Rap Kalikedinding

NAMA KEGIATAN : PEMBANGUNAN/ REHABILITASI FASILITAS GEDUNG PENDIDIKAN (TAHUN JAMAK/MULTIYEAR)NAMA PEKERJAAN : BIAYA PERENCANAAN NILAI PEKERJAAN 11 M SMKN BARU TANAH KALI KEDINDING, KEC. KENJERAN, SURABAYALOKASI PEKERJAAN : KOTA SURABAYA

NO. ITEM PEKERJAAN SAT. VOLUME HARGA SATUAN JUMLAH HARGA

I. PEKERJAAN PERSIAPAN. Stripping m2 4,024.00 Rp 1,000.00 Rp 4,024,000.00 . Pembersihan Lapangan m2 4,024.00 Rp 1,000.00 Rp 4,024,000.00 . Pengukuran & pemasangan Bouwplank gedung m' 190.00 Rp 20,000.00 Rp 3,800,000.00

Jumlah Rp 11,848,000.00

II. PEKERJAAN TANAH. Urugan Sirtu padat ut. Perataan lahan t=120 cm m3 14,562.00 Rp 80,000.00 Rp 1,164,960,000.00 . Urugan Sirtu padat bawah lantai t=80 cm m3 596.00 Rp 80,000.00 Rp 47,680,000.00 . Galian Tanah Poer m3 61.70 Rp 40,000.00 Rp 2,468,070.00 . Galian Tanah pondasi batu kali m3 149.36 Rp 40,000.00 Rp 5,974,560.00 . Urugan Tanah Kembali m3 59.93 Rp 25,000.00 Rp 1,498,162.50 . Urugan Pasir Bawah Poer t = 10 cm m3 5.93 Rp 145,000.00 Rp 859,342.50 . Urugan Pasir Bawah sloof t = 10 cm m3 8.40 Rp 145,000.00 Rp 1,217,420.00 . Urugan Pasir Bawah Lantai t = 10 cm m3 74.50 Rp 145,000.00 Rp 10,802,500.00

Jumlah Rp 1,235,460,055.00

III. PEKERJAAN BETONBeton Poer, Mutu f'c = 29.18 MPa (K-350)

. Poer P1 (65x65x40) cm m3 3.04 Rp 3,350,000.00 Rp 10,190,700.00

. Poer P2 (140x65x40) cm m3 6.55 Rp 3,225,000.00 Rp 21,130,200.00

. Poer P3 (140x140x40) cm m3 9.41 Rp 2,800,000.00 Rp 26,342,400.00

. Poer P4 (140x140x40) cm m3 4.70 Rp 2,700,000.00 Rp 12,700,800.00

. Lantai Kerja Bawah Poer t = 5 cm, campuran f'c = 7.25 MPa (K-100) m3 2.96 Rp 450,000.00 Rp 1,333,462.50

. Pondasi pancang 25x25 cm (Injection system).. K-500 (f'c=43.23 MPa) m' 1,368.00 Rp 152,500.00 Rp 208,620,000.00

. Pecah Kepala Tiang pancang 25x25 cm ttk 114.00 Rp 20,000.00 Rp 2,280,000.00 Sloof

. Sloof S1 (15x20) cm, Mutu f'c = 29.18 MPa (K-350) m3 3.73 Rp 3,350,000.00 Rp 12,502,200.00




. Lantai Kerja Bawah sloof t = 5 cm, campuran f'c = 7.25 MPa (K-100) m3 4.20 Rp 425,000.00 Rp 1,784,150.00

. Lantai Kerja Bawah lantai t = 5 cm, campuran f'c = 7.25 MPa (K-100) m3 37.25 Rp 425,000.00 Rp 15,831,250.00 Pekerjaan Kolom Beton

Lantai 1. KP(15x15) cm, Campuran f'c = 13.5 MPa (K-175) m3 3.02 Rp 2,450,000.00 Rp 7,399,000.00 . K1(20x20) cm, Mutu f'c = 20.11 MPa (K-250) m3 2.30 Rp 2,800,000.00 Rp 6,451,200.00 . K2(30x30) cm, Mutu f'c = 20.11 MPa (K-250) m3 3.89 Rp 3,450,000.00 Rp 13,413,600.00 . K3(30x40) cm, Mutu f'c = 20.11 MPa (K-250) m3 12.67 Rp 3,550,000.00 Rp 44,985,600.00 . K4(40x40) cm, Mutu f'c = 20.11 MPa (K-250) m3 7.68 Rp 3,650,000.00 Rp 28,032,000.00 . KD-25 cm, Mutu f'c = 20.11 MPa (K-250) m3 0.78 Rp 3,050,000.00 Rp 2,380,492.75

Lantai 2. KP(15x15) cm, Campuran f'c = 13.5 MPa (K-175) m3 1.94 Rp 2,450,000.00 Rp 4,753,000.00 . K1(20x20) cm, Mutu f'c = 20.11 MPa (K-250) m3 1.92 Rp 2,800,000.00 Rp 5,376,000.00 . K2(30x30) cm, Mutu f'c = 20.11 MPa (K-250) m3 2.88 Rp 3,450,000.00 Rp 9,936,000.00 . K3(30x40) cm, Mutu f'c = 20.11 MPa (K-250) m3 11.52 Rp 3,600,000.00 Rp 41,472,000.00 . K4(40x40) cm, Mutu f'c = 20.11 MPa (K-250) m3 5.12 Rp 3,750,000.00 Rp 19,200,000.00

Lantai atas atap deck beton. KP(15x15) cm, Campuran f'c = 13.5 MPa (K-175) m3 0.14 Rp 2,350,000.00 Rp 329,000.00 . K2(30x30) cm, Mutu f'c = 20.11 MPa (K-250) m3 4.05 Rp 3,450,000.00 Rp 13,972,500.00

Pekerjaan Balok BetonLantai 1

. BL(15x20) cm, Mutu f'c = 13.5 MPa (K-175) m3 3.96 Rp 3,275,000.00 Rp 12,969,000.00

. B1(15x20) cm, Mutu f'c = 20.11 MPa (K-250) m3 1.35 Rp 3,300,000.00 Rp 4,455,000.00 Lantai 2


. B1(15x20) cm, Mutu f'c = 20.11 MPa (K-250) m3 2.36 Rp 3,200,000.00 Rp 7,550,400.00




. B4A(30x30) cm, Mutu f'c = 20.11 MPa (K-250) m3 0.47 Rp 2,750,000.00 Rp 1,287,000.00





. Lis t=7 cm, Mutu f'c = 20.11 MPa (K-250) m3 1.59 Rp 2,100,000.00 Rp 3,334,768.50 Lantai atap







. R1(15x20) cm, Mutu f'c = 20.11 MPa (K-250) m3 2.32 Rp 3,400,000.00 Rp 7,894,800.00




Pekerjaan Lantai BetonLantai 1

. Cor pelat canopy elev. 2.95 (t=10 cm), Mutu f'c = 13.5 MPa (K-175) m3 4.16 Rp 2,000,000.00 Rp 8,329,000.00

. Cor pelat canopy elev. 3.2 (t=10 cm), Mutu f'c = 13.5 MPa (K-175) m3 3.04 Rp 2,000,000.00 Rp 6,075,000.00 Lantai 2

. Cor pelat lantai 2 (t=12 cm), Mutu f'c = 20.11 MPa (K-250) m3 91.01 Rp 2,300,000.00 Rp 209,318,400.00




. Cor pelat atap elev. 7.35 (t=12 cm), Mutu f'c = 20.11 MPa (K-250) m3 4.47 Rp 2,300,000.00 Rp 10,278,240.00 Lantai atap

. Cor pelat atap (t=12 cm), Mutu f'c = 20.11 MPa (K-250) m3 37.92 Rp 2,300,000.00 Rp 87,216,000.00 Pekerjaan tangga sisi timur & barat

. Pelat tangga t=15 (cm), Mutu f'c = 20.11 MPa (K-250) m3 4.70 Rp 3,000,000.00 Rp 14,093,750.00

. Anak tangga , Mutu f'c = 20.11 MPa (K-250) m3 2.34 Rp 3,000,000.00 Rp 7,020,000.00

. Balok tangga 20/15, Mutu f'c = 20.11 MPa (K-250) m3 0.20 Rp 3,800,000.00 Rp 752,400.00 Water Profing

. Plat lantai toilet lt. 2 m2 18.38 Rp 30,000.00 Rp 551,250.00

. Plat atap lt.2 m2 60.00 Rp 30,000.00 Rp 1,800,000.00

. Plat atap lt.2 m2 264.15 Rp 30,000.00 Rp 7,924,375.00

Jumlah Rp 1,312,577,638.75

IV. PEKERJAAN ATAP. Kolom pedestal WF 200.100.4,5.7 kg 436.80 Rp 13,500.00 Rp 5,896,800.00 . Kaki kuda-kuda WF 200.100.4,5.7 kg 2,963.64 Rp 13,500.00 Rp 40,009,083.26 . Gording Canal C 125.50.20.2,3 kg 2,841.30 Rp 13,500.00 Rp 38,357,550.00 . Dudukan gording besi Siku L 80.80.8 mm kg 163.98 Rp 13,500.00 Rp 2,213,730.00 . Trekstang Besi dia. 10 mm kg 177.05 Rp 13,500.00 Rp 2,390,128.51 . Ikatan kuda-kuda besi dia. 12 mm kg 44.17 Rp 13,500.00 Rp 596,348.90 . Jarum keras dia. 12 mm bh 28.00 Rp 50,000.00 Rp 1,400,000.00 . End plate, t = 10 mm kg 353.25 Rp 13,500.00 Rp 4,768,875.00 . Plate rib, t = 6 mm kg 84.78 Rp 13,500.00 Rp 1,144,530.00 . Angker Ø 16 mm - 30 cm bh 120.00 Rp 60,000.00 Rp 7,200,000.00 . Baut mur HTB Ø 10 mm bh 600.00 Rp 2,000.00 Rp 1,200,000.00 . Baut mur HTB Ø 14 mm bh 540.00 Rp 2,500.00 Rp 1,350,000.00 . Cat Zinchromate m2 621.27 Rp 10,000.00 Rp 6,212,694.15 . Penutup atap Spandex colourbond tbl = 0.4 mm m2 647.84 Rp 132,500.00 Rp 85,839,088.64 . Alluminium foil 1 sisi + 1 sisi lapisan plastik m2 433.59 Rp 20,000.00 Rp 8,671,743.27 . Wood plank 9 mm ( 2x30) cm & rangka besi holo m' 146.51 Rp 120,000.00 Rp 17,581,394.11 . Flashing m' 20.51 Rp 16,000.00 Rp 328,185.88

Jumlah Rp 225,160,151.71

V. PEKERJAAN PASANGAN. Aanstamping m3 33.19 Rp 150,000.00 Rp 4,978,800.00 . Pondasi batu belah 1 PC : 5 PS m3 91.28 Rp 325,000.00 Rp 29,665,350.00 . Pondasi rollag/dinding 1 bt, 1 PC : 3 Ps m2 35.98 Rp 175,000.00 Rp 6,295,625.00

Lantai 1. Pas. Trasram 1/2 Bata 1 Pc : 3 Ps , s/d elev. 0.3 m ( t=0.8 m) m2 165.40 Rp 100,000.00 Rp 16,540,000.00 . Pas. Trasram 1/2 Bata 1 Pc : 3 Ps , tinggi t=1.5 m dari ML (KM/WC) m2 88.88 Rp 100,000.00 Rp 8,887,500.00 . Pasangan Dinding 1/2 Bata 1 Pc : 5 Ps m2 807.33 Rp 95,000.00 Rp 76,695,875.00 . Plesteran + Acian dinding 1 PC : 3 PS m2 508.55 Rp 35,000.00 Rp 17,799,250.00 . Plesteran + acian dinding 1 PC : 5 PS m2 1,614.65 Rp 32,500.00 Rp 52,476,125.00 . Benangan m' 1,999.02 Rp 18,000.00 Rp 35,982,360.00

Lantai 2. Pas. Trasram 1/2 Bata 1 Pc : 3 Ps , tinggi t=0.3 m dari ML m2 60.34 Rp 100,000.00 Rp 6,033,900.00 . Pas. Trasram 1/2 Bata 1 Pc : 3 Ps , tinggi t=1.5 m dari ML (KM/WC) m2 92.63 Rp 100,000.00 Rp 9,262,500.00 . Pasangan Dinding 1/2 Bata 1 Pc : 5 Ps m2 898.56 Rp 95,000.00 Rp 85,362,820.00 . Plesteran + Acian dinding 1 PC : 3 PS m2 305.93 Rp 35,000.00 Rp 10,707,480.00 . Plesteran + acian dinding 1 PC : 5 PS m2 1,797.11 Rp 32,500.00 Rp 58,406,140.00 . Benangan m' 2,125.68 Rp 18,000.00 Rp 38,262,240.00

Lantai atap. Pasangan Dinding 1/2 Bata 1 Pc : 5 Ps m2 272.00 Rp 95,000.00 Rp 25,840,000.00 . Plesteran + acian dinding 1 PC : 5 PS m2 544.00 Rp 32,500.00 Rp 17,680,000.00 . Benangan m' 332.88 Rp 18,000.00 Rp 5,991,840.00

Jumlah Rp 506,867,805.00

VI. PEKERJAAN KUSEN, PINTU, JENDELA & PARTISIA Lantai 1. PJ ( 3 BH )

a - Kusen all. Dark brown 4" m' 53.49 Rp 46,000.00 Rp 2,460,540.00 b - Slimar Alluminium 1"/3" m' 45.00 Rp 45,000.00 Rp 2,025,000.00 c - Kaca Clear 5 mm m2 3.15 Rp 70,000.00 Rp 220,500.00 d - Kisi-kisi aluminium 1"/3" m' 45.30 Rp 20,000.00 Rp 906,000.00 e - Daun pintu tripleks 12 mm finish HPL melamin m2 4.89 Rp 750,000.00 Rp 3,667,500.00 f - Unit handle + kunci bh 3.00 Rp 100,000.00 Rp 300,000.00 g - Engsel Pintu 4" set 4.50 Rp 30,000.00 Rp 135,000.00 h - Engsel Jendela 3" set 9.00 Rp 24,000.00 Rp 216,000.00


i - kunci gerendel bh 9.00 Rp 15,000.00 Rp 135,000.00 j - Handle Jendela bh 9.00 Rp 60,000.00 Rp 540,000.00 k - Hak angin set 9.00 Rp 30,000.00 Rp 270,000.00 l - karet/sealent m' 55.50 Rp 2,500.00 Rp 138,750.00

. P-1 ( 5 BH )a - Kusen all. Dark brown 4" m' 34.80 Rp 46,000.00 Rp 1,600,800.00 b - Slimar Alluminium 1"/3" m' 33.00 Rp 45,000.00 Rp 1,485,000.00 c - Kisi-kisi aluminium 1"/3" m' 20.00 Rp 20,000.00 Rp 400,000.00 d - Daun pintu tripleks 12 mm finish HPL melamin m2 5.20 Rp 750,000.00 Rp 3,900,000.00 e - Unit handle set aluminium + kunci bh 5.00 Rp 100,000.00 Rp 500,000.00 f - Engsel Pintu 4" set 7.50 Rp 30,000.00 Rp 225,000.00 g - karet/sealent m' 30.50 Rp 2,500.00 Rp 76,250.00

. P-2 ( 2 BH )a - Kusen all. Dark brown 4" m' 16.42 Rp 46,000.00 Rp 755,320.00 b - Slimar Alluminium 1"/3" m' 26.16 Rp 45,000.00 Rp 1,177,200.00 c - Kisi-kisi aluminium 1"/3" m' 11.80 Rp 20,000.00 Rp 236,000.00 d - Daun pintu tripleks 12 mm finish HPL melamin m2 2.80 Rp 750,000.00 Rp 2,100,000.00 e - Unit handle + kunci bh 2.00 Rp 100,000.00 Rp 200,000.00 f - Engsel Pintu 4" set 6.00 Rp 30,000.00 Rp 180,000.00 g - karet/sealent m' 13.00 Rp 2,500.00 Rp 32,500.00

. P-3 ==>Kusen & Pintu PVC lengkap terpasang ( 8 BH ) bh 8.00 Rp 250,000.00 Rp 2,000,000.00

. P-4 ( 1 BH )a - Kusen all. Dark brown 4" m' 5.32 Rp 46,000.00 Rp 244,720.00 b - Slimar Alluminium 1"/3" m' 10.66 Rp 45,000.00 Rp 479,700.00 c - Spandrill Aluminium m2 1.08 Rp 30,000.00 Rp 32,400.00 d - Handle Stainless 20 cm bh 2.00 Rp 80,000.00 Rp 160,000.00 e - Kunci Silinder bh 1.00 Rp 100,000.00 Rp 100,000.00 f - Engsel Pintu 4" set 3.00 Rp 30,000.00 Rp 90,000.00 g - karet/sealent m' 5.32 Rp 2,500.00 Rp 13,300.00

. J-1 ( 13 BH )a - Kusen all. Dark brown 4" m' 161.20 Rp 46,000.00 Rp 7,415,200.00 b - Slimar Alluminium 1"/3" m' 107.64 Rp 45,000.00 Rp 4,843,800.00 c - Kisi-kisi aluminium 1"/3" m' 143.00 Rp 20,000.00 Rp 2,860,000.00 d -Kaca clear t=5mm m2 13.00 Rp 70,000.00 Rp 910,000.00 e - Engsel Jendela 3" set 39.00 Rp 24,000.00 Rp 936,000.00 f - kunci gerendel bh 39.00 Rp 15,000.00 Rp 585,000.00 g - Handle Jendela bh 39.00 Rp 60,000.00 Rp 2,340,000.00 h - Hak angin set 39.00 Rp 30,000.00 Rp 1,170,000.00 i - karet/sealent m' 188.50 Rp 2,500.00 Rp 471,250.00 . J-2 ( 2 BH )

a - Kusen all. Dark brown 4" m' 24.56 Rp 46,000.00 Rp 1,129,760.00 b - Slimar Alluminium 1"/3" m' 13.12 Rp 20,000.00 Rp 262,400.00 c - Kisi-kisi aluminium 1"/3" m' 2.00 Rp 20,000.00 Rp 40,000.00 d -Kaca clear t=5mm m2 3.12 Rp 70,000.00 Rp 218,400.00 e - Engsel Jendela 3" set 6.00 Rp 24,000.00 Rp 144,000.00 f - kunci gerendel bh 6.00 Rp 15,000.00 Rp 90,000.00 g - Handle Jendela bh 6.00 Rp 60,000.00 Rp 360,000.00 h - Hak angin set 6.00 Rp 30,000.00 Rp 180,000.00 i - karet/sealent m' 34.40 Rp 2,500.00 Rp 86,000.00

. J-3 ( 2 BH )a - Kusen all. Dark brown 4" m' 34.56 Rp 46,000.00 Rp 1,589,760.00 b - Slimar Alluminium 1"/3" m' 16.80 Rp 45,000.00 Rp 756,000.00 c - Kisi-kisi aluminium 1"/3" m' 22.00 Rp 20,000.00 Rp 440,000.00 d -Kaca clear t=5mm m2 4.68 Rp 70,000.00 Rp 327,600.00 e - Engsel Jendela 3" set 6.00 Rp 24,000.00 Rp 144,000.00 f - kunci gerendel bh 6.00 Rp 15,000.00 Rp 90,000.00 g - Handle Jendela bh 6.00 Rp 60,000.00 Rp 360,000.00 h - Hak angin set 6.00 Rp 30,000.00 Rp 180,000.00 i - karet/sealent m' 47.28 Rp 2,500.00 Rp 118,200.00

. J-4 ( 10 BH )a - Kusen all. Dark brown 4" m' 337.20 Rp 46,000.00 Rp 15,511,200.00 b - Kisi-kisi aluminium 1"/3" m' 372.60 Rp 20,000.00 Rp 7,452,000.00 c -Kaca clear t=5mm m2 59.60 Rp 70,000.00 Rp 4,172,000.00 d - karet/sealent m' 476.80 Rp 2,500.00 Rp 1,192,000.00

. BV-1 ( 11 BH )a - Kusen all. Dark brown 4" m' 29.92 Rp 46,000.00 Rp 1,376,320.00 b -Kaca clear t=5mm m2 4.93 Rp 70,000.00 Rp 344,960.00 c - karet/sealent m' 26.40 Rp 2,500.00 Rp 66,000.00


B Lantai 2. PJ ( 5 BH )

a - Kusen all. Dark brown 4" m' 89.15 Rp 46,000.00 Rp 4,100,900.00 b - Slimar Alluminium 1"/3" m' 75.00 Rp 45,000.00 Rp 3,375,000.00 c - Kaca Clear 5 mm m2 5.25 Rp 70,000.00 Rp 367,500.00 d - Kisi-kisi aluminium 1"/3" m' 75.50 Rp 20,000.00 Rp 1,510,000.00 e - Daun pintu tripleks 12 mm finish HPL melamin m2 8.15 Rp 750,000.00 Rp 6,112,500.00 f - Unit handle + kunci bh 5.00 Rp 100,000.00 Rp 500,000.00


g - Engsel Pintu 4" set 7.50 Rp 30,000.00 Rp 225,000.00 h - Engsel Jendela 3" set 15.00 Rp 24,000.00 Rp 360,000.00 i - kunci gerendel bh 15.00 Rp 15,000.00 Rp 225,000.00 j - Handle Jendela bh 15.00 Rp 60,000.00 Rp 900,000.00 k - Hak angin set 15.00 Rp 30,000.00 Rp 450,000.00 l - karet/sealent m' 92.50 Rp 2,500.00 Rp 231,250.00

. P-1 ( 1 BH )a - Kusen all. Dark brown 4" m' 6.96 Rp 46,000.00 Rp 320,160.00 b - Slimar Alluminium 1"/3" m' 6.60 Rp 45,000.00 Rp 297,000.00 c - Kisi-kisi aluminium 1"/3" m' 4.00 Rp 20,000.00 Rp 80,000.00 d - Daun pintu tripleks 12 mm finish HPL melamin m2 1.04 Rp 750,000.00 Rp 780,000.00 e - Unit handle set aluminium + kunci bh 1.00 Rp 100,000.00 Rp 100,000.00 f - Engsel Pintu 4" set 1.50 Rp 30,000.00 Rp 45,000.00 g - karet/sealent m' 6.10 Rp 2,500.00 Rp 15,250.00

. P-3 ==>Kusen & Pintu PVC lengkap terpasang ( 7 BH ) bh 7.00 Rp 350,000.00 Rp 2,450,000.00

. P-4 ( 1 BH )a - Kusen all. Dark brown 4" m' 5.32 Rp 46,000.00 Rp 244,720.00 b - Slimar Alluminium 1"/3" m' 10.66 Rp 45,000.00 Rp 479,700.00 c - Spandrill Aluminium m2 1.08 Rp 30,000.00 Rp 32,400.00 d - Handle Stainless 20 cm bh 2.00 Rp 80,000.00 Rp 160,000.00 e - Kunci Silinder bh 1.00 Rp 100,000.00 Rp 100,000.00 g - Engsel Pintu 4" set 3.00 Rp 30,000.00 Rp 90,000.00

- karet/sealent m' 5.32 Rp 2,500.00 Rp 13,300.00

. J-1 ( 15 BH )a - Kusen all. Dark brown 4" m' 186.00 Rp 46,000.00 Rp 8,556,000.00 b - Slimar Alluminium 1"/3" m' 124.20 Rp 45,000.00 Rp 5,589,000.00 c - Kisi-kisi aluminium 1"/3" m' 165.00 Rp 20,000.00 Rp 3,300,000.00 d -Kaca clear t=5mm m2 15.00 Rp 70,000.00 Rp 1,050,000.00 e - Engsel Jendela 3" set 45.00 Rp 24,000.00 Rp 1,080,000.00 f - kunci gerendel bh 45.00 Rp 15,000.00 Rp 675,000.00 g - Handle Jendela bh 45.00 Rp 60,000.00 Rp 2,700,000.00 h - Hak angin set 45.00 Rp 30,000.00 Rp 1,350,000.00 i - karet/sealent m' 217.50 Rp 2,500.00 Rp 543,750.00 . J-5 ( 1 BH )

a - Kusen all. Dark brown 4" m' 65.94 Rp 46,000.00 Rp 3,033,240.00 b - Slimar Alluminium 1"/3" m' 20.64 Rp 45,000.00 Rp 928,800.00 c -Kaca clear t=5mm m2 27.13 Rp 70,000.00 Rp 1,898,820.00 d - Engsel Jendela 3" set 6.00 Rp 24,000.00 Rp 144,000.00 e - kunci gerendel bh 6.00 Rp 15,000.00 Rp 90,000.00 f - Handle Jendela bh 6.00 Rp 60,000.00 Rp 360,000.00 g - Hak angin set 6.00 Rp 30,000.00 Rp 180,000.00 h - karet/sealent m' 86.67 Rp 2,500.00 Rp 216,675.00 . BV-1 ( 9 BH )

a - Kusen all. Dark brown 4" m' 24.48 Rp 46,000.00 Rp 1,126,080.00 b -Kaca clear t=5mm m2 4.03 Rp 70,000.00 Rp 282,240.00 c - karet/sealent m' 21.60 Rp 2,500.00 Rp 54,000.00


. Atapa BV-3 ( 14 BH )b - Kusen all. Dark brown 4" m' 47.60 Rp 46,000.00 Rp 2,189,600.00 c - Louvre Aluminium m' 82.32 Rp 25,000.00 Rp 2,058,000.00 d - karet/sealent m' 47.60 Rp 2,500.00 Rp 119,000.00

. BV-4 ( 14 BH ) Rp - a - Kusen all. Dark brown 4" m' 47.60 Rp 46,000.00 Rp 2,189,600.00 b - Louvre Aluminium m' 23.52 Rp 25,000.00 Rp 588,000.00 c - karet/sealent m' 28.84 Rp 2,500.00 Rp 72,100.00

k harga Jumlah Rp 154,627,260.00

VII. PEKERJAAN PLAFOND1 Lantai 1

a Plafond C1 (Calsiboard t=4mm) m2 75.20 Rp 65,000.00 Rp 4,888,000.00 b Plafond C2 (Plesteran + Acian) m2 621.80 Rp 20,000.00 Rp 12,436,000.00 c Cornice gypsum m' 110.20 Rp 15,000.00 Rp 1,653,000.00 d Plafond C3 (spandrel Aluminium silver) m2 64.40 Rp 575,000.00 Rp 37,030,000.00

2 Lantai 2a Plafond C1 (Calsiboard t=4mm) m2 439.25 Rp 65,000.00 Rp 28,551,250.00 b Plafond C2 (Plesteran + Acian) m2 288.00 Rp 20,000.00 Rp 5,760,000.00 c Cornice gypsum m' 292.30 Rp 15,000.00 Rp 4,384,500.00

3 Lantai Atapa Plafond C3 (spandrel Aluminium silver) m2 222.52 Rp 575,000.00 Rp 127,949,223.15

Jumlah Rp 222,651,973.15


VIII. PEKERJAAN KERAMIKA Lantai 11 Keramik lantai uk. 40x40 cm (F1) m2 680.13 Rp 90,000.00 Rp 61,211,250.00 2 Keramik lantai KM/WC uk. 20x20 cm motif (F2) m2 24.88 Rp 90,000.00 Rp 2,238,750.00 3 Keramik dinding KM/WC uk. 20x25 cm motif (F2), t=140 cm m2 99.90 Rp 95,000.00 Rp 9,490,880.00 4 Keramik Border 10x20 cm m' 71.36 Rp 50,000.00 Rp 3,568,000.00 5 Plint Keramik Lantai 8x40 cm m' 352.95 Rp 40,000.00 Rp 14,118,000.00 6 Step nosing lebar 10 cm m' 67.50 Rp 50,000.00 Rp 3,375,000.00 7 Keramik tangga uk.40x40 cm m2 40.13 Rp 90,000.00 Rp 3,611,700.00 8 Lantai Karet tangga Ramp m2 12.39 Rp 75,000.00 Rp 929,115.35

B Lantai 21 Keramik lantai uk. 40x40 cm (F1) m2 636.63 Rp 90,000.00 Rp 57,296,250.00 2 Keramik lantai KM/WC uk. 20x20 cm motif (F2) m2 18.38 Rp 90,000.00 Rp 1,653,750.00 3 Keramik dinding KM/WC uk. 20x25 cm motif (F2), t=140 cm m2 97.92 Rp 95,000.00 Rp 9,302,020.00 4 Keramik Border 10x20 cm m' 69.94 Rp 50,000.00 Rp 3,497,000.00 5 Plint Keramik Lantai 8x40 cm m' 276.50 Rp 25,000.00 Rp 6,912,500.00

Jumlah Rp 177,204,215.35

IX. PEKERJAAN CATA Lantai 11 Cat dinding, kolom & balok interior m2 1,498.40 Rp 18,000.00 Rp 26,971,200.00 2 Cat dinding, kolom & balok eksterior m2 624.80 Rp 25,000.00 Rp 15,620,000.00 3 Cat Plafond Calsiboard (C1) m2 75.20 Rp 18,000.00 Rp 1,353,600.00 4 Cat Plafond beton ekspose (C2) m2 621.80 Rp 18,000.00 Rp 11,192,400.00

B Lantai 21 Cat dinding, kolom & balok interior m2 1,954.84 Rp 18,000.00 Rp 35,187,120.00 2 Cat dinding, kolom & balok eksterior m2 592.80 Rp 25,000.00 Rp 14,820,000.00 3 Cat Plafond Calsiboard (C1) m2 439.25 Rp 18,000.00 Rp 7,906,500.00 4 Cat Plafond beton ekspose (C2) m2 288.00 Rp 18,000.00 Rp 5,184,000.00

C Lantai atap1 Cat dinding eksterior m2 544.00 Rp 25,000.00 Rp 13,600,000.00

Jumlah Rp 131,834,820.00

X. PEKERJAAN LAIN-LAIN1 Railling tangga finish cat t=1.1 m m' 57.28 Rp 400,000.00 Rp 22,913,011.29 2 Railling besi hollow finish cat t=0.5 m m' 66.50 Rp 400,000.00 Rp 26,600,000.00 3 Pemasangan shading panjang L = 57.15 m

Besi hollow 50x50x1.2 mm kg 2,161.44 Rp 13,500.00 Rp 29,179,410.84 Plat Aluminium m2 115.20 Rp 175,000.00 Rp 20,160,000.00 Besi siku 50x50x5 mm kg 861.82 Rp 13,500.00 Rp 11,634,597.00 angker besi dia 10 mm kg 114.43 Rp 13,500.00 Rp 1,544,796.51 Cat spray besi hollow + siku m2 164.04 Rp 25,000.00 Rp 4,100,925.00 Cat spray pelat aluminium m2 115.20 Rp 25,000.00 Rp 2,880,000.00

4 Pipa pembuangan PVC dia. 1 1/2" Tipe AW m' 10.00 Rp 35,000.00 Rp 350,000.00

Jumlah Rp 119,362,740.63

XI. PEKERJAAN PAVING1 Galian Tanah M3 27.53 Rp 40,000.00 Rp 1,101,000.00 2 Pasangan batu bata 1 PC : 3 PS (pembatas Paving) M2 183.50 Rp 95,000.00 Rp 17,432,500.00 3 Plesteran 1 PC : 3 PS & acian M2 220.20 Rp 35,000.00 Rp 7,707,000.00 4 Urugan Pasir bawah paving t=10 cm m3 266.00 Rp 140,000.00 Rp 37,240,000.00 5 Pasang Paving tebal 6 cm m2 2,660.00 Rp 63,000.00 Rp 167,580,000.00

Jumlah Rp 231,060,500.00

XII. PEKERJAAN PAGARA Pagar Panel Beton ( panjang = 227 m )1 Galian tanah m3 211.32 Rp 40,000.00 Rp 8,452,800.00 2 Urugan tanah kembali m3 74.99 Rp 25,000.00 Rp 1,874,630.00 3 Urugan pasir m3 15.89 Rp 140,000.00 Rp 2,224,600.00 4 Pondasi batu belah 1 PC : 4 PS m3 78.58 Rp 325,000.00 Rp 25,536,875.00 5 Cor beton 1 PC : 2PS: 3KR m3 6.76 Rp 600,000.00 Rp 4,054,752.00 6 Sloof S2 (20x30) cm, Mutu f'c = 29.18 MPa (K-350) m3 13.62 Rp 2,350,000.00 Rp 32,007,000.00 7 Kolom Praktis 15/15 m3 2.13 Rp 2,700,000.00 Rp 5,743,912.50 8 Pagar Panel Beton tinggi t = 2.5 m, termasuk kolom m2 567.50 Rp 185,000.00 Rp 104,987,500.00

B Pagar Bata ( panjang = 53 m )1 Galian Tanah m3 54.38 Rp 40,000.00 Rp 2,175,332.00 2 Urugan tanah kembali m3 54.38 Rp 25,000.00 Rp 1,359,582.50 3 Urugan pasir m3 3.98 Rp 140,000.00 Rp 556,500.00 4 Urugan Sirtu m3 9.01 Rp 85,000.00 Rp 765,850.00 5 Urugan tanah taman m3 9.01 Rp 120,000.00 Rp 1,081,200.00 6 Pondasi batu belah 1 PC : 4 PS m3 18.02 Rp 325,000.00 Rp 5,856,500.00 7 Sloof 15/20 m3 1.59 Rp 2,350,000.00 Rp 3,736,500.00


8 Kolom Praktis 15/15 m3 0.76 Rp 2,700,000.00 Rp 2,053,350.00 9 Pasangan Batu bata 1 bt. 1 PC : 3 PS m2 29.15 Rp 100,000.00 Rp 2,915,000.00

10 Plesteran & Acian 1 PC : 3 PS m2 82.15 Rp 35,000.00 Rp 2,875,250.00 11 Benangan m' 318.00 Rp 18,000.00 Rp 5,724,000.00 12 R1(15x20) cm, Mutu f'c = 20.11 MPa (K-250) m3 1.59 Rp 3,250,000.00 Rp 5,167,500.00 13 Pasang frame besi hollow 40x40x1.2 mm + meni + cat m' 53.00 Rp 135,000.00 Rp 7,155,000.00 14 Cat dinding eksterior m2 82.15 Rp 25,000.00 Rp 2,053,750.00 15 Rumput gajah mini m2 53.00 Rp 75,000.00 Rp 3,975,000.00

C Pagar BRC ( panjang = 176.04 m )1 Galian tanah m3 35.21 Rp 40,000.00 Rp 1,408,320.00 2 Urugan tanah kembali m3 13.20 Rp 25,000.00 Rp 330,075.00 3 Pasangan Batu bata 1 bt. 1 PC : 3 PS m2 88.02 Rp 100,000.00 Rp 8,802,000.00 4 Plesteran & Acian 1 PC : 3 PS m2 107.38 Rp 35,000.00 Rp 3,758,454.00 5 Pagar BRC termasuk tiang (terpasang m2 264.06 Rp 285,000.00 Rp 75,257,100.00

Jumlah Rp 321,888,333.00

XIII. PEKERJAAN SANITAIRA Lantai 1 1 Kloset duduk monoblok lengkap bh 4.00 Rp 900,000.00 Rp 3,600,000.00 2 Kloset Jongkok bh 4.00 Rp 300,000.00 Rp 1,200,000.00 3 Washtafel lengkap bh 4.00 Rp 400,000.00 Rp 1,600,000.00 4 Urinoir lengkap bh 5.00 Rp 875,000.00 Rp 4,375,000.00 5 Jet spary bh 4.00 Rp 40,000.00 Rp 160,000.00 6 Stop kran 1/2" bh 5.00 Rp 25,000.00 Rp 125,000.00 7 Floor Drain bh 8.00 Rp 50,000.00 Rp 400,000.00 8 Kran Air 1/2" bh 16.00 Rp 17,500.00 Rp 280,000.00 9 Bak air bh 4.00 Rp 300,000.00 Rp 1,200,000.00

B Lantai 21 Kloset duduk monoblok lengkap bh 3.00 Rp 900,000.00 Rp 2,700,000.00 2 Kloset Jongkok bh 4.00 Rp 300,000.00 Rp 1,200,000.00 3 Washtafel lengkap bh 3.00 Rp 400,000.00 Rp 1,200,000.00 4 Urinoir lengkap bh 3.00 Rp 875,000.00 Rp 2,625,000.00 5 Jet spary bh 3.00 Rp 40,000.00 Rp 120,000.00 6 Stop kran 1/2" bh 3.00 Rp 25,000.00 Rp 75,000.00 7 Floor Drain bh 8.00 Rp 50,000.00 Rp 400,000.00 8 Kran Air 1/2" bh 13.00 Rp 17,500.00 Rp 227,500.00 9 Bak air bh 4.00 Rp 300,000.00 Rp 1,200,000.00

Jumlah Rp 22,687,500.00

A. PEKERJAAN MEKANIKALI Pekerjaan Air Bersih

1.1 Perlengkapan Utama :- Pasang Meteran air bersih PDAM + bak kontrol & tutup ls 1.00 Rp 10,000,000.00 Rp 10,000,000.00 - Tandon bawah beton Kap. 9 m3 + Pelampung & finish keramik unit 1.00 Rp 8,000,000.00 Rp 8,000,000.00 - Pompa air (Jet Pump) bh 1.00 Rp 2,500,000.00 Rp 2,500,000.00 - Tandon atas, tangki SS Kap. 1100 lt lengkap bh 2.00 Rp 2,500,000.00 Rp 5,000,000.00 - Water level control bh 1.00 Rp 100,000.00 Rp 100,000.00 - Foot Valve Ø 1½" bh 1.00 Rp 20,000.00 Rp 20,000.00

Floating valve Ø 2" bh 1.00 Rp 25,000.00 Rp 25,000.00 Strainer Ø 1½" bh 2.00 Rp 20,000.00 Rp 40,000.00 Flexible joint Ø 1½" bh 2.00 Rp 20,000.00 Rp 40,000.00 Check valve Ø 1½" bh 1.00 Rp 20,000.00 Rp 20,000.00 Gate Valve Ø 1½" bh 3.00 Rp 20,000.00 Rp 60,000.00

- Gate Valve Ø 1¼" bh 2.00 Rp 20,000.00 Rp 40,000.00

1.2 Instalasi pipa air bersih :1 Lantai 1

- Instalasi Pipa Transfer air bersih PVC AW Ø 1½" m' 20.00 Rp 35,000.00 Rp 700,000.00 - Instalasi Pipa Supply air bersih PVC AW Ø 1½" m' 14.00 Rp 35,000.00 Rp 490,000.00 - Instalasi Pipa Supply air bersih PVC AW Ø 1¼" m' 25.00 Rp 30,000.00 Rp 750,000.00 - Instalasi Pipa Supply air bersih PVC AW Ø ½" m' 49.00 Rp 22,500.00 Rp 1,102,500.00

2 Lantai 2- Instalasi Pipa Supply air bersih PVC AW Ø 1¼" m' 28.00 Rp 30,000.00 Rp 840,000.00 - Instalasi Pipa Supply air bersih PVC AW Ø ½" m' 45.50 Rp 22,500.00 Rp 1,023,750.00

1.3 Tes & Comisioning ls 1.00 Rp 250,000.00 Rp 250,000.00

2 Pekerjaan Air Bekas & Air kotor2.1 Perlengkapan :

- Septictank uk. 200x150x150 m3 unit 1.00 Rp 3,500,000.00 Rp 3,500,000.00 - Resapan Ø 110 cm unit 1.00 Rp 1,250,000.00 Rp 1,250,000.00 - Clean Out (CO) Ø 2" bh 7.00 Rp 150,000.00 Rp 1,050,000.00 - Clean Out (CO) Ø 4" bh 7.00 Rp 250,000.00 Rp 1,750,000.00

2.2 Instalasi perpipaan :Lantai 1

- Instalasi saluran air bekas pipa PVC Ø 2½" m' 46.00 Rp 35,000.00 Rp 1,610,000.00 - Instalasi saluran air bekas pipa PVC Ø 4" m' 16.20 Rp 55,000.00 Rp 891,000.00


- Instalasi saluran air kotor pipa PVC AW Ø 3" m' 11.00 Rp 40,000.00 Rp 440,000.00 - Instalasi saluran air kotor pipa PVC AW Ø 4" m' 31.30 Rp 60,000.00 Rp 1,878,000.00

Lantai 2- Instalasi saluran air bekas pipa PVC Ø 2½" m' 31.00 Rp 35,000.00 Rp 1,085,000.00 - Instalasi saluran air bekas pipa PVC Ø 4" m' 18.10 Rp 55,000.00 Rp 995,500.00 - Instalasi saluran air kotor pipa PVC AW Ø 3" m' 6.60 Rp 40,000.00 Rp 264,000.00 - Instalasi saluran air kotor pipa PVC AW Ø 4" m' 40.40 Rp 55,000.00 Rp 2,222,000.00

2.3 Instalasi air hujan pipa PVC AW Ø 4" m' 75.30 Rp 55,000.00 Rp 4,141,500.00 roof drain Ø 4" bh 6.00 Rp 40,000.00 Rp 240,000.00

2.4 Test & Commisioning ls 1.00 Rp 722,850.00 Rp 722,850.00

Jumlah Rp 53,041,100.00


B. PEKERJAAN ELEKTRIKALI Lantai 11 Pasang daya 7 KVA KVA 7.00 Rp 1,200,000.00 Rp 8,400,000.00 2 Pekerjaan Panel

plat besi 2 mm, uk. 60 x 40 cm, finish cat bakar warna abu-abustandard panel, dengan rincian dan spesifikasi sbb :Box panel, termasuk rell dudukan MCB, Pilot Lamp, Ampere Meter, terminal arus : unit 1.00 Rp 2,500,000.00 Rp 2,500,000.00

- MCCB MG,3 phase 75 A/ 36KA- MCCB MG,3 phase 35 A/18 KA- ELCB Merlin Gerin- 11 MCB MG, 1 Phase 6 A / 4,5 KA- 2 MCB MG, 1 Phase 10 A / 4 KA

3 m' 25.00 Rp 50,000.00 Rp 1,250,000.00 4 Pas. Instalasi kabel NYM 3 x 2,5 mm2 dlm ppa conduit 20 mm :

- Instalasi titik lampu & stop kontak titik 87.00 Rp 130,000.00 Rp 11,310,000.00 - Lampu PL 11 W bh 14.00 Rp 30,000.00 Rp 420,000.00 - Lampu PL 18 W bh 13.00 Rp 35,000.00 Rp 455,000.00 - Lampu TL 1x36 W bh 44.00 Rp 80,000.00 Rp 3,520,000.00 - Stop kontak bh 16.00 Rp 15,000.00 Rp 240,000.00 - Saklar dobel bh 10.00 Rp 15,000.00 Rp 150,000.00 - Saklar tunggal bh 11.00 Rp 12,500.00 Rp 137,500.00

5 m' 8.00 Rp 40,000.00 Rp 320,000.00

II Lantai 2 1 Pekerjaan Panel

plat besi 2 mm, uk. 60 x 40 cm, finish cat bakar warna abu-abustandard panel, dengan rincian dan spesifikasi sbb :Box panel, termasuk rell dudukan MCB, Pilot Lamp, Ampere Meter, terminal arus : unit 1.00 Rp 2,500,000.00 Rp 2,500,000.00

- MCCB MG,3 phase 50 A/18 kA- ELCB Merlin Gerin, - 8 MCB MG, 1 Phase 6 A / 4,5 KA- 6 MCB MG, 1 Phase 10 A / 4 KA

2 Pas. Kabel Tupoer NYY 4 x 25 mm2, dari MCCB ke MCB m' 6.55 Rp 50,000.00 Rp 327,500.00 3 Pas. Instalasi kabel NYM 3 x 2,5 mm2 dlm ppa conduit 20 mm :

- Instalasi titik lampu & stop kontak, kabel NYM 3 x 2,5 mm2 dlm ppa PVC m' 89.00 Rp 25,000.00 Rp 2,225,000.00 - Lampu PL 11 W bh 14.00 Rp 30,000.00 Rp 420,000.00 - Lampu TL 1x36 W bh 51.00 Rp 80,000.00 Rp 4,080,000.00 - Stop kontak bh 12.00 Rp 15,000.00 Rp 180,000.00 - Stop kontak lantai bh 12.00 Rp 15,000.00 Rp 180,000.00 - Saklar dobel bh 10.00 Rp 15,000.00 Rp 150,000.00 - Saklar tunggal bh 8.00 Rp 12,500.00 Rp 100,000.00

4 m' 12.00 Rp 40,000.00 Rp 480,000.00

Jumlah Rp 39,345,000.00

III PEKERJAAN PENANGKAL PETIR1 Grounding unit 1.00 Rp 750,000.00 Rp 750,000.00 2 m' 83.00 Rp 50,000.00 Rp 4,150,000.00

Jumlah Rp 4,900,000.00

Pasang kabel penghantar dari PLN ke Panel Utama NYY 4x120 mm²

Grounding kabel BC 95 mm²

Grounding kabel BC 16 mm²

Penarikan kabel BC 50 mm²

Documents

Rap Kalikedinding