SAMPULPEKERJAANPEMBANGUNAN GEDUNGKANTOR BANK BTN KCP BUAHBATUBANDUNGBILL OF QUANTITTY( BQ )PT. BANK TABUNGAN NEGARA (PERSERO) Tbk,.2012

REKAPREKAPITULASIPEMBANGUNAN GEDUNG KANTOR BANK BTN KCP BUAHBATUENGINEER'S ESTIMATE ( EE )NO.URAIAN PEKERJAANJUMLAH (Rp)I.PEKERJAAN PERSIAPAN85,082,138$81,000,000II.PEKERJAAN LANTAI 1A.PEKERJAAN PONDASI, STRUKTUR LANTAI 1 + KANOPI162,731,987$152,000,000B.PEKERJAAN ARSITEKTUR LANTAI 1389,657,882$364,000,000C.PEKERJAAN ELEKTRIKAL LANTAI 1318,251,000$292,000,000D.PEKERJAAN MEKANIKAL & PLUMBING LANTAI 184,285,000$73,000,000III.PEKERJAAN LANTAI 2, MENARA + ATAPA.PEKERJAAN LANTAI 2, LANTAI MENARA & ATAP310,924,245$329,000,000B.PEKERJAAN ARSITEKTUR LANTAI 2, LANTAI MENARA + ATAP361,390,274$330,000,000C.PEKERJAAN ELEKTRIKAL LANTAI 299,196,402$130,000,000D.PEKERJAAN MEKANIKAL LANTAI 213,175,000$47,000,000IV.PEKERJAAN LUAR BANGUNAN446,842,877$508,000,000J U M L A H2,271,536,8042,306,000,000PPN 10 %227,153,680230,600,000JUMLAH KESELURUHAN2,498,690,4842,536,600,000DIBULATKANJakarta, Maret 2012Logistic and Network DivisionHaris PerdanaHendro WinarkoDivision HeadDepartment Head

RAB STR ARSENGINEER'S ESTIMATEPEMBANGUNAN GEDUNG KANTOR BANK BTN KCP BUAHBATUBANDUNGNOURAIAN PEKERJAANVOLUMESATHARGA SAT (Rp)JUMLAH (Rp)HARGA SAT (Rp)JUMLAH (Rp)IPEKERJAAN PERSIAPAN1Mobilisasi dan Demobilisasi1.00LS5,000,0005,000,000$4,500,000$4,500,0002Gudang, Los Kerja, WC dan Direksi Kit36.00m2700,00025,200,000$535,000$19,260,0003Penyediaan Air Kerja1.00LS700,000700,000$1,500,000$1,500,0004Penyediaan Daya Listrik dan Penerangan Kerja1.00LS2,300,0002,300,000$2,250,000$2,250,0005Bongkaran Bangunan Lama ( Ruang Dalam, StrukturTangga,Kanopi beton dll )1.00LS15,000,00015,000,000$19,250,000$19,250,0006Pembuangan + Pembersihan Bekas Bongkaran keluar site1.00LS5,000,0005,000,000$12,500,000$12,500,0007Pagar Pengaman Proyek, Seng Gelombang t=180 cm, Rangka kayu 4/682.30m1219,62518,075,138$212,350$17,476,4058Pengukuran & Bouwplank84.60m145,0003,807,000$29,994$2,537,4929Keamanan Proyek1.00LS10,000,00010,000,000$2,500,000$2,500,000SUB TOTAL PEK. PERSIAPAN85,082,13881,773,897IIPEKERJAAN LANTAI 1II APEKERJAAN PONDASI, STRUKTUR LANTAI 1 + KANOPIA.PEKERJAAN PONDASI & STRUKTUR LANTAI 11Pekerjaan Galian Pondasi & Sloofa.Galian Pondasi Tapak P1, 140x140x150 cm29.40m350,3201,479,408$45,000$1,323,000b.Galian Pondasi Tapak P2, 100x100x150 cm3.63m350,320182,662$45,000$163,350c.Galian Sloof , 40x60x100 cm16.20m338,800628,560$45,000$729,000d.Galian Pondasi Batukali, 80x50x800 cm3.20m338,800124,160$45,000$144,0002Urugan Kembali15.73m319,640308,918$11,919$187,4663Urugan tanah dipadatkan, peninggian lantai, t = 50 cm80.00m3194,25015,540,000$126,844$10,147,5004Urugan pasir dipadatkan, bawah lantai kerja, t = 5 cm8.00m319,640157,120$138,650$1,109,2005Lantai Kerja Beton Tumbuk t = 5 cm8.00m3670,5705,364,560$724,627$5,797,0166Pekerjaan Beton Pondasi P1, 120x120x30 cm, K225, besi 130 kg/m34.32m33,292,00014,221,440$2,684,963$11,599,0407Pekerjaan Beton Pondasi P2, 80x80x25 cm, K225, besi 165 kg/m30.32m33,922,0001,255,040$3,081,061$985,9408Pekerjaan Beton Sloof S, 20x30 cm , K225, besi 125 kg/m34.92m33,202,00015,753,840$2,600,000$12,792,0009Pekerjaan Beton Kolom K1, 30x30, K225, besi 250 kg/m34.60m35,452,00025,079,200$4,093,000$18,827,80010Pekerjaan Beton Kolom K2, 30x30, K225, besi 250 kg/m35.21m35,452,00028,404,920$4,093,000$21,324,53011Pekerjaan Beton Kolom K3, 30x30 cm, K225, besi 200 kg/m30.32m34,752,0001,520,640$3,527,160$1,128,69112Pekerjaan Beton Kolom Bordes K4, 15x30 cm, K225, besi 200 kg/m30.17m34,552,000773,840$3,527,160$599,61713Pekerjaan Beton Lantai Kluis, t= 15 cm, K225, besi 125 kg/m30.47m33,202,0001,504,940$2,678,377$1,258,83714Pekerjaan Beton Dinding Kluis, t= 15 cm, K225, besi 125 kg/m33.62m33,202,00011,591,240$3,026,537$10,956,06415Pekerjaan Beton Tangga ke Lantai 2 :a.Galian dan Urugan Kembali Pondasi Tangga0.81m358,44047,483$45,000$36,563b.Urugan pasir dipadatkan, bawah lantai kerja, t = 5cm0.06m3181,20011,325$138,650$8,666c.Lantai Kerja Beton Tumbuk t = 5 cm0.06m3670,57041,911$724,627$45,289d.Pekerjaan Pondasi Tangga, Beton K225 besi 125 kg/m30.50m33,202,0001,601,000$2,684,963$1,342,482e.Pekerjaan Balok Bordes, Beton K225 besi 180 kg/m30.18m34,192,000733,600$3,527,160$617,253f.Pekerjaan Plat Anak Tangga + Bordes, Beton K225 besi 125 kg/m32.72m33,202,0008,709,440$3,116,181$8,476,01216Pekerjaan Pondasi Batu Kali, pasangan 1pc:5ps3.61m3828,3982,990,517$767,206$2,769,61417Pekerjaan Kolom Praktis 15/15 cm, Beton K175 besi 175 kg/m32.28m34,178,5009,519,145$3,361,203$7,657,241B.PEKERJAAN RANGKA BAJA KANOPIa.Pekerjaan Baja Profil IWF 200x100x5.5x8 mm + sinkromat503.40kg18,0009,061,200$17,330$8,723,922b.Pekerjaan Baja Profil IWF 150x75x5x7 mm + sinkromat260.40kg18,0004,687,200$17,330$4,512,732c.Pekerjaan Plat Simpul t= 8 mm + sinkromat22.68kg18,000408,240$17,330$393,044d.Pekerjaan Plat t= 10 mm, dudukan rangka + sinkromat14.58kg18,000262,440$17,330$252,671e.Pekerjaan Pasang Angker Baut, 12/300 mm + sinkromat24.00bh32,000768,000$27,500$660,000SUB TOTAL PEK. PONDASI & STRUKTUR LT 1162,731,987134,568,539II BPEKERJAAN ARSITEKTUR LANTAI 11PEKERJAAN PASANGAN + PLESTERANa.Pekerjaan Pasangan Dinding Bata Trasraam, adukan 1 pc: 2 ps, t= 100 cm73.63m2108,9208,019,750$82,004$6,037,955b.Pekerjaan Pasangan Dinding Bata, adukan 1 pc: 5 ps136.76m2101,25413,847,552$77,407$10,586,181c.Pekerjaan Plesteran 1 pc: 2 ps, t= 100 cm + Acian126.35m242,1055,319,916$38,703$4,890,124d.Pekerjaan Plesteran 1 pc: 5 ps + Acian177.52m231,3025,556,697$35,026$6,217,816e.Pekerjaan Plesteran Beton 1 pc: 3 ps + Acian37.20m243,5001,618,200$38,703$1,439,752f.Pekerjaan Beton Rabat Keliling Bangunan, 1 pc: 3 ps: 5 split, t=10 cm + Acian6.30m3900,0005,670,0000.02PEKERJAAN FINISHING LANTAI0.0a.Keramik Homogenous, Banking Hall, Tipe Fortuna Cream, 60x60 cm, ex Indogress103.83m2260,59027,057,060$299,770$31,125,119b.Keramik Border, Banking Hall, Tipe Onyx Hitam, 20x20 cm2.20m2203,880448,536$334,600$736,120c.Keramik lantai, Toilet,antislip, 20x20 cm, ex Roman3.00m2119,880359,640$95,725$287,175d.Keramik, Tangga, antislip, 30x30 cm, ex Roman18.46m2140,8802,600,645$103,600$1,912,456e.Keramik, StepnosingTangga, antislip, 10x30 cm, ex Roman22.00m1161,8803,561,360$63,750$1,402,500f.Karpet Tile, R.Pim+Rapat, Milken, Glb. Exp. Straight Talk Eye Ctc,P/6891-115 +0.0Border P/6891-116, ex. Decorous24.00m2250,0006,000,000$318,500$7,644,000g.Floor Harderner, Ruang Genset, t=0.5 mm, ex Sika3.75m2320,0001,200,000$47,500$178,1253PEKERJAAN FINISHING DINDING0.0a.Keramik, Dinding Toilet, 20x25 cm, ex. Roman13.33m2240,0003,199,200$98,346$1,310,952b.Keramik, Border Dinding Toilet, 5x20 cm, motif ex. Roman6.30m2260,0001,638,000$60,000$378,000c.Granit Natural, Dinding Exterior, 60x90 cm, warna Imperial Red32.57m2480,00015,633,600$975,000$31,755,750d.Pengecatan Dinding Interior, Lily White, ex. Dulux180.22m236,4656,571,722$27,703$4,992,635e.Pengecatan Dinding Exterior, Weathershield,Lily White, ex. Dulux99.45m235,9353,573,736$31,018$3,084,740f.WallpaperRg.Pimpinan+Rg.Rapat, Renova Type 4961, warna cream79.72m242,0003,348,240$45,000$3,587,400g.Cladding ACP+Hollow Al 38x38x1.2,Silver Metallic 500,ex Alucobond+asesori37.05m2800,00029,640,000$925,000$34,271,250h.Canopy ACP+Hollow Al 38x38x1.2,Silver Metallic 500,ex Alucobond+asesori42.52m2800,00034,016,000$925,000$39,331,000i.Cover Kolom Canopy, Stainless Steel Polished t=1.5mm, 30x30x360 + asesori8.64m21,500,00012,960,000$695,000$6,004,800j.Dudukan jendela ACP+Hollow Glv. 38x38x1.2,Silver Metallic 500,ex Alucobond+ass11.52m2800,0009,216,000$925,000$10,656,000k.Pasang Plint, Solid wood 12x100 mm profile, fin. Duco white89.00m142,5543,787,306$30,024$2,672,136l.Pasang Cornice, Solid wood 12x60 mm profile, fin. Duco white104.00m139,2454,081,480$26,832$2,790,528m.Pekerjaan Plesteran Tali Air (Sponengan)/Sudut66.00m18,000528,000$17,500$1,155,0004PEKERJAAN DINDING PARTISI, PINTU DAN JENDELA0.0a.Partisi PT1, Gyp 2x12mm, Wallpaper + Hollow Galvalum 2x40x40x0.552.00unit2,526,3005,052,600$1,180,815$2,361,630b.Partisi PT2, Gyp 2x12mm, Wallpaper + Hollow Galvalum 2x40x40x0.551.00unit4,318,2004,318,200$2,168,700$2,168,700c.Partisi PT3, Gyp 2x12mm, Wallpaper + Hollow Galvalum 2x40x40x0.551.00unit4,367,0004,367,000$2,079,115$2,079,115d.Partisi PT4, Gyp 2x12mm, HPL Sibalek SDL 5400 + Hollow Galvalum 2x40x40x0.551.00unit9,364,0009,364,000$6,977,000$6,977,000e.Partisi PT5, Gyp 2x12mm, HPL Sibalek SDL 5400 + Hollow Galvalum 2x40x40x0.551.00unit5,438,5005,438,500$3,744,000$3,744,000f.Backdrop Teller,Plywood 18mm,HPL Sibalek SDL 5400+Lis SS+Acrylic+Logo BTN1.00unit7,909,0007,909,000$7,000,000$7,000,000g.Gawangan Stainless Steel+Pintu Kaca Tempered 12mm+Stiker Sandblast,P1+asesori1.00unit31,828,71231,828,712$25,000,000$25,000,000h.Kusen Kamper Smd+Pintu plywood+HPL+Lis Stainless Steel, P2 + asesori1.00unit5,243,2505,243,250$5,042,000$5,042,000i.Kusen Kamper Smd+Pintu plywood+HPL+Lis SS+Kaca Sandblast, P3 + asesori1.00unit4,858,1254,858,125$4,547,000$4,547,000j.Kusen Kamper Smd+Pintu plywood+HPL+Lis Stainless Steel, P4 + asesori1.00unit5,243,2505,243,250$5,041,000$5,041,000k.Kusen Kamper Smd+Pintu plywood+HPL+Lis Stainless Steel, P5 + asesori1.00unit5,140,1005,140,100$4,937,000$4,937,000l.Kusen Kamper Smd+Pintu plywood+HPL+Lis Stainless Steel, P6 + asesori1.00unit5,102,1005,102,100$4,937,000$4,937,000m.Kusen Besi C 100x50x2.5 +Pintu Kluis,Plat Besi 2mm,duco coffee brown,P10+asesori1.00unit7,009,2507,009,250$6,211,000$6,211,000n.Kusen Besi C 100x50x2.5 +Pintu Rg.Genset, Plat Besi 2mm,duco cream, P11+asesori1.00unit7,009,2507,009,250$6,211,000$6,211,000o.Pasang Fixed Glass, Tempered,t=12mm, J1, + asesori1.00unit8,649,7008,649,700$7,011,750$7,011,750p.Pasang Fixed Clear Glass,t=12mm, J2, + asesori2.00unit2,161,0004,322,000$1,735,500$3,471,000q.Pasang Fixed Clear Glass,t=12mm, J3, + asesori4.00unit2,457,2009,828,800$1,938,300$7,753,200r.Kusen + Rgk.Jendela Al.Powder Coating Blue Marine,Kaca Clear 6mm,J4+asesori4.00unit1,873,0007,492,000$1,921,300$7,685,200s.Pasang Fixed Clear Glass,t=12mm, J6, + asesori1.00unit2,537,6002,537,600$2,227,240$2,227,240t.Pasang Railing Tangga ke Lt.2, Stainless Steel 2" + asesori17.00m1750,00012,750,000$750,000$12,750,000u.Pasang Logo BTN, Stainless Steel+ stiker Sandblast1.00unit3,500,0003,500,000$4,500,000$4,500,0005PEKERJAAN PLAFOND0.0a.Plafond Gypsum 9mm + Rgk.Hollow Galvalum 40x40X0.55 mm,ex.Jayaboard +asesori106.93m2105,48011,278,976$108,560$11,608,321b.Drop Ceiling Rg.Teller, Plywood 18mm,HPL Sibalek SDL 5400,Acrylic+asesori1.00unit140,000140,000$2,854,080$2,854,080c.Plafond Toilet+Rg.Genset, Kalsiboard 4mm, Rgl.Hollow Galvalum 40x40x0.55+asesori6.75m2120,000810,000$108,560$732,780d.Cat Acrylic Plafond Interior, Lily White, ex Dulux113.68m235,9354,085,091$27,703$3,149,277e.Cat Acrylic Plafond Exterior Weathershield, Lily White, ex Dulux17.50m236,465638,138$31,018$542,8150.00.06PEKERJAAN SANITER + FIXTURES0.0a.Closet Duduk Sonata CW661 JT1/SW516 JP, ex. TOTO1.00unit2,851,0002,851,000$2,100,000$2,100,000b.Wastafel LW 523J 123 + kran TX 116 LE, ex. TOTO1.00unit820,300820,300$1,860,000$1,860,000c.Jet Spray TX 403 SCR ex. TOTO1.00unit850,000850,000$210,000$210,000d.Kran T23 B13, ex. TOTO1.00unit242,000242,000$227,500$227,500e.Floor Drain TX 1A, ex. TOTO1.00unit297,300297,300$270,000$270,000f.Paper Holder TX 720 ACR, ex. TOTO1.00unit469,000469,000$330,000$330,000g.Soap Holder TX 706 AE, ex. TOTO1.00unit485,000485,000$300,000$300,000h.Mirror Beveled, 60x180 cm, t=6mm, lengkap s/s spacer dia. 1"1.00unit275,000275,000$450,000$450,000SUB TOTAL PEK.ARSITEKTUR LT 1389,657,882370,737,121IIIPEKERJAAN LANTAI 2, LANTAI MENARA & ATAPAPEKERJAAN STRUKTUR LANTAI 21Pekerjaan Beton Plat Lantai 2, t= 12 cm, besi 155 kg/m39.78m33,922,00038,357,160$4,983,156$48,735,2662Pekerjaan Beton Balok B1-1, 25/45 cm,K 225, besi 195 kg/m34.05m34,752,00019,245,600$3,626,130$14,685,8273Pekerjaan Beton Balok B1-2, 20/45 cm,K 225, besi 195 kg/m33.24m34,752,00015,396,480$3,807,436$12,336,0934Pekerjaan Beton Balok B1-3, 20/40 cm,K 225 besi 195 kg/m35.76m34,752,00027,371,520$3,988,734$22,975,1085Pekerjaan Beton Balok B1-4, 20/35 cm,K 225, besi 195 kg/m30.25m34,752,0001,188,000$4,170,049$1,042,5126Pekerjaan Beton Balok B1-5, 20/30 cm,K 225, besi 195 kg/m30.18m34,752,000855,360$4,351,356$783,2447Pekerjaan Beton Ring Balok B3-1, 20/45 cm,K 225, besi 195 kg/m33.78m34,752,00017,962,560$3,807,436$14,392,1088Pekerjaan Beton Balok C, Overstek Lisplang, 15x25x100 cm,K 225, besi 195 kg/m30.68m34,752,0003,231,360$4,983,156$3,388,5469Pekerjaan Beton Lisplang 10x50 cm, K 225, besi 155 kg/m32.81m33,922,00011,020,820$4,983,156$14,002,66810Pekerjaan Beton Balok Dudukan Jendela + Balok Kait, K 225, besi 190 kg/m31.14m34,752,0005,417,280$3,626,130$4,133,78811Pekerjaan Beton Kolom Dudukan Jendela, 15/15 cm,K 225, besi 190 kg/m30.15m34,752,000712,800$3,626,130$543,92012Pekerjaan Beton Kolom K1, 30x30, K225, besi 250 kg/m32.66m35,452,00014,502,320$4,093,015$10,887,42013Pekerjaan Beton Kolom K2, 30x30, K225, besi 250 kg/m32.32m35,452,00012,648,640$4,093,015$9,495,79514Pekerjaan Beton Kolom Bordes K4, 15x30 cm, K225, besi 200 kg/m30.34m34,552,0001,547,680$3,527,160$1,199,23415Pekerjaan Kolom Praktis 15/15 cm, Beton K175 besi 175 kg/m33.02m34,178,50012,619,070$3,361,203$10,150,83316Pekerjaan Beton Plat Canopy Atas, t= 12 cm, K225, besi 140 kg/m32.96m33,962,50011,729,000$4,983,156$14,750,14217Pekerjaan Beton Balok Canopy Atas, 15/30 cm,K 225, besi 140 kg/m31.24m33,962,5004,913,500$3,527,160$4,373,67818Pekerjaan Beton Tangga ke Lantai Menara :0.0a.Pekerjaan Balok Bordes, Beton K225 besi 125 kg/m30.15m33,278,500491,775$3,527,160$529,074b.Pekerjaan Plat Anak Tangga + Bordes, Beton K225 besi 125 kg/m32.72m33,278,5008,917,520$3,116,181$8,476,0120.0BPEKERJAAN STRUKTUR LANTAI MENARA0.01Pekerjaan Beton Plat Lantai 2, t= 12 cm, besi 155 kg/m32.10m33,922,0008,236,200$4,983,156$10,464,6282Pekerjaan Beton Balok Lantai B 2-1, 20/45 cm,K 225, besi 195 kg/m31.98m34,752,0009,408,960$3,807,436$7,538,7233Pekerjaan Beton Balok lantai B2-2, 20/40 cm,K 225, besi 195 kg/m30.68m34,752,0003,231,360$3,988,743$2,712,3454Pekerjaan Beton Balok lantai B2-3, 20/30 cm,K 225, besi 195 kg/m30.16m34,752,000760,320$4,351,356$696,2175Pekerjaan Beton Ring Balok B4-1, 20/45 cm,K 225, besi 195 kg/m31.98m34,752,0009,408,960$3,807,436$7,538,7230.0CPEKERJAAN KUDA-KUDA KONSTRUKSI BAJA0.01Pekerjaan Kuda-kuda Baja Profil Double L 50.50.5 + sinkromat1,432.94kg18,00025,792,920$17,330$24,832,8502Pekerjaan Plat Simpul t= 8 mm + sinkromat777.15kg18,00013,988,700$17,330$13,468,0103Pekerjaan Plat t= 8 mm, dudukan Kuda-kuda + sinkromat153.09kg18,0002,755,620$17,330$2,653,0504Pekerjaan Pasang Angker Baut, 12/300 mm + sinkromat42.00bh32,0001,344,000$27,500$1,155,0005Pekerjaan Pasang Pipa Joint, 100 mm + sinkromat10.00m180,000800,000$275,000$2,750,0006Pekerjaan Gording C 150.65.20.3.2 mm + sinkromat1,386.00kg18,00024,948,000$17,330$24,019,3807Pekerjaan Dudukan Gording L 70.70.7 mm + sinkromat34.92kg18,000628,560$17,330$605,1648Pekerjaan Ikatan Angin 10-1500 mm + sinkromat82.90kg18,0001,492,200$17,330$1,436,657SUB TOTAL PEK. STRUKTUR LT 2, LT.MENARA + ATAP310,924,245296,752,014III BPEKERJAAN ARSITEKTUR LANTAI 2, LANTAI MENARA + ATAP1PEKERJAAN PASANGAN + PLESTERANa.Pekerjaan Pasangan Dinding Bata Trasraam, adukan 1 pc: 2 ps, t= 30 cm37.60m2108,9204,095,377$82,004$3,083,350b.Pekerjaan Pasangan Dinding Bata, adukan 1 pc: 5 ps181.87m2101,25418,415,138$77,407$14,078,011c.Pekerjaan Plesteran 1 pc: 2 ps, t= 30 cm + Acian63.69m245,0002,866,050$38,703$2,464,994d.Pekerjaan Plesteran 1 pc: 5 ps + Acian363.74m231,30211,385,720$35,026$12,740,357e.Pekerjaan Plesteran Beton 1 pc: 3 ps + Acian46.25m242,1051,947,338$38,703$1,790,0142PEKERJAAN FINISHING LANTAI0.0a.Keramik Lantai 40x40 cm, warna cream, ex. Roman99.00m2161,88016,026,1200.0b.Karpet Tile Mushola, DINI 030-Blue, ex. Decorous6.50m2250,0001,625,0000.0c.Keramik lantai, Toilet,antislip, 20x20 cm, ex Roman2.50m2119,880299,7000.0d.Keramik, Tangga, antislip, 30x30 cm, ex Roman18.46m2140,8802,600,6450.0e.Keramik, StepnosingTangga, antislip, 10x30 cm, ex Roman19.80m1161,8803,205,2240.03PEKERJAAN FINISHING DINDING0.0a.Keramik, Dinding Toilet, 20x25 cm, ex. Roman11.50m2240,0002,760,0000.0b.Keramik, Border Dinding Toilet, 5x20 cm, motif ex. Roman5.75m1260,0001,495,0000.0c.Pengecatan Dinding Interior, Lily White, ex. Dulux182.99m236,4656,672,7300.0d.Pengecatan Dinding Exterior, Weathershield,Lily White, ex. Dulux344.95m236,46512,578,6020.0e.Pengecatan Lisplang Exterior, Weathershield,Lily White, ex. Dulux67.50m236,4652,461,3880.0f.Topi Jendela ACP+Hollow Glv. 38x38x1.2,Silver Metallic 500,ex Alucobond+asesori24.45m2800,00019,560,0000.0g.Pasang Plint, Solid wood 12x100 mm profile, fin. Duco white101.00m142,5544,297,9540.0h.Pasang Cornice, Solid wood 12x60 mm profile, fin. Duco white124.00m139,2454,866,3800.0i.Pekerjaan Plesteran Tali Air (Sponengan)/Sudut228.00m18,0001,824,0000.04PEKERJAAN DINDING PARTISI, PINTU DAN JENDELA0.0a.Partisi PT6, Gyp 2x12mm + Hollow Galvalum 2x40x40x0.551.00unit3,704,6003,704,6000.0b.Partisi PT7, Gyp 2x12mm + Hollow Galvalum 2x40x40x0.551.00unit4,155,4804,155,4800.0c.Kusen Kamper Smd+Pintu plywood+HPL+Lis Stainless Steel, P6 + asesori1.00unit5,102,1005,102,1000.0d.Kusen Kamper Smd+Pintu plywood+HPL+Lis Stainless Steel+Kaca Clear 6mm,P7+ass1.00unit5,988,2755,988,2750.0e.Kusen Kamper Smd+Pintu plywood+HPL+Lis Stainless Steel+Kaca Clear 6mm,P8+ass1.00unit6,851,8006,851,8000.0f.Kusen Kamper Smd+Pintu plywood+HPL+Lis Stainless Steel, P9 + asesori1.00unit7,197,1257,197,1250.0g.Kusen + Rgk.Jendela Al.Powder Coating Blue Marine,Kaca Dark Blue 6mm,J5+asesori8.00unit2,094,40016,755,2000.0h.Pasang Fixed Glass, Tempered,t=12mm, J6, + asesori1.00unit2,537,6002,537,6000.0i.Pasang Fixed Reflective Glass, t=8mm, Type SST-TDB Ref Dark Blue,J7 + asesori1.00unit6,769,6006,769,6000.0j.Kusen Al+Reflective Glass, t=8mm, Type SST-TDB Ref Dark Blue,J8 + asesori1.00unit78,643,37578,643,3750.05PEKERJAAN PLAFOND0.0a.Plafond Gypsum 9mm + Rgk.Hollow Galvalum 40x40.5.5 mm,ex.Jayaboard +asesori133.50m2105,48014,081,5800.0b.Plafond Luar+Toilet, Kalsiboard 4mm, Rgl.Hollow Galvalum 40x40x5.5+asesori67.00m2120,0008,040,0000.0c.Lisplang Profil GRC Lisplang58.00m168,0003,944,0000.0d.Cat Acrylic Plafond Interior, Lily White, ex Dulux133.50m235,9354,797,3230.0e.Cat Acrylic Plafond Exterior Weathershield, Lily White, ex Dulux67.00m236,4652,443,1550.0f.Pasang Railing Tangga ke Lt.3, Stainless Steel 2" + asesori11.50m1750,0008,625,0000.06PEKERJAAN SANITER + FIXTURES0.0a.Closet Duduk Sonata CW661 JT1/SW516 JP, ex. TOTO1.00unit2,851,0002,851,0000.0b.Wastafel LW 523J 123 + kran TX 116 LE, ex. TOTO1.00unit820,300820,3000.0c.Jet Spray TX 403 SCR ex. TOTO1.00unit850,000850,0000.0d.Kran T23 B13, ex. TOTO1.00unit242,000242,0000.0e.Floor Drain TX 1A, ex. TOTO1.00unit297,300297,3000.0f.Paper Holder TX 720 ACR, ex. TOTO1.00unit469,000469,0000.0g.Soap Holder TX 706 AE, ex. TOTO1.00unit485,000485,0000.0h.Mirror Beveled, 60x180 cm, t=6mm, lengkap s/s spacer dia. 1"1.00unit275,000275,0000.0i.Kitchen Sink + kran , San Ei + asesori1.00unit1,200,0001,200,0000.07PEKERJAAN RANGKA + PENUTUP ATAP0.0a.Rangka Atap, Kaso 5/7cm+Reng 3/5 m, Borneo Super+Genteng Morando Glazuur201.36m2173,60034,956,0960.0b.Bubungan Atap Genteng Keramik Glazuur,Tipe Morando, ex. ..41.00m1160,0006,560,0000.0c.Flashing Alumunium Sheet , lebar 20 cm + Pinggulan Plesteran10.00m165,000650,0000.0d.Lisplang Profil GRC Lisplang71.80m1120,0008,616,0000.0e.Ornamen Tusuk Sate, bahan Tembaga Ketok3.00unit1,500,0004,500,0000.0SUB TOTAL PEK.ARSITEKTUR LT 2, LT.MENARA + ATAP361,390,274$307,970,516IVPEKERJAAN LUAR BANGUNANAPEKERJAAN SIGN POLEa.Pekerjaan Galian Tanah Pondasi Tiang Strausz 30 - 160 cm2.00titik500,0001,000,000$150,000$300,000b.Pekerjaan Galian Tanah Kepala Pondasi Beton0.67m358,44039,155$45,000$30,150c.Pekerjaan urugan Pasir bawah pondasi, t= 10cm0.15m3181,20027,180$126,643$18,996d.Pekerjaan Lantai Kerja, adukan 1pc:5 ps0.08m3670,57053,646$724,627$57,970e.Pekerjaan Beton Pondasi Strausz 30 cm, K 225, besi 175 kg/m30.27m35,319,0001,436,130$2,750,000$742,500f.Pekerjaan Beton, Kepala Pondasi 80x140x60 cm, K 225, besi 165 kg/m30.90m34,803,0004,322,700$3,250,000$2,925,000g.Pekerjaan Plat Besi Dudukan Pipa, t= 10 mm +sinkromat6.78kg55,000372,900$17,330$117,497h.Pekerjaan Angkur + baut, 16 - 400 mm + sinkromat12.00bh54,000648,000$35,000$420,000i.Pekerjaan Tiang Pipa Besi BSP 6", t= 15 mm + sinkromat10.00m11,330,00013,300,000$425,000$4,250,000j.Pekerjaan Rangka Besi Profil L 60.60.6 + sinkromat28.70kg62,8141,802,762$17,330$497,371k.Pekerjaan Cladding ACP Silver Eco 500, rangka Galvalum 38x38x1.2 + asesori29.92m2181,2005,421,504$925,000$27,676,000l.Pekerjaan Pasang Granit Natural, 40x40 cm Imperial Red1.28m2380,000486,400$975,000$1,248,000m.Pekerjaan Neon Light Box Acrylic, Mika 3M Digital Printing, Logo BTN ATM1.00unit4,000,0004,000,000$9,800,000$9,800,000BPEKERJAAN BANGUNAN ATM + POS JAGA0.0a.Pekerjaan Galian Tanah Pondasi1.60m358,44093,504$45,000$72,000b.Pekerjaan Urugan Tanah Bekas Galian + Peninggian Lantai t= 15cm4.41m3272,2501,200,623$11,918$52,558c.Pekerjaan urugan Pasir bawah pondasi dan lantai, t= 10 cm2.94m3181,200532,728$126,843$372,918d.Pekerjaan Lantai Kerja, adukan 1pc:5 ps1.47m3670,570985,738$724,627$1,065,202e.Pekerjaan Beton,Pondasi Tapak 40x40x20 cm, K 225, besi 165 kg/m30.80m33,922,0003,137,600$2,684,000$2,147,200f.Pekerjaan Beton, kolom 20x20 cm, K 225, besi 165 kg/m31.12m33,922,0004,392,640$3,527,160$3,950,419g.Pekerjaan Beton, sloof 20x25 cm, K 225, besi 165 kg/m30.84m33,922,0003,294,480$2,600,777$2,184,653h.Pekerjaan Beton Plat Lantai, t= 15 cm, besi 155 kg/m33.23m34,232,50013,670,975$4,983,156$16,095,594i.Pekerjaan Beton Balok Cantilever, 20x25 cm, besi 155 kg/m30.18m34,232,500761,850$3,456,373$622,147j.Pekerjaan Beton Ringbalk, 20x25 cm, besi 155 kg/m30.50m34,232,5002,116,250$3,456,373$1,728,187k.Pekerjaan Beton Plat/Dak Atap, t= 10 cm, besi 155 kg/m32.16m34,232,5009,142,200$3,527,160$7,618,666l.Pekerjaan Pasangan Dinding Bata, adukan 1 pc: 5 ps23.35m2143,2543,344,981$77,407$1,807,453m.Pekerjaan Plesteran 1 pc: 5 ps + Acian46.70m231,3021,461,803$35,026$1,635,714n.Pekerjaan Cladding ACP Silver Eco 500, rangka Galvalum 38x38x1.2 + asesori4.80m2800,0003,840,000$925,000$4,440,000o.Gawangan St. Steel+Pintu Kaca Tempered 12mm+Stiker Sandblast,P.ATM+asesori1.00unit19,000,00019,000,000$14,946,340$14,946,340p.Pasang Fixed Glass, Tempered,t=12mm+Stiker Sandblast, J.ATM, + asesori1.00unit2,972,0002,972,000$2,957,350$2,957,350q.Plafond Gypsum 9mm + Rgk.Hollow Galvalum 40x40x0.55 mm,ex.Jayaboard +asesori9.00m2156,3981,407,582$108,560$977,040r.Keramik Lantai 40x40 cm, warna cream, ex. Roman21.25m2161,8803,439,950$116,725$2,480,406s.Pasang Plint, Solid wood 12x100 mm profile, fin. Duco white8.35m140,245336,046$30,025$250,709t.Pasang Cornice, Solid wood 12x60 mm profile, fin. Duco white8.35m140,245336,046$26,832$224,047u.Pekerjaan Ventilasi Acrylic 100x60 cm5.00unit180,000900,000$350,000$1,750,000v.Pekerjaan Lis Alumunium U 1x1 cm18.44m135,000645,400$37,500$691,500xPekerjaan Plesteran Tali Air (Sponengan)/Sudut69.90m18,000559,200$17,500$1,223,250yPengecatan Dinding Interior,Lily White, ex. Dulux43.60m247,6852,079,066$27,703$1,207,851z.Pengecatan Plafond Interior,Lily White, ex. Dulux9.00m247,685429,165$27,703$249,327aa.Pengecatan Dinding+Plafond+Dak Atap Exterior, Weathershield,Lily White, ex. Dulux93.40m244,9154,195,061$31,018$2,897,081ab.Lapisan Waterproofing Plat Atap, Type Membrane, ex. Sika21.60m255,0001,188,000$125,000$2,700,000CPEKERJAAN PAGAR DEPAN0.0a.Pekerjaan Galian Tanah Pondasi7.95m358,440464,598$45,000$357,750b.Pekerjaan Urugan Tanah Bekas Galian + Peninggian Lantai t= 15cm3.01m3282,250849,573$11,918$35,873c.Pekerjaan urugan Pasir bawah pondasi dan lantai, t= 10 cm0.46m3181,20083,352$126,843$58,348d.Pekerjaan Lantai Kerja, adukan 1pc:5 ps0.23m3670,570154,231$724,627$166,664e.Pekerjaan Pondasi batukali, adukan 1pc:3ps4.88m3828,3984,042,582$767,206$3,743,965f.Pekerjaan Beton, sloof 15x20 cm, K 225, besi 165 kg/m30.42m34,803,0002,017,260$2,600,777$1,092,326g.Pekerjaan Beton, kolom 30x30 cm, K 225, besi 165 kg/m30.95m34,803,0004,562,850$3,527,160$3,350,802h.Pekerjaan Pasangan Dinding Bata, adukan 1 pc: 5 ps14.35m2143,2542,055,695$77,407$1,110,790i.Pekerjaan Plesteran 1 pc: 5 ps + ornamen17.85m231,302558,741$35,026$625,214j.Pekerjaan Pasang Batu Alam, 3x20 cm, susun sirih, fin. Clear coated5.53m2255,0001,410,150$225,000$1,244,250k.Pekerjaan Pagar Teralis Stainless Steel 1 " + asesori8.10m2750,0006,075,000$750,000$6,075,000l.Pekerjaan Pintu Pagar Teralis Stainless Steel 1 " + asesori6.90m21,250,0008,625,000$875,000$6,037,500m.Pengecatan Dinding+Kolom Pagar, Exterior, Weathershield,Lily White, ex. Dulux17.85m247,685851,177$31,018$553,6710.00.0CPEKERJAAN PAGAR KELILING (SAMPING + BELAKANG)0.0a.Pekerjaan Bongkar Pagar Belakang Eksisting untuk jalan Konstruksi10.00m225,000250,000$17,500$175,000b.Pekerjaan Pasangan Dinding Bata Trasraam, adukan 1 pc: 2 ps, t= 30 cm1.20m2105,420126,504$82,005$98,406c.Pekerjaan Pasangan Dinding Bata, adukan 1 pc: 5 ps8.80m2143,2541,260,635$77,408$681,190d.Pekerjaan Beton, sloof 15x20 cm, K 225, besi 165 kg/m30.12m24,803,000576,360$2,600,777$312,093e.Pekerjaan Beton, kolom 15x15 cm, K 225, besi 165 kg/m30.12m24,803,000576,360$3,527,160$423,259f.Pekerjaan Beton Ringbalk, 15x20 cm, besi 125 kg/m30.12m23,202,000384,240$2,600,777$312,093g.Pekerjaan Plesteran 1 pc: 5 ps + Acian20.00m231,302626,040$35,026$700,520h.Pekerjaan Kupasan Plesteran Pagar Eksisting588.00m225,00014,700,000$12,500$7,350,000i.Pekerjaan Plesteran baru 1 pc: 5 ps + Acian588.00m231,30218,405,576$35,026$20,595,288j.Pekerjaan Pengecatan dinding Pagar,Weather Shield. Lily white, ex.Dulux608.00m236,46522,170,720$31,018$18,858,944k.Tiang Pagar Kawat Berduri Besi Profil L 40.40.4, t=60 cm, cat + asesori88.20m135,0003,087,000$77,500$6,835,500l.Pekerjaan Pasang Kawat Berduri, Galvanis, 3 lapis264.60m113,0003,439,800$97,500$25,798,500DPEKERJAAN SALURAN AIR HUJAN0.0a.Pekerjaan Galian Tanah Saluran31.25m358,4401,826,250$45,000$1,406,250b.Pekerjaan urugan Pasir dipadatkan, t= 5 cm3.13m3181,200567,156$126,844$397,021c.Pekerjaan Lantai Kerja, adukan 1pc:5 ps, t=5 cm3.05m3670,5702,045,239$724,627$2,210,112d.Pekerjaan Culvert,Beton camp. 1 pc:2ps:3split, tulangan single, tul. 8 mm21.40m33,292,00070,448,800$3,750,000$80,250,000e.Pekerjaan Plesteran 1 pc: 3 ps + Acian137.50m231,3024,304,025$38,703$5,321,663Em.PEKERJAAN HALAMAN + AREA PARKIR0.0a.Pekerjaan Sub Grade, Sirtu, t= 15 cm + stom wales82.32m3285,00023,461,200$126,844$10,441,778b.Pekerjaan BaseCourse, Batu Belah 10x20 cm + stom wales109.75m3210,00023,047,500$375,000$41,156,250c.Pekerjaan Lapisan Batu Pengunci 3/5, 2/3 dan 1/2 cm+ stom wales27.44m3245,0006,722,800$475,000$13,034,000d.Pekerjaan Lapisan Aspal Coating, t= 1cm548.76m225,00013,719,000$42,500$23,322,300e.Pekerjaan Lapisan Hotmixed, t= 5cm548.76m2100,00054,876,000$95,000$52,132,200f.Pekerjaan Pasang Beton Kansteen 15x40 cm117.00m165,0007,605,000$47,500$5,557,500g.Pekerjaan Pasang Paving Block Trotoir27.00m295,0002,565,000$87,500$2,362,500h.Pekerjaan Urugan Halaman,Tanah Lembang t= 10 cm50.60m3172,0008,703,200$175,000$8,855,000i.Pekerjaan Tanam Rumput Gajah Mini253.00m225,0006,325,000$57,500$14,547,500j.Pekerjaan Tanam Pohon Glodokan, t= 2.0 m42.00bh100,0004,200,000$350,000$14,700,000k.Pekerjaan Tiang Bendera, Pondasi+ Pipa Galvanis 1"-2", t=7m,cat duco+asesori1.00unit700,000700,000$4,500,000$4,500,000SUB TOTAL PEKERJAAN LUAR BANGUNAN446,842,877511,218,119

ANALISA_2 (3)RENCANA ANGGARAN BIAYAPROYEKKAJIAN REHABILITASI KOMPLEKS ISTANA KEPRESIDENAN BOGORBANGUNANBANGUNAN UTAMA - A2,A3 DAN PAVILIUN KIRI-CPEKERJAANUTILITASANALISA HARGA SATUAN DUCTING ACANALISA DUCTING, SUPPLY/RETURN ( BERISOLASI )HARGA DASR BJLS / M2 ( Rp )Dalam InchiKelilingHarga/MeterJumlah Hargas/d 12 "BJLS 6092500pjlbr( inc )( M2 )Rp.Rp.s/d 18 "BJLS 70107000Ducting, Ukuran ( 28''x12'')s/d 30 "BJLS 80121416.666666667BJLS 8028+12x2=842.1133558.333333333280472.5s/d 40 "BJLS 90135916.666666667Glaswool, Density 24 Kg/M328+12x2=8021788935778s/d 40 " ke atasBJLS 100148750Alumunium Foil, Double side28+12x2=802660013200Alumunium Tipe, lebar 2"28+12x2=8025001000Flinkote28+12x2=802800016000PenggantungBesi siku ( jarak setiap 2,7 M )22000Upah Bikin18422.525Upah Pasang27633.7875Jumlah Harga414506.8125Pembulatan414500ANALISA DUCTING, SUPPLY/RETURN ( BERISOLASI )Dalam InchiKelilingHarga/MeterJumlah Hargapjlbr( inc )( M2 )Rp.Rp.Ducting, Ukuran ( 16''x12'')BJLS 8016+12x2=601.5133558.333333333200337.5Glaswool, Density 24 Kg/M316+12x2=561.41788925044.6Alumunium Foil, Double side16+12x2=561.466009240Alumunium Tipe, lebar 2"16+12x2=561.4500700Flinkote16+12x2=561.4800011200PenggantungBesi siku ( jarak setiap 2,7 M )22000Upah Bikin13426.105Upah Pasang20139.1575Jumlah Harga302087.3625Pembulatan302100ANALISA DUCTING, SUPPLY/RETURN ( BERISOLASI )Dalam InchiKelilingHarga/MeterJumlah Hargapjlbr( inc )( M2 )Rp.Rp.Ducting, Ukuran ( 14''x12'')BJLS 8014+12x2=561.4133558.333333333186981.666666667Glaswool, Density 24 Kg/M314+12x2=521.31788923255.7Alumunium Foil, Double side14+12x2=521.366008580Alumunium Tipe, lebar 2"14+12x2=521.3500650Flinkote14+12x2=521.3800010400PenggantungBesi siku ( jarak setiap 2,7 M )22000Upah Bikin12593.3683333333Upah Pasang18890.0525Jumlah Harga283350.7875Pembulatan283400ANALISA DUCTING, SUPPLY/RETURN ( BERISOLASI )Dalam InchiKelilingHarga/MeterJumlah Hargapjlbr( inc )( M2 )Rp.Rp.Ducting, Ukuran ( 10''x 8'')BJLS 6010+8x2=4019250092500Glaswool, Density 24 Kg/M310+8x2=360.91788916100.1Alumunium Foil, Double side10+8x2=360.966005940Alumunium Tipe, lebar 2"10+8x2=360.9500450Flinkote10+8x2=360.980007200PenggantungBesi siku ( jarak setiap 2,7 M )22000Upah Bikin7209.505Upah Pasang10814.2575Jumlah Harga162213.8625Pembulatan162200ANALISA DUCTING, SUPPLY/RETURN ( BERISOLASI )Dalam InchiKelilingHarga/MeterJumlah Hargapjlbr( inc )( M2 )Rp.Rp.Ducting, Ukuran ( 8''x 6'')BJLS 608+6x2=320.89250074000Glaswool, Density 24 Kg/M38+6x2=280.71788912522.3Alumunium Foil, Double side8+6x2=280.766004620Alumunium Tipe, lebar 2"8+6x2=280.7500350Flinkote8+6x2=280.780005600PenggantungBesi siku ( jarak setiap 2,7 M )22000Upah Bikin5954.615Upah Pasang8931.9225Jumlah Harga133978.8375Pembulatan134000

ANALISA_3 (3)RENCANA ANGGARAN BIAYAPROYEKKAJIAN REHABILITASI KOMPLEKS ISTANA KEPRESIDENAN BOGORBANGUNANBANGUNAN UTAMA - A2,A3 DAN PAVILIUN KIRI-CPEKERJAANUTILITASI.ANALISA HARGA PIPA AIR BERSIH DAN AIR KOTORNO.ITEM PEKERJAANVOLSATHARGA SATUANJUMLAH HARGAKETERANGANA.Pipa GSP MediumDiameter 40 mm- Harga pipa1Meter53340.833333333353340.8333333333Patokan harga DKI- Alat bantu / penggantung0.5Buah86004300( per 2 meter )- Upah pasangkepala tukang0.09375Hari409503839.0625Patokan harga DKItukang0.25Hari347608690Patokan harga DKITotal jumlah70169.8958333333Pembulatan70200B.Pipa GSP MediumDiameter 32 mm- Harga pipa1Meter46383.333333333346383.3333333333Patokan harga DKI- Alat bantu / penggantung0.5Buah86004300( per 2 meter )- Upah pasangkepala tukang0.09375Hari409503839.0625Patokan harga DKItukang0.25Hari347608690Patokan harga DKITotal jumlah63212.3958333333Pembulatan63200C.Pipa GSP MediumDiameter 25 mm- Harga pipa1Meter34888.333333333334888.3333333333Patokan harga DKI- Alat bantu / penggantung0.5Buah86004300( per 2 meter )- Upah pasangkepala tukang0.09375Hari409503839.0625Patokan harga DKItukang0.1875Hari347606517.5Patokan harga DKITotal jumlah49544.8958333333Pembulatan49500D.Pipa GSP MediumDiameter 20 mm- Harga pipa1Meter21376.666666666721376.6666666667Patokan harga DKI- Alat bantu / penggantung0.5Buah86004300( per 2 meter )- Upah pasangkepala tukang0.09375Hari409503839.0625Patokan harga DKItukang0.1875Hari347606517.5Patokan harga DKITotal jumlah36033.2291666667Pembulatan36000E.Pipa GSP MediumDiameter 15 mm- Harga pipa1Meter17141.666666666717141.6666666667Patokan harga DKI- Alat bantu / penggantung0.5Buah86004300( per 2 meter )- Upah pasangkepala tukang0.09375Hari409503839.0625Patokan harga DKItukang0.1875Hari347606517.5Patokan harga DKITotal jumlah31798.2291666667Pembulatan31800F.Pipa PVC Kelas 10 KgDiameter 100 mm- Harga pipa1Meter90718.190718.1Ex. Rucika- Alat bantu / penggantung0.5Buah2680013400( per 2 meter )- Upah pasangkepala tukang0.09375Hari409503839.0625Patokan harga DKItukang0.1875Hari347606517.5Patokan harga DKITotal jumlah114474.6625Pembulatan114500G.Pipa PVC Kelas 10 KgDiameter 65 mm- Harga pipa1Meter38596.838596.8Ex. Rucika- Alat bantu / penggantung0.5Buah174008700( per 2 meter )- Upah pasangkepala tukang0.09375Hari409503839.0625Patokan harga DKItukang0.1875Hari347606517.5Patokan harga DKITotal jumlah57653.3625Pembulatan57700H.Pipa PVC Kelas 10 KgDiameter 50 mm- Harga pipa1Meter22193.622193.6Ex. Rucika- Alat bantu / penggantung0.5Buah134006700( per 2 meter )- Upah pasangkepala tukang0.09375Hari409503839.0625Patokan harga DKItukang0.1875Hari347606517.5Patokan harga DKITotal jumlah39250.1625Pembulatan39300I.Pipa PVC Kelas 10 KgDiameter 40 mm- Harga pipa1Meter2104321043Ex. Rucika- Alat bantu / penggantung0.5Buah108005400( per 2 meter )- Upah pasangkepala tukang0.09375Hari409503839.0625Patokan harga DKItukang0.1875Hari347606517.5Patokan harga DKITotal jumlah36799.5625Pembulatan36800J.Pipa PVC Kelas 10 KgDiameter 25 mm- Harga pipa1Meter1196811968Ex. Rucika- Alat bantu / penggantung0.5Buah68003400( per 2 meter )- Upah pasangkepala tukang0.09375Hari409503839.0625Patokan harga DKItukang0.1875Hari347606517.5Patokan harga DKITotal jumlah25724.5625Pembulatan25700II.ANALISA HARGA SATUAN PEMBUATAN SEPTIK TANK & BIDANG RESAPANNO.ITEM PEKERJAANVOLSATHARGA SATUANJUMLAH HARGAKETERANGAN1Pembuatan Septic Tank- Galian tanah14.4M335691513950.4- Pasangan bata u/ dinding18M2570091026162- Pasangan bata u/ lantai/alas4.5M257009256540.5- Plesteran dinding & alas22.5M228352637920- Pasangan beton bertulang0.675M320918991412031.825u/ tutup & manhole2Pembuatan Bidang resapan- Galian tanah7.68M335691274106.88- Batu kerikil dia, 5 - 7 cm4.8M3119000571200- Lapisan ijuk1Ls100000100000Pembuatan bak kontrol- Galian tanah0.15M3356915353.65- Pasangan bata u/ dinding & alas1.5M23Pemipaan- PVC diameter 100 mm6Meter90718544308- PVC diameter 100 mm berlubang12Meter99789.81197477.6- PVC diameter 50 mm2Meter2219344386- Fitting & alat bantu1Ls357234.32357234.324Upah Kerja instalasi- Kepala tukang2Hari4095081900- tukang4Hari34760139040Total jumlah6940671.175Pembulatan6940700

ANALISA_4 (3)RENCANA ANGGARAN BIAYAPROYEKKAJIAN REHABILITASI KOMPLEKS ISTANA KEPRESIDENAN BOGORBANGUNANBANGUNAN UTAMA - A2,A3 DAN PAVILIUN KIRI - CPEKERJAANUTILITASANALISA TRENCH UNTUK KABEL LISTRIKUKURAN 60 CM X 60 CM per M1SATVOLBAHANUPAHTOTALBIAYA TERPASANGRp.Rp.Rp.Rp.1Galian TanahM30.64500045000270002Pembuatan Dinding dan Alas TrenchM30.10818703762215232091899225925.092Pasangan Beton Bertulang3Pembuatan Tutup TrenchM30.128500002810001131000135720Pasangan Beton bertulang4Dudukan KabelUnit110000300013000130005PemberesihanM11140001400014000JUMLAH415645.092KEUNTUNGAN41564.5092JUMLAH457209.6012

RAB MEKELEKENGINEER'S ESTIMATEPEMBANGUNAN GEDUNG KANTOR BTN KCP BUAHBATUBANDUNGNOURAIAN PEKERJAANVOLUMESATHARGA SAT (Rp)JUMLAH (Rp)II CPEKERJAAN ELEKTRIKAL LANTAI 1APENYAMBUNGAN LISTRIK KE PLN + TESTING COMMISSIONING1Biaya penyambungan PLN43,000.00VA775.0033,325,000$1,1502Biaya konsuil + Sertifikat layak operasi dari KONSUIL setempat43,000.00VA750.0032,250,000$5003Biaya Testing & Commissioninga. Testing & Commissioning Daya1.00ls1,500,000.001,500,000$500,000b. Testing & Commissioning Telepon & Data1.00ls1,500,000.001,500,000$250,000c. Testing & Commissioning Fire Alarm & Tata Suara1.00ls1,500,000.001,500,000$250,000d. Testing & Commissioning Security & CCTV1.00ls1,500,000.001,500,000$250,000BPEKERJAAN PENERANGAN LUAR, LAMPU, TITIK OUTLET,STOP KONTAK DAN SAKLAR TERMASUK KONDUIT1Lampu Taman GL TOP E27 18 w,Artolite + tiang 1,5 m & MCB13.00bh375,000.004,875,000$650,0002Instalasi Penerangan luar NYFGBY 4 x 4mm2 + galian/urugan kembali141.00m105,000.0014,805,000$57,5003Meterial dan alat bantu1.00ls500,000.00500,000$250,000CPEKERJAAN PANEL DAYAC.1Panel Utama MDP ( R.genset)1Bok Panel 1200x900x8001.00bh5,250,000.005,250,000$750,0002MCCB 4 POLE 125-160A 36 ka2.00bh8,450,000.0016,900,000$550,0003MCCB 63A , 3 Phasa1.00bh637,500.00637,500$450,0004MCCB 50A , 3 Phasa1.00bh637,500.00637,500$425,0005MCB 20 A , 3 phasa3.00bh285,000.00855,000$250,0006MCB 10 A , 3 phasa3.00bh285,000.00855,000$200,0007MCB 6A , 3 Phasa1.00bh285,000.00285,000$150,0008Indicator Lamp6.00bh22,500.00135,000$50,0009Fuse 4 A6.00bh15,000.0090,000$15,00010Amper meter6.00bh225,000.001,350,000$250,00011CT 250/5A6.00bh225,000.001,350,000$200,00012Volt meter2.00bh225,000.00450,000$250,00013Selector switch2.00bh150,000.00300,000$150,00014Grounding cable BC 50 mm212.00m1225,000.002,700,000$75,00015Busbar CU (20X3)1.00bh750,000.00750,000$150,00016Wiring panel1.00bh750,000.00750,000$1,000,00017Accessories1.00bh375,000.00375,000$200,00018Peralatan bantu1.00ls375,000.00375,000$150,000C.2Panel PP-AC-A ( R.Panel lantai 1)1MCCB 50A , 3 Phasa1.00bh637,500.00637,500$425,0002MCB 16 Amp, 3 Phasa5.00bh285,000.001,425,000$250,0003MCB 16 Amp, 1 Phasa7.00bh55,500.00388,500$95,0004Indicator Lamp3.00bh22,500.0067,500$50,0005Fuse 4 A3.00bh19,000.0057,000$15,0006Amper meter3.00bh225,000.00675,000$250,0007CT 250/5A3.00bh225,000.00675,000$200,0008Volt meter1.00bh225,000.00225,000$250,0009Selector switch1.00bh150,000.00150,000$150,00010Grounding cable BC 50 mm212.00m1225,000.002,700,000$75,00011Busbar CU (20X3)1.00bh750,000.00750,000$150,00012Wiring panel1.00bh750,000.00750,000$750,00013Accessories1.00bh225,000.00225,000$200,00014Peralatan bantu1.00ls225,000.00225,000$150,00015Box Panel 600 x 500 x 2001.00bh1,200,000.001,200,000C.3Panel Pompa ( R.Pompa)1MCB 16 Amp, 3 Phasa1.00bh285,000.00285,000$250,0002MCB 10A, 1 Phasa4.00bh55,500.00222,000$200,0003Grounding cable BC 50 mm21.00m1225,000.00225,000$75,0004Busbar CU & Wiring1.00bh375,000.00375,000$550,0005Panel BOK 400X300X2001.00bh600,000.00600,000$350,0006Accessories1.00ls150,000.00150,000$150,000C.4Panel PL ( Penerangan Luar)1MCB 10 Amp, 3 Phasa1.00bh285,000.00285,000$200,0002MCB 6 Amp, 3 Phasa3.00bh285,000.00855,000$150,0003Contaktor 16 A1.00bh55,500.0055,500$350,0004Indicator Lamp3.00bh22,500.0067,500$50,0005Fuse 4 A3.00bh15,000.0045,000$15,0006Grounding cable BC 50 mm212.00m'225,000.002,700,000$75,0007Busbar CU & Wiring1.00ls375,000.00375,000$750,0008Box Panel 600 x 400 x 2001.00unit1,050,000.001,050,000$450,0009Accessories1.00ls225,000.00225,000$200,00010Pondasi panel1.00ls450,000.00450,000$150,000C.5Panel LP/PP-S ( SATPAM )1MCB 20 Amp, 3 Phasa1.00bh285,000.00285,000$250,0002MCB 10 Amp, 1 Phasa3.00bh55,500.00166,500$200,0003MCB 6 Amp, 1 Phasa1.00bh55,500.0055,500$150,0004Bok Hager 12 module1.00bh300,000.00300,000$75,0005Grounding sistem1.00ls225,000.00225,000$250,0006Accessories1.00ls150,000.00150,000$150,000C.6Panel LP/PP-A ( lantai 1)1MCB 20 Amp, 3 Phasa1.00bh285,000.00285,000$250,0002MCB 10 Amp, 1 Phasa4.00bh55,500.00222,000$200,0003MCB 6 Amp, 1 Phasa5.00bh55,500.00277,500$150,0004Indicator Lamp3.00bh22,500.0067,500$50,0005Fuse 4 A3.00bh15,000.0045,000$15,0006Grounding cable BC 50 mm212.00m'225,000.002,700,000$75,0007Busbar CU & Wiring1.00ls375,000.00375,000$650,0008Box Panel 400 x 300 x 2001.00unit600,000.00600,000$350,0009Accessories1.00ls150,000.00150,000$150,000DPEKERJAAN PEMASANGAN KABEL FEDEERPekerjaan Pengadaan dan pemasangan kabel fedeer termasuk galian danurugan kembali, termasuk sepatu kabel dengan ukuran masing-masing kabel.1Kabel dari Genset ke MDP ( R.genset), NYFGBY 4X35 mm212.00m1435,0005,220,000$255,0002Kabel dari KWH PLN ke MDP, NYY 4x35 mm214.00m1405,0005,670,000$255,0003Kabel dari MDP ke LP/PP-A Lantai 1, NYY 4x6 mm2 + NYA 1x6 mm28.00m1142,5001,140,000$87,5004Kabel dari MDP ke PP-AC (lantai 1), NYY 4x10 mm2 + NYA 1x6 mm28.00m1174,0001,392,000$65,5005Kabel dari MDP ke LP/PP-S ( Satpam), NYFGBY 4x6 mm242.00m1157,5006,615,000$87,5006Kabel dari MDP ke LP/PL-A , NYY 4x6 mm237.00m1127,5004,717,500$87,5007Kabel dari MDP ke PP-Pompa ( R.pompa), NYY 4x6 mm217.00m1127,5002,167,500$87,5008Kabel dari MDP ke LP / PP - B (Lantai 2 ), NYY 4x6 mm2 + NYA 1x6 mm211.00m1142,5001,567,500$87,5009Kabel dari MDP ke PP-UPS ( lantai 2), NYY 4x10 mm2 + NYA 1x6 mm213.00m1174,0002,262,000$66,500EPEKERJAAN KABEL TRAY & KABEL LADDERRak kabel termasuk support1Kabel tray elektrikal 200 x 100 mm18.00m'337,500.006,075,000$75,0002Kabel tray elektronik 200 x 100 mm18.00m'337,500.006,075,000$75,0003Kabel ladder elektrikal 200 x 100 mm4.00m'337,500.001,350,000$75,0004Kabel ladder elektronik 200 x 100 mm4.00m'337,500.001,350,000$75,0005Material bantu dan alat bantu1.00ls2,250,000.002,250,000$150,000FINSTALASI LAMPU PENERANGAN1Lampu TLD 3 x 18 w, Type RM 300 (ALM GRILLE)10.00bh522,500.005,225,000$450,0002Lampu TLD 1 x 36 w, Type Explotation1.00bh325,000.00325,000$95,0003Lampu TLD 1 x 36 w, Type TK3.00bh285,000.00855,000$125,0004Lampu TLD Baret Kotak 20 Watt3.00bh285,000.00855,000$150,0005Lampu Down light RD 100 genie 14 watt38.00bh95,000.003,610,000$125,0006Lampu Exit TL 1 x 10 w1.00bh190,000.00190,000$450,0007Saklar Tunggal 16 A, 1 phasa sek.clipsal9.00bh41,800.00376,200$67,5008Saklar Ganda 16 A, 1 phasa4.00bh85,500.00342,000$85,0009Grid Switch 5 gang1.00bh190,000.00190,000$250,00010Stop Kontak 16 A, 1 phasa13.00bh32,300.00419,900$67,50011Instalasi Penerangan dalam konduit HI 20 mm256.00ttk175,000.009,800,000$225,00012Instalasi Stop kontak dalam kondui HI 20 mm13.00ttk175,000.002,275,000$225,000PENERANGAN POS SATPAM1Lampu TLD 2 x 36 w, Type RM 300 (ALM GRILLE)1.00bh380,000.00380,000$450,0002Lampu TLD Baret Kotak 20 Watt2.00bh285,000.00570,000$150,0003Lampu Down light RD 175 PL-C 2x18 watt2.00bh225,000.00450,000$125,0004Saklar Ganda 16 A, 1 phasa1.00bh85,500.0085,500$85,0005Saklar Tunggal 16 A, 1 phasa sek.clipsal1.00bh41,800.0041,800$67,5006stop Kontak 16 A, 3 phasa4.00bh45,000.00180,000$67,5007Stop Kontak 16 A, 1 phasa2.00bh32,300.0064,600$55,000GPEKERJAAN SISTEM TELEPONPengadaan dan pemasangan sistem telepon lengkap PABXoutlet telepon,hanset,sistem instalasi dan kelengkapan lainya1Instalasi telepon kabel ITC 2 pairs dalam konduit8.00ttk175,000.001,400,000$225,0002Outlet telepon8.00bh75,000.00600,000$97,5003Terminal Bok telepon 20 pairs1.00bh850,000.00850,000$250,0004Kabel telepon 20x2x0,6mm2 dari TB ke PABX16.00m75,000.001,200,000$17,5005PABX kapasitas 16 extention , 4 incaming ,power supply1.00unit8,700,000.008,700,000$12,500,000dan baterry back up lengkap Main Distribution Frame ( MDF)6Billing sistem dan telepon management sistem1.00unit5,500,000.005,500,000$1,750,0007Hand saet standart8.00bh275,000.002,200,000$350,000HPEKERJAAN SISTEM DATAPengadaan dan pemasangan sistem data komputerdari HUB ke outlet dan kelengkapan lainya1Instalasi data komputer CAT 6 . Dalam konduit HI 20 mm28.00ttk360,000.002,880,000$225,0002Outlet data komputer RJ 458.00bh225,000.001,800,000$97,500IPEKERJAAN SITEM FIRE ALARM1Sentral Fire Alarm terdiri dari: FACP Kap.6 zone1.00set5,000,000.005,000,000$9,500,000 Battery lengkap dengan chargernya0 Control module for lift,Fan0 MDF kap. 10 pair02Grounding FACP R