rab bppt

(1) rekap semua

NOURAIAN PEKERJAANSATVOLUMEH.SATUANJUMLAH BIAYA1019.5

A.RAB PEKERJAAN PERSIAPANRp1,011,089,307.80B.RAB PEKERJAAN STRUKTURRp4,045,304,246.343,967,929.62/mSTRUKTURPER M2Rp5,088,433.01C.RAB PEKERJAAN ARSITEKTUR Rp3,007,722,426.69ERROR:#REF!/mARSITEKTURPER M2Rp3,783,298.65D.RAB PEKERJAAN FAADERp1,168,792,635.92E.RAB PEKERJAAN MEKANIKAL & ELEKTRIKALRp3,163,853,344.00ERROR:#REF!/mMEPER M2Rp3,979,689.74F.RAB PEKERJAAN BANGUNAN PENUNJANGRp1,089,809,582.26G.RAB PEKERJAAN SITE DEVELOPMENTRp721,262,953.00ERROR:#REF!ERROR:#VALUE!SUB. JUMLAH TOTAL KONSTRUKSIRp14,207,834,496.0255,874,762.06/m254.280M2luasan681,818,181.82

DIBULATKANRp14,207,800,000.0092.5%ERROR:#REF!750,000,000.0013,526,016,314.20PPNRp1,420,780,000.00TOTAL BIAYA KONSTRUKSIRp15,628,580,000.00Terbilang:ERROR:#NAME?

Jakarta, 11 Juni 2013PT. Nugraha Adi Taruna

Ir. G.T. Yudi RahmanDirektur Utama

(2) Persiapan

NOURAIAN PEKERJAANVOLUMESATHARGA JUMLAH

APEKERJAAN PERSIAPAN

1Pembersihan & Persiapan Lokasi1,523.00m216,150.0024,596,450.002Pengukuran & Bouwplank196.00m178,801.0015,444,996.003Pembuatan Direksi Keet30.00m2954,836.5628,645,096.804Pembuatan Barak Pekerja dan Gudang100.00m2654,064.1065,406,410.005Air Kerja + Listrik6.00bln11,196,000.0067,176,000.006Shop Drawing 6.00bln2,799,000.0016,794,000.007Asbuilt Drawing1.00ls4,000,000.004,000,000.008Perijinan Bangunan1.00ls186,600,000.00186,600,000.009Asuransi ( C.A.R, ASTEK, dll )1.00ls55,980,000.0055,980,000.0010Telepon3.00bln1,399,500.004,198,500.0011Sewa Scafolding @450 set3.00bln9,330,000.0027,990,000.0012Sewa Genset kap 100 kva (untuk penerangan)3.00bln4,665,000.0013,995,000.0013Administrasi Proyek3.00bln2,332,500.006,997,500.0014Foto / Dokumentasi Proyek3.00bln933,000.002,799,000.0015Biaya House keeping + K33.00bln3,732,000.0011,196,000.0016Urugan tanah dan pemadatan area gedung228.45m355,900.0012,770,355.0017Penyambungan daya listrik (prov sum)1.00ls466,500,000.00466,500,000.00

TOTAL PEKERJAAN PERSIAPAN1,011,089,307.80

&"Arial,Italic"&8&A - hal : &P / &N

(3) struktur

NOURAIAN PEKERJAANVOL.SAT.HARGA (Rp)JUMLAH (Rp)

BPEKERJAAN STRUKTUR

IPEKERJAAN PONDASI DAN LANTAI 1

1Tiang Pancang uk.250x250 - Mobilisasi & demobilisasi1.00Ls4,665,000.004,665,000.00 - Material, upah pancang68.00ttk1,583,400.00107,671,200.00

2Pile Caps - Beton K-300Ready mix19.45m3988,082.0019,217,206.82 - Besi2,189.01kg13,213.8928,925,352.38 - Begisting batako 1 : 6138.90m285,027.0011,810,250.30 - Lantai kerja, t=30 mm0.81m3747,798.00608,240.20 - Urugan pasir,dipadatkan t=100 mm3.85m3223,414.00860,590.73 - Galian tanah untuk pondasi13.58m344,668.00606,394.90

3Pondasi Tapak - Beton K-300Ready mix0.80m3988,082.00790,465.60 - Besi120.00kg13,213.891,585,666.80 - Begisting 3.20m285,027.00272,086.40 - Lantai kerja, t=30 mm dibawah pondasi0.12m3747,798.0089,735.76 - Urugan pasir,dipadatkan t=100 mm dibawah Pondasi0.40m3223,414.0089,365.60 - Galian tanah untuk pondasi6.00m344,668.00268,008.00

4Separasi Lantai t=120 mm - Beton K-300192.00m3988,082.00189,711,744.00 - Besi wire mess M8-2001,600.00m268,214.20109,142,720.00 - Plastik1,600.00m24,600.007,360,000.00 - Urugan pasir,dipadatkan t=100 mm160.00m3223,414.0035,746,240.00

5Tie beam (TB) - Beton K-30082.39m3988,082.0081,403,135.57 - Besi kg/m39,509.06kg13,213.89125,651,738.50 - Begisting625.60m285,027.0053,192,891.20

Total I779,668,032.76

IIPEKERJAAN STRUKTUR LANTAI DUA

1Pelat lantai Atas t=120 mm - Beton K-300 Ready mix178.80m3988,082.00176,669,061.60 - Besi wire mess M8-2001,490.00m268,214.20101,639,158.00 - Bondex t=0,75 mm1,490.00m2209,727.40312,493,826.00

2Kolom Pedestal beton - Beton K-300 Ready mix16.50m3988,082.0016,303,353.00 - Besi3,291.67kg13,213.8943,495,776.43 - Begisting132.00m2111,800.0014,757,600.00

3Kolom baja - K1 (H.300.300.10.15) pedestal ke lantai 216,544.00kg17,861.86295,506,611.84 - Base Plat t=25 mm884.22kg17,861.8615,793,885.30 - Pelat Rib t=8 mm994.75kg17,861.8617,768,120.96 - Angkur M22 L=755 mm176.00bh139,900.0024,622,400.00

4Balok baja Lantai atap - B1 (WF.150.75.5.7 + Asesoris)0.0kg17,861.860.0 - B2 (WF.200.100.5,5.8 + asesoris)5,559.30kg17,861.8699,299,438.30 - B3 (WF.250.125.6.9 + asesoris)6,393.60kg17,861.86114,201,588.10 - B4 (WF.300.150.6,5.9 + asesoris)3,853.50kg17,861.8668,830,677.51 - B5 (WF.400.200.8.13+ asesoris)17,820.00kg17,861.86318,298,345.20 - Pelat Rib t=8 mm1,253.33kg17,861.8622,386,822.86 - Pelat Buhul t=12 mm2,339.55kg17,861.8641,788,736.00 - Baut HTB M20 (A325)1,376.00bh46,600.0064,121,600.00

5Tangga lantai 1 ke lantai 2 - Beton K-300 Ready mix13.30m3988,082.0013,141,490.60 - Besi1,995.00kg13,213.8926,361,710.55 - Begisting38.00m2111,800.004,248,400.00

6Balok Canopy - B1 (WF.150.75.5.7 + Asesoris)1,350.00kg46,600.0062,910,000.00

Total II1,854,638,602.23

IIIPEKERJAAN STRUKTUR LANTAI ATAP

1Pelat lantai Atas t=120 mm - Beton K-300 Ready mix89.04m3988,082.0087,978,821.28 - Besi wire mess M8-200742.00m268,214.2050,614,936.40 - Bondex t=0,75 mm742.00m2209,727.40155,617,730.80

2Kolom baja - K2 (H.300.300.10.15) Lantai 1 Ke atap6,392.00kg17,861.86114,173,009.12 - K3 (H.300.150.6,5.9) Lantai 1 Ke atap2,936.00kg17,861.8652,442,420.96 - Base Plat t=25 mm353.25kg17,861.866,309,702.05 - Pelat Rib t=8 mm457.81kg17,861.868,177,373.85 - Baut M20 (HTB A.325)80.00bh46,600.003,728,000.00

3Balok baja Lantai atap - B1 (WF.150.75.5.7 + Asesoris)0.0kg17,861.860.0 - B2 (WF.200.100.5,5.8 + asesoris)5,239.80kg17,861.8693,592,574.03 - B3 (WF.250.125.6.9 + asesoris)355.20kg17,861.866,344,532.67 - B4 (WF.300.150.6,5.9 + asesoris)4,404.00kg17,861.8678,663,631.44 - B5 (WF.400.200.8.13+ asesoris)9,504.00kg17,861.86169,759,117.44 - Pelat Rib t=8 mm702.89kg17,861.8612,554,904.91 - Pelat Buhul t=12 mm1,149.62kg17,861.8620,534,294.34 - Baut HTB M20 A325692.00bh46,600.0032,247,200.00

Total II892,738,249.28

IIIPEKERJAAN STRUKTUR ATAP

1Rangka Atap R1 (WF.250.125.6.9)+Asesoris5,470.08kg17,861.8697,705,803.152KP (WF.150.75.5.7)+Asesoris756.00kg17,861.8613,503,566.163Gording C.125.50.20.2,3+Asesoris4,091.47kg17,861.8673,081,300.064Ikatan Angin diameter 16+ Asesoris 530.05kg17,861.869,467,716.335Trekstang diameter 12+ Asesoris290.70kg17,861.865,192,450.686Pelat Rib t=8 mm279.40kg17,861.864,990,531.247Pelat Buhul t=12 mm233.40kg17,861.864,169,030.468Baut HTB M14 A325110.00bh23,300.002,563,000.009Baut M12 untuk Kopel36.00bh20,900.00752,400.0010Baut M10 Untuk Gording576.00bh18,600.0010,713,600.0011Pek. Penutup Atap, dengan tahapan sbb. : - Pas. Air-Cell Retro E, Fire Reterdant (double side allumunium foil) sebagai penahan panas & suara.860.00m269,900.0060,114,000.00- Pas. Atap Metal ZINCALUM, type Spandek tebal 0,45 mm.860.00m2209,727.40180,365,564.0012Pas. Nok / bubungan, dari produk yang sama54.00m'69,900.003,774,600.0013Pekerjaan Water Profing Membran Bakar + Scred + Kawat ayam742.00m269,900.0051,865,800.00

Total III518,259,362.07TOTAL PEKERJAAN STRUKTURRp4,045,304,246.34

(4)arsitektur

NOURAIAN PEKERJAANVOLUMESATHARGA (Rp)SATUANJUMLAH

C.PEKERJAAN ARSITEKTUR

I PEKERJAAN PASANGAN DINDING, PLASTERANA. PEKERJAAN LANTAI SATU1 Pasangan Dinding Bata Ringan HEBEL uk 600/200/100 mma.MU - 380991.770m129,571.00128,504,630.672 Plesteran Dinding Bata HEBEL, t : 2 cma.Plesteran 1 : 41,983.540m39,152.0077,659,558.083 Acian Dinding Bata Hebel, setara Mortar Utama (MU 200)1,983.540m23,436.0046,486,243.444Pasang lintel 100 x 100 mmm'0.05Opening Kusen Pintu Jendela Aluminium : Plester Acim'0.06Benangan Sudut Kolom, Dinding : Plester Aci68.000m'9,700.00659,600.007Pasang Cubical Toilet lengkapa.Toilet Wanita3.000unit2,332,500.006,997,500.00b.Toilet Pria3.000unit2,332,500.006,997,500.00c.Urinoir3.000unit466,500.001,399,500.008Pasang Partisi , double Gypsum Baord 12 mm, ex Jaya Boardlengkap rangka metal stud523.125m132,244.7469,180,531.11

SUB JUMLAH I A.337,885,063.30B. PEKERJAAN LANTAI DUA1 Pasangan Dinding Bata Ringan HEBEL uk 600/200/100 mma.MU - 380963.910m129,571.00124,894,782.612 Plesteran Dinding Bata HEBEL, t : 2 cma.Plesteran 1 : 41,927.820m39,152.0075,478,008.643 Acian Dinding Bata Hebel, setara Mortar Utama (MU 200)1,927.820m23,436.0045,180,389.524Pasang lintel 100 x 100 mmm'0.00.05Opening Kusen Pintu Jendela Aluminium : Plester Acim'0.00.06Benangan Sudut Kolom, Dinding : Plester Aci64.000m'9,700.00620,800.007Pasang CubicalToilet lengkapa.Toilet Wanita3.000unit2,332,500.006,997,500.00b.Toilet Pria3.000unit2,332,500.006,997,500.00c.Urinoir3.000unit466,500.001,399,500.008Pasang Partisi , double Gypsum Baord 12 mm, ex Jaya Boardlengkap rangka metal stud415.260m132,244.7454,915,951.92

SUB JUMLAH I B.316,484,432.69C. PEKERJAAN LANTAI DAK1 Pasangan Dinding Bata Ringan HEBEL uk 600/200/100 mma.MU - 380595.994m129,571.0077,223,538.573 Plesteran Dinding Bata HEBEL, t : 2,5 cma.Plesteran 1 : 41,191.988m39,152.0046,668,714.184 Acian Dinding Bata Hebel, setara Mortar Utama (MU 200)1,191.988m23,436.0027,935,430.775Pasang lintel 100 x 100 mmm'0.00.06Opening Kusen Pintu Jendela Aluminium : Plester Acim'0.00.07Benangan Sudut Kolom, Dinding : Plester Aci48.000m'9,700.00465,600.00

SUB JUMLAH I C.152,293,283.52

JUMLAH BIAYA PEKERJAAN PASANGAN DINDING DAN PLESTERAN806,662,779.50

II PEKERJAAN PASANGAN KOSEN PINTU DAN JENDELA

A. PEKERJAAN LANTAI SATU1TYPE P1 uk 900 x 2150/2700 mm17.000BH3,112,931.2552,919,831.28-Kosen Aluminuium 4" warna putih ex Alexindo7.200m'133,686.91962,545.75-Daun Pintu Teakblock + Kaca Buram1.935m643,700.001,245,559.50-Finshing Melamic Daun Pintu 3.870m116,600.00451,242.00-Engsel 4" ex Solid3.000bh41,900.00125,700.00-Lever Handel + Lockset ex Dekkson1.000bh228,500.00228,500.00-Kaca Buram 5 mm0.820m121,200.0099,384.00

2TYPE PT uk 800 x 2150/2700 mm (Toilet)2.000BH2,769,028.375,538,056.74-Kosen Aluminuium 4" warna putih ex Alexindo7.000m133,686.91935,808.37-Daun Pintu Teakblock 1.720m597,100.001,027,012.00-Finshing Melamic Daun Pintu 3.440m116,600.00401,104.00-Engsel 4" ex Solid3.000bh41,900.00125,700.00-Lever Handel + Lockset ex Dekkson1.000bh228,500.00228,500.00-Kaca Buram 5 mm0.420m121,200.0050,904.00

3TYPE P2 ( 2 daun ), uk 1300 x 2150/2700 mm5.000BH4,002,897.2820,014,486.40-Kosen Aluminuium 4" warna putih ex Alexindo8.000m133,686.911,069,495.28-Daun Pintu Teakblock + Kaca Buram2.580m643,700.001,660,746.00-Finshing Melamic Daun Pintu 5.160m116,600.00601,656.00-Engsel 4" ex Solid6.000bh41,900.00251,400.00-Lever Handel + Lockset ex Dekkson1.000bh228,500.00228,500.00-Kaca Buram 5 mm1.000m121,200.00121,200.00-Grendel tanam1.000set69,900.0069,900.00

4TYPE PF2 (Frame Less, 2 daun) uk 1800 x 2150/27003.000BH14,461,500.0043,384,500.00-Pintu Tempered Glass 10 mm, Frame Less-Lengkap Asesories ex Dorma ( 2 daun )-Kaca Polos 10 mm Ventilasi


6TYPE PS (Pintu Shaft)1.000bh2,332,500.002,332,500.00

SUB JUMLAH II A.131,420,074.42

B. PEKERJAAN LANTAI DUA1TYPE P1 uk 900 x 2150/2700 mm11.000BH3,112,931.2534,242,243.77-Kosen Aluminuium 4" warna putih ex Alexindo7.200m'133,686.91962,545.75-Daun Pintu Teakblock + Kaca Buram1.935m643,700.001,245,559.50-Finshing Melamic Daun Pintu 3.870m116,600.00451,242.00-Engsel 4" ex Solid3.000bh41,900.00125,700.00-Lever Handel + Lockset ex Dekkson1.000bh228,500.00228,500.00-Kaca Buram 5 mm0.820m121,200.0099,384.00

2TYPE PT uk 800 x 2150/2700 mm (Toilet + R. Wudhu)4.000BH2,769,028.3711,076,113.48-Kosen Aluminuium 4" warna putih ex Alexindo7.000m133,686.91935,808.37-Daun Pintu Teakblock 1.720m597,100.001,027,012.00-Finshing Melamic Daun Pintu 3.440m116,600.00401,104.00-Engsel 4" ex Solid3.000bh41,900.00125,700.00-Lever Handel + Lockset ex Dekkson1.000bh228,500.00228,500.00-Kaca Buram 5 mm0.420m121,200.0050,904.00

3TYPE P2 ( 2 daun ), uk 1300 x 2150/2700 mm3.000BH4,002,897.2812,008,691.84-Kosen Aluminuium 4" warna putih ex Alexindo8.000m133,686.911,069,495.28-Daun Pintu Teakblock + Kaca Buram2.580m643,700.001,660,746.00-Finshing Melamic Daun Pintu 5.160m116,600.00601,656.00-Engsel 4" ex Solid6.000bh41,900.00251,400.00-Lever Handel + Lockset ex Dekkson1.000bh228,500.00228,500.00-Kaca Buram 5 mm1.000m121,200.00121,200.00-Grendel tanam1.000set69,900.0069,900.00


5TYPE PS (Pintu Shaft)1.000bh2,332,500.002,332,500.00

SUB JUMLAH II B.117,505,549.09

C. PEKERJAAN LANTAI ATAP / DAK1Type Pintu Besi2.00unit2,332,500.004,665,000.00

SUB JUMLAH II C.4,665,000.00

JUMLAH BIAYA PEKERJAAN KOSEN PINTU JENDELA 253,590,623.52

III PEKERJAAN PASANGAN LANTAI

A. PEKERJAAN LANTAI SATU

1Pasang Homogenous Tile ex Sandimas, setara uk 600 x 600 mma.Lantai Dasar1,524.200m319,559.80487,073,047.16b.Tangga58.340m319,559.8018,643,118.732Pasang plint Homogenous Tile 100 x 600 mma.Lantai Dasar312.000m'59,251.5018,486,468.00b.Tangga27.555m'59,251.501,632,675.083Pasang Keramik ex Roman Gol. B uk. 300 x 300 mma.Toilet Wanita13.280m228,175.003,030,164.00b.Toilet Pria15.840m228,175.003,614,292.00c.Toilet di R, Makan6.800m228,175.001,551,590.006Pasang Keramik Dinding, Ex Roman Gol B uk. 300 x 600 mma.Toilet Wanita49.140m228,175.0011,212,519.50b.Toilet Pria51.480m228,175.0011,746,449.00c.Toilet di R, Makan29.736m228,175.006,785,011.807Pasang Border ex Roman uk 100 x 300 mm, di tengah (Warna Hitam)a.Toilet Wanita18.800m'77,839.741,463,387.11b.Toilet Pria19.800m'77,839.741,541,226.85c.Toilet di R, Makan10.420m'77,839.74811,090.098Pasang Border ex Roman uk 170 x 300 mm, di bawah (Warna Hitam)a.Toilet Wanita18.800m'135,953.382,555,923.54b.Toilet Pria19.800m'135,953.382,691,876.92c.Toilet di R, Makan10.420m'135,953.381,416,634.22

SUB JUMLAH III A.574,255,474.02

B. PEKERJAAN LANTAI DUA1Pasang Homogenous Tile ex Sandimas, setara uk 600 x 600 mma.Lantai Dasar1,350.600m319,559.80431,597,465.88b.Tangga58.340m319,559.8018,643,118.732Pasang plint Homogenous Tile 100 x 600 mma.Lantai Dasar304.500m'59,251.5018,042,081.75b.Tangga27.555m'59,251.501,632,675.083Pasang Keramik ex Roman Gol. B uk. 300 x 300 mma.Toilet Wanita13.280m228,175.003,030,164.00b.Toilet Pria15.840m228,175.003,614,292.006Pasang Keramik Dinding, Ex Roman Gol B uk. 300 x 600 mma.Toilet Wanita49.140m228,175.0011,212,519.50b.Toilet Pria51.480m228,175.0011,746,449.007Pasang Border ex Roman uk 100 x 300 mm, di tengah (Warna Hitam)a.Toilet Wanita18.800m'77,839.741,463,387.11b.Toilet Pria19.800m'77,839.741,541,226.858Pasang Border ex Roman uk 170 x 300 mm, di bawah (Warna Hitam)a.Toilet Wanita18.800m'135,953.382,555,923.54b.Toilet Pria19.800m'135,953.382,691,876.92

SUB JUMLAH III B.507,771,180.38

C. PEKERJAAN LANTAI DAK1Pasang Homogenous Tile ex Sandimas, setara uk 600 x 600 mma.Lantai Tangga16.480m319,559.805,266,345.50Pasang plint Homogenous Tile 100 x 600 mma.Lantai Tangga23.000m'59,251.501,362,784.50

SUB JUMLAH III C.6,629,130.00

JUMLAH BIAYA PEKERJAAN PASANGAN LANTAI1,088,655,784.40

IV PEKERJAAN PASANGAN PLAFOND

A. PEKERJAAN LANTAI SATU1 Pas ceiling gypsum board 9 mm ex Jaya Board setaralengkap rangka hollow 40/40 mm dan 20/40 mm + penggantunga.Koridor164.00m116,424.9019,093,683.60b.R. Rapat40.80m116,424.904,750,135.92c.R. CCTV11.300m116,424.901,315,601.37d.Pantry10.000m116,424.901,164,249.00e.R. Panel7.400m116,424.90861,544.26f.R. Rapat Besar58.100m116,424.906,764,286.69g.Tea Room13.000m116,424.901,513,523.70h.R. Makan9.600m116,424.901,117,679.042 Pas ceiling Gypsum Tile 600 x 1200 mmlengkap rangka hollow 40/40 mm dan 20/40 mm + penggantunga.R. Staff (74 orang)370.730m116,424.9043,162,203.18b.R. Kabid50.880m116,424.905,923,698.91c.R. Sekretaris15.800m116,424.901,839,513.42d.R. Direktur35.640m116,424.904,149,383.44e.R. Kabid51.810m116,424.906,031,974.07f.R. Sekretaris17.270m116,424.902,010,658.02g.R. Direktur35.000m116,424.904,074,871.50h.R. Staff (54 orang)331.450m116,424.9038,589,033.11i.R. Tamu dan R. Sekretaris23.000m116,424.902,677,772.70j.R. Deputi64.520m116,424.907,511,734.553Plafon Drop Ceiling, Gypsum Board 9 mma.R. Rapat19.000m135,200.002,568,800.00b.R. Rapat Besar30.600m135,200.004,137,120.004Pas Plafond ACP di Teras Utama, lengkap rangka45.200m645,994.0029,198,928.805 Pas ceiling gypsum Kalsiboard or GRC 4 mm lengkap rangka hollow 40/40 mm dan 20/40 mm + penggantunga.Toilet Wanita13.280m106,126.901,409,365.23b.Toilet Pria15.840m106,126.901,681,050.10c.Teras Belakang56.200m106,126.905,964,331.78d.Janitor6.400m106,126.90679,212.16e.Pantry5.500m106,126.90583,697.95f.Toilet7.000m106,126.90742,888.306Pasang List plafond (Profil Aluminium "U")a.Koridor108.30m'26,917.002,915,111.10b.R. Rapat26.10m'26,917.00702,533.70c.R. CCTV16.00m'26,917.00430,672.00d.Pantry14.00m'26,917.00376,838.00eR. Panel11.70m'26,917.00314,928.90f.R. Rapat Besar32.00m'26,917.00861,344.00g.Tea Room14.70m'26,917.00395,679.90h.R. Makan13.00m'26,917.00349,921.00i.R. Staff (74 orang)87.10m'26,917.002,344,470.70j.R. Kabid52.71m'26,917.001,418,795.07k.R. Sekretaris17.20m'26,917.00462,972.40l.R. Direktur24.00m'26,917.00646,008.00m.R. Kabid53.55m'26,917.001,441,405.35n.R. Sekretaris17.85m'26,917.00480,468.45o.R. Direktur24.20m'26,917.00651,391.40p.R. Staff (54 orang)117.60m'26,917.003,165,439.20q.R. Tamu dan R. Sekretaris22.12m'26,917.00595,404.04r.R. Deputi35.00m'26,917.00942,095.00s.Toilet Wanita18.900m'26,917.00508,731.30t.Toilet Pria19.800m'26,917.00532,956.60u.Janitor11.530m'26,917.00310,353.01v.Pantry10.000m'26,917.00269,170.00w.Toilet11.150m'26,917.00300,124.55

SUB JUMLAH IV A.219,933,754.46

B. PEKERJAAN LANTAI DUA1 Pas ceiling gypsum board 9 mm ex Jaya Board setaralengkap rangka hollow 40/40 mm dan 20/40 mm + penggantunga.R. Perpustakaan, Tea Room34.70m116,424.904,039,944.03b.R. Rapat52.30m116,424.906,089,022.27c.Koridor + Mushallah106.700m116,424.9012,422,536.83d.Lobby123.800m116,424.9014,413,402.622 Pas ceiling Gypsum Tile 600 x 1200 mmlengkap rangka hollow 40/40 mm dan 20/40 mm + penggantunga.R. Staff ( 116 orang )575.300m116,424.9066,979,244.97b.R. Kabid51.000m116,424.905,937,669.90c.R. Direktur34.020m116,424.903,960,775.10d.R. Sekretaris17.500m116,424.902,037,435.75e.R. Staff ( 56 orang )291.400m116,424.9033,926,215.86f.R. B2PT17.000m116,424.901,979,223.30g.R. Kabid51.900m116,424.906,042,452.31h.R. Direktur35.000m116,424.904,074,871.50i.R. Sekretaris17.300m116,424.902,014,150.773Plafon Drop Ceiling, Gypsum Board 9 mma.Lobby4.000m135,200.00540,800.005 Pas ceiling gypsum Kalsiboard or GRC 4 mm lengkap rangka hollow 40/40 mm dan 20/40 mm + penggantunga.Toilet Wanita13.280m106,126.901,409,365.23b.Toilet Pria15.840m106,126.901,681,050.10c.Teras Belakang56.200m106,126.905,964,331.786Pasang List plafond (Profil Aluminium "U")a.R. Perpustakaan, Tea Room23.60m'26,917.00635,241.20b.R. Rapat30.00m'26,917.00807,510.00c.Koridor + Mushallah76.80m'26,917.002,067,225.60d.Lobby70.60m'26,917.001,900,340.20eR. Staff ( 116 orang )134.00m'26,917.003,606,878.00f. R. Kabid52.50m'26,917.001,413,142.50g.R. Direktur23.40m'26,917.00629,857.80h.R. Sekretaris17.70m'26,917.00476,430.90i.R. Staff ( 56 orang )72.70m'26,917.001,956,865.90j.R. B2PT17.40m'26,917.00468,355.80k.R. Kabid53.10m'26,917.001,429,292.70l.R. Direktur23.70m'26,917.00637,932.90m.R. Sekretaris17.70m'26,917.00476,430.90n.Toilet Wanita18.900m'26,917.00508,731.30o.Toilet Pria19.800m'26,917.00532,956.60

SUB JUMLAH IV B.191,059,684.62

C. PEKERJAAN LANTAI DAK1 Pas ceiling gypsum board 12 mm ex Jaya Board setaralengkap rangka hollow 40/40 mm dan 20/40 mm + penggantunga.Tangga37.000m116,424.904,307,721.303Pasang List plafond (Profil Aluminium "U")a.Tangga18.000m'26,917.00484,506.00

SUB JUMLAH IV C.4,792,227.30

JUMLAH BIAYA PEKERJAAN PASANGAN PLAFOND415,785,666.37

V PEKERJAAN PENGECATAN

A. PEKERJAAN LANTAI SATU1Pengecatan dgn Cat Catylac setaraa. Dinding Tembok Bag. Dalam810.560m25,002.3720,265,921.032Cat Plafond, setara Catylac1,464.120m25,002.3736,606,469.963Cat Partisi ex Catylac , setara1,046.250m25,002.3726,158,729.61

SUB JUMLAH V A.83,031,120.60

B. PEKERJAAN LANTAI DUA1Pengecatan dgn Cat Catylac setaraa. Dinding Tembok Bag. Dalam886.720m25,002.3722,170,101.532Cat Plafond, setara Catylac1,493.240m25,002.3737,334,538.983Cat Partisi ex Catylac , setara830.520m25,002.3720,764,968.33

SUB JUMLAH V B.80,269,608.84

C. PEKERJAAN LANTAI DAK1Pengecatan dengan Cat DULUXWeathersield dulux / setaraa. Dinding Bagian Luar595.994m28,678.3717,092,136.452Pengecatan dgn Cat Catylac setaraa. Dinding Tembok Bag. Dalam136.800m25,002.373,420,324.223Cat Plafond, setara Catylac37.000m25,002.37925,087.69

SUB JUMLAH V C.21,437,548.36

JUMLAH BIAYA PEKERJAAN PENGECATAN184,738,277.80

VI PEKERJAAN SANITAIR

A. PEKERJAAN LANTAI SATU1Pas. Closet Duduk ex TOTO, Type CW 420J / SW420JP lengkapa.Toilet Wanita2.000set2,143,517.904,287,035.80b.Toilet Pria2.000set2,143,517.904,287,035.80c.Toilet di R. Makan1.000set2,143,517.902,143,517.902Pas Closet Jongkok ex Toto, Type CE9/TV150NWV12J2.000set2,789,638.005,579,276.003Pas. Floor Drain ex Toto TX 1 BN9.000Bh350,800.003,157,200.004 Pas. Washtafel ex TOTO, Type L521V1A, lengkap Faucet (TX111LRYR)5.000bh1,810,031.009,050,155.005Pas Urinoir U 57M ex TOTO3.000unit2,053,810.006,161,430.006Pas Jet washer ex TOTO, Tyoe TX 403SN57.000unit350,800.002,455,600.008Pas Paper Holder ex TOTO, Type TS 116 SR7.000unit401,100.002,807,700.009Pas Kaca Cermin 6 mm di bevel 25 mm, uk 1800 x 1000 mm2.000unit923,600.001,847,200.0010Pas Cove Lampu uk 200 x 1800 mm2.000unit326,500.00653,000.0011Pas Hand Shower Set ex Toto, Type TX 423 SZ1.000unit691,300.00691,300.0012Pas Kaca Cermin 6 mm di bevel 25 mm, uk 1000 x 1000 mm1.000unit513,100.00513,100.0013Pas Cove Lampu uk 200 x 1000 mm1.000unit233,200.00233,200.0014Pas Kitchen Zink 1 Lubang, 1 Sayap ex Royal, lengkap kran Bebek2.000unit1,632,700.003,265,400.0015Kran Air di Janitor ex TOTO, Type T 23 B131.000bh198,700.00198,700.00

SUB JUMLAH VI A.47,330,850.50

B. PEKERJAAN LANTAI DUA

1Pas. Closet Duduk ex TOTO, Type CW 420J / SW420JP lengkapa.Toilet Wanita2.000set2,143,517.904,287,035.80b.Toilet Pria2.000set2,143,517.904,287,035.802Pas Closet Jongkok ex Toto, Type CE9/TV150NWV12J2.000set2,789,638.005,579,276.003Pas. Floor Drain ex Toto TX 1 BN6.000Bh350,800.002,104,800.004 Pas. Washtafel ex TOTO, Type L521V1A, lengkap Faucet (TX111LRYR)4.000bh1,810,031.007,240,124.005Pas Urinoir U 57M ex TOTO3.000unit2,053,810.006,161,430.006Pas Jet washer ex TOTO, Tyoe TX 403SN56.000unit350,800.002,104,800.008Pas Paper Holder ex TOTO, Type TS 116 SR6.000unit401,100.002,406,600.009Pas Kaca Cermin 6 mm di bevel 25 mm, uk 1800 x 1000 mm2.000unit923,600.001,847,200.0010Pas Cove Lampu uk 200 x 1800 mm2.000unit326,500.00653,000.0011Pas Kitchen Zink 1 Lubang, 1 Sayap ex Royal, lengkap kran Bebek1.000unit1,632,700.001,632,700.0012Kran Air di R. Wudhu ex TOTO, Type T 23 B136.000bh213,000.001,278,000.00

SUB JUMLAH VI B.39,582,001.60

JUMLAH BIAYA PEKERJAAN SANITAIR86,912,852.10

VII. PEKERJAAN LAIN - LAIN

1Pasang railing tangga dari Lt Satu - Lt Tiga51.260m'629,700.0032,278,422.00-Railing Pipa Hitam 2", finish cat-Besi Hollow 40/40, 20/40 finish cat-Railing Besi 20 mm2Pasang Railing Stainless Steel di Void20.000m'699,700.0013,994,000.003Screed Dak beton + Water Proofing Lantai Atap Dak Beton1,678.600m69,900.00117,334,140.004Water Proofing Lantai, Toilet 29.120m60,600.001,764,672.005Pasang Meja Beton Toilet uk 600 x 1800 mm, dan 600 x 1000 mma.Meja Beton K 1752.800m'419,800.001,175,440.00b.Finish Keramik ex Roman Gol B, uk 300 x 300 mm1.680m228,175.00383,334.006Meja Beton Dapur LT Satu ( 2 buah ), Lt Dua ( 1 buah )a.Meja Beton K 1755.700m'419,800.002,392,860.00b.Finish Keramik ex Roman Gol B, uk 300 x 300 mm3.420m228,175.00780,358.50c.Dinding Finish Keramik ex Roman Gol. B, uk 300 x 300 mm 5.580m228,175.001,273,216.50

JUMLAH BIAYA PEKERJAAN LAIN-LAIN171,376,443.00

TOTAL PEKERJAAN ARSITEKTUR3,007,722,426.69

(5) facade

DNOURAIAN PEKERJAANVOLUMESATHARGA (Rp)KETERANGANSATUANJUMLAH

D.PEKERJAAN FAADE

I.FAADE DEPAN ( TAMPAK DEPAN )

1Pasang cladding wall ex Alucopan atau setara, tb 4 mm PVDF208.55m645,994.00134,718,818.73EksistingERROR:#REF!134718818.73lengkap dengan rangka sesuai Gambar dan Spesifikasi2Pasang Jendela Mati Aluminium Soft Pront, Kaca Panasap 8 mm, uk 600 x 2700 mm14.00unit1,058,000.0014,812,000.00148120003Pasang Jendela Aluminium Soft Pront, Kaca Panasap 8 mm, uk 5300 x 1700 mm, lengkap asesories8.00unit5,877,900.0047,023,200.00470232004Pasang lisplank ACP ex Alucopan t = 1.000 mm93.30m645,994.0060,271,240.20ERROR:#REF!60271240.25Cat dinding luar (Weathershield ex Dulux)237.74m28,678.376,818,081.72InccludeERROR:#REF!6818081.718916Pas Ornamen Pipa 8"8.80m'163,200.001,436,160.001436160

JUMLAH BIAYA PEKERJAAN FAADE DEPAN265,079,500.65ERROR:#REF!

II. FAADE TAMPAK DEPAN LOBBY

1Pasang cladding wall ex Alucopan atau setara, tb 4 mm PVDF180.70m645,994.00116,731,115.80lengkap dengan rangka sesuai Gambar dan Spesifikasi2Pasang curtain Wall, Kaca Panasap 8 mm75.20m592,400.0044,548,480.003Pasang Pintu Frame Less 2 daun Asesories Ex Dorma uk 1000 x 2200 mm2.00unit7,464,000.0014,928,000.004Pasang lisplank ACP ex Alucopan t = 1.000 mm43.70m645,994.0028,229,937.805Pasang Canopy Teras ACP ex Alucopan t = 700 mm10.64m645,994.006,873,376.166Cat dinding luar (Weathershield ex Dulux)81.84m28,678.372,347,037.80

JUMLAH BIAYA PEKERJAAN FAADE TAMPAK DEPAN LOBBY213,657,947.56

III. FAADE SAMPING KIRI (TAMPAK SAMPING KIRI)

1Pasang cladding wall ex Alucopan atau setara, tb 4 mm PVDF142.74m645,994.0092,205,953.59lengkap dengan rangka sesuai Gambar dan Spesifikasi2Pasang Jendela Aluminium Soft Pront, Kaca Panasap 8 mm, uk 8000 x 1700 mm, lengkap asesories2.00unit8,967,000.0017,934,000.003Pasang Jendela Aluminium Soft Pront, Kaca Panasap 8 mm, uk 5300 x 1700 mm, lengkap asesories6.00unit5,877,900.0035,267,400.004Pasang Jendela Mati Aluminium Soft Pront, Kaca Panasap 8 mm, uk 600 x 2700 mm2.00unit1,058,000.002,116,000.005Pasang lisplank ACP ex Alucopan t = 1.000 mm43.30m645,994.0027,971,540.206Cat dinding luar (Weathershield ex Dulux)199.17m28,678.375,711,756.247Pas Ornamen Pipa 8"7.70m'163,200.001,256,640.00

JUMLAH BIAYA PEKERJAAN FAADE TAMPAK SAMPING KIRI182,463,290.03

IV. FAADE SAMPING KANAN (TAMPAK SAMPING KANAN)

1Pasang cladding wall ex Alucopan atau setara, tb 4 mm PVDF139.43m645,994.0090,070,943.42lengkap dengan rangka sesuai Gambar dan Spesifikasi2Pasang Jendela Aluminium Soft Pront, Kaca Panasap 8 mm, uk 5300 x 1700 mm, lengkap asesories2.00unit5,877,900.0011,755,800.003Pasang Jendela Mati Aluminium Soft Pront, Kaca Panasap 8 mm, uk 600 x 2700 mm14.00unit1,058,000.0014,812,000.007Pas Ornamen Pipa 8"4.40m'163,200.00718,080.005Pasang lisplank ACP ex Alucopan t = 1.000 mm31.60m645,994.0020,413,410.406Cat dinding luar (Weathershield ex Dulux)143.35m28,678.374,111,101.70

JUMLAH BIAYA PEKERJAAN FAADE TAMPAK SAMPING KANAN141,881,335.52

V. FAADE BELAKANG (TAMPAK BELAKANG)

1Pasang cladding wall ex Alucopan atau setara, tb 4 mm PVDF245.73m645,994.00158,740,105.62lengkap dengan rangka sesuai Gambar dan Spesifikasi2Pasang Jendela Mati Aluminium Soft Pront, Kaca Panasap 8 mm, uk 600 x 2700 mm2.00unit1,058,000.002,116,000.003Pasang Jendela Aluminium Soft Pront, Kaca Panasap 8 mm, uk 5300 x 1700 mm, lengkap asesories12.00unit5,877,900.0070,534,800.00Pasang Jendela Aluminium Soft Pront, Kaca Panasap 8 mm, uk 8000 x 1700 mm, lengkap asesories2.00unit8,967,000.0017,934,000.004Pasang lisplank ACP ex Alucopan t = 1.000 mm61.30m645,994.0039,599,432.205Cat dinding luar (Weathershield ex Dulux)242.36m28,678.376,950,489.756Pas Ornamen Pipa 8"11.00m'163,200.001,795,200.00

JUMLAH BIAYA PEKERJAAN FAADE TAMPAK BELAKANG297,670,027.57

VI. FAADE (TAMPAK TERAS BELAKANG)

1Pasang cladding wall ex Alucopan atau setara, tb 4 mm PVDF24.79m645,994.0016,014,191.26lengkap dengan rangka sesuai Gambar dan Spesifikasi2Pasang Pintu Frame Less 2 daun Asesories Ex Dorma uk 1000 x 2200 mm2.00daun7,464,000.0014,928,000.003Pasang Jendela Aluminium Soft Pront, Kaca Panasap 8 mm, uk 7700 x 1700 mm, lengkap asesories1.00unit8,549,000.008,549,000.004Pasang Jendela Mati Aluminium Soft Pront, Kaca Panasap 8 mm16.06m606,400.009,738,784.005Pasang Jendela Aluminium Soft Pront, Kaca Panasap 8 mm, uk 1250 x 1700 mm, lengkap asesories4.00unit1,387,800.005,551,200.006Pasang Canopy Teras bungkus ACP ex Alucopan t = 700 mm16.80m645,994.0010,852,699.207Cat dinding luar (Weathershield ex Dulux)83.92m28,678.372,406,660.13

JUMLAH BIAYA PEKERJAAN FAADE TAMPAK TERAS BELAKANG68,040,534.59

TOTAL PEKERJAAN FAADE1,168,792,635.92

(6) AC

NO.ITEM PEKERJAANVOLSATRAB ADD0%HARGA SATUANJUMLAH HARGA

IPEKERJAAN TATA UDARA

Gedung Laboratoria TIAB, Lantai 1, 2 Pengadaan dan Pemasangan unit AC

instalasinya sampai berfungsi dengan baikGedung Laboratoria TIAB Lantai 1Pengadaan dan Pemasangan unit AC jenis indoor dan outdoor termasuk kabel kontrol, pipa refrigerantdrain dan kelengkapan lain sehingga dapat berfungsi dengan baik

1Lantai SatuAC SPLIT WALL MOUNTED1AC Split - Kap. 7.000 Btu/h ( 3/4 Pk )3.00unit4,105,200.0012,315,600.00 Type : Wall Mounted Series

Pekerjaan instalasi pipa Refrigern lengkap denganIsolasi Insoplex /Superloan- Pipa dia 3/4" dan 3/8"45.00m'69,900.003,145,500.00- Pipa Air buangan (PVC) "AW" 253.00btg8,600.0025,800.00- Kabel Power + kabel Kontrol NYM 3 x 2,5 mm + pvc 20mm75.00m'16,400.001,230,000.00- Alat Batu dan Tes Comusioning3.00unit139,900.00419,700.00

2AC Split -Kap. 9.000 Btu/h ( 1 Pk )8.00unit4,385,100.0035,080,800.00-Type : Wall Mounted Series

Pekerjaan instalasi pipa Refrigern lengkap denganIsolasi Insoplex /Superloan- Pipa dia 3/4" dan 3/8"120.00m'69,900.008,388,000.00- Pipa Air buangan (PVC) "AW" 2516.00btg8,600.00137,600.00- Kabel Power + kabel Kontrol NYM 3 x 2,5 mm + pvc 20mm200.00m'16,400.003,280,000.00- Alat Batu dan Tes Comusioning8.00unit139,900.001,119,200.00

3AC Split - Kap. 12.200 Btu/h ( 1,5 Pk )2.00unit5,131,500.0010,263,000.00 Type : Wall Mounted Series

Pekerjaan instalasi pipa Refrigern lengkap denganIsolasi Insoplex /Superloan- Pipa dia 1/4" dan 1/2"30.00m'83,900.002,517,000.00- Pipa Air buangan (PVC) "AW" 254.00btg8,600.0034,400.00- Kabel Power + kabel Kontrol NYM 3 x 2,5 mm + pvc 20mm50.00m'16,400.00820,000.00- Alat Batu dan Tes Comusioning2.00unit139,900.00279,800.00


Pekerjaan instalasi pipa Refrigern lengkap denganIsolasi Insoplex /Superloan- Pipa dia 1/4" dan 1/2"15.00m'83,900.001,258,500.00- Pipa Air buangan (PVC) "AW" 252.00btg8,600.0017,200.00- Kabel Power + kabel Kontrol NYM 3 x 2,5 mm + pvc 20mm25.00m'16,400.00410,000.00- Alat Batu dan Tes Comusioning1.00unit139,900.00139,900.00

AC SPLIT CEILING CASET1AC Split - Kap. 27.000 Btu/h ( 3 Pk )1.00unit22,112,100.0022,112,100.00 Type : Ceiling Cassette

Pekerjaan instalasi pipa Refrigern lengkap denganIsolasi Insoplex /Superloan- Pipa dia 3/8" dan 5/8"15.00m'116,600.001,749,000.00- Pipa Air buangan (PVC) "AW" 252.00btg8,600.0017,200.00- Kabel Power NYY 4 x 4 mm + pvc 20mm15.00m'39,200.00588,000.00- Kabel kabel Kontrol NYM 3 x 2,5 mm + pvc 20mm15.00m'16,400.00246,000.00- Alat Batu dan Tes Comusioning1.00unit46,600.0046,600.00

2AC Split - Kap. 35.000 Btu/h ( 3,5 Pk )2.00unit23,325,000.0046,650,000.00 Type : Ceiling Cassette

Pekerjaan instalasi pipa Refrigern lengkap denganIsolasi Insoplex /Superloan- Pipa dia 3/8" dan 3/4"30.00m'135,200.004,056,000.00- Pipa Air buangan (PVC) "AW" 254.00btg8,600.0034,400.00- Kabel Power NYY 4 x 4 mm + pvc 20mm30.00m'39,200.001,176,000.00- Kabel kabel Kontrol NYM 3 x 2,5 mm + pvc 20mm30.00m'16,400.00492,000.00- Alat Batu dan Tes Comusioning2.00unit46,600.0093,200.00

3AC Split - Kap. 39.500 Btu/h ( 4 Pk )9.00unit27,400,000.00246,600,000.00 Type : Ceiling Cassette

Pekerjaan instalasi pipa Refrigern lengkap denganIsolasi Insoplex /Superloan- Pipa dia 3/8" dan 3/4"135.00m'135,200.0018,252,000.00- Pipa Air buangan (PVC) "AW" 2518.00btg8,600.00154,800.00- Kabel Power NYY 4 x 4 mm + pvc 20mm135.00m'39,200.005,292,000.00- Kabel kabel Kontrol NYM 3 x 2,5 mm + pvc 20mm135.00m'16,400.002,214,000.00- Alat Batu dan Tes Comusioning9.00unit46,600.00419,400.00Sub Total 438,258,800.00

2Lantai DuaAC SPLIT WALL MOUNTED1AC Split - Kap. 7.000 Btu/h ( 3/4 Pk )0.00unit4,105,200.000.0 Type : Wall Mounted Series

Pekerjaan instalasi pipa Refrigern lengkap denganIsolasi Insoplex /Superloan- Pipa dia 3/4" dan 3/8"0.00m'75,000.000.0- Pipa Air buangan (PVC) "AW" 250.00btg9,300.000.0- Kabel Power + kabel Kontrol NYM 3 x 2,5 mm + pvc 20mm0.00m'17,600.000.0- Alat Batu dan Tes Comusioning0.00unit150,000.000.0


Pekerjaan instalasi pipa Refrigern lengkap denganIsolasi Insoplex /Superloan- Pipa dia 3/4" dan 3/8"135.00m'69,900.009,436,500.00- Pipa Air buangan (PVC) "AW" 2518.00btg9,300.00167,400.00- Kabel Power + kabel Kontrol NYM 3 x 2,5 mm + pvc 20mm225.00m'17,600.003,960,000.00- Alat Batu dan Tes Comusioning9.00unit150,000.001,350,000.00

3AC Split - Kap. 12.200 Btu/h ( 1,5 Pk )0.00unit5,131,500.000.0 Type : Wall Mounted Series

Pekerjaan instalasi pipa Refrigern lengkap denganIsolasi Insoplex /Superloan- Pipa dia 1/4" dan 1/2"0.00m'90,000.000.0- Pipa Air buangan (PVC) "AW" 250.00btg9,300.000.0- Kabel Power + kabel Kontrol NYM 3 x 2,5 mm + pvc 20mm0.00m'17,600.000.0- Alat Batu dan Tes Comusioning0.00unit150,000.000.0


Pekerjaan instalasi pipa Refrigern lengkap denganIsolasi Insoplex /Superloan- Pipa dia 1/4" dan 1/2"60.00m'90,000.005,400,000.00- Pipa Air buangan (PVC) "AW" 258.00btg9,300.0074,400.00- Kabel Power + kabel Kontrol NYM 3 x 2,5 mm + pvc 20mm100.00m'17,600.001,760,000.00- Alat Batu dan Tes Comusioning4.00unit150,000.00600,000.00

AC SPLIT CEILING CASET1AC Split - Kap. 27.000 Btu/h ( 3 Pk )6.00unit22,112,100.00132,672,600.00 Type : Ceiling Cassette

Pekerjaan instalasi pipa Refrigern lengkap denganIsolasi Insoplex /Superloan- Pipa dia 3/8" dan 5/8"90.00m'116,600.0010,494,000.00- Pipa Air buangan (PVC) "AW" 2512.00btg9,300.00111,600.00- Kabel Power NYY 4 x 4 mm + pvc 20mm90.00m'39,200.003,528,000.00- Kabel kabel Kontrol NYM 3 x 2,5 mm + pvc 20mm90.00m'17,600.001,584,000.00- Alat Batu dan Tes Comusioning6.00unit46,600.00279,600.00

2AC Split - Kap. 35.000 Btu/h ( 3,5 Pk )0.00unit23,325,000.000.0 Type : Ceiling Cassette

Pekerjaan instalasi pipa Refrigern lengkap denganIsolasi Insoplex /Superloan- Pipa dia 3/8" dan 3/4"0.00m'135,200.000.0- Pipa Air buangan (PVC) "AW" 250.00btg9,300.000.0- Kabel Power NYY 4 x 4 mm + pvc 20mm0.00m'39,200.000.0- Kabel kabel Kontrol NYM 3 x 2,5 mm + pvc 20mm17,600.000.0- Alat Batu dan Tes Comusioning0.00unit46,600.000.0

3AC Split - Kap. 39.500 Btu/h ( 4 Pk )8.00unit25,564,200.00204,513,600.00 Type : Ceiling Cassette

Pekerjaan instalasi pipa Refrigern lengkap denganIsolasi Insoplex /Superloan- Pipa dia 3/8" dan 3/4"120.00m'135,200.0016,224,000.00- Pipa Air buangan (PVC) "AW" 2516.00btg9,300.00148,800.00- Kabel Power NYY 4 x 4 mm + pvc 20mm120.00m'39,200.004,704,000.00- Kabel kabel Kontrol NYM 3 x 2,5 mm + pvc 20mm120.00m'17,600.002,112,000.00- Alat Batu dan Tes Comusioning8.00unit46,600.00372,800.00

Sub Total 467,695,600.00

TOTAL905,954,400.00

&F - &A&P

(7) HD

NO.ITEM PEKERJAANVOLSATRAB ADDHARGA SATUANJUMLAH HARGAPEKERJAAN HYDRANT 0%Pengadaan dan pemasangan Alat Pemadam KebakaranPanel kontrol, Wiring, Pondasi

1Diesel Hydrant Pump1Unit223,360,200.00223,360,200.00Model : Centrifugal End SuctionType : 50 - 26Capacity : 500 USGPMT. Head : 70 MPower : 37 Kw/ 380 V / 3 Ph/ 50 Hz/ 2900 RpmC/W : Control Panel Mengacu NFPA-20 STANDARTAccesories : sudah lengkap dengan Radiator, Air Cleaner, Accu,Silincer, Panel DC (ampere meter, oil meter, temperature),Tanki Solar, base frame, dll.

2Electric Hydrant Pump1Unit110,840,400.00110,840,400.00Model : Centrifugal End SuctionType : 50 - 26Capacity : 500 USGPMT. Head : 70 MPower : 37 Kw/ 380 V / 3 Ph/ 50 Hz/ 2900 RpmShaft Sealing : Gland PackingMotor : Cmg / WesternSucht/Discht : 65 MM / 50 MMC/W : Control Panel Mengacu NFPA-20 STANDARTKet : Pompa sudah terkopel dengan ElectricMotor diatas base Plate dan Control Panel.

3Jockey Fire Pump1Unit29,856,000.0029,856,000.00Model : VERTICAL MULTI STAGE IN LINEType : EVS4 - 10Capacity : 15 USGPMT. Head : 70 MeterPower : 2,2 Kw/ 380 V / 3 Ph/ 50 Hz/ 2900 RpmDriven : Standart ManufactureSucht/Discht : 32 MM / 32 MMC/W : Control Panel Mengacu NFPA-20 STANDART41Kabel FRC 4 x 1 x 25 mm + PVC 50mm12.00m'340,800.004,089,600.002Kabel FRC 4 x 1 x 4 mm + PVC 50mm12.00m'111,600.001,339,200.003- Tenki Solar 1.00unit5,131,500.005,131,500.00

4AccessoriesGate Valve 1004.00bh2,854,900.0011,419,600.00 502.00bh1,833,300.003,666,600.00

Check Valve 1002.00bh3,097,500.006,195,000.00 501.00bh1,614,000.001,614,000.00Flexible Join 1004.00bh914,300.003,657,200.00 502.00bh429,100.00858,200.00

Strainer = Fiter air dari tengki ke pompa 1002.00bh2,318,500.004,637,000.00 501.00bh1,103,700.001,103,700.00Foot Valve = Filter Air dari tenki ke pompa 1002.00bh3,540,700.007,081,400.00 501.00bh1,334,100.001,334,100.00Pressure Switch1.00bh278,900.00278,900.00Pressure Gauge6.00bh167,000.001,002,000.00

6Pemipaan- Pipa Black steel Sch 40 dia 100 mm1.00set3,509,900.003,509,900.00 200 ( Pipa Header)12.00m314,800.003,777,600.00 100Sub 1424,752,100.002.INSTALASI PIPA RISER1- Pipa Black steel Sch 40 dia 150 mm1.00set3,509,900.003,509,900.002- Fiting - fiting Matrial Bantu12.00m314,800.003,777,600.00

Assesories3- Gate Valve dia 100 mm3.00bh2,854,900.008,564,700.004- Automatic air vent dia 25 mm3.00bh797,700.002,393,100.00Sub 218,245,300.00

3.INSTALASI PIPA HYDRANT

3Site Plan Jaringan LuarPengadaan dan pemasangan pipa Sch.40 lengkapperalatan fitting, isolasi dll. 100265.00
Windows Royale: Windows Royale:m450,600.00119,409,000.00

Pillar hydrant4.00bh2,136,500.008,546,000.00Type : 14 AP

Out Door Hydrant Box4.00unit2,047,900.008,191,600.00Lengkap :Fire hose rackFire hose dan Nozzle diameter 2"

Seamese Connection 1001.00unit2,010,600.002,010,600.00Check Valve 1001.00unit3,097,500.003,097,500.00Lengkap bak kontrolGalian Tanah dan Urugan265.00m11,100.002,941,500.00

4Lantai SatuPekerjaan hydrant boxPengadaan dan pemasangan pipa Black steel Sch 40 lengkapperalatan fitting, penggantung dll. 10049.00m450,60022,079,400.00 656.00m265,0001,590,000.00Indoor hydrant box2.00unit2,061,900.004,123,800.00Lengkap :Fire hose 40 x 30 mHydrant Valve 40 , 65Hnozzle 40 dan Hose rackAccessoriesGate Valve 652.00bh2,145,900.004,291,800.00

5Lantai DuaPekerjaan hydrant boxPengadaan dan pemasangan pipa Black steel Sch 40 lengkapperalatan fitting, penggantung dll. 10055.00m450,60024,783,000.00 656.00m247,200.001,483,200.00Indoor hydrant box2.00unit2,061,9004,123,800.00Lengkap :Fire hose 40 x 30 mHydrant Valve 40 , 65Gate Valve 652.00bh2,145,9004,291,800.00Sub 3210,963,000.00

TOTAL PEK HYDRAN653,960,400.00

&9&F - &A&P

(8) PL

NO.ITEM PEKERJAANVOLSATRAB ADDHARGA SATUANJUMLAH HARGA0%

PEKERJAAN PLUMBING1PERALATAN UTAMA2Sumur Dangkal1.00unit22,205,400.0022,205,400.00Kap. : 40 L/mHead : 30 m ( disesuaikan lapangan)Type : Jet PumpDaya : 5,5 kW ( disesuaikan lapangan)

3Package Pompa Booster 1.00set63,444,000.0063,444,000.00Centrifugal and SectionType : 2 x E 32-20Paralel /Alternate Operation SystemCapasity : 2 x 100 L/m T.Head : 25 mMotor 2 x(1,1 kw) x 380V x3 x 50Hz x 1500RpmPressure Tank 100 LControl PanelPresure SwitchPressure GaugeGate ValveBooster Skid BaseSoft Water Hammer Check ValveHider PipaKabel NYY 4 x 4mm + PVC 25mm

4Pompa Penguras1.00unit13,995,000.0013,995,000.00Type : Centrifugal and SectionKap : 100 L/mHead : 15 mDaya : 0.4 kwKabel NYY 4 x 4mm + PVC 25mm

CONTROL PANEL AUTOMATIC PARALLEL ALTERNATE 1.00set10,263,000.0010,263,000.00Aplikasi : SUMP PUMPOperation : Parallel AlternatePower : 1,1 Kw/ 380 V/ 3 Phs/ 50 Hz/ 2900 Rpm

INSTALASI UTAMA5Instalasi Pipa RiserPipa air bersih PPR 5081.60m'132,000.0010,771,200.00Fitting & Material Bantu1.00lot1,399,500.001,399,500.00Sub 1122,078,100.00

2.INSTALASI PIPA AIR BERSIHInstalasi Lantai SatuPipa air bersih PPR 5090.09m'132,000.0011,891,880.00 4068.00m'87,200.005,929,600.00 20124.00m'26,500.003,286,000.00Gate Valve dia 50 mm1.00bh376,900.00376,900.00Fiting - fiting Matrial Bantu1.00ls1,632,700.001,632,700.00

Instalasi Lantai DuaPipa air bersih PPR 5083.00m'132,000.0010,956,000.00 4022.50m'87,200.001,962,000.00 2087.00m'26,500.002,305,500.00Gate Valve dia 50 mm1.00bh376,900.00376,900.00Fiting - fiting Matrial Bantu1.00ls1,632,700.001,632,700.00Sub 240,350,180.00

TOTAL PEK.PIPA AIR BERSIH162,428,280.00

3.INSTALASI AIR KOTOR & AIR BEKAS PEKERJAAN IPAL1SEPTICTANK TYPE SI 35 CAP 5 M3 1.00bh41,891,700.0041,891,700.00Septictank Biotechnologi dengan contact airation system

2Lantai - SatuPipa Air Kotor & Bekas( PVC ) "AW" 100128.00m'96,300.0012,326,400.00 8048.00m'58,200.002,793,600.00 5024.00m'29,800.00715,200.00Fitting & Material Bantu1.00ls419,800.00419,800.00

- AccessoriesClean Out 1006.00bh115,300.00691,800.00Floor drain 1008.00bh179,100.001,432,800.00

Pipa vent ( PVC ) "D" 5036.00m'18,600.00669,600.00Fitting & Material Bantu1.00ls306,000.00306,000.00

4Lantai - DuaPipa Air Kotor & Bekas( PVC ) "AW" 10042.00m'96,300.004,044,600.00 8024.00m'58,200.001,396,800.00 5036.00m'29,800.001,072,800.00Fitting & Material Bantu1.00ls419,800.00419,800.00

- AccessoriesClean Out 1006.00bh115,300.00691,800.00Floor drain 508.00bh179,100.001,432,800.00

Pipa vent ( PVC ) "D" 5024.00m'18,600.00446,400.00Fitting & Material Bantu1.00ls306,000.00306,000.00

5Lantai - AtapPipa air hujan ( PVC ) "AW" 100184.00m'96,300.0017,719,200.00Fitting dan Material Bantu1.00lot1,539,400.001,539,400.00

Roof Drain 10023.00bh199,200.004,581,600.00

TOTAL PEK.PIPA AIR KOTOR &BEKAS94,898,100.00TOTAL BIAYA 257,326,380.00

&F - &A&P

(9) EL

NO.ITEM PEKERJAANVOLSATRAB ADDHARGA SATUANJUMLAH HARGA0%PEKERJAAN MEKANIKAL-ELEKTRIKAL

1BIAYA PENYAMBUNGAN (BP)164.50513,100.0084,404,950.002UANG JAMINAN PELANGGAN (UJL)0.0

TOTAL BIAYA PENYAMBUNGAN DAYA84,404,950.00

IPEKERJAAN INSTALASI LISTRIK 1PANEL TEGANGAN RENDAHPengadaan,pemasangan dan pengujian seluruh paneltegangan rendah lengkap dengan berbagai jenis CB,peralatan intrumen,relay-relay panel lengkap dengan accessories lainnya sesuai gambar rencana dan spesifikasi teknis

1( LVMDP ) PHB UTR 1.00unit88,676,900.0088,676,900.002 PHB PENERANGAN / AC1.00unit39,394,900.0039,394,900.003Panel Penerangan Lantai Satu1.00unit9,531,900.009,531,900.004Panel Penerangan Lantai Dua1.00unit9,531,900.009,531,900.005Panel Penerangan Jalan & Luar 1.00unit7,794,700.007,794,700.006Panel Distribusi AC Split Wall Lantai Satu1.00unit18,388,000.0018,388,000.007Panel Distribusi AC Split Wall Lantai Dua1.00unit18,388,000.0018,388,000.008Panel Distribusi Pompa 1.00unit13,848,000.0013,848,000.00Sub .1205,554,300.00

2KABEL DISTRIBUSI TEGANGAN RENDAHPengadaan,pemasangan dan pengujian seluruh pekerjaaankabel distribusi tegangan rendah lengkap dengan pe -lindung kabel,junction box,penyambungan,klem,sepatu kabel dan assesories lainya sesua gambar

1Kabel dari KWH M PLN ke LVMDP: NYY 4 x 150 mm12.00m'853,200.0010,238,400.002Kabel dari LVMDP ke PHB : NYFGBY 4 x 150 mm78.00m'968,400.0075,535,200.003Kabel dari LVMDP ke P.Jalan: NYY 4 x 10 mm18.00m'74,400.001,339,200.004Kabel dari LVMDP ke PD. Pompa: NYY 4 x 25 mm12.00m'169,400.002,032,800.005Kabel dari PHB ke P.Penerangan Lt.1: NYY 4 x 10 mm8.00m'74,400.00595,200.006Kabel dari PHB ke P.Penerangan Lt.2: NYY 4 x 10 mm14.00m'74,400.001,041,600.007Kabel dari PHB ke P.Distribusi AC Lt.1: NYY 4 x 25 mm8.00m'169,400.001,355,200.008Kabel dari PHB ke P.Distribusi AC Lt.2: NYY 4 x 25 mm14.00m'169,400.002,371,600.00Sub .294,509,200.003INSTALASI PEMBUMIAN TEGANGAN RENDAH1BC 6 mm120.00m'10,800.001,296,000.002BC 95 mm32.00m'137,100.004,387,200.003Batang Pentanahan (Ground Rod) 12.00bh349,800.004,197,600.004Matrial Bantu/ Tes Comisioning1.00ls3,498,700.003,498,700.00Sub .313,379,500.00

4PEK. INSTALASI PENERANGAN, FIXTURES & STOP KONTAKPengadaan, Pemasangan dan pengujian seluruh pekerjaanpenerangan dan stop kontak lengkap dengan berbagaijenis lampu dan Armatur berbagai jenis stop kontakconduit, juncetion box klem penyambungan isolasidan Accesoris lainnya sesuai gambar rencana dan spesifikasi teknis.

Lantai Satu1- Lampu TBS 299 TL5 - 4 x 14 w M2117.00bh726,300.0084,977,100.002- Lampu TCH 128 TKI TL5 - 1 x 280.00bh0.03- Down Liht SBH 031 PL-C 2 x 18 W49.00bh308,500.0015,116,500.004- Lam. Cover Acrylic Wastafel2.00bh332,200.00664,400.005- Lam. Cover Acrylic TL 5 Ecsesial - 1 x 14 w Tangga +Battery2.00bh639,600.001,279,200.006- Sklar Tunggal 10 A20.00bh25,500.00510,000.007- Sklar Ganda 10 A8.00bh27,900.00223,200.008- Grid Switch 8 Gang2.00bh895,600.001,791,200.009- Stop Kontak 16 A45.00bh43,000.001,935,000.0010- Instalasi Penerangan kabel 3 x 2,5mm + pvc 20 mm170.00titik279,900.0047,583,000.0011- Instalasi Stop Kontak kabel 3 x 2,5 mm + pvc 20 mm45.00titik303,200.0013,644,000.0012- Matrial Bantu1.00ls2,565,700.002,565,700.00

Lantai Dua1- Lampu TBS 299 TL5 - 4 x 14 w M2144.00bh726,300.00104,587,200.002- Lampu TCH 128 TKI TL5 - 1 x 2828.00bh247,600.006,932,800.003- Down Liht SBH 031 PL-C 2 x 18 W43.00bh308,500.0013,265,500.004- Lam. Cover Acrylic Wastafel2.00bh332,200.00664,400.005- Lam. Cover Acrylic TL 5 Ecsesial - 1 x 14 w Tangga +Battery2.00bh639,600.001,279,200.006- Sklar Tunggal 10 A19.00bh25,500.00484,500.007- Sklar Ganda 10 A9.00bh27,900.00251,100.008- Grid Switch 8 Gang3.00bh895,600.002,686,800.009- Stop Kontak 16 A50.00bh43,000.002,150,000.0010- Instalasi Penerangan kabel 3 x 2,5mm + pvc 20 mm219.00titik279,900.0061,298,100.0011- Instalasi Stop Kontak kabel 3 x 2,5 mm + pvc 20 mm50.00titik303,200.0015,160,000.0012- Matrial Bantu1.00ls2,565,700.002,565,700.00

Site Plan1Kabel Instalasi lampu termasuk galian & urugan 0.02- NYFGbY 4 x 6 mm2360.00m'47,500.0017,100,000.003- NYM 3 x 2,5 mm2 104.00m'16,400.001,705,600.004- Galian tanah dan urugan 360.00m'12,400.004,464,000.005Tiang Lampu Jalan GIP & Pondasi ( 5 ", 4, 3" ) 9 m5.00btg1,772,700.008,863,500.006Lampu Jalan mercury 1 x 150 Watt5.00bh1,492,800.007,464,000.007Lampu Taman lengkap lampu PL 25 W11.00bh1,166,200.0012,828,200.008Tiang lampu GIP 3",2" tinggi 2 m termasuk pondasi11.00btg699,700.007,696,700.009Peralatan bantu instalasi 1.00ls5,395,300.005,395,300.00Sub .4447,131,900.00

PEKERJAAN KABEL TRAY1- Cable Tray 100 x 300 mm224.00m'247,200.0055,372,800.002- Elbow (Radius) for Tray 2.00bh135,200.00270,400.003- TEE (Radius) for Tray 6.00153,900.00923,400.004- Vertical Access Box 250 X 200 X 50mm 14.00bh138,700.001,941,800.005- Matrial Bantu1.00ls1,632,700.001,632,700.00Sub .560,141,100.00

TOTAL PEK. LISTRIK820,716,000.00

IIPEKERJAAN PENANGKAL PETIRPengadaan, Pemasangan dan pengujian seluruh pekerjaanPenangkal petir lengkap dengan air terminal systemnon radio aktif bak kontrol teknis elektroda pembumian, kabel pembumian conduit klem dan Accesoris lainnya sesuai gambar rencana dan spesifikasi teknis.

1- E.F * Lightning Protection 1.00unit18,286,800.0018,286,800.002- E.F * HV Lightning Carrier (Coaxial Cable)42.00m'443,100.0018,610,200.003- Connecting Sleeve1.00bh447,800.00447,800.004- Earth Steel Copper Rod 5/8"12.00m'326,500.003,918,000.005- Earth Rod Coupling8.00bh10,700.0085,600.006- Earth Clamp1.00bh10,700.0010,700.007- Driving Tip1.00bh88,600.0088,600.008- Driving Stud1.00bh349,800.00349,800.00

TOTAL PEK. PENANGKAL PETIR41,797,500.00

IIIPEKERJAAN FIRE ALARM1MCFA lengkap Annunciator,Battery chargers1unit20,152,000.0020,152,000.00kap. 8 Zone2Annunciator 8 Zone1unit7,815,000.007,815,000.003TBFA / JBFA ( 5 Pair )2bh607,400.001,214,800.00

4Instalasi Fire Alarm Lantai 1aSmoke Detector17.00bh326,600.005,552,200.00bROR26.00bh129,000.003,354,000.00cAlarm Bell2.00bh273,900.00547,800.00dIndicator Lamp2.00bh91,600.00183,200.00eManual push button2.00bh105,800.00211,600.00gInstalasi fire alarm43.00ttk253,700.0010,909,100.00hMaterial bantu1.00ls971,300.00971,300.00

Lantai 2aSmoke Detector18.00bh326,600.005,878,800.00bROR25.00bh129,000.003,225,000.00cAlarm Bell2.00bh273,900.00547,800.00dIndicator Lamp2.00bh91,600.00183,200.00eManual push button2.00bh105,800.00211,600.00fInstalasi fire alarm43.00ttk253,700.0010,909,100.00gMaterial bantu1.00ls1,055,500.001,055,500.00

5Kabel reiser & Kabel kontrolaMCFA ke TBFA 1,2 FRC 5 x 2 x 2,5 mm288.00m99,800.008,782,400.00bKabel kontrol ke Annunciator,ke pompa.,Tata suara1.00ls311,800.00311,800.006Testing commissioning1.00ls1,871,100.001,871,100.00

TOTAL PEK. FIRE ALARM83,887,300.00

IVPEKERJAAN TATA SUARA

1.Peralatan Utama1.1Paging systemaEmergency microphone1bh1,869,800.001,869,800.00bAM/FM Tuner1bh3,234,400.003,234,400.00dCD Player1bh3,578,700.003,578,700.00eFree Recorder Evacuation1bh7,237,900.007,237,900.00fMixer Free Amplifier1bh8,387,700.008,387,700.00gEqualizer1bh5,559,200.005,559,200.00hZone Selector1bh2,513,100.002,513,100.00iMDF TS1bh3,879,800.003,879,800.00jCabinet rack1bh4,969,800.004,969,800.00

2Instalasi Tata suaraLantai 1aCeilling speaker ( 3 Watt )23.00bh76,400.001,757,200.00cVolume Control3.00bh160,300.00480,900.00dInstalasi speaker23.00ttk253,700.005,835,100.00eTerminal box TS/JBSS1.00bh502,600.00502,600.00fMaterial bantu1.00ls416,100.00416,100.00

Lantai 2aCeilling speaker ( 3 Watt )25.00bh76,400.001,910,000.00cVolume Control2.00bh160,300.00320,600.00dInstalasi speaker25.00ttk253,700.006,342,500.00eTerminal box TS/JBSS1.00bh502,600.00502,600.00fMaterial bantu1.00ls534,900.00534,900.00

3Kabel reiser dari MDFTS ke TBTS1,2 NYMHY 6 x 3 x 2,5 mm280m75,000.006,000,000.004Testing commissioning1ls1,871,100.001,871,100.00

TOTAL PEK. TATA SUARA67,704,000.00

VPEKERJAAN INSTALASI TELEPHONE

1PABX SYSTEM1unit63,817,200.0063,817,200.00Type : TDA 600Kapasitas : 8Line / 48 Extention Expandable1 Buah Card KX-TDA 0181 XJ1 Buah Card KX-TDA 0484 ( 4 Channal VOIP Gabeway Card)1 Buah Power Suplay KX -TDA 0103X2 Buah Pesawat Telp KX -DT333Key Telp display handsfreeConector 1 T 100 : Terminal Box MDF

2 Instalasi dari Rumah Kabel s/d MDF ;80.94m'38,100.003,083,814.00 ( Jelly Armoured Cable 20 x 2 x 0,8 mm ) + Sparing PVC 4" + Galian

3Kabel dari MDF - PABX ke :- SDF - 3 : ITC 50 X 2 pair x 0,6 mm12.00m'58,900.00706,800.00

2Lantai 1Terminal Box Telepon1.00bh419,800.00419,800.00Extention Telepon/Outlet Telepon16.00ttk38,100.00609,600.00Instalasi Telepon16.00ttk218,200.003,491,200.00Kabel ITC 10x2x0,6mm250.00m7,700.00385,000.00Material Bantu1.00ls100,000.00100,000.00Kabel ITC 30x2x0,6mm2

3Lantai 2Terminal Box Telepon1.00bh419,800.00419,800.00Extention Telepon/Outlet Telepon19.00ttk38,100.00723,900.00Instalasi Telepon19.00ttk218,200.004,145,800.00Kabel ITC 10x2x0,6mm250m7,700.00385,000.00Material Bantu1ls151,200.00151,200.00Kabel ITC 30x2x0,6mm2

TOTAL PEK. TELEPHONE78,439,114.00

VIPEKERJAAN CCTV1Peralatan UtamaPengadaan pemasangan dan pengujian seluruh peralatan utama CCTV lengkap dengan Main Boxdan assesories lainya sesuai gambar rencana danspesifikasi teknis

1Digital Video Recording (DVR) 4 ch MPEG4 Network Backup1.00set24,435,200.0024,435,200.00Harddisk seagate SATA 500 GB2LCD CCTV Monitor 15'1.00set6,335,000.006,335,000.00UPS 0,5 KVA1.00unit7,277,400.007,277,400.00Cabinet Rack utk CCTV1.00set4,198,500.004,198,500.00

2Instalasi Lantai 1

3Lantai Satu1/3" color Dome Camerawith lens f3.6mm 420 TVL 0.3 lux/F2.010.00bh1,991,000.0019,910,000.00Instalasi CCTV Kabel RG 6/SA + Connector10.00titik326,500.003,265,000.00Instalasi Power Supplay unit, input 220 VAC output 24 VDC 750mA2.00bh209,900.00419,800.00Camera mounting bracket for CCD, wall or ceiling type1.00bh80,200.0080,200.00

3Lantai Dua1/3" color Dome Camerawith lens f3.6mm 420 TVL 0.3 lux/F2.06.00bh1,991,000.0011,946,000.00Instalasi CCTV Kabel RG 6/SA + Connector6.00titik326,500.001,959,000.00Instalasi Power Supplay unit, input 220 VAC output 24 VDC 750mA2.00bh209,900.00419,800.00Camera mounting bracket for CCD, wall or ceiling type1.00bh80,200.0080,200.00

TOTAL PEK. CCTV80,326,100.00

VIIPEKERJAAN INSTALASI KABEL DATAPengadaan dan pemasangan instalasikabel data termasuk bobokan alat bantu sehingga dapatberfungsi dengan baik.Lantai 1aSwitch 24 port UTP10/100/1000Mbps managable1.00bh16,327,500.0016,327,500.00bRack temperet glass door termasuk Roof mounted1.00bh3,727,900.003,727,900.00fan wall mounted 8UcFace platekit single port+ modularJack12.00bh68,900.00826,800.00dInstalasi kabel data menggunakan UTP Cat 620.00ttk733,200.0014,664,000.00dalam conduit pipa HIdPatch Cord UTP cat 6 7f12.00bh417,500.005,010,000.00eAMP Patch Panel 24 port Unshielded cat 61.00bh1,975,800.001,975,800.00fMaterial bantu1.00ls802,500.00802,500.00

Lantai 2aSwitch 24 port UTP10/100/1000Mbps managable1.00bh16,327,500.0016,327,500.00bRack temperet glass door termasuk Roof mounted1.00bh3,727,900.003,727,900.00fan wall mountedcFace platekit single port+AMP modularJack11.00bh68,900.00757,900.00dInstalasi kabel data menggunakan UTP cat 620.00ttk733,200.0014,664,000.00dalam conduit pipa HIdPatch Cord UTP cat 6 7f11.00bh417,500.004,592,500.00ePatch Panel 24 port Unshielded cat 61.00bh1,975,800.001,975,800.00fMaterial bantu1.00ls802,500.00802,500.00

Kabel RaiseraUTP Cable cat 6 (dari Switch ke server)45.00m14,900.00670,500.00bUTP Cable cat 6 (dari Switch ke swich)45.00m14,900.00670,500.00cLabeling,Testing1.00Lot1,813,600.001,813,600.00

TOTAL PEK. INSTALASI KABEL DATA89,337,200.00

TOTAL1,262,207,214.00

&F - &A&P

Rekap

NOJENIS PEKERJAANRAB

APEKERJAAN ELEKTRIKAL

IBIAYA PENYAMBUNGN DAYA84,404,950.00

IPEKERJAAN LISTRIK1PEKERJAAN PANEL205,554,300.002PEKERJAAN KABEL DAYA94,509,200.003PEMBUMIAN13,379,500.004PEKERJAAN INSTALASI PENERANGAN & STK447,131,900.005PEKERJAAN KABEL TRAY60,141,100.00I PEKERJAAN LISTRIK820,716,000.00

IIPEKERJAAN PENANGKAL PETIR41,797,500.00IIIPEKERJAAN FIRE ALARM83,887,300.00IVPEKERJAAN TATA SUARA67,704,000.00VPEKERJAAN INSTALASI TELEPHONE78,439,114.00VIPEKERJAAN CCTV80,326,100.00VIIPEKERJAAN DATA89,337,200.00

TOTAL PEKERJAAN ELEKTRIKAL1,346,612,164.00

BPEKERJAAN MEKANIKALIPEKERJAAN PLUMBING1PEKERJAAN INSTALASI AIR BERSIH162,428,280.005PEKERJAAN INSTALASI PIPA AIR KOTOR & BEKAS94,898,100.00

I PEKERJAAN PLUMBING257,326,380.00

IIPEKERJAAN TATA UDARA905,954,400.00

IIIPEKERJAAN FIRE HYDRANT653,960,400.00

TOTAL PEKERJAAN MEKANIKALRp1,817,241,180.00

TOTAL PEKERJAAN MEKANIKAL DAN ELEKTRIKALRp3,163,853,344.00

&F - &A &P

(10) K2-BGNN PENNJG


FPEKERJAAN BANGUNAN PENUNJANG

APEKERJAAN GROUND RESERVOIRUkuran Bangunan Adalah 8x5x2,7 m1Galian tanah dan buang tanah119.50m360,678.007,251,297.082Pasir urug 10 cm2.71m3223,414.00605,228.533Lantai kerja t=5cm1.35m3747,798.001,012,892.394PLAT LANTAI DASAR - Beton K-3509.45m31,019,582.009,631,991.15- Besi beton791.94kg13,213.8910,464,544.62 - Waterstop24.00m160,600.001,454,400.005DINDING GWR - Bekisting dinding sisi luar ,bataco69.96m285,027.005,948,488.92 - Bekisting dinding sisi dalam ,multiplek96.36m2167,900.0016,178,844.00 - Beton K-35014.40m31,019,582.0014,681,980.80 - Besi beton875.00kg13,213.8911,562,153.756KOLOM GWR - Beton K-3502.16m31,019,582.002,202,297.12 - Besi beton302.88kg13,213.894,002,223.00 - Bekisting kolom28.80m2167,900.004,835,520.007Waterproofing coating sisi dalam84.00m233,500.002,814,000.008Screed pelindung waterproofing84.00m237,300.003,133,200.009Keramik 30 x 3084.00m2228,175.0019,166,700.0010Tangga monyet 1.00unit466,500.00466,500.00

BPEKERJAAAN RUMAH POMPA1PLAT LANTAI BETON- Beton K-3504.22m31,019,582.004,306,714.37- Besi beton679.17kg13,213.898,974,433.63- Bekisting kayu/multipek24.00m2167,900.004,029,600.002PLAT ATAP- Beton K-3507.20m31,019,582.007,340,990.40- Besi beton414.58kg13,213.895,478,258.56- Bekisting kayu/multipek76.00m2167,900.0012,760,400.003BALOK ATAP- Beton K-3502.19m31,019,582.002,232,884.58- Besi beton228.15kg13,213.893,014,749.00- Bekisting kayu/multipek24.60M2167,900.004,130,340.00

4- Pasang Dinding bata ringan54.20m2129,571.007,022,748.205- Plesteran ad dry mortar111.12m239,152.004,350,570.246- Cat Dinding Weathershield Pro, ex. Dulux ICI atau setara55.56m228,678.371,593,370.247- Cat Dinding Emulsi ex.Dulux ICI atau setara55.56m225,002.371,389,131.688- Waterproofing membrane atap53.70m233,500.001,798,950.009- Screed pelindung waterproofing53.70m237,300.002,003,010.0010- Pintu besi fin. Cat duco , lengkap dengan accessories2.00unit12,129,000.0024,258,000.0011- Louvre besi fin. Cat duco2.00unit2,332,500.004,665,000.00Total pekerjaan Ground Reservoar & Rumah Pompa214,761,412.26

CPEKERJAAN KOLAM 1galian tanah 4,400.00m352,600.00231,440,000.002pembuangan Tanah 4,400.00m332,600.00143,440,000.003penanaman rumput gajah mini 180.00m218,600.003,348,000.004pek. r. Serbaguna45.00M22,332,500.00104,962,500.005pek. Toilet2.00unit13,995,000.0027,990,000.006pek. R. pompa1.00ls9,330,000.009,330,000.007pas. Paving180.00m283,900.0015,102,000.008pemadatan tanah180.00m218,600.003,348,000.009Sirtu class B/Sub Base (t=25cm)45.00m3261,200.0011,754,000.0010Crushed stone class A/Base course (t=20cm)36.00m3251,900.009,068,400.0011Pasir abu batu t=5 cm9.00m3121,200.001,090,800.0012Pasang batu kali370.00m3803,731.00297,380,470.0013 Gudang9.00m21,866,000.0016,794,000.00Total pekerjaan Kolam875,048,170.00PEKERJAAN BANGUNAN PENUNJANG1,089,809,582.26


(11) Landscape


GPEKERJAAN SITE DEVELOPMENT

1Penyiapan badan jalan, pemadatan tanah CBR 6%2,428.00m22,300.005,584,4002Galian Tanah untuk jalan148.00m360,678.008,980,3443Urugan dan pemadatan tanah (t=20 cm)485.60m317,700.008,595,1204Sirtu class B/Sub Base (t=25cm)607.00m3248,976.00151,128,4325Crushed stone class A/Base course (t=20cm)485.60m3265,776.00129,060,8266Pasir abu batu t=5 cm121.40m3116,600.0014,155,2407Paving block t=8 cm K3502,428.00m2118,798.00288,441,5448Kerb Pracetak Abu - Abu Uk 16/20.30.40 K-300579.00m192,000.6053,268,3479Saluran keliling gedung U-Ditch 40 x40200.00m1268,700.0053,740,00010Bak kontrol Berikut tutup 60 x 6013.00Bh209,900.002,728,70011Rumput Gajah mini300.00m218,600.005,580,000PEKERJAAN SITE DEVELOPMENT721,262,953


AN.ARSITEKANALISA HARGA SATUAN PEKERJAANPEKERJAAN ARSITEKTUR

NO JENIS PEKERJAANVOLUMEHARGA-SATMATERIALUPAHJUMLAH ( Rp )( Rp )( Rp )( Rp )

1 Pasangan Bata Ringan batu dengan perekat MU ( Tebal.10 cm ) Bata ringan T.10 cm8.50bh7,900.0067,150.00 Bahan MU.380 Untuk pasangan6.00kg3,600.0021,600.00 Pekerja0.15oh88,200.0013,230.00 Tukang batu0.12oh103,800.0012,456.00 Kepala tukang batu0.02oh119,600.001,794.00 Mandor0.02oh135,200.002,028.0029,508.00Jumlah118,258.00Jasa 10 %11,825.80Juml.Harga130,083.80147,849.351.14%

2 Pasangan Bata Ringan batu dengan perekat MU ( Tebal.6 cm ) Bata ringan T.6 cm8.50bh6,000.0051,000.00 Bahan MU.380 Untuk pasangan6.00kg3,600.0021,600.00 Pekerja0.15oh88,200.0013,230.00 Tukang batu0.12oh103,800.0012,456.00 Kepala tukang batu0.02oh119,600.001,794.00 Mandor0.02oh135,200.002,028.0029,508.00Jumlah102,108.00Jasa 10 %10,210.80Juml.Harga112,318.800.00.0%

3 Pasangan Batako, 1 Pc : 6 Psr Batako12.50bh2,500.0031,250.00 Semen PC1.60kg1,240.001,984.00 Pasir Pasang0.05m3248,800.0012,440.00 Pekerja0.15oh88,200.0013,230.00 Tukang batu0.12oh103,800.0012,456.00 Kepala tukang batu0.02oh119,600.001,794.00 Mandor0.02oh135,200.002,028.0029,508.00Jumlah75,182.00Jasa 10 %7,518.20Juml.Harga82,700.20709,500.008.58%

3 Plester dinding bahan MU /m Bahan MU.301 Untuk Plester11.00kg1,100.0012,100.003.1 m2 Pasangan batako, 1 Pc :4 Ps0.0 Pekerja0.10oh88,200.008,820.0013BhBatako0.00.0 Tukang batu0.10oh103,800.0010,380.009.68KgSemen portland0.00.0 Kepala tukang batu0.02oh119,600.002,392.00 0.045m3Pasir pasang0.00.0 Mandor0.02oh135,200.002,704.0024,296.00Sub total : 0.0Jumlah36,396.00UpahAn. SNI ( Revisi ) 6.12.2Jasa 10 %3,639.600.3OhPekerja0.00.0Juml.Harga40,035.6038,400.000.00.0%0.1OhTukang batu0.00.00.01OhKepala tukang0.00.03 Acian dinding bahan MU /m Bahan MU.200 Untuk Aci3.00kg3,800.0011,400.00Bahan An. SNI ( Revisi ) 6.12.1 Pekerja0.05oh88,200.004,410.0013BhBatako0.00.0 Tukang batu0.05oh103,800.005,190.009.68KgSemen portland0.00.0 Kepala tukang batu0.01oh119,600.001,196.00 0.045m3Pasir pasang0.00.0 Mandor0.01oh135,200.001,352.0012,148.00Sub total : 0.0Jumlah23,548.00UpahAn. SNI ( Revisi ) 6.12.2Jasa 10 %2,354.800.3OhPekerja0.00.0Juml.Harga25,902.80709,500.0027.39%0.1OhTukang batu0.00.0

4 Pek. Acian bahan semen PC /m 0.015OhMandor0.00.0 Semen Pc3.25kg1,240.004,030.00Sub total : 0.0 Pekerja0.15oh88,200.0013,230.00Total per : M30.0 Tukang batu0.10oh103,800.0010,380.00 Kepala tukang batu0.01oh119,600.001,196.00 Mandor0.01oh135,200.001,081.60Jumlah29,917.60Jasa 10 %2,991.76Juml.Harga32,909.36

5 Pekerjaan Sceed T.4 cm /m Pasir beton0.05m3250,100.0011,254.50 Semen Pc15.00kg1,240.0018,600.00 Pekerja0.21oh88,200.0018,522.00 Tukang batu0.21oh103,800.0021,798.00 Kepala tukang batu0.02oh119,600.002,631.20 Mandor0.02oh135,200.002,974.40Jumlah75,780.10Jasa 10 %7,578.01Juml.Harga83,358.11

6 Pasangan Batu bata batu ad. 1 : 5 Bata merah70.00bh500.0035,000.00 Pasir Pasang0.04m3248,800.009,952.00 Semen11.00kg1,240.0013,640.00 Pekerja0.30oh88,200.0026,460.00 Tukang batu0.10oh103,800.0010,380.00 Kepala tukang batu0.01oh119,600.001,196.00 Mandor0.02oh135,200.002,028.0040,064.00Jumlah98,656.00Jasa 10 %9,865.60Juml.Harga108,521.60

7 Lantai keramik roman. 30 x 30 cm /m Keramik roman. 30 x 30 cm1.00m276,000.0076,000.00 Portland cement13.00kg1,240.0016,120.00 Pasir Pasang0.05m248,800.0011,196.00 Grouting naad MU.4080.35kg2,400.00840.00 Pekerja0.27oh88,200.0023,814.00 Tukang batu0.17oh103,800.0017,646.00 Kepala tukang batu0.03oh119,600.002,990.00 Mandor0.03oh135,200.003,380.0047,830.00Jumlah151,986.00Jasa 10 %15,198.60Juml.Harga167,184.60ERROR:#REF!ERROR:#REF!%8 Lantai keramik roman. 40 x 40 cm /m Keramik roman. 40 x 40 cm1.00m284,000.0084,000.00 Portland cement13.00kg1,240.0016,120.00 Pasir Pasang0.05m248,800.0011,196.00 Grouting naad MU.4080.35kg2,400.00840.00 Pekerja0.27oh88,200.0023,814.00 Tukang batu0.17oh103,800.0017,646.00 Kepala tukang batu0.03oh119,600.002,990.00 Mandor0.03oh135,200.003,380.0047,830.00Jumlah159,986.00Jasa 10 %15,998.60Juml.Harga175,984.600.00.0%9 Lantai Homogeunious Tile Polish Ex Granito. 60 x 60 cm /m ( Salsa ) Homogeunious Tile 60 x 60 cm 1.00m2195,000.00195,000.00 Portland cement13.00kg1,240.0016,120.00 Pasir Pasang0.05m248,800.0011,196.00 Grouting naad MU.4080.35kg2,400.00840.00 Pekerja0.27oh88,200.0023,814.00 Tukang batu0.17oh103,800.0017,646.00 Kepala tukang batu0.03oh119,600.002,990.00 Mandor0.03oh135,200.003,380.0047,830.00Jumlah270,986.00Jasa 10 %27,098.60Juml.Harga298,084.600.00.0%

10 Lantai keramik Anti Slip roman. 20 x 20 cm /m Keramik Anti Slip roman. 20 x 20 cm1.00m274,500.0074,500.00 Portland cement13.00kg1,240.0016,120.00 Pasir Pasang0.05m248,800.0011,196.00 Grouting naad MU.4080.35kg2,400.00840.00 Pekerja0.27oh88,200.0023,814.00 Tukang batu0.17oh103,800.0017,646.00 Kepala tukang batu0.03oh119,600.002,990.00 Mandor0.03oh135,200.003,380.0047,830.00Jumlah150,486.00Jasa 10 %15,048.60Juml.Harga165,534.600.00.0%

11 Dinding keramik roman. 20 x 25 cm /m Keramik dinding roman. 20 x 25 cm1.00m276,000.0076,000.00 Portland cement13.00kg1,240.0016,120.00 Pasir Pasang0.05m248,800.0011,196.00 Grouting naad MU.4080.35kg2,400.00840.00 Pekerja0.33oh88,200.0029,106.00 Tukang batu0.27oh103,800.0028,026.00 Kepala tukang batu0.03oh119,600.002,990.00 Mandor0.03oh135,200.003,380.0063,502.00Jumlah167,658.00Jasa 10 %16,765.80Juml.Harga184,423.80105,061.000.57%

12Plint keramik 10x30 / m1Plint Keramik3.33lbr6,500.0021,666.67Semen0.15Zak62,000.009,114.00Pasir Pasang0.01m3248,800.002,488.00AM Grout0.02kg2,400.0048.00Upah Pas. Keramik0.11m247,830.005,314.44Jumlah38,631.11Jasa 10 %3,863.11Juml.Harga42,494.22

13Plint Homogenus / granito tile 10x60 / m1Plint homogenus tile1.67lbr17,000.0028,333.33Semen0.02Zak62,000.001,488.00Pasir Pasang0.00m3248,800.00248.80AM Grout0.20kg2,400.00480.00Upah Pas. Keramik0.13m247,830.005,978.75Jumlah36,528.88Jasa 10 %3,652.89Juml.Harga40,181.77

14Step nozing tangga.10 x 40 / m1Stair Nosing 10x40 cm2.50lbr18,500.0046,250.00Semen0.12Zak62,000.007,440.00Pasir Pasang0.00m3248,800.00870.80AM Grout0.02kg2,400.0048.00Upah Pas. Keramik0.13m247,830.005,978.75Jumlah60,587.55Jasa 10 %6,058.76Juml.Harga66,646.31

15Plafond Gypsum t = 9 mm + rangka Metal Furing / M2Rangka Plafond1.00m237,500.0037,500.00Gypsum 9 mm0.40lbr70,000.0027,930.00Skrup Gpsum 5 cm12.00bh300.003,600.00Skrup Gpsum 3 cm12.00bh100.001,200.00Joint Tape0.05roll32,500.001,625.00Cornise Gypsum0.01zak43,000.00430.00Alat Bantu1.00ls1,500.001,500.00Pekerja0.15oh88,200.0013,230.00Tukang plafond0.12oh103,800.0012,456.00Kep. Tukang Plafond0.01oh119,600.001,435.20Mandor0.01oh135,200.001,014.00Jumlah101,920.20Jasa 10 %10,192.02Juml.Harga112,112.22

16Plafond GRC t = 4 mm + rangka Metal Furing (Toilet) / M2Rangka Plafond1.00m237,500.0037,500.00GRC.4 MM0.40lbr60,000.0023,940.00Skrup Gpsum 5 cm12.00bh300.003,600.00Skrup Gpsum 3 cm12.00bh100.001,200.00Joint Tape0.05roll32,500.001,625.00Cornise Gypsum0.01zak43,000.00430.00Alat Bantu1.00ls1,500.001,500.00Pekerja0.15oh88,200.0013,230.00Tukang plafond0.12oh103,800.0012,456.00Kep. Tukang Plafond0.01oh119,600.001,435.20Mandor0.01oh135,200.001,014.00Jumlah97,930.20Jasa 10 %9,793.02Juml.Harga107,723.22

17 Cat dinding Luar Dulux Weathershiaed / m ( Ex ICI )Cat Alkali0.10ltr47,500.004,750.00 Cat Dulux weathershield0.24kg62,500.0015,000.00Ampelas 0.35lbr4,000.001,400.00Rol cat 0.01bh32,000.00320.00Steger werk 1.00ls1,350.001,350.00Pekerja 0.01oh88,200.00882.00Tukang cat 0.04oh70,000.002,800.00Kepala tukang cat0.00oh75,000.00225.00Mandor0.00oh135,200.00405.604,312.60Jumlah27,132.6019,000.00Jasa 10 %2,713.26Juml.Harga29,845.86

18 Cat dinding dalam Dulux Pantalite / m2 ( Ex ICI ) Plamir 0.10kg11,700.001,170.00 Cat dasar Dulux pantalite0.10kg28,500.002,850.00 Cat penutup Dulux pantalite0.24kg28,500.006,840.00 Ampelas 0.35lbr4,000.001,400.00 Rol cat 0.01bh32,000.00320.00 Steger werk 1.00ls1,350.001,350.00 Pekerja 0.01oh88,200.00882.00 Tukang cat 0.04oh70,000.002,800.00 Kepala tukang cat0.00oh75,000.00225.00 Mandor0.00oh135,200.00405.604,312.60Jumlah18,242.6014,000.00Jasa 10 %1,824.26Juml.Harga20,066.86

19Pek.Pancang 20x20 cm.L.9 m.190 ttk ( Pengaman Galian Basement ) Mob demob Alat Pancang1.00Unit14,400,000.0014,400,000.0012,000,000.00 Pengadaan Beton Pancang 20x20 cm1,710.00m'120,000.00205,200,000.00100,000.00 Pemancangan1,710.00m'60,000.00102,600,000.0050,000.00Jumlah322,200,000.00Jasa 10 %32,220,000.00Juml.Harga354,420,000.00Jakarta, 30 Nopember 2012PT. Nugraha Adi Taruna

Ir. G.T. Yudi RahmanDirektur Utama

KusenANALISA KUSENNoUraiansatvolumeharga satuanjumlah1PJ183%Alumunium Um125.0316,600.00415,531.2020048.87211.84752000025.032Kaca tempered 12 mmm221.76850,000.0018,492,600.00600042.47620.7260000021.756Engsel atas PT 20bh2.00125,200.00250,400.001500002Engsel bawah PT 10bh2.00125,200.00250,400.001500002Kunci US 10bh1.00709,500.00709,500.008500001Handle stainless 100 cmbh2.00834,800.001,669,600.0010000002Floor hinge ex. Dorma BTS 84bh2.002,087,000.004,174,000.0025000002Upah kerja m221.7641,700.00907,225.2020.725000021.756Jumlah 126,869,256.40Jasa 10%2,686,925.64Jumlah 229,556,182.04Pembulatan29,556,180.00

1PJ5Alumunium Um116.9116,600.00280,623.0033.00511.844.2616.905Kaca tempered 12 mmm213.24850,000.0011,254,068.0025.8496812.609613.24008Engsel atas PT 20bh2.00125,200.00250,400.0022Engsel bawah PT 10bh2.00125,200.00250,400.0022Kunci US 10bh1.00709,500.00709,500.0011Handle stainless 100 cmbh2.00834,800.001,669,600.0022Floor hinge ex. Dorma BTS 84bh2.002,087,000.004,174,000.0022Upah kerja m213.2441,700.00552,111.3413.2400813.24008Jumlah 119,140,702.34Jasa 10%1,914,070.23Jumlah 221,054,772.57Pembulatan21,054,770.00

1PJ4Alumunium Um116.9116,600.00280,623.0033.00511.844.2616.905Kaca tempered 12 mmm213.24850,000.0011,254,068.0025.8496812.609613.24008Engsel atas PT 20bh1.00125,200.00125,200.0011Engsel bawah PT 10bh1.00125,200.00125,200.0011Kunci US 10bh1.00709,500.00709,500.0011Handle stainless 100 cmbh1.00834,800.00834,800.0011Floor hinge ex. Dorma BTS 84bh1.002,087,000.002,087,000.0011Upah kerja m213.2441,700.00552,111.3413.2400813.24008Jumlah 115,968,502.34Jasa 10%1,596,850.23Jumlah 217,565,352.57Pembulatan17,565,350.00

1PJ3Alumunium Um117.0116,600.00282,366.0033.2188.217.01Kaca tempered 12 mmm28.61850,000.007,318,500.0016.818.28.61Engsel atas PT 20bh2.00125,200.00250,400.0022Engsel bawah PT 10bh2.00125,200.00250,400.0022Kunci US 10bh2.00709,500.001,419,000.0022Handle stainless 100 cmbh2.00834,800.001,669,600.0022Floor hinge ex. Dorma BTS 84bh2.002,087,000.004,174,000.0022Upah kerja m28.6141,700.00359,037.008.28.61Jumlah 115,723,303.00Jasa 10%1,572,330.30Jumlah 217,295,633.30Pembulatan17,295,630.00

1PJ2Alumunium Um124.7416,600.00410,650.8048.29814.88.7624.738Kaca tempered 12 mmm234.03850,000.0028,927,710.0066.444632.41234.0326Engsel atas PT 20bh2.00125,200.00250,400.0022Engsel bawah PT 10bh2.00125,200.00250,400.0022Kunci US 10bh2.00709,500.001,419,000.0022Handle stainless 100 cmbh2.00834,800.001,669,600.0022Floor hinge ex. Dorma BTS 84bh2.002,087,000.004,174,000.0022Upah kerja m234.0341,700.001,419,159.4266.444634.0326Jumlah 138,520,920.22Jasa 10%3,852,092.02Jumlah 242,373,012.24Pembulatan42,373,010.00

1P6Alumunium Um110.9216,600.00181,272.0021.326.34.110.92Kaca tempered 12 mmm26.78850,000.005,763,318.7513.2378756.45756.780375Engsel atas PT 20bh2.00125,200.00250,400.0022Engsel bawah PT 10bh2.00125,200.00250,400.0022Kunci US 10bh2.00709,500.001,419,000.0022Handle stainless 100 cmbh2.00834,800.001,669,600.0022Floor hinge ex. Dorma BTS 84bh2.002,087,000.004,174,000.0022Upah kerja m26.7841,700.00282,741.6413.2378756.780375Jumlah 113,990,732.39Jasa 10%1,399,073.24Jumlah 215,389,805.63Pembulatan15,389,800.00

1J2Alumunium Um115.6516,600.00259,707.0030.54510.84.115.645Kaca tempered 12 mmm211.62850,000.009,879,975.0022.693511.0711.6235Upah kerja m211.6241,700.00484,699.9522.693511.6235Jumlah 110,624,381.95Jasa 10%1,062,438.20Jumlah 211,686,820.15Pembulatan11,686,820.00

1J1Alumunium Um117.4816,600.00290,209.5034.13259.2570.417.4825Kaca tempered 12 mmm217.73850,000.0015,072,093.7534.61937516.887517.731875Upah kerja m217.7341,700.00739,419.1934.61937517.731875Jumlah 116,101,722.44Jasa 10%1,610,172.24Jumlah 217,711,894.68Pembulatan17,711,890.00

1PT7Partisi PVCm21.421,043,500.001,479,161.251250002.76751.3512500001.4175Engsel pintubh4.0029,200.00116,800.00350004Upah kerja m21.4241,700.0059,109.751250002.76751.4175Jumlah 11,655,071.00Jasa 10%165,507.10Jumlah 21,820,578.10Pembulatan1,820,570.00


1J5Alumunium Um196.3116,600.001,598,679.60188.02651.826.8813.0496.306Kaca tempered 12 mmm248.27850,000.0041,030,456.2545.972548.271125Engsel jendelabh12.0020,000.00240,000.0012Upah kerja m248.2741,700.002,012,905.9145.972548.271125Jumlah 144,882,041.76Jasa 10%4,488,204.18Jumlah 249,370,245.94Pembulatan49,370,240.00

1J4Alumunium Um16.6816,600.00110,854.8013.0382.264.16.678Kaca tempered 12 mmm22.43850,000.002,067,476.252.31652.432325Upah kerja m22.4341,700.00101,427.952.31652.432325Jumlah 12,279,759.00Jasa 10%227,975.90Jumlah 22,507,734.90Pembulatan2,507,730.00

1J3Alumunium Um110.6116,600.00176,043.0020.70564.110.605Kaca tempered 12 mmm26.46850,000.005,488,875.006.156.4575Upah kerja m26.4641,700.00269,277.756.156.4575Jumlah 15,934,195.75Jasa 10%593,419.58Jumlah 26,527,615.33Pembulatan6,527,610.00

1PJP2Alumunium 4" powder coatingm119.95122,700.002,447,865.00147038.955.8-0.81414700019.95Kaca tempered 12 mmm28.53850,000.007,247,100.0016.6468.128.526Sticker sandblastm28.53125,200.001,067,455.201500008.526Engsel atas PT 20bh1.00125,200.00125,200.0011Engsel bawah PT 10bh1.00125,200.00125,200.0011Kunci US 10bh1.00709,500.00709,500.0011Handle stainless 100 cmbh1.00834,800.00834,800.0011Floor hinge ex. Dorma BTS 84bh1.002,087,000.002,087,000.0011Upah kerja m28.5341,700.00355,534.2016.6468.526Jumlah 114,999,654.40Jasa 10%1,499,965.44Jumlah 216,499,619.84Pembulatan16,499,610.00

1PJP4Alumunium 4" powder coatingm129.14122,700.003,575,171.2556.88758.1519.629.1375Kaca tempered 12 mmm214.33850,000.0012,182,625.0027.982513.6514.3325Sticker sandblastm214.33125,200.001,794,429.0014.3325Engsel atas PT 20bh2.00125,200.00250,400.0022Engsel bawah PT 10bh2.00125,200.00250,400.0022Kunci US 10bh2.00709,500.001,419,000.0022Handle stainless 100 cmbh2.00834,800.001,669,600.0022Floor hinge ex. Dorma BTS 84bh2.002,087,000.004,174,000.0022Upah kerja m214.3341,700.00597,665.2527.982514.3325Jumlah 125,913,290.50Jasa 10%2,591,329.05Jumlah 228,504,619.55Pembulatan28,504,610.00

1PP1Alumunium 4" powder coatingm110.79122,700.001,324,423.8021.0741.888.410.794Kaca tempered 12 mmm25.53850,000.004,698,120.0010.79125.2645.5272Sticker sandblastm25.53125,200.00692,005.445.5272Engsel atas PT 20bh2.00125,200.00250,400.0022Engsel bawah PT 10bh2.00125,200.00250,400.0022Kunci US 10bh2.00709,500.001,419,000.0022Handle stainless 100 cmbh2.00834,800.001,669,600.0022Floor hinge ex. Dorma BTS 84bh2.002,087,000.004,174,000.0022Upah kerja m25.5341,700.00230,484.2410.79125.5272Jumlah 114,708,433.48Jasa 10%1,470,843.35Jumlah 216,179,276.83Pembulatan16,179,270.00

1PJP3Alumunium 4" powder coatingm117.17122,700.002,106,452.2533.51755.1511.217.1675Kaca tempered 12 mmm29.92850,000.008,434,125.0019.37259.459.9225Sticker sandblastm29.92125,200.001,242,297.009.9225Engsel atas PT 20bh2.00125,200.00250,400.0022Engsel bawah PT 10bh2.00125,200.00250,400.0022Kunci US 10bh2.00709,500.001,419,000.0022Handle stainless 100 cmbh2.00834,800.001,669,600.0022Floor hinge ex. Dorma BTS 84bh2.002,087,000.004,174,000.0022Upah kerja m29.9241,700.00413,768.2519.37259.9225Jumlah 119,960,042.50Jasa 10%1,996,004.25Jumlah 221,956,046.75Pembulatan21,956,040.00

1JP1Alumunium 4" powder coatingm125.78122,700.003,162,899.2550.32757.7516.825.7775Kaca tempered 12 mmm211.39850,000.009,683,625.0022.242510.8511.3925Sticker sandblastm211.39125,200.001,426,341.0011.3925Upah kerja m211.3941,700.00475,067.2522.242511.3925Jumlah 114,747,932.50Jasa 10%1,474,793.25Jumlah 216,222,725.75Pembulatan16,222,720.00



1PJP1Alumunium 4" powder coatingm137.96122,700.004,657,385.2574.107511.75-0.825.237.9575Kaca tempered 12 mmm217.27850,000.0014,681,625.0033.722516.4517.2725Sticker sandblastm217.27125,200.002,162,517.0017.2725Engsel atas PT 20bh1.00125,200.00125,200.0011Engsel bawah PT 10bh1.00125,200.00125,200.0011Kunci US 10bh1.00709,500.00709,500.0011Handle stainless 100 cmbh1.00834,800.00834,800.0011Floor hinge ex. Dorma BTS 84bh1.002,087,000.002,087,000.0011Upah kerja m217.2741,700.00720,263.2533.722517.2725Jumlah 126,103,490.50Jasa 10%2,610,349.05Jumlah 228,713,839.55Pembulatan28,713,830.00


1PB2Pintu besi + accessoriesm23.27834,800.002,732,613.451000006.3908753.117510000003.273375Jalusi plat besim20.39417,400.00164,351.25500000.768750.3755000000.39375Cat besim23.6729,200.00107,080.05350003.667125Upah kerja m23.6783,400.00305,838.231500007.1596251000003.667125Jumlah 13,309,882.98Jasa 10%330,988.30Jumlah 23,640,871.27Pembulatan3,640,870.00

1P6Pintu besi + accessoriesm23.84834,800.003,203,753.707.492753.6553.83775Cat besim23.8429,200.00112,062.303.83775Upah kerja m23.8483,400.00320,068.353.83775Jumlah 13,635,884.35Jasa 10%363,588.44Jumlah 23,999,472.79Pembulatan3,999,470.00

1P1 & P1'Pintu besi + accessoriesm22.481,460,900.003,627,779.931750004.848252.36517500002.48325Cat besim22.4829,200.0072,510.902.48325Upah kerja m22.4883,400.00207,103.052.48325Jumlah 13,907,393.88Jasa 10%390,739.39Jumlah 24,298,133.26Pembulatan4,298,130.00

1P2Alumunium 4" powder coatingm17.77122,700.00953,379.00147015.171.85.6147,000.007.77Daun pintu kayum21.89626,100.001,183,329.00750003.691.8750,000.001.89Kaca polos 5 mmm20.6683,400.0055,169.100.63100,000.000.6615Handle + kuncibh1.00125,200.00125,200.00150,000.001Kunci tanambh1.0041,700.0041,700.0050,000.001Engsel pintubh3.0029,200.0087,600.0035,000.003Finnishing melamik daun pintum21.8975,100.00141,939.0090,000.001.89Upah kerja m22.6541,700.00110,338.202.5250,000.002.646Jumlah 12,698,654.30Jasa 10%269,865.43Jumlah 22,968,519.73Pembulatan2,968,510.00

1PP2Alumunium 4" powder coatingm17.77122,700.00953,379.0015.171.85.67.77Daun pintu kayum21.98626,100.001,242,495.453.87451.891.9845Kaca polos 5 mmm20.6683,400.0055,169.100.630.6615Handle + kuncibh1.00125,200.00125,200.001Kunci tanambh1.0041,700.0041,700.001Engsel pintubh3.0029,200.0087,600.003Finnishing melamik daun pintum21.9875,100.00149,035.951.9845Upah kerja m22.6541,700.00110,338.202.522.646Jumlah 12,764,917.70Jasa 10%276,491.77Jumlah 23,041,409.47Pembulatan3,041,400.00

1PP3Alumunium 4" powder coatingm15.46122,700.00669,942.0010.660.94.35.46Daun pintu kayum22.03626,100.001,272,078.683.966751.9352.03175Handle + kuncibh1.00125,200.00125,200.001Kunci tanambh1.0041,700.0041,700.001Engsel pintubh3.0029,200.0087,600.003Finnishing melamik daun pintum22.0375,100.00152,584.432.03175Upah kerja m22.0341,700.0084,723.982.522.03175Jumlah 12,433,829.08Jasa 10%243,382.91Jumlah 22,677,211.98Pembulatan2,677,210.00

1PJ7Alumunium 4" powder coatingm116.38122,700.002,009,826.0031.984.81.65.63.616.38Daun pintu kayum21.76626,100.001,104,440.403.4441.681.764Daun jendela alumuniumm16.93100,100.00693,693.00120013.5333.61200006.93Kaca polos 5 mmm23.1883,400.00265,337.106.21151.681.353.1815Handle + kuncibh1.00125,200.00125,200.001Kunci tanambh1.0041,700.0041,700.001Engsel pintubh3.0029,200.0087,600.003Engsel jendelabh4.0020,000.0080,000.004Finnishing melamik daun pintum21.7675,100.00132,476.401.764Upah kerja m24.9541,700.00206,227.354.9455Jumlah 14,746,500.25Jasa 10%474,650.03Jumlah 25,221,150.28Pembulatan5,221,150.00

1PJ8Alumunium 4" powder coatingm112.13122,700.001,488,044.2525.47753.30.855.63.6012.1275Daun pintu kayum21.76626,100.001,104,440.403.4441.680.01.764Daun jendela alumuniumm13.47100,100.00346,846.506.7651.51.83.465Kaca polos 5 mmm22.0183,400.00167,258.703.91551.350.560.02.0055Handle + kuncibh1.00125,200.00125,200.000.01Kunci tanambh1.0041,700.0041,700.000.01Engsel pintubh3.0029,200.0087,600.000.03Engsel jendelabh2.0020,000.0040,000.000.02Finnishing melamik daun pintum21.7675,100.00132,476.400.01.764Upah kerja m23.7741,700.00157,188.150.03.7695Jumlah 13,690,754.40Jasa 10%369,075.44Jumlah 24,059,829.84Pembulatan4,059,820.00

1P3Alumunium 4" powder coatingm17.77122,700.00953,379.00147015.171.85.6147,000.007.77Daun pintu kayum21.89626,100.001,183,329.003.691.81.89Kaca polos 5 mmm20.6683,400.0055,169.100.630.6615Handle + kuncibh1.00125,200.00125,200.001Kunci tanambh1.0041,700.0041,700.001Engsel pintubh3.0029,200.0087,600.003Finnishing melamik daun pintum21.8975,100.00141,939.001.89Upah kerja m22.5541,700.00106,397.552.5515Jumlah 12,694,713.65Jasa 10%269,471.37Jumlah 22,964,185.02Pembulatan2,964,180.00

1P4 & P4'Alumunium 4" powder coatingm17.56122,700.00927,612.00147014.761.65.6147,000.007.56Daun pintu kayum21.68626,100.001,051,848.003.281.60.01.68Kaca polos 5 mmm20.5983,400.0049,039.200.560.00.588Handle + kuncibh1.00125,200.00125,200.000.01Kunci tanambh1.0041,700.0041,700.000.01Engsel pintubh3.0029,200.0087,600.000.03Finnishing melamik daun pintum21.6875,100.00126,168.000.01.68Upah kerja m22.2741,700.0094,575.600.02.268Jumlah 12,503,742.80Jasa 10%250,374.28Jumlah 22,754,117.08Pembulatan2,754,110.00

1PB1Alumunium 4" powder coatingm19.77122,700.001,198,165.50147019.06544.31147,000.009.765Daun pintu kayum21.81626,100.001,130,736.603.5261.720.01.806Kaca polos 5 mmm20.7983,400.0065,677.501.53750.750.00.7875Handle + kuncibh1.00125,200.00125,200.000.01Kunci tanambh1.0041,700.0041,700.000.01Engsel pintubh3.0029,200.0087,600.000.03Finnishing melamik daun pintum21.8175,100.00135,630.600.01.806Upah kerja m22.5941,700.00108,148.950.02.5935Jumlah 12,892,859.15Jasa 10%289,285.92Jumlah 23,182,145.07Pembulatan3,182,140.00

1P5Alumunium 4" powder coatingm15.36122,700.00657,058.50147010.4550.84.3147,000.005.355Daun pintu kayum21.81626,100.001,130,736.603.5261.721.806Handle + kuncibh1.00125,200.00125,200.001Kunci tanambh1.0041,700.0041,700.001Engsel pintubh3.0029,200.0087,600.003Finnishing melamik daun pintum21.8175,100.00135,630.601.806Upah kerja m21.8141,700.0075,310.202.521.806Jumlah 12,253,235.90Jasa 10%225,323.59Jumlah 22,478,559.49Pembulatan2,478,550.00

1PsAlumunium 4" powder coatingm15.25122,700.00644,175.00147010.250.94.1147,000.005.25Daun pintu kayum21.94626,100.001,212,912.231.8451.720.01.93725Handle + kuncibh1.00125,200.00125,200.000.01Kunci tanambh1.0041,700.0041,700.000.01Engsel pintubh3.0029,200.0087,600.000.03Finnishing melamik daun pintum21.9475,100.00145,487.480.01.93725Upah kerja m21.9441,700.0080,783.332.520.01.93725Jumlah 12,337,858.03Jasa 10%233,785.80Jumlah 22,571,643.83Pembulatan2,571,640.00

1BV3Alumunium 4" powder coatingm110.08122,700.001,236,816.00147019.686.13.5147,000.0010.08Kaca polos 5 mmm22.2483,400.00186,961.952.1352.24175Upah kerja m22.2450,000.00112,087.502.1352.24175Jumlah 11,535,865.45Jasa 10%153,586.55Jumlah 21,689,452.00Pembulatan1,689,450.00

1BV4Alumunium 4" powder coatingm17.77122,700.00953,379.00147015.174.62.8147,000.007.77Kaca polos 5 mmm21.6983,400.00140,987.701.610.01.6905Upah kerja m21.6950,000.0084,525.001.610.01.6905Jumlah 11,178,891.70Jasa 10%117,889.17Jumlah 21,296,780.87Pembulatan1,296,780.00

1BV5Alumunium 4" powder coatingm15.46122,700.00669,942.00147010.663.12.1147,000.005.46Kaca polos 5 mmm21.1483,400.0095,013.451.0850.01.13925Upah kerja m21.1450,000.0056,962.501.0850.01.13925Jumlah 1821,917.95Jasa 10%82,191.80Jumlah 2904,109.75Pembulatan904,100.00

1BV6Alumunium 4" powder coatingm13.15122,700.00386,505.00147006.151.61.4147,000.003.15Kaca polos 5 mmm20.5983,400.0049,039.200.560.00.588Upah kerja m20.5950,000.0029,400.000.560.00.588Jumlah 1464,944.20Jasa 10%46,494.42Jumlah 2511,438.62Pembulatan511,430.00

1BV1'Alumunium 4" powder coatingm16.93122,700.00850,311.00147013.534.62147,000.006.93Kaca polos 5 mmm21.2183,400.00100,705.501.150.01.2075Upah kerja m21.2150,000.0060,375.001.150.01.2075Jumlah 11,011,391.50Jasa 10%101,139.15Jumlah 21,112,530.65Pembulatan1,112,530.00

1BV1Jalusi besim21.21417,400.00504,010.502.35751.151.2075Cat besim21.2129,200.0035,259.0001.2075Upah kerja m21.2183,400.00100,705.502.35751.2075Jumlah 1639,975.00Jasa 10%63,997.50Jumlah 2703,972.50Pembulatan703,970.00

1BV2'Alumunium 4" powder coatingm115.33122,700.001,880,991.00147029.933.111.5147,000.0015.33Kaca polos 5 mmm20.8183,400.0067,866.750.7750.00.81375Upah kerja m20.8150,000.0040,687.500.7750.00.81375Jumlah 11,989,545.25Jasa 10%198,954.53Jumlah 22,188,499.78Pembulatan2,188,490.00

1BV2Jalusi besim20.81417,400.00339,659.251.588750.7750.00.81375Cat besim20.8129,200.0023,761.5000.00.81375Upah kerja m20.8183,400.0067,866.751.588750.00.81375Jumlah 1431,287.50Jasa 10%43,128.75Jumlah 2474,416.25Pembulatan474,410.00

1P7Alumunium 4" powder coatingm16.30122,700.00773,010.00147012.31.74.3147,000.006.3Daun pintu kayum23.84626,100.002,402,815.287.492753.6553.83775Handle + kuncibh2.00125,200.00250,400.002Kunci tanambh1.0041,700.0041,700.001Engsel pintubh6.0029,200.00175,200.006Finnishing melamik daun pintum23.8475,100.00288,215.033.83775Upah kerja m23.8441,700.00160,034.187.492753.83775Jumlah 14,091,374.48Jasa 10%409,137.45Jumlah 24,500,511.92Pembulatan4,500,510.00

1PP4Partisi gypsumm226.57100,100.002,659,156.50120051.865214.3120,000.0026.565Rel gantungunit1.00292,100.00292,100.00350004.6553.655350,000.001Kunci tanambh1.0041,700.0041,700.000.01Engsel pintubh27.0029,200.00788,400.000.027Cat partisim253.1362,600.003,325,938.0075,000.0053.13Upah kerja m226.5720,800.00552,552.00350004.65525,000.0026.565Jumlah 17,659,846.50Jasa 10%765,984.65Jumlah 28,425,831.15Pembulatan8,425,830.00

1PT2, PT3, PT4Partisi gypsumm21.05100,100.00105,105.0011.05Upah kerja m21.0520,800.0021,840.00ERROR:#REF!1.05Jumlah 1126,945.00Jasa 10%12,694.50Jumlah 2139,639.50Pembulatan139,630.00

1PT1Partisi gypsumm23.15100,100.00315,315.006.33.150.03.15Kusen alumunium 4" powder coatingm15.10100,100.00510,510.0010.232.15.1Kaca polos 5 mmm21.05292,100.00306,705.002.11.051.05Upah kerja m23.1520,800.0065,520.003.150.03.15Jumlah 11,198,050.00Jumlah 2 (per m2)285,250.00Jasa 10%28,525.00Jumlah 2313,775.00Pembulatan313,770.00

1Grill penutup saluranSiku 5 x 5kg8.3212,500.00103,950.0015016.6328.31615,000.008.316Plat strip 3 cmkg7.7012,500.0096,250.0015015.47.715,000.007.7Besi 10 mmkg1.368,500.0011,529.8610235.7129081.35645410,233.001.356454Upah kerja m11.0025,000.0025,000.00130,000.001Jumlah 1236,729.86Jasa 10%23,672.99Jumlah 2260,402.84Pembulatan260,400.00

1Railing tanggaHollow 5/5kg16.9712,500.00212,135.0015033.941610.90986.06115,000.0016.9708Hollow 2/2kg3.7012,500.0046,200.0015007.3923.69615,000.003.696Plat strip 5/5kg1.2912,500.0016,170.0015002.58721.293615,000.001.2936Base plat 6 mmkg1.0712,500.0013,368.0615002.13888888891.069444444415,000.001.0694444444Angkurbh4.004,100.0016,400.0050045,000.004Catbesikg23.032,000.0046,059.692,500.0023.0298444444Upah kerja m11.0041,700.0041,700.00150,000.001Jumlah 1392,032.74Jasa 10%39,203.27Jumlah 2431,236.02Pembulatan431,230.00

1Hand railHollow 5/5kg6.0612,500.0075,762.5012.1226.0616.061Hollow 2/2kg0.4912,500.006,160.000.98560.49280.4928Base plat 6 mmkg1.0712,500.0013,368.062.13888888891.06944444441.0694444444Angkurbh4.004,100.0016,400.0044Catbesikg7.622,000.0015,246.497.6232444444Upah kerja m11.0020,800.0020,800.00125,000.001Jumlah 1147,737.04Jasa 10%14,773.70Jumlah 2162,510.75Pembulatan162,510.00

1Grill penutup saluranPlat 12 mmkg16.3612,500.00204,531.2515032.72512.83333333333.529166666715,000.0016.3625Besi 10 mmkg3.398,500.0028,824.656.782273.3911353.391135Besi 19 mmkg12.248,500.00104,056.9824.483994712.2419973512.24199735Angkurbh8.004,100.0032,800.0088Catbesikg32.002,000.0063,991.2631.99563235Upah kerja m11.0041,700.0041,700.0011Jumlah 1475,904.14Jasa 10%47,590.41Jumlah 2523,494.55Pembulatan523,490.00

AN.KUSEN MONO

1.UnitPasang Pintu Type.PJ.1 83%18.84m' Aluminium U@ Rp.37,500.00=Rp706,500.0045,000.0014.70m2Kaca Tempered 12mm@ Rp.850,000.00=Rp12,495,000.00850,000.002.00bhDaun Pintu Kaca Tempered 12mm@ Rp.2,500,000.00=Rp5,000,000.002,500,000.005.85m'Gawangan Pintu @ Rp.571,800.00=Rp3,345,030.00685,000.002.00setKonci Pintu dan Phat piting@ Rp.1,794,800.00=Rp3,589,600.002,150,000.002.00bhFloor Hing Dorma BTS 84@ Rp.1,126,900.00=Rp2,253,800.001,350,000.002.00setHandel Pintu@ Rp.542,600.00=Rp1,085,200.00650,000.0070.00m'Sealant kaca Tempered@ Rp.16,500.00=Rp1,155,000.0016,500.00Sub total : =Rp29,630,130.00Jasa.=Rp2,963,013.00Total Harga=Rp32,593,143.0034,985,555.001.0734023104

1.UnitPasang Pintu Type.PJ.7 ( Aluminium )15.50m'Kusen Alu

rab bppt

Documents