HARGA SATUAN SUB JUMLAH HARGA

NO URAIAN PEKERJAAN SATUAN VOLUME ANALISA

(Rp) (Rp)

1 2 3 4 5 6 7
A PEKERJAAN PENDAHULUAN
I PEKERJAAN PERSIAPAN
1 Pengukuran dan Bowplank m' 112.00 A.2.2.1.4 48,000.00 5,376,000.00
2 Papan Nama Proyek Ls 1.00 Dihitung 500,000.00 500,000.00
3 Pembersihan dan Perataan Lahan m' 480.00 A.2.2.1.9 10,000.00 4,800,000.00
Pembuatan Pengaman Pagar Sementara Seng Gelombang, tinggi 2
4 m' 112.00 A.2.2.1.2A 271,000.00 30,352,000.00
meter
5 Direksikeet m' 15.00 A.2.2.1.5 1,024,000.00 15,360,000.00
6 Gudang Material dan Peralatan m' 15.00 A.2.2.1.1.7. 712,000.00 10,680,000.00
7 Mobilisasi/Demobilisasi, dan Uji Mutu Material Ls 1.00 ANL. Ls.1 25,000,000.00 25,000,000.00
Sub Total I 92,068,000.00
II PENGADAAN K3 KONSTRUKSI
1 Penyiapan RKK :
a Pembuatan Dokumen Rencana Keselamatan Konstruksi 1.00 1,000,000.00 1,000,000.00
b Pembuatan Prosedur dan lnstruksi Kerja Set
c Penyiapan Formulir

2 Sosialisasi dan Promosi K3 terdiri atas:

a lnduksi K3 (Safety Induction ); Org 15.00 50,000.00 750,000.00
b Pengarahan K3 (safety briefing) ; setiap hari Org 15.00 25,000.00 375,000.00
c Pelatihan K3;
Bekerja di Ketinggian Org 10.00 50,000.00 500,000.00
K3 Peralatan Konstruksi & Penggunaan bahan Kimia (MSDS) Org 10.00 300,000.00 3,000,000.00
d Simulasi K3; Org 15.00 50,000.00 750,000.00
e Spanduk (banner) ; Lb 2.00 250,000.00 500,000.00

3 Alat Pelindung Keria dan Ala! Pelindung Diri :

APD terdiri atas:
1 Topi Pelindung (Safety Helmet) Bh 15.00 65,000.00 975,000.00
2 Pelindung Mata (Goggles, Spectacles) Psg 10.00 85,000.00 850,000.00
3 Pelindung Pernafasan Dan Mulut (Masker) Bh 100.00 25,000.00 2,500,000.00
4 Sarung Tangan (Safety Gloves) Psg 10.00 35,000.00 350,000.00
5 Sepatu Keselamatan (Safety Shoes) Psg 15.00 150,000.00 2,250,000.00
6 Penunjang Seluruh Tubuh (Full Body Harness) Bh 3.00 450,000.00 1,350,000.00
7 Rompi Keselamatan (Safety Vest) Bh 15.00 55,000.00 825,000.00

4 Asuransi Dan Periiinan terdiri alas :

BPJS Ketenagakerjaan Dan Kesehatan Kerja Tenaga harian Proyek) Ls 1.00 10,000,000.00 10,000,000.00

5 Personil K3 terdiri alas :

a Petugas K3 OB 4.00 2,500,000.00 10,000,000.00

6 Fasilitas sarana kesehatan;

a Peralatan P3K (Kotak P3K, Tandu, Tabung Oksigen, Obat Luka,
Ls 1.00 7,500,000.00 7,500,000.00
Perban, dll)

7 Rambu- Rambu terdiri alas :

a Rambu Petunjuk; Bh 1.00 150,000.00 150,000.00
b Rambu Peringatan; Bh 1.00 150,000.00 150,000.00
c Rambu lnformasi; Bh 1.00 150,000.00 150,000.00

8 Lain- Lain Terkait Pengendalian Risiko K3

a Alat Pemadam Api Ringan (APAR) 10Kg Bh 4.00 750,000.00 3,000,000.00
b Bendera K3 Bh 1.00 150,000.00 150,000.00
c Pembuatan Kartu Identitas Pekerja (KIP) Org 15.00 25,000.00 375,000.00
 HARGA SATUAN SUB JUMLAH HARGA
NO URAIAN PEKERJAAN SATUAN VOLUME ANALISA
(Rp) (Rp)

1 2 3 4 5 6 7
Sub Total II 47,450,000.00
B PEKERJAAN GEDUNG LABORATORIUM
I PEKERJAAN TANAH
1 Galian Tanah Pondasi menerus m3 104.32 A.2.3.1.1 76,000.00 7,928,320.00
2 Galian Tanah Pondasi Meja Lab m3 22.75 A.2.3.1.1 76,000.00 1,729,000.00
3 Mengurug Kembali Tanah Galian m3 42.36 A.2.3.1.9 55,000.00 2,329,800.00
4 Timbunan Tanah Pilihan Leveling Lantai Bangunan (Didatangkan) m3 150.00 A.2.3.1.11.a 182,000.00 27,300,000.00
Pemadatan Timbunan Tanah Pilihan Leveling Lantai Bangunan
5 m3 150.00 A.2.3.1.10 60,000.00 9,000,000.00
dengan steamper per 20 cm
Sub Total I 48,287,120.00
II PEKERJAAN PONDASI
1 Cor Lantai Kerja Pondasi Belon re 7,4 Mpa, tebal 10 cm m3 11.01 A.4.1.1.4 822,000.00 9,050,220.00
2 Pasangan Batu Kosong (Anstaampingl m3 22.02 A.3.2.1.9 473,000.00 10,415,460.00
3 Pondasi Batu Kali Camp. 1PC:3PP (Gedung Dibawah Tapak) m3 48.74 A.3.2.1.1. 975,000.00 47,521,500.00
4 Pondasi Batu Kali Camp. 1PC:3PP (Meja Lab) m3 9.95 A.3.2.1.1. 975,000.00 9,701,250.00
5 Cerocok Kayu galam 0 8 - 10 cm Pondasi Meja Lab. m 201.60 Harga Satuan 5,800.00 1,169,280.00
6 Pondasi Tapak Belon Bertulang Tipe- PT1
Bekisting m2 23.20 A.4.1.1.20 111,000.00 2,575,200.00
Pembesian Polos Kg 769.85 A.4.1.1.17. 15,000.00 11,547,750.00
Cor Beton fc 19,3 Mpa m3 4.64 A.4.1.1.7. 1,157,000.00 5,368,480.00
Sub Total II 97,349,140.00
Ill PEKERJAAN STRUKTUR BETON BERTULANG
1 Cor Lantai Kerja Belon camp. 1:3:5, tebal 5 cm m3 34.79 A.4.1.1.4. 822,000.00 28,597,380.00
2 Sloof Belon Bertulang Tipe BS1 uk. 20x50 cm
Bekisting m2 208.50 A.4.1.1.21 113,000.00 23,560,500.00
Pembesian Utama Polos Kg 1,302.76 A.4.1.1.17. 15,000.00 19,541,400.00
Pembesian Sengkang Polos Kg 953.82 A.4.1.1.17. 15,000.00 14,307,300.00
Cor Beton fc 19,3 Mpa m3 20.85 A.4.1.1.7. 1,157,000.00 24,123,450.00
3 Sloat Belon Bertulang Tipe BS2 uk. 15x20 cm
Bekisting m2 18.96 A.4.1.1.21 113,000.00 2,142,480.00
Pembesian Utama Polos Kg 197.45 A.4.1.1.17. 15,000.00 2,961,750.00
Pembesian Sengkang Polos Kg 85.99 A.4.1.1.17. 15,000.00 1,289,850.00
Cor Beton fc 19,3 Mpa m3 1.42 A.4.1.1.7. 1,157,000.00 1,642,940.00
4 Kolom Belon Bertulang uk. 20x20 cm -K1 (Bangunan Utama)
Bekisting m2 64.00 A.4.1.1.22 162,000.00 10,368,000.00
Pembesian Utama Polos Kg 799.78 A.4.1.1.17. 15,000.00 11,996,700.00
Pembesian Sengkang Polos Kg 181.09 A.4.1.1.17. 15,000.00 2,716,350.00
Cor Beton fc 19,3 Mpa m3 3.20 A.4.1.1.7. 1,157,000.00 3,702,400.00
5 Kolom Belon Bertulang uk. 20x20 cm -K1 (Teras Selasar)
Bekisting m2 18.00 A.4.1.1.22 162,000.00 2,916,000.00
Pembesian Utama Polos Kg 247.43 A.4.1.1.17. 15,000.00 3,711,450.00
Pembesian Sengkang Polos Kg 51.68 A.4.1.1.17. 15,000.00 775,200.00
Cor Beton fc 19,3 Mpa m3 0.90 A.4.1.1.7. 1,157,000.00 1,041,300.00
6 Kolom Belon Bertulang uk. 20x20 cm -K2 fleras Selasarl
Bekisting m2 14.00 A.4.1.1 .22 162,000.00 2,268,000.00
Pembesian Utama Polos Kg 96.22 A.4.1.1.17. 15,000.00 1,443,300.00
Pembesian Sengkang Polos Kg 40.19 A.4.1.1.17. 15,000.00 602,850.00
Cor Beton fc 19,3 Mpa m3 0.70 A.4.1.1.7. 1,157,000.00 809,900.00
7 Kolom Belon Bertulang uk. 15x 15 cm -KP
Bekisting m2 21.60 A.4.1.1.22 162,000.00 3,499,200.00
Pembesian Utama Polos Kg 359.90 A.4.1.1.17. 15,000.00 5,398,500.00
Pembesian Sengkang Polos Kg 104.77 A.4.1.1.17. 15,000.00 1,571,550.00
Cor Beton fc 19,3 Mpa m3 1.62 A.4.1.1.7. 1,157,000.00 1,874,340.00
8 Balok Belon Bertulang Uk. 15x50 cm - BD
Bekisting m2 101.65 A.4.1.1.23 174,000.00 17,687,100.00
Pembesian Utama Polos Kg 709.44 A.4.1.1.17. 15,000.00 10,641,600.00
Pembesian Sengkang Polos Kg 447.29 A.4.1.1.17. 15,000.00 6,709,350.00
 HARGA SATUAN SUB JUMLAH HARGA
NO URAIAN PEKERJAAN SATUAN VOLUME ANALISA
(Rp) (Rp)

1 2 3 4 5 6 7
Cor Beton fc 19,3 Mpa m3 6.42 A.4.1.1.7. 1,157,000.00 7,427,940.00
9 Balok Belon Bertulang Uk. 15x30 cm - BG
Bekisting m2 38.40 A.4.1.1.23 174,000.00 6,681,600.00
Pembesian Utama Polos Kg 399.89 A.4.1. 1.17. 15,000.00 5,998,350.00
Pembesian Sengkang Polos Kg 166.58 A.4.1.1.17. 15,000.00 2,498,700.00
Cor Beton fc 19,3 Mpa m3 2.88 A.4.1.1.7. 1,157,000.00 3,332,160.00
10 Balok Belon Bertulang Uk. 15x20 cm - RB
Bekisting m2 83.40 A.4.1.1 .23 174,000.00 14,511,600.00
Pembesian Utama Polos Kg 868.51 A.4.1.1.17. 15,000.00 13,027,650.00
Pembesian Sengkang Polos Kg 378.24 A.4.1. 1.17. 15,000.00 5,673,600.00
Cor Beton fc 19,3 Mpa m3 6.26 A.4.1.1.7. 1,157,000.00 7,242,820.00
11 Plat Dak Beton Bertulang, tebal 10 cm
Bekisting m2 242.87 A.4.1.1.24 197,000.00 47,845,390.00
Pembesian Besi Polos Kg 4,589.51 A.4.1. 1.17. 15,000.00 68,842,650.00
Cor Beton fc 19,3 Mpa m3 24.29 A.4.1.1.7. 1,157,000.00 28,103,530.00
12 Profil Bingkai Terawang Roster Belon Bertulang
Bekisting m2 23.58 A.4.1 .1.24 197,000.00 4,645,260.00
Pembesian Besi Polos Kg 407.59 A.4.1.1.17. 15,000.00 6,113,850.00
Cor Beton fc 19,3 Mpa m3 3.40 A.4.1.1.7. 1,157,000.00 3,933,800.00
13 Meia Lab dan Bangku Selasar Belon Bertulang, tebal 10 cm
Bekisting m2 30.10 A.4.1.1.24 197,000.00 5,929,700.00
Pembesian Besi Polos Kg 568.79 A.4.1.1.17. 15,000.00 8,531,850.00
Cor Beton fc 19,3 Mpa m3 3.01 A.4.1.1.7. 1,157,000.00 3,482,570.00
14 Meia Praktek Belon Bertulang, tebal 10 cm
Bekisting m2 80.64 A.4.1 .1.24 197,000.00 15,886,080.00
Pembesian Besi Polos Kg 1,523.84 A.4.1.1.17. 15,000.00 22,857,600.00
Cor Beton fc 19,3 Mpa m3 8.06 A.4.1.1.7. 1,157,000.00 9,325,420.00
Sub Total III 499,792,260.00
IV PEKERJAAN DINDING DAN PLESTERAN I SEKAT PARTISI
a. Dinding Bata dan Terawang
1 Pasang Bala 1/2 bata camp. 1PC:4PP m2 480.18 A.4.4.1.9 112,000.00 53,780,160.00
Pasang Dinding Terawang Roster uk. 1Ox 1Ox20 cm, Camp.
2 m2 31.96 A.4.4.1.22 232,000.00 7,414,720.00
1PC:4PP
3 Pasang Bala 1/2 bata camp. 1PC:4PP (Kaki Meja Lab) m2 36.00 A.4.4.1.9. 112,000.00 4,032,000.00
4 Plesteran 1PC:4PP m2 1,032.35 A.4.4.2.4 63,000.00 65,038,050.00
5 Finishing Camprot Pasangan Dinding Terawang Roster m2 63.92 A.4.4.2.25.a 15,000.00 958,800.00
6 Acian Pada Belon Ekspose m2 446.10 A.4.4.2.27 38,000.00 16,951,800.00
b. Dinding Sekat Partisi
1 Pintu Folding Door PVC m2 25.20 A.4.2.1.8.FD 1,933,000.00 48,711,600.00
Sub Total IV 196,887,130.00
V PEKERJAAN PINTU DAN JENDELA
1 Pintu Tipe PR1
Kusen UPVC m' 72.20 SUPL1_UPVC 287,000.00 20,721,400.00
Daun Pintu Kaca Stopsl 6 mm Bingkai UPVC m2 1.68 SUPL2_ UPVC 2,385,000.00 4,006,800.00
Kaca mati dinding, Stopsol 6 mm m2 22.22 A.4.6.2.17.B 734,000.00 16,309,480.00
Kunci Silinder Bh 1.00 A.4.6.2.4 206,000.00 206,000.00
Pull Handle Stainless Psg 1.00 A.4.6.2.4.B 347,000.00 347,000.00
Engsel Pintu Bh 3.00 A.4.6.2.5.A 71,000.00 213,000.00
2 Pintu Tipe PR2
Kusen UPVC m' 63.20 SUPL1_UPVC 287,000.00 18,138,400.00
Daun Pintu Kaca Stopsl 6 mm Bingkai UPVC m2 3.15 SUPL2 UPVC 2,385,000.00 7,512,750.00
Kaca mati dinding, Stopsol 6 mm m2 14.51 A.4.6.2.17.B 734,000.00 10,650,340.00
Kunci Silinder Bh 1.00 A.4.6.2.4. 206,000.00 206,000.00
Pull Handle Stainless Psg 2.00 A.4.6.2.4.B 347,000.00 694,000.00
Engsel Pintu Bh 6.00 A.4.6.2.5.A 71,000.00 426,000.00
Kunci Slot/Grendel Bh 2.00 A.4.6.2.11 57,000.00 114,000.00
3 Pintu Tipe PJ1
 HARGA SATUAN SUB JUMLAH HARGA
NO URAIAN PEKERJAAN SATUAN VOLUME ANALISA
(Rp) (Rp)

1 2 3 4 5 6 7
Kusen UPVC m' 10.25 SUPL1_UPVC 287,000.00 2,941,750.00
Daun Pintu Kaca Stopsl 6 mm Bingkai UPVC m2 3.15 SUPL2_UPVC 2,385,000.00 7,512,750.00
Daun Jendela Kaca Stopsol 6 mm Bingkai UPVC m2 1.05 SUPL.4.UPVC 2,172,000.00 2,280,600.00
Kunci Silinder Bh 1.00 A.4.6.2.4. 206,000.00 206,000.00
Pull Handle Stainless Psg 2.00 A.4.6.2.4.B 347,000.00 694,000.00
Engsel Pintu Bh 6.00 A.4.6.2.5.A 71,000.00 426,000.00
Engsel Jendela Bh 6.00 A.4.6.2.6 58,000.00 348,000.00
Handle Jendela Rambuncis Bh 3.00 A.4.6.2.7.A 52,000.00 156,000.00
Hak Angin Bh 6.00 A.4.6.2.9. 66,000.00 396,000.00
Kunci Slot/Grendel Bh 2.00 A.4.6.2.11. 57,000.00 114,000.00
4 Pintu Tipe PJ2
Kusen UPVC m' 10.25 SUPL1_UPVC 287,000.00 2,941,750.00
Daun Pintu Kaca Stopsl 6 mm Bingkai UPVC m2 3.15 SUPL2_ UPVC 2,385,000.00 7,512,750.00
Daun Jendela Kaca Stopsol 6 mm Bingkai UPVC m2 1.05 SUPL.4.UPVC 2,172,000.00 2,280,600.00
Kunci Silinder Bh 1.00 A.4.6.2.4. 206,000.00 206,000.00
Pull Handle Stainless Psg 2.00 A.4.6.2.4.B 347,000.00 694,000.00
Engsel Pintu Bh 6.00 A.4.6.2.5.A 71,000.00 426,000.00
Engsel Jendela Bh 6.00 A.4.6.2.6. 58,000.00 348,000.00
Handle Jendela Rambuncis Bh 3.00 A.4.6.2.7.A 52,000.00 156,000.00
Hak Angin Bh 6.00 A.4.6.2.9. 66,000.00 396,000.00
Kunci Slot/Grendel Bh 2.00 A.4.6.2.11. 57,000.00 114,000.00
5 Pintu • Tipe P1
Kusen UPVC m' 20.40 SUPL1_UPVC 287,000.00 5,854,800.00
Daun Pintu Kaca Stopsl 6 mm Bingkai UPVC m2 6.72 SUPL2_ UPVC 2,385,000.00 16,027,200.00
Kunci Silinder Bh 4.00 A.4.6.2.4. 206,000.00 824,000.00
Pull Handle Stainless Psg 4.00 A.4.6.2.4.B 347,000.00 1,388,000.00
Engsel Pintu Bh 12.00 A.4.6.2.5.A 71,000.00 852,000.00
6 Pintu • Tipe P2 -
Kusen UPVC m' 5.80 SUPL1_UPVC 287,000.00 1,664,600.00
Daun Pintu Kaca Stopsl 6 mm Bingkai UPVC m2 3.15 SUPL2 UPVC 2,385,000.00 7,512,750.00
Kunci Silinder Bh 1.00 A.4.6.2.4. 206,000.00 206,000.00
Pull Handle Stainless Psg 1.00 A.4.6.2.4.B 347,000.00 347,000.00
Engsel Pintu Bh 6.00 A.4.6.2.5.A 71,000.00 426,000.00
Kunci Slot/Grendel Bh 2.00 A.4.6.2.11. 57,000.00 114,000.00
7 Pintu • Tipe P3
Kusen UPVC m' 5.10 SUPL1_UPVC 287,000.00 1,463,700.00
Daun Pintu Panel UPVC solid m2 1.56 SUPL.3.UPVC 2,944,000.00 4,592,640.00
Kaca Polos, tebal 5 mm m2 0.12 A.4.6.2.17 438,000.00 52,560.00
Kunci Silinder Bh 1.00 A.4.6.2 .4. 206,000.00 206,000.00
Pull Handle Stainless Psg 1.00 A.4.6.2.4.B 347,000.00 347,000.00
Engsel Pintu Bh 3.00 A.4.6.2.5.A 71,000.00 213,000.00
8 Jendela Tipe J1
Kusen UPVC m' 85.50 SUPL1_UPVC 287,000.00 24,538,500.00
Daun Jendela Kaca Stopsol 6 mm Bingkai UPVC m2 9.00 SUPL.4.UPVC 2,172,000.00 19,548,000.00
Kaca mati jendela, Stopsol 6 mm m2 4.50 A.4.6.2.17.B 734,000.00 3,303,000.00
Engsel Jendela Bh 60.00 A.4.6.2.6. 58,000.00 3,480,000.00
Handle Jendela Rambuncis Bh 30.00 A.4.6.2.7.A 52,000.00 1,560,000.00
Hak Angin Bh 60.00 A.4.6.2.9. 66,000.00 3,960,000.00
9 Jendela Tipe J2
Kusen UPVC m' 24.60 SUPL1 UPVC 287,000.00 7,060,200.00
Daun Jendela Kaca Stopsol 6 mm Bingkai UPVC m2 3.60 SUPL.4.UPVC 2,172,000.00 7,819,200.00
Engsel Jendela Bh 24.00 A.4.6.2.6. 58,000.00 1,392,000.00
Handle Jendela Rambuncis Bh 12.00 A.4.6.2.7.A 52,000.00 624,000.00
Hak Angin Bh 24.00 A.4.6.2.9. 66,000.00 1,584,000.00
10 Jendela Tipe J3
Kusen UPVC m' 29.25 SUPL1 UPVC 287,000.00 8,394,750.00
Daun Jendela Kaca Stopsol 6 mm Bingkai UPVC m2 2.70 SUPL.4.UPVC 2,172,000.00 5,864,400.00
 HARGA SATUAN SUB JUMLAH HARGA
NO URAIAN PEKERJAAN SATUAN VOLUME ANALISA
(Rp) (Rp)

1 2 3 4 5 6 7
Kaca mati jendela, Stopsol 6 mm m2 2.70 A.4.6.2.17.B 734,000.00 1,981,800.00
Engsel Jendela Bh 18.00 A.4.6.2.6. 58,000.00 1,044,000.00
Handle Jendela Rambuncis Bh 9.00 A.4.6.2.7.A 52,000.00 468,000.00
Hak Angin Bh 18.00 A.4.6.2.9. 66,000.00 1,188,000.00
11 Jendela Tipe J4
Kusen UPVC m' 17.62 SUPL1_UPVC 287,000.00 5,056,940.00
Daun Jendela Kaca Stopsol 6 mm Bingkai UPVC m2 2.70 SUPL.4.UPVC 2,172,000.00 5,864,400.00
Kaca mati jendela, Stopsol 6 mm m2 0.78 A.4.6.2.17.B 734,000.00 572,520.00
Engsel Jendela Bh 18.00 A.4.6.2.6. 58,000.00 1,044,000.00
Handle Jendela Rambuncis Bh 9.00 A.4.6.2.7.A 52,000.00 468,000.00
Hak Angin Bh 18.00 A.4.6.2.9. 66,000.00 1,188,000.00
12 Jendela Tipe J5
Kusen UPVC m' 3.24 SUPL1_UPVC 287,000.00 929,880.00
Kaca mati jendela, Stopsol 6 mm m2 0.55 A.4.6.2.17.B 734,000.00 403,700.00
13 Jendela Tipe J6 -
Kusen UPVC m' 23.52 SUPL1_UPVC 287,000.00 6,750,240.00
Kisi Kisi Jalusi UPVC m2 2.02 Harga Satuan 270,000.00 545,400.00
Kaca mati jendela, Stopsol 6 mm m2 1.04 A.4.6.2. 17.B 734,000.00 763,360.00
14 Jendela Tipe J7 -
Kusen UPVC m' 13.80 SUPL1_ UPVC 287,000.00 3,960,600.00
Kisi Kisi Jalusi UPVC m2 1.01 Harga Satuan 270,000.00 272,700.00
Kaca mati jendela, Stopsol 6 mm m2 0.94 A.4.6.2. 17.B 734,000.00 689,960.00
Sub Total V 274,106,170.00
VI PEKERJAAN PENUTUP LANTAI DAN DINDING
1 Cor Lantai Kerja Beton fc 7,4 Mpa di bawah keramik tebal 5 cm m3 12.38 A.4.1.1.4. 822,000.00 10,176,360.00
2 Cor Lantai Beton fc 19,3 Mpa Leveling lantai Vinyl tebal 10 cm m3 36.27 A.4.1.1.7. 1,157,000.00 41,964,390.00
3 Plastik PE Underlayer Cor Lantai m2 607.23 Harga Satuan 20,000.00 12,144,600.00
4 Waterproofing Dak Atap Beton dengan Sika Top m2 242.87 Harga Satuan 41,000.00 9,957,670.00
5 Pasang Keramik Lantai Homogenius uk. 60x60 cm m2 121.50 A.4.4.3.35. B 433,000.00 52,609,500.00
Pasang Keramik Lantai Unpolish Selasar Berteksture uk. 30x60
6 m2 126.12 A.4.4.3.35.C 433,000.00 54,609,960.00
cm
7 Pasang Keramik Plint Lantai uk.10x60 cm m' 130.80 A.4.4.3.41.D 140,000.00 18,312,000.00
8 Pasang Lantai dan Plint 15 cm Vynil Homogenius, tebal 2 mm m2 369.00 A.4.4.3.62.A 267,000.00 98,523,000.00
9 Pasang Underlayment Lantai Dibawah Pasangan Vynil, tebal 3 mm de m2 369.00 An.SMU.410 -
Pasang Lantai Concrete Wood (Conwood) Anti Selip 12 tbl 14 mm
10 m2 1.62 Harga Satuan 600,000.00 972,000.00
+ Finishing (Terpasang) area emergency shower
Finishing Meja Lab Keramik Homogenius Polish uk. 30x60 cm
11 m2 17.60 A.4.4.3.35.C 433,000.00 7,620,800.00
Nossing
Finishing Meja Praktek Lab Keramik Homogenius Polish uk. 30x60
12 m2 1.00 A.4.4.3.35.C 433,000.00 433,000.00
cm Noss
Finishing Bangku Selasar Keramik Homogenius Polish uk. 30x60
13 m2 12.50 A.4.4.3.35.C 433,000.00 5,412,500.00
cm Noss
Sub Total VI 312,735,780.00
VII PEKERJAAN LANGIT • LANGIT
1 Rangka Furing Gypsum/Calsiboard tebal 0,5 mm m2 647.80 PLL. SUPL 6.1 70,000.00 45,346,000.00
2 Plafond Calsi Board tebal 6 mm m2 647.80 A.4.5.1.7.A 77,000.00 49,880,600.00
Sub Total VII 95,226,600.00
VIII PEKERJAAN ATAP
1 Rangka Atap Baja Ringan Setara Smart Truss Bluescope m2 703.34 A.4.2.1.22 239,000.00 168,098,260.00
2 Penutup Atap Zincalume Warna, tebal 0,4 mm m2 703.34 A.4.5.2.32 A 258,000.00 181,461,720.00
3 Pasang Aluminium Voil/Sisolution PE Buble tebal 4 mm m2 703.34 A.4.5.2.42. 41,000.00 28,836,940.00
4 Rabung Atap Zincalume Warna m' 63.12 A.4.5.2.32 B 92,000.00 5,807,040.00
5 Lisplank GRC m' 112.00 A.4.6.1.22.A 122,000.00 13,664,000.00
6 Talang Air Hujan Seng Plat BJLS + Rangka m' 112.00 A.4.2.1.19 134,000.00 15,008,000.00
Sub Total VIII 412,875,960.00
IX PEKERJAAN SANITARY
Wastafel Custom meja lab dengan solid surface pure white uk.
1 Unit 28.00 Harga Saluan 1,500,000.00 42,000,000.00
45x45 cm
 HARGA SATUAN SUB JUMLAH HARGA
NO URAIAN PEKERJAAN SATUAN VOLUME ANALISA
(Rp) (Rp)

1 2 3 4 5 6 7
2 Floor Drain Stainless Bh 2.00 A.5.1.1.15. 392,000.00 784,000.00
3 Kran Wastafel Meja Pengujian Model Pedal Injak Bh 28.00 Harga Saluan 725,000.00 20,300,000.00
4 Safety Shower Eye & Face, setara Krisbow Set 2.00 Harga Saluan 13,500,000.00 27,000,000.00
Sub Total IX 90,084,000.00
X PEKERJAAN PENGECATAN
1 Pengecatan Tembok Baru 3x Lapis ex. Jotun m2 1,542.37 A.4.7.1.10. 50,000.00 77,118,500.00
2 Pengecatan Plafond Baru 3x Lapis ex. Jotun m2 647.80 A.4.7.1.10. 50,000.00 32,390,000.00
Sub Total X 109,508,500.00
XI PEKERJAAN MAUBILER
1 Pembuatan dan Pemasangan Lemari/Laci Dibawah Meja Lab. Set 2.00 An.Maubiler. 1 2,100,000.00 4,200,000.00
- Tripleks 12 mm
- Lapis HPUFormika Luar dan dalam
- Aksesosris Hardware Kunci, Engsel, Rel, Handel Tanam Stainless
2 Pembuatan dan Pemasangan Sekat Pemisah Meja Lab. Set 6.00 An.Maubiler. 2 2,500,000.00 15,000,000.00
- Tripleks 12 mm
- Lapis HPUFormika Luar dan dalam
3 Pembuatan dan Pemasangan Lemari/Laci Dibawah Meja Beton m2 13.20 An.Maubiler. 3 2,750,000.00 36,300,000.00
- Tripleks 12 mm
- Lapis HPUFormika Luar dan dalam
- Aksesosris Hardware Kunci, Engsel, Rel, Handel Tanam Stainless
Pembuatan dan Pemasangan Meja Pengujian Laboratorium Lapisan
4
Belon
- Meja Tripleks 18 mm, uk. 6 x 1,4 m + Penutup Tepi 10 cm Unit 6.00 An.Maubiler. 4 1,500,000.00 9,000,000.00
- PenQecatan DenQan Cat Kavu Booian Bawah Meia 3x Laois m2 83.20 A.4.7.1.4. 63,000.00 5,241,600.00
- Melapis Permukaan Atas Dengan Coathing Epoxy + Pigmen
m2 83.20 An. Epoxy.1 150,000.00 12,480,000.00
Warna tebal 3 mm setara Casting Resin
Sub Total XI 82,221,600.00
XII PEKERJAAN MEKANIKAL , ELEKTRIKAL DAN PLUMBING
A INSTALASI PLUMBING
a. MATRIAL UTAMA
Emergency shower unit 2.00 15,000,000.00 30,000,000.00
Floor Drain bh 2.00 Onda , Kitz, setara 225,000.00 450,000.00
Gate Valve 0 40 bh 2.00 Onda , Kitz, selara 1,400,000.00 2,800,000.00
Gate Valve 0 25 bh 6.00 Onda , Kitz, setara 600,000.00 3,600,000.00
Gate Valve 0 15 bh 26.00 Onda , Kitz, selara 450,000.00 11,700,000.00
Tandon Air Fiberglass, Kap. 1500 liter unit 2.00 2,850,000.00 5,700,000.00
Baja WF 150.75, 2x6m, u/ dudukan tanki kg 168.00 75,000.00 12,600,000.00
Balok WF dipasang bertumpu minimal pada 2 balok dak beton atap
b INSTALASI AIR BERSIH
Pipa PPR PN-10 0 40 mtr 200.00 Rucika, Wavin, Selara 60,000.00 12,000,000.00
Pipa PPR PN-10 0 25 mtr 120.00 Rucika, Wavin, Setara 25,250.00 3,030,000.00
Pipa PPR PN-10 0 20 mtr 50.00 Rucika, Wavin, Setara 18,000.00 900,000.00
Fitting& Accesories Is 1.00 1,593,000.00 1,593,000.00
c INSTALASI AIR BEKAS
Pipa PVC-AW 0 40 mtr 40.00 Rucika, Wavin, Setar a 25,000.00 1,000,000.00
Pipa PVC-AW 0 50 mtr 36.00 Rucika, Wavin, Setara 35,000.00 1,260,000.00
Pipa PVC-AW 0 80 mtr 18.00 Rucika, Wavin, Setar a 45,000.00 810,000.00
Pipa PVC-AW0 100 mtr 50.00 Rucika, Wavin, Setara 60,000.00 3,000,000.00
Fitting & Accesories Is 1.00 1,000,000.00 1,000,000.00
e Testing & Commisioning Is 1.00 2,459,300.00 2,459,300.00
B INSTALASI PIPA GAS
a MATERIAL UTAMA
Double Outlet Gas Tao GTA2L bh 54.00 2,115,000.00 114,210,000.00
Sigle Outlet Gas Tap GTA 1L bh 2.00 1,400,000.00 2,800,000.00
low Pressure Gas Regulator unit 1.00 650,000.00 650,000.00
Presure Gauge bh 2.00 800,000.00 1,600,000.00
Stop Valve 0 15 bh 58.00 200,000.00 11,600,000.00
 HARGA SATUAN SUB JUMLAH HARGA
NO URAIAN PEKERJAAN SATUAN VOLUME ANALISA
(Rp) (Rp)

1 2 3 4 5 6 7
Stop Valve 0 25 bh 3.00 125,000.00 375,000.00
Stop Valve 0 40 bh 2.00 180,000.00 360,000.00
Solenoid Valve 0 25 bh 1.00 750,000.00 750,000.00
b INSTALASI
Pipa SCH-40 0 80 mtr 3.00 50,000.00 150,000.00
Pipa SCH-40 0 40 mtr 250.00 35,000.00 8,750,000.00
Pipa SCH-40 0 25 mtr 10.00 25,000.00 250,000.00
Fitting & Accesories lot 1.00 500,000.00 500,000.00
c Testing & Commisioning Ls 1.00 14,199,500.00 14,199,500.00
C INSTALASI PENERANGAN
a LAMPU
LED Panel G2 (RC091V LED36S/865 PSU W30L120 GM G2) bh 51.00 Phillips 667,000.00 34,017,000.00
DOWNLIGHT(DN027B LED9/WW D150 RD) bh 144.00 Phillips 155,250.00 22,356,000.00
b SAKELAR
Saklar Ganda bh 15.00 40,000.00 600,000.00
Stop kontak Dinding bh 126.00 37,000.00 4,662,000.00
c PANEL
Panel SOP
MCCB 100 A 36kA 3P bh 1.00 Schneider 2,500,000.00 2,500,000.00
MCB CONTROL 6A, 4,5 kA 1P bh 3.00 Schneider 65,000.00 195,000.00
VOLT METER 0-500V EC96 bh 1.00 Ford 65,000.00 65,000.00
AMPER METER 0- 300VA 96x96mm bh 3.00 Ford 80,000.00 240,000.00
CT ICX-1 100/5A bh 3.00 CIC 135,000.00 405,000.00
VOLT SELECTOR SWITCH bh 1.00 Ford 75,000.00 75,000.00
PILOT LAMP 22 mm (MERAH) bh 1.00 Ford 10,000.00 10,000.00
PILOT LAMP 22mm (KUNING) bh 1.00 Ford 10,000.00 10,000.00
PILOT LAMP 22 mm (HIJAU) bh 1.00 Ford 10,000.00 10,000.00
Out Going
MCCB 63 A 25kA bh 1.00 Schneider 1,650,000.00 1,650,000.00
MCCB 50 A 25 kA bh 1.00 Schneider 1,500,000.00 1,500,000.00
MCCB 50 A 25 kA bh 1.00 Schneider 1,500,000.00 1,500,000.00
Panel, Busbar, Wiring dan Accessories
WIRING + BUSBAR + ACCESSORIES Lot 1.00 Lokal 1,500,000.00 1,500,000.00
BOX PANEL 60 X 80X 30 CM unit 1.00 Lokal 2,000,000.00 2,000,000.00
Penyambungan kabel daya dari eksisting Ls 1.00 750,000.00 750,000.00
Panel Penerangan unit 1.00 4,000,000.00 4,000,000.00
Panel Stop Kontak unit 1.00 2,550,000.00 2,550,000.00
Panel power Tata Udara unit 1.00 50,000,000.00 50,000,000.00
d INSTALASI
lnsalasi Penerangan ttk 195.00 75,000.00 14,625,000.00
lnstalasi Stop kontak ttk 126.00 150,000.00 18,900,000.00
Kabel Feeder to panel penerangan (NYY 4 x 10mm) mtr 160.00 90,000.00 14,400,000.00
Kabel Feeder to panel penerangan (NYY 4 x16mm) mtr 80.00 135,000.00 10,800,000.00
e MATERIAL BANTU
Material Bantu Is 1.00 4,733,000.00 4,733,000.00
f Testing & Commisioning Is 1.00 5,679,600.00 5,679,600.00
D FIRE ALARM SYSTEM
a PERALATAN UTAMA
otifier/ Hooseki,System
Main Control Fire Alarm Addresable 1 Loop c/w Battery unit 1.00 47,000,000.00 47,000,000.00
sens
UPS 2kva unit 1.00 ICA 4,500,000.00 4,500,000.00
Monitor module bh 4.00 Notifier,System sensor 1,100,000.00 4,400,000.00
bell control module bh 2.00 Notifier,System sensor 1,400,000.00 2,800,000.00
Addressable Smoke Detector bh 5.00 Notifier,System sensor 1,600,000.00 8,000,000.00
Convensional Smoke Detector bh 16.00 Notifier,System sensor 650,000.00 10,400,000.00
Conventional Gas detector bh 14.00 Notifier,System sensor 850,000.00 11,900,000.00
Addressable manual Call Point bh 4.00 Notifier,System sensor 900,000.00 3,600,000.00
 HARGA SATUAN SUB JUMLAH HARGA
NO URAIAN PEKERJAAN SATUAN VOLUME ANALISA
(Rp) (Rp)

1 2 3 4 5 6 7
Alarm Bell bh 4.00 Notifier,System sensor 900,000.00 3,600,000.00
Horn/Strobe bh 4.00 Notifier,System sensor 1,300,000.00 5,200,000.00
Terminal Box bh 2.00 750,000.00 1,500,000.00
b INSTALASI
Instalasi Convensional detector FRC 2 x 1,5mm ttk 38.00 95,000.00 3,610,000.00
Instalasi Addressable detector FRC 4 x 1,5mm ttk 15.00 225,000.00 3,375,000.00
Instalasi Solenoid gas control FRC 2 x 1,5mm ttk 1.00 195,000.00 195,000.00
Instalasi exhaust fan control FRC 2 x 1,5mm ttk 1.00 170,000.00 170,000.00
c ALAT BANTU
Alat Bantu Is 1.00 2,756,250.00 2,756,250.00
d PROGRAMING & TEST COMMISIONING
Progamming Is 1.00 15,820,875.00 15,820,875.00
Test & commissioning Is 1.00 5,650,312.50 5,650,312.50
E TATA UDARA
a EXHAUST NORMAi HARIAN
PERALATAN UTAMA
Ceiling Exhaust Fan unit 54.00 CKE, KOK ,Setara 800,000.00 43,200,000.00
INSTALASI
Instalasi ducting PVC dn 200 mtr 72.00 115,000.00 8,280,000.00
TEE Y 8 x 4 bh 60.00 480,000.00 28,800,000.00
Alat Bantu Is 1.00 4,014,000.00 4,014,000.00
b EMERGENCY EXHAUST FAN
PERALATAN UTAMA
Centrifugal Fan Plastic Material unit 8.00 CKE 470,000.00 3,760,000.00
Alat Bantu Is 1.00 564,000.00 564,000.00
c AIR CONDITIONER
PERALATAN UTAMA
AC SPLIT 1.5 PK unit 4.00 Daikin 5,100,000.00 20,400,000.00
Alat Bantu Ls 1.00 1,020,000.00 1,020,000.00
d TEST COMMISIONING
Testing & Commisioning Is 1.00 3,301,140.00 3,301,140.00
Sub Total XII 697,645,977.50
C PEMBERSIHAN AKHIR
I PEKERJAAN PEMBERSIHAN
1 Pembersihan Akhir Ls 1.00 5,000,000.00 5,000,000.00
Sub Total C 5,000,000.00

(A) JUMLAH HARGA PEKERJAAN (TERMASUK BIAYA UMUM DAN KEUNTUNGAN) 3,061,238,237.50
(B) PAJAK PERTAMBAHAN NILAI (PPN) = 10% X (A) 306,123,823.75
(C) JUMLAH TOTAL HARGA PEKERJAAN = (A) + (B) 3,367,362,061.25
(D) DIBULATKAN 3,367,362,000.00
TERBILANG