14 0 75 KB
PROYEK PEKERJAAN LOKASI NO. I.
: : :
GEDUNG KANTOR DAN GUDANG PT. RAJAWALI NUSINDO PEMBANGUNAN INFRASTRUKTUR DAN SARANA PENUNJANG GIIC DELTAMAS - CIKARANG PUSAT KETERANGAN
SATUAN
VOLUME
HARGA SATUAN
JUMLAH
PEKERJAAN JALAN DAN LAHAN PARKIR
A 1 2
JALAN & LAHAN PARKIR ( 22 M x 22 M ) Galian tanah t= 60 cm Buangan tanah galian keluar site
M3 M3
0.00 0.00
3 4 5 6 7 8
Urugan Limestone t= 20 cm Urugan sirtu t= 15 cm Pemadatan tanah, limestone & sirtu dengan alat Turap Pas. Batu kali ad. 1:5, siar dalam Beton lantai K-350 t= 20 cm ( Jalur Bongkar muat ) Beton lantai K-350 t= 15 cm ( Jalur Depan )
M3 M3 M2 M3 M3 M3
551.62 413.88 1,161.60 0.00 128.00 94.50
199,800 183,600 5,400 729,000 1,026,000 1,026,000
110,213,676 75,988,460 6,272,640 131,328,000 96,957,000
Plastik landasan Tulangan & Construction joint
M2
2,547.00
5,400 -
13,753,800 -
kg
1,850.00
9,180
16,983,000
594,000 64,800
78,111,000 91,594,800 621,202,376
9 10
- Dowel , besi D16-@80cm & dudukan dowel besi 11 12 13 B. 1 2 3 4 5 6 7 8 9 10 11 NO.
27,000 21,600
-
Ø 10mm + Tulangan TJ-LJ ,besi 2xØ 8 mm Tulangan wiremesh M8 Bekisting, kaso + tripleks 9 mm ( 2x pakai ) Lapisan asphal sand sheet 3 cm ( Jalur depan saja )
LB
131.50
M2
1,413.50
CANOPY PARKIRAN MOTOR, UK. 3 X 24 M Galian tanah pondasi Pondasi setempat, uk.60x60x40 cm Strauss pile, d = 2 m Kolom beton pedestal 25x25, h = 50 cm Angkur f16 mm
M3 M3 M3 M3 BH
3.20 0.16 0.71 0.23 20.00
54,000 1,998,000 2,646,000 2,646,000 54,000
172,800 319,680 1,878,660 608,580 1,080,000
Base plate ,plate hitam 10 mm Plate joint , plate hitam 8 mm Kolom & rafter , pipa hitam 4" sch.40 Purlin, pipa hitam 2" Atap zincalum 0.4 mm Braching/ikatan angin + turnbuckle M16
% % BT BT M2 BT
0.25 0.35 5.00 18.00 78.00 8.00
2,646,000 2,646,000 1,890,000 1,026,000 97,200 172,800
661,500 926,100 9,450,000 18,468,000 7,581,600 1,382,400
KETERANGAN
SATUAN
VOLUME
HARGA SATUAN
JUMLAH
12 13
Pengecatan besi Pemasangan baja/ erection
KG ls
20.00 1.00
1
CANOPY PARKIRAN MOBIL , UK. 5 X 24 Galian tanah pondasi
M3
3.20
2 3 4 5 6 7
Pondasi setempat, uk.60x60x40 cm Strauss pile, d = 2 m Kolom beton pedestal 25x25, h = 50 cm Angkur f16 mm Base plate ,plate hitam 10 mm Plate joint , plate hitam 8 mm
M3 M3 M3 BH LB LB
8 9 10
Kolom & rafter , pipa hitam 4" sch.40 Purlin, pipa hitam 2" Atap zincalum 0.4 mm
11 12 13
Braching/ikatan angin + turnbuckle M16 Pengecatan besi Pemasangan baja/ erection
C.
32,400 8,100,000
648,000 8,100,000 51,277,320
54,000
172,800
0.16 0.71 0.23 20.00 0.25 0.35
2,646,000 1,998,000 2,646,000 54,000 2,646,000 2,646,000
423,360 1,418,580 608,580 1,080,000 661,500 926,100
BT BT M2
14.00 26.00 117.00
1,890,000 1,026,000 97,200
26,460,000 26,676,000 11,372,400
BT KG ls
8.00 40.00 1.00
172,800 32,400 8,100,000
1,382,400 1,296,000 8,100,000 80,577,720
SUB TOTAL I II.
753,057,416
PEKERJAAN SALURAN & BETON DUICKER ( L = 65 M ) 1 2 3 4 5 6
Galian saluran Pasangan saluran U-Ditch 50x70x120 cm + Tutup Pas. Gravel saluran buis beton Ø 40 cm Pas. Gravel saluran buis beton Ø 30 cm Pipa PVC 4" Beton duicker jalan masuk, t= 20 cm
M3 M M3 M3 BT M3
16.38 46.80 24.88 27.99 14.60 4.54
54,000 864,000 702,000 594,000 259,200 2,646,000
884,520 40,435,200 17,467,060 16,623,809 3,784,328 12,020,449
7 8
Plastik landasan Tulangan Besi D 16 mm
M2 BT
33.68 61.87
10,800 324,000
363,754 20,047,322
SUB TOTAL II
NO.
KETERANGAN
111,626,441
SATUAN
VOLUME
HARGA SATUAN
JUMLAH
III.
PEKERJAAN PAGAR
1 2 3
PAGAR DEPAN ( PANJANG +/- 138 METER ) Galian tanah pondasi Pondasi setempat, uk.60x60x40 Strauss pile, d = 2 m
M3 M3 m
5.94 4.75 66.00
54,000 2,646,000 75,600
320,760 12,568,500 4,989,600
4 5 6 7 8
Sloof 200x300 Kolom 250x250, h = 3300 Pas. Dinding bata Plesteran dinding Acian dinding
M3 M3 M2 M2 M2
10.19 6.81 114.32 228.64 228.64
2,646,000 2,646,000 92,124 28,620 22,410
26,962,740 18,019,260 10,531,616 6,543,677 5,123,822
9
dinding granite untuk background plang perusahaan uk. 30x60 polished
m2
41.16
324,000
13,335,840
Pas. Huruf stainless (Rajawali Nusindo RNI Group) tinggi =
LS
1.00
10,800,000
10,800,000
LS M2 m UNIT
1.00 228.65 140.00 2.00
10,800,000 19,980 869,670 5,400,000
10,800,000 4,568,427 121,753,800 10,800,000
10
11 Pas. Logo RNI 12 Pengecatan dinding 13 Pek. Pagar BRC HD, dia. 8mm, tinggi = 1,90 m, L = 50 #REF! Pintu gerbang dorong berikut rel, ukuran 8x1,2 m, 2 bh SUB TOTAL III IV.
257,118,042
1 2
BANGUNAN MESS , MUSHOLLA ( 100 m2 ) Pasangan bouwplank dan pengukuran Pondasi pancang mini pile Δ 28 cm @ 12 m
M2 M
64.00 0.00
64,800 293,625
4,147,200 -
3 4 5 6 7 8
Galian pondasi Pas. Lantai kerja poer dan sloof Poer beton P1-145x75x70 cm beton fc'=25MPa (K250) Sloof beton S1 - 25x40 cm , beton fc'=22.5MPa (K225) Sloof beton 20/30 cm, K-225, besi 130 kg Kolom Type C1 - 45x35, beton fc'=25MPa ( K225 )
M3 M3 M3 M3 M3 M3
8.57 1.71 8.38 14.75 0.87 5.76
54,000 864,000 2,646,000 2,646,000 2,646,000 2,646,000
462,780 1,477,440 22,173,480 39,028,500 2,302,020 15,240,960
Kolom Type C3 - 35x35, beton fc'=25MPa ( K225 ) Kolom praktis Beton tangga Balok beton 25/50 Balok beton, 20/40 cm, besi 170 kg
M3 M M3 M3 M3
5.46 2.84 2.82 7.22 4.76
2,646,000 70,200 2,646,000 2,646,000 2,646,000
14,447,160 199,368 7,461,720 19,104,120 12,594,960
9 10 11 12 13 NO.
KETERANGAN
SATUAN
VOLUME
HARGA SATUAN
JUMLAH
14 15 16 17 18 19
Balok beton, 20/30 cm, besi 230 kg Balok beton, 15/25 cm+Lisplank t.10cm, besi 230 kg Plat lantai beton mess, t= 12 cm Plat atap beton mess, t= 10 cm Topian beton atas jendela Pas. Lantai beton K-225, t= 10 cm
M3 M3 M3 M3 M3 M3
2.31 1.37 18.12 13.30 0.72 13.20
2,646,000 2,646,000 1,998,000 1,998,000 1,998,000 1,998,000
6,112,260 3,625,020 36,203,760 26,573,400 1,438,560 26,373,600
20 21 22 23 24 25
Tul. Wiremesh M6 Pasangan dinding bata merah 1:5 Plesteran dinding 1:5, tebal 1,5 cm Acian dinding Keramik dinding K.Mandi dan tempat wudlu 20/25 Pasangan Lantai keramik KM/WC dan area Wudlu
lb M2 M2 M2 M2 M2
13.00 425.89 851.78 851.78 58.50 23.25
648,000 92,124 28,620 22,410 129,600 129,600
8,424,000 39,234,690 24,377,944 19,088,390 7,581,600 3,013,200
26 27 28
Pasangan Lantai keramik 40/40 cm Pasangan keramik tangga 40/40 cm Railling tangga, pipa galv. 1.5 "
M2 M2 M
266.75 14.25 5.60
129,600 129,600 540,000
34,570,800 1,846,800 3,024,000
29 30 31 32 33 34
Pintu KM/WC, Type P6 Pintu KM/WC, Type P5 Pintu Type P4 Jendela allumunium type J3 Jendela type JM.5 Pasangan kloset jongkok
UNIT UNIT UNIT UNIT UNIT UNIT
3.60 3.60 4.80 4.80 4.80 3.60
216,000 216,000 810,000 702,000 702,000 270,000
777,600 777,600 3,888,000 3,369,600 3,369,600 972,000
35 36 37 38 39 40
Pasangan kloset Duduk Kran dinding besi Kran shower Jet washer Waterproofing dak coating Plafond gypsum rangka hollow
UNIT UNIT UNIT UNIT M2 M2
3.60 7.20 7.20 7.20 132.00 284.00
1,080,000 81,000 54,000 54,000 81,000 129,600
3,888,000 583,200 388,800 388,800 10,692,000 36,806,400
41 42 43 44 45 46
List plafond gypsum List plafond kayu profil 5 cm Cat dinding dan plafond Instalasi air bersih pipa AW ½ inchi Instalasi air bersih pipa AW ¾ inchi Instalasi air kotor pipa AW 3 inchi
M M M2 BT BT BT
115.20 57.60 1,132.80 6.00 9.60 20.40
15,120 10,800 19,980 16,200 18,900 48,600
1,741,824 622,080 22,633,344 97,200 181,440 991,440
47 48 49
Instalasi air kotor pipa AW 4 inchi Septicktank biotech vol = 3 m³ Floor drain
BT BH BH
12.00 1.00 7.20
64,800 3,240,000 81,000
777,600 3,240,000 583,200
NO.
KETERANGAN
SATUAN
VOLUME
HARGA SATUAN
JUMLAH
50 51 52 53 54 55
Roof drain 4" stainless Panel PP - 20 A Pas. Titik lampu Downlight ( Include instalasi ) Pas. Titik lampu Baret 40 w ( include instalasi ) Saklaar tunggal Pas.titik stop kontak 1 P
BH UNIT BH B BH BH
4.80 1.00 9.60 1.00 3.60 7.20
54,000 1,080,000 81,000 108,000 32,400 37,800
259,200 1,080,000 777,600 108,000 116,640 272,160
56 57 58
Saklaar seri Pas. AC 1 PK ( Instalasi saja ) Pas. AC 2 PK ( Instalasi saja )
BH UNIT UNIT
2.40 1.00 1.00
37,800 1,080,000 2,160,000
90,720 1,080,000 2,160,000
SUB TOTAL IV V. A. 1 2
482,841,780
POS SECURITY 1 UK.2,5x3M + TOILET UK.1.5x2M POS SECURITY 1 Pondasi pancang mini pile Δ 28 cm @ 3 m Pas. Lantai kerja poer dan sloof
M M3
0.00 0.16
293,625 864,000
138,240
Poer beton uk. 60x60x40 cm, K-225, besi 140 kg Sloof beton 15/20 cm, K-225, besi 130 kg Kolom 20/20 cm, besi 220 kg Balok beton, 15/25 cm, besi 200 kg Balok beton, 15/25 cm + Lisplank beton Plat atap beton, t = 8 cm
M3 M3 M3 M3 M3 M3
0.58 0.33 0.51 1.05 0.32 1.03
2,646,000 2,646,000 2,646,000 2,646,000 2,646,000 2,646,000
1,534,680 873,180 1,349,460 2,778,300 846,720 2,725,380
9 10 11 12 13 14
Pas. Lantai beton Tumbuk, K-175, t= 7 cm Rabat beton t. 7 cm, camp. 1:3:5 Pasangan dinding bata merah 1:5 Plesteran dinding 1:5, tebal 1,5 cm Acian dinding Pasangan Lantai keramik 40/40 cm
M3 M3 M2 M2 M2 M2
0.53 0.90 31.62 63.24 63.24 7.50
864,000 864,000 92,124 28,620 22,410 129,600
457,920 777,600 2,912,961 1,809,929 1,417,208 972,000
15 16 17
Pintu allumunium type P4 Jendela allumunium type J2 Jendela allumunium type JM2
UNIT UNIT UNIT
1.00 1.00 1.00
1,350,000 810,000 1,080,000
1,350,000 810,000 1,080,000
18 19 20 21 22
Instalasi air hujan pipa AW 4 inchi Roof drain 4" Waterproofing dak couting Cat dinding dan expose dak beton Pas. Box MCB 20x20 + MCB 6 A
BT BH M2 M2 UNIT
4.00 5.00 16.83 63.24 1.00
64,800 108,000 81,000 19,980 1,620,000
259,200 540,000 1,363,230 1,263,535 1,620,000
3 4 5 6 7 8
NO.
KETERANGAN
SATUAN
VOLUME
HARGA SATUAN
JUMLAH
23 24 25
Pasang titik lampu Pas. titik stop kontak Saklar tunggal
TTK BH BH
6.00 2.00 2.00
81,000 37,800 37,800
486,000 75,600 75,600 27,516,743
B.
TOILET POS SECURITY 1
1 2 3 4 5 6
Pas. Lantai kerja poer dan sloof Poer beton uk. 60x60x40 cm, K-225, besi 140 kg Sloof beton 15/20 cm, K-225, besi 130 kg Kolom 20/20 cm, besi 220 kg Balok beton, 15/25 cm, besi 200 kg Plat atap beton, t = 8 cm
M3 M3 M3 M3 M3 M3
0.06 0.29 0.15 0.27 0.19 0.34
7 8 9
Pas. Lantai beton Tumbuk, K-175, t= 7 cm Pasangan dinding bata merah 1:5 Plesteran dinding 1:5, tebal 1,5 cm
M3 M2 M2
10 11 12 13 14 15
Acian dinding Pas.Keramik dinding KM/WC 20x25, t = 1 m Pasangan Lantai keramik KM/WC, 20x20 Pintu KM/WC, Type P6 Pasangan kloset jongkok Kran dinding besi
16 17 18 19 20 21 22 23 24 25 26
864,000 2,646,000 2,646,000 2,646,000 2,646,000 2,646,000
47,952 767,340 396,900 714,420 502,740 899,640
0.30 13.81 50.40
864,000 92,124 28,620
259,200 1,272,232 1,442,448
M2 M2 M2 BH BH BH
50.40 12.60 16.80 1.00 1.00 1.00
22,410 129,600 129,600 270,000 270,000 81,000
1,129,464 1,632,960 2,177,280 270,000 270,000 81,000
Cat dinding dan plafond expose Instalasi air bersih pipa AW ½ inchi Instalasi air bersih pipa AW ¾ inchi Instalasi air kotor pipa AW 3 inchi Instalasi air kotor pipa AW 4 inchi Septicktank biotech vol = 1 m³
M2 BT BT BT BT UNIT
67.20 1.00 2.00 1.00 1.00 1.00
19,980 16,200 18,900 48,600 64,800 2,160,000
1,342,656 16,200 37,800 48,600 64,800 2,160,000
Floor drain 3" Pasang titik lampu Pas. titik stop kontak Saklar seri Saklar tunggal
BH TTK BH BH BH
1.00 2.00 1.00 1.00 1.00
108,000 81,000 37,800 37,800 37,800
108,000 162,000 37,800 37,800 37,800 15,917,032
SUB TOTAL V
NO.
KETERANGAN
43,433,776
SATUAN
VOLUME
HARGA SATUAN
JUMLAH
VI.
BANGUNAN POWER HOUSE 2,5 x 4 m Ruang Panel Elektrik & Genset Pondasi pancang mini pile Δ 28 cm @ 3 m Pas. Lantai kerja poer dan sloof Poer beton uk. 60x60x40 cm, K-225, besi 140 kg Sloof beton 15/20 cm, K-225, besi 130 kg
M3 M3 M3 M3
0.00 0.17 0.58 0.39
1,998,000 864,000 2,646,000 2,646,000
146,880 1,534,680 1,031,940
5 6 7 8 9 10
Kolom beton 25/25 cm Balok beton, 15/25 cm, besi 230 kg Balok beton, 15/25 cm + listplank, besi 230 kg Plat dak beton, t= 10 cm Pas. Lantai beton K-225, t= 8 cm Tul. Wiremesh M6
M3 M3 M3 M3 M3 LB
0.42 1.27 0.95 1.85 0.80 1.00
2,646,000 2,646,000 2,646,000 2,646,000 2,646,000 648,000
1,111,320 3,360,420 2,513,700 4,895,100 2,116,800 648,000
11 12 13
Rabat beton t. 5 cm, camp. 1:3:5 Pasangan dinding bata merah 1:5 Plesteran dinding 1:5, tebal 1,5 cm
M3 M2 M2
0.50 22.46 46.92
864,000 92,124 28,620
432,000 2,069,105 1,342,850
14 15 16 17 18 19
Acian dinding Jalusi besi Pintu besi double , uk 2x @ 750x2100 Gutter untuk jaringan kabel Steel grating penutup gutter ( finish cat minyak ) Waterproofing dak couting
M2 UNIT UNIT m m M2
46.92 6.00 1.00 10.00 10.00 18.48
22,410 810,000 810,000 27,000 54,000 81,000
1,051,477 4,860,000 810,000 270,000 540,000 1,496,880
20 21 22 23 24 25
Cat dinding dan plafond expose Roof drain 4" stainless Pipa PVC AW 4" Instalasi titik lampu Instalasi stop kontak Saklar tunggal
M2 BH BT BH BH BH
46.92 4.80 2.00 2.00 1.00 1.00
19,980 108,000 64,800 81,000 37,800 37,800
937,462 518,400 129,600 162,000 37,800 37,800
BH
1.00
37,800
37,800
1 2 3 4
SUB TOTAL VI VII. 1 2 3 4 5 NO.
32,092,014
BANGUNAN RUMAH POMPA 2,5X3 M & SUPLLY AIR BERSIH SYSTEM Pondasi strauss pile @ 3 m Pas. Lantai kerja poer dan sloof Poer beton uk. 60x60x40 cm, K-225, besi 140 kg Sloof beton 15/20 cm, K-225, besi 130 kg Kolom beton 20/20 cm, besi 220 kg
KETERANGAN
M3 M3 M3 M3 M3 SATUAN
1.02 0.18 0.70 0.26 0.58 VOLUME
1,998,000 702,000 2,646,000 2,646,000 2,646,000 HARGA SATUAN
2,037,960 126,360 1,841,616 698,544 1,524,096 JUMLAH
6 7 8 9 10 11
Balok beton, 15/25 cm, besi 200 kg Balok beton, 15/25 cm + listplank Plat dak beton, t= 10 cm Pas. Lantai beton K-225, t= 8 cm Tul. Wiremesh M6 Rabat beton t. 5 cm, camp. 1:3:5
M3 M3 M3 M3 LB M3
0.86 2.00 2.16 2.16 1.20 1.35
2,646,000 2,646,000 2,430,000 1,998,000 594,000 702,000
2,286,144 5,302,584 5,248,800 4,315,680 712,800 947,700
12 13 14 15 16 17
Pasangan dinding bata merah 1:5 Plesteran dinding 1:5, tebal 1,5 cm Acian dinding Jalusi besi Pintu besi double , uk 2x @ 750x2100 Waterproofing dak couting
M2 M2 M2 BH BH M2
37.36 74.71 74.71 1.00 1.00 27.00
92,124 28,620 22,410 810,000 2,700,000 64,800
3,441,384 2,138,257 1,674,296 810,000 2,700,000 1,749,600
18 19 20
Cat dinding dan plafond expose Roof drain 3" stainless Pipa PVC AW 3"
M2 BH BT
101.71 4.80 3.60
19,980 54,000 48,600
2,032,206 259,200 174,960
21 22 23 24 25 26
Instalasi titik lampu Instalasi Power untuk pompa NYY 3x4 mm, 3 Phasa Saklaar tunggal Instalasi Utama pipa air bersih, pipa galvanis 1 1.4 " Instalasi pipa supply air bersih, pipa galvanis 1 " Pressure reducing valve , PRV 1 1/4 "
BH M BH BT BT BT
6.00 6.00 1.00 1.00 1.00 2.00
81,000 27,000 3,780 270,000 216,000 540,000
486,000 162,000 3,780 270,000 216,000 1,080,000
27
Bosster pump , Ebara 80x65 FS2H511, 800 ltr/menit, head
UNIT
1.00
5,400,000
5,400,000
SUB TOTAL VII VIII. 1 2
47,639,967
SYSTEM PENGAMAN KEBAKARAN ( PERSIAPAN WATTER SUPPLY HYDRANT SYSTEM ) GROUND WATTER TANK / GWT , CAPS. Min.80 M3 ( Persiapan Watter Supply Hydrant System ) Galian tanah GWT m3 56.25 54,000 m3
25.00
3
Base & dinding beton uk. 2,5x15x2.5 m, beton K-300 T. 20 cm , Tul. Besi dia. 13 mm double layer Beton penutup GWT, K225 T. 10 cm
m3
3.75
4 5 6
Wiremesh M8 PVC Watter stop lebar 300 mm Watterproofing liquid
lb m m2
4.00 13.50 125.00
66,150,000 7,350,000
440,000 80,000 80,000
1,760,000 1,080,000 10,000,000
SUB TOTAL VIII NO.
KETERANGAN
3,037,500
2,646,000 1,960,000
89,377,500 SATUAN
VOLUME
HARGA SATUAN
JUMLAH
IX. 1 2 3 4 5
PENYAMBUNGAN UTILITAS DAN LAIN - LAIN Biaya penyambungan daya listrik ke PLN (131 KVA) + SLO Kabel toevoer NYFGBy (4x70 mm) Panel Utama (MDP) Biaya penyambungan air bersih ke PDAM Lampu Penerangan Jalan
ls m ls ls ls
1.00 24.00 1.00 1.00 1.00
40,000,000 960,000 6,000,000 8,000,000 8,100,000
40,000,000 40,000 6,000,000 8,000,000 8,100,000
SUB TOTAL IX
63,060,000 TOTAL
1,880,246,935
JAKARTA, 13 JANUARI 2020 CV. ARTHA LOKA PERKASA
Ir. A. SOFYAN ( DIREKTUR )