LOKASI
BANGUNAN
DOKUMEN
NO JENIS PEKERJAAN
A.
PEKERJAAN ELEKTRIKAL
A.1
A.2
A.3
A.4
A.5
PENAWARAN PT DINAMIKA
TOTAL
TOTAL HARGA ( RP )
MATERIAL
UPAH
113,075,520
23,742,000
136,817,520
28,916,500
4,112,000
33,028,500
26,071,315
7,302,493
33,373,808
35,000,000
B.1
B.2
B.3
B.4
238,219,828
98,653,700
36,950,000
10,898,000
8,470,780
109,551,700
45,420,780
357,027,556
24,199,500
381,227,056
44,810,780
14,555,000
59,365,780
595,565,316
833,785,144
PPN 10 %
JUMLAH TOTAL
DIBULATKAN
PROYEK
LOKASI
BANGUNAN
DOKUMEN TITLE
A.
JENIS PEKERJAAN
VOL
SAT
HARGA SAT ( RP )
MATERIAL
JUMLAH HARGA ( RP )
UPAH
MATERIAL
UPAH
PEKERJAAN ELEKTRIKAL
89
titik
275,000
82,500
24,475,000
7,342,500
Instalasi Kotak kontak Biasa dg Kabel NYM 3X2.5 mm dlm Pipa Conduit dia. 20 mm
titik
275,000
82,500
2,200,000
660,000
Downlight TC-TSE 9 W
23
bh
180,000
20,000
4,140,000
460,000
Downlight TC-TSE 9 W
18
bh
180,000
20,000
3,240,000
360,000
bh
575,000
20,000
STEPLIGHT LED 8W
22
bh
175,000
82,000
3,850,000
1,804,000
17
bh
190,000
20,000
3,230,000
340,000
set
2,750,000
620,000
bh
385,000
20,000
1,540,000
80,000
10
bh
27,500
12,000
220,000
96,000
11
Saklar Ganda
14
bh
27,500
12,000
385,000
168,000
12
Saklar Tunggal
bh
18,000
12,000
162,000
108,000
13
bh
27,500
12,000
82,500
36,000
14
Material bantu
ls
1,500,000
1,500,000
15
Test com
ls
1,500,000
1,500,000
SUB TOTAL
###
Lantai 1
1
50
titik
275,000
82,500
13,750,000
4,125,000
Instalasi Kotak kontak Biasa dg Kabel NYM 3X2.5 mm dlm Pipa Conduit dia. 20 mm
titik
275,000
82,500
1,650,000
495,000
Downlight TC-TSE 9 W
28
bh
180,000
20,000
5,040,000
560,000
bh
660,000
65,000
10
bh
385,000
20,000
3,850,000
200,000
17
bh
190,000
20,000
3,230,000
340,000
bh
27,500
19,500
165,000
117,000
Saklar Ganda
bh
27,500
12,000
110,000
48,000
bh
27,500
12,000
82,500
36,000
10
bh
98,020
36,000
98,020
36,000
11
Material bantu
ls
1,500,000
1,500,000
12
Test com
ls
1,500,000
SUB TOTAL
1,500,000
-
###
Lantai 2
1
55
titik
275,000
82,500
15,125,000
4,537,500
Instalasi Kotak kontak Biasa dg Kabel NYM 3X2.5 mm dlm Pipa Conduit dia. 20 mm
titik
275,000
82,500
1,650,000
495,000
Downlight TC-TSE 9 W
30
bh
180,000
20,000
5,400,000
600,000
bh
625,000
65,000
12
bh
385,000
20,000
4,620,000
240,000
bh
2,500,000
125,000
5,000,000
250,000
bh
190,000
20,000
380,000
40,000
set
700,000
195,000
bh
27,500
12,000
165,000
72,000
10
Saklar Ganda
bh
27,500
12,000
82,500
36,000
11
bh
27,500
12,000
55,000
24,000
12
bh
98,000
36,000
98,000
36,000
13
Material bantu
ls
1,500,000
1,500,000
14
Test com
ls
1,500,000
SUB TOTAL
TOTAL PEKERJAAN INSTALASI PENERANGAN DAN KOTAK KONTAK
1,500,000
###
113,075,520
23,742,000
2,457,000
30
m1
213,000
81,900
6,390,000
m1
45,000
15,000
225,000
75,000
m1
45,000
15,000
405,000
135,000
12
m1
45,000
15,000
540,000
180,000
m1
35,000
15,000
210,000
90,000
unit
4,846,500
175,000
4,846,500
175,000
unit
2,000,000
175,000
2,000,000
175,000
unit
3,000,000
175,000
3,000,000
175,000
NO
JENIS PEKERJAAN
VOL
SAT
HARGA SAT ( RP )
MATERIAL
JUMLAH HARGA ( RP )
UPAH
MATERIAL
UPAH
unit
3,000,000
175,000
3,000,000
175,000
10
unit
1,800,000
175,000
1,800,000
175,000
11
ls
3,000,000
300,000
3,000,000
300,000
12
Material bantu
ls
1,500,000
1,500,000
13
Test com
ls
2,000,000
2,000,000
28,916,500
4,112,000
SUB TOTAL
TOTAL PEKERJAAN INSTALASI KABEL TOUVUR DAN PANEL DAYA
A.3 PEKERJAAN PASANG DAYA LISTRIK 41.5 kVA
Pekerjaan Pengadaan dan Pasang Baru Daya Listrik diruang ME lantai dasar
1
41500
VA
SLO
41500
VA
41500
Biaya Admistrasi
SUB TOTAL
VA
ls
0
4
1
1
1
0
4
1
1
1
1
1
1
1
4
1
1
titik
titik
titik
titik
titik
bh
bh
bh
bh
bh
bh
bh
unit
unit
m1
ls
ls
208,000
208,000
208,000
208,000
208,000
96,245
96,245
116,740
250,000
80,375
600,000
7,500,000
66,400
1,500,000
750,000
72,500
72,500
72,500
72,500
72,500
45,000
45,000
65,000
65,000
65,000
###
150,000
3,104,205
###
19,000
832,000
208,000
208,000
208,000
384,980
116,740
250,000
80,375
600,000
7,500,000
265,600
1,500,000
750,000
-
290,000
72,500
72,500
72,500
180,000
65,000
65,000
65,000
150,000
3,104,205
76,000
###
0
7
1
1
1
0
7
1
1
1
1
1
0
1
7
1
1
titik
titik
titik
titik
titik
bh
bh
bh
bh
bh
bh
bh
unit
unit
m1
ls
ls
208,000
208,000
208,000
208,000
208,000
149,500
96,245
116,740
250,000
80,375
600,000
7,500,000
66,400
1,500,000
750,000
72,500
72,500
72,500
72,500
72,500
55,000
45,000
65,000
65,000
65,000
###
150,000
3,104,205
###
19,000
1,456,000
208,000
208,000
208,000
673,715
116,740
250,000
80,375
600,000
414,540
1,500,000
750,000
-
507,500
72,500
72,500
72,500
315,000
65,000
65,000
65,000
150,000
124,362
###
0
7
1
1
titik
titik
titik
titik
208,000
208,000
208,000
208,000
72,500
72,500
72,500
72,500
1,456,000
208,000
208,000
507,500
72,500
72,500
72,500
titik
208,000
72,500
208,000
bh
149,500
55,000
Smoke detector
bh
96,245
45,000
673,715
315,000
bh
116,740
65,000
116,740
65,000
Alarm Bell
bh
250,000
65,000
250,000
65,000
10
Indicating Lamp
bh
80,375
65,000
80,375
65,000
11
End of line
bh
###
12
bh
600,000
150,000
600,000
150,000
13
MC-FA 5 Zone
unit
7,500,000
3,104,205
14
Announciator
unit
###
15
11
m1
66,400
19,000
651,420
195,426
16
Material bantu
ls
1,500,000
1,500,000
NO
17
JENIS PEKERJAAN
Test com
VOL
SAT
ls
HARGA SAT ( RP )
MATERIAL
JUMLAH HARGA ( RP )
UPAH
MATERIAL
750,000
UPAH
750,000
SUB TOTAL
###
26,071,315
7,302,493
Instalasi Coulm speaker dgn kabel NYMHY 2x1,5mm dlm pipa conduit PVC dia. 20
titik
225,000
82,500
900,000
330,000
Column Speaker 20 W
bh
448,500
125,000
1,794,000
500,000
unit
2,900,000
125,000
Material bantu
ls
2,000,000
2,000,000
Test com
ls
750,000
750,000
SUB TOTAL
###
Instalasi Ceiling speaker dgn kabel NYMHY 2x1,5mm dlm pipa conduit PVC dia. 20
titik
275,000
82,500
1,100,000
330,000
Speaker Box 6 W
bh
230,000
72,000
960,000
288,000
Material bantu
ls
2,000,000
2,000,000
Test com
ls
750,000
750,000
SUB TOTAL
###
Lantai 1
1
2
3
4
5
Instalasi Ceiling speaker dgn kabel NYMHY 2x1,5mm dlm pipa conduit PVC dia. 20
Column Speaker 20 W
Cental Sound System
Slector Switch 10 Zone
Amplifier 240 Watt
Equalizer
titik
bh
1
0
0
unit
unit
unit
6
7
unit
unit
unit
unit
10
Material bantu
ls
11
Test com
ls
SUB TOTAL
Lantai 2
1
Instalasi Coulmn speaker dgn kabel NYMHY 2x1,5mm dlm pipa conduit PVC dia. 20
titik
Column Speaker 20 W
bh
Material bantu
ls
Test com
ls
SUB TOTAL
TOTAL PEKERJAAN INSTALASI TATA SUARA
B.
112
m1
83,000
33,000
9,296,000
3,696,000
25
m1
25,600
26,000
640,000
650,000
41
m1
25,600
22,000
1,049,600
902,000
bh
668,100
150,000
668,100
150,000
Peresapan
unit
6,000,000
2,000,000
12,000,000
4,000,000
unit
unit
62,000,000
62,000,000
unit
f. Pipa instalasi, fitting dan suporting (foot valve, gate valve, hager) 1 ls
BY OWNER
Toren panel 2 m3
unit
6,500,000
6,500,000
1,500,000
10
ls
5,000,000
1,500,000
5,000,000
11
Test com
ls
1,500,000
1,500,000
SUB TOTAL
TOTAL PEKERJAAN INSTALASI AIR KOTOR/ BEKAS
###
98,653,700
10,898,000
NO
JENIS PEKERJAAN
VOL
SAT
HARGA SAT ( RP )
MATERIAL
JUMLAH HARGA ( RP )
UPAH
MATERIAL
UPAH
132
m1
90,000
23,430
11,880,000
3,092,760
40
m1
65,000
11,830
2,600,000
473,200
54
m1
55,000
11,830
2,970,000
638,820
unit
6,500,000
2,133,000
13,000,000
4,266,000
ls
5,000,000
5,000,000
Test com
ls
1,500,000
1,500,000
SUB TOTAL
36,950,000
###
8,470,780
titik
300,000
82,500
600,000
165,000
Unit
21,500,000
750,000
43,000,000
1,500,000
3 Pipa Refrigerant uk. 3/8" dan 5/8" lengkap terpasang dgn armaplek
42
m1
220,000
40,000
9,240,000
1,680,000
14
m1
12,474
18,000
174,636
252,000
Exshaust Fan
5 Instalasi Power Exshaust dg kabel NYM 3x2.5 mm2 dlm Pipa Conduit dia. 20 mm
titik
6 Exshaust Fan 40 W
8 Test com
275,000
82,500
275,000
82,500
bh
770,000
120,000
770,000
120,000
ls
1,500,000
1,500,000
ls
500,000
500,000
SUB TOTAL
###
Lantai 1
1 Instalasi Power AC 3 phase dg kabel NYM 4x2.5 mm2 dlm Pipa Conduit dia. 20 mm
titik
300,000
82,500
1,500,000
2 Instalasi Power Air Curtain dg kabel NYM 3x2.5 mm2 dlm Pipa Conduit dia. 20 mm
titik
275,000
82,500
1,650,000
495,000
Unit
21,500,000
750,000
107,500,000
3,750,000
Unit
3,500,000
350,000
21,000,000
2,100,000
5 Pipa Refrigerant uk. 3/8" dan 5/8" lengkap terpasang dgn armaplek
60
m1
220,000
45,000
13,200,000
2,700,000
40
m1
12,474
18,000
498,960
720,000
ls
1,500,000
1,500,000
8 Test com
ls
500,000
500,000
SUB TOTAL
412,500
###
Lantai 2
1 Instalasi Power AC 3 phase dg kabel NYM 4x2.5 mm2 dlm Pipa Conduit dia. 20 mm
titik
310,000
82,500
1,550,000
2 Instalasi Power Air Curtain dg kabel NYM 3x2.5 mm2 dlm Pipa Conduit dia. 20 mm
titik
275,000
82,500
1,650,000
495,000
Unit
25,000,000
750,000
50,000,000
1,500,000
Unit
21,500,000
750,000
64,500,000
2,250,000
Unit
3,500,000
350,000
21,000,000
2,100,000
6 Pipa Refrigerant uk. 3/8" dan 5/8" lengkap terpasang dgn armaplek
61
m1
220,000
45,000
13,420,000
2,745,000
40
m1
12,474
18,000
498,960
720,000
ls
500,000
500,000
9 Test com
ls
500,000
500,000
-
SUB TOTAL
TOTAL PEKERJAAN INSTALASI PENGKONDISIAN UDARA
412,500
###
###
357,027,556
24,199,500
bh
268,800
85,000
1,881,600
595,000
120
m1
83,000
33,000
9,960,000
3,960,000
12
unit
unit
6,000,000
2,500,000
24,000,000
10,000,000
ls
750,000
8,469,180
6 Test com
ls
500,000
500,000
by owner
SUB TOTAL
TOTAL PEKERJAAN INSTALASI AIR HUJAN
###
44,810,780
14,555,000
31,817,500
2,860,000
4,600,000
3,600,000
5,654,000
3,570,000
1,620,000
316,000
553,000
270,000
118,500
1,500,000
1,500,000
17,875,000
2,145,000
5,600,000
4,050,000
3,570,000
282,000
158,000
118,500
134,020
1,500,000
1,500,000
19,662,500
2,145,000
6,000,000
4,860,000
5,250,000
420,000
237,000
118,500
79,000
134,000
1,500,000
1,500,000
136,817,520
8,847,000
300,000
540,000
720,000
300,000
5,021,500
2,175,000
3,175,000
TOTAL
3,175,000
1,975,000
3,300,000
1,500,000
2,000,000
33,028,500
1,122,000
280,500
280,500
280,500
564,980
181,740
315,000
145,375
750,000
10,604,205
341,600
1,500,000
750,000
1,963,500
280,500
280,500
280,500
988,715
181,740
315,000
145,375
750,000
538,902
1,500,000
750,000
1,963,500
280,500
280,500
280,500
988,715
181,740
315,000
145,375
750,000
846,846
1,500,000
TOTAL
750,000
33,373,808
1,230,000
2,294,000
2,000,000
750,000
1,430,000
1,248,000
2,000,000
750,000
-
35,000,000
###
12,992,000
1,290,000
1,951,600
818,100
16,000,000
62,000,000
8,000,000
5,000,000
1,500,000
109,551,700
TOTAL
14,972,760
3,073,200
3,608,820
17,266,000
5,000,000
1,500,000
45,420,780
765,000
44,500,000
10,920,000
426,636
357,500
890,000
1,500,000
500,000
1,912,500
2,145,000
111,250,000
23,100,000
15,900,000
1,218,960
1,500,000
500,000
1,962,500
2,145,000
51,500,000
66,750,000
23,100,000
16,165,000
1,218,960
500,000
500,000
381,227,056
2,476,600
13,920,000
34,000,000
8,469,180
500,000
59,365,780