PIRAN BERITA ACARA EVALUASI TEKNIK

ERJAAN PERBAIKAN KOLAM RENANG 2

PT PUPUK SRIWIDJAJA PALEMBANG

NO URAIAN PEKERJAAN Kontrak Aktual Selisih CV ANGGI JAYA BERSAMA

VOL SAT VOL SAT VOL SAT HRG. SATUAN JUMLAH HARGA
I PEKERJAAN PERSIAPAN Rp 9,500,000.00
1 Adm. / Dokumentasi 1.00 Ls 1.00 Ls 0.00 Ls 2,500,000.00 Rp 2,500,000.00
2 Pengukuran 1.00 Ls 1.00 Ls 0.00 Ls 2,000,000.00 Rp 2,000,000.00
3 Sarana air kerja & Listrik 1.00 Ls 1.00 Ls 0.00 Ls 3,000,000.00 Rp 3,000,000.00
4 Keamanan 1.00 Ls 1.00 Ls 0.00 Ls 2,000,000.00 Rp 2,000,000.00

II PEKERJAAN AREA KOLAM 2 Rp 389,826,558.58 p l t

1 Pek. Bongkaran Keramik Area Lantai Atas + Buangan 501.00 m2 684.56 m2 183.56 m2 Rp 12,000.00 Rp 6,012,000.00 47 21.5
2 Pek. Bongkaran Keramik Area Kolam besar dan Kecil + Buangan 612.32 m2 154.34 m2 -457.98 m2 Rp 12,000.00 Rp 7,347,840.00 2.7
3 Pek. Pemasangan Batu Alam Candi Uk. 300x300 26.04 m2 23.70 m2 -2.34 m2 Rp 200,000.00 Rp 5,208,000.00
4 Pek. Upah Bevel 1 sisi Batu Alam Candi Uk. 300x300 86.80 m1 77.50 m1 -9.30 m1 Rp 10,000.00 Rp 868,000.00 364.04
5 Pek.Pemasangan Keramik Motif Batu Alam Uk. 300x300 ex. Roman, Habitat 569.10 m2 564.86 m2 -4.24 m2 Rp 165,000.00 Rp 93,901,500.00
6 Pek. Pemasangan Conwood deck 12" uk. 3000x300x25, Finishing Cat Kayu 51.00 m2 51.00 m2 0.00 m2 Rp 150,000.00 Rp 7,650,000.00
8 Pek. Keramik Motif Mozaik 30x60 + Semen Perekat khusus kolam renang (Mortar Utama MU 470)
612.32 m2 571.07 m2 -41.25 m2 Rp 220,000.00 Rp 134,710,400.00
Area Playground
17 Pek. Pemasangan Rubber Tile 45.00 m2 45.00 m2 0.00 m2 Rp 250,000.00 Rp 11,250,000.00
Pelebaran Akses Jalan Kolam
21 Pek.Pemasangan Keramik Motif Batu Alam Uk. 300x300 ex. Roman, Habitat 13.00 m2 13.00 m2 0.00 m2 Rp 165,000.00 Rp 2,145,000.00
Penambahan Akses Tangga ke Kolam Renang
36 Pek.Pemasangan Keramik Motif Batu Alam Uk. 300x300 41.26 m2 21.07 m2 -20.19 m2 Rp 165,000.00 Rp 6,807,075.00

III PEKERJAAN GEDUNG 2 Rp 882,571,159.92

1 Pek. Bongkaran Keramik Rg Ganti Existing + Buangan 422.40 m2 413.68 m2 -8.72 m2 Rp 12,000.00 Rp 5,068,800.00
5 Pek. Pasang Keramik Tile uk.600x600 ex. Granito, Niro Granit, Indo Gress 437.40 m2 399.76 m2 -37.64 m2 Rp 220,000.00 Rp 96,228,000.00
6 Pek. Pasang Keramik Tile uk.600x600 Motif Dekor untuk teras 1.44 m2 1.44 m2 0.00 m2 Rp 220,000.00 Rp 316,800.00
7 Pek. Pasang Keramik Dinding uk.300x600 ex. Roman, Habitat 192.96 m2 183.96 m2 -9.00 m2 Rp 175,000.00 Rp 33,768,000.00
8 Pek. Pintu Type 1 Pintu Jendela Kaca Tempered 12 mm + Frame Stainlessteel 1.00 ea 1.00 ea 0.00 ea Rp 18,500,000.00 Rp 18,500,000.00
9 Pek. Pintu Type 2 Pintu Aluminium Pabrikan + Kaca ex. Solidoor 4.00 ea 4.00 ea 0.00 ea Rp 5,750,000.00 Rp 23,000,000.00
10 Pek. Pintu Type 3 "Partisi Cubicle Kaca Tempered 121.00 m2 50.96 m2 -70.04 m2 Rp 1,550,000.00 Rp 187,550,000.00
11 Pek. Pintu Type 4 Pintu Kayu (Merawan) + Oven type Koboy 1.00 ea 1.00 ea 0.00 ea Rp 5,000,000.00 Rp 5,000,000.00
12 Pek. P5 "Handrail SS 304 + Kaca Tempered 10mm) 28.80 m2 28.80 m2 0.00 m2 Rp 1,250,000.00 Rp 36,000,000.00
13 Pek. Pemasangan Plafond PVC ex. Shunda + Rangka 211.20 m2 188.10 m2 -23.10 m2 Rp 195,000.00 Rp 41,184,000.00
14 Pek. Pemasangan List Plafond PVC ex. Shunda 107.20 m1 126.60 m1 19.40 m1 Rp 35,000.00 Rp 3,752,000.00
15 Pek. Pemasangan Rooster Beton uk 200x200 572.00 ea 364.00 ea -208.00 ea Rp 35,000.00 Rp 20,020,000.00
16 Pek. Pemasangan Glassblock ex. Mulia uk 200x200 420.00 ea 440.00 ea 20.00 ea Rp 35,000.00 Rp 14,700,000.00
22 Pek. Pemasangan Keramik Granit Hitam uk. 600x600 + Bevel 4.80 m2 2.64 m2 -2.16 m2 Rp 450,000.00 Rp 2,160,000.00
23 Pek. Bongkar Atap Lama 260.00 m2 243.36 m2 -16.64 m2 Rp 10,000.00 Rp 2,600,000.00
24 Pek. Pasang Atap (Mat'l : UVPC thk.10mm) 260.00 m2 243.36 m2 -16.64 m2 Rp 185,000.00 Rp 48,100,000.00
25 Pek. Bongkar Plafond Plywood Lantai 2 211.20 m2 188.10 m2 -23.10 m2 Rp 10,000.00 Rp 2,112,000.00 24 8.8
IV AREA PARKIR Rp 29,657,728.00
1 Pekerjaan Relokasi Taman & Pembongkaran Kanstin 160.00 m2 160.00 m2 0.00 m2 Rp 25,000.00 Rp 4,000,000.00
2 Pek. Pas. Con-Block 6 cm + Pasir Urug 10 cm + Pemadatan + Pengecatan (material con-blo 160.00 m2 160.00 m2 0.00 m2 Rp 30,000.00 Rp 4,800,000.00
3 Modifikasi dan Pembuatan Kanstin Baru Ad. 1:2:3 2.94 m3 2.94 m3 0.00 m3 Rp 2,780,000.00 Rp 8,173,200.00
4 Pek. Pengecatan Kanstin 39.20 m1 39.20 m1 0.00 m1 Rp 34,340.00 Rp 1,346,128.00
5 Pek. Relokasi Taman Jalan Termasuk Penebangan Pohon 9 ea 1.00 Ls 1.00 Ls 0.00 Ls Rp 5,000,000.00 Rp 5,000,000.00
6 Pek. Cover Saluran, Beton Ad. 1:1,5:2,5, Besi 150 kg/m3 2.28 m3 2.28 m3 0.00 m3 Rp 2,780,000.00 Rp 6,338,400.00

V PEKERJAAN LISTRIK Rp 141,295,000.00

Pengadaan Material :
A Panel Lampu Penerangan. Tipe indoor, min IP-3X,
1 min ukuran 500mmH x 400mmW x 250mmD. Plat panel tebal min. 2mm, 1.00 set 1.00 set 0.00 set Rp 7,000,000.00 Rp 7,000,000.00
lengkap dengan kunci panel. In/out kabel dari bagian atas panel.
komponen dan aksesoris panel minimal terdiri dari :
1 set MCB 4 Pole, rating 20A, 6kA, 380V, 50Hz.
6 set MCB 1 Pole, rating 6A, 4.5kA, 380V, 50Hz.
6 set MCB 1 Pole, rating 4A, 4.5kA, 380V, 50Hz.
3 set MCB 1 Pole, rating 2A, 4.5kA, 380V, 50Hz.
3 set lampu indikasi RST, tipe LED, 220V, 50Hz, lengkap dengan fuse.
1 set Digital Metering (V,I,Hz, VA, VAR, kW, Cos phi, peak load, etc).
1 set busbar 3Phase rating min 50A, busbar Neutral+E.
1 set internal wiring dan aksesoris panel
Rec. Merk Panel: Schneider, Industira, UME & Trias.

2 Lampu Penerangan
Armatur lampu tipe downlight, bohlam LED 9W, 220V, 50Hz 60.00 set 60.00 set 0.00 set Rp 165,000.00 Rp 9,900,000.00
Armatur lampu tipe expose/outbouw, bohlam LED 11W, 220V, 50Hz 2.00 set 2.00 set 0.00 set Rp 215,000.00 Rp 430,000.00
Armatur lampu tipe cup barret bundar, cover kaca, min dia. 400mm, bohlam LED 11W, 22 1.00 set 1.00 set 0.00 set Rp 450,000.00 Rp 450,000.00
Armatur lampu tipe TL Balok outbouw, bohlam TL LED 29W, 220V, 50Hz 60.00 set 60.00 set 0.00 set Rp 325,000.00 Rp 19,500,000.00
Armatur lampu untuk dipasang dalam kolam renang, tipe LED 50W, DC12V, 6.00 set 6.00 set 0.00 set Rp 750,000.00 Rp 4,500,000.00
multi colour, IP-66
Rec. Merk Armatur & bohlam Lampu : Philips, Artolite, Osram

3 Saklar & Stop kontak

Stop kontak tipe inbouw, 2pin+E, lengkap box & cover (STK Standby & Exhaust fan) 23.00 set 23.00 set 0.00 set Rp 80,000.00 Rp 1,840,000.00
rating min 16A, 220-250V, 50Hz.
Stop kontak tipe inbouw, 3pin+E, lampu indikasi, fuse, lengkap socket & box (STK AC & WH 6.00 set 6.00 set 0.00 set Rp 100,000.00 Rp 600,000.00
rating min 16A, 220-250V, 50Hz.
Saklar Tunggal/engkel tipe inbouw, lengkap box & cover rating min 10A, 220-250V, 50Hz. 3.00 set 3.00 set 0.00 set Rp 75,000.00 Rp 225,000.00
Saklar double/seri tipe inbouw, lengkap box & cover rating min 10A, 220-250V, 50Hz. 6.00 set 6.00 set 0.00 set Rp 125,000.00 Rp 750,000.00
Rec. Merk Saklar & STK : Schneider, ABB, Panasonic, Legrand

4 Kabel Power
NYMHY 500V, 2C+E-2.5 mm2 13.00 roll 13.00 roll 0.00 roll Rp 1,500,000.00 Rp 19,500,000.00
NYY 0.6/1kV, 4C+E-10 mm2 20.00 mtr 20.00 mtr 0.00 mtr Rp 155,000.00 Rp 3,100,000.00
NYFGBY 0,6/1kV, 3C+E - 2.5 mm2 100.00 mtr 100.00 mtr 0.00 mtr Rp 22,500.00 Rp 2,250,000.00
Rec. Merk kabel: Supreme, Kabelindo, KMI, Sumi Indo.

5 Material penunjang & Accessories 1.00 ls 1.00 ls 0.00 ls Rp 2,000,000.00 Rp 2,000,000.00

Electrical conduit PVC, ukuran 5/8", panjang min 3mtr. (rec. Clipsal)
Electrical Tee-doos PVC & sock pipa ukuran 5/8" (rec. Clipsal)
Electrical Flexible conduit PVC ukuran 5/8" (rec. Clipsal)
Electrical Tape Vinyl & rubber (rec. Scotch 3M)
Klem conduit , klem kabel, fisser, dynabolt, bolt & nut, dll

B Konstruksi
1 Pembongkaran instalasi listrik eksisting meliputi : 1.00 ls 1.00 ls 0.00 ls Rp 7,500,000.00 Rp 7,500,000.00
Seluruh Lampu penerangan beserta kabel instalasi
Seluruh Stop kontak / receptacle beserta kabel instalasi
Seluruh Panel dan JB eksisting kabel instalasi
(termasuk pekerjaan perapihan lubang bekas instalasi listrik)

2 Pemasangan instalasi listrik meliputi : 1.00 ls 1.00 ls 0.00 ls Rp 7,500,000.00 Rp 7,500,000.00

Instalasi lampu, kabel, pipa dan aksesoris
Instalasi stop kontak, kabel, pipa dan aksesoris
Instalasi Panel Penerangan, terminasi, tagging dan aksesoris
Instalasi kabel power incoming (NYY 4C+E-10mm2), terminasi & aksesoris

II. PENERANGAN LUAR KOLAM RENANG-1 & 2

C Pengadaan Material :

Page 1 of 2
NO URAIAN PEKERJAAN Kontrak Aktual Selisih CV ANGGI JAYA BERSAMA
VOL SAT VOL SAT VOL SAT HRG. SATUAN JUMLAH HARGA
1 Panel Lampu Penerangan. Tipe outdoor, min IP-4X, min ukuran 500mmH x 400mmW x 250mmD.
Plat panel tebal min. 2mm, lengkap dengan kunci panel. In/out kabel dari bagian bawah p 1.00 set 1.00 set 0.00 set Rp 5,000,000.00 Rp 5,000,000.00
komponen dan aksesoris panel minimal terdiri dari :
1 set MCCB 4 Pole, rating 40A, 10kA, 380V, 50Hz.
2 set MCB 1 Pole, rating 10A, 6kA, 380V, 50Hz.
2 set MCB 1 Pole, rating 6A, 4.5kA, 380V, 50Hz.
2 set MCB 1 Pole, rating 2A, 4.5kA, 380V, 50Hz.
1 set MCB 4 Pole, rating 20A, 6kA, 380V, 50Hz.
2 set MCB 4 Pole, rating 10A, 6kA, 380V, 50Hz.
3 set lampu indikasi RST, tipe LED, 220V, 50Hz, lengkap dengan fuse.
1 set Digital Metering (V,I,Hz, VA, VAR, kW, Cos phi, peak load, etc).
1 set busbar 3Phase rating min 50A, busbar Neutral+E.
1 set internal wiring dan aksesoris panel
Rec. Merk Panel: Schneider, Industira, UME & Trias.

2 Lampu Penerangan
Armatur lampu LED , tipe wallmounted, Outdoor, IP-65, cover, 30W, 220V, 50Hz. 11.00 set 11.00 set 0.00 set Rp 550,000.00 Rp 6,050,000.00
Armatur lampu Sorot, outdoor, cover kaca, HPIT 500W, 220V, 50Hz 4.00 set 4.00 set 0.00 set Rp 2,250,000.00 Rp 9,000,000.00
Tiang lampu Sorot area parkir, material HDG, tinggi min 6mtr, lengkap. 2.00 set 2.00 set 0.00 set Rp 1,750,000.00 Rp 3,500,000.00
Rec. Merk Armatur & bohlam Lampu : Philips, Artolite, Osram

3 Kabel Power
NYY 0.6/1kV, 2C+E-2.5 mm2 2.00 roll 2.00 roll 0.00 roll Rp 850,000.00 Rp 1,700,000.00
NYFGbY 0.6/1kV, 2C+E-4 mm2 50.00 mtr 50.00 mtr 0.00 mtr Rp 250,000.00 Rp 12,500,000.00
NYFGbY 0.6/1kV, 4C+E-10 mm2 20.00 mtr 20.00 mtr 0.00 mtr Rp 350,000.00 Rp 7,000,000.00
Rec. Merk kabel: Supreme, Kabelindo, KMI, Sumi Indo.

4 Material penunjang & Accessories 1.00 ls 1.00 ls 0.00 ls Rp 2,000,000.00 Rp 2,000,000.00

Electrical conduit PVC, ukuran 5/8", panjang min 3mtr. (rec. Clipsal)
Electrical Tee-doos PVC & sock pipa ukuran 5/8" (rec. Clipsal)
Electrical Flexible conduit PVC ukuran 5/8" (rec. Clipsal)
Electrical Tape Vinyl & rubber (rec. Scotch 3M)
Klem conduit , klem kabel, fisser, dynabolt, bolt & nut, dll

D Konstruksi
1 Pemasangan instalasi listrik meliputi : 1.00 ls 1.00 ls 0.00 ls Rp 7,500,000.00 Rp 7,500,000.00
Instalasi Lampu taman kolam, kabel, pipa dan aksesoris
Instalasi Lampu sorot, kabel, pipa dan aksesoris
Instalasi Panel Penerangan, terminasi, tagging dan aksesoris
Instalasi kabel power incoming (NYFGbY 4C+E-10mm2), terminasi & aksesoris

VI PEKERJAAN PLUMBING & HVAC Rp 188,396,257.00

I. PLUMBING
A. INSTALASI AIR BERSIH
1 Pipa PVC 1" Sch AW Class type Socket Wavin/Rucika 12.00 BTG 12.00 BTG 0.00 BTG Rp 75,000.00 Rp 900,000.00
2 Pipa PVC 3/4" Sch AW Class type Socket Wavin/Rucika 12.00 BTG 12.00 BTG 0.00 BTG Rp 35,000.00 Rp 420,000.00
3 Pipa PP-R 1/2" PN16 Type JIS STD 9.00 BTG 9.00 BTG 0.00 BTG Rp 250,000.00 Rp 2,250,000.00
4 Hot water Fitting
- Double nipple 1/2" Bronze type Threaded 12.00 EA 12.00 EA 0.00 EA Rp 175,000.00 Rp 2,100,000.00
- Female Joint 1/2" PP-R with metal insert Threaded 12.00 EA 12.00 EA 0.00 EA Rp 129,200.00 Rp 1,550,400.00
- Elbow 90 1/2 " PN16 Material PP-R type JIS STD 25.00 EA 25.00 EA 0.00 EA Rp 124,300.00 Rp 3,107,500.00
- Equal Tee 1/2 " PN16 Material PP-R type JIS STD 10.00 EA 10.00 EA 0.00 EA Rp 150,000.00 Rp 1,500,000.00

5 Normal water Fitting

- Str.Tee 1" Sch AW PVC type Socket 1.00 EA 1.00 EA 0.00 EA Rp 20,000.00 Rp 20,000.00
- Tee Red 1"x3/4" Sch AW PVC type Socket 33.00 EA 33.00 EA 0.00 EA Rp 70,200.00 Rp 2,316,600.00
- Elbow 90 1" Sch AW PVC type Socket 6.00 EA 6.00 EA 0.00 EA Rp 35,000.00 Rp 210,000.00
- Elbow 90 3/4" Sch AW PVC type Socket 36.00 EA 36.00 EA 0.00 EA Rp 25,000.00 Rp 900,000.00
- Faucet socket 3/4" Sch AW PVC with metal insert Threaded 35.00 EA 35.00 EA 0.00 EA Rp 160,000.00 Rp 5,600,000.00
- Elbow Red 90 1"x3/4" Sch AW PVC type Socket 4.00 EA 4.00 EA 0.00 EA Rp 75,000.00 Rp 300,000.00

6 Heat resistance Flexible Hose 1/2" (for mixer faucet) SS304 Threaded 1.00 LOTS 1.00 LOTS 0.00 LOTS Rp 1,714,757.00 Rp 1,714,757.00
7 Cold Water Flexible Hose 1/2" (for mixer faucet) SS304 Threaded 1.00 LOTS 1.00 LOTS 0.00 LOTS Rp 1,500,000.00 Rp 1,500,000.00
8 Wastafel ex. TOTO type LW549J 4.00 SETS 4.00 SETS 0.00 SETS Rp 962,000.00 Rp 3,848,000.00
9 Wastafel faucets ex. TOTO type TX109LP 4.00 SETS 4.00 SETS 0.00 SETS Rp 680,000.00 Rp 2,720,000.00
10 Toilet faucets ex. TOTO T23B13 6.00 SETS 6.00 SETS 0.00 SETS Rp 301,000.00 Rp 1,806,000.00
11 Fix wall Shower ex. TOTO TX488SZ 15.00 SETS 15.00 SETS 0.00 SETS Rp 1,430,000.00 Rp 21,450,000.00
12 Shower Mixer Faucets ex.TOTO TX68ST 15.00 SETS 15.00 SETS 0.00 SETS Rp 2,260,000.00 Rp 33,900,000.00
13 Water Heater ex. Ariston SLIM 20DL 3.00 SETS 3.00 SETS 0.00 SETS Rp 4,917,000.00 Rp 14,751,000.00
14 Water Heater ex. Ariston SlIM 30 DL 3.00 SETS 3.00 SETS 0.00 SETS Rp 6,000,000.00 Rp 18,000,000.00

B. INSTALASI AIR KOTOR

1 Pipa PVC 4" Sch AW Class type Socket Wavin/Rucika 4.00 BTG 4.00 BTG 0.00 BTG Rp 600,000.00 Rp 2,400,000.00
2 Pipa PVC 2" Sch AW Class type Socket Wavin/Rucika 6.00 BTG 6.00 BTG 0.00 BTG Rp 200,000.00 Rp 1,200,000.00
3 Elbow 90˚ 4" Sch AW Class type Socket Wavin/Rucika 6.00 EA 6.00 EA 0.00 EA Rp 135,000.00 Rp 810,000.00
4 Elbow 90˚ 2" Sch AW Class type Socket Wavin/Rucika 25.00 EA 25.00 EA 0.00 EA Rp 35,000.00 Rp 875,000.00
5 Y-Branch 4" Sch AW Class type Socket Wavin/Rucika 4.00 EA 4.00 EA 0.00 EA Rp 280,000.00 Rp 1,120,000.00
6 Floor Drain 2" ex. TOTO TX1C 7.00 EA 7.00 EA 0.00 EA Rp 491,000.00 Rp 3,437,000.00
7 Closet duduk C/w Shower Spray Nozzle ex. TOTO C704L/SW784AJP 4.00 EA 4.00 EA 0.00 EA Rp 4,950,000.00 Rp 19,800,000.00
8 Closet Jongkok ex. TOTO CE9/TV150NWV12J 2.00 EA 2.00 EA 0.00 EA Rp 3,870,000.00 Rp 7,740,000.00
9 Pembuatan Septictank 2.00 ea 2.00 ea 0.00 ea Rp 8,000,000.00 Rp 16,000,000.00

C. PENGUJIAN DAN PEMERIKSAAN

1 Leak test & hydrotest 1.00 Lot 1.00 Lot 0.00 Lot Rp 5,000,000.00 Rp 5,000,000.00

II. EXHAUST FAN

1 Exhaust Fan Panasonic, Size 12", Capacity 330 CFM, Type : Wall Mounted 7.00 UNIT 7.00 UNIT 0.00 UNIT Rp 750,000.00 Rp 5,250,000.00
2 Exhaust Fan Panasonic, Size 10", Capacity 240 CFM, Type : Wall Mounted 6.00 UNIT 6.00 UNIT 0.00 UNIT Rp 650,000.00 Rp 3,900,000.00

VII PEKERJAAN AKHIR Rp 2,277,220.00

1 Pekerjaan Pembersihan Akhir 1.00 Ls 1.00 Ls 0.00 Ls Rp 2,277,220.00 Rp 2,277,220.00

HARGA POKOK HARGA POKOK HARGA POKOK HARGA POKOK 1,643,523,923.50

PEMBULATAN PEMBULATAN PEMBULATAN PEMBULATAN 1,644,000,000.00

Page 2 of 2