. Wavin m' 38.00 44,100.00 1,675,800.00
6 Ball Valve 1 '' Ex. Wavin bh 3.00 367,500.00 1,102,500.00
7 Fitting + Supporting ls 1.00 1,575,000.00 1,575,000.00
Lantai Dua
1 Kran Air KM/WC unit 4.00 187,950.00 751,800.00
2 Stop Kran unit 4.00 187,950.00 751,800.00
3 Pipa PPR PN 10 dia. 1 " Ex. Wavin m' 48.00 78,750.00 3,780,000.00
4 Pipa PPR PN 10 dia. 3/4" Ex. Wavin m' 45.00 44,100.00 1,984,500.00
5 Ball Valve 1 '' Ex. Wavin bh 4.00 367,500.00 1,470,000.00
6 Fitting + Supporting ls 1.00 1,575,000.00 1,575,000.00
Lantai Tiga
1 Kran Air KM/WC unit 3.00 187,950.00 563,850.00
2 Stop Kran unit 3.00 187,950.00 563,850.00
3 Water Torn 2500 litter unit 3.00 3,937,500.00 11,812,500.00
4 Pompa Dorong dr Torn ke [emakaian unit 3.00 3,675,000.00 11,025,000.00
5 Pipa PPR PN 10 dia. 1 " Ex. Wavin m' 39.00 78,750.00 3,071,250.00
6 Pipa PPR PN 10 dia. 3/4" Ex. Wavin m' 38.00 44,100.00 1,675,800.00
7 Ball Valve 1 '' Ex. Wavin bh 3.00 367,500.00 1,102,500.00
8 Fitting + Supporting ls 1.00 1,575,000.00 1,575,000.00
E.3 Air Hujan 23,277,307.20
Instalasi Pipa PVC AW dengan Gantungan pipa dan Galian
1 Pipa PVC kelas AW dia. 4" m' 56.00 163,478.70 9,154,807.20
2 Bak Kontrol unit 3.00 682,500.00 2,047,500.00
3 Sumur Resapan unit 3.00 2,625,000.00 7,875,000.00
4 Roof Drain unit 8.00 393,750.00 3,150,000.00
5 Fitting + Supporting ls 1.00 1,050,000.00 1,050,000.00

Page 6 of 6