VO Tulungagung Final Print

REKAPITULASI TOTAL
PEKERJAAN STRUKTUR, ARSITEKTUR & PLUMBING

PROYEK SHOWROOM, GENERAL REPAIR
AUTO 2000 VSP, CABANG TULUNGAGUNG - JAWA TIMUR
KONTRAK AWAK +
KONTRAK AWAL PEKERJAAN KURANG PEKERJAAN TAMBAH
NO URAIAN PEKERJAAN ADDENDUM KET.
( Rp ) ( Rp ) ( Rp ) ( Rp )
I PEKERJAAN PENDAHULUAN 859,274,900.00 - 46,000,000.00 905,274,900.00
II PEKERJAAN TANAH, PAGAR DAN PENURAPAN 1,922,200,197.25 - 47,588,391.70 1,969,788,588.95
III PEKERJAAN BANGUNAN SHOWROOM-OFFICE

A. PEKERJAAN STRUKTUR 1,933,553,611.98 14,119,000.00 5,428,310.24 1,924,862,922.22
B. PEKERJAAN ARSITEKTUR 2,876,357,567.50 922,284,120.00 631,563,955.85 2,585,637,403.35
C. PEKERJAAN PENUNJANG AREA SHOWROOM 54,175,000.00 - 78,767,844.37 132,942,844.37
IV PEKERJAAN BANGUNAN WORKSHOP

A. PEKERJAAN STRUKTUR 1,482,849,690.11 - 32,005,000.00 1,514,854,690.11
B. PEKERJAAN ARSITEKTUR 670,344,135.00 112,063,160.00 15,682,360.00 573,963,335.00
C. PEKERJAAN PENUNJANG AREA BENGKEL 76,410,000.00 3,500,000.00 16,229,000.00 89,139,000.00
V PEKERJAAN BANGUNAN WASHING STALL

A. PEKERJAAN STRUKTUR 313,052,145.31 41,245,944.24 - 271,806,201.07
B. PEKERJAAN ARSITEKTUR 128,699,500.00 3,036,000.00 572,000.00 126,235,500.00
C. PEKERJAAN PENUNJANG WASHING STALL 37,956,000.00 - - 37,956,000.00
VI PEKERJAAN BANGUNAN UTILITY (R. POMPA & GENSET)

A. PEKERJAAN STRUKTUR 393,814,885.54 87,481,731.07 306,000.00 306,639,154.48
B. PEKERJAAN ARSITEKTUR 157,012,375.00 70,833,500.00 57,216,162.50 143,395,037.50
C. PEKERJAAN PENUNJANG RAMP & UTILITY 121,000,000.00 33,200,000.00 1,500,000.00 89,300,000.00
VII PEKERJAAN PARKIR MOTOR 192,330,044.67 - - 192,330,044.67
VIII PEKERJAAN POS JAGA 70,000,000.00 - 510,000.00 70,510,000.00
IX PEKERJAAN LUAR
A. PEKERJAAN PERKERASAN 775,239,510.50 16,000,000.00 27,555,991.28 786,795,501.78
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 74,920,000.00 1,000,000.00 243,835,000.00
X PEKERJAAN PLAMBING 267,475,000.00 26,750,000.00 2,500,000.00 243,225,000.00
SUB TOTAL 1 13,148,165,462.87 1,645,855,455.30 1,214,675,015.94 12,716,985,023.50
PROFIT & OVERHEAD KONTRAKTOR 8% 1,051,853,237.03 1,017,358,801.88
SUB TOTAL 2 14,200,018,699.90 13,734,343,825.38
PEMBULATAN 14,200,000,000.00 13,734,300,000.00
PPN 10% 1,420,000,000.00 1,373,430,000.00
TOTAL 15,620,000,000.00 15,107,730,000.00
Jumlah Pek. Kurang (431,180,439.37)
Disetujui oleh, Owner Diperiksa Di buat oleh, Kontraktor

PT. ASTRA INTERNATIONAL Tbk - TSO PT. ATELIER ENAM PM PT. SINAR MUTIARA INDAH
Bayu Dwi Prakosa Junaidi Syarbaini Sutan Arifin

Outlet Establishment & Renovation Dept. Head Manager Teknik Project Manager
Hal :-
Proyek : PEKERJAAN SHOWROOM & OFFICE AUTO 2000 VSP Cab. TULUNGAGUNG
Sub : PEKERJAAN PENDAHULUAN
KONTRAK AWAL PEKERJAAN KURANG PEKERJAAN TAMBAH KONTRAK AWAL + ADDENDUM

NO URAIAN PEKERJAAN SAT HARGA SATUAN JUMLAH HARGA JUMLAH HARGA JUMLAH HARGA JUMLAH HARGA KETERANGAN
VOLUME VOLUME VOLUME HARGA BARU HARGA LAMA VOLUME
(Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
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
alat pancang ) -
2 Pekerjaan Uitzet & Bouwplank ls 1 10,000,000.00 10,000,000.00 - - - - 1 10,000,000.00
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
4 Direksi Keet ( Lengkap dengan AC ) dan Gudang m2 32 900,000.00 28,800,000.00 - - - - 32 28,800,000.00
- 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
6 Gambar Kerja / Shop Drawing, laporan-2 & dokumentasi ls 1 5,000,000.00 5,000,000.00 - - - - 1 5,000,000.00
7 As Build Drawing & Building Info (hard copy & CD) ls 1 5,000,000.00 5,000,000.00 - - - - 1 5,000,000.00
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
9 Resiko dan Perbaikan Kerusakan Lingkungan ls 1 20,000,000.00 20,000,000.00 - - - - 1 20,000,000.00
10 Biaya Kompensasi terhadap lingkungan dan tetangga ls 1 15,000,000.00 15,000,000.00 - - - - 1 15,000,000.00
11 Asuransi CAR, ASTEK & TPL ls 1 10,000,000.00 10,000,000.00 - - - - 1 10,000,000.00
12 Bedeng & los kerja kontraktor ls 1 15,000,000.00 15,000,000.00 - - - - 1 15,000,000.00
13 Site manajemen ls 1 220,000,000.00 220,000,000.00 - - - - 1 220,000,000.00
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
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' 346.73 130,000.00 45,074,900.00 - - - - 346.73 45,074,900.00
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
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
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
19 Perapian atap tritisan yg masuk ke dalam site ls 1 5,000,000.00 5,000,000.00 - - - - 1 5,000,000.00
20 Perpanjangan Kontrak Manajemen Konstruksi PT. Atelier Enam PM ls 18,500,000.00 - - - 1.00 18,500,000.00 18,500,000.00 1 18,500,000.00
Total Pekerjaan Persiapan … 734,274,900.00 - 18,500,000.00 18,500,000.00 - 752,774,900.00
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
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
f. Ijin INRIT ls 1 35,000,000.00 35,000,000.00 - - - - 1 35,000,000.00
g. Ijin B3 Ls 27,500,000.00 - - - 1.00 27,500,000.00 27,500,000.00 1 27,500,000.00
Total Pekerjaan Perijinan … 125,000,000.00 - 27,500,000.00 27,500,000.00 - 152,500,000.00
TOTAL PEKERJAAN PENDAHULUAN 859,274,900.00 - 46,000,000.00 46,000,000.00 - 905,274,900.00
Pekerjaan Tambah Kurang Proyek Auto 2000 Tulungagung Pendahuluan 2

Hal :-
Sub : PEKERJAAN TANAH, PAGAR DAN PENURAPAN

No URAIAN PEKERJAAN SAT HARGA SATUAN JUMLAH HARGA JUMLAH HARGA KETERANGAN
VOLUME VOLUME VOLUME JUMLAH HARGA (Rp.) HARGA BARU HARGA LAMA VOLUME JUMLAH HARGA (Rp.)
(Rp.) (Rp.) (Rp.)
A PEKERJAAN URUGAN DAN PEMADATAN
1 Pekerjaan stripping tanah, pembuangan sisa, tanah strip m2 4812.90 10,000.00 48,129,000.00 - - - - 4812.90 48,129,000.00
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
3 Pekerjaan Urugan dan pemadatan tanah 95 % dari kepadatm3 7680.68 110,000.00 844,875,132.12 - - 7330.97 844,875,132.12
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
( tiap 500 m2/ 1 titik/ 1 layer, tebal layer = 50 cm, Indeks Plastisitas 25% )
Total Pekerjaan Urugan dan Pemadatan 909,004,132.12 - - 909,004,132.12
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
- Urugan tanah kembali + pemadatan m3 120.10 40,000.00 4,804,044.00 - - - - 120.10 4,804,044.00
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
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
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
Total Pekerjaan Penurapan 582,762,999.60 - - 582,762,999.60
C PEKERJAAN PAGAR KELILING
a PAGAR PANEL BETON

1 Pemasangan Pagar panel beton (dengan takikan), H=240
m' cm, W=40
268.31
cm, t=5 cm
590,000.00 158,302,900.00 - - - - 268.31 158,302,900.00
lengkap dgn kolom ex. LISA CONCRETE dng Mutu Beton Panel & Kolom
K-300 (tiap 10 trave/25 m dipasang kolom double)
2 Pemasangan Kawat duri lima jalur + tiang siku 50x50x5 H m' 338.73 55,000.00 18,630,150.00 - - - - 338.73 18,630,150.00
zinchromate+ fin.Oil Paint warna Silver ( pemasangan kawat pada tiang dilas )
3 Pengecatan pagar panel beton bagian dalam dengan Cat type
m2 Weathershield
643.94 anti 40,000.00 25,757,760.00 - - - - 643.94 25,757,760.00
lumut ex. JOTUN
b PAGAR DINDING BATA

1 Pek. Pagar dinding bata H=2.4 m lgkp dg balok & kolom pra
m2 169.00 240,000.00 40,560,000.00 - - - - 169.00 40,560,000.00
Cat Weathershield anti lumut ex. JOTUN utk sisi kiri dan kanan depan
(s/d batas area showroom)
c PAGAR DEPAN
1 Pek.Pagar depan (termasuk dinding Ramp Depan)
- Steel Hollow 40x40 + Steel Hollow 20x40 (t=1 mm) fin. Duco
m' Light Grey,
70.42 350,000.00 24,647,000.00 - - - - 70.42 24,647,000.00
H=1.2 m
- Dinding bata luar, H=0.7 m fin. Plester Aci & Cat type Weathershield
m2 Natural colour
49.29 225,000.00 11,091,150.00 - - - - 49.29 11,091,150.00
Grey ex. JOTUN
- Finishing Plester + Kamprot Halus utk Dinding turap m
batu
2
kali sisi luar
49.29H=0.7 m190,000.00 9,365,860.00 - - - - 49.29 9,365,860.00
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
- Steel Hollow 40x40 + Steel Hollow 20x40 (t=1 mm) fin. Duco Light Grey,
lengkap dengan roda dan besi tulangan utk rel
Pekerjaan Tambah Kurang Proyek Auto 2000 Tulungagung Tanah, Pagar dan Turap 3
No URAIAN PEKERJAAN SAT HARGA SATUAN JUMLAH HARGA JUMLAH HARGA KETERANGAN
VOLUME VOLUME VOLUME JUMLAH HARGA (Rp.) HARGA BARU HARGA LAMA VOLUME JUMLAH HARGA (Rp.)
(Rp.) (Rp.) (Rp.)
d PAGAR BATAS LAHAN KOSONG

1 Type BRC-1 (uk. 34800x1400 mm) - utk Car Stock (sisi Utara)
unit 1.00 35,000,000.00 35,000,000.00 - - - - 1.00 35,000,000.00
- Pagar Hot Dip Galvanized ex.BRC H = 120 cm + Pipa Galvanized,
lengkap dgn pondasi batu kali
2 Type BRC-1 (uk. 9500x1400 mm) - utk Area Trafo m' 1,005,747.13 - - - 9.50 9,554,597.70 9,554,597.70 9.50 9,554,597.70
3 PAGAR ZINCALUM (tinggi 2 m)

- Pagar zincalum di atas pagar panel untuk area bangunanm2 250,000.00 - - - 110.00 27,500,000.00 27,500,000.00 110.00 27,500,000.00
- Pagar zincalum di atas pagar panel untuk Smoking Area m2 250,000.00 - - - 22.50 5,625,000.00 5,625,000.00 22.50 5,625,000.00
Toral Pekerjaan Pagar Keliling 339,354,820.00 - 42,679,597.70 33,125,000.00 9,554,597.70 382,034,417.70
D PEKERJAAN RAMP ENTRANCE & DECKER PENUTUP SALURAN
1 Pekerjaan galian tanah

- Galian tanah m3 10.78 70,000.00 754,600.00 - - - - 10.78 754,600.00
- Urugan tanah kembali + pemadatan m3 3.53 40,000.00 141,120.00 - - - - 3.53 141,120.00
2 Lantai Kerja Adukan 1:3:5, tebal 5 cm dibawah balok & pl m3 6.65 750,000.00 4,987,312.50 - - - - 6.65 4,987,312.50
3 Sirdam CBR 60 % setebal 30 cm di bawah plat lantai Ramp
m3Entrance 39.90 300,000.00 11,969,550.00 - - - - 39.90 11,969,550.00
4 Pekerjaan Beton bertulang K-300
RAMP & JEMBATAN MASUK
- Balok beton, type BG uk. 20x40 cm m3 5.21 976,000.00 5,082,227.20 - - - - 5.21 5,082,227.20
- Plat beton , type SR, t=15 cm m3 19.95 976,000.00 19,470,468.00 - - - - 19.95 19,470,468.00
- Plat beton , type SR-1, t=25 cm m3 3.30 976,000.00 3,220,800.00 - - - - 3.30 3,220,800.00
5 Pekerjaan Besi tulangan
RAMP & JEMBATAN MASUK
- Balok beton, type BG (dia. D 16, 10 mm) kg 418.83 10,400.00 4,355,823.22 - - - - 418.83 4,355,823.22
- Plat beton , type SR ( dia. D10-150 mm, 2 layer ) kg 1399.32 10,400.00 14,552,930.00 - - - - 1399.32 14,552,930.00
- Plat beton , type SR ( dia. D13-175 mm, 2 layer ) expant kg 138.89 10,400.00 1,444,405.25 - - - - 138.89 1,444,405.25
6 Bekisting multipleks 12 mm + stoot werk utk penutup samping
m2 ramp 17.07 125,000.00 2,134,359.38 - - - - 17.07 2,134,359.38
7 Bekisting multipleks 12 mm + stoot werk utk balok BG m2 65.09 125,000.00 8,136,250.00 - - - - 65.09 8,136,250.00
8 Saluran beton bertulang t = 15 cm, lebar = 30 cm + tutup steel grating ex. Webforge
utk Ramp Masuk m' 9.00 1,647,600.00 14,828,400.00 - - - - 9.00 14,828,400.00
9 Pekerjaan Pengecoran Tutup Saluran Sebelah DEC dan Smoking Area
- Bekisting m2 - 125,000.00 - - - 17.90 2,237,500.00 2,237,500.00 17.90 2,237,500.00
- Pembesian kg - 10,200.00 - - - 110.97 1,131,894.00 1,131,894.00 110.97 1,131,894.00
- Beton m3 - 860,000.00 - - - 1.79 1,539,400.00 1,539,400.00 1.79 1,539,400.00
Total Pek Ramp Entrance & Decker ... 91,078,245.54 - 4,908,794.00 - 4,908,794.00 95,987,039.54
TOTAL PEKERJAAN TANAH, PAGAR, DAN PENURAPAN 1,922,200,197.25 - 47,588,391.70 33,125,000.00 14,463,391.70 1,969,788,588.95
Pekerjaan Tambah Kurang Proyek Auto 2000 Tulungagung Tanah, Pagar dan Turap 4
Hal :-
Sub : PEKERJAAN BANGUNAN SHOWROOM DAN OFFICE

NO URAIAN PEKERJAAN SAT HARGA SATUAN JUMLAH HARGA JUMLAH HARGA KETERANGAN
VOLUME VOLUME JUMLAH HARGA (Rp.) VOLUME VOLUME JUMLAH HARGA (Rp.)
(Rp.) (Rp.) (Rp.)
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
Sub Total Pekerjaan Pondasi Tiang Pancang… 166,672,000.00 - - 166,672,000.00
B PEKERJAAN TANAH
1 Pekerjaan Galian Tanah untuk :

a Pile cap m3 21.08 70,000.00 1,475,600.00 - - - - 21.08 1,475,600.00
b Tie Beam m3 80.32 70,000.00 5,622,173.38 - - - - 80.32 5,622,173.38
c Pondasi batukali m3 7.92 70,000.00 554,400.00 - - - - 7.92 554,400.00
d Pile cap, utk ID Tower m3 2.18 70,000.00 152,600.00 - - - - 2.18 152,600.00
2 Pekerjaan Urugan Tanah

Urugan & Pemadatan Tanah Kembali untuk :
a Pile cap m3 9.29 40,000.00 371,400.00 - - - - 9.29 371,400.00
b Tie Beam m3 27.30 40,000.00 1,092,024.00 - - - - 27.30 1,092,024.00
c Pondasi batukali m3 3.27 40,000.00 130,680.00 - - - - 3.27 130,680.00
Sub Total Pekerjaan Tanah … 9,446,077.38 - - 9,446,077.38
C PEKERJAAN URUGAN PASIR & LANTAI KERJA
1 Urugan Pasir setebal 10 cm di bawah :

a Pile Cap m3 2.03 250,000.00 507,500.00 - - - - 2.03 507,500.00
b Tie Beam m3 12.51 250,000.00 3,126,656.25 - - - - 12.51 3,126,656.25
c Pile cap, utk ID Tower m3 0.20 250,000.00 50,000.00 - - - - 0.20 50,000.00
d Pondasi batukali m3 0.79 250,000.00 198,000.00 - - - - 0.79 198,000.00
2 Lantai Kerja Adukan 1:3:5, tebal 5 cm di bawah :

a Pile cap m3 1.02 750,000.00 761,250.00 - - - - 1.02 761,250.00
b Tie Beam m3 6.25 750,000.00 4,689,984.38 - - - - 6.25 4,689,984.38
c Plat Lantai Dasar m3 37.81 750,000.00 28,357,466.25 - - - - 37.81 28,357,466.25
3 Urugan Sirdam setebal 20 cm di bawah :

a Plat Lantai Dasar m3 163.30 300,000.00 48,991,419.00 - - - - 163.30 48,991,419.00
Sub Total Pekerjaan Urugan Pasir & Lantai Kerja … 86,757,275.88 - - 86,757,275.88
D PEKERJAAN PONDASI BATUKALI
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
Sub Total Pekerjaan pondasi batukali … 2,957,139.90 - - 2,957,139.90
Pekerjaan Tambah Kurang Proyek Auto 2000 Tulungagung Showroom dan Office 5
(Rp.) (Rp.) (Rp.)
E PEKERJAAN PEMBESIAN / TULANGAN
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
Total Pekerjaan Pembesian / Tulangan … 409,342,844.93 - 877,008.24 410,219,853.17
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 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
(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
Total Pekerjaan Bekisting … 290,546,795.13 - 470,000.00 291,016,795.13
G PEKERJAAN BETON (K - 250)
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 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 - 860,000.00 - - - 4.29 3,693,270.00 4.29 3,693,270.00
Sub Total Pekerjaan Beton (K-250) … 307,715,752.90 - 4,081,302.00 311,797,054.90
(Rp.) (Rp.) (Rp.)
H PEKERJAAN KONSTRUKSI BAJA
Rangka Atap Showroom

1 Kolom
- SC2, WF 250x125x6x9 kg 695.60 15,200.00 10,573,120.00 - - - - 695.60 10,573,120.00
2 Frame Baja
- R2, WF 250x125x6x9 kg 1,379.36 15,200.00 20,966,272.00 - - - - 1,379.36 20,966,272.00
- R3, WF 200x100x5,5x8 kg 673.08 15,200.00 10,230,816.00 - - - - 673.08 10,230,816.00
- R4, WF 150x75x5x7 kg 105.00 15,200.00 1,596,000.00 - - - - 105.00 1,596,000.00
- G2, WF 150x75x5x7 kg 966.00 15,200.00 14,683,200.00 - - - - 966.00 14,683,200.00
3 Gording Canal "Pr" CNP 125x50x20x2.3 kg 1,736.00 15,200.00 26,387,200.00 - - - - 1,736.00 26,387,200.00
4 Rangka Listplank C 100x50x20x2.3 kg 276.66 15,200.00 4,205,232.00 - - - - 276.66 4,205,232.00
Dudukan Roller Blind ex. Toso, CNP 150x 50x20x2.3 kg 1,245.37 15,200.00 18,929,624.00 - - - - 1,245.37 18,929,624.00
5 Trekstang dia. 12 mm kg 214.76 15,200.00 3,264,352.00 - - - - 214.76 3,264,352.00
6 Ikatan Angin dia. 16 mm + turn buckle kg 237.77 15,200.00 3,614,104.00 - - - - 237.77 3,614,104.00
7 Base plate, Plat Sambung, Stiffener kg 941.20 15,200.00 14,306,240.00 - - - - 941.20 14,306,240.00
8 Baut-Baut HTB
- Baut M 16 mm bh 474.00 20,000.00 9,480,000.00 - - - - 474.00 9,480,000.00
- Baut gording M 12 mm bh 280.00 10,000.00 2,800,000.00 - - - - 280.00 2,800,000.00
9 Anchor Bolt
- Anchor Bolt dia. 20 mm bh 60.00 170,000.00 10,200,000.00 - - - - 60.00 10,200,000.00
10 Semen grouting bawah plat kolom ex Combextra GP t=25 mm m3 0.08 3,500,000.00 280,000.00 - - - - 0.08 280,000.00
11 Pengecatan dengan Zinchromate kg 8,470.80 1,200.00 10,164,960.00 - - - - 8,470.80 10,164,960.00
- 1 lapis dengan zinchromate ex ICI 60 micron
( Untuk yang tertutup plafond tdk perlu cat finish )
Canopy Samping Kanan (Service Reception)

1 Kolom
- R3, WF 350x175x7x11 kg 1,805.44 15,200.00 27,442,688.00 - - - - 1,805.44 27,442,688.00
- Hanger , WF 150x75x5x7 kg 72.80 15,200.00 1,106,560.00 - - - - 72.80 1,106,560.00
- Hanger, 2L 70x70x6 kg 423.63 15,200.00 6,439,206.40 - - - - 423.63 6,439,206.40
2 Gording Canal "Pr" CNP 200x75x20x3.2 kg 730.48 15,200.00 11,103,235.20 - - - - 730.48 11,103,235.20
CNP 150x50x20x2.3 kg 509.89 15,200.00 7,750,297.60 - - - - 509.89 7,750,297.60
3 Rangka Listplank C 100x50x20x2.3 kg 847.69 15,200.00 12,884,830.85 - - - - 847.69 12,884,830.85
5 Ikatan Angin dia. 16 mm + turn buckle kg 116.81 15,200.00 1,775,575.84 - - - - 116.81 1,775,575.84
7 Baut-Baut HTB
8 Anchor Bolt
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
8 Pipa Penggantung Stainless Steel dia. 4" m' 12.00 250,000.00 3,000,000.00 - - - - 12.00 3,000,000.00
(Rp.) (Rp.) (Rp.)
9 Pengecatan dengan Zinchromate kg 521.60 1,200.00 625,921.64 - - - - 521.60 625,921.64
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
( 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
( Untuk yang tertutup tdk perlu cat finish )
Struktur Penggantung Lampu Special Display

1 Rangka baja Double CNP 200x75x20x3.2 lgkp dgn perkuatan di rangka atap, utk Ls 1.00 10,000,000.00 10,000,000.00 - - 1.00 10,000,000.00
Penggantung lampu Special Display
(Estimasi beban ± 400 kg)
Total Pekerjaan Konstruksi Baja … 409,886,525.87 - - 409,886,525.87
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
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 - - - -
- Pertemuan Penutup Atap dengan talang m' 24.00 94,000.00 2,256,000.00 - - - - 24.00 2,256,000.00
Canopy Service Reception

1 Penutup atap, colorbond gelombang type New Clip Panel t=0,45 mm (TCT) m2 177.70 176,000.00 31,275,200.00 - - - - 177.70 31,275,200.00
2 Insulation for roof : Zeltech ZT 5BBR ex Cellcius Indoperkasa m2 177.70 70,000.00 12,439,000.00 177.70 12,439,000.00 - - - -
- Pertemuan Penutup Atap dengan dinding m' 23.00 94,000.00 2,162,000.00 - - - - 23.00 2,162,000.00
Total Pekerjaan Atap … 197,713,200.00 14,119,000.00 - 183,594,200.00
(Rp.) (Rp.) (Rp.)
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
Total Pekerjaan Waterproofing … 52,516,000.00 - - 52,516,000.00
Total Pekerjaan STRUKTUR 1,933,553,611.98 14,119,000.00 5,428,310.24 1,924,862,922.22
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
2 Plesteran Semen Biasa 1:5 + Acian Mortar Utama pada :

a Lantai 1 - area Showroom m2 731.40 65,000.00 47,541,000.00 - - - - 731.40 47,541,000.00
b Lantai 2 - area Office & Penunjang Bengkel m2 1,153.80 65,000.00 74,997,000.00 - - - - 1,153.80 74,997,000.00
c Lantai atap (parapet H=1 m) m2 110.00 65,000.00 7,150,000.00 - - - - 110.00 7,150,000.00
Total Pekerjaan Pasangan Batu bata & Plesteran … 304,268,000.00 - - 304,268,000.00
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 m 2
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 - - 79.49 21,621,280.00
R. VIP
6 Vinyl Ex Taco TV - 001 untuk R. VIP & Mushola Lt. 1 m2 - 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 1,000,000.00
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 60.00 27,600,000.00
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 :
- 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 ) m 2
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 m 2
9.90 165,000.00 1,633,500.00 - - - - 9.90 1,633,500.00
(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 m2 168.30 198,000.00 33,323,400.00 - - 95.50 18,909,000.00 263.80 52,232,400.00
Promotion Storage, File Room
- 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
4 Keramik 60x60 cm, type GT602036 D PORTLAND TAUPE ex. ROMAN GRANIT
- Toilet ( Unpolished ) m 2
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
- Mechanic Room, Musholla, koridor, locker room m2 85.40 165,000.00 14,091,000.00 52.10 8,596,500.00 - - 33.30 5,494,500.00

- Toilet Mekanik m2 18.50 171,000.00 3,163,500.00 - - - - 18.50 3,163,500.00
3 Keramik ex. Roman 20x20, Type G223003, Graniti Smoke
- Janitor m2 3.50 171,000.00 598,500.00 - - - - 3.50 598,500.00
4 Keramik ex. Roman 20x20 cm, Type G223003, Graniti Smoke
- R. Wudhu m 2
2.90 181,000.00 524,900.00 - - - - 2.90 524,900.00
5 Plint Aluminium + rubber warna abu-abu, h=10 cm fin Natural Anodized ex. ALEXINDO
- Penunjang bengkel m' 120.40 50,000.00 6,020,000.00 - - - - 120.40 6,020,000.00
Plint Keramik Cristalinne bown 10 x50 m' - 40,000.00 - 21.00 840,000.00 21.00 840,000.00
1 Pemasangan Karpet ex.Bali + underlayer utk R.Musholla t=1cm,Karpet type sajadah m2 18.90 750,000.00 14,175,000.00 - - - - 18.90 14,175,000.00
dipasang diatasnya, ending rapi, karpet sheet dipasang penuh
2 Pemasangan Karpet utk R.Istirahat Mekanik ex Bali + underlayer, ending rapi m2 35.07 750,000.00 26,301,562.50 - - - - 35.07 26,301,562.50
- Toilet, Wudhu, Musholla ( 1x0,4 ) m bh 3.00 600,000.00 1,800,000.00 - - - - 3.00 1,800,000.00
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
Total Pekerjaan Lantai … 437,704,392.50 107,067,370.00 61,028,775.00 391,665,797.50
C PEKERJAAN PELAPIS DINDING
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 Pada dinding 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
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
(Rp.) (Rp.) (Rp.)
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
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 - - - 118.30 23,660,000.00
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
Total Pekerjaan Pelapis Dinding … 94,178,600.00 25,072,500.00 28,583,600.00 97,689,700.00
D PEKERJAAN CURTAIN WALL
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
2 PEKERJAAN PENUTUP LISPLANK ATAS FASCIA
- GRC/Kalsiboard 6 mm + Rangka m2 195,401.60 - - - 37.76 7,378,364.42 37.76 7,378,364.42
- Pengecatan GRC/Kalsiboard m2 40,000.00 - - - 37.76 1,510,400.00 37.76 1,510,400.00
3 Curtain Wall, Sunergy, t=8 mm, colour Super Silver Dark Grey, with alumunium
frame / shopfront + assesories, ex. ASAHIMAS
- Lantai 2 : tampak depan, samping m2 147.93 925,000.00 136,835,250.00 - - - - 147.93 136,835,250.00
Note : Pek. CURTAIN WALL harus DILAKSANAKAN oleh Vendor SPESIALIS
3 Motion Line Acrylic warna Red Toyota uk.250x15x18 cm lngkp dgn struktur penggantung + bh 3.00 1,600,000.00 4,800,000.00 - - - - 3.00 4,800,000.00
LAMPU LED L=2,5 m + kabel NYM 2x1,5 mm (install lampu + kabel by Sipil,s/d diatas plafond)
4 Pillon kecil uk. t=2,40 m; l=75 cm; tebal=35 cm, termsk huruf acrylic merah dan Ls 1.00 18,000,000.00 18,000,000.00 - - - - 1.00 18,000,000.00
cutting sticker.
Total Pekerjaan Curtain Wall 390,635,250.00 231,000,000.00 216,788,764.42 376,424,014.42
E PEKERJAAN DINDING PARTISI GYPSUM
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
Total Pekerjaan Dinding Partisi Gypsum … 71,102,500.00 - 28,784,347.50 99,886,847.50
(Rp.) (Rp.) (Rp.)
F PEKERJAAN ALUMUNIUM COMPOSITE
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 99.53 87,088,750.00 - - 171.27 149,861,250.00
- 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
Total Pekerjaan Alumunium Composite … 280,700,000.00 87,088,750.00 2,285,000.00 195,896,250.00
G PEKERJAAN KOSEN, PINTU & JENDELA
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
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
- Free swing door (single door)
- Accessories
* Pull Handel Stainless Steel, Hollow 30x30 H = 60 cm
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
(Rp.) (Rp.) (Rp.)
- 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
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
- Daun Pintu Double Plywood T= 6 fin Laminate ex. TACO type New Canadian Mapple +
kaca intip ( Clear Glass ex Asahimas t=5 mm)
- Accesories :
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
- Jendela Kaca Mati (Clear Float Glass ex Asahimas t=6 mm)
- Loket termasuk Meja tatakan ambalan depan (luar+dlm) fin. HPL Laminate
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 - - - -
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 - - - -
- 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
- 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 - - - -
15 Pekerjaan Roller blind ex. Sharp Point u/ bag. Depan Lantai 1 m2 425,000.00 - - - 37.20 15,810,000.00 37.20 15,810,000.00
MOTOR PENGGERAK ROLLER BLIND (+INST & REMOTE) bh 6,000,000.00 - - - 4.00 24,000,000.00 4.00 24,000,000.00
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
16 Pekerjaan Roller blind ex.Sharp Point bag. Depan Lantai 2 (ADH, Branch Manager, & Salesman) m2 382,500.00 - - - 52.25 19,985,625.00 52.25 19,985,625.00
Door Closer type TS 68 ex DORMA

5 Type AD2 (uk 900x2150 mm), utk Janitor unit 1.00 500,000.00 500,000.00 1.00 500,000.00 - - - -
6 Type AD3 (uk 900x2150 mm), utk R. Cashier, Adm Unit, Pantry unit 4.00 500,000.00 2,000,000.00 4.00 2,000,000.00 - - - -
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
kaca intip ( Clear Glass ex Asahimas t=5 mm) + Louvre
- Jendela kaca mati (clear float glass ex Asahimas t=6 mm)
(Rp.) (Rp.) (Rp.)
- Accessories :
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
- 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 :
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)
- Accesories :
* Lock case type 8585 SN & cylinder DC 60 mm SN 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
- Jendela kaca mati (clear float glass ex Asahimas t=6 mm) + sticker sandblast
- Accessories :
* Casement & Friction Stay 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
- Accessories :
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
- Accessories :
Penggeseran ADW-5 ke R. Sales Unit 500,000.00 - - - 1.00 500,000.00 1.00 500,000.00
(Rp.) (Rp.) (Rp.)
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
- Accessories :
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
- 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)
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
- Jendela Kaca Mati + Geser (Clear Float Glass ex Asahimas t=6 mm)
11 Type AW-4 (uk.400x2600 mm) unit 3.00 550,000.00 1,650,000.00 - - - - 3.00 1,650,000.00
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 - - - -
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 - - - -
- Jendela kaca buka ( Clear Float Glass ex Asahimas t=6 mm )
- Accesories :
14 Type BV2B (uk.1650x500 mm) unit - 1,300,000.00 - - - 2.00 2,600,000.00 2.00 2,600,000.00
- Jendela kaca mati + buka ( Clear Float Glass ex Asahimas t=6 mm )
- Accesories :
15 Type BV3 (uk.2450x500 mm) unit 2.00 1,420,000.00 2,840,000.00 - - - - 2.00 2,840,000.00
- Accesories :
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
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
(Rp.) (Rp.) (Rp.)
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
- Daun Pintu PVC Louvre ex. Decodoor
- Accesories :
* Handel + Lockset type KC BL 8587 ET SN ex. DEKSON
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

1 Type AD1 (uk 900x2600 mm) unit 3.00 500,000.00 1,500,000.00 - - - - 3.00 1,500,000.00
2 Type AD2 (uk 900x2150 mm), utk Janitor unit 1.00 500,000.00 500,000.00 - - - - 1.00 500,000.00
3 Type AD3 (uk 900x2150 mm), utk Sales Adm, File Room, Promotion Storage, R. Server & unit 5.00 500,000.00 2,500,000.00 5.00 2,500,000.00 - - - -
Panel
4 Type GD-3 (uk. 3650x2150 mm) utk Meeting Room unit 1.00 500,000.00 500,000.00 1.00 500,000.00 - - - -
5 Type ADW-1B (uk. 1800x2600 mm) utk R. Training unit 1.00 500,000.00 500,000.00 - - - - 1.00 500,000.00
6 Type ADW-3 (uk. 1500x2150 mm) utk R. Salesman unit 1.00 500,000.00 500,000.00 - - - - 1.00 500,000.00
7 Type ADW-5 (uk. 3200x2150 mm) utk R. Branch Manager unit 1.00 500,000.00 500,000.00 - - - - 1.00 500,000.00
Total Kosen, Pintu & Jendela, Door Closer 541,830,000.00 333,205,000.00 199,189,892.50 407,814,892.50
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 - - - - - - -
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
k. Penutupan dan Perapihan Lubang Plafond krn TV gantung area SA titik 95,000.00 - - - 4.00 380,000.00 4.00 380,000.00
2 Lantai 2 - Office & Penunjang Bengkel

a Plafond Gypsum board t=9 mm ex. KNAUF/ELEPHANT + Rangka Hollow, t=0.7 mm, uk. m2 336.30 113,000.00 38,001,900.00 - - - - 336.30 38,001,900.00
4x4cm+2x4cm & penggantung, termsk pelubangan lampu area Office & Penunjang Bengkel
Plafond Depan Tangga Workshop m2 113,000.00 - - - 12.47 1,409,110.00 12.47 1,409,110.00
b Gypsum t=9 mm ex KNAUF/ELEPHANT, lgkp dgn Up Ceiling + Rgk Hollow, t=0.7 mm, uk. m2 30.87 155,000.00 4,784,850.00 - - - - 30.87 4,784,850.00
4x4cm + 2x4cm & penggantung, termasuk pelubangan untuk lampu R. Meeting
(Rp.) (Rp.) (Rp.)
c Gypsum WR t=9 mm ex.KNAUF/ELEPHANT+ Rangka Hollow,t=0.7 mm, uk.4x4cm+2x4cm m2 52.90 132,000.00 6,982,800.00 28.00 3,696,000.00 - - 24.90 3,286,800.00
& penggantung, termasuk pelubangan lampu & dilengkapi manhole 1 buah/toilet
untuk : Toilet Pria/Wanita, Janitor, Wudhu
d List Stainless Steel Mirror U uk. 1x1 cm untuk plafond gypsum (area Office) m' 322.30 65,000.00 20,949,500.00 322.30 20,949,500.00 - - - -
e List alumunium U uk. 1x1 cm untuk plafond gypsum (area Penunjang Bengkel) m' 120.40 25,000.00 3,010,000.00 - - 322.30 8,057,500.00 442.70 11,067,500.00
f Up Ceilling Plafond R. Meeting m' 250,000.00 - - - 20.00 5,000,000.00 20.00 5,000,000.00
g Pengecatan & Perapihan Bekas Bongkaran Up Ceilling Plafond R. Meeting Ls 2,250,000.00 - - - 1.00 2,250,000.00 1.00 2,250,000.00
h Pembuatan Manhole pada Plafond titik 350,000.00 - - - 4.00 1,400,000.00 4.00 1,400,000.00
i Perubahan dan Perapihan kembali titik lampu Dining Room akibat perluasan R. Sales titik 125,000.00 - - - 4.00 500,000.00 4.00 500,000.00
Total Pekerjaan Plafond … 267,628,150.00 24,645,500.00 33,275,243.10 276,257,893.10
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
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
6 Pengecatan Plafond Gypsum dengan Vinyl Acrylic Emultion Paint
ex. ICI type Dulux Brilliant White
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
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
Total Pekerjaan Pengecatan … 89,230,675.00 700,000.00 - 88,530,675.00
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
(Rp.) (Rp.) (Rp.)
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 - - - -
(Rp.) (Rp.) (Rp.)
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
- Perubahan Arah pintu Cubicle Toilet Wanita unit - 500,000.00 - - - 1.00 500,000.00 1.00 500,000.00
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 - - - -
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
dgn kunci ex. HAFELE, engsel sendok & handle.
Lantai 2 - Toilet Office

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 - - 1.00 475,000.00 7.00 3,325,000.00
5 Lavatory ex. TOTO type LW 595 J, TX 126 LE, THX 1A-5NV1, TX 277 SV1 (x2), unit 2.00 4,500,000.00 9,000,000.00 - - - - 2.00 9,000,000.00
TSP 0225 W
6 Meja Wastafel Top Table + Ambalan Granite Alam Black Gold (ex. Spanyol) unit 2.00 2,500,000.00 5,000,000.00 2.00 5,000,000.00 - - - -
p = 135 cm, l = 60 cm
dirubah ukuran p = 135 cm, l = 60 cm, t = 46 cm unit - 4,500,000.00 - - - 2.00 9,000,000.00 2.00 9,000,000.00
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 - 1,450,000.00 - - - 2.00 2,900,000.00 2.00 2,900,000.00
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 - - - -
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
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
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
(Rp.) (Rp.) (Rp.)
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
(Rp.) (Rp.) (Rp.)
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.
Lantai 2 - Toilet Mekanik

1 Closet Jongkok ex. TOTO type CE 7 unit 2.00 400,000.00 800,000.00 - - - - 2.00 800,000.00
2 Fixed Shower Head tipe TX 422 S + TX 421 SCNC ex. TOTO unit 3.00 2,250,000.00 6,750,000.00 - - - - 3.00 6,750,000.00
3 Floor Drain ex TOTO type TX 1 B unit 8.00 475,000.00 3,800,000.00 1.00 475,000.00 - - 7.00 3,325,000.00
4 Kran Air ex. TOTO type T 23 BQ 13 N unit 4.00 400,000.00 1,600,000.00 - - - - 4.00 1,600,000.00
5 Urinoir type U 57 M ex. TOTO warna putih unit 3.00 2,350,000.00 7,050,000.00 - - - - 3.00 7,050,000.00
6 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 2.00 2,340,000.00
R. Wudhu
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
Total Pekerjaan Sanitair 319,010,000.00 113,505,000.00 61,628,333.33 267,133,333.33
K PEKERJAAN FINISHING TANGGA
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.
Total Pekerjaan Finishing Tangga … 80,070,000.00 - - 80,070,000.00
Total Pekerjaan ARSITEKTUR 2,876,357,567.50 922,284,120.00 631,563,955.85 2,585,637,403.35
3 PEKERJAAN PENUNJANG AREA SHOWROOM
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)
(Rp.) (Rp.) (Rp.)
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' - 1,700,000.00 - - - 8.50 14,450,000.00 8.50 14,450,000.00
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
7 Recover Kursi unit - 700,000.00 - - - 13.00 9,100,000.00 13.00 9,100,000.00
8 Pekerjaan Kursi Area Mushola Lantai 1 unit - 3,750,000.00 - - - 1.00 3,750,000.00 1.00 3,750,000.00
9 Pekerjaan Sticker 3M untuk Tangga Showroom dan Workshop unit - 1,250,000.00 - - - 2.00 2,500,000.00 2.00 2,500,000.00
10 Pekerjaan Cutting Sticker Petunjuk arah R. VIP unit - 450,000.00 - - - 2.00 900,000.00 2.00 900,000.00
Total Pekerjaan Penunjang area … 54,175,000.00 - 78,767,844.37 132,942,844.37

TOTAL PEKERJAAN BANGUNAN SHOWROOM & OFFICE 4,864,086,179.48 936,403,120.00 715,760,110.46 4,643,443,169.94
Hal :-
Sub : PEKERJAAN BANGUNAN WORKSHOP

NO URAIAN PEKERJAAN SAT HARGA SATUAN KETERANGAN
VOLUME JUMLAH HARGA (Rp.) VOLUME JUMLAH HARGA (Rp.) VOLUME JUMLAH HARGA (Rp.) Harga Baru Harga Lama VOLUME JUMLAH HARGA (Rp.)
(Rp.)
PEKERJAAN STRUKTUR

penulangan 4 D13 (termasuk Biaya Pemancangan dan penyambungan) m' 522.00 206,000.00 107,532,000.00 - - - - 522.00 107,532,000.00
Sub Total Pekerjaan Pondasi Tiang Pancang… 109,852,000.00 - - - - 109,852,000.00
B PEKERJAAN TANAH
1 Pekerjaan Galian Tanah

a Pile cap m3 15.40 70,000.00 1,078,140.00 - - - - 15.40 1,078,140.00
b Tie Beam m3 45.58 70,000.00 3,190,757.50 - - - - 45.58 3,190,757.50

a Pile cap m3 7.18 40,000.00 287,010.00 - - - - 7.18 287,010.00
b Tie Beam m3 15.70 40,000.00 628,160.00 - - - - 15.70 628,160.00
Sub Total Pekerjaan Tanah … 5,184,067.50 - - - - 5,184,067.50
1 Urugan Pasir setebal 10 cm di bawah :

a Pile cap m3 1.46 250,000.00 364,875.00 - - - - 1.46 364,875.00
b Tie Beam m3 7.89 250,000.00 1,973,625.00 - - - - 7.89 1,973,625.00

a Pile cap m3 0.73 750,000.00 547,312.50 - - - - 0.73 547,312.50
b Tie Beam m3 3.95 750,000.00 2,960,437.50 - - - - 3.95 2,960,437.50
c Plat Lantai Dasar m3 36.83 750,000.00 27,625,120.31 - - - - 36.83 27,625,120.31

Sub Total Pekerjaan Urugan Pasir & Lantai Kerja … 99,771,659.06 - - - - 99,771,659.06
D PEKERJAAN PEMBESIAN / TULANGAN
1 Pile Cap
- PC1 (dia. 13 mm) kg 158.12 10,200.00 1,612,787.97 - - - - 158.12 1,612,787.97
- PC2 (dia. 16, 13 mm) kg 608.54 10,200.00 6,207,086.61 - - - - 608.54 6,207,086.61
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
- TB3 (dia. 16, 10 mm) kg 614.72 10,200.00 6,270,105.85 - - - - 614.72 6,270,105.85
- TB4 (dia. 13, 10 mm) kg 524.40 10,200.00 5,348,901.64 - - - - 524.40 5,348,901.64
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
- PD1 (dia. 16, 10 mm) kg 597.36 10,200.00 6,093,082.42 - - - - 597.36 6,093,082.42
- PD2 (dia. 13, 10 mm) kg 231.34 10,200.00 2,359,716.02 - - - - 231.34 2,359,716.02
Pekerjaan Tambah Kurang Proyek Auto 2000 Tulungagung Workshop 24

(Rp.)
Lantai 2
- K2 (dia. 16, 10 mm) kg 198.75 10,200.00 2,027,207.06 - - - - 198.75 2,027,207.06
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
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
- B3 (dia. 16, 10 mm) kg 94.45 10,200.00 963,367.56 - - - - 94.45 963,367.56
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
- 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
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
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
- Tangga Workshop ( dia 16, 13, 10 mm ) kg 698.25 10,200.00 7,122,107.62 - - - - 698.25 7,122,107.62
Sub Total Pekerjaan Pembesian / Tulangan … 131,180,381.16 - - - - 131,180,381.16
E PEKERJAAN BEKISTING
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
- Lantai 2 m2 10.88 200,000.00 2,176,000.00 - - - - 10.88 2,176,000.00
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
- Lantai Atap (termsk utk Janggutan Beton) m2 30.25 125,000.00 3,781,250.00 - - - - 30.25 3,781,250.00
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
6 Bekisting multipleks 12 mm + stoot werk untuk plat lantai :
- Plat atap/talang (termasuk penutup samping) m2 30.29 125,000.00 3,786,750.00 - - - - 30.29 3,786,750.00
- Tangga Workshop (termsk tanggulan b=10 cm) m2 19.10 125,000.00 2,387,435.58 - - - - 19.10 2,387,435.58
Sub Total Pekerjaan Bekisting … 51,521,703.71 - - - - 51,521,703.71
F PEKERJAAN BETON (K - 250)
1 Pile Cap
- PC 1 (50x50x70 cm) m3 1.23 860,000.00 1,053,500.00 - - - - 1.23 1,053,500.00
- PC 2 (50x125x70 cm) m3 4.81 860,000.00 4,138,750.00 - - - - 4.81 4,138,750.00
2 Tie Beam
- TB1 ( 25x50 cm ) m3 11.66 860,000.00 10,029,750.00 - - - - 11.66 10,029,750.00
- TB3 ( 20x40 cm ) m3 3.32 860,000.00 2,855,200.00 - - - - 3.32 2,855,200.00
- TB4 ( 20x30 cm ) m3 3.05 860,000.00 2,626,440.00 - - - - 3.05 2,626,440.00
3 Kolom
a Lantai 1
- K2 ( 40x40 cm ) m3 1.76 860,000.00 1,513,600.00 - - - - 1.76 1,513,600.00
- PD1 ( 45x35 cm ) m3 3.82 860,000.00 3,284,662.50 - - - - 3.82 3,284,662.50
- PD2 ( 30x25 cm ) m3
1.12 860,000.00 964,275.00 - - - - 1.12 964,275.00
b Lantai 2
- K2 ( 40x40 cm ) m3 1.09 860,000.00 935,680.00 - - - - 1.09 935,680.00

(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
b Balok Lantai Atap
- B2 ( 30x60 cm ) m3 2.88 860,000.00 2,476,800.00 - - - - 2.88 2,476,800.00
- B3 ( 25x50 cm ) m3 0.63 860,000.00 537,500.00 - - - - 0.63 537,500.00
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
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
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
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
Sub Total Pekerjaan Beton (K-250) … 136,995,764.00 - - - - 136,995,764.00
G PEKERJAAN KONSTRUKSI BAJA

Rangka Atap Bengkel
1 Kolom
- SC1, WF 350x175x7x11 kg 3,029.57 15,200.00 46,049,433.60 - - - - 3,029.57 46,049,433.60
- SC2, WF 250x125x6x9 kg 650.02 15,200.00 9,880,243.20 - - - - 650.02 9,880,243.20
- SC3, WF 200x100x5.5x8 kg 53.25 15,200.00 809,400.00 - - - - 53.25 809,400.00
2 Frame Baja
- R1, WF 300x150x6.5x9 kg 4,649.16 15,200.00 70,667,171.20 - - - - 4,649.16 70,667,171.20
- R4, WF 150x75x5x7 kg 689.08 15,200.00 10,474,016.00 - - - - 689.08 10,474,016.00
- R6, WF 350x175x7x11 Modifikasi kg 1,476.10 15,200.00 22,436,659.20 - - - - 1,476.10 22,436,659.20
- G1, WF 200x100x5.5x8 kg 440.91 15,200.00 6,701,832.00 - - - - 440.91 6,701,832.00
- G2, WF 150x75x5x7 kg 784.00 15,200.00 11,916,800.00 - - - - 784.00 11,916,800.00
3 Gording Canal
Gording Canal "Pr" CNP 150x50x20x2.3 kg 4,266.84 15,200.00 64,855,968.00 - - - - 4,266.84 64,855,968.00
4 Rangka Listplank C 100x50x20x2.3 kg 1,587.59 15,200.00 24,131,402.74 - - - - 1,587.59 24,131,402.74
Rangka CLADDING C 150x65x20x3.2 kg 3,565.35 15,200.00 54,193,320.00 - - - - 3,565.35 54,193,320.00
6 Ikatan Angin + turn buckle dia. 16 mm kg 616.47 15,200.00 9,370,283.20 - - - - 616.47 9,370,283.20
7 Base plate, Plat Sambung, Stiffener kg 2,873.66 15,200.00 43,679,676.24 - - - - 2,873.66 43,679,676.24
8 Baut-Baut HTB
- Baut dia. 20 mm bh 672.00 25,000.00 16,800,000.00 - - - - 672.00 16,800,000.00
- Baut dia. 16 mm bh 426.00 20,000.00 8,520,000.00 - - - - 426.00 8,520,000.00
- Baut dia. 12 mm bh 600.00 10,000.00 6,000,000.00 - - - - 600.00 6,000,000.00
9 Anchor Bolt
10 Semen grouting bawah plat kolom ex Combextra GP t=2,5 cm m3
0.06 3,500,000.00 212,406.25 - - - - 0.06 212,406.25
- 2 lapis dengan finish cat ex MOWILEX MIDDLE GREY 535
Sub Total Pekerjaan Konstruksi Baja … 498,694,314.69 - - - - 498,694,314.69

(Rp.)
H PEKERJAAN PENUTUP ATAP
Workshop
2 Insulation for roof : Zeltech ZT 5BBR ex Cellcius Indoperkasa m 2
870.50 70,000.00 60,935,000.00 - - - - 870.50 60,935,000.00
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 - - - - 66.60 33,300,000.00
ex. MULFORD
4 Talang FRP ( termasuk bak talang ) t = 3 mm + penggantung plat strip 50x5, L max 50 c m' 136.50 650,000.00 88,725,000.00 - - - - 136.50 88,725,000.00
- Nok m' 29.30 diganti ridge ventilator 29.30 diganti ridge ventilator
- Pertemuan Cladding m' 157.90 94,000.00 14,842,600.00 - - - - 157.90 14,842,600.00
6 Corrugated Steel, zinc-aluminium gelombang type Union S-Roof t=0,4 mm (TCT) m 2
140.70 103,000.00 14,492,100.00 - - - - 140.70 14,492,100.00
ex. UNION METAL untuk Penutup Listplank
7 Corrugated Steel, zinc-aluminium gelombang type Union S-Roof t=0,4 mm (TCT) m 2
528.20 103,000.00 54,404,600.00 - - - - 528.20 54,404,600.00
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
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 31,005,000.00 62.01 31,005,000.00
t=1.5 mm,
10 Potong Cladding Workshop Ls 1,000,000.00 - - - 1.00 1,000,000.00 1,000,000.00 1.00 1,000,000.00
Sub Total Pekerjaan Penutup Atap … 440,309,800.00 - 32,005,000.00 1,000,000.00 31,005,000.00 472,314,800.00
I PEKERJAAN WATERPROOFING
a Lantai 1
- Toilet Bengkel, R. Wudhu (dinding) m2 27.30 70,000.00 1,911,000.00 - - - - 27.30 1,911,000.00
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 32.30 230,000.00 7,429,000.00 - - - - 32.30 7,429,000.00
Sub Total Pekerjaan Waterproofing … 9,340,000.00 - - - - 9,340,000.00
Sub Total Pekerjaan STRUKTUR 1,482,849,690.11 - 32,005,000.00 1,000,000.00 31,005,000.00 1,514,854,690.11
PEKERJAAN ARSITEKTUR

1 Pekerjaan batu bata t = 120 mm 1:5 lengkap dengan Balok dan Kolom Praktis
a Lantai 1 m2 446.50 175,000.00 78,137,500.00 - - - - 446.50 78,137,500.00
b Lantai atap (parapet H=1 m) m2 16.00 175,000.00 2,800,000.00 - - - - 16.00 2,800,000.00

a Lantai 1 m2 893.00 65,000.00 58,045,000.00 - - - - 893.00 58,045,000.00
b Lantai atap (parapet H=1 m) m2 32.00 65,000.00 2,080,000.00 - - - - 32.00 2,080,000.00
Sub Total Pekerjaan Pasangan Batu bata & Plesteran … 141,062,500.00 - - 141,062,500.00

(Rp.)
B PEKERJAAN LANTAI
1 Keramik 30x30 cm type G 337106 Vivaz Bianco ex ROMAN untuk :

- Lantai 1 : Parts Warehouse m2 41.00 165,000.00 6,765,000.00 - - - - 41.00 6,765,000.00
- Lantai 1 : PDS Storage, PDS Room m 2
11.95 165,000.00 1,971,750.00 - - - - 11.95 1,971,750.00
- Lantai 2 : Locker, koridor m2 13.30 165,000.00 2,194,500.00 - - - - 13.30 2,194,500.00
- Lantai 1 : Toilet Bengkel m2 5.70 171,000.00 974,700.00 - - - - 5.70 974,700.00
4 Keramik 33.3x33.3 cm G362242 Adelaide Coffee ex. Roman
- Lantai 1 : R. Wudhu m2 3.16 181,000.00 571,960.00 3.16 571,960.00 - - - -
- Diganti Graniti Papper m2 - 171,000.00 - - - 3.16 540,360.00 540,360.00 3.16 540,360.00
5 Heavy Duty Ceramic 10x20 ex. Terra Cotta untuk :
- Lantai 1 : Stall GR, SST Room, R. Oil & Material, Tools, Engine Repair, Mechanic Stand Bym2 635.40 345,000.00 219,213,000.00 - - - - 635.40 219,213,000.00
area bawah tangga
6 Granite Tile 60x60 cm, type Bianco Travertino, Polished, ex. INDO GRESS
- Lantai 1 : koridor, Musholla m2 12.40 338,000.00 4,191,200.00 12.40 4,191,200.00 - - - -
7 Plint Keramik 10x30 cm type G 337106 Vivaz Bianco ex ROMAN
- Lantai 1 : Parts Warehouse m' 27.20 50,000.00 1,360,000.00 - - - - 27.20 1,360,000.00
8 Plint keramik uk. 10x30 cm type 337104 Vivaz Perla ex ROMAN
- Lantai 1 : SST Room, R. Oil & Material, Tools m' 38.00 50,000.00 1,900,000.00 - - - - 38.00 1,900,000.00
- Lantai 2 : Locker, koridor m' 17.00 50,000.00 850,000.00 - - - - 17.00 850,000.00
9 Plint Heavy Duty Ceramic 10x20 cm ex.Terra Cotta
- Lantai 1 : Engine Repair,Mechanic Stand by,koridor,pertemuan ddg showroom & bengkel m' 48.60 70,000.00 3,402,000.00 - - - - 48.60 3,402,000.00
10 Plint Aluminium + rubber warna abu-abu, h=10 cm fin Natural Anodized ex. ALEXINDO
- Lantai 1 : koridor, Musholla m' 15.50 50,000.00 775,000.00 - - - - 15.50 775,000.00
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

1 Pemasangan Karpet ex.Bali + underlayer utk R.Musholla t=1 cm, Karpet type sajadah m2 9.80 750,000.00 7,350,000.00 - - - - 9.80 7,350,000.00
dipasang diatasnya, ending rapi, karpet sheet dipasang penuh
- R. Wudhu, Musholla ( 1x0,4 ) m bh 2.00 600,000.00 1,200,000.00 2.00 1,200,000.00 - - - -
Sub Total Pekerjaan Lantai … 259,619,110.00 5,963,160.00 540,360.00 - 540,360.00 254,196,310.00
C PEKERJAAN PELAPIS DINDING KERAMIK
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
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
Sub Total Pekerjaan Pelapis Dinding … 7,360,000.00 - - - - 7,360,000.00

(Rp.)
D PEKERJAAN KUSEN, PINTU & JENDELA
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
- Kusen Alumunium Natural Anodized 3"x1 1/4" ex. Alexindo (tanpa door closer) (tanpa door closer)
- Accessories :
* 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
- Accessories :
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
- Accesories :
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
- Accessories :
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
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
- Jendela Kaca Geser (Clear Float Glass ex Asahimas t=6 mm)

(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
- 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
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
- Accesories :
10 Type BV2A (uk.1650x500 mm) Musholla unit 1.00 970,000.00 970,000.00 1.00 970,000.00 - - - -
- Accesories :
11 Type AW-5 (uk.400x2600 mm) Musholla unit - 550,000.00 - - - 3.00 1,650,000.00 1,650,000.00 3.00 1,650,000.00
12 Type BV2B (uk.1650x500 mm) unit 3.00 1,300,000.00 3,900,000.00 - - 7.00 9,100,000.00 9,100,000.00 10.00 13,000,000.00
- Accesories :
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

1 Type AD-1 (uk 900x2600 mm) unit 2.00 500,000.00 1,000,000.00 2.00 1,000,000.00 - - - -
2 Type AD-4 (uk.1900x2600 mm) utk Engine Repair unit 1.00 500,000.00 500,000.00 1.00 500,000.00 - - - -
3 Type ADW-2 (uk.1800x2600 mm) utk R. SST unit 1.00 500,000.00 500,000.00 1.00 500,000.00 - - - -
4 Type ADW-4 (uk. 2850x2600 mm) utk Part Warehouse unit 1.00 500,000.00 500,000.00 1.00 500,000.00 - - - -
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
- Accessories :
2 Type AW-5 (uk.400x2600 mm) unit 3.00 550,000.00 1,650,000.00 - - - - 3.00 1,650,000.00

(Rp.)
3 Type BV1 (uk.850x500 mm) unit 1.00 750,000.00 750,000.00 1.00 750,000.00 - - - -
- Accesories :
4 Type BV2A (uk.1650x500 mm) unit 1.00 970,000.00 970,000.00 1.00 970,000.00 - - - -
- Accesories :
5 Type BV2B (uk.1650x500 mm) unit - 1,300,000.00 - - - 2.00 2,600,000.00 2,600,000.00 2.00 2,600,000.00
- Accesories :
6 Type LV-1 (uk 4825x1000 mm) unit 4.00 6,950,000.00 27,800,000.00 4.00 27,800,000.00 - - - -
- Steel Canal fin OP + Frame Alumunium Natural Anodized 3"x1 1/4" ex. Alexindo
- Alumunium Louvre, t=0.8 mm

1 Type AD3 (uk 900x2150 mm) unit 1.00 500,000.00 500,000.00 1.00 500,000.00 - - - -
Total Pek. Kosen, Pintu & Jendela serta Door Closer …(A)+(A')+(B)+(B') 169,130,000.00 106,100,000.00 13,350,000.00 - 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.
- area Office Workshop m2 136.80 113,000.00 15,458,400.00 - - - - 136.80 15,458,400.00
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
Lantai 2
1 Plafond Gypsum board t=9 mm ex. KNAUF/ELEPHANT + Rangka Hollow, t=0.7 mm, uk.
- area Office Workshop m2 28.00 113,000.00 3,164,000.00 - - - - 28.00 3,164,000.00
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
Sub Total Pekerjaan Plafond … 22,569,900.00 - - - - 22,569,900.00

(Rp.)
F PEKERJAAN PENGECATAN
- Lantai 1 m2 100.90 40,000.00 4,036,000.00 - - - - 100.90 4,036,000.00
- Lantai atap (parapet H=1 m) m2 32.00 40,000.00 1,280,000.00 - - - - 32.00 1,280,000.00
- Lantai 1 m2 102.10 25,000.00 2,552,500.00 - - - - 102.10 2,552,500.00
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
Oli, Gudang Bahan, SST, Waiting Foreman
4 Pengecatan Plafond Gypsum dengan Vinyl Acrylic Emultion Paint
- Lantai 1 m2 136.80 25,000.00 3,420,000.00 - - - - 136.80 3,420,000.00
- Lantai 2 m2 28.00 25,000.00 700,000.00 - - - - 28.00 700,000.00
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
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
7 Pengecatan Dinding Dalam Part Warehouse + border Water Base AGE ex. Mowilex, m2 40,000.00 - - - 44.80 1,792,000.00 1,792,000.00 44.80 1,792,000.00
dirubah menjadi full white
Sub Total Pekerjaan Pengecatan … 22,830,125.00 - 1,792,000.00 - 1,792,000.00 24,622,125.00
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
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
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
R. Wudhu
Sub Total Pekerjaan Sanitair … 9,845,000.00 - - - - 9,845,000.00
H PEKERJAAN FINISHING TANGGA
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
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 finm' 21.00 1,700,000.00 35,700,000.00 - - - - 21.00 35,700,000.00
Duco Silver Metalic lengkap dengan angkur dia. 8 mm
Sub Total Pekerjaan Finishing Tangga … 37,927,500.00 - - - - 37,927,500.00
Sub Total Pekerjaan ARSITEKTUR 670,344,135.00 112,063,160.00 15,682,360.00 - 15,682,360.00 573,963,335.00

(Rp.)
PEKERJAAN PENUNJANG AREA BENGKEL
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
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
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
( 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 finm' 16.70 1,700,000.00 28,390,000.00 - - - - 16.70 28,390,000.00
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 13,104,000.00 67.20 13,104,000.00
6 Bobok Beton R. Sparepart akibat perubahan elevasi Ls 2,000,000.00 - - - 1.00 2,000,000.00 2,000,000.00 1.00 2,000,000.00
7 Plat Bordes untuk Gutter Workshop Unit 375,000.00 - - - 3.00 1,125,000.00 1,125,000.00 3.00 1,125,000.00
Sub Total Pekerjaan Penunjang … 76,410,000.00 3,500,000.00 16,229,000.00 16,229,000.00 - 89,139,000.00
TOTAL PEKERJAAN BANGUNAN WORKSHOP 2,229,603,825.11 115,563,160.00 63,916,360.00 17,229,000.00 46,687,360.00 2,177,957,025.11
-
-

Hal :-
Sub : PEKERJAAN BANGUNAN WASHING STALL

NO URAIAN PEKERJAAN SAT HARGA SATUAN JUMLAH HARGA JUMLAH HARGA JUMLAH HARGA JUMLAH HARGA
VOLUME VOLUME VOLUME Harga Baru Harga Lama VOLUME
(Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
PEKERJAAN STRUKTUR

2 Pemotongan Kepala Tiang Pancang unit 11.00 80,000.00 880,000.00 - - - - 11.00 880,000.00
B PEKERJAAN TANAH

a Pile cap m3 4.58 70,000.00 320,320.00 - - - - 4.58 320,320.00
b Tie Beam m3 17.77 70,000.00 1,243,550.00 - - - - 17.77 1,243,550.00

- Pile cap m3 2.39 40,000.00 95,700.00 - - - - 2.39 95,700.00
- Tie Beam m3 6.43 40,000.00 257,320.00 - - - - 6.43 257,320.00
Sub Total Pekerjaan Tanah … 1,916,890.00 - - - - 1,916,890.00
Pekerjaan Urugan Pasir

1 Urugan Pasir, setebal 10 cm di bawah :
- Pile cap m3 0.54 250,000.00 134,750.00 - - - - 0.54 134,750.00
- Tie Beam m3 3.51 250,000.00 878,375.00 - - - - 3.51 878,375.00
Pekerjaan lantai kerja

2 Lantai Kerja Adukan 1:3:5 tebal = 5 cm di bawah :
- Pile cap m3 0.27 750,000.00 202,125.00 - - - - 0.27 202,125.00
- Tie Beam m3 1.76 750,000.00 1,317,562.50 - - - - 1.76 1,317,562.50
- Plat Lantai Dasar m3 6.79 750,000.00 5,091,984.38 - - - - 6.79 5,091,984.38

Sub Total Pekerjaan Urugan Pasir & Lantai Kerja … 19,845,559.38 - - - - 19,845,559.38
D PEKERJAAN PEMBESIAN / TULANGAN
1 Pile cap
- PC1 (dia. 19, 13 mm) kg 404.68 10,200.00 4,127,700.49 - - - - 404.68 4,127,700.49
2 Tie Beam
- TB1 (dia. 13, 10 mm) kg 652.67 10,200.00 6,657,208.36 - - - - 652.67 6,657,208.36
- TB2 (dia. 10, 8 mm) kg 120.11 10,200.00 1,225,162.07 - - - - 120.11 1,225,162.07
3 Kolom Pedestal
- PD (dia. 13, 10 mm) kg 287.17 10,200.00 2,929,093.28 - - - - 287.17 2,929,093.28
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
Sub Total Pekerjaan Pembesian / Tulangan … 23,477,810.96 - - - - 23,477,810.96
Pekerjaan Tambah Kurang Proyek Auto 2000 Tulungagung Washing Stall 34

(Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
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
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
4 Bekisting multipleks 12 mm + stoot werk plat lantai ( tepi ) m2 3.39 125,000.00 424,332.03 - - - - 3.39 424,332.03
Sub Total Pekerjaan Bekisting … 10,440,682.03 - - - - 10,440,682.03
F PEKERJAAN BETON (K - 250)
1 Pile cap
- PC1 (50x50x50 cm) m3 1.38 860,000.00 1,182,500.00 - - - - 1.38 1,182,500.00
2 Tie Beam
- TB1 ( 20x40 cm ) m3
9.90 860,000.00 8,510,560.00 - - - - 9.90 8,510,560.00
- TB2 ( 15x25 cm ) m3 2.23 860,000.00 1,915,650.00 - - - - 2.23 1,915,650.00
3 Kolom Pedestal
- PD ( 30x35 cm ) m3 1.85 860,000.00 1,589,280.00 - - - - 1.85 1,589,280.00
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
Sub Total Pekerjaan Beton (K-250) … 30,714,416.25 - - - - 30,714,416.25
Rangka Atap Washing Stall

1 Kolom
- SC2, WF-250x125x6x9 kg 989.82 15,200.00 15,045,324.80 - - - - 989.82 15,045,324.80
- SC4, WF-150x75x5x7 kg 61.60 15,200.00 936,320.00 - - - - 61.60 936,320.00
2 Frame Baja
- R1, WF 200x100x5,5x8 kg 596.40 15,200.00 9,065,280.00 - - - - 596.40 9,065,280.00
- R2, WF 150x75x5x7 kg 315.28 15,200.00 4,792,256.00 - - - - 315.28 4,792,256.00
- R3, CT WF 350x175x7x11 kg 363.07 15,200.00 5,518,694.40 363.07 5,518,694.40 - - - -
- G1, WF 150x75x5x7 kg 427.00 15,200.00 6,490,400.00 - - - - 427.00 6,490,400.00
3 Gording Canal "Pr" 2CNP 125x50x20x2.3 kg 2,238.76 15,200.00 34,029,212.80 708.97 10,776,374.40 - - 1,529.79 23,252,838.40
4 Rangka Cladding "CL" CNP 150x65x20x3,2 kg 498.15 15,200.00 7,571,880.00 - - - - 498.15 7,571,880.00
5 Trekstang dia. 12 mm kg 123.04 15,200.00 1,870,222.59 21.31 323,854.85 - - 101.73 1,546,367.74
6 Ikatan Angin + turn buckle dia. 16 mm kg 136.22 15,200.00 2,070,603.58 88.07 1,338,600.04 - - 48.16 732,003.55
7 Base plate, Plat Sambung, Stiffener kg 718.67 15,200.00 10,923,774.27 45.38 689,836.80 - - 673.29 10,233,937.47
8 Baut-Baut HTB
- Baut dia. 24 mm bh 96.00 30,000.00 2,880,000.00 - - - - 96.00 2,880,000.00
- Baut dia. 16 mm bh 288.00 20,000.00 5,760,000.00 - - - - 288.00 5,760,000.00
8 Anchor Bolt
9 Semen grouting bawah plat kolom ex Combextra GP t=2,5 cm m3 0.03 3,500,000.00 101,062.50 - - - - 0.03 101,062.50
10 Pengecatan dengan Zinchromate kg 6,468.02 2,300.00 14,876,455.75 2,888.76 6,644,157.75 - - 3,579.26 8,232,298.00
Sub Total Pekerjaan Konstruksi Baja … 135,811,486.70 25,291,518.24 - - - 110,519,968.46

(Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
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
2 Insulation for roof : Zeltech ZT 5BBR ex Cellcius Indoperkasa m 2
109.30 70,000.00 7,651,000.00 109.30 7,651,000.00 - - - -
- Pertemuan Talang dengan atap m' 23.00 94,000.00 2,162,000.00 - - - - 23.00 2,162,000.00
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
ex. UNION METAL untuk Penutup Cladding
Sub Total Pekerjaan Penutup Atap … 49,177,300.00 15,954,426.00 - - - 33,222,874.00
Sub Total Pekerjaan STRUKTUR 313,052,145.31 41,245,944.24 - - - 271,806,201.07
- Lantai 1 : Washing Stall termasuk Used Oil m2 71.30 175,000.00 12,477,500.00 - - - - 71.30 12,477,500.00
- Lantai 1 : Washing Stall termasuk Used Oil m 2
142.60 65,000.00 9,269,000.00 - - - - 142.60 9,269,000.00
Sub Total Pekerjaan Pasangan Batu bata & Plesteran … 21,746,500.00 - - - - 21,746,500.00
B PEKERJAAN LANTAI

- Lantai 1 : Washing Stall termasuk Used Oil m2 98.10 345,000.00 33,844,500.00 8.80 3,036,000.00 - - 89.30 30,808,500.00
diganti Floor Hardener m2 65,000.00 8.80 572,000.00 572,000.00 8.80 572,000.00
Sub Total Pekerjaan Lantai … 33,844,500.00 3,036,000.00 572,000.00 - 572,000.00 31,380,500.00
C PEKERJAAN DINDING POLYCARBONATE
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
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
Sub Total Pekerjaan Dinding Keramik … 55,160,000.00 - - - - 55,160,000.00
1 Type WD-1 (uk. 1800x2100 mm) unit 1.00 12,500,000.00 12,500,000.00 - - - - 1.00 12,500,000.00
- 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
- Steel Frame + Wirenet 2x2 cm Fin. Oil Paint
- Ventilation Block
Total Pek. Kosen, Pintu & Jendela … 14,150,000.00 - - - - 14,150,000.00

(Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
E PEKERJAAN PENGECATAN
- Lantai 1 : Washing Stall termasuk Used Oil m2 9.50 40,000.00 380,000.00 - - - - 9.50 380,000.00
- Lantai 1 : Washing Stall termasuk Used Oil m2 61.90 40,000.00 2,476,000.00 - - - - 61.90 2,476,000.00
- Lantai 1 : Washing Stall termasuk Used Oil m2 37.70 25,000.00 942,500.00 - - - - 37.70 942,500.00
Sub Total Pekerjaan Pengecatan … 3,798,500.00 - - - - 3,798,500.00
Sub Total Pekerjaan ARSITEKTUR 128,699,500.00 3,036,000.00 572,000.00 - 572,000.00 126,235,500.00
PEKERJAAN PENUNJANG WASHING STALL

1 Saluran + Steel grating area washing stall m' 25.50 1,000,000.00 25,500,000.00 - - - - 25.50 25,500,000.00
( ex.LOKAL HOT DIP GALVANIZED termasuk dudukan siku)
2 Besi siku 40.40.4 finish cat OP model tiger map, H=1.2 m' m' 38.40 90,000.00 3,456,000.00 - - - - 38.40 3,456,000.00
3 Buis beton dia 80 cm ex Lokal, H=3 m(termsk pondasi di bwhnya) utk One Push lift unit 3.00 3,000,000.00 9,000,000.00 - - - - 3.00 9,000,000.00
Sub Total Pekerjaan Penunjang … 37,956,000.00 - - - - 37,956,000.00
Sub Total Pekerjaan WASHING STALL 479,707,645.31 44,281,944.24 572,000.00 - 572,000.00 435,997,701.07

KETERANGAN

KETERANGAN

KETERANGAN

KETERANGAN

Hal :-
Proyek: PEKERJAAN SHOWROOM & OFFICE AUTO 2000 VSP Cab. TULUNGAGUNG
Sub : PEKERJAAN BANGUNAN UTILITY (R. POMPA & GENSET)

VOLUME VOLUME JUMLAH HARGA (Rp.) VOLUME Harga Baru Harga Lama VOLUME JUMLAH HARGA (Rp.)
(Rp.) (Rp.) (Rp.)
PEKERJAAN STRUKTUR

B PEKERJAAN TANAH

a Pondasi setempat m3 14.76 70,000.00 1,032,955.00 - - - - 14.76 1,032,955.00
b Tie Beam m3 11.98 70,000.00 838,565.00 - - - - 11.98 838,565.00
c Ground water tank m3 60.37 70,000.00 4,226,040.00 30.19 2,113,020.00 - - 30.19 2,113,020.00

a Pondasi setempat m3 4.65 40,000.00 186,000.00 - - - - 4.65 186,000.00
b Tie Beam m3 4.29 40,000.00 171,460.00 - - - - 4.29 171,460.00
c Ground water tank m3 29.96 40,000.00 1,198,440.00 14.98 599,220.00 - - 14.98 599,220.00
Sub Total Pekerjaan Tanah … 7,653,460.00 2,712,240.00 - - - 4,941,220.00
B PEKERJAAN URUGAN PASIR & LANTAI KERJA
1 Urugan Pasir, setebal 10 cm di bawah :

a Pondasi setempat m3 2.75 250,000.00 688,250.00 - - - - 2.75 688,250.00
b Tie Beam m3 2.27 250,000.00 567,750.00 - - - - 2.27 567,750.00
c Ground water tank m3 11.15 250,000.00 2,787,675.00 5.58 1,393,837.50 - - 5.58 1,393,837.50

a Pondasi setempat m3 1.38 750,000.00 1,032,375.00 - - - - 1.38 1,032,375.00
b Tie Beam m3 1.14 750,000.00 851,625.00 - - - - 1.14 851,625.00
c Plat Lantai Dasar m3 0.24 750,000.00 177,187.50 - - - - 0.24 177,187.50
d Plat lantai Ground water tank m3 1.69 750,000.00 1,267,125.00 0.84 633,562.50 - - 0.84 633,562.50

a Plat Lantai Dasar m3 1.42 300,000.00 425,250.00 0.71 212,625.00 - - 0.71 212,625.00
Sub Total Pekerjaan Urugan Pasir & Lantai Kerja … 7,797,237.50 2,240,025.00 - - - 5,557,212.50
C PEKERJAAN PEMBESIAN / TULANGAN
1 Pile cap
- PC1 (dia. 13 mm) kg 158.12 10,200.00 1,612,787.97 - - - - 158.12 1,612,787.97
- 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
- Pondasi Genset (dia. 13 mm) kg 178.22 10,200.00 1,817,893.45 - - - - 178.22 1,817,893.45
2 Tie Beam -
- TB3 (dia. 13, 10 mm) kg 651.75 10,200.00 6,647,823.07 - - - - 651.75 6,647,823.07
- TB4 (dia. 13, 10 mm) kg 131.62 10,200.00 1,342,479.73 - - - - 131.62 1,342,479.73
Pekerjaan Tambah Kurang Proyek Auto 2000 Tulungagung Utility 42

(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
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
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
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
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
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
- S3a (besi dia 10 - 200 mm, 2 layer ) kg 189.34 10,200.00 1,931,294.14 - - - - 189.34 1,931,294.14
- S4a (besi dia 10 - 200 mm, 2 layer ) kg 58.26 10,200.00 594,244.35 - - - - 58.26 594,244.35
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
- 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
Sub Total Pekerjaan Pembesian / Tulangan … 86,877,488.92 27,835,969.07 - - - 59,041,519.85
D PEKERJAAN BEKISTING
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
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
4 Bekisting multipleks 12 mm + stoot werk untuk Balok m2 5.25 125,000.00 656,250.00 - - - - 5.25 656,250.00
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
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
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
- Lantai dasar m2 1.49 125,000.00 185,671.88 - - - - 1.49 185,671.88
- Dak atap m2 33.79 125,000.00 4,223,750.00 12.51 1,564,062.50 - - 21.28 2,659,687.50
- Parapet m2 13.98 125,000.00 1,747,500.00 - - - - 13.98 1,747,500.00
Sub Total Pekerjaan Bekisting … 63,719,746.88 24,205,625.00 - - - 39,514,121.88
E PEKERJAAN BETON (K - 250)

Note : pek pengecoran GWT sdh termasuk Water Stop utk GWT
1 Pile cap
- PC 1 (50x50x70 cm) m3 1.23 860,000.00 1,053,500.00 - - - - 1.23 1,053,500.00
- P 1 (120x120x20 cm) m3 2.59 860,000.00 2,229,120.00 0.52 445,824.00 - - 2.07 1,783,296.00
- Pondasi Genset (150x360x40 cm) m3 2.16 860,000.00 1,857,600.00 - - - - 2.16 1,857,600.00
2 Tie Beam -
- TB3 ( 20x40 cm ) m3 3.52 860,000.00 3,027,200.00 - - - - 3.52 3,027,200.00
- TB4 ( 20x30 cm ) m3 0.77 860,000.00 659,190.00 - - - - 0.77 659,190.00
3 Kolom -
- PD2 ( 30x25 cm ) m3 1.05 860,000.00 903,000.00 - - - - 1.05 903,000.00
4 Balok -
- Lantai atap GWT -
- B1 (20x40 cm) m3 0.42 860,000.00 361,200.00 0.08 72,240.00 - - 0.34 288,960.00
5 Ringbalk -
- RB1 (25x40 cm) m3 3.50 860,000.00 3,010,000.00 - - - - 3.50 3,010,000.00
6 Dinding retaining wall, DB tebal 20 cm m3 28.58 860,000.00 24,581,380.00 11.80 10,147,140.00 - - 16.78 14,434,240.00
7 Plat lantai -
Ground water tank -
- S1a, t = 25 cm m3 8.45 860,000.00 7,264,850.00 3.79 3,262,625.00 - - 4.65 4,002,225.00
Lantai dasar -
- S2a, t = 12 cm m3 6.50 860,000.00 5,592,150.00 - - - - 6.50 5,592,150.00

(Rp.) (Rp.) (Rp.)
- S3a, t = 12 cm m3 1.84 860,000.00 1,584,765.00 - - - - 1.84 1,584,765.00
- S4a, t = 12 cm m3 0.57 860,000.00 487,620.00 - - - - 0.57 487,620.00
Dak atap GWT -
- S5a, t = 12 cm m3 4.05 860,000.00 3,487,128.00 1.26 1,085,793.00 - - 2.79 2,401,335.00
- Parapet, t = 12 cm m3 0.84 860,000.00 721,368.00 - - - - 0.84 721,368.00
Sub Total Pekerjaan Beton (K-250) … 56,820,071.00 15,013,622.00 - - - 41,806,449.00

1 Kolom
- SC3, WF 200x100x5,5x8 kg 136.32 15,200.00 2,072,064.00 - - - - 136.32 2,072,064.00
2 Frame Baja -
- R4, WF 150x75x5x7 kg 387.52 15,200.00 5,890,304.00 - - - - 387.52 5,890,304.00
- G2, WF 150x75x5x7 kg 420.00 15,200.00 6,384,000.00 - - - - 420.00 6,384,000.00
3 Gording Canal "Pr" CNP 125x50x20x2.3 kg 405.90 15,200.00 6,169,680.00 - - - - 405.90 6,169,680.00
4 Rangka Listplank "CL" CNP 100x50x20x2,3 kg 166.00 15,200.00 2,523,139.20 - - - - 166.00 2,523,139.20
5 Trekstang dia. 12 mm kg 51.41 15,200.00 781,401.60 - - - - 51.41 781,401.60
6 Ikatan Angin + turn buckle dia. 16 mm kg 56.92 15,200.00 865,123.20 - - - - 56.92 865,123.20
8 Baut-Baut HTB -
- Baut dia. 16 mm bh 168.00 20,000.00 3,360,000.00 - - - - 168.00 3,360,000.00
- Baut gording M 12 mm bh 72.00 10,000.00 720,000.00 - - - - 72.00 720,000.00
8 Anchor Bolt -
9 Semen grouting bawah plat kolom ex Combextra GP t=2,5 cm m3 0.01 3,500,000.00 26,250.00 - - - - 0.01 26,250.00
Sub Total Pekerjaan Konstruksi Baja … 41,519,931.25 - - - - 41,519,931.25

1 Penutup atap, zinc-aluminium gelombang type New Clip Panel t=0,45 mm m2 91.80 117,000.00 10,740,600.00 - - - - 91.80 10,740,600.00
tanpa sambungan ex. UNION METAL + aksesories lainnya ex. UNION METAL -
2 Insulation for roof : Zeltech ZT 5BBR ex Cellcius Indoperkasa m2 82.62 70,000.00 5,783,400.00 - - - - 82.62 5,783,400.00
3 Talang FRP ( termasuk bak talang ) t = 3 mm + penggantung plat strip 50 m' 15.00 650,000.00 9,750,000.00 - - - - 15.00 9,750,000.00
Fabrikasi / Bending Material dilakukan di Pabrik + filter Swadaya Mesh 50 sisi atas & samping -
4 Flashing Zincalume t = 0.45 mm -
- Pertemuan Talang dengan atap m' 15.00 94,000.00 1,410,000.00 - - - - 15.00 1,410,000.00
- Pertemuan Talang dengan listplank m' 15.00 94,000.00 1,410,000.00 - - - - 15.00 1,410,000.00
- Pertemuan dinding dengan listplank m' 15.00 94,000.00 1,410,000.00 - - - - 15.00 1,410,000.00
5 Corrugated Steel, zinc-aluminium gelombang type Union S-Roof t=0,4 mm m2 9.75 103,000.00 1,004,250.00 - - - - 9.75 1,004,250.00
ex. UNION METAL untuk Penutup Listplank
Sub Total Pekerjaan Penutup Atap … 31,508,250.00 - - - - 31,508,250.00
I PEKERJAAN WATERPROOFING
- 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
-
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 - - - -
- 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
3 Waterstop ex. SIKA m' 28.50 85,000.00 2,422,500.00 - - 3.60 306,000.00 306,000.00 32.10 2,728,500.00
Sub Total Pekerjaan Waterproofing … 29,734,700.00 15,474,250.00 306,000.00 - 306,000.00 14,566,450.00
Sub Total Pekerjaan STRUKTUR 393,814,885.54 87,481,731.07 306,000.00 - 306,000.00 306,639,154.48

(Rp.) (Rp.) (Rp.)
- Lantai 1 m2 196.00 175,000.00 34,300,000.00 - - - - - 196.00 34,300,000.00
- Lantai 1 m2 392.00 65,000.00 25,480,000.00 - - - - - 392.00 25,480,000.00
3 Pekerjaan batu bata 1:5 lengkap dengan Balok dan Kolom Praktis m2 - 175,000.00 - - - 10.66 1,865,062.50 1,865,062.50 10.66 1,865,062.50
jarak 3 m, termasuk opening jendela dan pintu R. Panel Genset
4 Plesteran Semen Biasa 1:5 + Acian Mortar Utama m2 - 65,000.00 - - - 21.32 1,385,475.00 1,385,475.00 21.32 1,385,475.00
5 Pengecatan m2 - 25,000.00 - - - 21.32 532,875.00 532,875.00 21.32 532,875.00
6 Type DWP (uk.sesuai gambar) utk R. Genset unit - 7,425,000.00 - - - 1.00 7,425,000.00 7,425,000.00 1.00 7,425,000.00
Sub Total Pekerjaan Pasangan Batu bata & Plesteran … 59,780,000.00 - 11,208,412.50 7,425,000.00 3,783,412.50 70,988,412.50
B PEKERJAAN LANTAI

- TWC m2 4.34 345,000.00 1,497,300.00 - - - - 4.34 1,497,300.00
2 Keramik 20x20 cm ex Roman, warna PUTIH, MINIMA AVORIO :
- Water Tank m2
28.50 171,000.00 4,873,500.00 28.50 4,873,500.00 - - - -
Keramik 20x20 cm ex Mulia, warna PUTIH, : 125,000.00 - - - 16.35 2,043,750.00 2,043,750.00 16.35 2,043,750.00
3 Floor hardener 5 kg /m2, Natural ex. SIKA/FOSROC
- R. Panel, R. Kompressor, R. Genset, R. Pompa m2 72.00 65,000.00 4,680,000.00 - - - - 72.00 4,680,000.00
Sub Total Pekerjaan Lantai … 11,050,800.00 4,873,500.00 2,043,750.00 2,043,750.00 - 8,221,050.00
C PEKERJAAN PELAPIS DINDING

1 Dinding Keramik 20x20 cm ex Roman untuk :
- Water Tank m2 166.80 200,000.00 33,360,000.00 166.80 33,360,000.00 - - - -
Keramik 20x20 cm ex Mulia, warna PUTIH, : 165,000.00 - - - 91.60 15,114,000.00 15,114,000.00 91.60 15,114,000.00
Sub Total Pekerjaan Pelapis Dinding … 33,360,000.00 33,360,000.00 15,114,000.00 - 15,114,000.00 15,114,000.00
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
- Daun Pintu Double Plywood T= 6 fin Laminate ex.TACO type New Canadian Mapple +
- Accesories :
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 - - - -
- 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 25,500,000.00 3.00 25,500,000.00

(Rp.) (Rp.) (Rp.)
3 Type WM-1 (uk. 1550x1150 mm) unit 2.00 1,300,000.00 2,600,000.00 - - - - 2.00 2,600,000.00
- Steel Frame Fin. Duco Paint dgn structural hollow 50x50; t= 2 mm
- Galvanized Mesh 5/5 fin Duco Paint
4 Type WM-2 (uk. 3050x1150 mm) unit 1.00 1,650,000.00 1,650,000.00 - - - - 1.00 1,650,000.00
5 Type WM-3 (uk. 3800x1150 mm) unit 1.00 2,100,000.00 2,100,000.00 1.00 2,100,000.00 - - - -
6 Type WM (uk. 1550x1150 mm) R. Compresso & R. Genset unit - 1,300,000.00 - - - 2.00 2,600,000.00 2,600,000.00 2.00 2,600,000.00
7 Type BV1 (uk.850x500 mm) utk TWC unit - 750,000.00 - - - 1.00 750,000.00 750,000.00 1.00 750,000.00
- Accesories :

1 Type ADW-1A (uk.1750x2600 mm) utk R. PDS unit 1.00 500,000.00 500,000.00 1.00 500,000.00 - - - -
Sub Total Pekerjaan Kusen, Pintu & Jendela … 41,850,000.00 32,600,000.00 28,850,000.00 25,500,000.00 3,350,000.00 38,100,000.00
E PEKERJAAN PLAFOND
R. Utility
1 Plafond Gypsum board t=9 mm ex. KNAUF/ELEPHANT + Rangka Hollow, t=0.7 mm,
uk. 4x4cm+2x4cm & penggantung, termasuk pelubangan lampu
- R. TWC m2 3.30 124,000.00 409,200.00 - - - - 3.30 409,200.00

2 List alumunium U uk. 1x1 cm untuk plafond gypsum
- R. TWC m 2
7.45 25,000.00 186,250.00 - - - - 7.45 186,250.00
Sub Total Pekerjaan Plafond … 595,450.00 - - - - 595,450.00
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
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
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
- - - -
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
Sub Total Pekerjaan Pengecatan … 10,376,125.00 - - - - 10,376,125.00
Sub Total Pekerjaan ARSITEKTUR 157,012,375.00 70,833,500.00 57,216,162.50 34,968,750.00 22,247,412.50 143,395,037.50

(Rp.) (Rp.) (Rp.)
PEKERJAAN PENUNJANG AREA UTILITY
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
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
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 1,500,000.00 3.00 4,500,000.00
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
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
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
baja, sesuai gbr) termasuk proteksi pengaman
Sub Total Pekerjaan Penunjang … 121,000,000.00 33,200,000.00 1,500,000.00 - 1,500,000.00 89,300,000.00
Sub Total 671,827,260.54 191,515,231.07 59,022,162.50 34,968,750.00 24,053,412.50 539,334,191.98

Hal :-
Sub : PEKERJAAN PARKIR MOTOR

(Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
PEKERJAAN PARKIR MOTOR

1 Parkir Motor
Pekerjaan Galian Tanah

- Pondasi telapak m3 4.93 70,000.00 344,960.00 - - - - 4.93 344,960.00
- Tie Beam m3 9.46 70,000.00 662,200.00 - - - - 9.46 662,200.00
Pekerjaan Urugan Tanah
- Tie Beam m3 3.44 40,000.00 137,600.00 - - - - 3.44 137,600.00
b Pekerjaan urugan pasir & lantai kerja
Pekerjaan Urugan Pasir
Urugan Pasir di bawah :
- Tie Beam m3 1.72 250,000.00 430,000.00 - - - - 1.72 430,000.00
Pekerjaan lantai kerja
Lantai Kerja Adukan 1:3:5, tebal 5 cm di bawah :
- Tie Beam m3 0.86 750,000.00 645,000.00 - - - - 0.86 645,000.00
c Pekerjaan pembesian / tulangan
- Pondasi telapak
a. TP1, dia 13 mm kg 41.72 10,200.00 425,514.17 - - - - 41.72 425,514.17
b. TP2, dia 10 mm kg 68.55 10,200.00 699,258.96 - - - - 68.55 699,258.96
- Tie Beam ( dia 10, 8 mm ) kg 272.16 10,200.00 2,776,074.84 - - - - 272.16 2,776,074.84
- Pedestal Pd ( dia 10,13 mm ) kg 119.71 10,200.00 1,220,996.70 - - - - 119.71 1,220,996.70
d Pekerjaan bekisting
- Pondasi telapak m2 8.60 125,000.00 1,075,000.00 - - - - 8.60 1,075,000.00
- Tie Beam m2 34.40 125,000.00 4,300,000.00 - - - - 34.40 4,300,000.00
- Pedestal m2 15.00 125,000.00 1,875,000.00 - - - - 15.00 1,875,000.00
e Pekerjaan beton (K-250)
- Pondasi telapak
a. TP 1, uk 80x80x25 cm m3 0.32 860,000.00 275,200.00 - - - - 0.32 275,200.00
a. TP 1, uk 60x80x25 cm m3 1.20 860,000.00 1,032,000.00 - - - - 1.20 1,032,000.00
- Tie Beam uk 20x40 cm m3 6.48 860,000.00 5,572,800.00 - - - - 6.48 5,572,800.00
- Pedestal, Pd uk. 25x25 cm m3 0.94 860,000.00 806,250.00 - - - - 0.94 806,250.00
f Pekerjaan konstruksi baja
Frame Baja
- C, 2L 60x60x6 kg 231.12 15,200.00 3,513,024.00 - - - - 231.12 3,513,024.00
- R, 2L 60x60x6 kg 1,590.62 15,200.00 24,177,484.80 - - - - 1,590.62 24,177,484.80
- G, L 60x60x6 kg 705.46 15,200.00 10,722,931.20 - - - - 705.46 10,722,931.20
Gording Canal "C" 150x50x20x2.3 kg 1,548.51 15,200.00 23,537,382.40 - - - - 1,548.51 23,537,382.40
"C" 125x50x20x2.3 kg 2,101.66 15,200.00 31,945,232.00 - - - - 2,101.66 31,945,232.00
Trekstang dia. 12 mm kg 97.76 15,200.00 1,485,939.84 - - - - 97.76 1,485,939.84
Ikatan Angin dia. 16 mm + turn buckle kg 108.23 15,200.00 1,645,147.68 - - - - 108.23 1,645,147.68
Base plate, Plat Sambung, Stiffener kg 797.92 15,200.00 12,128,392.74 - - - - 797.92 12,128,392.74
Baut-Baut HTB
- Baut Gording M 12 bh 344.00 10,000.00 3,440,000.00 - - - - 344.00 3,440,000.00
Anchor Bolt
Semen grouting bawah plat kolom ex Combextra GP t=2,5 cm m3 0.02 3,500,000.00 65,625.00 - - - - 0.02 65,625.00
Pengecatan dengan Zinchromate kg 7,181.29 2,000.00 14,362,570.35 - - - - 7,181.29 14,362,570.35
Pekerjaan Tambah Kurang Proyek Auto 2000 Tulungagung Parkir Motor 1

(Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
g Pekerjaan penutup atap

2 Talang FRP ( termasuk bak talang ) t = 3 mm + penggantung plat strip 50x5, m' 14.74 650,000.00 9,577,750.00 - - - - 14.74 9,577,750.00
L max 50 cm, Fabrikasi / Bending Material dilakukan di Pabrik + filter Swadaya
Mesh 50 sisi atas & samping
- Pertemuan ujung Penutup Atap m' 56.00 94,000.00 5,264,000.00 - - - - 56.00 5,264,000.00
Total Pek. Parkir Motor 192,330,044.67 - - - - 192,330,044.67
Pekerjaan Tambah Kurang Proyek Auto 2000 Tulungagung Parkir Motor 2

Hal :-
Proyek: PEKERJAAN SHOWROOM & OFFICE AUTO 2000 VSP Cab. TULUNGAGUNG
Sub : PEKERJAAN POS JAGA

(Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
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
- 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 - - - 1.50 262,500.00 262,500.00 1.50 262,500.00
Keramik 30x30 cm type 337104 Vivaz Perla ex ROMAN untuk Teras Pos Securitym2 165,000.00 1.50 247,500.00 247,500.00 1.50 247,500.00
Sub Total Pekerjaan Pos Jaga… 70,000,000.00 - 510,000.00 262,500.00 247,500.00 70,510,000.00
Pekerjaan Tambah Kurang Proyek Auto 2000 Tulungagung Pos Jaga 3

Hal :-
Sub : PEKERJAAN LUAR

(Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
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 9,969,345.00 978.86 293,659,245.00
2 Abu batu t = 7 cm m3 220.65 365,000.00 80,536,410.50 - - 7.75 2,830,186.27 2,830,186.27 228.40 83,366,596.78
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 13,292,460.00 3,262.88 391,545,660.00
Paving Blok t=8 cm,Natural,K-300 ex. LOKAL PABRIKAN, termsk topi uskup ls 16,000,000.00 - 1.00 16,000,000.00 - - (1.00) (16,000,000.00)
4 Kansteen 20x40x60 K-400 ex. LOKAL PABRIKAN m' 273.00 120,000.00 32,760,000.00 - - 12.20 1,464,000.00 1,464,000.00 285.20 34,224,000.00
5 Bongkar Paving Untuk Taman Sebelah GWT Ls 1,000,000.00 - - - 1.00 1,000,000.00 1,000,000.00 1.00 1,000,000.00
Sub Total Pekerjaan Perkerasan ... 775,239,510.50 16,000,000.00 27,555,991.28 - 27,555,991.28 786,795,501.78
B PEKERJAAN SALURAN DAN BAK KONTROL

1 Pekerjaan Saluran Air Precast
a Saluran buis beton ( dengan tulangan ) ex. LISA CONCRETE, K-400
- Type BB1 dia 300 mm m' 90.91 255,000.00 23,183,070.00 - - - - 90.91 23,183,070.00
- Type BB2 dia 400 mm m' 31.73 290,000.00 9,200,830.00 - - - - 31.73 9,200,830.00
b Saluran Tertutup Precast ex. LISA CONCRETE, K-400
- Type ST1 , ukuran B =740, H = 750 mm + tutup beton bertulang m' 302.20 1,310,000.00 395,882,000.00 176.20 230,822,000.00 - - 126.00 165,060,000.00
- Type ST1 , ukuran B =740, H = 750 mm (terbuka) m' - 1,250,000.00 - - - 200.20 250,250,000.00 250,250,000.00 200.20 250,250,000.00
2 Pekerjaan Bak Kontrol
- BK1, uk. 840 mm x 840 mm + tutup beton bertulang unit 21.00 2,400,000.00 50,400,000.00 4.00 9,600,000.00 - - 17.00 40,800,000.00
3 Pekerjaan Sumur Resapan (dia. 100 cm) ex. LOKAL PABRIKAN, setara K-400 unit 4.00 3,500,000.00 14,000,000.00 - - - - 4.00 14,000,000.00
+ penutup beton, dilengkapi lapisan ijuk, koral, pasir, sesuai gambar, H=3.2 m
4 Bio Pori, H=1.5 m ttk 8.00 750,000.00 6,000,000.00 - - - - 8.00 6,000,000.00
- Pipa PVC dia.6", H = 1 m + penutup/dop dilubangi fin. Cat minyak,
bagian bawah diisi koral
Sub Total Pekerjaan Saluran & Bak Kontrol ... 498,665,900.00 240,422,000.00 250,250,000.00 - 250,250,000.00 508,493,900.00
C PEKERJAAN PENUNJANG AREA LUAR

1 Tiang Bendera Stainless Steel tinggi 9 m' (1 tiang) ls 1.00 10,000,000.00 10,000,000.00 - - - - 1.00 10,000,000.00
Pemotongan Tiang Bendera 120 cm Ls 250,000.00 - - - 1.00 250,000.00 250,000.00 1.00 250,000.00
2 Oil Trap (sesuai gbr) unit 1.00 28,000,000.00 28,000,000.00 - - - - 1.00 28,000,000.00
3 Car stopper dengan kansteen K-400 ex. LOKAL PABRIKAN, l=60 cm
- area Customer + Employee Parking, Service Parking & Waiting for Washing unit 92.00 90,000.00 8,280,000.00 - - - - 92.00 8,280,000.00
4 Cat Marka Parkir/Tanda Anak Panah dgn Road Paint ex Novalux
( cat marking line + nomor + huruf warna putih ) untuk : m2 158.00 70,000.00 11,060,000.00 38.00 2,660,000.00 - - 120.00 8,400,000.00
- Area Customer & Employee
- Area Motorcycle Parking
- Area Service Parking, Waiting for Washing Parking
- Zebra Cross ( warna putih )
- Stopper Indicator
4a Perubahan Sign IN-OUT pada ramp depan menjadi KELUAR - MASUK Ls 750,000.00 - - - 1.00 750,000.00 1.00 750,000.00
5 Pekerjaan Landscape
Penanaman rumput gajah mini dengan tanaman perdu + tanah urug
seluas ± 263.5 m2; jenis tanaman perdu sbb :
area taman
- Agave
DEPAN ----> TANAMAN SETINGGI + 60 CM, DAN DISUSUN 3 BUAH PER GROUP
grup 8.00 500,000.00 4,000,000.00 - - - - 8.00 4,000,000.00
PER
RUMPUT GAJAH JARAK 3 mDI KESELURUHAN PERMUKAAN TANAH
= DIPASANG
m2 25.00 50,000.00 1,250,000.00 - - - - 25.00 1,250,000.00
SECARA MERATA
Pekerjaan Tambah Kurang Proyek Auto 2000 Tulungagung Pekerjaan Luar 1

(Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
Taberna ----> TANAMAN INI DISUSUN RAPAT DISEKELILING ID TOWER
- MONUMEN
RUMPUT GAJAH = DIPASANG DI KESELURUHAN PERMUKAAN TANAH bh 30.00 12,000.00 360,000.00 - - - - 30.00 360,000.00
m2 15.50 50,000.00 775,000.00 - - - - 15.50 775,000.00
SECARA MERATA
- Pucuk
POS JAGA
Merah ----> TANAMAN SETINGGI ±75cm , DAN DISUSUN DENGAN JARAK
Palm Botol bh 1.00 1,300,000.00 1,300,000.00 - - - - 1.00 1,300,000.00
bh 8.00 170,000.00 1,360,000.00 - - - - 8.00 1,360,000.00
TANAM PER 3 M, PUCUK MERAH ORIGINAL TERDAPAT
WARNA MERAH
RUMPUT GAJAH = DIPASANG FULL DI ATASNYA
DI KESELURUHAN PERMUKAAN TANAH
m2 8.00 50,000.00 400,000.00 - - - - 8.00 400,000.00
SECARA MERATA
- Agave
SAMPING (termasuk
----> TANAMANdiatas U-Ditch+sisi
SETINGGI 60 kiri,
CM,kanan)
DAN DISUSUN 3 BUAH PER GROUP
Cemara Udang ----> TANAMAN grup 29.00 500,000.00 14,500,000.00 - - - - 29.00 14,500,000.00
ADANYASETINGGI
GUNDUKAN+ 2M , DAN
SERTA DISUSUN DENGAN
DIKELILINGI OLEH TANAMAN
PER JARAK 3 m
bh 16.00 3,500,000.00 56,000,000.00 - - - - 16.00 56,000,000.00
NANAS-NANASAN
Pucuk Merah ----> TANAMAN DENGAN
SETINGGI ±75 TAMBAHAN
cm , DAN DISUSUNBATU ALAMJARAK
DENGAN
bh 8.00 170,000.00 1,360,000.00 - - - - 8.00 1,360,000.00

TANAM PER 3 M, PUCUK MERAH ORIGINAL TERDAPAT
WARNA
Heleconia ------> TANAMAN MERAH FULL
SETINGGI + 75DI
CMATASNYA
(SUDAH BERBUNGA) DAN
DIPASANG PER JARAK 10 CM bh 86.00 50,000.00 4,300,000.00 - - - - 86.00 4,300,000.00
RUMPUT GAJAH = DIPASANG DI KESELURUHAN PERMUKAAN TANAH
m 2
215.00 50,000.00 10,750,000.00 - - - - 215.00 10,750,000.00
SECARA MERATA
6 Bak sampah dengan pintu type SD2 (sesuai gambar) ls 1.00 12,300,000.00 12,300,000.00 - - - - 1.00 12,300,000.00
7 Pekerjaan tempat sampah stainless (moveable) ex. Krisbow unit 14.00 1,000,000.00 14,000,000.00 14.00 14,000,000.00 - - - -
8 Pekerjaan tempat sampah plastik 3 in 1 + tiang (3 bak moveable) unit 18.00 1,500,000.00 27,000,000.00 18.00 27,000,000.00 - - - -
9 Tiang Umbul-2 dng pipa 2" BSP Medium TT ex Bakrie/PPI h= 6 meter,dng pondasi 2,5";
unit 15.00 1,000,000.00 15,000,000.00 10.00 10,000,000.00 - - 5.00 5,000,000.00
10 Kabel trench Hydrant, Sal. Buis beton dia. 200 mm (arah melintang jalan) m' 8.00 170,000.00 1,360,000.00 8.00 1,360,000.00 - - - -
11 Pagar Batas Employee Parking
Type BRC-2 (uk. 26650x1400 mm) - utk Employee Parking (sisi Timur) unit 1.00 31,000,000.00 31,000,000.00 - - - - 1.00 31,000,000.00
12 Pekerjaan AMDAL LALIN (standard DISHUB)

1. Lampu kuning kelap kelip, bisa dilihat dari 2 arah jalan + tiang + lengan ke arah unit 1.00 2,000,000.00 2,000,000.00 - - - - 1.00 2,000,000.00
sisi jalan
2. Rambu + tiang sesuai dgn standard lalu Lintas/DLLAJ/DISHUB unit 4.00 2,500,000.00 10,000,000.00 4.00 10,000,000.00 - - - -
3. Lampu kelap kelip kuning Pejalan Kaki + tiang unit 1.00 2,000,000.00 2,000,000.00 - - - - 1.00 2,000,000.00
4. Zebra Cross di depan cabang/persimpangan jalan Ls 1.00 1,500,000.00 1,500,000.00 - - - - 1.00 1,500,000.00
5. Pembuatan trotoir di sepanjang depan site m' 22.00 450,000.00 9,900,000.00 22.00 9,900,000.00 - - - -
6. Rambu himbauan dilarang berjualan PKL + tiang unit 1.00 2,000,000.00 2,000,000.00 - - - - 1.00 2,000,000.00
7. Traffic cone dengan cap DISHUB/DLLAJ unit 20.00 500,000.00 10,000,000.00 - - - - 20.00 10,000,000.00
8. Lampu jalan standard LALIN Solar Cell unit 4.00 6,500,000.00 26,000,000.00 - - - - 4.00 26,000,000.00
Jumlah pek. AMDAL LALIN 63,400,000.00
Sub Total Pekerjaan Penunjang … 317,755,000.00 74,920,000.00 1,000,000.00 250,000.00 - 243,835,000.00
Sub Total Pekerjaan Luar 1,591,660,410.50 331,342,000.00 278,805,991.28 250,000.00 277,805,991.28 1,539,124,401.78
Pekerjaan Tambah Kurang Proyek Auto 2000 Tulungagung Pekerjaan Luar 2

Hal :-
Sub : PEKERJAAN MEKANIKAL

No. URAIAN PEKERJAAN SAT HARGA SATUAN JUMLAH HARGA JUMLAH HARGA JUMLAH HARGA JUMLAH HARGA KETERANGAN
(Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
A PEKERJAAN INSTALASI TATA UDARA (AC)

I PEKERJAAN PENGADAAN CAT WALK & TANGGA MAINTENANCE OUTDOOR AC
a Pengadaan dan Pemasangan Tangga service utk maintenance
outdoor AC, railing steel pipe dia. 1.5"+3/4" lgkp dgn struktur pengaman
fin. oil paint, Included klem, assesories dan material bantu
(H=11.45 m, sesuai gbr A-01) utk dak atap showroom unit 1.00 10,000,000.00 10,000,000.00 - - - - 1.00 10,000,000.00
(H=4.5 m, sesuai gbr A-01) utk dak atap Utility unit 1.00 5,000,000.00 5,000,000.00 1.00 5,000,000.00 - - - -
b Pengadaan & Pemasangan Penyangga utk maintenance Outdoor AC m' 14.50 1,500,000.00 21,750,000.00 14.50 21,750,000.00 - - - -
dgn CNP 100x50x20x3.2 + L 50x50x4 + tiang dia. 1" tiap jarak 2 m +
Extended Mesh, fin. oil paint, Included klem, assesories dan material bantu
SUB TOTAL I. PEK. PENGADAAN CAT WALK & TANGGA MAINTENANCE OUTDOOR AC 36,750,000.00 26,750,000.00 - 10,000,000.00
B.1 INSTALASI PEMIPAAN AIR BERSIH

Pipa PVC Rucika,Termasuk Klem, Hanger dan
1.1 AREA SHOWROOM
1.1.1 LANTAI 1
Pipa area toilet
Pipa Dia. : dia. 25 mm m' 24.00 42,000.00 1,008,000.00 - - - - 24.00 1,008,000.00
Pipa Dia. : dia. 20 mm m' 16.00 32,000.00 512,000.00 - - - - 16.00 512,000.00
Pipa Dia. : dia. 15 mm m' 35.00 25,000.00 875,000.00 - - - - 35.00 875,000.00
Pipa area wudhu

Pipa Dia. : dia. 20 mm m' 4.00 32,000.00 128,000.00 - - - - 4.00 128,000.00
Pipa Dia. : dia. 15 mm m' 2.00 25,000.00 50,000.00 - - - - 2.00 50,000.00
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
Pipa Dia. : dia. 20 mm m' 27.00 32,000.00 864,000.00 - - - - 27.00 864,000.00
Pipa Dia. : dia. 15 mm m' 60.00 25,000.00 1,500,000.00 - - - - 60.00 1,500,000.00
Pipa area pantry, dining room & janitor wudhu

Pipa Dia. : dia. 25 mm m' 15.00 42,000.00 630,000.00 - - - - 15.00 630,000.00
Pipa Dia. : dia. 20 mm m' 15.00 32,000.00 480,000.00 - - - - 15.00 480,000.00
Pipa Dia. : dia. 15 mm m' 25.00 25,000.00 625,000.00 - - - - 25.00 625,000.00
- Material Bantu ls 1.00 800,000.00 800,000.00 - - - - 1.00 800,000.00
SUB TOTAL B.1.1 PIPA AIR BERSIH AREA SHOWROOM 8,942,000.00 - - 8,942,000.00
1.2 AREA WORKSHOP

1.2.1 LANTAI 1
Pipa
Pipa Dia. : dia. 25 mm m' 8.00 42,000.00 336,000.00 - - - - 8.00 336,000.00
Pipa Dia. : dia. 20 mm m' 4.00 32,000.00 128,000.00 - - - - 4.00 128,000.00
Pipa Dia. : dia. 15 mm m' 16.00 25,000.00 400,000.00 - - - - 16.00 400,000.00
SUB TOTAL B.1.2 PIPA AIR BERSIH AREA WORKSHOP 1,014,000.00 - - 1,014,000.00
TOTAL INSTALASI PEMIPAAN AIR BERSIH 9,956,000.00 - - 9,956,000.00
Pekerjaan Tambah Kurang Proyek Auto 2000 Tulungagung Plumbing 3

(Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
1.3 TESTING COMISSIONING LS 1.00 500,000.00 500,000.00 - - - - 1.00 500,000.00
TOTAL B.1 INSTALASI PEMIPAAN AIR BERSIH 10,456,000.00 - - 10,456,000.00
B.2 INSTALASI AIR KOTOR
2.1 INSTALASI PIPA AIR KOTOR SITE PLAN

Pipa PVC klas AW,Termasuk Klem, Hanger dan
Perlengkapannya.
ex. WAVIN, AW
Dari Batas Bangunan ke STP - 1.
Pipa : dia. 100 mm m' 45.00 136,000.00 6,120,000.00 - - - - 45.00 6,120,000.00
- Clean Out : dia. 100 mm bh 2.00 255,000.00 510,000.00 - - - - 2.00 510,000.00
Dari Batas Bangunan ke Biotech - 2.

Pipa : dia. 80 mm m' 4.00 95,000.00 380,000.00 - - - - 4.00 380,000.00
- 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
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
Ukuran : Type RCO-3
- Rumah Blower BIOTECH unit 1,250,000.00 - - - 2.00 2,500,000.00 2,500,000.00 2.00 2,500,000.00
SUB.TOTAL B.2.1 INSTALASI AIR KOTOR AREA SITE PLAN 129,700,000.00 - 2,500,000.00 2,500,000.00 - 132,200,000.00
2.2 INSTALASI PIPA AIR KOTOR SHOWROOM

Pipa PVC klas 10 kg/cm2,Termasuk Klem, Hanger dan
Perlengkapannya.
ex. WAVIN, AW
2.2.1 LANTAI 1 SHOW ROOM

Pipa Tegak : dia. 100 mm m' 4.00 136,000.00 544,000.00 - - - - 4.00 544,000.00
Pipa : dia. 80 mm m' 10.00 95,000.00 950,000.00 - - - - 10.00 950,000.00
: dia. 50 mm m' 6.00 60,000.00 360,000.00 - - - - 6.00 360,000.00
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
: dia. 50 mm m' 12.00 60,000.00 720,000.00 - - - - 12.00 720,000.00
- Clean Eye : dia. 80 mm bh 1.00 190,000.00 190,000.00 - - - - 1.00 190,000.00
B.2.3 MATERIAL BANTU ls 1.00 500,000.00 500,000.00 - - - - 1.00 500,000.00
SUB.TOTAL B.2.2 PEMIPAAN AIR KOTOR 5,354,000.00 - - - - 5,354,000.00

(Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
AREA SHOW ROOM
2.3 INSTALASI PIPA AIR KOTOR AREA WORKSHOP
Pipa PVC klas 10 kg/cm2,Termasuk Klem, Hanger dan
Perlengkapannya.
ex. WAVIN, AW
2.3.1 LANTAI 1
Pipa : dia. 80 mm m' 4.00 95,000.00 380,000.00 - - - - 4.00 380,000.00
: dia. 50 mm m' 2.00 60,000.00 120,000.00 - - - - 2.00 120,000.00
2.3.2 MATERIAL BANTU ls 1.00 150,000.00 150,000.00 - - - - 1.00 150,000.00
SUB.TOTAL B.3 PEMIPAAN AIR KOTOR 840,000.00 - - - - 840,000.00

AREA WORKSHOP
2.4 TESTING COMMISIONING ls 1.00 2,000,000.00 2,000,000.00 - - - - 1.00 2,000,000.00
TOTAL B.2. PEKERJAAN 137,894,000.00 - 2,500,000.00 2,500,000.00 - 140,394,000.00

INSTALASI PEMIPAAN AIR KOTOR
B.3 INSTALASI AIR BEKAS
3.1 SITE PLAN

Perlengkapannya.
ex. WAVIN, AW
Instalasi pemipaan air bekas dari batas bangunan sampai dengan saluran buang
3.1.1 SITE PLAN
- Pipa : dia. 80 mm m' 3.00 95,000.00 285,000.00 - - - - 3.00 285,000.00
3.1.2 MATERIAL BANTU LS 1.00 100,000.00 100,000.00 - - - - 1.00 100,000.00
SUB.TOTAL B.3.1 AIR BEKAS 765,000.00 - - - - 765,000.00

AREA SITE PLAN
3.2 INSTALASI AIR BEKAS AREA SHOW ROOM
Perlengkapannya.
ex. WAVIN, AW
3.2.1 LANTAI 1
Pipa Tegak : dia. 100 mm m' 4.00 136,000.00 544,000.00 - - - - 4.00 544,000.00
- Pipa : dia. 80 mm m' 3.00 95,000.00 285,000.00 - - - - 3.00 285,000.00

: dia. 50 mm m' 23.00 60,000.00 1,380,000.00 - - - - 23.00 1,380,000.00
3.2.2 LANTAI 2
- Pipa : dia. 80 mm m' 4.00 95,000.00 380,000.00 - - - - 4.00 380,000.00
: dia. 50 mm m' 65.00 60,000.00 3,900,000.00 - - - - 65.00 3,900,000.00
SUB.TOTAL B.3.2 PEMIPAAN AIR BEKAS 7,179,000.00 - - - - 7,179,000.00

(Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
AREA SHOW ROOM
3.3 INSTALASI PIPA AIR BEKAS AREA WORKSHOP

Perlengkapannya.
ex. WAVIN, AW
3.3.1 LANTAI 1
- Pipa : dia. 50 mm m' 2.00 60,000.00 120,000.00 - - - - 2.00 120,000.00
SUB.TOTAL C.3 PEMIPAAN AIR BEKAS 170,000.00 - - - - 170,000.00

AREA WORKSHOP
3.4 TESTING COMMISIONING LS 1.00 500,000.00 500,000.00 - - - - 1.00 500,000.00
TOTAL B.3. INSTALASI AIR BEKAS 8,614,000.00 - - - - 8,614,000.00
B.4 INSTALASI VENT
4.1 INSTALASI PIPA VENT SHOW ROOM

Pipa PVC klas D,Termasuk Klem, Hanger dan
Perlengkapannya.
ex. WAVIN
Instalasi pemipaan vent toilet included
pipa tegak dalam shaft sampai dengan vent cup sesuai
dengan gambar perencana
4.1.1 LANTAI 1
Pipa : dia. 40 mm m' 3.00 50,000.00 150,000.00 - - - - 3.00 150,000.00
: dia. 32 mm m' 45.00 48,000.00 2,160,000.00 - - - - 45.00 2,160,000.00
4.1.2 LANTAI 2
Pipa Riser : dia. 65 mm m' 4.00 70,000.00 280,000.00 - - - - 4.00 280,000.00
Pipa : dia. 50 mm m' 1.00 60,000.00 60,000.00 - - - - 1.00 60,000.00
: dia. 40 mm m' 6.00 50,000.00 300,000.00 - - - - 6.00 300,000.00
: dia. 32 mm m' 47.00 48,000.00 2,256,000.00 - - - - 47.00 2,256,000.00
Vent Cup : : dia. 65 mm bh 1.00 100,000.00 100,000.00 - - - - 1.00 100,000.00
4.1.3 MATERIAL BANTU ls 1.00 350,000.00 350,000.00 - - - - 1.00 350,000.00
SUB.TOTAL D.1 PEMIPAAN VENT

AREA SHOW ROOM 5,656,000.00 - - - - 5,656,000.00

(Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
B.5 INSTALASI AIR HUJAN
5.1 SITE PLAN

Pipa PVC klas 10 kg/cm2,Termasuk, fitting Klem, Hanger dan
Perlengkapannya.
ex. WAVIN
- Pipa PVC : dia. 200 mm m' 8.00 250,000.00 2,000,000.00 - - - - 8.00 2,000,000.00
: dia. 150 mm m' 30.00 210,000.00 6,300,000.00 - - - - 30.00 6,300,000.00
: dia. 100 mm m' 20.00 136,000.00 2,720,000.00 - - - - 20.00 2,720,000.00
: dia. 80 mm m' 18.00 95,000.00 1,710,000.00 - - - - 18.00 1,710,000.00
: dia. 65 mm m' 10.00 70,000.00 700,000.00 - - - - 10.00 700,000.00
Sub Total 5.1 PIPA AIR HUJAN 14,130,000.00 - - - - 14,130,000.00

SITE PLAN
5.2 AREA SHOW ROOM

Perlengkapannya.
ex. WAVIN
5.2.1 LANTAI 1
- Pipa Tegak : dia. 150 mm m' 15.00 210,000.00 3,150,000.00 - - - - 15.00 3,150,000.00
- Pipa Tegak : dia. 65 mm m' 10.00 70,000.00 700,000.00 - - - - 10.00 700,000.00
5.2.2 LANTAI 2
- Pipa : dia. 80 mm m' 4.00 95,000.00 380,000.00 - - - - 4.00 380,000.00

Pipa : dia. 65 mm m' 2.00 70,000.00 140,000.00 - - - - 2.00 140,000.00
- Roof Drain : dia. 80 mm bh 4.00 200,000.00 800,000.00 - - - - 4.00 800,000.00

- Roof Drain : dia. 65 mm bh 2.00 170,000.00 340,000.00 - - - - 2.00 340,000.00
5.2.3 LANTAI ATAP

- Pipa : dia. 150 mm m' 3.00 210,000.00 630,000.00 - - - - 3.00 630,000.00
- Pipa : dia. 100 mm m' 27.00 136,000.00 3,672,000.00 - - - - 27.00 3,672,000.00
- Roof Drain : dia. 100 mm bh 6.00 250,000.00 1,500,000.00 - - - - 6.00 1,500,000.00
Sub Total 5.2 PIPA AIR HUJAN 17,162,000.00 - - - - 17,162,000.00

(Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
AREA SHOW ROOM
5.3 AREA WORKSHOP

Perlengkapannya.
ex. WAVIN
5.3.1 LANTAI 1
Pipa Tegak : dia. 100 mm m' 50.00 136,000.00 6,800,000.00 - - - - 50.00 6,800,000.00
Pipa Tegak : dia. 80 mm m' 25.00 95,000.00 2,375,000.00 - - - - 25.00 2,375,000.00
5.3.2 LANTAI 2
- Pipa : dia. 100 mm m' 10.00 136,000.00 1,360,000.00 - - - - 10.00 1,360,000.00

Pipa : dia. 80 mm m' 10.00 95,000.00 950,000.00 - - - - 10.00 950,000.00

5.3.3 LANTAI ATAP

- Pipa : dia. 100 mm m' 18.00 136,000.00 2,448,000.00 - - - - 18.00 2,448,000.00
- Material Bantu ls 1.00 1,500,000.00 1,500,000.00 - - - - 1.00 1,500,000.00
Sub Total E.3 PIPA AIR HUJAN 29,233,000.00 - - - - 29,233,000.00

AREA WORKSHOP
5.4 TESTING COMISSIONING LS 1.00 1,500,000.00 1,500,000.00 - - - - 1.00 1,500,000.00
TOTAL B.5. INSTALASI PEMIPAAN AIR HUJAN 62,025,000.00 - - - - 62,025,000.00
B.6 INSTALASI OLI

6.1 INSTALASI PEMIPAAN
6.1.1 INSTALASI PEMIPAAN OLI TRAP DARI AREA WORKSHOP

KE BAK OIL TRAP
Pipa pvc Class AW ,Termasuk Klem, Hanger, Support
dan perlengkapannya.
ex. Wavin
SITE PLAN ( LANTAI 1 )
Pipa : dia. 100 mm m' 30.00 136,000.00 4,080,000.00 - - - - 30.00 4,080,000.00
Floor Drain : dia. 100 mm bh 2.00 350,000.00 700,000.00 - - - - 2.00 700,000.00
General Fittings LS 1.00 300,000.00 300,000.00 - - - - 1.00 300,000.00
Sub Total 6.1.1 PIPA OIL TRAP AREA WORKSHOP 5,080,000.00 - - - - 5,080,000.00
6.2 MATERIAL BANTU LS 1.00 500,000.00 500,000.00 - - - - 1.00 500,000.00
6.3 TESTING COMMISIONING LS 1.00 500,000.00 500,000.00 - - - - 1.00 500,000.00
TOTAL G. INSTALASI PEMIPAAN OLI 6,080,000.00 - - - - 6,080,000.00
TOTAL PEKERJAAN MEKANIKAL 267,475,000.00 26,750,000.00 2,500,000.00 2,500,000.00 - 243,225,000.00

VO Tulungagung Final Print

Diunggah oleh

Informasi Dokumen

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

VO Tulungagung Final Print

Diunggah oleh

Hak Cipta:

Format Tersedia

REKAPITULASI TOTAL

PEKERJAAN STRUKTUR, ARSITEKTUR & PLUMBING

I PEKERJAAN PENDAHULUAN 859,274,900.00 - 46,000,000.00 905,274,900.00

II PEKERJAAN TANAH, PAGAR DAN PENURAPAN 1,922,200,197.25 - 47,588,391.70 1,969,788,588.95

III PEKERJAAN BANGUNAN SHOWROOM-OFFICE

IV PEKERJAAN BANGUNAN WORKSHOP

V PEKERJAAN BANGUNAN WASHING STALL

VI PEKERJAAN BANGUNAN UTILITY (R. POMPA & GENSET)

VII PEKERJAAN PARKIR MOTOR 192,330,044.67 - - 192,330,044.67

VIII PEKERJAAN POS JAGA 70,000,000.00 - 510,000.00 70,510,000.00

X PEKERJAAN PLAMBING 267,475,000.00 26,750,000.00 2,500,000.00 243,225,000.00

SUB TOTAL 1 13,148,165,462.87 1,645,855,455.30 1,214,675,015.94 12,716,985,023.50

PROFIT & OVERHEAD KONTRAKTOR 8% 1,051,853,237.03 1,017,358,801.88

SUB TOTAL 2 14,200,018,699.90 13,734,343,825.38

PEMBULATAN 14,200,000,000.00 13,734,300,000.00

PPN 10% 1,420,000,000.00 1,373,430,000.00

TOTAL 15,620,000,000.00 15,107,730,000.00

Jumlah Pek. Kurang (431,180,439.37)

Disetujui oleh, Owner Diperiksa Di buat oleh, Kontraktor

Bayu Dwi Prakosa Junaidi Syarbaini Sutan Arifin

KONTRAK AWAL PEKERJAAN KURANG PEKERJAAN TAMBAH KONTRAK AWAL + ADDENDUM

Total Pekerjaan Persiapan … 734,274,900.00 - 18,500,000.00 18,500,000.00 - 752,774,900.00

Total Pekerjaan Perijinan … 125,000,000.00 - 27,500,000.00 27,500,000.00 - 152,500,000.00

TOTAL PEKERJAAN PENDAHULUAN 859,274,900.00 - 46,000,000.00 46,000,000.00 - 905,274,900.00

Pekerjaan Tambah Kurang Proyek Auto 2000 Tulungagung Pendahuluan 2

KONTRAK AWAL PEKERJAAN KURANG PEKERJAAN TAMBAH KONTRAK AWAL + ADDENDUM

A PEKERJAAN URUGAN DAN PEMADATAN

Total Pekerjaan Urugan dan Pemadatan 909,004,132.12 - - 909,004,132.12

Total Pekerjaan Penurapan 582,762,999.60 - - 582,762,999.60

C PEKERJAAN PAGAR KELILING

a PAGAR PANEL BETON

b PAGAR DINDING BATA

d PAGAR BATAS LAHAN KOSONG

3 PAGAR ZINCALUM (tinggi 2 m)

Toral Pekerjaan Pagar Keliling 339,354,820.00 - 42,679,597.70 33,125,000.00 9,554,597.70 382,034,417.70

D PEKERJAAN RAMP ENTRANCE & DECKER PENUTUP SALURAN

1 Pekerjaan galian tanah

KONTRAK AWAL PEKERJAAN KURANG PEKERJAAN TAMBAH KONTRAK AWAL + ADDENDUM

Sub Total Pekerjaan Pondasi Tiang Pancang… 166,672,000.00 - - 166,672,000.00

1 Pekerjaan Galian Tanah untuk :

2 Pekerjaan Urugan Tanah

Sub Total Pekerjaan Tanah … 9,446,077.38 - - 9,446,077.38

C PEKERJAAN URUGAN PASIR & LANTAI KERJA

1 Urugan Pasir setebal 10 cm di bawah :

2 Lantai Kerja Adukan 1:3:5, tebal 5 cm di bawah :

3 Urugan Sirdam setebal 20 cm di bawah :

D PEKERJAAN PONDASI BATUKALI

Sub Total Pekerjaan pondasi batukali … 2,957,139.90 - - 2,957,139.90

E PEKERJAAN PEMBESIAN / TULANGAN

Total Pekerjaan Pembesian / Tulangan … 409,342,844.93 - 877,008.24 410,219,853.17

Total Pekerjaan Bekisting … 290,546,795.13 - 470,000.00 291,016,795.13

G PEKERJAAN BETON (K - 250)

Sub Total Pekerjaan Beton (K-250) … 307,715,752.90 - 4,081,302.00 311,797,054.90

H PEKERJAAN KONSTRUKSI BAJA

Rangka Atap Showroom

Canopy Samping Kanan (Service Reception)

Struktur Penggantung Lampu Special Display

Total Pekerjaan Konstruksi Baja … 409,886,525.87 - - 409,886,525.87

Canopy Service Reception

Total Pekerjaan Atap … 197,713,200.00 14,119,000.00 - 183,594,200.00

Total Pekerjaan Waterproofing … 52,516,000.00 - - 52,516,000.00

Total Pekerjaan STRUKTUR 1,933,553,611.98 14,119,000.00 5,428,310.24 1,924,862,922.22

2 Plesteran Semen Biasa 1:5 + Acian Mortar Utama pada :

Total Pekerjaan Pasangan Batu bata & Plesteran … 304,268,000.00 - - 304,268,000.00