NO URAIAN PEKERJAAN HARGA

I PEKERJAAN PERSIAPAN Rp 655.583.990

II PEKERJAAN TANAH Rp 860.819.050
III PEKERJAAN STRUKTUR Rp 10.357.329.795
IV PEKERJAAN ARSITEKTUR Rp 8.555.206.266
V PEKERJAAN & PENGADAAN INTERIOR Rp 2.208.692.566
VI PEKERJAAN MEKANIKAL DAN ELEKTRIKAL Rp 6.361.196.850
VII PEKERJAAN FASILITAS UMUM Rp 335.479.318

TOTAL Rp 29.334.307.835

Rp 29.334.307.835

PPN 10% Rp 2.933.430.784

JUMLAH Rp 32.267.738.619
I PEKERJAAN PERSIAPAN

NO URAIAN PEKERJAAN SATUAN VOLUME HARGA JUMLAH HARGA

1 Pembersihan Lahan M² 2.053,12 Rp 23.926 Rp 49.122.127,87

2 Pengukuran M² 2.053,12 Rp 25.920 Rp 53.216.870,40
3 Pek. Papan Bouwplank M² 184,10 Rp 128.160 Rp 23.594.256,00
4 Pek. Papan Nama Proyek ls 1,00 Rp 2.160.000 Rp 2.160.000,00
5 Pek. Pagar Proyek M² 132,10 Rp 717.120 Rp 94.731.552,00
6 Direksi Keet ls 1,00 Rp 135.915.200 Rp 135.915.200,00
7 Pek. Gudang Material M² 12,00 Rp 2.628.000 Rp 31.536.000,00
8 Listrik dan Air Kerja ls 1,00 Rp 35.080.000 Rp 35.080.000,00
9 Mobdemob ls 1,00 Rp 108.000.000 Rp 108.000.000,00
10 K3 ls 1,00 Rp 86.400.000 Rp 86.400.000,00
11 Dokumen Proyek ls 1,00 Rp 7.200.000 Rp 7.200.000,00
12 Pekerjaan Bongkaran
- Bongkaran Atap Rumah Jaga M² 90,58 Rp 50.400 Rp 4.565.030,40
- Bongkaran Lantai Rumah Jaga M² 9,99 Rp 360.000 Rp 3.596.400,00
- Bongkaran Dak Teras Jaga M² 31,08 Rp 478.512 Rp 14.872.152,96
- Bongkaran Dinding M² 77,70 Rp 72.000 Rp 5.594.400,00

SUB TOTAL PEKERJAAN PERSIAPAN Rp 655.583.989,63

II PEKERJAAN TANAH

NO URAIAN PEKERJAAN SATUAN VOLUME HARGA JUMLAH HARGA

1 Pekerjaan Galian M³ 116,03 Rp 195.000 Rp 22.624.875,00

2 Timbunan Setinggi 1 M M³ 2.019,75 Rp 415.000 Rp 838.194.175,00

SUB TOTAL PEKERJAAN TANAH Rp 860.819.050,00

III PEKERJAAN STRUKTUR

NO URAIAN PEKERJAAN SATUAN VOLUME HARGA JUMLAH HARGA

1 Pekerjaan Pondasi
Pek. Mini Pile 20x20x6 M¹ 1.162,80 Rp 540.000 Rp 627.912.000,00
Pondasi 1
- Lantai Kerja M³ 8,49 Rp 1.591.000 Rp 13.509.976,50
- Beton K-300 Readymix M³ 57,89 Rp 2.333.000 Rp 135.062.152,65
- Pembesian kg 11.245,53 Rp 22.000 Rp 247.401.675,68
- Bekisting M² 76,00 Rp 376.000 Rp 28.576.000,00
Pekerjaan Plint Batu Kali M³ 34,36 Rp 1.250.000 Rp 42.945.733,59
2 Pekerjaan Sloof
- Beton K-300 M³ 38,60 Rp 2.333.000 Rp 90.054.383,25
- Pembesian kg 9.640,41 Rp 22.000 Rp 212.089.073,63
- Bekisting M² 340,57 Rp 319.000 Rp 108.641.893,80
Pekerjaan Beton K-175
- Beton M³ 18,28 Rp 1.591.000 Rp 29.086.184,70
- Pembesian kg 3.551,22 Rp 22.000 Rp 78.126.844,95
- Bekisting M² 119,88 Rp 319.000 Rp 38.241.720,00
Beton Lantai K-300
- Beton K-300 M³ 232,40 Rp 2.333.000 Rp 542.192.697,63
- Wiremes WF 6 M² 1.549,34 Rp 101.000 Rp 156.483.676,13
Pekerjaan Dak Beton
- Beton K-300 M³ 79,92 Rp 2.333.000 Rp 186.453.360,00
- Wiremes WF 8 M² 624,00 Rp 162.000 Rp 101.088.000,00
- Bondek M² 624,00 Rp 293.000 Rp 182.832.000,00
- Bekisting M² 41,08 Rp 159.500 Rp 6.552.260,00
Pembuatan Pagar Precase M¹ 200,00 Rp 1.079.975 Rp 215.995.000,00
3 Pekerjaan Steel Structure
a Kolom
1. H300.300.10.15 kg 28.765,07 Rp 43.000 Rp 1.236.898.128,25
2. WF350.175 kg 9.801,33 Rp 43.000 Rp 421.457.031,98
3. Base Plate H300/WF350 (22mm) kg 938,86 Rp 43.000 Rp 40.371.064,39
4. Stiffner 9mm H300/WF350/WF400 kg 2.495,08 Rp 43.000 Rp 107.288.242,20
5. Angkur M22 - 600 pcs 276,00 Rp 150.000 Rp 41.400.000,00
b Balok
1. WF450.200/400.200/350.175/300.150 kg 44.333,45 Rp 43.000 Rp 1.906.338.354,30
2. Stiffner (9mm) kg 7.732,13 Rp 43.000 Rp 332.481.792,23
3. End Plate 12mm kg 4.062,71 Rp 43.000 Rp 174.696.605,90
4. A325 M20 - 75 pcs 1.428,00 Rp 35.000 Rp 49.980.000,00
5. A325 M16 - 50 pcs 208,00 Rp 25.000 Rp 5.200.000,00
6. Shear Connector D13 kg 340,48 Rp 43.000 Rp 14.640.439,75
c Roof
1. HC600 (WF400.200) kg 28.630,74 Rp 43.000 Rp 1.231.121.822,58
2. CNP 150.50.3 (Gording) kg 12.867,65 Rp 43.000 Rp 553.309.138,13
3. End Plate 12mm kg 1.016,51 Rp 43.000 Rp 43.710.024,60
4. Connecting Plate (10mm) kg 1.740,39 Rp 43.000 Rp 74.836.860,30
5. Stiffner (9mm) kg 1.715,36 Rp 43.000 Rp 73.760.666,51
6. L120.8 - 200 kg 867,01 Rp 43.000 Rp 37.281.335,40
7. Rib Plate 9mm kg 374,26 Rp 43.000 Rp 16.093.236,33
8. Bracing D16 kg 1.156,03 Rp 43.000 Rp 49.709.257,11
9. Tumbuckle M22 pcs 128,00 Rp 100.000 Rp 12.800.000,00
10. Plate 12mm kg 328,57 Rp 43.000 Rp 14.128.492,80
11. Sagrood pcs 504,00 Rp 35.000 Rp 17.640.000,00
12. A325.M20 pcs 540,00 Rp 35.000 Rp 18.900.000,00
13. A325.M12 pcs 665,82 Rp 20.000 Rp 13.316.400,00
14. Spandek Zincalume 0,4 Lengkung M² 1.551,00 Rp 105.600 Rp 163.785.600,00
15. Baut Rumping M² 1.551,00 Rp 612 Rp 949.212,00
16. Insulation Buble 4mm M² 1.551,00 Rp 25.219 Rp 39.114.742,86
d Canopy Utama
1. Pipe SCH40-6' kg 656,04 Rp 43.000 Rp 28.209.830,63
2. WF250.125/200.100 kg 5.397,29 Rp 43.000 Rp 232.083.329,30
Stiffner 9mm WF250 kg 225,11 Rp 43.000 Rp 9.679.783,63
Stiffner 9mm WF200 kg 184,36 Rp 43.000 Rp 7.927.409,01
e Finishing
1. Zinc Chromate kg 81.170,91 Rp 4.250 Rp 344.976.362,00

SUB TOTAL PEKERJAAN STRUKTUR Rp 10.357.329.794,68

IV PEKERJAAN ARSITEKTUR

NO URAIAN PEKERJAAN SATUAN VOLUME HARGA JUMLAH HARGA

1 Arsitektur Lantai Dasar

a Pekerjaan Lantai
Pemasangan Granit (Polished 80x80) M² 1.554,45 Rp 751.260 Rp 1.167.798.049,01
Pek. Pemasangan Granit (Unpolished 80x80) M² 79,01 Rp 882.360 Rp 69.710.851,80
Pek. Granit (Unpolished 60x60) M² 43,70 Rp 505.020 Rp 22.069.374,00
Pek. Granit (Polished 60x60) M² 180,67 Rp 454.860 Rp 82.177.909,61
Pek. Pemasangan Granit Nosing 40x80 pcs 134,69 Rp 136.800 Rp 18.426.105,00
Pek. Pemasangan Granit Nosing 30x60 pcs 36,90 Rp 114.000 Rp 4.206.125,00
Pek. Granit Center D 800 M² 57,78 Rp 1.126.890 Rp 65.107.196,64
b Pekerjaan Dinding
Pek. Pemasangan Dinding Hebel T 10cm M² 741,35 Rp 150.000 Rp 111.201.975,00
Pek. Plester dan Aci Dinding M² 1.482,69 Rp 154.000 Rp 228.334.722,00
Pek. Pengecatan Dinding Dalam 3 Lapis M² 296,54 Rp 38.000 Rp 11.268.466,80
Pas. Keramik Dinding KM (30x60) M² 140,82 Rp 436.000 Rp 61.396.430,00
Pas. Dinding Kaca Tempered Glass 10mm Reflektif (Curtain Wall) M² 1.500,41 Rp 2.875.000 Rp 4.313.673.075,47
Pek. ACP M² 400,40 Rp 1.191.000 Rp 476.876.400,00
Pek. Batu Alam
- Batu Alam Warna Hitam M² 106,85 Rp 471.000 Rp 50.325.899,72
c Pekerjaan Langit-langit (Lt.1 dan Lt.2)
Pek. Plafond Gypsum Rata M² 359,98 Rp 176.000 Rp 63.356.480,00
Plafond Gypsum Leveling Aula M² 668,48 Rp 264.000 Rp 176.478.720,00
Plafond HPL M² 408,42 Rp 355.000 Rp 144.989.100,00
List Plafond Gypsum 14cm M¹ 297,93 Rp 42.000 Rp 12.513.060,00
Atap Teras Finishing Kaca Tempered Laminated M² 90,00 Rp 3.004.036 Rp 270.363.195,00
d Pekerjaan Kusen & Pintu
Pintu Kaca Tempered Unit 10,00 Rp 7.083.000 Rp 70.830.000,00
Pek. Pintu Double Gudang Unit 1,00 Rp 7.397.000 Rp 7.397.000,00
Pintu Kaca Almunium Unit 2,00 Rp 4.834.965 Rp 9.669.930,00
e Pekerjaan Kamar Mandi
Kaca Kamar Mandi
- Cermin (2,44x1,83) ls 2,00 Rp 894.991 Rp 1.789.981,00
- Lampu Ceiling LED Cover Akrilik Dov M¹ 8,00 Rp 125.000 Rp 1.000.000,00
Partisi Kaca Toilet (Kubicle) Unit 6,00 Rp 12.461.250 Rp 74.767.500,00
Aksesoris
- Mesin Pengering Tangan Unit 2,00 Rp 2.806.274 Rp 5.612.547,00
- Gantungan pcs 6,00 Rp 132.920 Rp 797.520,00
- Wastafel Unit 4,00 Rp 2.259.640 Rp 9.038.560,00
- Kran Wastafel Unit 4,00 Rp 247.564 Rp 990.254,00
- Tempat Sabun Unit 2,00 Rp 165.319 Rp 330.638,50
- Tempat Tisu WC Unit 6,00 Rp 74.768 Rp 448.605,00
- Urinoir Unit 3,00 Rp 3.073.775 Rp 9.221.325,00
- Closet Duduk Eco Washer Unit 6,00 Rp 5.449.720 Rp 32.698.320,00
- Jet Shower Unit 6,00 Rp 335.623 Rp 2.013.738,00
- Kran Cabang Closet & Jet Shower Unit 6,00 Rp 59.814 Rp 358.884,00
2 Lantai 2
a Pekerjaan Lantai
Granit Polished 80x80 M² 396,52 Rp 659.000 Rp 261.307.273,10
Granit Unpolished 60x60 M² 85,45 Rp 443.000 Rp 37.855.236,00
b Pekerjaan Dinding
- Pas. Hebel T 10cm M² 416,85 Rp 150.000 Rp 62.528.160,00
- Plester M² 833,71 Rp 97.000 Rp 80.869.753,60
- Aci M² 416,85 Rp 31.000 Rp 12.922.486,40
- Cat Air Interior M² 238,09 Rp 38.000 Rp 9.047.587,20
- Pas. Granit Dinding 60x60 M² 178,76 Rp 429.000 Rp 76.688.040,00
c Pekerjaan Kusen & Pintu
- Jendela Almunium 5,5x3,95 (Kaca Tempered 8mm + Kaca Film) Unit 6,00 Rp 33.319.000 Rp 199.914.000,00
- Pintu Toilet Unit 2,00 Rp 5.553.000 Rp 11.106.000,00
d Pekerjaan Kamar Mandi
Kaca Kamar Mandi
- Cermin (2,44x1,83) ls 2,00 Rp 894.991 Rp 1.789.981,00
Partisi PVC Toilet (Kubicle) Unit 12,00 Rp 5.750.000 Rp 69.000.000,00
Aksesoris
- Mesin Pengering Tangan Unit 2,00 Rp 2.806.274 Rp 5.612.547,00
- Gantungan pcs 13,00 Rp 132.920 Rp 1.727.960,00
 - Meja Wastafel ls 2,00 Rp 4.153.750 Rp 8.307.500,00
- Wastafel Unit 4,00 Rp 2.259.640 Rp 9.038.560,00
- Kran Wastafel Unit 4,00 Rp 247.564 Rp 990.254,00
- Tempat Sabun Unit 4,00 Rp 165.319 Rp 661.277,00
- Tempat Tisu WC Unit 9,00 Rp 74.768 Rp 672.907,50
- Urinoir Unit 2,00 Rp 3.073.775 Rp 6.147.550,00
- Closet Duduk Eco Washer Unit 8,00 Rp 5.449.720 Rp 43.597.760,00
- Jet Shower Unit 8,00 Rp 335.623 Rp 2.684.984,00
- Kran Cabang Closet & Jet Shower Unit 8,00 Rp 59.814 Rp 478.512,00
- Kran Shower Tanam Unit 4,00 Rp 250.000 Rp 1.000.000,00
- Shower pcs 4,00 Rp 255.000 Rp 1.020.000,00
e Railing Pembatas M¹ 42,00 Rp 1.500.000 Rp 63.000.000,00
3 Pekerjaan Tangga Setengah Lingkaran
- Tangga Spiral M¹ 2,00 Rp 5.000.000 Rp 10.000.000,00

SUB TOTAL PEKERJAAN ARSITEKTUR Rp 8.555.206.266,35

V PEKERJAAN & PENGADAAN INTERIOR

NO URAIAN PEKERJAAN SATUAN VOLUME HARGA JUMLAH HARGA

Pengadaan Interior
Lemari Loker (500x2000x3000) ls 2,00 Rp 2.907.625 Rp 5.815.250,00
Meja 1,2x3 ls 1,00 Rp 7.476.750 Rp 7.476.750,00
Kitchenset M¹ 19,62 Rp 5.233.725 Rp 102.685.684,50
Panggung 18,3m x 3m Rangka Holow M² 62,13 Rp 1.553.503 Rp 96.519.110,33
Latar Panggung 18,3m x 3m M² 62,13 Rp 1.102.500 Rp 68.498.325,00
Kursi bh 300,00 Rp 665.600 Rp 199.680.000,00
Meja Lingkar Kapasitas 6 org bh 15,00 Rp 5.222.880 Rp 78.343.200,00
Interior Lantai 2
- Mimbar Mushola Unit 1,00 Rp 16.496.618 Rp 16.496.617,70
- Partisi Tinggi 2m M² 27,00 Rp 875.000 Rp 23.625.000,00
- Bangku Panjang Unit 4,00 Rp 5.399.875 Rp 21.599.500,00
- Lemari Loker 2+1,7m ls 2,00 Rp 2.907.625 Rp 5.815.250,00
- Carpet Mushola M² 200,00 Rp 1.121.513 Rp 224.302.500,00
Alat Fitnes
- AK 001 CHEST PRESS Unit 1,00 Rp 41.261.500 Rp 41.261.500,00
- AK 002A PEC FLY & REAR DELT Unit 1,00 Rp 41.261.500 Rp 41.261.500,00
- AK 003 SHOULDER PRESS Unit 1,00 Rp 41.261.500 Rp 41.261.500,00
- AK 004 SEATED ROW Unit 1,00 Rp 41.261.500 Rp 41.261.500,00
- AK 1314 LEG EXTENSION / LEG CURL Unit 1,00 Rp 47.156.000 Rp 47.156.000,00
- AK 1212A LAT PULL DOWN & LOW ROW Unit 1,00 Rp 41.261.500 Rp 41.261.500,00
- J 22 INCLINE SQUAT MACHINE (45") Unit 1,00 Rp 70.734.000 Rp 70.734.000,00
- J 20 SMITH MACHINE Unit 1,00 Rp 70.734.000 Rp 70.734.000,00
- BN 005 CABLE CROSSOVER Unit 1,00 Rp 47.156.000 Rp 47.156.000,00
- RAK + DUMBLE SET 2,5kg - 25kg (275kg) Unit 1,00 Rp 18.862.400 Rp 18.862.400,00
- J 24 DECLINE BENCH (LUXURY) Unit 1,00 Rp 18.862.400 Rp 18.862.400,00
- J 25 INCLINE BENCH (LUXURY) Unit 1,00 Rp 18.862.400 Rp 18.862.400,00
- J 26 ROMAN CHAIR Unit 1,00 Rp 11.789.000 Rp 11.789.000,00
- J 37 MULTI ADJUSTABLE BENCH Unit 1,00 Rp 14.146.800 Rp 14.146.800,00
- J 034 ADJUSTABLE WEB BOARD Unit 1,00 Rp 12.967.900 Rp 12.967.900,00
- J 38 UTILITY BENCH Unit 1,00 Rp 8.252.300 Rp 8.252.300,00
- J 36 FLAT BENCH Unit 1,00 Rp 10.610.100 Rp 10.610.100,00
- J 40 SCOTT BENCH Unit 1,00 Rp 11.789.000 Rp 11.789.000,00
- M 027 VERTICAL KNEE RAISE MACHINE Unit 3,00 Rp 1.768.350 Rp 5.305.050,00
- PL 2202 OLYMPIC BAR 2,2 mtr Unit 1,00 Rp 3.536.700 Rp 3.536.700,00
- OLYMPIC BAR CURL (B28) Unit 5,00 Rp 2.357.800 Rp 11.789.000,00
- YOGA MAT (SIZE 8,00mm) Unit 2,00 Rp 2.063.075 Rp 4.126.150,00
- GYM BALL (65cm) Unit 1,00 Rp 150.899 Rp 150.899,20
- BUSA PELINDUNG BAHU Unit 1,00 Rp 189.567 Rp 189.567,12
- TRICEP PRESSDOWN BAR (PB 26) Unit 1,00 Rp 399.647 Rp 399.647,10
- GRIP TRICEP PRESSDOWN BAR Unit 1,00 Rp 141.468 Rp 141.468,00
- PB 11 BODY SOLID REVOLYING TRICEPS BAR Unit 1,00 Rp 111.996 Rp 111.995,50
- 1306 STACK / ROPE HOME GYM (PB 15) Unit 1,00 Rp 88.418 Rp 88.417,50
- FIT E 1508 RUBBER ROLL BLACK + BLUE + WHITE) M¹ 260,57 Rp 825.230 Rp 215.033.039,37
- GRIB RUBBER PLATE / ID 005 kg 300,00 Rp 106.101 Rp 31.830.300,00
UKURAN (2,5Kg*8Pc, 5Kg*10Pc, 10Kg*6Pc, 105Kg*6Pc, 20Kg*4Pc)
- FB 5916 SPINNING BIKE Unit 4,00 Rp 17.683.500 Rp 70.734.000,00
- JB 8800A MOTORIZES TREADMILL Unit 3,00 Rp 70.734.000 Rp 212.202.000,00
- ID 088 MULTI FUNCTIONAL JXS 05 DUAL ADJUSTABLE PULL Unit 1,00 Rp 94.312.000 Rp 94.312.000,00
- JXS - 05 DUAL ADJUSTABLE PULLEY Unit 1,00 Rp 70.734.000 Rp 70.734.000,00
- TALI STRAP TANGAN (IKAT TANGAN) pcs 24,00 Rp 147.363 Rp 3.536.700,00
- SARUNG TANGAN set 120,00 Rp 70.734 Rp 8.488.080,00
- BELT GYM / SABUK pcs 24,00 Rp 206.308 Rp 4.951.380,00
- KIPAS ANGIN Unit 6,00 Rp 324.198 Rp 1.945.185,00
- CERMIN 1,5m x 10m Unit 1,00 Rp 10.000.000 Rp 10.000.000,00
- AUDIO set 1,00 Rp 15.000.000 Rp 15.000.000,00
- LCD SAMSUNG 40' Unit 5,00 Rp 5.000.000 Rp 25.000.000,00

SUB TOTAL PEKERJAAN & PENGADAAN INTERIOR Rp 2.208.692.566,31

VI PEKERJAAN MEKANIKAL DAN ELEKTRIKAL

NO URAIAN PEKERJAAN SATUAN VOLUME HARGA JUMLAH HARGA

A PEKERJAAN ELEKTRIKAL
PEKERJAAN PANEL
- Panel MVMDP ls 1,00 Rp 373.100.000 Rp 373.100.000,00
- Capasitor Bank 150 kva 10 STEP ls 1,00 Rp 223.860.000 Rp 223.860.000,00
- Panel LVMDP ls 1,00 Rp 48.503.000 Rp 48.503.000,00
- Panel SDP ls 1,00 Rp 66.728.935 Rp 66.728.935,00
- Panel Penerangan ls 1,00 Rp 32.646.250 Rp 32.646.250,00
- Panel Audio ls 1,00 Rp 32.646.250 Rp 32.646.250,00
- Panel AC ls 1,00 Rp 38.561.004 Rp 38.561.004,30
- Panel COS ls 1,00 Rp 69.956.250 Rp 69.956.250,00
- Pentanahan Menggunakan Tembaga ls 1,00 Rp 12.778.675 Rp 12.778.675,00
dengan Nilai Tahanan Maximum 2 ohm
- Bak Kontrol Ukuran 40x40 cm ls 1,00 Rp 913.825 Rp 913.825,00
B PEKERJAAN KABEL FEEDER
- Dari PLN ke PANEL MVMDP N2XSEBY 3x120 mm² M¹ 34,50 Rp 2.605.564 Rp 89.891.968,35
- Dari PANEL MVMDP Trafo N2XSY 3 x (1x120 mm²) M¹ 5,00 Rp 2.605.564 Rp 13.027.821,50
- Dari Trafo ke Panel LVMDP NYY 8 x (1x120 mm²) M¹ 5,00 Rp 4.153.750 Rp 20.768.750,00
- Dari Panel LVMDP ke Panel COS NYY 8 x (1x120 mm²) M¹ 5,00 Rp 4.153.750 Rp 20.768.750,00
- Dari Panel COS ke Panel SDP-PG NYY 4 x (1x120 mm²) M¹ 5,00 Rp 4.153.750 Rp 20.768.750,00
- Dari Panel SDP
- Audio M¹ 5,00 Rp 415.375 Rp 2.076.875,00
- AC M¹ 5,00 Rp 262.517 Rp 1.312.585,00
- Penerangan M¹ 5,00 Rp 784.228 Rp 3.921.140,00
C PEKERJAAN INSTALASI LISTRIK
- Instalasi Titik Lampu NYM 3x15 ttk 367,00 Rp 355.561 Rp 130.490.887,00
- Instalasi Lampu Taman NYY 3x2,5 mm ttk 10,00 Rp 340.608 Rp 3.406.075,00
- Instalasi Stop Kontak 3x2,5 mm ttk 46,00 Rp 451.097 Rp 20.750.473,50
- Great Swit isi 12 ls 1,00 Rp 4.339.185 Rp 4.339.185,00
- Saklar Seri ttk 26,00 Rp 53.167 Rp 1.382.335,50
- Saklar Tunggal ttk 9,00 Rp 42.907 Rp 386.158,50
- Stop Kontak ttk 16,00 Rp 65.293 Rp 1.044.680,00
- Lampu Cristal 1200mm ls 9,00 Rp 65.292.500 Rp 587.632.500,00
- Lampu Cristal ls 2,00 Rp 22.386.000 Rp 44.772.000,00
- Lampu Downlight 10 watt pcs 182,00 Rp 162.000 Rp 29.484.000,00
- Lampu Downlight 7 watt Unit 36,00 Rp 87.000 Rp 3.132.000,00
- Lampu Downlight 3,5 watt Unit 254,00 Rp 59.850 Rp 15.201.900,00
- Lampu Ceiling LED M¹ 268,72 Rp 108.841 Rp 29.247.648,85
- Lampu Taman ttk 10,00 Rp 3.078.075 Rp 30.780.750,00
- Exhaust In Out Ruang Panel ls 1,00 Rp 1.585.675 Rp 1.585.675,00
Penambahan Daya PLN KVA 150,00 Rp 2.452.647 Rp 367.897.120,50
Trafo KVA 150,00 Rp 2.191.963 Rp 328.794.375,00
D PEKERJAAN PLUMBING
Instalasi Air Hujan
- Talang Plat 40x30 M¹ 169,20 Rp 863.980 Rp 146.185.416,00
- Pipa PVC 4 inch M¹ 108,00 Rp 255.000 Rp 27.540.000,00
- Pipa PVC 6 inch M¹ 359,73 Rp 556.000 Rp 200.008.795,80
- Buis Beton M¹ 146,18 Rp 323.993 Rp 47.359.603,69
- Bak Kontrol Unit 6,00 Rp 415.375 Rp 2.492.250,00
Instalasi Air Bersih
- Pipa PVC 1 inch M¹ 392,19 Rp 34.892 Rp 13.684.097,39
- Pipa PVC 3/4 inch M¹ 169,16 Rp 33.230 Rp 5.621.186,80
- Kran Luar Unit 1,00 Rp 99.690 Rp 99.690,00
- Sumur Bor ls 2,00 Rp 10.799.750 Rp 21.599.500,00
- Pompa Jetpum Unit 2,00 Rp 5.815.250 Rp 11.630.500,00
- Thorent 3000 Ltr Penguin Unit 1,00 Rp 15.950.400 Rp 15.950.400,00
- Pompa Pendorong Otomatis Unit 2,00 Rp 4.153.750 Rp 8.307.500,00
Instalasi Air Buang
- Pipa PVC 3 inch M¹ 202,65 Rp 172.000 Rp 34.855.800,00
- Floor Drain bh 35,00 Rp 132.920 Rp 4.652.200,00
Instalasi Air Kotor
- Pipa PVC 4 inch M¹ 63,60 Rp 255.000 Rp 16.218.000,00
- Septic Tank ls 1,00 Rp 13.292.000 Rp 13.292.000,00
E PEKERJAAN INSTALASI TATA UDARA (AC)
- AC Central VRV 48 PK Unit 2,00 Rp 887.060.174 Rp 1.774.120.348,00
- R. Flow Cassette (Fresh White) Remote Wired Unit 1,00 Rp 51.013.963 Rp 51.013.963,00
- High Static Duct - DAMA Remote Wired Unit 1,00 Rp 92.424.332 Rp 92.424.332,00
 - OU Connection Kit Unit 1,00 Rp 5.786.781 Rp 5.786.781,00
- OU Connection Kit Unit 1,00 Rp 11.594.083 Rp 11.594.082,50
- REFNET Joint Unit 1,00 Rp 3.570.567 Rp 3.570.567,00
- REFNET Joint Unit 1,00 Rp 3.570.567 Rp 3.570.567,00
- REFNET Joint Unit 1,00 Rp 3.570.567 Rp 3.570.567,00
- Pipe Size Reducer Unit 1,00 Rp 1.949.448 Rp 1.949.447,50
- Common Navigation Controller Unit 1,00 Rp 2.318.817 Rp 2.318.816,50
- Dia 41,3 M¹ 86,02 Rp 974.724 Rp 83.845.736,98
- Dia 34,9 M¹ 38,61 Rp 851.601 Rp 32.880.304,96
- Dia 28,6 M¹ 55,66 Rp 718.218 Rp 39.975.986,05
- Dia 22,2 M¹ 74,64 Rp 615.615 Rp 45.946.425,53
- Dia 19,2 M¹ 107,53 Rp 564.314 Rp 60.677.835,97
- Dia 15,9 M¹ 69,58 Rp 461.711 Rp 32.123.560,22
- Dia 12,7 M¹ 17,71 Rp 359.109 Rp 6.359.815,96
- Dia 9,5 M¹ 103,73 Rp 307.808 Rp 31.928.871,98
- Kabel Kontrol M¹ 358,00 Rp 102.601 Rp 36.731.181,99
- Tray Pipa Outdoor M¹ 31,63 Rp 759.259 Rp 24.011.550,06
- Pipa Drain M¹ 132,83 Rp 123.123 Rp 16.353.812,48
- Support Pipa Drain lot 1,00 Rp 5.130.125 Rp 5.130.125,00
- Ducting Supply Bahan PU M¹ 127,09 Rp 718.218 Rp 91.281.134,95
- Ducting Return Bahan PU M¹ 122,30 Rp 718.218 Rp 87.836.563,82
- Ducting Trox M¹ 323,73 Rp 523.273 Rp 169.399.087,36
- Flexible Duct M¹ 230,21 Rp 359.109 Rp 82.669.707,12
- Support Ducting lot 1,00 Rp 30.780.750 Rp 30.780.750,00
- Kabel Thermostart M¹ 131,89 Rp 61.562 Rp 8.119.346,24
- Support Indoor Unit 10,00 Rp 718.218 Rp 7.182.175,00
- Support Outdoor lot 1,00 Rp 15.390.375 Rp 15.390.375,00
- Alat Bantu, Mobilisasi lot 1,00 Rp 30.780.750 Rp 30.780.750,00
- Tes Commisioning Unit 2,00 Rp 3.078.075 Rp 6.156.150,00
- Penambahan Freon Can 4,00 Rp 5.130.125 Rp 20.520.500,00
F PEKERJAAN PENANGKAL PETIR
- Batang Penerima Air Terminal Model Provectron R : 30 M Unit 1,00 Rp 36.004.150 Rp 36.004.150,00
- Kabel Penghantar NYY 1x70 mm² M¹ 63,80 Rp 186.550 Rp 11.901.890,00
- Grounding Rood / Pentanahan ttk 1,00 Rp 9.234.225 Rp 9.234.225,00
- Klem Cable ls 1,00 Rp 3.078.075 Rp 3.078.075,00
- Tiang Galvanized 1 1/2" M¹ 6,60 Rp 2.308.556 Rp 15.236.471,25
- Connection Slaves pcs 2,00 Rp 215.465 Rp 430.930,50
- Support / Dudukan dengan Pengawatan ls 1,00 Rp 4.617.113 Rp 4.617.112,50
- Bak Kontrol 40x40 cm pcs 1,00 Rp 923.423 Rp 923.422,50
- Testing / Commissioning ls 1,00 Rp 1.399.125 Rp 1.399.125,00
G PEKERJAAN AUDIO
- Mixer Pre-Amplifier AD-100M (With Sirene + Crime) Unit 1,00 Rp 5.149.100 Rp 5.149.100,00
- Rack Mount DVD Player AD-101DP Unit 1,00 Rp 5.441.436 Rp 5.441.436,00
- Tuner Radio Digital AM/FM AD-102RT Unit 1,00 Rp 6.623.238 Rp 6.623.237,50
- Equaliser AD-1502EQ Unit 1,00 Rp 3.405.050 Rp 3.405.050,00
- Power Amplifier AD-650P, 650 Watt Unit 1,00 Rp 20.715.324 Rp 20.715.324,23
- Selektor Speaker AD-416ZS, 16 Zona + Monitor / 100V Unit 1,00 Rp 9.135.500 Rp 9.135.500,00
- Mikrofon Chime Paging AD-103MC Unit 5,00 Rp 1.993.200 Rp 9.966.000,00
- Ceiling Speaker AD-66SCC, 6 Watt 6 inch Standard Unit 50,00 Rp 373.725 Rp 18.686.250,00
- Column Speaker AD-61010CS, 10 Watt (4 inch x 1) Unit 6,00 Rp 1.079.650 Rp 6.477.900,00
- Kabel Speaker AD-215CS-100M (Panjang 100 meter) Unit 12,00 Rp 1.993.200 Rp 23.918.400,00
- Rack Kabinet Besi 23U-D Unit 1,00 Rp 10.796.500 Rp 10.796.500,00

SUB TOTAL PEKERJAAN MEKANIKAL DAN ELEKTRIKAL Rp 6.361.196.850,29

VII PEKERJAAN FASILITAS UMUM

NO URAIAN PEKERJAAN SATUAN VOLUME HARGA JUMLAH HARGA

Aspal M² 109,76 Rp 180.000 Rp 19.757.340,00

Paving Block T 100mm M² 33,79 Rp 318.000 Rp 10.745.220,00
Pekerjaan Kanstin M¹ 196,20 Rp 238.841 Rp 46.860.530,63
Penanaman Rumput Gajah Mini M² 341,14 Rp 74.768 Rp 25.506.227,57
Penanaman Kamboja Bali ls 4,00 Rp 58.152.500 Rp 232.610.000,00

SUB TOTAL PEKERJAAN FASILITAS UMUM Rp 335.479.318,19