KONTRAK AWAK +
KONTRAK AWAL PEKERJAAN KURANG PEKERJAAN TAMBAH
NO URAIAN PEKERJAAN ADDENDUM KET.
( Rp ) ( Rp ) ( Rp ) ( Rp )
IX PEKERJAAN LUAR
A. PEKERJAAN PERKERASAN 791,239,510.50 16,000,000.00 27,555,991.28 802,795,501.78
B. PEKERJAAN SALURAN DAN BAK KONTROL 498,665,900.00 240,422,000.00 250,250,000.00 508,493,900.00
C. PEKERJAAN PENUNJANG AREA LUAR 317,755,000.00 55,020,000.00 250,000.00 262,985,000.00
I PEKERJAAN PENDAHULUAN
A PEKERJAAN PERSIAPAN
1 Pekerjaan Mobilisasi dan Demobilisasi ( termsk transp material, mob demob ls 1 140,000,000.00 140,000,000.00 - - - - 1 140,000,000.00 TETAP
alat pancang )
2 Pekerjaan Uitzet & Bouwplank ls 1 10,000,000.00 10,000,000.00 - - - - 1 10,000,000.00 TETAP
3 Listrik, air kerja, dan komunikasi, fax & telepon tersedia di lapangan ls 1 20,000,000.00 20,000,000.00 - - - - 1 20,000,000.00 TETAP
4 Direksi Keet ( Lengkap dengan AC ) dan Gudang m2 1 900,000.00 900,000.00 - - - - 1 900,000.00 TETAP
- R. Meeting dengan AC, uk. 3x4 = 12 m2
- R. Pengawas + Toilet, uk. 3x3 = 9 m2
- R. Kontraktor + Gudang = 11 m2
5 Kebersihan selama pekerjaan, termsk Final General Cleaning ls 1 30,000,000.00 30,000,000.00 - - - - 1 30,000,000.00 TETAP
6 Gambar Kerja / Shop Drawing, laporan-2 & dokumentasi ls 1 5,000,000.00 5,000,000.00 - - - - 1 5,000,000.00 TETAP
7 As Build Drawing & Building Info (hard copy & CD) ls 1 5,000,000.00 5,000,000.00 - - - - 1 5,000,000.00 TETAP
8 Keamanan, biaya preman & koordinasi / sosialisasi ( Resmi dan Tidak Resmi ) ls 1 45,500,000.00 45,500,000.00 - - - - 1 45,500,000.00 TETAP
9 Resiko dan Perbaikan Kerusakan Lingkungan ls 1 20,000,000.00 20,000,000.00 - - - - 1 20,000,000.00 TETAP
10 Biaya Kompensasi terhadap lingkungan dan tetangga ls 1 15,000,000.00 15,000,000.00 - - - - 1 15,000,000.00 TETAP
11 Asuransi CAR, ASTEK & TPL ls 1 10,000,000.00 10,000,000.00 - - - - 1 10,000,000.00 TETAP
12 Bedeng & los kerja kontraktor ls 1 15,000,000.00 15,000,000.00 - - - - 1 15,000,000.00 TETAP
13 Site manajemen ls 1 220,000,000.00 220,000,000.00 - - - - 1 220,000,000.00 TETAP
14 Sarana dan Peralatan K3 ( Helm, Sepatu, Rambu-rambu, dsb; termsk utk ls 1 30,000,000.00 30,000,000.00 - - - - 1 30,000,000.00 TETAP
VISITOR=10 Helm) dan mengacu Cek List K3 dari auto 2000
15 Pagar sementara keliling area, seng H=2,4 m fin oil paint + rangka + pintu m' 1 130,000.00 130,000.00 - - - - 1 130,000.00 TETAP
16 Biaya pemindahan / pemotongan pohon eksisting depan site = 6 batang ls 1 45,000,000.00 45,000,000.00 - - - - 1 45,000,000.00 TETAP
17 Pekerjaan Normalisasi Saluran eksisting, sisi depan site, L= 36,4 m' ls 1 36,400,000.00 36,400,000.00 - - - - 1 36,400,000.00 TETAP
18 Pembongkaran pagar depan, perapian trotoar dan paving blok eksisting. ls 1 8,500,000.00 8,500,000.00 - - - - 1 8,500,000.00 TETAP
19 Perapian atap tritisan yg masuk ke dalam site ls 1 5,000,000.00 5,000,000.00 - - - - 1 5,000,000.00 TETAP
B PEKERJAAN PERIJINAN
1 Biaya Perijinan
a. IMB : Showroom,Bengkel termsk ijin reklame Toyota (huruf) ls By Owner
b. SIPPT ls By Owner
c. AMDAL ( UKL/UPL) ls By Owner
d. Ijin Reklame Fascia VSP (3 LOKASI,Logo Toyota+tulisan+A2000+Service ls 1 50,000,000.00 50,000,000.00 - - - - 1 50,000,000.00 TETAP
Suku Cadang di Fascia (Showroom & Service) + Pillon kecil
e. Ijin Monumen/Blade Depan ls 1 40,000,000.00 40,000,000.00 - - - - 1 40,000,000.00 TETAP
f. Ijin INRIT ls 1 35,000,000.00 35,000,000.00 - - - - 1 35,000,000.00 TETAP
g. Ijin B3 Ls 27,500,000.00 - - - 1.00 27,500,000.00 1 27,500,000.00 PEK. TAMBAH
1 Pekerjaan stripping tanah, pembuangan sisa, tanah strip m2 4812.90 10,000.00 48,129,000.00 - - - - 4812.90 48,129,000.00 TETAP
akar tanaman & sampah tanaman
2 Pekerjaan Penebangan pohon-pohon di area pengurugan Ls 1.00 5,000,000.00 5,000,000.00 - - - - 1.00 5,000,000.00 TETAP
3 Pekerjaan Urugan dan pemadatan tanah 95 % dari kepadatm3 7680.68 110,000.00 844,875,132.12 349.72 38,468,674.75 - - 7330.97 806,406,457.37 PEK. KURANG
levelling area bangunan)
4 Pengujian kepadatan tanah dengan sand cone & CBR utk sls 1.00 11,000,000.00 11,000,000.00 - - - - 1.00 11,000,000.00 TETAP
( tiap 500 m2/ 1 titik/ 1 layer, tebal layer = 50 cm, Indeks Plastisitas 25% )
B PEKERJAAN PENURAPAN
PONDASI BATUKALI
1 Pekerjaan galian tanah
- Galian tanah untuk penurapan m3 463.88 70,000.00 32,471,271.00 - - - - 463.88 32,471,271.00 TETAP
- Urugan tanah kembali + pemadatan m3 120.10 40,000.00 4,804,044.00 - - - - 120.10 4,804,044.00 TETAP
2 Pekerjaan penurapan dengan pasangan batu kali 1 : 4 m3 701.40 726,000.00 509,217,924.60 - - - - 701.40 509,217,924.60 TETAP
3 Pekerjaan sulingan dengan PVC dia 2" tiap jarak 1 M ttk 519.00 30,000.00 15,570,000.00 - - - - 519.00 15,570,000.00 TETAP
4 Pek. Plesteran dan Kamprot halus turap batu kali m2 517.49 40,000.00 20,699,760.00 - - - - 517.49 20,699,760.00 TETAP
c PAGAR DEPAN
1 Pek.Pagar depan (termasuk dinding Ramp Depan)
- Steel Hollow 40x40 + Steel Hollow 20x40 (t=1 mm) fin. Duco
m' Light70.42
Grey, 350,000.00 24,647,000.00 - - - - 70.42 24,647,000.00 TETAP
H=1.2 m
- Dinding bata luar, H=0.7 m fin. Plester Aci & Cat type Weathershield
m2 49.29
Natural
225,000.00
colour 11,091,150.00 - - - - 49.29 11,091,150.00 TETAP
Grey ex. JOTUN
- Finishing Plester + Kamprot Halus utk Dinding turap m
batu
2
kali sisi
49.29
luar H=0.7
190,000.00
m 9,365,860.00 - - - - 49.29 9,365,860.00 TETAP
2 Pintu Fixed Sliding Pagar Depan pjg = 8 m', tinggi = 1,85
unit m' 1.00 16,000,000.00 16,000,000.00 - - - - 1.00 16,000,000.00 TETAP
- Steel Hollow 40x40 + Steel Hollow 20x40 (t=1 mm) fin. Duco Light Grey,
KONTRAK AWAL PEKERJAAN KURANG PEKERJAAN TAMBAH KONTRAK AWAL + ADDENDUM
No URAIAN PEKERJAAN SAT HARGA JUMLAH HARGA JUMLAH HARGA KET.
VOLUME VOLUME VOLUME JUMLAH HARGA (Rp.) VOLUME JUMLAH HARGA (Rp.)
SATUAN (Rp.) (Rp.) (Rp.)
2 Type BRC-1 (uk. 9500x1400 mm) - utk Area Trafo m' 1,005,747.13 - - - 9.50 9,554,597.70 9.50 9,554,597.70 PEK. TAMBAH
- Pagar Hot Dip Galvanized ex.BRC H = 120 cm + Pipa Galvanized,
lengkap dgn pondasi batu kali
Total Pek Ramp Entrance & Decker ... 91,078,245.54 - 4,908,794.00 95,987,039.54
TOTAL PEKERJAAN TANAH, PAGAR, DAN PENURAPAN 1,922,200,197.25 64,226,434.75 47,588,391.70 1,905,562,154.20
Hal :-
Proyek : PEKERJAAN SHOWROOM & OFFICE AUTO 2000 VSP Cab. TULUNGAGUNG
Sub : PEKERJAAN BANGUNAN SHOWROOM DAN OFFICE
I PEKERJAAN STRUKTUR
A PEKERJAAN PONDASI TIANG PANCANG
1 Tiang Pancang uk. 25x25 cm L= ± 18 M dari tanah existing, HYDRAULIC JACKING m' 720.00 206,000.00 148,320,000.00 - - - - 720.00 148,320,000.00
penulangan 4 D13 (termasuk Biaya Pemancangan dan penyambungan)
2 Tiang Pancang uk. 25x25 cm L= ± 18 M dari tanah existing, HYDRAULIC JACKING
penulangan 4 D13 (termasuk Biaya Pemancangan dan penyambungan)
- Pondasi utk ID TOWER = 4 ttk @ 18 m. m' 72.00 206,000.00 14,832,000.00 - - - - 72.00 14,832,000.00
3 Pemotongan Kepala Tiang Pancang unit 44.00 80,000.00 3,520,000.00 - - - - 44.00 3,520,000.00
B PEKERJAAN TANAH
Sub Total Pekerjaan Urugan Pasir & Lantai Kerja … 86,757,275.88 - - 86,757,275.88
1 Pekerjaan pondasi dengan pasangan batu kali 1 : 4 m3 3.86 726,000.00 2,803,086.00 - - - - 3.86 2,803,086.00
2 Stud angkur Ø 13 - 300 mm kg 14.67 10,500.00 154,053.90 - - - - 14.67 154,053.90
1 Pile cap
- PC2 (dia. 16, 13 mm) kg 1,106.43 10,200.00 11,285,612.01 - - - - 1,106.43 11,285,612.01
- PC1 (dia. 13 mm), utk ID Tower kg 90.35 10,200.00 921,570.00 - - - - 90.35 921,570.00
2 Tie Beam
- TB1 (dia. 19, 10 mm) kg 4,544.59 10,200.00 46,354,806.08 - - - - 4,544.59 46,354,806.08
- TB2 (dia. 19, 10 mm) kg 1,287.08 10,200.00 13,128,209.68 - - - - 1,287.08 13,128,209.68
- TB3 (dia. 16, 10 mm) kg 612.20 10,200.00 6,244,421.08 - - - - 612.20 6,244,421.08
- TB4 (dia. 13, 10 mm) kg 321.39 10,200.00 3,278,172.63 - - - - 321.39 3,278,172.63
- Sloof (dia. 13, 10 mm ), di atas batu kali kg 77.22 10,200.00 787,644.00 - - - - 77.22 787,644.00
3 Kolom
a Lantai 1
- K1 (dia. 19, 10 mm) kg 2,118.07 10,200.00 21,604,284.71 - - - - 2,118.07 21,604,284.71
- K2 (dia. 16, 10 mm) kg 1,536.94 10,200.00 15,676,782.21 - - - - 1,536.94 15,676,782.21
b Lantai 2
- K2 (dia. 16, 10 mm) kg 1,987.46 10,200.00 20,272,070.62 - - - - 1,987.46 20,272,070.62
4 Balok
a Balok Lantai 2
- B1 (dia. 19, 10 mm) kg 1,678.25 10,200.00 17,118,167.47 - - - - 1,678.25 17,118,167.47
- B2 (dia. 19, 10 mm) kg 2,965.23 10,200.00 30,245,388.20 - - - - 2,965.23 30,245,388.20
- B3 (dia. 16, 10 mm) kg 2,388.40 10,200.00 24,361,638.86 - - - - 2,388.40 24,361,638.86
- B4 (dia. 16, 10 mm) kg 1,474.37 10,200.00 15,038,531.26 - - - - 1,474.37 15,038,531.26
- B5 (dia. 16, 10 mm) kg 1,246.99 10,200.00 12,719,268.95 - - - - 1,246.99 12,719,268.95
b Balok Lantai Atap
- B2 (dia. 19, 10 mm) kg 2,006.81 10,200.00 20,469,472.93 - - - - 2,006.81 20,469,472.93
- B3 (dia. 19, 10 mm) kg 440.13 10,200.00 4,489,292.83 - - - - 440.13 4,489,292.83
5 Ring Balok
- RB1 (dia. 16, 10 mm) kg 327.58 10,200.00 3,341,351.09 - - - - 327.58 3,341,351.09
- RB2 (dia. 16, 10 mm) kg 887.28 10,200.00 9,050,221.97 - - - - 887.28 9,050,221.97
6 Plat Lantai
a Lantai 1
- Plat beton lantai S1, elevasi ± 0.00 m ( dia D10 - 200 mm ) 1 Layer kg 1,561.90 10,200.00 15,931,351.46 - - - - 1,561.90 15,931,351.46
- Plat beton lantai S2, elevasi ± 0.00 m ( dia D10 - 200 mm ) 1 Layer kg 1,794.02 10,200.00 18,298,953.00 - - - - 1,794.02 18,298,953.00
- Plat beton lantai SJ, elevasi - 0.15 m, ( Wiremesh M8 - 2 Layer ) kg 211.85 10,200.00 2,160,870.00 - - - - 211.85 2,160,870.00
b Lantai 2
- Plat beton lantai S3, elevasi + 5.00 m, ( dia 10 - 200 mm ) 2 Layer kg 6,430.48 10,200.00 65,590,899.19 - - - - 6,430.48 65,590,899.19
c Lantai atap/talang
- Plat beton lantai S4, elevasi + 8.75 m, ( dia 10 - 200 mm ) 2 Layer kg 1,846.54 10,200.00 18,834,716.16 - - - - 1,846.54 18,834,716.16
- Plat beton kantilever S4 arah workshop, elevasi + 8.75 m, ( dia 10 - 200 mm ) 2 Layer kg - 10,200.00 - - - 85.98 877,008.24 85.98 877,008.24
7 Tangga
- Pondasi tangga ( dia 13, 10 mm ) kg 502.40 10,200.00 5,124,480.00 - - - - 502.40 5,124,480.00
- Tangga utama Office ( dia 16, 13, 10 mm ) kg 640.15 10,200.00 6,529,505.56 - - - - 640.15 6,529,505.56
8 Topi topi beton
- Plat topi beton, t = 10 cm, ( dia D10 - 150 mm ) 1 Layer kg 47.57 10,200.00 485,163.00 - - - - 47.57 485,163.00
F PEKERJAAN BEKISTING
1 Bekisting pasangan bataco Pile Cap (Lokal-bukan press) m2 49.00 95,000.00 4,655,000.00 - - - - 49.00 4,655,000.00
2 Bekisting pasangan bataco Tie Beam (Lokal-bukan press) m2 273.01 95,000.00 25,935,570.00 - - - - 273.01 25,935,570.00
3 Bekisting phenol film 12 mm + stoot werk plat lantai :
- Plat Lantai 1 (termasuk penutup samping) m2 17.45 200,000.00 3,489,995.50 - - - - 17.45 3,489,995.50
4 Bekisting multipleks 12 mm + stoot werk untuk plat lantai :
- Plat Lantai 2 (termasuk penutup samping) m2 531.96 125,000.00 66,495,234.38 - - - - 531.96 66,495,234.38
- Plat atap/talang (termasuk penutup samping) m2 152.76 125,000.00 19,094,400.00 - - - - 152.76 19,094,400.00
- Plat kantilever atap arah workshop, lebar 20 cm m2 - 125,000.00 - - - 3.76 470,000.00 3.76 470,000.00
KONTRAK AWAL PEKERJAAN KURANG PEKERJAAN TAMBAH KONTRAK AWAL + ADDENDUM
NO URAIAN PEKERJAAN SAT HARGA SATUAN JUMLAH HARGA JUMLAH HARGA JUMLAH HARGA
VOLUME VOLUME JUMLAH HARGA (Rp.) VOLUME VOLUME
(Rp.) (Rp.) (Rp.) (Rp.)
5 Bekisting phenol film 12 mm + stoot werk untuk Kolom :
- Lantai 1 m2 198.00 200,000.00 39,600,000.00 - - - - 198.00 39,600,000.00
- Lantai 2 m2 108.80 200,000.00 21,760,000.00 - - - - 108.80 21,760,000.00
6 Bekisting multipleks 12 mm + stoot werk untuk Balok :
- Lantai 2 (termsk utk Janggutan Beton) m2 597.89 125,000.00 74,736,062.50 - - - - 597.89 74,736,062.50
- Lantai Atap (termsk utk Janggutan Beton) m2 145.90 125,000.00 18,237,500.00 - - - - 145.90 18,237,500.00
7 Bekisting multipleks 12 mm + stoot werk untuk Ring Balok m2 87.40 125,000.00 10,925,000.00 - - - - 87.40 10,925,000.00
8 Bekisting multipleks 12 mm + stoot werk untuk Tangga :
- Pondasi Tangga m2 6.50 125,000.00 812,500.00 - - - - 6.50 812,500.00
- Tangga utama Office (termsk tanggulan b=10 cm) m2 17.48 125,000.00 2,184,782.76 - - - - 17.48 2,184,782.76
9 Bekisting multipleks 12 mm + stoot werk untuk topi-topi beton m2 16.71 125,000.00 2,088,750.00 - - - - 16.71 2,088,750.00
10 Bekisting pasangan bataco Pile Cap utk ID Tower (Lokal-bukan press) m2 5.60 95,000.00 532,000.00 - - - - 5.60 532,000.00
1 Pile cap
- PC 2 (50x125x70 cm) m³ 8.75 860,000.00 7,525,000.00 - - - - 8.75 7,525,000.00
- PC 1 (50x50x70 cm), utk ID Tower m³ 0.70 860,000.00 602,000.00 - - - - 0.70 602,000.00
2 Tie Beam
- TB1 ( 25x50 cm ) m3 19.70 860,000.00 16,944,687.50 - - - - 19.70 16,944,687.50
- TB2 ( 30x60 cm ) m3 9.05 860,000.00 7,778,700.00 - - - - 9.05 7,778,700.00
- TB3 ( 20x40 cm ) m3 3.31 860,000.00 2,843,504.00 - - - - 3.31 2,843,504.00
- TB4 ( 20x30 cm ) m3 1.87 860,000.00 1,609,662.00 - - - - 1.87 1,609,662.00
- Sloof (20x25 cm), di atas batu kali m3 0.33 860,000.00 283,800.00 - - - - 0.33 283,800.00
3 Kolom
a Lantai 1
- K1 ( 50x50 cm ) m3 13.75 860,000.00 11,825,000.00 - - - - 13.75 11,825,000.00
- K2 ( 40x40 cm ) m3 8.80 860,000.00 7,568,000.00 - - - - 8.80 7,568,000.00
b Lantai 2
- K2 ( 40x40 cm ) m3 10.88 860,000.00 9,356,800.00 - - - - 10.88 9,356,800.00
4 Balok
a Balok Lantai 2
- B1 ( 40x70 cm ) m3 13.30 860,000.00 11,438,000.00 - - - - 13.30 11,438,000.00
- B2 ( 30x60 cm ) m3 20.71 860,000.00 17,806,644.00 - - - - 20.71 17,806,644.00
- B3 ( 25x50 cm ) m3 15.81 860,000.00 13,592,300.00 - - - - 15.81 13,592,300.00
- B4 ( 25x40 cm ) m3 9.05 860,000.00 7,780,420.00 - - - - 9.05 7,780,420.00
- B5 ( 20x40 cm ) m3 6.94 860,000.00 5,971,840.00 - - - - 6.94 5,971,840.00
b Balok Lantai Atap
- B2 ( 30x60 cm ) m3 14.01 860,000.00 12,051,180.00 - - - - 14.01 12,051,180.00
- B3 ( 25x50 cm ) m3 2.91 860,000.00 2,504,750.00 - - - - 2.91 2,504,750.00
5 Ring Balok
- RB1 ( 25x70 cm ) m3 2.52 860,000.00 2,167,200.00 - - - - 2.52 2,167,200.00
- RB2 ( 20x40 cm ) m3 4.69 860,000.00 4,031,680.00 - - - - 4.69 4,031,680.00
6 Plat Lantai
a Lantai 1
- Plat beton S1, t = 15 cm, elevasi ± 0.00 m m3 38.00 860,000.00 32,682,033.90 - - - - 38.00 32,682,033.90
- Plat beton S2, t = 12 cm, elevasi ± 0.00 m m3 34.92 860,000.00 30,031,200.00 - - - - 34.92 30,031,200.00
- Plat beton SJ, t = 15 cm, elevasi - 0.15 m m3 31.78 860,000.00 27,328,650.00 - - - - 31.78 27,328,650.00
b Lantai 2
- Plat beton S3, t = 12 cm, elevasi + 5.00 m m3 62.58 860,000.00 53,822,025.00 - - - - 62.58 53,822,025.00
c Lantai Atap/talang
- Plat beton S4, t = 12 cm elevasi + 8.75 m m3 17.97 860,000.00 15,455,232.00 - - - - 17.97 15,455,232.00
- Plat kantilever beton S4, t = 12 cm elevasi + 8.75 m, lebar 20 cm m3 860,000.00 - - - 0.45 388,032.00 0.45 388,032.00
7 Tangga
- Pondasi tangga m3 0.70 860,000.00 602,000.00 - - - - 0.70 602,000.00
- Tangga utama Office (termsk tanggulan b=10 cm) m3 3.99 860,000.00 3,431,464.50 - - - - 3.99 3,431,464.50
8 Topi - topi beton uk. 0.5x0.1x15.1 m m3 0.79 860,000.00 681,980.00 - - - - 0.79 681,980.00
9 Plat Lantai DEC & Ramp (Peninggian Elevasi) m3 0.79 860,000.00 681,980.00 - - 3.50 3,011,290.00 4.29 3,693,270.00
KONTRAK AWAL PEKERJAAN KURANG PEKERJAAN TAMBAH KONTRAK AWAL + ADDENDUM
NO URAIAN PEKERJAAN SAT HARGA SATUAN JUMLAH HARGA JUMLAH HARGA JUMLAH HARGA
VOLUME VOLUME JUMLAH HARGA (Rp.) VOLUME VOLUME
(Rp.) (Rp.) (Rp.) (Rp.)
Canopy Entrance
1 Frame Baja
- R4, WF 200x100x5.5x8 kg 217.26 15,200.00 3,302,352.00 - - - - 217.26 3,302,352.00
- Hanger , WF 150x75x5x7 kg 22.40 15,200.00 340,480.00 - - - - 22.40 340,480.00
- Hanger, 2L 70x70x6 kg 63.80 15,200.00 969,760.00 - - - - 63.80 969,760.00
2 Gording Canal
Gording Canal "Pr" CNP 150x50x20x3.2 kg 125.19 15,200.00 1,902,894.08 - - - - 125.19 1,902,894.08
3 Trekstang dia. 12 mm kg 16.61 15,200.00 252,440.38 - - - - 16.61 252,440.38
4 Ikatan Angin dia. 16 mm + turn buckle kg 18.39 15,200.00 279,487.57 - - - - 18.39 279,487.57
5 Base plate, Plat Sambung, Stiffener kg 57.96 15,200.00 880,926.75 - - - - 57.96 880,926.75
6 Baut-Baut HTB
- Baut gording M 12 mm bh 32.00 10,000.00 320,000.00 - - - - 32.00 320,000.00
7 Anchor Bolt / DynaBolt
- Anchor Bolt dia. 16 mm bh 60.00 115,000.00 6,900,000.00 - - - - 60.00 6,900,000.00
KONTRAK AWAL PEKERJAAN KURANG PEKERJAAN TAMBAH KONTRAK AWAL + ADDENDUM
NO URAIAN PEKERJAAN SAT HARGA SATUAN JUMLAH HARGA JUMLAH HARGA JUMLAH HARGA
VOLUME VOLUME JUMLAH HARGA (Rp.) VOLUME VOLUME
(Rp.) (Rp.) (Rp.) (Rp.)
8 Pipa Penggantung Stainless Steel dia. 4" m' 12.00 250,000.00 3,000,000.00 - - - - 12.00 3,000,000.00
KONTRAK AWAL PEKERJAAN KURANG PEKERJAAN TAMBAH KONTRAK AWAL + ADDENDUM
NO URAIAN PEKERJAAN SAT HARGA SATUAN JUMLAH HARGA JUMLAH HARGA JUMLAH HARGA
VOLUME VOLUME JUMLAH HARGA (Rp.) VOLUME VOLUME
(Rp.) (Rp.) (Rp.) (Rp.)
9 Pengecatan dengan Zinchromate kg 521.60 1,200.00 625,921.64 - - - - 521.60 625,921.64
- 1 lapis dengan zinchromate ex ICI 60 micron
( Untuk yang tertutup plafond tdk perlu cat finish )
Rangka Fascia
1 CNP 100x50x20x2.3 kg 1,550.42 15,200.00 23,566,384.00 - - - - 1,550.42 23,566,384.00
2 CNP 150x50x20x2.3 kg 189.28 15,200.00 2,877,056.00 - - - - 189.28 2,877,056.00
3 Base plate, plat sambung kg 126.35 15,200.00 1,920,520.00 - - - - 126.35 1,920,520.00
4 Baut 12 mm bh 140.00 10,000.00 1,400,000.00 - - - - 140.00 1,400,000.00
5 Talang tegak PVC Ø 3" ex. Wavin AW m' 72.00 60,000.00 4,320,000.00 - - - - 72.00 4,320,000.00
6 Pengecatan dengan Zinchromate kg 1,866.05 1,200.00 2,239,260.00 - - - - 1,866.05 2,239,260.00
- 1 lapis dengan zinchromate ex ICI 60 micron
( Untuk yang tertutup tdk perlu cat finish )
Rangka Blade
1 BL, L-70x70x7 kg 3,811.33 15,200.00 57,932,216.00 - - - - 3,811.33 57,932,216.00
2 Base Plate & Plat Sambung kg 516.23 15,200.00 7,846,696.00 - - - - 516.23 7,846,696.00
3 Baut-Baut HTB
- Baut M 16 mm bh 12.00 20,000.00 240,000.00 - - - - 12.00 240,000.00
- Angkur Ø16 - L = 600 bh 32.00 115,000.00 3,680,000.00 - - - - 32.00 3,680,000.00
4 Pengecatan dengan Zinchromate kg 4,327.56 1,200.00 5,193,072.00 - - - - 4,327.56 5,193,072.00
- 1 lapis dengan zinchromate ex ICI 60 micron
( Untuk yang tertutup tdk perlu cat finish )
I PEKERJAAN ATAP
Showroom/Office
1 Penutup atap, zinc-aluminium gelombang type New Clip Panel t=0,45 mm (TCT) m2 403.80 117,000.00 47,244,600.00 - - - - 403.80 47,244,600.00
tanpa sambungan ex. UNION METAL + aksesories lainnya ex. UNION METAL
2 Insulation for roof : Zeltech ZT 5BBR ex Cellcius Indoperkasa m2
360.00 70,000.00 25,200,000.00 - - - - 360.00 25,200,000.00
3 Talang FRP ( termasuk bak talang ) t = 3 mm + penggantung plat strip 50x5, L max 50 cm, m' 57.30 650,000.00 37,245,000.00 - - - - 57.30 37,245,000.00
Fabrikasi / Bending Material dilakukan di Pabrik + filter Swadaya Mesh 50 sisi atas & samping
4 Flashing Zincalume t = 0.45 mm
- Pertemuan Talang dengan Listplank m' 57.30 94,000.00 5,386,200.00 - - - - 57.30 5,386,200.00
5 Corrugated Steel, zinc-aluminium gelombang type Union S-Roof t=0,4 mm (TCT) m2 14.40 103,000.00 1,483,200.00 - - - - 14.40 1,483,200.00
ex. UNION METAL untuk Penutup Listplank (sisi belakang)
Canopy Entrance
1 Penutup atap, colorbond gelombang type New Clip Panel t=0,45 mm (TCT) m2 24.00 176,000.00 4,224,000.00 - - - - 24.00 4,224,000.00
tanpa sambungan ex. UNION METAL + aksesories lainnya ex. UNION METAL
2 Insulation for roof : Zeltech ZT 5BBR ex Cellcius Indoperkasa m2
24.00 70,000.00 1,680,000.00 24.00 1,680,000.00 - - - -
3 Talang FRP ( termasuk bak talang ) t = 3 mm + penggantung plat strip 50x5, L max 50 cm, m' 6.50 650,000.00 4,225,000.00 - - - - 6.50 4,225,000.00
Fabrikasi / Bending Material dilakukan di Pabrik + filter Swadaya Mesh 50 sisi atas & samping
4 Flashing Zincalume t = 0.45 mm
- Pertemuan Penutup Atap dengan talang m' 24.00 94,000.00 2,256,000.00 - - - - 24.00 2,256,000.00
J PEKERJAAN WATERPROOFING
Note : Semua pek. Waterproofing HARUS dilaksanakan oleh APLIKATOR
(termasuk Garansi Aplikator 5 th)
1 Waterproofing, Cement base type AM 100 3 x Coating ex AM untuk :
- Lantai 1 : Toilet Showroom, Janitor (dinding) m2 49.40 70,000.00 3,458,000.00 - - - - 49.40 3,458,000.00
- Lantai 2 : Toilet Office (lantai & dinding) m2 84.40 70,000.00 5,908,000.00 - - - - 84.40 5,908,000.00
- Lantai 2 : Toilet Mekanik, R.Wudhu, Janitor - area Penunjang Bengkel (lantai & dinding) m2 107.80 70,000.00 7,546,000.00 - - - - 107.80 7,546,000.00
2 Waterproofing membrane, TORCHING SYSTEM, t=3 mm, ex. Sika BituSeal T-130 SG
+ Screed (K-225), t=5 cm + Wiremesh M-5, 1 layer , utk :
- Atap dak beton m2 154.80 230,000.00 35,604,000.00 - - - - 154.80 35,604,000.00
2 PEKERJAAN ARSITEKTUR
A PEKERJAAN PASANGAN BATU BATA & PLESTERAN
1 Pekerjaan batu bata 1:5 lengkap dengan Balok dan Kolom Praktis
jarak 3 m, termasuk opening jendela dan pintu
a Lantai 1 - area Showroom m2 365.70 175,000.00 63,997,500.00 - - - - 365.70 63,997,500.00
b Lantai 2 - area Office & Penunjang Bengkel m2 576.90 175,000.00 100,957,500.00 - - - - 576.90 100,957,500.00
c Lantai atap (parapet H=1 m) m2 55.00 175,000.00 9,625,000.00 - - - - 55.00 9,625,000.00
B PEKERJAAN LANTAI
Lantai 1 - Showroom
1 Granite Tile 60x60 cm, type Bianco Travertino, Polished, ex. INDO GRESS
- Car Display, Negotiation area, Service Waiting, Musholla, koridor m2 348.45 338,000.00 117,776,100.00 9.00 3,042,000.00 - - 339.45 114,734,100.00
2 Granite Tile 60x60, type Pepper Grey polished ex. Essenza
- area DEC, Entrance m2 58.10 225,000.00 13,072,500.00 - - - - 58.10 13,072,500.00
3 Granite Tile 40x40 cm, type Pepper Grey unpolished ex. Essenza
- area sirkulasi Service Reception m2 119.20 257,000.00 30,634,400.00 91.96 23,633,720.00 - - 27.24 7,000,680.00
4 Homogenous Tile 40x40 cm, Oasis Red Brick Unpolished ex. GRANITO
utk stall SR+Homogenous Tile white Unpolished ex. CHINA utk border
10x40 cm & anak panah tebal=20 cm
- Stall Service Reception (3 stall) m2 63.00 357,000.00 22,491,000.00 - - - - 63.00 22,491,000.00
5 Keramik 15x60 cm d'ALDER WENGUE GT612213 ex. ROMAN GRANIT+ list Stainless
Steel type Mirror 10 mm, t=2 mm utk :
- Service Manager,Service Advisor,Booking,CRC,Sales Counter,Customer Lounge,Kids area, m2 97.00 272,000.00 26,384,000.00 17.51 4,762,720.00 - - 88.49 24,069,280.00
R. VIP
6 Vinyl Ex Taco TV - 001 untuk R. VIP & Mushola Lt. 1 m 2
- 425,000.00 - - - 21.00 8,925,000.00 21.00 8,925,000.00
Chiping Lantai, Buang Puing & Perapihan R. VIP ls 1.00 1,000,000.00 - - 1.00 1,000,000.00 1.00 500,000.00
7 Homogenous tile type Black Gothic ex. VENUS 60x60 cm, Polished + list Stainless
Steel type hairline 5 cm, t = 2 mm untuk :
- Special Display m2 30.00 460,000.00 13,800,000.00 - - - - 30.00 13,800,000.00
8 Keramik 60x60 cm, YURA GM T 04 Tobacco, Unpolished, ex.NIRO GRANITE, utk :
- Toilet, Wudhu m 2
28.60 280,000.00 8,008,000.00 - - 3.30 924,000.00 31.90 8,932,000.00
Keramik 60x60 cm, Adelaide Coffee ex.ROman, utk :wudhu 181,000.00 3.30 597,300.00 (3.30) (597,300.00)
9 Granit Tile 30x60 cm, GT 635202 R, d'VIALLE CHARCOAL, ex.ROMAN GRANIT utk :
- Smoking area m2 6.10 279,000.00 1,701,900.00 - - - - 6.10 1,701,900.00
10 Keramik 50x50 cm type G 559001 Crystalline Bone ex ROMAN untuk :
KONTRAK AWAL PEKERJAAN KURANG PEKERJAAN TAMBAH KONTRAK AWAL + ADDENDUM
NO URAIAN PEKERJAAN SAT HARGA SATUAN JUMLAH HARGA JUMLAH HARGA JUMLAH HARGA
VOLUME VOLUME JUMLAH HARGA (Rp.) VOLUME VOLUME
(Rp.) (Rp.) (Rp.) (Rp.)
- Cashier, Service Manager m2 28.40 198,000.00 5,623,200.00 - - 8.51 1,684,980.00 36.91 7,308,180.00
11 Keramik ex. Roman 20x20, Type G223004, Graniti Pepper
- Janitor ( Unpolished ) m2 2.80 171,000.00 478,800.00 - - - - 2.80 478,800.00
12 Keramik 30x30 cm type 337104 Vivaz Perla ex ROMAN untuk :
- Pantry, Panel m2 9.90 165,000.00 1,633,500.00 - - - - 9.90 1,633,500.00
KONTRAK AWAL PEKERJAAN KURANG PEKERJAAN TAMBAH KONTRAK AWAL + ADDENDUM
NO URAIAN PEKERJAAN SAT HARGA SATUAN JUMLAH HARGA JUMLAH HARGA JUMLAH HARGA
VOLUME VOLUME JUMLAH HARGA (Rp.) VOLUME VOLUME
(Rp.) (Rp.) (Rp.) (Rp.)
13 Plint Lantai
- Plint Stainless Steel MIRROR, h = 10 cm, t= 1,2 mm utk area Showroom m' 133.70 225,000.00 30,082,500.00 133.70 30,082,500.00 - - - -
(termsk kolom)
- Plint Aluminium + rubber warna abu-abu, h=10 cm fin Natural Anodized ex. ALEXINDO m' 75.00 50,000.00 3,750,000.00 - - - - 75.00 3,750,000.00
Pek. Karpet dan Matting
1 Matting/ Keset ( Warna Standard Auto 2000 ex. 3M )
- Lobby ( 2x3 ) m -----> dgn tulisan auto 2000 bh 2.00 4,000,000.00 8,000,000.00 - - - - 2.00 8,000,000.00
- Toilet ( 1x0,4 ) m bh 2.00 600,000.00 1,200,000.00 - - - 2.00 1,200,000.00
Lantai 2 - Office
1 Keramik 15x60 cm d'ALDER WENGUE GT612213 ex. ROMAN GRANIT+ list Stainless
Steel type Mirror 10 mm, t=2 mm utk :
- R. Meeting & Training m2 62.79 272,000.00 17,078,880.00 62.79 17,078,880.00 - - - -
2 Keramik 50x50 cm type G 559001 Crystalline Bone ex ROMAN untuk :
- Salesman Room, Sales Adm, ADH, Branch Manager, koridor, R. Meeting & Training m 2
168.30 198,000.00 33,323,400.00 - - 95.50 18,909,000.00 262.59 51,992,820.00
Promotion Storage, File Room
3 Keramik 30x30 cm type 337104 Vivaz Perla ex ROMAN untuk :
- Promotion Storage, File Room, R. Server & Panel, Dining Room m2 44.70 165,000.00 7,375,500.00 31.50 5,197,500.00 - - 13.20 2,178,000.00
- Dining Room m2 165,000.00 - - - 88.16 14,546,400.00 88.16 14,546,400.00
4 Keramik 60x60 cm, type GT602036 D PORTLAND TAUPE ex. ROMAN GRANIT
- Toilet ( Unpolished ) m2 28.00 250,000.00 7,000,000.00 28.00 7,000,000.00 - - - -
Keramik 50x50 cm, type NewCastle ex. ROMAN m2 - 198,000.00 - - 28.00 5,544,000.00 28.00 5,544,000.00
5 Plint Lantai
- Plint Stainless Steel MIRROR h = 10 cm, t= 1,2 mm utk R. Meeting m' 31.45 225,000.00 7,076,250.00 31.45 7,076,250.00 - - - -
- Plint Aluminium + rubber warna abu-abu, h=10 cm fin Natural Anodized ex. ALEXINDO m' 290.80 50,000.00 14,540,000.00 - - - - 290.80 14,540,000.00
Lantai 2 - Penunjang Bengkel
1 Keramik 30x30 cm type 337104 Vivaz Perla ex ROMAN untuk :
- Mechanic Room, Musholla, koridor, locker room m2 85.40 165,000.00 14,091,000.00 43.10 7,111,500.00 - - 42.30 6,979,500.00
1 Bobok Plat Lantai dan Tie Beam area masuk Service Recptionist ke Showroom Ls 500,000.00 - - - 1.00 500,000.00 1.00 500,000.00
2 Bongkar & Pasang Keramik Entance HT 60x60 Salsa Greystone Ex Granito m2 357,000.00 - - - 24.94 8,901,795.00 24.94 8,901,795.00
1 Keramik Tile 60x60 cm, type WENGE BEIGE GMA 62 ex. NIRO GRANITE untuk :
- Lantai 1 : Toilet Showroom, R. Wudhu m2 97.80 250,000.00 24,450,000.00 - - 5.88 1,470,000.00 103.68 25,920,000.00
1a Tanggulan R. Wudhu m' 750,000.00 - - - 3.00 2,250,000.00 3.00 2,250,000.00
2 Keramik 50x50 cm, type WENGE WHITE GMA 61 ex. NIRO GRANITE 10.50
- Lantai 2 : Toilet Office m2 97.80 250,000.00 24,450,000.00 97.80 24,450,000.00 - - - -
Keramik 50x50 cm, type Newcastle ex. Roman - 198,000.00 97.80 19,364,400.00 97.80 19,364,400.00
KONTRAK AWAL PEKERJAAN KURANG PEKERJAAN TAMBAH KONTRAK AWAL + ADDENDUM
NO URAIAN PEKERJAAN SAT HARGA SATUAN JUMLAH HARGA JUMLAH HARGA JUMLAH HARGA
VOLUME VOLUME JUMLAH HARGA (Rp.) VOLUME VOLUME
(Rp.) (Rp.) (Rp.) (Rp.)
3 Top marble granit Travertine Romano ex. TURKI finish bevel, lebar=15 cm, t=5 cm
- penutup dinding atas / lining sekat Urinoir Toilet Pria
- Lantai 1 : Toilet Showroom m' 1.90 900,000.00 1,710,000.00 - - - - 1.90 1,710,000.00
- penutup sisi atas / lining dinding belakang kloset
- Lantai 1 : Toilet Showroom m' 4.80 900,000.00 4,320,000.00 - - - - 4.80 4,320,000.00
4 Top marble granit Granite Gregio Rivani finish bevel, lebar=15 cm, t=5 cm
- penutup dinding atas / lining sekat Urinoir Toilet Pria
- Lantai 2 : Toilet Office m' 1.90 900,000.00 1,710,000.00 - - - - 1.90 1,710,000.00
- penutup sisi atas / lining dinding belakang kloset
- Lantai 2 : Toilet Office m' 4.80 900,000.00 4,320,000.00 - - - - 4.80 4,320,000.00
KONTRAK AWAL PEKERJAAN KURANG PEKERJAAN TAMBAH KONTRAK AWAL + ADDENDUM
NO URAIAN PEKERJAAN SAT HARGA SATUAN JUMLAH HARGA JUMLAH HARGA JUMLAH HARGA
VOLUME VOLUME JUMLAH HARGA (Rp.) VOLUME VOLUME
(Rp.) (Rp.) (Rp.) (Rp.)
5 Plint Keramik 20x20 cm type 223003 Graniti Smoke ex. Roman kombinasi
dengan Keramik Dinding 20x40 cm type W40106, SERENITY WHITE ex. Roman
- Lantai 1 : Janitor (area Showroom) m2 17.70 200,000.00 3,540,000.00 - - - - 17.70 3,540,000.00
- Lantai 2 : Janitor (area Penunjang bengkel) m2 16.50 200,000.00 3,300,000.00 - - - - 16.50 3,300,000.00
6 Plint Keramik 20x20 cm ex. Roman type G223004 Granity Pepper kombinasi
dengan Keramik Dinding 20x25 cm type OLIVIA BASIC ex. ASIA TILE
- Lantai 2 : Toilet Workshop (area Penunjang Bengkel) m2 118.30 200,000.00 23,660,000.00 - - - 9.23 1,845,000.00
6a Pasangan Dinding Bata Toilet Workshop m2 240,000.00 - - - 0.48 115,200.00 0.48 115,200.00
Pasangan Dinding Keramik Toilet Workshop m2 200,000.00 - - - 1.92 384,000.00 1.92 384,000.00
7 Plint Keramik 20x20 cm type 223003, Graniti Smoke ex. Roman kombinasi
dengan Keramik Dinding 20x40 cm type W40106, SERENITY WHITE ex. Roman
- Lantai 2 : R. Wudhu (area Penunjang Bengkel) m2 12.90 200,000.00 2,580,000.00 3.11 622,500.00 - - 9.79 1,957,500.00
8 Keramik Dinding 20x40 cm, type W40160, SERENITY BIANCA ex. Roman
- Lantai 2 : Pantry Penunjang Bengkel (H=0.7 m) m2 0.77 180,000.00 138,600.00 - - - - 0.77 138,600.00
9 Perubahan tempat cuci tangan toilet mekanik lt. 2 Ls 5,000,000.00 - - - 1.00 5,000,000.00 1.00 5,000,000.00
1 Curtain Wall, Clear Glass, t=12 mm, Frameless with Stiffener Glass (Rib) / Sirip
(max b=20 cm) + assesories, ex. ASAHIMAS
Catatan : Penunjang Kaca hrs diperhitungkan dgn struktur baja WF
- Lantai 1 : tampak depan, samping, belakang m2 192.50 1,200,000.00 231,000,000.00 192.50 231,000,000.00 - - - -
dirubah with alumunium frame / shopfront + assesories, ex. ASAHIMAS m2 - 1,080,000.00 - - - 192,500.00 207,900,000.00 192.50 207,900,000.00
1 Partisi Gypsum t=9 mm, H=2.8 m, ex. KNAUF/ELEPHANT berikut Rangka Hollow 50x50,
t=0.7 mm
- Lantai 1 m2 151.40 175,000.00 26,495,000.00 - - - - 151.40 26,495,000.00
- Lantai 2 m2 254.90 175,000.00 44,607,500.00 - - - - 254.90 44,607,500.00
2 Cover Kolom Gypsum t=9 mm berikut Rangka Hollow 50x50 m2 175,000.00 - - - 53.84 9,422,000.00 53.84 9,422,000.00
3 - Bongkar Dinding Partisi Area Sales dan Dining Room + Buang Puing Ls 1,500,000.00 - - - 1.00 1,500,000.00 1.00 1,500,000.00
- Pemunduran Dinding Partisi R. Meeting ke Dining Room m2 175,000.00 - - - 25.20 4,410,000.00 25.20 4,410,000.00
- Pemasangan Perkuatan Triplek untuk Papan tulis m2 125,000.00 - - - 25.20 3,150,000.00 25.20 3,150,000.00
- Pengecatan Dinding Partisi m2 25,000.00 - - - 50.40 1,260,000.00 50.40 1,260,000.00
- Penutupan Lubang Lampu uk. 30 x 120 x 8 titik m2 113,000.00 - - - 2.88 325,440.00 2.88 325,440.00
- List U Alumunium 1 x 1 cm m' 25,000.00 - - - 18.00 450,000.00 18.00 450,000.00
- Lantai Keramik Crystall Bone 50 x 50 m2 198,000.00 - - - 18.00 3,564,000.00 18.00 3,564,000.00
4 - Bongkar Dinding Partisi Counter Sales + Buang Puing Ls 1,000,000.00 - - - 1.00 1,000,000.00 1.00 1,000,000.00
- Pemasangan Dinding Partisi Counter Sales m2 175,000.00 - - - 18.81 3,292,187.50 18.81 3,292,187.50
- Lantai Keramik Roman d'Aldier Wengue 15x60 m2 272,000.00 - - - 1.51 410,720.00 1.51 410,720.00
KONTRAK AWAL PEKERJAAN KURANG PEKERJAAN TAMBAH KONTRAK AWAL + ADDENDUM
NO URAIAN PEKERJAAN SAT HARGA SATUAN JUMLAH HARGA JUMLAH HARGA JUMLAH HARGA
VOLUME VOLUME JUMLAH HARGA (Rp.) VOLUME VOLUME
(Rp.) (Rp.) (Rp.) (Rp.)
Total Pekerjaan Dinding Partisi Gypsum … 71,102,500.00 - 28,784,347.50 99,886,847.50
1 Aluminium Panel ex.SEVEN for TOYOTA, t=0.5/4 mm, berikut rangka dan accessories :
- Colour red for TOYOTA untuk Blade & Red Line m2 50.00 875,000.00 43,750,000.00 - - - - 50.00 43,750,000.00
- Colour Silver for TOYOTA untuk : m2 270.80 875,000.00 236,950,000.00 134.50 117,687,500.00 - - 136.30 119,262,500.00
- Tampak & lisplank showroom, lisplank canopy (Entrance, Service Reception,
DEC), sebagian atap & plafon Canopy Entrance
2 Bongkar Kaca DEC Ls 500,000.00 - - - 1.00 500,000.00 1.00 500,000.00
3 Janggutan ACP area Depan DEC m' 425,000.00 - - - 4.20 1,785,000.00 4.20 1,785,000.00
Lantai 1 - Showroom
1 Type GDD1 (2000x2400 mm), utk Main Entrance, Side Entrance unit 2.00 18,000,000.00 36,000,000.00 - - - - 2.00 36,000,000.00
- Tempered Glass t=12 mm ex. Asahimas, Frameless + sticker sandblast
- Double free swing door
- Accessories
* Pull Handel Stainless Steel type Mirror & Hairline ex.KEND,Hollow 30x30, H=60 cm
* Floor Hinge type BTS 80 - 53 NM (EN 6) ex. DORMA
* Top Patch type PT 20 ex. DEKSON
* Bottom Patch type PT 10 ex. DEKSON
* Corner Lock type PT 30 ex. DEKSON
2 Type GDD2 (uk. 3000x2400 mm), utk DEC (ex. SETIA EKATAMA) unit 1.00 30,000,000.00 30,000,000.00 1.00 30,000,000.00 - - - -
dirubah menjadi (uk. 4000x3000 mm), utk DEC (ex. SETIA EKATAMA) unit 57,000,000.00 - - - 1.00 57,000,000.00 1.00 57,000,000.00
- Pintu Sliding kaca (Glass Sliding Door), t = 12 mm, tempered + sticker sandblast
- Accessories :
* Track Perlan 140 @ 4000 mm ex. GEZE (max weight 140 kg/daun pintu) = 2 unit
* Double roller Perlan 140 w/ suspension bolt ex. GEZE = 4 unit
* Clamping plate = 4 unit
* N-rail buffer Perlan 140 ex. GEZE = 2 unit
* Adjustable Hold Open for Perlan 140 ex. GEZE = 2 unit
* Floor guide for glass door ex. GEZE = 2 unit
* Handle Lockset
* Acessories penggantung Track dan penutup/cover Track
Cover gypsum diatas Pintu DEC + Pengecatan m2 200,000.00 - - - 16.00 3,200,000.00 16.00 3,200,000.00
3 Type GD1 (uk. 1550x2800 mm), utk VIP Room, Smoking area unit 2.00 9,370,000.00 18,740,000.00 - - - - 2.00 18,740,000.00
- Tempered Glass t=12 mm ex. Asahimas, Frameless
- Free swing door
- Accessories
* Pull Handel Stainless Steel, Hollow 30x30 H = 60 cm
* Floor Hinge type BTS 80 - 53 NM (EN 6) ex. DORMA
* Top Patch type PT 20 ex. DEKSON
* Bottom Patch type PT 10 ex. DEKSON
* Corner Lock type PT 30 ex. DEKSON
4 Type GD-2 (uk. 5500x2800 mm), utk Service Waiting Room unit 1.00 16,850,000.00 16,850,000.00 - - - - 1.00 16,850,000.00
- Tempered Glass t=12 mm ex. Asahimas, Frameless + sticker sandblast
- Free swing door (single door)
- Accessories
* Pull Handel Stainless Steel, Hollow 30x30 H = 60 cm
* Floor Hinge type BTS 80 - 53 NM (EN 6) ex. DORMA
* Top Patch type PT 20 ex. DEKSON
* Bottom Patch type PT 10 ex. DEKSON
* Corner Lock type PT 30 ex. DEKSON
5 Type AD2 (uk 900x2150 mm), utk Janitor unit 1.00 4,000,000.00 4,000,000.00 - - - - 1.00 4,000,000.00
- Kusen Alumunium Natural Anodized 3"x1 1/4" ex. Alexindo (tanpa door closer)
- Daun Pintu Double Plywood T= 6 fin Laminate TACO TH 155 AA Brown Finelines +
kaca intip ( Clear Glass ex Asahimas t=5 mm) + Louvre + sticker sandblast
- Accesories :
* Push Plate & Pull Handle ex. DEKSON
* Lock case type 8585 SN & cylinder DC 60 mm BK SN ex. DEKSON
* Hinges type S/S PSS 4x3x3 mm 4BB ex. DEKSON, 3 bh / pintu
* Door Stopper type Stainless Steel ex. DEKSON
KONTRAK AWAL PEKERJAAN KURANG PEKERJAAN TAMBAH KONTRAK AWAL + ADDENDUM
NO URAIAN PEKERJAAN SAT HARGA SATUAN JUMLAH HARGA JUMLAH HARGA JUMLAH HARGA
VOLUME VOLUME JUMLAH HARGA (Rp.) VOLUME VOLUME
(Rp.) (Rp.) (Rp.) (Rp.)
5A Perubahan HPL Pintu Ex Taco unit - 1,905,860.00 - - - 3.00 5,717,580.00 3.00 5,717,580.00
6 Type AD3 (uk 900x2150 mm), utk R. Cashier, Adm Unit, Pantry unit 4.00 3,880,000.00 15,520,000.00 - - - - 4.00 15,520,000.00
- Kusen Alumunium Natural Anodized 3"x1 1/4" ex. Alexindo (tanpa door closer)
- Daun Pintu Double Plywood T= 6 fin Laminate ex. TACO type New Canadian Mapple +
kaca intip ( Clear Glass ex Asahimas t=5 mm)
- Accesories :
* Push Plate & Pull Handle ex. DEKSON
* Lock case type 8585 SN & cylinder DC 60 mm BK SN ex. DEKSON
* Hinges type S/S PSS 4x3x3 mm 4BB ex. DEKSON, 3 bh / pintu
* Door Stopper type Stainless Steel ex. DEKSON
7 Type ATW-1 (uk.1800x1050 mm) utk Cashier unit 1.00 4,500,000.00 4,500,000.00 1.00 4,500,000.00 - - - -
- Kusen Alumunium Natural Anodized 3"x1 1/4" ex. Alexindo
- Loket + jendela kaca mati
Loket termasuk Meja tatakan ambalan depan (luar+dlm) fin. HPL Laminate
ex. TACO type New Canadian Mapple
- Dinding bwh jendela finish HPL Laminate type Stainless hairline ex TACO
8 Type ATW-2 (uk. 600x400 mm) utk Cashier unit 1.00 2,500,000.00 2,500,000.00 - - - - 1.00 2,500,000.00
- Kusen Alumunium Natural Anodized 3"x1 1/4" ex. Alexindo
- Jendela Kaca Mati (Clear Float Glass ex Asahimas t=6 mm)
- Loket termasuk Meja tatakan ambalan depan (luar+dlm) fin. HPL Laminate
ex. TACO type New Canadian Mapple
9 Type TP1 (uk.1000x1200 mm), utk Toilet unit 2.00 1,080,000.00 2,160,000.00 2.00 2,160,000.00 - - - -
- Tempered Glass t=12 mm ex. Asahimas, Frameless + sticker sandblast
9A Pasangan Dinding Bata Toilet Showroom m2 240,000.00 - - - 6.00 1,440,000.00 6.00 1,440,000.00
Pasangan Dinding Keramik Toilet Showroom m2 250,000.00 - - - 14.00 3,500,000.00 14.00 3,500,000.00
10 Type GW-1 (uk. 1500x1800 mm), utk R. Service Manager unit 1.00 2,100,000.00 2,100,000.00 1.00 2,100,000.00 - - - -
- Kusen Alumunium Natural Anodized 3"x1 1/4" ex. Alexindo
- Jendela kaca mati ( Clear Float Glass ex Asahimas t=8 mm )+ sticker sandblast
11 Type GW2 (uk.5500x1800 mm), utk Service Waiting Room unit 2.00 7,885,000.00 15,770,000.00 - - - 3.00 15,770,000.00
- Tempered Glass t=12 mm ex. Asahimas, Frameless + sticker sandblast
- Diganti Tempered Glass t=10 mm ex. Asahimas, Frameless + sticker sandblast 360,000.00 - 2.00 720,000.00 (2.00) (720,000.00)
12 Pekerjaan Roller blind ex. TOSO type Esia 3508 u/ bag. Depan, (14 unit) m2 86.70 450,000.00 39,015,000.00 86.70 39,015,000.00 - - - -
13 MOTOR PENGGERAK ROLLER BLIND (+INST & REMOTE) bh 14.00 7,000,000.00 98,000,000.00 14.00 98,000,000.00 - - - -
14 Pekerjaan Horisontal blind ex. SINICHI u/ bag. Samping, (20 Unit) m2 83.00 500,000.00 41,500,000.00 83.00 41,500,000.00 - - - -
Pekerjaan Roller blind ex. TOSO type Esia 3508 u/ bag. Depan, (6 unit) m2 350,000.00 - - - 37.20 13,020,000.00 37.20 13,020,000.00
MOTOR PENGGERAK ROLLER BLIND (+INST & REMOTE) bh 4,500,000.00 - - - 4.00 18,000,000.00 4.00 18,000,000.00
Curve & Perkuatan Triplek 12 mm untuk Dudukan Motor Roller Blind m' 225,000.00 - - - 12.00 2,700,000.00 12.00 2,700,000.00
- Include Bongkar dan Perapihan Plafond
Lantai 2 - Office
1 Type AD1 (uk 900x2600 mm) unit 3.00 4,300,000.00 12,900,000.00 - - - - 3.00 12,900,000.00
- Kusen Alumunium Natural Anodized 3"x1 1/4" ex. Alexindo (tanpa door closer)
- Daun Pintu Double Plywood T= 6 fin Laminate ex. TACO type New Canadian Mapple +
kaca intip ( Clear Glass ex Asahimas t=5 mm) + Louvre
- Jendela kaca mati (clear float glass ex Asahimas t=6 mm)
- Accessories :
* Push Plate & Pull Handle ex. DEKSON
* Lock case type 8585 SN & cylinder DC 60 mm BK SN ex. DEKSON
KONTRAK AWAL PEKERJAAN KURANG PEKERJAAN TAMBAH KONTRAK AWAL + ADDENDUM
NO URAIAN PEKERJAAN SAT HARGA SATUAN JUMLAH HARGA JUMLAH HARGA JUMLAH HARGA
VOLUME VOLUME JUMLAH HARGA (Rp.) VOLUME VOLUME
(Rp.) (Rp.) (Rp.) (Rp.)
* Hinges type S/S PSS 4x3x3 mm 4BB ex. DEKSON, 3 bh / pintu
* Door Stopper type Stainless Steel ex. DEKSON
2 Type AD2 (uk 900x2150 mm), utk Janitor unit 1.00 4,000,000.00 4,000,000.00 - - - - 1.00 4,000,000.00
- Kusen Alumunium Natural Anodized 3"x1 1/4" ex. Alexindo (tanpa door closer)
- Daun Pintu Double Plywood T= 6 fin Laminate TACO TH 155 AA Brown Finelines +
kaca intip ( Clear Glass ex Asahimas t=5 mm) + Louvre + sticker sandblast
- Accesories :
* Push Plate & Pull Handle ex. DEKSON
* Lock case type 8585 SN & cylinder DC 60 mm BK SN ex. DEKSON
* Hinges type S/S PSS 4x3x3 mm 4BB ex. DEKSON, 3 bh / pintu
KONTRAK AWAL PEKERJAAN KURANG PEKERJAAN TAMBAH KONTRAK AWAL + ADDENDUM
NO URAIAN PEKERJAAN SAT HARGA SATUAN JUMLAH HARGA JUMLAH HARGA JUMLAH HARGA
VOLUME VOLUME JUMLAH HARGA (Rp.) VOLUME VOLUME
(Rp.) (Rp.) (Rp.) (Rp.)
* Door Stopper type Stainless Steel ex. DEKSON
3 Type AD3 (uk 900x2150 mm), utk Sales Adm, File Room, Promotion Storage, R. Server & unit 5.00 3,880,000.00 19,400,000.00 - - - - 5.00 19,400,000.00
Panel (tanpa door closer)
- Kusen Alumunium Natural Anodized 3"x1 1/4" ex. Alexindo
- Daun Pintu Double Plywood T= 6 fin Laminate ex. TACO type New Canadian Mapple +
kaca intip ( Clear Glass ex Asahimas t=5 mm)
- Accesories :
* Push Plate & Pull Handle ex. DEKSON
* Lock case type 8585 SN & cylinder DC 60 mm SN ex. DEKSON
* Hinges type S/S PSS 4x3x3 mm 4BB ex. DEKSON, 3 bh / pintu
* Door Stopper type Stainless Steel ex. DEKSON
4 Type ADW-1B (uk. 1800x2600 mm) utk R. Training unit 1.00 4,875,000.00 4,875,000.00 - - - - 1.00 4,875,000.00
- Kusen Alumunium Natural Anodized 3"x1 1/4" ex. Alexindo (tanpa door closer)
- Daun Pintu Double Plywood T= 6 fin Laminate ex. TACO type New Canadian Mapple +
kaca intip ( Clear Glass ex Asahimas t=5 mm)
- Jendela kaca mati (clear float glass ex Asahimas t=6 mm) + sticker sandblast
- Accessories :
* Push Plate & Pull Handle ex. DEKSON
* Lock case type 8585 SN & cylinder DC 60 mm SN ex. DEKSON
* Hinges type S/S PSS 4x3x3 mm 4BB ex. DEKSON, 3 bh / pintu
* Casement & Friction Stay ex. DEKSON
* Door Stopper type Stainless Steel ex. DEKSON
5 Type ADW-3 (uk. 1500x2150 mm) utk R. Salesman unit 1.00 5,100,000.00 5,100,000.00 - - - - 1.00 5,100,000.00
- Kusen Alumunium Natural Anodized 3"x1 1/4" ex. Alexindo (tanpa door closer)
- Daun Pintu Double Plywood T= 6 fin Laminate ex. TACO type New Canadian Mapple +
kaca intip ( Clear Glass ex Asahimas t=5 mm)
- Jendela kaca mati (clear float glass ex Asahimas t=6 mm) + sticker sandblast
- Accessories :
* Push Plate & Pull Handle ex. DEKSON
* Lock case type 8585 SN & cylinder DC 60 mm SN ex. DEKSON
* Hinges type S/S PSS 4x3x3 mm 4BB ex. DEKSON, 3 bh / pintu
* Casement & Friction Stay ex. DEKSON
* Door Stopper type Stainless Steel ex. DEKSON
6 Type ADW-5 (uk. 3200x2150 mm) utk R. Branch Manager unit 1.00 7,450,000.00 7,450,000.00 - - - - 1.00 7,450,000.00
- Kusen Alumunium Natural Anodized 3"x1 1/4" ex. Alexindo (tanpa door closer)
- Daun Pintu Double Plywood T= 6 fin Laminate ex. TACO type New Canadian Mapple +
kaca intip ( Clear Glass ex Asahimas t=5 mm)
- Jendela kaca mati (clear float glass ex Asahimas t=6 mm) + sticker sandblast
- Accessories :
* Push Plate & Pull Handle ex. DEKSON
* Lock case type 8585 SN & cylinder DC 60 mm SN ex. DEKSON
* Hinges type S/S PSS 4x3x3 mm 4BB ex. DEKSON, 3 bh / pintu
* Casement & Friction Stay ex. DEKSON
* Door Stopper type Stainless Steel ex. DEKSON
Penggeseran ADW-5 ke R. Sales Unit 500,000.00 - - - 1.00 500,000.00 1.00 500,000.00
7 Type ADW-6 (uk. 3650x2150 mm) utk Meeting Room unit 1.00 8,500,000.00 8,500,000.00 - - - - 1.00 8,500,000.00
- Kusen Alumunium Natural Anodized 3"x1 1/4" ex. Alexindo (tanpa door closer)
- Daun Pintu Double Plywood T= 6 fin Laminate ex. TACO type New Canadian Mapple +
kaca intip ( Clear Glass ex Asahimas t=5 mm)
- Jendela kaca mati (clear float glass ex Asahimas t=6 mm) + sticker sandblast
- Accessories :
* Push Plate & Pull Handle ex. DEKSON
* Lock case type 8585 SN & cylinder DC 60 mm SN ex. DEKSON
* Hinges type S/S PSS 4x3x3 mm 4BB ex. DEKSON, 3 bh / pintu
KONTRAK AWAL PEKERJAAN KURANG PEKERJAAN TAMBAH KONTRAK AWAL + ADDENDUM
NO URAIAN PEKERJAAN SAT HARGA SATUAN JUMLAH HARGA JUMLAH HARGA JUMLAH HARGA
VOLUME VOLUME JUMLAH HARGA (Rp.) VOLUME VOLUME
(Rp.) (Rp.) (Rp.) (Rp.)
* Casement & Friction Stay ex. DEKSON
* Door Stopper type Stainless Steel ex. DEKSON
KONTRAK AWAL PEKERJAAN KURANG PEKERJAAN TAMBAH KONTRAK AWAL + ADDENDUM
NO URAIAN PEKERJAAN SAT HARGA SATUAN JUMLAH HARGA JUMLAH HARGA JUMLAH HARGA
VOLUME VOLUME JUMLAH HARGA (Rp.) VOLUME VOLUME
(Rp.) (Rp.) (Rp.) (Rp.)
8 Type AW-2 (uk.1750x1650 mm) unit 3.00 6,200,000.00 18,600,000.00 1.00 6,200,000.00 - - 2.00 12,400,000.00
- Kusen Alumunium Natural Anodized 3"x1 1/4" ex. Alexindo
- Jendela Kaca geser (Clear Float Glass ex Asahimas t=6 mm)
lengkap dg accsesories + pengunci + MOHAIR (Peredam di rel sliding)
9 Type AW-3 (uk.1650x1750 mm) untuk Branch Manager unit - 1,700,000.00 - - - 2.00 3,400,000.00 2.00 3,400,000.00
- Jendela Kaca Mati + Geser (Clear Float Glass ex Asahimas t=6 mm)
lengkap dg accsesories + pengunci + MOHAIR (Peredam di rel sliding)
10 Type AW-3A (uk.2600x1650 mm) unit 3.00 3,200,000.00 9,600,000.00 - - 2.00 6,400,000.00 5.00 16,000,000.00
- Kusen Alumunium Natural Anodized 3"x1 1/4" ex. Alexindo
- Jendela Kaca Mati + Geser (Clear Float Glass ex Asahimas t=6 mm)
lengkap dg accsesories + pengunci + MOHAIR (Peredam di rel sliding)
11 Type AW-4 (uk.400x2600 mm) unit 3.00 550,000.00 1,650,000.00 - - - - 3.00 1,650,000.00
- Jendela kaca mati (clear float glass ex Asahimas t=6 mm)
12 Type TP1 (uk.1000x1200 mm), utk Toilet unit 2.00 1,080,000.00 2,160,000.00 2.00 2,160,000.00 - - - -
- Tempered Glass t=12 mm ex. Asahimas, Frameless + sticker sandblast
12A Pasangan Dinding Bata Toilet Office m2 240,000.00 - - - 6.00 1,440,000.00 6.00 1,440,000.00
Pasangan Dinding Keramik Toilet Office m2 198,000.00 - - - 14.00 2,772,000.00 14.00 2,772,000.00
13 Type BV2A (uk.1650x500 mm) unit 5.00 970,000.00 4,850,000.00 5.00 4,850,000.00 - - - -
- Kusen Alumunium Natural Anodized 3"x1 1/4" ex. Alexindo
- Jendela kaca buka ( Clear Float Glass ex Asahimas t=6 mm )
- Accesories :
* Casement & Friction Stay ex. DEKSON
14 Type BV2B (uk.1650x500 mm) unit - 1,300,000.00 - - - 2.00 2,600,000.00 2.00 2,600,000.00
- Kusen Alumunium Natural Anodized 3"x1 1/4" ex. Alexindo
- Jendela kaca mati + buka ( Clear Float Glass ex Asahimas t=6 mm )
- Accesories :
* Casement & Friction Stay ex. DEKSON
15 Type BV3 (uk.2450x500 mm) unit 2.00 1,420,000.00 2,840,000.00 - - - - 2.00 2,840,000.00
- Kusen Alumunium Natural Anodized 3"x1 1/4" ex. Alexindo
- Jendela kaca buka ( Clear Float Glass ex Asahimas t=6 mm )
- Accesories :
* Casement & Friction Stay ex. DEKSON
16 Type BV-4 (uk.1850x400 mm) unit 5.00 500,000.00 2,500,000.00 1.00 500,000.00 - - 4.00 2,000,000.00
- Jendela kaca mati (clear float glass ex Asahimas t=6 mm)
17 Type MP-1 (uk. 1350x2700 mm) unit 1.00 31,000,000.00 31,000,000.00 1.00 31,000,000.00 - - - -
Pintu lipat geser tengah (center fold door) ex KEND type KP 320 t=65 mm, daun pintu :
panel, lengkap dengan accessories dan finishing HPL ex. TACO, termasuk Perkuatan
Penggantung.
Diganti Pintu Lipat PVC (uk. 1350x2700 mm) unit - 7,500,000.00 - - - 1.00 7,500,000.00 1.00 7,500,000.00
18 Type MP-2 (uk. 5500x2700 mm) unit 1.00 65,000,000.00 65,000,000.00 1.00 65,000,000.00 - - - -
Pintu lipat geser tengah (center fold door) ex KEND type KP 320 t=65 mm, daun pintu :
panel, lengkap dengan accessories dan finishing HPL ex. TACO, termasuk Perkuatan
Penggantung.
Diganti Pintu Lipat PVC (uk. 5500x2700 mm) unit - 33,000,000.00 - - - 1.00 33,000,000.00 1.00 33,000,000.00
19 Type PD1 (uk 800x2150 mm) untuk Toilet & Shower unit 5.00 1,150,000.00 5,750,000.00 - - - - 5.00 5,750,000.00
- Kusen Alumunium Natural Anodized 3"x1 1/4" ex. Alexindo
- Daun Pintu PVC Louvre ex. Decodoor
KONTRAK AWAL PEKERJAAN KURANG PEKERJAAN TAMBAH KONTRAK AWAL + ADDENDUM
NO URAIAN PEKERJAAN SAT HARGA SATUAN JUMLAH HARGA JUMLAH HARGA JUMLAH HARGA
VOLUME VOLUME JUMLAH HARGA (Rp.) VOLUME VOLUME
(Rp.) (Rp.) (Rp.) (Rp.)
- Accesories :
* Handel + Lockset type KC BL 8587 ET SN ex. DEKSON
* Hinges type S/S PSS 4x3x3 mm 4BB ex. DEKSON, 3 bh / pintu
KONTRAK AWAL PEKERJAAN KURANG PEKERJAAN TAMBAH KONTRAK AWAL + ADDENDUM
NO URAIAN PEKERJAAN SAT HARGA SATUAN JUMLAH HARGA JUMLAH HARGA JUMLAH HARGA
VOLUME VOLUME JUMLAH HARGA (Rp.) VOLUME VOLUME
(Rp.) (Rp.) (Rp.) (Rp.)
20 Perubahan ADW 6 ke Dinding Partisi ke ADW 6 lagi R. Meeting
- Dinding Partisi m2 175,000.00 - - - 5.91 1,034,687.50 5.91 1,034,687.50
- ADW 6 unit 4,250,000.00 - - - 1.00 4,250,000.00 1.00 4,250,000.00
21 Kaca Stopsol m2 - 900,000.00 - - - 1.80 1,620,000.00 1.80 1,620,000.00
22 Windowstool m' - 55,000.00 - - - 24.00 1,320,000.00 24.00 1,320,000.00
Total Kosen, Pintu & Jendela, Door Closer 541,830,000.00 333,205,000.00 170,414,267.50 379,039,267.50
H PEKERJAAN PLAFOND
1 Lantai 1 - Showroom
a Plafond Gypsum board t=9 mm ex. KNAUF/ELEPHANT + Rangka Hollow, t=0.7 mm, uk. m2 442.30 113,000.00 49,979,900.00 - - - - 442.30 49,979,900.00
4x4cm+2x4cm & penggantung, termasuk pelubangan lampu
area Showroom / Office
b Gypsum WR t=9 mm ex.KNAUF/ELEPHANT+ Rangka Hollow,t=0.7 mm, uk.4x4cm+2x4cm m2 31.40 132,000.00 4,144,800.00 - - - - 31.40 4,144,800.00
& penggantung, termasuk pelubangan lampu & dilengkapi manhole 1 buah/toilet
serta pekerjaaan anti rayap untuk : Toilet Pria/Wanita & Janitor, teras Penunjang Bengkel
c Alumunium Metal Ceiling t=0.5 mm Panelux 85 C + rangka & Penggantung m2 238.13 530,000.00 126,208,900.00 - - - - 238.13 126,208,900.00
ex. PROMETAMA utk : Canopy Entrance, Service Reception, DEC, smoking area
d List Stainless Steel Mirror U uk. 1x1 cm untuk plafond gypsum m' 208.70 65,000.00 13,565,500.00 208.70 13,565,500.00 - - - -
Diganti List Alumunium Uk. 1x1 cm untuk plafond gypsum m' 25,000.00 - - - 208.70 5,217,500.00 208.70 5,217,500.00
e Janggutan Pasangan Bata (Smoking Area) m2 175,000.00 - - - 4.08 714,000.00 4.08 714,000.00
f Plesteran (Smoking Area) m2 65,000.00 - - - 8.16 530,400.00 8.16 530,400.00
g Pengecatan Dinding Janggutan (Smoking Area) m2 40,000.00 - - - 4.08 163,200.00 4.08 163,200.00
h Plafond WR (Smoking Area) m2 132,000.00 - - - 6.19 816,750.00 6.19 816,750.00
i Pengecatan Plafond (Smoking Area) m2 25,000.00 - - - 6.19 154,687.50 6.19 154,687.50
j. Drop Ceilling Area Show Room m' 250,000.00 - - - 17.00 4,250,000.00 17.00 4,250,000.00
Plafond Gypsum Board Datar m2 113,000.00 - - - 54.42 6,149,595.60 54.42 6,149,595.60
Bongkar Partisi dan Plafond Area Showroom Ls 1,500,000.00 - - - 1.00 1,500,000.00 1.00 1,500,000.00
I PEKERJAAN PENGECATAN
1 Pengecatan Dinding Batu Bata bagian luar dengan Acrylic Emultion Paint
(Weather Shield) ex. ICI type Dulux Dove 40140 untuk :
- Lantai 1 - area Showroom m2 94.92 40,000.00 3,796,800.00 - - - - 94.92 3,796,800.00
- Lantai 2 - area Office & Penunjang Bengkel m2 212.40 40,000.00 8,496,000.00 - - - - 212.40 8,496,000.00
- Lantai atap (parapet H=1 m) m2 110.00 40,000.00 4,400,000.00 - - - - 110.00 4,400,000.00
2 Pengecatan Dinding Batu Bata bagian dalam dengan Vinyl Acrylic
Emultion Paint ex. ICI type Dulux Brilliant White
- Lantai 1 - area Showroom m2 195.20 25,000.00 4,880,000.00 - - - - 195.20 4,880,000.00
Pengecatan Ulang Dinding karena pekerjaan cat interior m2 25,000.00 - - - 104.68 2,616,950.00 104.68 2,616,950.00
- Lantai 2 - area Office & Penunjang Bengkel m2 295.50 25,000.00 7,387,500.00 - - - - 295.50 7,387,500.00
3 Pengecatan Dinding Batu Bata bagian dalam Toilet, Janitor, Wudhu dgn Vinyl Acrylic
Emultion Paint type Dulux Gosewing 40179.
- Lantai 1 (area Showroom) m2 13.20 25,000.00 330,000.00 - - - - 13.20 330,000.00
- Lantai 2 (Office & Penunjang Bengkel) m2 22.60 25,000.00 565,000.00 - - - - 22.60 565,000.00
4 Pengecatan Dinding Batu Bata + border dgn Water Base AGE ex. Mowilex,
H=215 cm, (h= 110 cm Ivory, h = 5 cm white, h= 5 cm Grey)+ (h=95 cm White)
- Lantai 2 : Dinding luar + dalam Penunjang Bengkel m2 222.20 40,000.00 8,888,000.00 - - - - 222.20 8,888,000.00
5 Pengecatan Dinding Partisi Gypsum dengan Vinyl Acrylic Emultion
Emultion Paint ex. ICI type Dulux Brilliant White
- Lantai 1 - area Showroom m2 302.80 25,000.00 7,570,000.00 - - - - 302.80 7,570,000.00
KONTRAK AWAL PEKERJAAN KURANG PEKERJAAN TAMBAH KONTRAK AWAL + ADDENDUM
NO URAIAN PEKERJAAN SAT HARGA SATUAN JUMLAH HARGA JUMLAH HARGA JUMLAH HARGA
VOLUME VOLUME JUMLAH HARGA (Rp.) VOLUME VOLUME
(Rp.) (Rp.) (Rp.) (Rp.)
- Lantai 2 - area Office & Penunjang Bengkel m2 509.80 25,000.00 12,745,000.00 - - - - 509.80 12,745,000.00
6 Pengecatan Plafond Gypsum dengan Vinyl Acrylic Emultion Paint
ex. ICI type Dulux Brilliant White
- Lantai 1 - area Showroom m2 442.30 25,000.00 11,057,500.00 - - - - 442.30 11,057,500.00
- Lantai 2 - area Office & Penunjang Bengkel m2 367.17 25,000.00 9,179,250.00 - - - - 367.17 9,179,250.00
7 Pengecatan Plafond Gypsum WR Toilet dgn Vinyl Acrylic Emultion Paint
type Dulux Sludy Lady 40609.
- Lantai 1 - area Showroom m2 31.40 25,000.00 785,000.00 - - - - 31.40 785,000.00
- Lantai 2 - area Office & Penunjang Bengkel m2 52.90 25,000.00 1,322,500.00 28.00 700,000.00 - - 24.90 622,500.00
8 Pengecatan Kolom dengan Vinyl Acrylic Emultion Paint ex.ICI type Dulux Brilliant White
- Lantai 1 - area Showroom m2 198.00 25,000.00 4,950,000.00 - - - - 198.00 4,950,000.00
- Lantai 2 - area Office & Penunjang Bengkel m2 108.80 25,000.00 2,720,000.00 - - - - 108.80 2,720,000.00
9 Pengecatan Plafon exposed dengan Vinyl Acrylic Emultion Paint ICI type Dulux Brilliant White
- Lantai 1 : R. Panel m2 6.33 25,000.00 158,125.00 - - - - 6.33 158,125.00
J PEKERJAAN SANITAIR
Lantai 1 - Toilet Showroom
1 Closet Duduk type CW 660 J / SW 660 J ex. TOTO warna putih unit 4.00 2,400,000.00 9,600,000.00 - - - - 4.00 9,600,000.00
2 Paper Holder ex TOTO type TX 703 AC unit 4.00 550,000.00 2,200,000.00 - - - - 4.00 2,200,000.00
3 Shower Spray ex. TOTO type TX 403 SMCRB unit 4.00 565,000.00 2,260,000.00 - - - - 4.00 2,260,000.00
4 Floor Drain ex TOTO TX 1 BN unit 6.00 475,000.00 2,850,000.00 - - - - 6.00 2,850,000.00
5 Lavatory ex. TOTO type LW 595 J, THX 1A-5NV1, TX 277 SV1 (x2), TSP 0225 W, unit 2.00 2,500,000.00 5,000,000.00 - - - - 2.00 5,000,000.00
kran type Euroeco Cosmopolitan E ex. GROHE
6 Meja Wastafel Top Table + Ambalan Granite Alam Black Gold (ex. Spanyol) unit 2.00 2,000,000.00 4,000,000.00 2.00 4,000,000.00 - - - -
p = 135 cm, l = 60 cm
dirubah dengan material marmer Travertine Romano ex Turki unit - 7,500,000.00 - - - 2.00 15,000,000.00 2.00 15,000,000.00
7 Cermin Frame/Beveled t=6 mm uk.0.6x1 m + multiplek t=18 mm utk unit 2.00 700,000.00 1,400,000.00 - - - - 2.00 1,400,000.00
dudukan cermin
Ukuran dirubah menjadi 1 x 1.15 m unit - 1,341,666.67 - - - 2.00 2,683,333.33 2.00 2,683,333.33
8 Lampu Indirect LED 4,5 W/M ( Samping Cermin Toilet Office ) m 2.00 200,000.00 400,000.00 2.00 400,000.00 - - - -
9 Hand Dryer ex. TOTO type TYC423WC (High Speed Double Side Hand Dryer) unit 2.00 15,000,000.00 30,000,000.00 - - - - 2.00 30,000,000.00
Hand Dryer ex. TOTO type TYC322W Unit 7,000,000.00 - - 4.00 28,000,000.00 4.00 28,000,000.00
10 Soap holder ex. TOTO type TS 125 R + TX 706 AC unit 2.00 800,000.00 1,600,000.00 - - - - 2.00 1,600,000.00
11 Urinoir type UW 447 JNM ex. TOTO warna putih unit 2.00 4,070,000.00 8,140,000.00 - - - - 2.00 8,140,000.00
12 Penyekat Urinoir ex. TOTO (putih) type A 100 unit 1.00 1,170,000.00 1,170,000.00 1.00 1,170,000.00 - - - -
12A Penyekat Urinoir Kaca Clear 10 mm unit 800,000.00 - - 2.00 1,600,000.00 2.00 1,600,000.00
13 Cubicle plywood t = 18 mm, lengkap dengan pintu dan accessories Stainless, m2 17.60 2,700,000.00 47,520,000.00 - - - - 17.60 47,520,000.00
fin. HPL ex. TACO colour Black
14 Box Tisu Stainless Steel ex. ACE HARDWARE unit 2.00 600,000.00 1,200,000.00 - - - - 2.00 1,200,000.00
Janitor
1 Kran Air ex. TOTO type T 23 BQ 13 N unit 1.00 400,000.00 400,000.00 - - - - 1.00 400,000.00
2 Floor Drain ex TOTO type TX 1 B unit 2.00 475,000.00 950,000.00 - - - - 2.00 950,000.00
3 Saluran + Steel grating (ex.LOKAL HOT DIP GALVANIZED termasuk dudukan siku) m' 1.20 1,000,000.00 1,200,000.00 1.20 1,200,000.00 - - - -
Pantry
1 Meja pantry beton finish keramik 20x20 cm type Lucido Bianco W20106 ex. ROMAN, unit 1.00 2,000,000.00 2,000,000.00 - - - - 1.00 2,000,000.00
l=80 cm, p=1.35 m
2 Kitchen Sink 1 lubang + sayap ex. ROYAL type Clara SB-78 termasuk P-trap & Grease-trap unit 1.00 650,000.00 650,000.00 - - - - 1.00 650,000.00
3 Kran ex. TOTO type TX 609 K untuk Kitchen Sink unit 1.00 430,000.00 430,000.00 1.00 430,000.00 - - - -
Kran ex. San ei untuk Kitchen Sink 150,000.00 - - 1.00 150,000.00 1.00 150,000.00
Pek. Lemari finish HPL untuk Toilet, Pantry
Lantai 1 - Toilet Showroom
1 Lemari dibawah meja beton multiplek 18 mm, l = 50 cm, h = 50 cm, unit 2.00 3,000,000.00 6,000,000.00 2.00 6,000,000.00 - - - -
p= 135 cm, sisi luar fin. HPL ex. TACO type New Brown Fine Line, sisi dlm fin. Melaminto lgkp dgn engsel sendok & handle.
2 Rak kaca clear ex. ASAHIMAS t=10 mm, l=80 cm, p= 40 cm, 2 lapis m2 2.00 900,000.00 1,800,000.00 2.00 1,800,000.00 - - - -
KONTRAK AWAL PEKERJAAN KURANG PEKERJAAN TAMBAH KONTRAK AWAL + ADDENDUM
NO URAIAN PEKERJAAN SAT HARGA SATUAN JUMLAH HARGA JUMLAH HARGA JUMLAH HARGA
VOLUME VOLUME JUMLAH HARGA (Rp.) VOLUME VOLUME
(Rp.) (Rp.) (Rp.) (Rp.)
Pantry
3 Lemari gantung multipleks 18 mm, l = 40 cm, h = 70 cm, p = 1.35 m sisi luar fin. HPL unit 1.00 4,000,000.00 4,000,000.00 1.00 4,000,000.00 - - - -
TACO type New Brown Fine Line, sisi dlm fin. Melaminto lgkp dgn kunci ex. HAFELE,
engsel sendok & handle.
4 Lemari dibawah meja beton multiplek 18 mm, l = 80 cm, h = 70 cm, p=1.35 m, unit 1.00 3,000,000.00 3,000,000.00 1.00 3,000,000.00 - - - -
sisi luar fin. HPL TACO type New Brown Fine Line, sisi dlm fin. Melaminto lgkp
KONTRAK AWAL PEKERJAAN KURANG PEKERJAAN TAMBAH KONTRAK AWAL + ADDENDUM
NO URAIAN PEKERJAAN SAT HARGA SATUAN JUMLAH HARGA JUMLAH HARGA JUMLAH HARGA
VOLUME VOLUME JUMLAH HARGA (Rp.) VOLUME VOLUME
(Rp.) (Rp.) (Rp.) (Rp.)
dgn kunci ex. HAFELE, engsel sendok & handle.
Dining Room
1 Lavatory ex. TOTO type LW 230 J, T 205 MC, TX 709 AN, TS 251 FT2, unit 1.00 2,000,000.00 2,000,000.00 - - - - 1.00 2,000,000.00
TS 126 AR, TL 220 D.
2 Cermin Frame/Beveled t = 6 mm uk. 0.95x0.8 m. unit 1.00 900,000.00 900,000.00 - - - - 1.00 900,000.00
Pantry
1 Kitchen Sink 1 lubang + sayap ex. ROYAL type Clara SB-78 termasuk P-trap & Grease-trap unit 1.00 650,000.00 650,000.00 - - - - 1.00 650,000.00
2 Kran ex. TOTO type TX 609 K untuk Kitchen Sink unit 1.00 430,000.00 430,000.00 1.00 430,000.00 - - - -
Kran ex. San ei untuk Kitchen Sink 150,000.00 1.00 150,000.00 1.00 150,000.00
Pek. Lemari finish HPL untuk Toilet, Pantry
Lantai 2 - Toilet Office
1 Lemari dibawah meja beton multiplek 18 mm, l = 50 cm, h = 50 cm, unit 2.00 3,000,000.00 6,000,000.00 2.00 6,000,000.00 - - - -
p= 135 cm, sisi luar fin. HPL ex. TACO type New Brown Fine Line, sisi dlm fin. Melaminto lgkp dgn engsel sendok & handle.
2 Rak kaca clear ex. ASAHIMAS t=10 mm, l=80 cm, p= 40 cm, 2 lapis m2 2.00 900,000.00 1,800,000.00 2.00 1,800,000.00 - - - -
Pantry
3 Meja pantry beton finish keramik 20x20 cm type Lucido Bianco W20106 ex. ROMAN, unit 1.00 7,800,000.00 7,800,000.00 - - - - 1.00 7,800,000.00
l=80 cm, p=5.25 m
4 Lemari dibawah meja beton multiplek 18 mm, l = 80 cm, h = 70 cm, p= 5.25 m, unit 1.00 9,800,000.00 9,800,000.00 1.00 9,800,000.00 - - - -
sisi luar fin. HPL TACO type New Brown Fine Line, sisi dlm fin. Melaminto lgkp
dgn kunci ex. HAFELE, engsel sendok & handle.
5 Lemari gantung multipleks 18 mm, l = 40 cm, h = 70 cm, p = 2.475 m sisi luar fin. HPL unit 1.00 6,200,000.00 6,200,000.00 1.00 6,200,000.00 - - - -
TACO type New Brown Fine Line, sisi dlm fin. Melaminto lgkp dgn kunci ex. HAFELE,
engsel sendok & handle.
R. Wudhu
KONTRAK AWAL PEKERJAAN KURANG PEKERJAAN TAMBAH KONTRAK AWAL + ADDENDUM
NO URAIAN PEKERJAAN SAT HARGA SATUAN JUMLAH HARGA JUMLAH HARGA JUMLAH HARGA
VOLUME VOLUME JUMLAH HARGA (Rp.) VOLUME VOLUME
(Rp.) (Rp.) (Rp.) (Rp.)
1 Kran Air ex. TOTO type T 23 BQ 13 N unit 3.00 400,000.00 1,200,000.00 - - - - 3.00 1,200,000.00
2 Floor Drain ex TOTO type TX 1 B unit 2.00 475,000.00 950,000.00 - - - - 2.00 950,000.00
KONTRAK AWAL PEKERJAAN KURANG PEKERJAAN TAMBAH KONTRAK AWAL + ADDENDUM
NO URAIAN PEKERJAAN SAT HARGA SATUAN JUMLAH HARGA JUMLAH HARGA JUMLAH HARGA
VOLUME VOLUME JUMLAH HARGA (Rp.) VOLUME VOLUME
(Rp.) (Rp.) (Rp.) (Rp.)
Total Pekerjaan Sanitair 319,010,000.00 83,505,000.00 61,128,333.33 296,633,333.33
area Showroom-Office
1 Tangga Utama Showroom
a Granite Tile 60x60 cm,type Bianco Travertino, Polished,ex.INDO GRESS, Polished + m2 15.00 338,000.00 5,070,000.00 - - - - 15.00 5,070,000.00
Border utk tanggulan Bianco Traventin 10x30 ex. INDO GRESS lengkap dgn step nosing
uk.10x30 cm type Bianco Traventin, Polished, ex.INDO GRESS, Polished
b Railing Stainless Steel (dia. 2,5" & 0,5") & tiang Plat Stainless Steel Mirror t=12 mm m' 30.00 2,500,000.00 75,000,000.00 - - - - 30.00 75,000,000.00
+ Plate □ 12 x 40 mm Stainless Steel Mirror lengkap dengan angkur dia. 8 mm.
1 Car stopper ( L=2.2 m) termasuk Pondasi beton, Pipa SS Hairline DIA. 3", unit 1.00 1,500,000.00 1,500,000.00 - - - - 1.00 1,500,000.00
plat SS t = 8 mm + baut dia. 13 mm utk area DEC
2 Railing Stainless Steel HOLLOW 40x40 HL , h = 90 cm, L= 1.2 m (TRAVE) untuk : unit 24.00 2,000,000.00 48,000,000.00 - - - - 24.00 48,000,000.00
- Proteksi kaca Meeting Room-ADH-Branch Manager-Salesman Room (Lt Atas)
- Pemindahan Railling Stainless Steel (Bongkar Pasang) Ls 5,500,000.00 - - - 1.00 5,500,000.00 1.00 5,500,000.00
3 Railing Black Steel Pipe (dia. 2" & ½") ,tiang steel pipe 2" fin Duco Silver Metalic m' 2.75 1,700,000.00 4,675,000.00 - - - - 2.75 4,675,000.00
(Smoking area)
4 List Stainless Steel uk. 2 cm Area Dinding Toilet Office Showroom Lantai 2 m' 77,478.50 - - - 32.82 2,542,844.37 32.82 2,542,844.37
5 Railling Stainless Steel Area DEC m' - 2,500,000.00 - - - 8.50 21,250,000.00 8.50 21,250,000.00
6 Pekerjaan Papan Tulis Kaca Clear
- Standard Uk. 1200x2400 mm, tebal 6mm unit 8,750,000.00 - - - 3.00 26,250,000.00 3.00 26,250,000.00
- Magnetic Uk. 1200x2400 mm, tebal 6mm unit 12,500,000.00 - - - 1.00 12,500,000.00 1.00 12,500,000.00
- Pin Magnetic 5 warna pcs 25,500.00 - - - 50.00 1,275,000.00 50.00 1,275,000.00
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
KET.
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
PEK. TAMBAH
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
PEK. TAMBAH
KET.
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
PEK. TAMBAH
TETAP
TETAP
TETAP
PEK. TAMBAH
KET.
KET.
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
KET.
TETAP
KET.
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
PEK. KURANG
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
PEK. KURANG
TETAP
TETAP
TETAP
PEK. KURANG
TETAP
TETAP
TETAP
TETAP
KET.
KET.
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
PEK. KURANG
TETAP
PEK. KURANG
TETAP
PEK. TAMBAH
PEK. TAMBAH
TETAP
PEK. TAMBAH
TETAP
KET.
PEK. TAMBAH
TETAP
TETAP
KET.
PEK. KURANG
TETAP
TETAP
TETAP
perubahan spec keramik ruang training, meeting, promotion, file, dan ruang sales
pekerjaan kurang keramik ruang promotion dan file. Dining room di gambar sudah vivaz perla.
PEK. KURANG
keramik toilet lt 2 berubah
PEK. KURANG
TETAP
TETAP
TETAP
TETAP
TETAP
PEK. TAMBAH
PEK. KURANG
TETAP
TETAP
PEK. TAMBAH
PEK. TAMBAH
PEK. TAMBAH
PEK. TAMBAH
TETAP
TETAP
TETAP
TETAP
KET.
TETAP
TETAP
PEK. KURANG
PEK. TAMBAH
PEK. TAMBAH
PEK. KURANG
TETAP
PEK. TAMBAH
PEK. KURANG
PEK. TAMBAH
PEK. TAMBAH
PEK. TAMBAH
TETAP
TETAP
TETAP
TETAP
TETAP
PEK. TAMBAH
PEK. TAMBAH
PEK. TAMBAH
PEK. TAMBAH
PEK. TAMBAH
PEK. TAMBAH
PEK. TAMBAH
PEK. TAMBAH
PEK. TAMBAH
PEK. TAMBAH
PEK. TAMBAH
KET.
TETAP
PEK. KURANG
PEK. TAMBAH
KET.
TETAP
PEK. KURANG
PEK. TAMBAH
PEK. TAMBAH
TETAP
TETAP
TETAP
KET.
PEK. TAMBAH
TETAP
PEK. KURANG
TETAP
PEK. KURANG
PEK. TAMBAH
PEK. TAMBAH
PEK. KURANG
di gambar ada
PEK. KURANG
PEK. KURANG
PEK. KURANG
PEK. KURANG
PEK. TAMBAH
PEK. TAMBAH
PEK. TAMBAH
PEK. KURANG
PEK. KURANG
TETAP
KET.
TETAP
KET.
TETAP
TETAP
TETAP
TETAP
Permintaan TAM
TETAP
KET.
KET.
PEK. KURANG
PEK. TAMBAH
PEK. TAMBAH
TETAP
PEK. KURANG
PEK. TAMBAH
PEK. TAMBAH
PEK. KURANG
PEK. TAMBAH
TETAP
PEK. KURANG
PEK. KURANG
PEK. TAMBAH
PEK. KURANG
PEK. TAMBAH
TETAP
KET.
KET.
PEK. TAMBAH
PEK. TAMBAH
PEK. TAMBAH
PEK. TAMBAH
TETAP
TETAP
PEK. KURANG
PEK. KURANG
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
PEK. KURANG
PEK. TAMBAH
PEK. TAMBAH
PEK. TAMBAH
PEK. TAMBAH
PEK. TAMBAH
PEK. TAMBAH
PEK. TAMBAH
PEK. TAMBAH
PEK. TAMBAH
TETAP
PEK. TAMBAH
TETAP
PEK. KURANG
PEK. KURANG
PEK. TAMBAH
PEK. TAMBAH
PEK. TAMBAH
PEK. TAMBAH
PEK. TAMBAH
KET.
TETAP
TETAP
TETAP
TETAP
PEK. TAMBAH
TETAP
TETAP
TETAP
TETAP
TETAP
KET.
TETAP
TETAP
TETAP
TETAP
PEK. KURANG
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
PEK. KURANG
PEK. TAMBAH
TETAP
PEK. TAMBAH
PEK. KURANG
TETAP
PEK. TAMBAH
TETAP
TETAP
PEK. KURANG
PEK. TAMBAH
TETAP
TETAP
TETAP
TETAP
PEK. KURANG
TETAP
TETAP
PEK. KURANG
PEK. KURANG
PEK. KURANG
KET.
PEK. KURANG
PEK. KURANG
KET.
TETAP
TETAP
TETAP
PEK. TAMBAH
TETAP
PEK. KURANG
PEK. TAMBAH
PEK. KURANG
PEK. TAMBAH
PEK. KURANG
PEK. KURANG
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
TETAP
PEK. KURANG
PEK. KURANG
PEK. KURANG
TETAP
PEK. KURANG
PEK. KURANG
TETAP
TETAP
PEK. KURANG
TETAP
TETAP
PEK. TAMBAH
KET.
TETAP
TETAP
KET.
TETAP
TETAP
TETAP
TETAP
PEK. TAMBAH
TETAP
PEK. TAMBAH
PEK. TAMBAH
PEK. TAMBAH
PEK. TAMBAH
PEK. TAMBAH
Hal :-
Proyek : PEKERJAAN SHOWROOM & OFFICE AUTO 2000 VSP Cab. TULUNGAGUNG
Sub : PEKERJAAN BANGUNAN WORKSHOP
PEKERJAAN STRUKTUR
B PEKERJAAN TANAH
Sub Total Pekerjaan Urugan Pasir & Lantai Kerja … 99,771,659.06 - - 99,771,659.06
1 Pile Cap
- PC1 (dia. 13 mm) kg 158.12 10,200.00 1,612,787.97 - - - - 158.12 1,612,787.97 TETAP
- PC2 (dia. 16, 13 mm) kg 608.54 10,200.00 6,207,086.61 - - - - 608.54 6,207,086.61 TETAP
2 Tie Beam
- TB1 (dia. 19, 10 mm) kg 2,689.99 10,200.00 27,437,928.04 - - - - 2,689.99 27,437,928.04 TETAP
- TB3 (dia. 16, 10 mm) kg 614.72 10,200.00 6,270,105.85 - - - - 614.72 6,270,105.85 TETAP
- TB4 (dia. 13, 10 mm) kg 524.40 10,200.00 5,348,901.64 - - - - 524.40 5,348,901.64 TETAP
3 Kolom
Lantai 1
- K2 (dia. 16, 10 mm) kg 307.39 10,200.00 3,135,356.44 - - - - 307.39 3,135,356.44 TETAP
KONTRAK AWAL PEKERJAAN KURANG PEKERJAAN TAMBAH KONTRAK AWAL + ADDENDUM
NO URAIAN PEKERJAAN SAT HARGA SATUAN KET.
VOLUME JUMLAH HARGA (Rp.) VOLUME JUMLAH HARGA (Rp.) VOLUME JUMLAH HARGA (Rp.) VOLUME JUMLAH HARGA (Rp.)
(Rp.)
- PD1 (dia. 16, 10 mm) kg 597.36 10,200.00 6,093,082.42 - - - - 597.36 6,093,082.42 TETAP
- PD2 (dia. 13, 10 mm) kg 231.34 10,200.00 2,359,716.02 - - - - 231.34 2,359,716.02 TETAP
KONTRAK AWAL PEKERJAAN KURANG PEKERJAAN TAMBAH KONTRAK AWAL + ADDENDUM
NO URAIAN PEKERJAAN SAT HARGA SATUAN KET.
VOLUME JUMLAH HARGA (Rp.) VOLUME JUMLAH HARGA (Rp.) VOLUME JUMLAH HARGA (Rp.) VOLUME JUMLAH HARGA (Rp.)
(Rp.)
Lantai 2
- K2 (dia. 16, 10 mm) kg 198.75 10,200.00 2,027,207.06 - - - - 198.75 2,027,207.06 TETAP
4 Balok
a Balok Lantai 2
- B2 (dia. 19, 10 mm) kg 590.57 10,200.00 6,023,835.90 - - - - 590.57 6,023,835.90 TETAP
b Balok Lantai Atap
- B2 (dia. 19, 10 mm) kg 412.45 10,200.00 4,206,956.54 - - - - 412.45 4,206,956.54 TETAP
- B3 (dia. 16, 10 mm) kg 94.45 10,200.00 963,367.56 - - - - 94.45 963,367.56 TETAP
5 Plat
a Lantai 1
- Plat beton lantai S1, elevasi -0.15 m ( dia D10 - 200 mm ) 1 Layer kg 4,391.63 10,200.00 44,794,579.28 - - - - 4,391.63 44,794,579.28 TETAP
- Plat beton lantai S2, elevasi ± 0.00 m ( dia D10 - 200 mm ) 1 Layer kg 149.94 10,200.00 1,529,432.47 - - - - 149.94 1,529,432.47 TETAP
b Lantai 2
- Plat beton lantai S3, elevasi + 5.00 m, ( dia 10 - 200 mm ) 2 Layer kg 226.73 10,200.00 2,312,679.53 - - - - 226.73 2,312,679.53 TETAP
c Lantai atap/talang
- Plat beton lantai S4, elevasi + 8.75 m, ( dia 10 - 200 mm ) 2 Layer kg 366.20 10,200.00 3,735,250.20 - - - - 366.20 3,735,250.20 TETAP
6 Bekisting multipleks 12 mm + stoot werk untuk Tangga :
- Tangga Workshop ( dia 16, 13, 10 mm ) kg 698.25 10,200.00 7,122,107.62 - - - - 698.25 7,122,107.62 TETAP
E PEKERJAAN BEKISTING
1 Bekisting pasangan bataco Pile Cap (Lokal-bukan press) m2 36.75 95,000.00 3,491,250.00 - - - - 36.75 3,491,250.00 TETAP
2 Bekisting pasangan bataco Tie Beam (Lokal-bukan press) m2 157.04 95,000.00 14,918,800.00 - - - - 157.04 14,918,800.00 TETAP
3 Bekisting phenol film 12 mm + stoot werk untuk Kolom
- Lantai 1 m2 53.41 200,000.00 10,681,000.00 - - - - 53.41 10,681,000.00 TETAP
- Lantai 2 m2 10.88 200,000.00 2,176,000.00 - - - - 10.88 2,176,000.00 TETAP
4 Bekisting multipleks 12 mm + stoot werk untuk Balok :
- Lantai 2 (termsk utk Janggutan Beton) m2 34.37 125,000.00 4,295,625.00 - - - - 34.37 4,295,625.00 TETAP
- Lantai Atap (termsk utk Janggutan Beton) m2 30.25 125,000.00 3,781,250.00 - - - - 30.25 3,781,250.00 TETAP
5 Bekisting phenol film 12 mm + stoot werk plat lantai :
- Lantai 1 (termasuk penutup samping) m2 18.30 200,000.00 3,659,027.50 - - - - 18.30 3,659,027.50 TETAP
6 Bekisting multipleks 12 mm + stoot werk untuk plat lantai :
- Plat Lantai 2 (termasuk penutup samping) m2 18.76 125,000.00 2,344,565.63 - - - - 18.76 2,344,565.63 TETAP
- Plat atap/talang (termasuk penutup samping) m2 30.29 125,000.00 3,786,750.00 - - - - 30.29 3,786,750.00 TETAP
7 Bekisting multipleks 12 mm + stoot werk untuk Tangga :
- Tangga Workshop (termsk tanggulan b=10 cm) m2 19.10 125,000.00 2,387,435.58 - - - - 19.10 2,387,435.58 TETAP
1 Pile Cap
- PC 1 (50x50x70 cm) m3 1.23 860,000.00 1,053,500.00 - - - - 1.23 1,053,500.00 TETAP
- PC 2 (50x125x70 cm) m3 4.81 860,000.00 4,138,750.00 - - - - 4.81 4,138,750.00 TETAP
2 Tie Beam
- TB1 ( 25x50 cm ) m3 11.66 860,000.00 10,029,750.00 - - - - 11.66 10,029,750.00 TETAP
- TB3 ( 20x40 cm ) m3 3.32 860,000.00 2,855,200.00 - - - - 3.32 2,855,200.00 TETAP
- TB4 ( 20x30 cm ) m3 3.05 860,000.00 2,626,440.00 - - - - 3.05 2,626,440.00 TETAP
3 Kolom
a Lantai 1
- K2 ( 40x40 cm ) m3 1.76 860,000.00 1,513,600.00 - - - - 1.76 1,513,600.00 TETAP
- PD1 ( 45x35 cm ) m3 3.82 860,000.00 3,284,662.50 - - - - 3.82 3,284,662.50 TETAP
- PD2 ( 30x25 cm ) m3 1.12 860,000.00 964,275.00 - - - - 1.12 964,275.00 TETAP
b Lantai 2
- K2 ( 40x40 cm ) m3 1.09 860,000.00 935,680.00 - - - - 1.09 935,680.00 TETAP
KONTRAK AWAL PEKERJAAN KURANG PEKERJAAN TAMBAH KONTRAK AWAL + ADDENDUM
NO URAIAN PEKERJAAN SAT HARGA SATUAN KET.
VOLUME JUMLAH HARGA (Rp.) VOLUME JUMLAH HARGA (Rp.) VOLUME JUMLAH HARGA (Rp.) VOLUME JUMLAH HARGA (Rp.)
(Rp.)
4 Balok
a Balok Lantai 2
- B2 ( 30x60 cm ) m3 4.12 860,000.00 3,546,468.00 - - - - 4.12 3,546,468.00 TETAP
b Balok Lantai Atap
- B2 ( 30x60 cm ) m3
2.88 860,000.00 2,476,800.00 - - - - 2.88 2,476,800.00 TETAP
- B3 ( 25x50 cm ) m3 0.63 860,000.00 537,500.00 - - - - 0.63 537,500.00 TETAP
5 Plat
a Lantai 1
- Plat beton S1, t = 15 cm, elevasi - 0.150 m m3 106.85 860,000.00 91,892,892.00 - - - - 106.85 91,892,892.00 TETAP
- Plat beton S2, t = 12 cm, elevasi ± 0.00 m m3 2.92 860,000.00 2,510,017.50 - - - - 2.92 2,510,017.50 TETAP
b Lantai 2
- Plat beton S3, t = 12 cm, elevasi + 5.00 m m3 2.21 860,000.00 1,897,719.00 - - - - 2.21 1,897,719.00 TETAP
c Lantai Atap/talang
- Plat beton S4, t = 12 cm elevasi + 8.75 m m3 3.56 860,000.00 3,065,040.00 - - - - 3.56 3,065,040.00 TETAP
6 Tangga
- Tangga Workshop (termsk tanggulan b=10 cm) m3 4.26 860,000.00 3,667,470.00 - - - - 4.26 3,667,470.00 TETAP
Workshop
1 Penutup atap, zinc-aluminium gelombang type New Clip Panel t=0,45 mm (TCT) m2 994.30 117,000.00 116,333,100.00 - - - - 994.30 116,333,100.00 TETAP
tanpa sambungan ex. UNION METAL + aksesories lainnya ex. UNION METAL
2 Insulation for roof : Zeltech ZT 5BBR ex Cellcius Indoperkasa m2 870.50 70,000.00 60,935,000.00 - - - - 870.50 60,935,000.00 TETAP
3 Transparant Roof anti UV, L=250 mm, Alsynite Ultra type Ultra Cool , t=1.5 mm, m2 66.60 500,000.00 33,300,000.00 31.26 15,630,000.00 - - 35.34 17,670,000.00 PEK. KURANG
ex. MULFORD
4 Talang FRP ( termasuk bak talang ) t = 3 mm + penggantung plat strip 50x5, L max 50 cmm' 136.50 650,000.00 88,725,000.00 - - - - 136.50 88,725,000.00 TETAP
Fabrikasi / Bending Material dilakukan di Pabrik + filter Swadaya Mesh 50 sisi atas & samping
5 Flashing Zincalume t = 0.45 mm
- Nok m' 29.30 diganti ridge ventilator 29.30 diganti ridge ventilator
- Pertemuan Penutup Atap dengan talang m' 247.30 94,000.00 23,246,200.00 - - - - 247.30 23,246,200.00 TETAP
- Pertemuan Talang dengan Listplank m' 209.30 94,000.00 19,674,200.00 - - - - 209.30 19,674,200.00 TETAP
- Pertemuan Cladding m' 157.90 94,000.00 14,842,600.00 - - - - 157.90 14,842,600.00 TETAP
6 Corrugated Steel, zinc-aluminium gelombang type Union S-Roof t=0,4 mm (TCT) m2 140.70 103,000.00 14,492,100.00 - - - - 140.70 14,492,100.00 TETAP
ex. UNION METAL untuk Penutup Listplank
7 Corrugated Steel, zinc-aluminium gelombang type Union S-Roof t=0,4 mm (TCT) m2 528.20 103,000.00 54,404,600.00 - - - - 528.20 54,404,600.00 TETAP
ex. UNION METAL untuk Penutup Cladding
8 Unico Ridge Ventilator bahan Galvalume t=0,45 mm TCT type N1, ex. JAINDO m' 29.30 490,000.00 14,357,000.00 - - - - 29.30 14,357,000.00 TETAP
METAL
keterangan : spesifikasi dan bahan ridge ventilator produk JAINDO METAL
(struktur dan acessories lengkap terpasang & berfungsi
menjadi scope kontraktor)
9 Transparant Cladding anti UV, L=250 mm, Alsynite Ultra type Ultra Cool , m2 500,000.00 - - - 62.01 31,005,000.00 62.01 31,005,000.00 PEK. TAMBAH
t=1.5 mm,
10 Potong Cladding Workshop Ls 1,000,000.00 - - - 1.00 1,000,000.00 1.00 1,000,000.00 PEK. TAMBAH
I PEKERJAAN WATERPROOFING
Note : Semua pek. Waterproofing HARUS dilaksanakan oleh APLIKATOR
(termasuk Garansi Aplikator 5 th)
1 Waterproofing, Cement base type AM 100 3 x Coating ex AM untuk :
a Lantai 1
- Toilet Bengkel, R. Wudhu (dinding) m2 27.30 70,000.00 1,911,000.00 - - - - 27.30 1,911,000.00 TETAP
2 Waterproofing membrane, TORCHING SYSTEM, t=3 mm, ex. Sika BituSeal T-130 SG
+ Screed (K-225), t=5 cm + Wiremesh M-5, 1 layer , utk :
- Atap dak beton m2 32.30 230,000.00 7,429,000.00 - - - - 32.30 7,429,000.00 TETAP
PEKERJAAN ARSITEKTUR
1 Pekerjaan batu bata t = 120 mm 1:5 lengkap dengan Balok dan Kolom Praktis
jarak 3 m, termasuk opening jendela dan pintu
a Lantai 1 m2 446.50 175,000.00 78,137,500.00 - - - - 446.50 78,137,500.00 TETAP
b Lantai atap (parapet H=1 m) m2 16.00 175,000.00 2,800,000.00 - - - - 16.00 2,800,000.00 TETAP
Sub Total Pekerjaan Pasangan Batu bata & Plesteran … 141,062,500.00 - - 141,062,500.00
KONTRAK AWAL PEKERJAAN KURANG PEKERJAAN TAMBAH KONTRAK AWAL + ADDENDUM
NO URAIAN PEKERJAAN SAT HARGA SATUAN KET.
VOLUME JUMLAH HARGA (Rp.) VOLUME JUMLAH HARGA (Rp.) VOLUME JUMLAH HARGA (Rp.) VOLUME JUMLAH HARGA (Rp.)
(Rp.)
B PEKERJAAN LANTAI
11 Tambahan pek. lantai Heavy Duty Ceramic 10x20 ex. Terra Cotta m2 20.00 345,000.00 6,900,000.00 - - - - 20.00 6,900,000.00 TETAP
12 Bongkar, Buang, & Perapihan Heavy Duty Ceramic 10x20 Terracotta untuk Area EM warna B Ls 2,500,000.00 - - - 1.00 2,500,000.00 1.00 2,500,000.00 PEK. TAMBAH
13 Pemasangan Heavy Duty Ceramic 10x20 Terracotta untuk Area EM warna Grey m2 345,000.00 - - - 31.50 10,867,500.00 31.50 10,867,500.00 PEK. TAMBAH
1 Plint Keramik 20x20 cm ex. Roman type G223004 Granity Pepper kombinasi
dengan Keramik Dinding 20x25 cm type OLIVIA BASIC ex. ASIA TILE
- Lantai 1 : Toilet Bengkel m2 22.40 200,000.00 4,480,000.00 - - - - 22.40 4,480,000.00 TETAP
2 Plint Keramik 33.3x33.3 cm G362242 Adelaide Coffee ex. Roman kombinasi dgn
Keramik Dinding 33.33x33.33 cm, type G362241 Adelaide Cream ex. Roman
- Lantai 1 : R. Wudhu m2 14.40 200,000.00 2,880,000.00 - - - - 14.40 2,880,000.00 TETAP
Lantai 1
1 Type AD-1 (uk 900x2600 mm) unit 2.00 4,300,000.00 8,600,000.00 - - - - 2.00 8,600,000.00 TETAP
- Kusen Alumunium Natural Anodized 3"x1 1/4" ex. Alexindo (tanpa door closer) (tanpa door closer)
- Daun Pintu Double Plywood T= 6 fin Laminate ex. TACO type New Canadian Mapple +
kaca intip ( Clear Glass ex Asahimas t=5 mm) + Louvre
- Jendela kaca mati (clear float glass ex Asahimas t=6 mm)
- Accessories :
* Push Plate & Pull Handle ex. DEKSON
* Lock case type 8585 SN & cylinder DC 60 mm BK SN ex. DEKSON
* Hinges type S/S PSS 4x3x3 mm 4BB ex. DEKSON, 3 bh / pintu
* Door Stopper type Karet ex. DEKSON
2 Type AD-4 (uk.1900x2600 mm) utk Engine Repair unit 1.00 7,650,000.00 7,650,000.00 - - - - 1.00 7,650,000.00 TETAP
- Kusen Alumunium Natural Anodized 3"x1 1/4" ex. Alexindo (tanpa door closer) (tanpa door closer)
- Daun Pintu Double Plywood T= 6 fin Laminate ex. TACO type New Canadian Mapple +
kaca intip ( Clear Glass ex Asahimas t=5 mm) + Louvre
- Jendela kaca mati (clear float glass ex Asahimas t=6 mm)
- Accessories :
* Push Plate & Pull Handle ex. DEKSON
* Lock case type 8585 SN & cylinder DC 60 mm BK SN ex. DEKSON
* Hinges type S/S PSS 4x3x3 mm 4BB ex. DEKSON, 3 bh / pintu
* Door Stopper type Karet ex. DEKSON
3 Type ADW-2 (uk.1800x2600 mm) utk R. SST unit 1.00 6,200,000.00 6,200,000.00 - - - - 1.00 6,200,000.00 TETAP
- Kusen Alumunium Natural Anodized 3"x1 1/4" ex. Alexindo (tanpa door closer) (tanpa door closer)
- Daun Pintu Double Plywood T= 6 fin Laminate ex. TACO type New Canadian Mapple +
kaca intip ( Clear Glass ex Asahimas t=5 mm) + Louvre
- Jendela kaca mati (clear float glass ex Asahimas t=6 mm)
- Accesories :
* Push Plate & Pull Handle ex. DEKSON
* Lock case type 8585 SN & cylinder DC 60 mm BK SN ex. DEKSON
* Hinges type S/S PSS 4x3x3 mm 4BB ex. DEKSON, 3 bh / pintu
* Door Stopper type Karet ex. DEKSON
- Loket + jendela kaca mati
Loket termasuk Meja tatakan ambalan depan (luar+dlm) fin. HPL Laminate
ex. TACO type New Canadian Mapple
4 Type ADW-4 (uk. 2850x2600 mm) utk Part Warehouse unit 1.00 9,900,000.00 9,900,000.00 - - - - 1.00 9,900,000.00 TETAP
- Kusen Alumunium Natural Anodized 3"x1 1/4" ex. Alexindo (tanpa door closer) (tanpa door closer)
- Daun Pintu Double Plywood T= 6 fin Laminate ex. TACO type New Canadian Mapple +
kaca intip ( Clear Glass ex Asahimas t=5 mm)
- Jendela kaca mati (clear float glass ex Asahimas t=6 mm)
- Accessories :
* Push Plate & Pull Handle ex. DEKSON
* Lock case type 8585 SN & cylinder DC 60 mm BK SN ex. DEKSON
* Hinges type S/S PSS 4x3x3 mm 4BB ex. DEKSON, 3 bh / pintu
* Door Stopper type Karet ex. DEKSON
5 Type AW-1 (uk.900x1650 mm) unit 4.00 850,000.00 3,400,000.00 3.00 2,550,000.00 - - 1.00 850,000.00 PEK. KURANG
- Kusen Alumunium Natural Anodized 3"x1 1/4" ex. Alexindo
- Jendela kaca mati (clear float glass ex Asahimas t=6 mm)
6 Type AW-2 (uk.1750x1650 mm) unit 3.00 6,200,000.00 18,600,000.00 1.00 6,200,000.00 - - 2.00 12,400,000.00 PEK. KURANG
- Kusen Alumunium Natural Anodized 3"x1 1/4" ex. Alexindo
- Jendela Kaca Geser (Clear Float Glass ex Asahimas t=6 mm)
KONTRAK AWAL PEKERJAAN KURANG PEKERJAAN TAMBAH KONTRAK AWAL + ADDENDUM
NO URAIAN PEKERJAAN SAT HARGA SATUAN KET.
VOLUME JUMLAH HARGA (Rp.) VOLUME JUMLAH HARGA (Rp.) VOLUME JUMLAH HARGA (Rp.) VOLUME JUMLAH HARGA (Rp.)
(Rp.)
lengkap dg accsesories + pengunci + MOHAIR (Peredam di rel sliding)
KONTRAK AWAL PEKERJAAN KURANG PEKERJAAN TAMBAH KONTRAK AWAL + ADDENDUM
NO URAIAN PEKERJAAN SAT HARGA SATUAN KET.
VOLUME JUMLAH HARGA (Rp.) VOLUME JUMLAH HARGA (Rp.) VOLUME JUMLAH HARGA (Rp.) VOLUME JUMLAH HARGA (Rp.)
(Rp.)
7 Type AW-3B (uk.2600x1650 mm) unit 1.00 2,250,000.00 2,250,000.00 - - - - 1.00 2,250,000.00 TETAP
- Kusen Alumunium Natural Anodized 3"x1 1/4" ex. Alexindo
- Jendela Kaca Mati (Clear Float Glass ex Asahimas t=6 mm)
8 Type ATW-3 (uk.1000x1650 mm) utk Part Warehoouse unit 1.00 4,500,000.00 4,500,000.00 - - - - 1.00 4,500,000.00 TETAP
- Kusen Alumunium Natural Anodized 3"x1 1/4" ex. Alexindo
- Loket + jendela kaca mati
Loket termasuk Meja tatakan ambalan depan (luar+dlm) fin. HPL Laminate
ex. TACO type New Canadian Mapple
- Jendela kaca mati (clear float glass ex Asahimas t=6 mm)
9 Type BV1 (uk.850x500 mm) unit 2.00 750,000.00 1,500,000.00 1.00 750,000.00 - - 1.00 750,000.00 PEK. KURANG
- Kusen Alumunium Natural Anodized 3"x1 1/4" ex. Alexindo
- Jendela kaca buka ( Clear Float Glass ex Asahimas t=6 mm )
- Accesories :
* Casement & Friction Stay ex. DEKSON
10 Type BV2A (uk.1650x500 mm) Musholla unit 1.00 970,000.00 970,000.00 1.00 970,000.00 - - - - PEK. KURANG
- Kusen Alumunium Natural Anodized 3"x1 1/4" ex. Alexindo
- Jendela kaca buka ( Clear Float Glass ex Asahimas t=6 mm )
- Accesories :
* Casement & Friction Stay ex. DEKSON
11 Type AW-5 (uk.400x2600 mm) Musholla unit - 550,000.00 - - - 3.00 1,650,000.00 3.00 1,650,000.00 PEK. TAMBAH
- Jendela kaca mati (clear float glass ex Asahimas t=6 mm)
12 Type BV2B (uk.1650x500 mm) unit 3.00 1,300,000.00 3,900,000.00 - - 7.00 9,100,000.00 10.00 13,000,000.00 PEK. TAMBAH
- Kusen Alumunium Natural Anodized 3"x1 1/4" ex. Alexindo
- Jendela kaca mati + buka ( Clear Float Glass ex Asahimas t=6 mm )
- Accesories :
* Casement & Friction Stay ex. DEKSON
13 Type BV-4 (uk.1850x400 mm) unit 2.00 500,000.00 1,000,000.00 1.00 500,000.00 - - 1.00 500,000.00 PEK. KURANG
- Jendela kaca mati (clear float glass ex Asahimas t=6 mm)
Lantai 2
1 Type AD3 (uk 900x2150 mm) unit 1.00 3,880,000.00 3,880,000.00 - - - - 1.00 3,880,000.00 TETAP
- Kusen Alumunium Natural Anodized 3"x1 1/4" ex. Alexindo (tanpa door closer) (tanpa door closer)
- Daun Pintu Double Plywood T= 6 fin Laminate ex. TACO type New Canadian Mapple +
kaca intip ( Clear Glass ex Asahimas t=5 mm)
- Accessories :
* Push Plate & Pull Handle ex. DEKSON
* Lock case type 8585 SN & cylinder DC 60 mm BK SN ex. DEKSON
* Hinges type S/S PSS 4x3x3 mm 4BB ex. DEKSON, 3 bh / pintu
* Door Stopper type Karet ex. DEKSON
2 Type AW-5 (uk.400x2600 mm) unit 3.00 550,000.00 1,650,000.00 - - - - 3.00 1,650,000.00 TETAP
- Jendela kaca mati (clear float glass ex Asahimas t=6 mm)
KONTRAK AWAL PEKERJAAN KURANG PEKERJAAN TAMBAH KONTRAK AWAL + ADDENDUM
NO URAIAN PEKERJAAN SAT HARGA SATUAN KET.
VOLUME JUMLAH HARGA (Rp.) VOLUME JUMLAH HARGA (Rp.) VOLUME JUMLAH HARGA (Rp.) VOLUME JUMLAH HARGA (Rp.)
(Rp.)
3 Type BV1 (uk.850x500 mm) unit 1.00 750,000.00 750,000.00 1.00 750,000.00 - - - - PEK. KURANG
- Kusen Alumunium Natural Anodized 3"x1 1/4" ex. Alexindo
- Jendela kaca buka ( Clear Float Glass ex Asahimas t=6 mm )
- Accesories :
* Casement & Friction Stay ex. DEKSON
4 Type BV2A (uk.1650x500 mm) unit 1.00 970,000.00 970,000.00 1.00 970,000.00 - - - - PEK. KURANG
- Kusen Alumunium Natural Anodized 3"x1 1/4" ex. Alexindo
- Jendela kaca buka ( Clear Float Glass ex Asahimas t=6 mm )
- Accesories :
* Casement & Friction Stay ex. DEKSON
5 Type BV2B (uk.1650x500 mm) unit - 1,300,000.00 - - - 2.00 2,600,000.00 2.00 2,600,000.00 PEK. TAMBAH
- Kusen Alumunium Natural Anodized 3"x1 1/4" ex. Alexindo
- Jendela kaca mati + buka ( Clear Float Glass ex Asahimas t=6 mm )
- Accesories :
* Casement & Friction Stay ex. DEKSON
6 Type LV-1 (uk 4825x1000 mm) unit 4.00 6,950,000.00 27,800,000.00 4.00 27,800,000.00 - - - - PEK. KURANG
- Steel Canal fin OP + Frame Alumunium Natural Anodized 3"x1 1/4" ex. Alexindo
- Alumunium Louvre, t=0.8 mm
7 Type LV-2 (uk 5825x1000 mm) unit 4.00 8,380,000.00 33,520,000.00 4.00 33,520,000.00 - - - - PEK. KURANG
- Steel Canal fin OP + Frame Alumunium Natural Anodized 3"x1 1/4" ex. Alexindo
- Alumunium Louvre, t=0.8 mm
8 Type LV-3 (uk 6625x1000 mm) unit 1.00 9,550,000.00 9,550,000.00 1.00 9,550,000.00 - - - - PEK. KURANG
- Steel Canal fin OP + Frame Alumunium Natural Anodized 3"x1 1/4" ex. Alexindo
- Alumunium Louvre, t=0.8 mm
9 Type LV-4 (uk 6788x1000 mm) unit 2.00 9,770,000.00 19,540,000.00 2.00 19,540,000.00 - - - - PEK. KURANG
- Steel Canal fin OP + Frame Alumunium Natural Anodized 3"x1 1/4" ex. Alexindo
- Alumunium Louvre, t=0.8 mm
Total Pek. Kosen, Pintu & Jendela serta Door Closer …(A)+(A')+(B)+(B') 169,130,000.00 106,100,000.00 13,350,000.00 76,380,000.00
E PEKERJAAN PLAFOND
Lantai 1
1 Plafond Gypsum board t=9 mm ex. KNAUF/ELEPHANT + Rangka Hollow, t=0.7 mm, uk.
4x4cm+2x4cm & penggantung, termasuk pelubangan lampu
- area Office Workshop m2 136.80 113,000.00 15,458,400.00 - - - - 136.80 15,458,400.00 TETAP
2 List alumunium U uk. 1x1 cm untuk plafond gypsum m' 107.90 25,000.00 2,697,500.00 - - - - 107.90 2,697,500.00 TETAP
Lantai 2
1 Plafond Gypsum board t=9 mm ex. KNAUF/ELEPHANT + Rangka Hollow, t=0.7 mm, uk.
4x4cm+2x4cm & penggantung, termasuk pelubangan lampu
- area Office Workshop m2 28.00 113,000.00 3,164,000.00 - - - - 28.00 3,164,000.00 TETAP
2 List alumunium U uk. 1x1 cm untuk plafond gypsum m' 50.00 25,000.00 1,250,000.00 - - - - 50.00 1,250,000.00 TETAP
F PEKERJAAN PENGECATAN
1 Pengecatan Dinding Batu Bata bagian luar dengan Acrylic Emultion Paint
(Weather Shield) ex. ICI type Dulux Dove 40140 untuk :
- Lantai 1 m2 100.90 40,000.00 4,036,000.00 - - - - 100.90 4,036,000.00 TETAP
- Lantai atap (parapet H=1 m) m2 32.00 40,000.00 1,280,000.00 - - - - 32.00 1,280,000.00 TETAP
2 Pengecatan Dinding Batu Bata bagian dalam dengan Vinyl Acrylic
Emultion Paint ex. ICI type Dulux Brilliant White
- Lantai 1 m2 102.10 25,000.00 2,552,500.00 - - - - 102.10 2,552,500.00 TETAP
3 Pengecatan Dinding Batu Bata + border dgn Water Base AGE ex. Mowilex,
H=215 cm, (h= 110 cm Ivory, h = 5 cm white, h= 5 cm Grey)+ (h=95 cm White)
Lantai 1
- Dinding luar Workshop + dinding dalam Engine Repair, Gudang m2 227.30 40,000.00 9,092,000.00 - - - - 227.30 9,092,000.00 TETAP
Oli, Gudang Bahan, SST, Waiting Foreman
4 Pengecatan Plafond Gypsum dengan Vinyl Acrylic Emultion Paint
ex. ICI type Dulux Brilliant White
- Lantai 1 m2 136.80 25,000.00 3,420,000.00 - - - - 136.80 3,420,000.00 TETAP
- Lantai 2 m2 28.00 25,000.00 700,000.00 - - - - 28.00 700,000.00 TETAP
5 Pengecatan Kolom dengan Vinyl Acrylic Emultion Paint ICI type Dulux Brilliant White
- Lantai 1 m2 64.29 25,000.00 1,607,125.00 - - - - 64.29 1,607,125.00 TETAP
6 Pengecatan Plafon exposed dengan Vinyl Acrylic Emultion Paint ICI type Dulux Brilliant White
- Lantai 1 : Toilet Bengkel m2 5.70 25,000.00 142,500.00 - - - - 5.70 142,500.00 TETAP
7 Pengecatan Dinding Dalam Part Warehouse + border Water Base AGE ex. Mowilex, m2 40,000.00 - - - 44.80 1,792,000.00 44.80 1,792,000.00 PEK. TAMBAH
H=215 cm, (h= 110 cm Ivory, h = 5 cm white, h= 5 cm Grey)+ (h=95 cm White)
dirubah menjadi full white
G PEKERJAAN SANITAIR
Lantai 1
Toilet Bengkel
1 Floor Drain ex TOTO type TX 1 B unit 3.00 475,000.00 1,425,000.00 - - - - 3.00 1,425,000.00 TETAP
2 Kran Air ex. TOTO type T 23 BQ 13 N unit 2.00 400,000.00 800,000.00 - - - - 2.00 800,000.00 TETAP
3 Urinoir type U 57 M ex. TOTO warna putih unit 2.00 2,350,000.00 4,700,000.00 - - - - 2.00 4,700,000.00 TETAP
4 Penyekat Urinoir ex. TOTO (putih) type A 100 unit 1.00 1,170,000.00 1,170,000.00 - - - - 1.00 1,170,000.00 TETAP
R. Wudhu
1 Kran Air ex. TOTO type T 23 BQ 13 N unit 2.00 400,000.00 800,000.00 - - - - 2.00 800,000.00 TETAP
2 Floor Drain ex TOTO type TX 1 B unit 2.00 475,000.00 950,000.00 - - - - 2.00 950,000.00 TETAP
1 Keramik 30x30 cm type 337104 Vivaz Perla ex. ROMAN lengkap dgn step nosing 10x30 m2 13.50 165,000.00 2,227,500.00 - - - - 13.50 2,227,500.00 TETAP
cm ex. ROMAN & tanggulan 10x30 cm type 337104 Vivaz Perla ex. ROMAN
2 Railing Black Steel Pipe (dia. 2,5" & ½") ,tiang steel plate 12 mm + Plate □ 12 x 40 mm fin m' 21.00 1,700,000.00 35,700,000.00 - - - - 21.00 35,700,000.00 TETAP
Duco Silver Metalic lengkap dengan angkur dia. 8 mm
1 Saluran gutter W=8 cm, H=25 cm + steel grating termsk dudukan siku W=8 cm m' 23.10 1,200,000.00 27,720,000.00 - - - - 23.10 27,720,000.00 TETAP
ex. LOKAL HOT DIP GALVANIZED + penutup Steel plate t=3 mm L=1 m, tiap 2 stall
di area workshop
2 Struktur Pit utk Eagle Lift lgkp (Galian, Urugan Tnh, Pasir Urug, Lt kerja, Besi, Beksiting, unit 5.00 3,500,000.00 17,500,000.00 1.00 3,500,000.00 - - 4.00 14,000,000.00 PEK. KURANG
Beton K-300, uk.1.9x1.9 m,sesuai gbr termasuk conduit pipa 2" u/ kabel+kompressor
3 Saluran + Steel grating area Used Oil m' 2.80 1,000,000.00 2,800,000.00 - - - - 2.80 2,800,000.00 TETAP
( ex.LOKAL HOT DIP GALVANIZED termasuk dudukan siku)
4 Railing Black Steel Pipe (dia. 2,5" & ½") ,tiang steel plate 12 mm + Plate □ 12 x 40 mm fin m' 16.70 1,700,000.00 28,390,000.00 - - - - 16.70 28,390,000.00 TETAP
Duco Silver Metalic lengkap dengan angkur dia. 8 mm (area Void)
5 Tigerline Kolom Workshop & Washingstall Siku 50.50.5 (include pengecatan + perkuatan) m' 195,000.00 - - - 67.20 13,104,000.00 67.20 13,104,000.00 PEK. TAMBAH
6 Bobok Beton R. Sparepart akibat perubahan elevasi Ls 2,000,000.00 - - - 1.00 2,000,000.00 1.00 2,000,000.00 PEK. TAMBAH
PEKERJAAN STRUKTUR
B PEKERJAAN TANAH
Sub Total Pekerjaan Urugan Pasir & Lantai Kerja … 19,845,559.38 - - 19,845,559.38
1 Pile cap
- PC1 (dia. 19, 13 mm) kg 404.68 10,200.00 4,127,700.49 - - - - 404.68 4,127,700.49 TETAP
2 Tie Beam
- TB1 (dia. 13, 10 mm) kg 652.67 10,200.00 6,657,208.36 - - - - 652.67 6,657,208.36 TETAP
- TB2 (dia. 10, 8 mm) kg 120.11 10,200.00 1,225,162.07 - - - - 120.11 1,225,162.07 TETAP
3 Kolom Pedestal
- PD (dia. 13, 10 mm) kg 287.17 10,200.00 2,929,093.28 - - - - 287.17 2,929,093.28 TETAP
4 Plat Lantai
- S1 (besi dia 10 - 200 mm, 1 layer ) kg 837.12 10,200.00 8,538,646.76 - - - - 837.12 8,538,646.76 TETAP
E PEKERJAAN BEKISTING
1 Bekisting pasangan bataco Pile cap (Lokal-bukan press) m2 11.00 95,000.00 1,045,000.00 - - - - 11.00 1,045,000.00 TETAP
2 Bekisting pasangan bataco Tie Beam (Lokal-bukan press) m2 64.33 95,000.00 6,111,350.00 - - - - 64.33 6,111,350.00 TETAP
3 Bekisting multipleks 12 mm + stoot werk utk kolom pedestal m2 22.88 125,000.00 2,860,000.00 - - - - 22.88 2,860,000.00 TETAP
4 Bekisting multipleks 12 mm + stoot werk plat lantai ( tepi ) m2 3.39 125,000.00 424,332.03 - - - - 3.39 424,332.03 TETAP
1 Pile cap
- PC1 (50x50x50 cm) m3 1.38 860,000.00 1,182,500.00 - - - - 1.38 1,182,500.00 TETAP
2 Tie Beam
- TB1 ( 20x40 cm ) m3 9.90 860,000.00 8,510,560.00 - - - - 9.90 8,510,560.00 TETAP
- TB2 ( 15x25 cm ) m3 2.23 860,000.00 1,915,650.00 - - - - 2.23 1,915,650.00 TETAP
3 Kolom Pedestal
- PD ( 30x35 cm ) m3 1.85 860,000.00 1,589,280.00 - - - - 1.85 1,589,280.00 TETAP
4 Plat Lantai
- S1, t = 15 cm , Washing Stall m3 20.37 860,000.00 17,516,426.25 - - - - 20.37 17,516,426.25 TETAP
Washing Stall
1 Penutup atap, zinc-aluminium gelombang type New Clip Panel t=0,45 mm (TCT) m2 143.70 117,000.00 16,812,900.00 31.18 3,647,826.00 - - 112.52 13,165,074.00 PEK. KURANG
tanpa sambungan ex. UNION METAL + aksesories lainnya ex. UNION METAL
2 Insulation for roof : Zeltech ZT 5BBR ex Cellcius Indoperkasa m2 109.30 70,000.00 7,651,000.00 109.30 7,651,000.00 - - - - PEK. KURANG
3 Talang FRP ( termasuk bak talang ) t = 3 mm + penggantung plat strip 50x5, L max 50 cm, m' 23.00 650,000.00 14,950,000.00 - - - - 23.00 14,950,000.00 TETAP
Fabrikasi / Bending Material dilakukan di Pabrik + filter Swadaya Mesh 50 sisi atas & samping
4 Flashing Zincalume t = 0.45 mm
- Pertemuan Talang dengan atap m' 23.00 94,000.00 2,162,000.00 - - - - 23.00 2,162,000.00 TETAP
5 Corrugated Steel, zinc-aluminium gelombang type Union S-Roof t=0,4 mm (TCT) m2 73.80 103,000.00 7,601,400.00 45.20 4,655,600.00 - - 28.60 2,945,800.00 PEK. KURANG
ex. UNION METAL untuk Penutup Cladding
PEKERJAAN ARSITEKTUR
1 Pekerjaan batu bata 1:5 lengkap dengan Balok dan Kolom Praktis
jarak 3 m, termasuk opening jendela dan pintu
- Lantai 1 : Washing Stall termasuk Used Oil m2 71.30 175,000.00 12,477,500.00 - - - - 71.30 12,477,500.00 TETAP
2 Plesteran Semen Biasa 1:5 + Acian Mortar Utama pada :
- Lantai 1 : Washing Stall termasuk Used Oil m2 142.60 65,000.00 9,269,000.00 - - - - 142.60 9,269,000.00 TETAP
Sub Total Pekerjaan Pasangan Batu bata & Plesteran … 21,746,500.00 - - 21,746,500.00
B PEKERJAAN LANTAI
1 Keramik 20x20 cm, warna putih, ex. ROMAN, MINIMA AVORIO, H=1.2 m
- Lantai 1 : Dinding dalam Washing Stall m2 50.40 200,000.00 10,080,000.00 - - - - 50.40 10,080,000.00 TETAP
2 Dinding Polycarbonate t=6 mm ex. TWINLITE, MULFORD colour Dark Grey
+ Rangka Alumunium Natural Anodized 3"x1 1/4" ex. Alexindo, (H=2.8 m)
- Lantai 1 : Dinding Washing Stall m2 78.40 575,000.00 45,080,000.00 - - - - 78.40 45,080,000.00 TETAP
1 Type WD-1 (uk. 1800x2100 mm) unit 1.00 12,500,000.00 12,500,000.00 - - - - 1.00 12,500,000.00 TETAP
- Steel Frame, Steel Double Swing door ex.LOKAL dgn structural hollow 50x50; Steel plat
t=2 mm + Galvanized Mesh 5/5 fin Duco Paint
2 Type VB-1 (uk.2000x1800 mm) untuk Used Oil unit 1.00 1,650,000.00 1,650,000.00 - - - - 1.00 1,650,000.00 TETAP
- Steel Frame + Wirenet 2x2 cm Fin. Oil Paint
- Ventilation Block
Total Pek. Kosen, Pintu & Jendela … 14,150,000.00 - - 14,150,000.00
KONTRAK AWAL PEKERJAAN KURANG PEKERJAAN TAMBAH KONTRAK AWAL + ADDENDUM
NO URAIAN PEKERJAAN SAT HARGA SATUAN JUMLAH HARGA JUMLAH HARGA JUMLAH HARGA JUMLAH HARGA KET.
VOLUME VOLUME VOLUME VOLUME
(Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
E PEKERJAAN PENGECATAN
1 Pengecatan Dinding Batu Bata bagian luar dengan Acrylic Emultion Paint
(Weather Shield) ex. ICI type Dulux Dove 40140 untuk :
- Lantai 1 : Washing Stall termasuk Used Oil m2 9.50 40,000.00 380,000.00 - - - - 9.50 380,000.00 TETAP
2 Pengecatan Dinding Batu Bata + border dgn Water Base AGE ex. Mowilex,
H=215 cm, (h= 110 cm Ivory, h = 5 cm white, h= 5 cm Grey)+ (h=95 cm White)
- Lantai 1 : Washing Stall termasuk Used Oil m2 61.90 40,000.00 2,476,000.00 - - - - 61.90 2,476,000.00 TETAP
3 Pengecatan Dinding Batu Bata bagian dalam dengan Vinyl Acrylic
Emultion Paint ex. ICI type Dulux Brilliant White
- Lantai 1 : Washing Stall termasuk Used Oil m2 37.70 25,000.00 942,500.00 - - - - 37.70 942,500.00 TETAP
PEKERJAAN STRUKTUR
B PEKERJAAN TANAH
Sub Total Pekerjaan Urugan Pasir & Lantai Kerja … 7,797,237.50 2,240,025.00 - 5,557,212.50
1 Pile cap
- PC1 (dia. 13 mm) kg 158.12 10,200.00 1,612,787.97 - - - - 158.12 1,612,787.97 TETAP
- P1 (dia. 13 mm) kg 405.95 10,200.00 4,140,717.27 81.19 828,143.45 - - 324.76 3,312,573.81 PEK. KURANG
- Pondasi Genset (dia. 13 mm) kg 178.22 10,200.00 1,817,893.45 - - - - 178.22 1,817,893.45 TETAP
2 Tie Beam -
- TB3 (dia. 13, 10 mm) kg 651.75 10,200.00 6,647,823.07 - - - - 651.75 6,647,823.07 TETAP
- TB4 (dia. 13, 10 mm) kg 131.62 10,200.00 1,342,479.73 - - - - 131.62 1,342,479.73 TETAP
KONTRAK AWAL PEKERJAAN KURANG PEKERJAAN TAMBAH KONTRAK AWAL + ADDENDUM
NO URAIAN PEKERJAAN SAT HARGA SATUAN JUMLAH HARGA JUMLAH HARGA KET.
VOLUME VOLUME JUMLAH HARGA (Rp.) VOLUME VOLUME JUMLAH HARGA (Rp.)
(Rp.) (Rp.) (Rp.)
3 Kolom
- Pd2 (dia. 13, 10 mm) kg 212.20 10,200.00 2,164,445.44 - - - - 212.20 2,164,445.44 TETAP
4 Balok
- Lantai atap GWT
- B1 (dia. 13, 10 mm) kg 56.26 10,200.00 573,885.98 28.13 286,942.99 - - 28.13 286,942.99 PEK. KURANG
5 Ringbalk -
- RB1 (dia. 13, 10 mm) kg 395.23 10,200.00 4,031,324.33 79.05 806,264.87 - - 316.18 3,225,059.46 PEK. KURANG
6 Dinding retaining wall, DB (dia. 13, 10 mm) kg 3,970.69 10,200.00 40,501,070.58 1,946.59 19,855,198.25 - - 2,024.11 20,645,872.33 PEK. KURANG
7 Plat lantai -
Ground water tank -
- S1a (besi dia 13 - 150 mm, 2 layer ) kg 938.81 10,200.00 9,575,840.01 389.27 3,970,509.13 - - 549.54 5,605,330.88 PEK. KURANG
Lantai dasar -
- S2a (besi dia 10 - 200 mm, 2 layer ) kg 668.13 10,200.00 6,814,945.13 - - - - 668.13 6,814,945.13 TETAP
- S3a (besi dia 10 - 200 mm, 2 layer ) kg 189.34 10,200.00 1,931,294.14 - - - - 189.34 1,931,294.14 TETAP
- S4a (besi dia 10 - 200 mm, 2 layer ) kg 58.26 10,200.00 594,244.35 - - - - 58.26 594,244.35 TETAP
Dak atap GWT -
- S5a (besi dia 10 - 200 mm, 2 layer ) kg 416.63 10,200.00 4,249,633.14 178.94 1,825,179.08 - - 237.69 2,424,454.07 PEK. KURANG
- Parapet (besi dia 10 - 200 mm, 2 layer ) kg 86.19 10,200.00 879,104.34 25.86 263,731.30 - - 60.33 615,373.04 PEK. KURANG
D PEKERJAAN BEKISTING
1 Bekisting pasangan bataco Pile Cap (Lokal-bukan press) m2 22.52 95,000.00 2,139,400.00 - - - - 22.52 2,139,400.00 TETAP
2 Bekisting pasangan bataco Tie beam (Lokal-bukan press) m2 42.87 95,000.00 4,072,175.00 - - - - 42.87 4,072,175.00 TETAP
3 Bekisting multipleks 12 mm + stoot werk untuk Kolom m2 15.40 125,000.00 1,925,000.00 - - - - 15.40 1,925,000.00 TETAP
4 Bekisting multipleks 12 mm + stoot werk untuk Balok m2 5.25 125,000.00 656,250.00 - - - - 5.25 656,250.00 TETAP
5 Bekisting multipleks 12 mm + stoot werk untuk Ringbalk m2 36.75 125,000.00 4,593,750.00 - - - - 36.75 4,593,750.00 TETAP
6 Bekisting multipleks 12 mm + stoot werk untuk Retaining wall m2 285.83 125,000.00 35,728,750.00 117.99 14,748,750.00 - - 167.84 20,980,000.00 PEK. KURANG
7 Bekisting multipleks 12 mm + stoot werk untuk Plat -
- Ground water tank m2 67.58 125,000.00 8,447,500.00 63.14 7,892,812.50 - - 4.44 554,687.50 PEK. KURANG
- Lantai dasar m2 1.49 125,000.00 185,671.88 - - - - 1.49 185,671.88 TETAP
- Dak atap m2 33.79 125,000.00 4,223,750.00 12.51 1,564,062.50 - - 21.28 2,659,687.50 PEK. KURANG
- Parapet m2 13.98 125,000.00 1,747,500.00 - - - - 13.98 1,747,500.00 TETAP
I PEKERJAAN WATERPROOFING
Note : Semua pek. Waterproofing HARUS dilaksanakan oleh APLIKATOR
(termasuk Garansi Aplikator 5 th)
1 Waterproofing, Cement base type AM 100 3 x Coating ex AM untuk :
- Dinding retaining wall bagian dalam m2 172.20 70,000.00 12,054,000.00 64.25 4,497,500.00 - - 107.95 7,556,500.00 PEK. KURANG
-
2 Waterproofing membrane, TORCHING SYSTEM, t=3 mm, ex. Sika BituSeal T-130 SG -
+ Screed (K-225), t=5 cm + Wiremesh M-5, 1 layer , utk : -
- Dinding retaining wall bagian luar m2 32.55 230,000.00 7,486,500.00 32.55 7,486,500.00 - - - - PEK. KURANG
- ATAP dak BETON m2 33.79 230,000.00 7,771,700.00 15.18 3,490,250.00 - - 18.62 4,281,450.00 PEK. KURANG
3 Waterstop ex. SIKA m' 28.50 85,000.00 2,422,500.00 - - 3.60 306,000.00 32.10 2,728,500.00 PEK. TAMBAH
PEKERJAAN ARSITEKTUR
1 Pekerjaan batu bata 1:5 lengkap dengan Balok dan Kolom Praktis
jarak 3 m, termasuk opening jendela dan pintu
- Lantai 1 m2 196.00 175,000.00 34,300,000.00 - - 10.66 1,865,062.50 206.66 36,165,062.50 PEK. TAMBAH
2 Plesteran Semen Biasa 1:5 + Acian Mortar Utama pada :
- Lantai 1 m2 392.00 65,000.00 25,480,000.00 - - 21.32 1,385,475.00 413.32 26,865,475.00 PEK. TAMBAH
Sub Total Pekerjaan Pasangan Batu bata & Plesteran … 59,780,000.00 - 3,250,537.50 63,030,537.50
B PEKERJAAN LANTAI
1 Type ADW-1A (uk.1750x2600 mm) utk R. PDS unit 1.00 5,000,000.00 5,000,000.00 - - - - 1.00 5,000,000.00 TETAP
- Kusen Alumunium Natural Anodized 3"x1 1/4" ex. Alexindo (tanpa door closer)
- Daun Pintu Double Plywood T= 6 fin Laminate ex.TACO type New Canadian Mapple +
kaca intip ( Clear Glass ex Asahimas t=5 mm) + Louvre
- Jendela kaca mati (clear float glass ex Asahimas t=6 mm)
- Accesories :
* Push Plate & Pull Handle ex. DEKSON
* Lock case type 8585 SN & cylinder DC 60 mm BK SN ex. DEKSON
* Hinges type S/S PSS 4x3x3 mm 4BB ex. DEKSON, 3 bh / pintu
* Door Stopper type Karet ex. DEKSON
2 Type SD-1 (1800x2100 mm) utk Rg Genset unit 3.00 10,000,000.00 30,000,000.00 3.00 30,000,000.00 - - - - PEK. KURANG
- Steel Frame, Steel Double Swing door ex.LOKAL dgn structural hollow 50x50; Steel plat
t=2 mm + Galvanized Mesh 5/5 fin Duco Paint
- Accesories :
* Door Handle, Lockset ex WILKA
* Flush Bolt & Hinges
Diganti Pintu Wiremesh R. Compressor, R. Genset, R. Pompa unit - 8,500,000.00 - - - 3.00 25,500,000.00 3.00 25,500,000.00 PEK. TAMBAH
3 Type WM-1 (uk. 1550x1150 mm) unit 2.00 1,300,000.00 2,600,000.00 - - - - 2.00 2,600,000.00 TETAP
- Steel Frame Fin. Duco Paint dgn structural hollow 50x50; t= 2 mm
- Galvanized Mesh 5/5 fin Duco Paint
KONTRAK AWAL PEKERJAAN KURANG PEKERJAAN TAMBAH KONTRAK AWAL + ADDENDUM
NO URAIAN PEKERJAAN SAT HARGA SATUAN JUMLAH HARGA JUMLAH HARGA KET.
VOLUME VOLUME JUMLAH HARGA (Rp.) VOLUME VOLUME JUMLAH HARGA (Rp.)
(Rp.) (Rp.) (Rp.)
4 Type WM-2 (uk. 3050x1150 mm) unit 1.00 1,650,000.00 1,650,000.00 - - - - 1.00 1,650,000.00 TETAP
- Steel Frame Fin. Duco Paint dgn structural hollow 50x50; t= 2 mm
- Galvanized Mesh 5/5 fin Duco Paint
KONTRAK AWAL PEKERJAAN KURANG PEKERJAAN TAMBAH KONTRAK AWAL + ADDENDUM
NO URAIAN PEKERJAAN SAT HARGA SATUAN JUMLAH HARGA JUMLAH HARGA KET.
VOLUME VOLUME JUMLAH HARGA (Rp.) VOLUME VOLUME JUMLAH HARGA (Rp.)
(Rp.) (Rp.) (Rp.)
5 Type WM-3 (uk. 3800x1150 mm) unit 1.00 2,100,000.00 2,100,000.00 1.00 2,100,000.00 - - - - PEK. KURANG
- Steel Frame Fin. Duco Paint dgn structural hollow 50x50; t= 2 mm
- Galvanized Mesh 5/5 fin Duco Paint
6 Type WM (uk. 1550x1150 mm) R. Compresso & R. Genset unit - 1,300,000.00 - - - 2.00 2,600,000.00 2.00 2,600,000.00 PEK. TAMBAH
- Steel Frame Fin. Duco Paint dgn structural hollow 50x50; t= 2 mm
- Galvanized Mesh 5/5 fin Duco Paint
7 Type BV1 (uk.850x500 mm) utk TWC unit - 750,000.00 - - - 1.00 750,000.00 1.00 750,000.00 PEK. TAMBAH
- Kusen Alumunium Natural Anodized 3"x1 1/4" ex. Alexindo
- Jendela kaca buka ( Clear Float Glass ex Asahimas t=6 mm )
- Accesories :
* Casement & Friction Stay ex. DEKSON
8 Type DWP (uk.sesuai gambar) utk R. Genset unit - 7,425,000.00 - - - 1.00 7,425,000.00 1.00 7,425,000.00 PEK. TAMBAH
Sub Total Pekerjaan Kusen, Pintu & Jendela … 41,850,000.00 32,600,000.00 36,275,000.00 45,525,000.00
E PEKERJAAN PLAFOND
R. Utility
1 Plafond Gypsum board t=9 mm ex. KNAUF/ELEPHANT + Rangka Hollow, t=0.7 mm,
F PEKERJAAN PENGECATAN
R. Utility
1 Pengecatan Dinding Batu Bata bagian luar dengan Acrylic Emultion m2 99.45 40,000.00 3,978,000.00 - - - - 99.45 3,978,000.00 TETAP
Paint (Weather Shield) ex. ICI type Dulux Dove 40140
2 Pengecatan Dinding Batu Bata Luar & dalam + border H=215 cm dgn Water m
Base
2
AGE 107.50 40,000.00 4,300,000.00 - - - - 107.50 4,300,000.00 TETAP
ex. Mowilex
3 Pengecatan Plafon Beton exposed dengan Vinyl Acrylic Emultion Paint ex. IC m2 80.63 25,000.00 2,015,625.00 80.63 2,015,625.00 TETAP
- - - -
Dulux Brilliant White.
4 Pengecatan Plafond Gypsum dengan Vinyl Acrylic Emultion Paint m2 3.30 25,000.00 82,500.00 - - - - 3.30 82,500.00 TETAP
ex. ICI type Dulux Brilliant White
1 Checker plate t = 3 mm + rgk siku 40x40x4 fin oil paint, tutup Manhole Gr unit 2.00 1,500,000.00 3,000,000.00 - - - - 2.00 3,000,000.00 TETAP
2 Tangga Ladder Stainless Steel Pipe dia 1.5 "+ dia.3/4" untuk Water tank unit 2.00 3,000,000.00 6,000,000.00 - - - - 2.00 6,000,000.00 TETAP
3 Tangga Ladder Black Steel Pipe dia 1.5 "+ dia.3/4" untuk Water tank unit 2.00 1,500,000.00 3,000,000.00 - - 1.00 1,500,000.00 3.00 4,500,000.00 PEK. TAMBAH
4 Ground tank PDAM, kapasitas 12 m3 (sesuai gbr) unit 1.00 83,000,000.00 83,000,000.00 0.40 33,200,000.00 - - 0.60 49,800,000.00 PEK. KURANG
Galian, urugan tanah, lantai kerja & pasir urug
Pekerjaan lantai kerja adukan 1:3:5 tebal = 5 cm di bawah :
Pekerjaan Beton K-250
Plat lantai bawah ground tank , t = 20 cm
Plat atap ground tank , t = 12 cm
Dinding Plat ground tank , t = 15 cm
Bekisting multipleks 12 mm + stoot werk untuk :
Plat atap ground tank
Dinding Ground tank
Pembesian
Plat lantai bawah ground tank , dia. 13 - 150 mm 2 layer
Plat atap ground tank , dia. 10 - 150 mm 2 layer
Dinding Plat ground tank , dia. 13-150 mm, 2 layer
Pekerjaan Waterproofing
Waterproofing membrane, TORCHING SYSTEM, t=3 mm, ex. Sika BituSeal
T-130 SG + Screed (K-225), t=5 cm + Wiremesh M-5, 1 layer :
untuk dak atap
- Waterproofing, Cement base type AM 100 3 x Coating ex AM untuk :
Dinding + plat lantai bawah
Keramik 20x20 cm ex Roman untuk:
- Lantai & dinding ground tank
Checker plate t = 3 mm + rangka L 40x40x4 fin oil paint, tutup Manhole
Groundtank
Tangga Ladder dg Steel Pipe dia 1.5 "& 3/4" untuk Groundtank
5 Pondasi Mesin Genset (penebalan plat t=15 cm, uk. 4.2 x 1.5 m, sesuai gbr unit 1.00 6,000,000.00 6,000,000.00 - - - - 1.00 6,000,000.00 TETAP
Pekerjaan Beton K-250
Pembesian (dia. 13-150 mm, 2 layer) + shear connector dia 10-300 mm
Bekisting multipleks 12 mm + stoot werk untuk pondasi mesin genset
Besi siku 50x50x5 di sudut atas pondasi mesin genset
6 Water Torn, H=3.6 m (dari lt atap Workshop) lgkp dgn tangga ladder (konstruksi
unit 1.00 20,000,000.00 20,000,000.00 - - - - 1.00 20,000,000.00 TETAP
baja, sesuai gbr) termasuk proteksi pengaman
POS JAGA
1 Gardu pos 6.25 m2 unit 1.00 70,000,000.00 70,000,000.00 - - - - 1.00 70,000,000.00 TETAP
- Galian, urugan tanah & pasir urug
- Pondasi Batu Kali
- Beton plat, Sloof, kolom & balok praktis
- Pas. Dinding Batu Bata 1:5 berikut Plesteran + Acian
- Pengecatan Dinding + Plafon beton exposed dengan Cat Emultion Paint
- Konstruksi Atap + Canopy Plat Beton
- Waterproofing membrane,TORCHING SYSTEM,t=3 mm,ex.Sika
BituSeal T-130 SG + Screed (K-225), t=5 cm + Wiremesh M-5,
1 layer
- Keramik uk. 30x30 cm ex. Roman
- Pintu berikut Accessories & Jendela Kaca t=5 mm + Louvre Alumunium
Natural Anodized
- Meja beton lebar = 60 cm, finish Keramik uk. 20x20 cm ex. Roman
2 Pas. Pondasi Rollag Teras Pos Security m2 175,000.00 - - - 1.50 262,500.00 1.50 262,500.00 PEK. TAMBAH
Keramik 30x30 cm type 337104 Vivaz Perla ex ROMAN untuk Teras Pos Securitym2 165,000.00 1.50 247,500.00 1.50 247,500.00 PEK. TAMBAH
A PEKERJAAN PERKERASAN
Lantai 1
Area Parkir & Keliling Bangunan + Sirkulasi Service Receptionis
1 Sirdam 30 cm CBR 60% m3 945.63 300,000.00 283,689,900.00 - - 33.23 9,969,345.00 978.86 293,659,245.00 PEK. TAMBAH
2 Abu batu t = 7 cm m3 220.65 365,000.00 80,536,410.50 - - 7.75 2,830,186.27 228.40 83,366,596.78 PEK. TAMBAH
3 Paving Blok t=8 cm,Natural,K-400 ex. LOKAL PABRIKAN, termsk topi uskup m2 3,152.11 120,000.00 378,253,200.00 - - 110.77 13,292,460.00 3,262.88 391,545,660.00 PEK. TAMBAH
Paving Blok t=8 cm,Natural,K-300 ex. LOKAL PABRIKAN, termsk topi uskup ls 1.00 16,000,000.00 16,000,000.00 1.00 16,000,000.00 - - - - PEK. KURANG
4 Kansteen 20x40x60 K-400 ex. LOKAL PABRIKAN m' 273.00 120,000.00 32,760,000.00 - - 12.20 1,464,000.00 285.20 34,224,000.00 PEK. TAMBAH
5 Bongkar Paving Untuk Taman Sebelah GWT Ls 1,000,000.00 - - - 1.00 1,000,000.00 1.00 1,000,000.00 PEK. TAMBAH
Sub Total Pekerjaan Saluran & Bak Kontrol ... 498,665,900.00 240,422,000.00 250,250,000.00 508,493,900.00
NANAS-NANASAN
Pucuk Merah ----> TANAMAN DENGAN
SETINGGI ±75 TAMBAHAN
cm , DAN DISUSUNBATU ALAM
DENGAN JARAK
SUB TOTAL I. PEK. PENGADAAN CAT WALK & TANGGA MAINTENANCE OUTDOOR AC 36,750,000.00 26,750,000.00 - 10,000,000.00
1.1.2 LANTAI 2
Pipa area toilet
Pipa Dia. : dia. 25 mm m' 35.00 42,000.00 1,470,000.00 - - - - 35.00 1,470,000.00 TETAP
Pipa Dia. : dia. 20 mm m' 27.00 32,000.00 864,000.00 - - - - 27.00 864,000.00 TETAP
Pipa Dia. : dia. 15 mm m' 60.00 25,000.00 1,500,000.00 - - - - 60.00 1,500,000.00 TETAP
SUB TOTAL B.1.1 PIPA AIR BERSIH AREA SHOWROOM 8,942,000.00 - - 8,942,000.00
- BIOTECH 7 M3 / Day
Sistem Aerobic, Included blower, pemasangan, Ijin, pondasi sesuai gambar
sampai berfungsi dengan baik sesuai dengan baku mutu yang diijinkan
termasuk Struktur Pelindung & Control Panel
Kapasitas : 7 m3 / Day unit 1.00 78,000,000.00 78,000,000.00 - - - - 1.00 78,000,000.00 TETAP
Ukuran : Type RCO-7
- BIOTECH 2 M3 / Day
Sistem Aerobic, Included blower, pemasangan, Ijin, pondasi sesuai gambar
sampai berfungsi dengan baik sesuai dengan baku mutu yang diijinkan
termasuk Struktur Pelindung & Control Panel
Kapasitas : 1 m3 / Day unit 1.00 44,500,000.00 44,500,000.00 - - - - 1.00 44,500,000.00 TETAP
Ukuran : Type RCO-3
- Rumah Blower BIOTECH unit 1,250,000.00 - - - 2.00 2,500,000.00 2.00 2,500,000.00 PEK. TAMBAH
SUB.TOTAL B.2.1 INSTALASI AIR KOTOR AREA SITE PLAN 129,700,000.00 - 2,500,000.00 132,200,000.00
2.2.2 LANTAI 2
Pipa : dia. 80 mm m' 22.00 95,000.00 2,090,000.00 - - - - 22.00 2,090,000.00 TETAP
: dia. 50 mm m' 12.00 60,000.00 720,000.00 - - - - 12.00 720,000.00 TETAP
KONTRAK AWAL PEKERJAAN KURANG PEKERJAAN TAMBAH KONTRAK AWAL + ADDENDUM
No. URAIAN PEKERJAAN SAT HARGA SATUAN JUMLAH HARGA JUMLAH HARGA JUMLAH HARGA JUMLAH HARGA KET.
VOLUME VOLUME VOLUME VOLUME
(Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
- Clean Eye : dia. 80 mm bh 1.00 190,000.00 190,000.00 - - - - 1.00 190,000.00 TETAP
2.3.1 LANTAI 1
Pipa : dia. 80 mm m' 4.00 95,000.00 380,000.00 - - - - 4.00 380,000.00 TETAP
: dia. 50 mm m' 2.00 60,000.00 120,000.00 - - - - 2.00 120,000.00 TETAP
3.2.1 LANTAI 1
Pipa Tegak : dia. 100 mm m' 4.00 136,000.00 544,000.00 - - - - 4.00 544,000.00 TETAP
3.2.2 LANTAI 2
- Pipa : dia. 80 mm m' 4.00 95,000.00 380,000.00 - - - - 4.00 380,000.00 TETAP
: dia. 50 mm m' 65.00 60,000.00 3,900,000.00 - - - - 65.00 3,900,000.00 TETAP
3.3.1 LANTAI 1
4.1.1 LANTAI 1
Pipa : dia. 40 mm m' 3.00 50,000.00 150,000.00 - - - - 3.00 150,000.00 TETAP
: dia. 32 mm m' 45.00 48,000.00 2,160,000.00 - - - - 45.00 2,160,000.00 TETAP
4.1.2 LANTAI 2
Pipa Riser : dia. 65 mm m' 4.00 70,000.00 280,000.00 - - - - 4.00 280,000.00 TETAP
Pipa : dia. 50 mm m' 1.00 60,000.00 60,000.00 - - - - 1.00 60,000.00 TETAP
: dia. 40 mm m' 6.00 50,000.00 300,000.00 - - - - 6.00 300,000.00 TETAP
: dia. 32 mm m' 47.00 48,000.00 2,256,000.00 - - - - 47.00 2,256,000.00 TETAP
5.2.2 LANTAI 2
- Pipa Tegak : dia. 150 mm m' 15.00 210,000.00 3,150,000.00 - - - - 15.00 3,150,000.00 TETAP
- Roof Drain : dia. 100 mm bh 6.00 250,000.00 1,500,000.00 - - - - 6.00 1,500,000.00 TETAP
5.3.2 LANTAI 2
- Pipa Tegak : dia. 100 mm m' 50.00 136,000.00 6,800,000.00 - - - - 50.00 6,800,000.00 TETAP
- Pipa : dia. 100 mm m' 10.00 136,000.00 1,360,000.00 - - - - 10.00 1,360,000.00 TETAP
Pipa : dia. 80 mm m' 10.00 95,000.00 950,000.00 - - - - 10.00 950,000.00 TETAP
- Roof Drain : dia. 100 mm bh 5.00 250,000.00 1,250,000.00 - - - - 5.00 1,250,000.00 TETAP
- Roof Drain : dia. 80 mm bh 5.00 250,000.00 1,250,000.00 - - - - 5.00 1,250,000.00 TETAP
- Roof Drain : dia. 100 mm bh 18.00 250,000.00 4,500,000.00 - - - - 18.00 4,500,000.00 TETAP
Floor Drain : dia. 100 mm bh 2.00 350,000.00 700,000.00 - - - - 2.00 700,000.00 TETAP
Sub Total 6.1.1 PIPA OIL TRAP AREA WORKSHOP 5,080,000.00 - - 5,080,000.00