NO

A
B
B.1

B.2
B.3
B.4
B.5

C
C.1

C.2

DIBULATKAN
Terbilang :
Tiga Miliar Tiga Puluh Tujuh juta Rupiah
 URAIAN PEKERJAAN

PEKERJAAN PERSIAPAN
PEKERJAAN STRUKTUR
LANTAI DASAR
I. PEKERJAAN PONDASI DAN BONGKARAN
II. PEKERJAAN LANTAI BAWAH
LANTAI MEZZANINE
ATAP UTAMA
ATAP CANOPY SAMPING
BAK PENAMPUNGAN AIR

SUB TOTAL PEKERJAAN STRUKTUR

PEKERJAAN ARSITEKTUR
LANTAI DASAR
I. PEKERJAAN KUSEN PINTU DAN JENDELA
II. PEKERJAAN LANTAI DAN DINDING
III. PEKERJAAN PLAFOND
IV. PEKERJAAN PENGECATAN
V PEKERJAAN SANITAIR
LANTAI MEZZANINE
I. PEKERJAAN KUSEN PINTU DAN JENDELA
II. PEKERJAAN LANTAI DAN DINDING
III. PEKERJAAN PLAFOND
IV. PEKERJAAN PENGECATAN
V. PEKERJAAN SANITAIR

SUB TOTAL PEKERJAAN ARSITEKTUR

PEKERJAAN MEKANIKAL
I. PEKERJAAN PLUMBING
II. PEKERJAAN TATA UDARA
III. PEKERJAAN PEMADAM KEBAKARAN
IV. TESTING - COMMISIONING MEKANIKAL

SUB TOTAL PEKERJAAN MEKANIKAL

PEKERJAAN ELEKTRIKAL
I. PEKERJAAN PANEL DAYA
II. PEKERJAAN KABEL FEEDER
III. PEKERJAAN ARMATUR LAMPU, STOP KONTAK, INSTALASI
IV. PEKERJAAN PENANGKAL PETIR
V. TESTING - COMMISIONING ELEKTRIKAL

SUB TOTAL PEKERJAAN ELEKTRIKAL

JUMLAH
JASA PEMBORONG 10%
JUMLAH HARGA
PPN 10%
PPh 3%
JUMLAH TOTAL
DIBULATKAN
rbilang :
ga Miliar Tiga Puluh Tujuh juta Rupiah
 JUMLAH HARGA
(Rp)

115,700,000.00

544,554,584.10
122,119,760.00
121,047,120.00
307,216,450.00
72,925,860.00
60,766,875.50

1,344,330,649.60

66,687,040.00
60,589,763.50
185,001,130.00
21,320,875.00
15,736,000.00

4,173,600.00
6,093,882.00
5,236,000.00
8,480,000.00
3,643,000.00

376,961,290.50

214,340,900.00
147,239,800.00
23,460,000.00
17,400,000.00

402,440,700.00

124,792,800.00
94,732,025.00
66,878,041.05
18,824,000.00
14,400,000.00

319,626,866.05

2,443,359,506.15
244,335,950.62
2,687,695,456.77
268,769,545.68
80,630,863.70
3,037,095,866.14
3,037,000,000.00
NO

A
1
2
3
4
5
6
7
8
9
10

B
B.1

1
2
3

4
URAIAN PEKERJAAN

PEKERJAAN PERSIAPAN
Direksi keet & Pembuatan bedeng kerja
Pembersihan & perataan lokasi kerja
Pagar pengaman keliling area proyek
Pemasangan bouwplank
Listrik Kerja
Air Kerja
Mobilisasi dan demobilisasi
Laporan, Dokumentasi dan As Built Drawing
Kebersihan proyek
Gudang material

PEKERJAAN STRUKTUR
LANTAI DASAR
I. PEKERJAAN PONDASI DAN BONGKARAN
Galian Tanah untuk pondasi & sloof dan urug kembali
Cerucuk bambu dia. 4" dalam 3 m
Pondasi setempat F1/C1
- pasir urug tebal 10 cm
- lantai kerja tebal 5 cm
- beton pondasi setempat K 275 (+ pembesian dan bekisting)
- kolom pedestal K 275
Pondasi setempat F1/C2
- pasir urug tebal 10 cm
- lantai kerja tebal 5 cm
- beton pondasi setempat K 275 (+ pembesian dan bekisting)
- kolom pedestal K 275
VOL SAT HARGA SATUAN ( RP) JUMLAH HARGA
( RP)

1 ls 35,000,000 35,000,000
500 m 5,000 2,500,000
100 m' 216,000 21,600,000
100 m' 23,500 2,350,000
1 ls 9,250,000 9,250,000
1 ls 5,000,000 5,000,000
1 ls 15,000,000 15,000,000
1 ls 10,000,000 10,000,000
1 ls 10,000,000 10,000,000
1 ls 5,000,000 5,000,000

SUB TOTAL 115,700,000

161.33 m 38,500 6,211,305

450 bh 11,000 4,950,000

2.7 m 160,750 434,025

8.54 m 633,500 5,412,624
11.52 m 2,978,000 34,306,560
5.04 m 3,734,500 18,821,880

1.35 m 160,750 217,013

0.67 m 633,500 425,712
15.96 m 2,978,000 47,528,880
1.32 m 3,734,500 4,929,540
NO

5
6
7
8
9
10
11
12
13
14
15
16
17

3
4
5
URAIAN PEKERJAAN

Tie beam TB 1 K 275

Tie beam TB 2 K 275
Tie beam TB 3 K 275
Aanstampang
Pasangan batu kali
Urugan tanah t=40 cm dipadatkan
Pasir urug tebal 10 cm dibawah tie beam
Lantai kerja tebal 5 cm dibawah tie beam
Pasir urug tebal 10 cm dibawah plat lantai bawah
Lantai kerja tebal 5 cm dibawah plat lantai bawah
Plat lantai bawah K 225 t = 10 cm (wiremesh M8 2 lapis)
Dinding batako 1 : 4 + kolom praktis
Plesteran dinding bata 1 : 4 + acian

II. PEKERJAAN LANTAI BAWAH

Pekerjaan Kolom C1
- C1 (WF 350 x 175 x 7 x 11)
- angkur dia. 16 mm
- base plate 12 mm
Pekerjaan Kolom C2
- C2 (WF 350 x 175 x 7 x 11)
- angkur dia. 16 mm
- base plate 12 mm
- baut dia. 16 mm
Ringbalk B2 (WF 250 x 125 x 6 x 9)
Pelat-pelat sambung tebal 12 mm
Baut dia. 16 mm
VOL SAT HARGA JUMLAH
SATUAN HARGA
( RP) ( RP)
10.56 m 4,744,200 50,098,752
4.86 m 4,906,700 23,846,562
0.9 m 4,744,200 4,269,780
17.64 m 318,500 5,618,340
40.82 m 543,200 22,173,424
264 m 55,000 14,520,000
16.52 m 160,750 2,655,590
8.26 m 633,500 5,232,710
72.88 m 160,750 11,714,656
36.44 m 633,500 23,083,156
62.88 m 2,406,200 151,289,825
652.5 m 85,700 55,919,250
1,305.00 m 39,000 50,895,000

SUB TOTAL 544,554,584

3,571.20 kg 14,000 49,996,800

72 bh 43,000 3,096,000
152.4 kg 15,600 2,377,440

1,252.80 kg 14,000 17,539,200

36 bh 47,250 1,701,000
76.2 kg 15,600 1,188,720
24 bh 10,000 240,000
1,776.00 kg 14,000 24,864,000
675 kg 15,600 10,530,000
146 bh 10,000 1,460,000
NO

6
7

B.2

1
2
3
4
5
6

B.3
1
2
3
4
5
6
7
8
9
10
11
12
URAIAN PEKERJAAN

Stiffener plate tebal 8 mm

Cat Zinchromate

LANTAI MEZZANINE
I. PEKERJAAN LANTAI
Balok B1 (WF 350 x 175 x 7 x 11)
Balok B2 (WF 250 x 125 x 6 x 9)
Bondek (metal deck)
Beton plat K 275 tebal 12 cm + besi dia 8 satu lapis
Tangga
Cat Zinchromate

ATAP UTAMA
Rafter WF 350 X 175 X 7 X 11
Gording C 150 x 65 x 20
Roof bracing dia. 16 mm
Sag rod dia 12 mm
Baut dia. 16 mm
Baut dia. 12 mm
Atap Zincalume ex Fumira atau setara
Aluminium foil double sided + kawat ayam + glasswool
GRC samping
Talang seng
Flashing
Hounch WF 350 x 175 x 7 x 11
VOL SAT HARGA JUMLAH
SATUAN HARGA
( RP) ( RP)
214 kg 15,600 3,338,400
7,717.60 kg 750 5,788,200

SUB TOTAL 122,119,760

5,011.20 kg 14,000 70,156,800

455.2 kg 14,000 6,372,800
48 m2 156,500 7,512,000
5.76 m3 2,532,250 14,585,760
1 ls 17,500,000 17,500,000
5,466.40 kg 900 4,919,760

SUB TOTAL 121,047,120

5,571.10 kg 14,000 77,995,400

3,406.50 kg 14,900 50,756,850
300 kg 11,600 3,480,000
138 kg 11,600 1,600,800
384 bh 10,000 3,840,000
84 bh 7,500 630,000
606.5 m2 170,000 103,105,000
606.5 m2 45,000 27,292,500
60 m' 250,000 15,000,000
60 m' 88,800 5,328,000
60 m' 27,400 1,644,000
200 kg 14,000 2,800,000
NO

13
14
15

B.4
1
2
3
4
5
6
7
8
9
10
11
12
13
14

B.5
1
2
3
4
URAIAN PEKERJAAN

Stiffener plate 8 mm
Siku dudukan talang
Cat Zinchromate

ATAP CANOPY SAMPING

WF 150 x 75 x 5 x 7
Rafter R2 (WF 150 x 75 x 5 x 7)
Gording C 150 x 65 x 20
Bracing dia. 19 mm
Stiffener Plat 10 mm
Baut M 12
Atap Zincalume ex Fumira atau setara
Aluminium foil double sided + kawat ayam + glasswool
GRC samping
Talang seng
Flashing
Stiffener plate 12 mm
Talang bawah
Cat Zinchromate

BAK PENAMPUNGAN AIR

Galian tanah untuk bak air
Cerucuk bambu dia. 4" dalam 3 m
Urug pasir tebal 10 cm di bawah plat lantai bak air
Lantai kerja tebal 10 cm
VOL SAT HARGA SATUAN ( RP) JUMLAH HARGA
( RP)

210 kg 15,600 3,276,000

198 kg 14,900 2,950,200
10,023.60 kg 750 7,517,700

SUB TOTAL 307,216,450

441 kg 14,000 6,174,000

378 kg 14,000 5,292,000
869.7 kg 14,900 12,958,530
67.8 kg 11,600 786,480
106 kg 15,600 1,653,600
72 bh 7,500 540,000
112.5 m2 170,000 19,125,000
112.5 m2 45,000 5,062,500
37.5 m' 250,000 9,375,000
37.5 m' 88,800 3,330,000
37.5 m' 27,400 1,027,500
106 kg 15,600 1,653,600
24 m' 174,000 4,176,000
1,968.50 kg 900 1,771,650

SUB TOTAL 72,925,860

35.4 m3 38,500 1,362,842

180 bh 11,000 1,980,000
2.11 m3 160,750 339,022
2.11 m3 633,500 1,336,052
NO

5
6
7
8
9
10
11
12

C
C.1

3
URAIAN PEKERJAAN

Bekisting (Pasangan bata)

Bekisting
Beton bertulang bak air (K225, tebal : 25 cm)
Beton bertulang plat penutup bak air (K225, tebal 15 cm)
Support tangki air
Tutup manhole (checker plate SUS 304)
Coating dinding bak (resin)
Buang tanah keluar area

PEKERJAAN ARSITEKTUR
LANTAI DASAR
I. PEKERJAAN KUSEN PINTU DAN JENDELA
Pintu Type P1 ( 4 Unit )
- Kusen Pintu material besi finish cat
- Daun pintu meranti + double plywood
- Stainless steel hairline
- Engsel Pintu
- Kaca clear 6 mm
Pintu Type P2 ( 16 unit)
- Kusen Pintu Almunium 4" CA
- Daun pintu meranti + double plywood
- Handle Pintu
- Lock case eks albion
- Engsel Pintu
- Stainless steel hairline
- Kaca clear 6 mm
Pintu Type P3 ( 2 Unit )
VOL SAT HARGA SATUAN ( RP) JUMLAH HARGA
( RP)

49.85 m2 94,000 4,685,900

24 m2 232,000 5,568,000
10.26 m3 2,628,000 26,956,710
2.89 m3 2,628,000 7,588,350
1 unit 4,500,000 4,500,000
1 unit 1,500,000 1,500,000
45 m2 80,000 3,600,000
1 ls 1,350,000 1,350,000

SUB TOTAL 60,766,876

21.2 m' 275,000 5,830,000

5.2 m2 695,000 3,614,000
2.76 m2 435,000 1,200,600
4 psg 85,000 340,000
0.48 m2 375,000 180,000

84.48 m' 130,000 10,982,400

20.8 m2 695,000 14,456,000
16 psg 300,000 4,800,000
16 unit 200,000 3,200,000
16 psg 85,000 1,360,000
11.04 m2 435,000 4,802,400
1.92 m2 375,000 720,000
NO

7
URAIAN PEKERJAAN

- Kusen Pintu Almunium 4" CA

- Daun pintu meranti + double plywood
- Handle Pintu
- Lock case eks albion
- Engsel Pintu
- Stainless steel hairline
- Kaca clear 6 mm
Pintu Jendela Type PJ1 ( 1 Unit )
- Kusen Pintu Almunium 4" CA
- Daun pintu meranti + double plywood
- Handle Pintu
- Lock case eks albion
- Engsel Pintu
- Stainless steel hairline
- Kaca clear 6 mm
Pintu Jendela Type PJ2 ( 1 Unit )
- Kusen Pintu Almunium 4" CA
- Daun pintu meranti + double plywood
- Handle Pintu
- Lock case eks albion
- Engsel Pintu
- Stainless steel hairline
- Kaca clear 8 mm
Jendela type J1 (1 unit)
- Kusen Pintu Almunium 4" CA
- Kaca clear 6 mm
Jendela type J2 (1 unit)
- Kusen Pintu Almunium 4" CA
VOL SAT HARGA SATUAN ( RP) JUMLAH HARGA
( RP)

10.1 m' 130,000 1,313,000

1.92 m2 695,000 1,334,400
2 psg 300,000 600,000
2 unit 200,000 400,000
2 psg 85,000 170,000
1.06 m2 435,000 461,100
0.24 m2 375,000 90,000

7.98 m' 130,000 1,037,400

0.94 m2 695,000 653,300
1 psg 300,000 300,000
1 unit 200,000 200,000
1 psg 85,000 85,000
0.62 m2 435,000 269,700
1.09 m2 375,000 408,750

15.08 m' 130,000 1,960,400

2.03 m2 695,000 1,410,850
1 psg 300,000 300,000
1 unit 200,000 200,000
1 psg 85,000 85,000
1.11 m2 435,000 481,110
5.41 m2 398,000 2,153,180

4.32 m' 130,000 561,600

1.03 m2 375,000 386,250

2.62 m' 130,000 340,600

SUB TOTAL 66,687,040

NO

1
2
3
4
5

1
2
3

1
2

1
2
3
4
5
URAIAN PEKERJAAN

II. PEKERJAAN LANTAI DAN DINDING

Lantai keramik ex Roman 30 x 30 Gol B unpolished
Lantai keramik ex Roman 30 x 30 Gol B
Lantai keramik ex Roman 20 x 20 Gol B
Dinding keramik area toilet 20 x 25 ex Roman gol B
Waterproofing coating area toilet

III. PEKERJAAN PLAFOND

Aluminium composite panel + rangka aluminium
Kalsiboard 4 mm + rangka
Cornice gypsum

IV. PEKERJAAN PENGECATAN

Cat dinding Eksterior Weathercoat ex. Mowilex
Cat dinding dalam ex. Mowilex

V. PEKERJAAN SANITAIR
Wastafel ex Toto L 521 VI A
Closet monoblock ex Toto CW 420 J
Closet jongkok ex Toto CE 6
Paper holder ex Toto TS 116 R
Jet washer ex Toto TX403 Sm CRB
VOL SAT HARGA SATUAN ( RP) JUMLAH HARGA
( RP)

250.97 m2 109,800 27,556,506

222.85 m2 109,800 24,468,930
17.02 m2 95,000 1,616,900
54.15 m2 99,500 5,387,428
19.5 m2 80,000 1,560,000

SUB TOTAL 60,589,764

309.56 m2 540,000 167,162,400

136.86 m2 105,500 14,438,730
400 m' 8,500 3,400,000

SUB TOTAL 185,001,130

368 m2 27,500 10,120,000

439.25 m2 25,500 11,200,875

SUB TOTAL 21,320,875

2 bh 2,230,000 4,460,000
2 bh 2,300,000 4,600,000
2 bh 505,000 1,010,000
2 bh 200,000 400,000
2 bh 125,000 250,000
NO

6
7
8
9
10

C.2

1
URAIAN PEKERJAAN

Faucet ex Toto
Floor drain ex Toto TX 1 AN
Partisi cubicle
Soap holder ex Toto S 156 N
Cermin

LANTAI MEZZANINE
I. PEKERJAAN KUSEN PINTU DAN JENDELA
Pintu Type P3 ( 1 Unit )
- Kusen Pintu Almunium 4" CA
- Daun pintu meranti + double plywood
- Handle Pintu
- Lock case eks albion
- Engsel Pintu
- Kaca clear 6 mm
Pintu Jendela Type P4 ( 1 Unit )
- Kusen Pintu Almunium 4" CA
- Daun pintu meranti + double plywood
- Handle Pintu
- Lock case eks albion
- Engsel Pintu
- Kaca clear 6 mm

II. PEKERJAAN LANTAI DAN DINDING

Lantai keramik ex Roman 30 x 30 Gol B
VOL SAT HARGA SATUAN ( RP) JUMLAH HARGA
( RP)

2 bh 95,000 190,000
2 bh 198,000 396,000
1 set 3,000,000 3,000,000
4 bh 220,000 880,000
2 bh 275,000 550,000

SUB TOTAL 15,736,000

5.05 m' 130,000 656,500

0.96 m2 695,000 667,200
1 psg 300,000 300,000
1 unit 200,000 200,000
1 psg 85,000 85,000
0.12 m2 375,000 45,000

5.28 m' 130,000 686,400

1.3 m2 695,000 903,500
1 psg 300,000 300,000
1 unit 200,000 200,000
1 psg 85,000 85,000
0.12 m2 375,000 45,000

SUB TOTAL 4,173,600

35.25 m2 108,200 3,814,050

NO

2
3

1
2

1
2

1
2
3
4
5
6
URAIAN PEKERJAAN

Lantai keramik ex Roman 20 x 20 Gol B

Dinding keramik area toilet 20 x 25 ex Roman gol B

III. PEKERJAAN PLAFOND

Gypsum 9 mm + rangka aluminium
Cornice gypsum

IV. PEKERJAAN PENGECATAN

Cat dinding Eksterior Weathercoat Mowilex
Cat dinding dalam mowilex

V. PEKERJAAN SANITAIR
Closet monoblock ex Toto CW 420 J
Paper holder ex Toto TS 116 R
Jet washer ex Toto 403 Sm CRB
Floor drain ex Toto TX 1 AN
Partisi cubicle
Soap holder ex Toto S 156 N
VOL SAT HARGA SATUAN ( RP) JUMLAH HARGA
( RP)

2.48 m2 110,900 275,032

16 m2 125,300 2,004,800

SUB TOTAL 6,093,882

48 m2 102,000 4,896,000
40 m2 8,500 340,000

SUB TOTAL 5,236,000

160 m2 27,500 4,400,000

160 m2 25,500 4,080,000

SUB TOTAL 8,480,000

1 bh 2,300,000 2,300,000
1 bh 200,000 200,000
1 bh 125,000 125,000
1 bh 198,000 198,000
2 set 300,000 600,000
1 bh 220,000 220,000

SUB TOTAL 3,643,000

No.

1
URAIAN PEKERJAAN

PEKERJAAN MEKANIKAL

PEKERJAAN PLUMBING
1.1. Peralatan Utama
- Pekerjaan pengeboran
sampai mencapai titik air yang dibutuhkan & instalasi
- Jet pump ex grundfos CHJ4-60
Kapasitas : 83 l/m
Head : 41 meter
Speed : 1500 rpm
Daya : Max 1 kw / 220 V/50 hz/1 ph
- Booster Pump ex grundfos CH2-50P
Kapasitas : 41 l/m
Head : 46 m
Speed : 1500 rpm
Daya : 700 Watt/ 1/ 220 V/50 hz
- Transfer Pump 150 Watt SANYO PH 150
- Stainless Water tank, capasity 1000 lt PROFILE
- Fiber Water tank, capasity 1000 lt PROFILE
- Water Purifier cap : 30 l/m + pump OH300 ex Yamaha
- Reverse Osmosis, FujiRO F-350
Kapasitas : 7000 liter
Daya : 2200 Watt
Flow rate : 2000 galon/hari
SAT VOL HARGA SATUAN JUMLAH HARGA HARGA
(Rp.) (Rp.)

1 Unit 8,400,000 8,400,000

1 Unit 7,177,500 7,177,500

2 Unit 4,756,000 9,512,000

1 Unit 1,450,000 1,450,000

2 Unit 3,770,000 7,540,000
2 Unit 1,595,000 3,190,000
1 Unit 50,050,000 50,050,000
1 Unit 63,000,000 63,000,000
No.
URAIAN PEKERJAAN

- Septick Tank Biofil BF-8 (10 Orang)

- Pipa Header, fitting & support

SUB TOTAL - 1.1

1.2. Pekerjaan Instalasi Air Bersih

- Instalasi Pipa GIP Medium
- dia 3/4"
- dia 1"
- dia 1 1/4"
- Instalasi Pipa PVC AW
- dia 1/2"
- dia 3/4"
- dia 1"
- dia 1 1/4"
- dia 1 1/2"
- Gate Valve
- dia 3/4"
- dia 1"
- dia 1 1/4"
- dia 1 1/2"
- Check Valve
- dia 1 1/2"
- Water Level Control ( WLC )
- Faucet / Kran dia 1/2" SAN-EI
- Faucet / Kran dia 3/4" SAN-EI
- Floating Valve dia 1" ONDA
SAT VOL HARGA SATUAN JUMLAH HARGA HARGA
(Rp.) (Rp.)

1 ls 7,750,000 7,750,000
1 ls 8,200,000 8,200,000

166,269,500

18 m 42,700 768,600
20 m 57,700 1,154,000
12 m 69,200 830,400

52 m 21,600 1,123,200
60 m 23,000 1,380,000
52 m 26,900 1,398,800
40 m 31,600 1,264,000
36 m 36,250 1,305,000

4 Bh 90,000 360,000
8 Bh 120,000 960,000
9 Bh 162,000 1,458,000
3 Bh 204,000 612,000

1 Bh 318,000 318,000
5 Bh 3,698,000 18,490,000
4 Bh 150,000 600,000
11 Bh 210,000 2,310,000
4 Bh 222,000 888,000
No.

2
URAIAN PEKERJAAN

- Floating Valve dia 1 1/4" ONDA

- Foot Valve dia 1 1/4" KITZ Bronze - screw

SUB TOTAL - 1.2

1.3. Pekerjaan Instalasi Kotor & Buangan

- Instalasi Pipa GIP Medium
- dia 2"
- Instalasi Pipa PVC AW 10Kg
- dia 1 1/4"
- dia 2"
- dia 3"
- dia 4"
- Floor Drain dia 3" COSMA

SUB TOTAL - 1.3

SUB TOTAL PEKERJAAN PLUMBING

PEKERJAAN TATA UDARA

2.1. PEKERJAAN AC
- AC type Cassette cap : 2 PK ex. PANASONIC
- Pipa Refrigerant AC + Isolasi
- Pipa Drain AC PVC dia 3/4" + Isolasi
- AC Wall Mounted cap : 2 PK ex. PANASONIC
SAT VOL HARGA SATUAN JUMLAH HARGA HARGA
(Rp.) (Rp.)

1 Bh 793,000 793,000
2 Bh 165,100 330,200

36,343,200

18 m 98,000 1,764,000

8 m 31,600 252,800
16 m 45,700 731,200
60 m 76,900 4,614,000
36 m 108,200 3,895,200
6 Bh 78,500 471,000

11,728,200

214,340,900

2 Unit 21,100,000.00 42,200,000

25 m 114,500.00 2,862,500
16 m 30,000.00 480,000
4 Unit 10,500,000.00 42,000,000
No.
URAIAN PEKERJAAN

- Pipa Refrigerant AC + Isolasi

- Pipa Drain AC PVC dia 3/4" + Isolasi

SUB TOTAL - 2.1

2.2. PEKERJAAN EXHAUST FAN

- Exhaust fan Axial type Cap:2016 cmh ex. SEKAI 10"
- Exhaust fan Axial type Cap:2894 cmh ex. SEKAI 12"
- Exhaust fan Industrial type Cap:1150 cmh ex. KDK
- Exhaust fan Ceiling type Cap:207 cmh ex. GMC
- Kitchen Hood Cap:785 cmh

SUB TOTAL - 2.2

2.3. PEKERJAAN DUCTING EXHAUST TANPA ISOLASI

- Ducting tanpa isolasi termasuk support & hanger :
- 450 mm x 250 mm Bjls 70
- 400 mm x 250 mm Bjls 70
- 350 mm x 200 mm Bjls 70
- 300 mm x 200 mm Bjls 60
- Flexible Duct dia 6"
- Exhaust air grille 500x300
- Exhaust air grille 450x300
- Exhaust air grille 400x400

SUB TOTAL - 2.3

SUB TOTAL PEKERJAAN TATA UDARA

SAT VOL HARGA SATUAN JUMLAH HARGA HARGA
(Rp.) (Rp.)

45 m 114,500.00 5,152,500
38 m 30,000.00 1,140,000

93,835,000

5 Unit 512,600 2,563,000

2 Unit 537,600 1,075,200
2 Unit 940,100 1,880,200
4 Unit 487,600 1,950,400
3 Unit 5,250,000 15,750,000

23,218,800

14 m 375,000 5,250,000
24 m 345,000 8,280,000
8 m 296,000 2,368,000
27 m 230,000 6,210,000
9 m 86,000 774,000
2 Bh 322,000 644,000
6 Bh 305,000 1,830,000
15 Bh 322,000 4,830,000

30,186,000

147,239,800
No.

2
URAIAN PEKERJAAN

PEKERJAAN PEMADAM KEBAKARAN

3.1. FIRE EXTINGUISHER
- Fire Extinguisher type CO2 (Carbon dioxida) 3,2 kg ex. APPRON

SUB TOTAL PEKERJAAN PEMADAM KEBAKARAN

TESTING & COMMISSIONING PEKERJAAN MEKANIKAL

TOTAL PEKERJAAN MEKANIKAL

PEKERJAAN ELEKTRIKAL

PENYAMBUNGAN DAYA PLN

SUB TOTAL PENYAMBUNGAN DAYA PLN

PEKERJAAN PANEL DAYA

- Panel MDP
- Panel COS
- PP - Equipment
- PP - Compressor
- PP - Pump Room
- PP - 1
- PP - 2

SUB TOTAL PEKERJAAN PANEL DAYA

SAT VOL HARGA SATUAN JUMLAH HARGA HARGA
(Rp.) (Rp.)

17 Unit 1,380,000 23,460,000

23,460,000

1 Ls 17,400,000

402,440,700

1 Ls Supply By Owner
-

1 Unit 54,140,600 54,140,600

1 Unit 21,095,500 21,095,500
1 Unit 18,553,100 18,553,100
1 Unit 9,351,800 9,351,800
1 Unit 6,688,100 6,688,100
1 Unit 8,202,900 8,202,900
1 Unit 6,760,800 6,760,800

124,792,800
No.

3
URAIAN PEKERJAAN

PEKERJAAN KABEL FEEDER

- Dari PLN ke Metering PLN
- Dari Metering PLN ke COS NYY 4x300mm2
- Dari COS ke MDP NYY 4x300mm2
- Dari MDP ke PP-Equipment NYY 4x185mm2 + NYA 1x70mm2
- Dari MDP ke PP-Compressor NYY 4x35mm2 + NYA 1x35mm2
- Dari MDP ke PP-Pump Room NYY 4x6mm2 + NYA 1x6mm2
- Dari MDP ke PP-1 NYY 4x16mm2 + NYA 1x16mm2
- Dari MDP ke PP-2 NYY 4x6mm2 + NYA 1x6mm2
- Dari PP-Equipment ke Sterilized Machine NYY 4x25mm2
- Dari PP-Equipment ke Equipment 1 NYY 4x16mm2
- Dari PP-Equipment ke Equipment 2 NYY 4x16mm2
- Dari PP-Equipment ke Equipment 3 NYY 4x16mm2
- Dari PP-Equipment ke Equipment 4 NYY 4x16mm2
- Dari PP-Equipment ke Cooling Machine NYY 4x4mm2
- Dari PP-Compressor Cold Storage NYY 4x16mm2
- Dari PP-Compressor ke Air Blast Freezer 1 NYY 4x6mm2
- Dari PP-Compressor ke Air Blast Freezer 2 NYY 4x6mm2
- Dari PP-Pump Room ke Reverse Osmosis NYM 4x2,5mm2
- Dari PP-Pump Room ke Water Purifier NYM 3x2,5mm2
- Dari PP-Pump Room ke Jet Pump NYM 3x2,5mm2
- Dari PP-Pump Room ke Booster Pump 1 NYM 3x2,5mm2
- Dari PP-Pump Room ke Booster Pump 2 NYM 3x2,5mm2
- Dari PP-Pump Room ke Transfer Pump NYM 3x2,5mm2

SUB TOTAL PEKERJAAN KABEL FEEDER

SAT VOL HARGA SATUAN JUMLAH HARGA HARGA
(Rp.) (Rp.)

1 Ls Supply By PLN
10 m 1,590,000 15,900,000
5 m 1,590,000 7,950,000
36 m 1,063,500 38,286,000
24 m 232,800 5,587,200
12 m 66,900 802,800
25 m 137,250 3,431,250
37 m 66,900 2,475,300
29 m 149,100 4,323,900
15 m 116,250 1,743,750
15 m 116,250 1,743,750
15 m 116,250 1,743,750
15 m 116,250 1,743,750
20 m 47,385 947,700
35 m 104,625 3,661,875
20 m 53,460 1,069,200
25 m 53,460 1,336,500
10 m 37,395 373,950
13 m 24,050 312,650
14 m 24,050 336,700
10 m 24,050 240,500
12 m 24,050 288,600
18 m 24,050 432,900

94,732,025
No.

6
URAIAN PEKERJAAN

PEKERJAAN ARMATURE LAMPU, SAKLAR, STOP KONTAK & INSTALASI

Lampu TL 2 x 36 dengan Cover Acrylic outbow
Lampu TL 2 x 18 dengan Cover Acrylic outbow
Lampu TL 1 x 36 dengan Cover Acrylic outbow
Lampu TL 2 x 36 balk type
Lampu TL 1 x 36 balk type
Saklar Tunggal ex. Clipsal
Saklar Ganda ex. Clipsal
Saklar Hotel ex. Clipsal
Stop Kontak inbow
Instalasi Lampu , Kabel NYM 3 x 2,5mm
Instalasi Stop kontak , Kabel NYM 3 x 2,5mm
Instalasi Exhaust Fan , Kabel NYM 3 x 2,5mm
Instalasi AC , Kabel NYM 3 x 2,5mm

SUB TOTAL PEKERJAAN ARMATURE LAMPU, SAKLAR, STOP KONTAK & INSTALASI

PEKERJAAN PENANGKAL PETIR

Copper splitzen 1" c/w support GIP 1"
Bare copper BC 50 mm
Pipa PVC class 10 kg/cm 1"
Klem
Bak Kontrol dengan bata diplester 30x30x60cm
Pentanahan dengan copper rod 1"

SUB TOTAL PEKERJAAN PENANGKAL PETIR

TESTING & COMMISSIONING PEKERJAAN ELEKTRIKAL

TOTAL PEKERJAAN ELEKTRIKAL

SAT VOL HARGA SATUAN JUMLAH HARGA HARGA
(Rp.) (Rp.)

52 Bh 346,000 17,992,000
10 Bh 248,500 2,485,000
10 Bh 287,500 2,875,000
17 Bh 151,000 2,567,000
3 Bh 86,000 258,000
4 Bh 32,000 128,000
17 Bh 41,750 709,750
17 Bh 41,750 709,750
46 Bh 26,800 1,232,800
92 Titik 186,459 17,154,258
46 Titik 208,467 9,589,483
10 Titik 329,600 3,296,000
142 m 55,500 7,881,000

66,878,041

7 Titik 253,500 1,774,500

57 m 58,500 3,334,500
50 m 52,000 2,600,000
100 Bh 80,000 8,000,000
1 Bh 475,000 475,000
1 Titik 2,640,000 2,640,000

18,824,000

1 Ls 14,400,000

319,626,866
NO URAIAN VOL

A UPAH HARIAN :
1 PEKERJA 1
2 TUKANG BATU 1
3 TUKANG KAYU 1
4 TUKANG BESI 1
5 TUKANG PLUMBING 1
6 TUKANG LISTRIK 1
7 KEP. TUKANG PEK. SIPIL 1
8 KEP. TUKANG PEK. ME 1
9 MANDOR 1

B UPAH BORONG :
1 UPAH PEMBESIAN 1
2 UPAH COR, PILE CAP, TIE BEAM & SLAB 1
3 UPAH COR, KOLOM 1
4 UPAH COR, BALOK & PLAT LANTAI (manual) 1
5 UPAH COR, BALOK & PLAT LANTAI (Ready Mix) 1
6 FABRIKASI (incld. ERECTION) 1
7 TRANSPORTASI 1
8 ERECTION 1
9 CRANE 1
10 ZINCROMATE 1
11 WIRE BRUSH 1
12 PASANG BONDEK 1
13 PASANG WIRE MESH 1
14 UPAH BEKISTING PONDASI 1
15 UPAH BEKISTING KOLOM 1
16 UPAH BEKISTING PLAT DAN BALOK 1
17 UPAH ATAP METAL 1
18 UPAH PASANG TALANG 1
19 UPAH CAT INTERIOR 1
20 UPAH CAT EXTERIOR 1
21 PASANG HARDENER 1
22 PASANG INSULATION 1
23 PERATAAN LANTAI 1
24 PASANG KERAMIK LANTAI 1
25 PASANG KERAMIK DINDING 1
26 PASANG LANTAI MARMER 1
27 POLES MARMER 1
28 PASANG DINDING MARMER 1
29 PASANG PLAFOND 1
30 PASANG PARTISI 1
SAT HARGA
SATUAN Rp

HR 40,000
HR 50,000
HR 50,000
HR 50,000
HR 50,000
HR 50,000
HR 60,000
HR 60,000
HR 75,000

KG 3,200
M3 110,000
M3 110,000
M3 110,000
M3 120,000
KG 5,000
KG 1,200
KG -
KG 500
KG 750
KG 450
M2 5,000
M2 9,500
M2 15,000
M2 15,000
M2 48,000
M2 10,000
M2 32,000
M2 6,500
M2 6,500
M2 4,500
M2 15,000
M2 6,000
M2 34,000
M2 48,400
M2 101,500
M2 50,000
M2 125,000
M2 10,500
M2 34,500