PROJECT : RUKO UNITAMA Lantai 2

LOCATION : Jl. Pluit Selatan Raya no.3, RT 22/RW.8, Pluit, Penjaringan

TOTAL AREA : 293.13 m2 (Lantai 1 - 102.83 m2; lantai 2 - 106.92 m2; lantai 3 - 83.38 m2)
NO. DESCRIPTION QTY

LANTAI 2

I PEKERJAAN PERSIAPAN

1 Mobilisasi dan demobilisasi 1.00

2 Biaya proteksi 1.00
3 Debris disposal dan cleaning 1.00
4 Supporting tool (rental stegger/scafolding dan working equipment) 1.00

TOTAL – I PRELIMINARIES WORK

II PEKERJAAN SIPIL INTERIOR

A Pekerjaan Pembongkaran

1 Pekerjaan pembongkaran unit lift existing berikut dinding dan buang puing 1.00
2 Bongkar partisi gypsum 73.00
3 Bongkar pintu dan kaca rg panel (kaca 2 unit pintu 4 unit dan bouvenlicht 2 unit) 1.00

B Pekerjaan Sipil Interior

Pekerjaan Lantai
1 Pekerjaan penutupan void lift lantai 2 dan lantai 3, cor beton bertulang tebal 12cm 10.00
2 Pekerjaan tutup lantai keramik 60x60 bekas lubang lift lantai 2 dan lantai 3 10.00
3 Pemasangan dinding bata (dinding shaft) 17.00

Pekerjaan Toilet baru

1 Waterproofing lantai + dinding 20 cm ex Bitaflex 4.00
2 Keramik lantai ex. Roman 3.00
3 Keramik dinding h=300 cm ex Platinum (termasuk dinding washatafel) 18.00
4 Closet duduk ex Toto CW 42J + jetwasher 1.00
5 Washtafel ex TOTO LW 640 NCJT + kran TX 109 LU 1.00
6 Floor drain ex Totot TX 1 EBV1 1.00
7 Instalasi air bersih dan air kotor 1.00

Pekerjaan Dinding dan Pintu

1 Gypsum Partition, 9 mm gypsum board double sided 45.10
 40 x 40 mm metal stud frame in sincromate finish, with glasswool 1”, board gypsum ex Knauff
2 Cat dinding ex vinylex/catylac 300.00
3 Plint/skirting, ukuran tinggi 100 mm 25.30
4 List vertikal ukuran. 100 x 18 mm finishing laminate samping glassboard 8.00

5 Relokasi pintu aluminium ex ke lantai 3 ke area entrance lantai 2 (naik dari tangga) 1.00
6 Relokas pintu kayu dari storage untuk rg storage flamable 1.00
7 Kusen aluminium baru 5.70
8 Supply pintu aluminium ke rg pantry sliding ukuran 90 x 240 cm (pintu baru dgn aksesori dekkson) 1.00
Kusen aluminium baru 5.70
Kaca polos 5mm non tempered 2.25
9 Supply pintu aluminium dari pantry ke area washatafel toilet ukuran 75 x 240 cm 1.00
Kusen aluminium baru 5.50
Kaca polos 5mm non tempered 1.80
10 Pintu swing finish hpl ukuran 75 x 240 cm untuk pintu toilet 1.00
Aksesori pintu (engsel, handle, lockcase+cylinder) 1.00
Kusen aluminium baru 5.70

Pekerjaan Plafon
1 Plafond gypsum, 9 mm thick, dengan 4 x 4 Hollow frame 10.00
2 Cat plafond ex vinilex/catylac 120.00
3 Cornice ukuran 1x2 cm 97.00

TOTAL – II PEKERJAAN SIPIL INTERIOR

III PEKERJAAN LISTRIK, DATA DAN MEKANIKAL

A PEKERJAAN LISTRIK DAN DATA

Electrical Installation Works
Main Material
1 Saklar Clipsal Double 2.00
2 Stop Kontak Clipsal 29.00
3 Downlight Philips 14 Watt 6.00
4 Panel Distribusi 1.00
5 HDMI Cable 10 Meter 1.00
6 HDMI Outlet 2.00
Services
7 Instalasi Listrik include. Material + HDMI 55.00
Instalasi Listrik : biaya penarikan kabel dan materialnya antara lain :
kabel listrik supreme NYM 3x2,5; kabel listrik supreme NYM 3x1,5; conduit high impact
dan Small material : Shock, Clamp, T-doos, Insulock, fischer, duct cable,
protector, etc, dan HDMI

Data Cable : Total - di meja : 7 ttk, akses 1 ttk, server 2 ttk, wifi 1
Main Material
1 COMMSCOPE UTP Data Cable Cat 6 1.00
2 COMMSCOPE MODULAR Jack Cat 6 11.00
3 COMMSCOPE Faceplate Single 11.00
4 Patch Cord 3m Cat 6 11.00
5 AMP RJ-45 Connector (plastic bag @50 pcs) 2.00
Supporting Material
6 Conduit High Impact 20mm 50.00
7 Small Material Support : 1.00
Shock, Clamp, T-Doos, Insulock, Fischer, Dynabolt, Duct Cable, Protector, etc
Services
8 Laying & Termination & Commisioning 11.00
9 Relokasi Access control 1.00
10 Relocation only rak server 1.00
(terlampir notasi nomor di gambar dan tabel beban listrik)

TOTAL – A PEKERJAAN LISTRIK DAN DATA

B PEKERJAAN MEKANIKAL

AC Installation
1 Jasa pasang indoor & outdoor (unit AC by owner) 3.00
2 Instalasi pipa refrigerant 60.00
3 Instalasi kabel kontrol indoor dan outdoor kabel 3 x 2,5 mm 66.00
4 Instalasi kabel power AC NYM 3x2,5 mm 150.00
5 Instalasi drain AC pipa pvc 50.00
6 Penambahan freon 3.00
7 Tescom (tes kelistrikan, tes suhu, tes tekanan freon, dll) 1.00

8 Grill exhaust 20 x 40 cm 6.00

9 Grill exhaust 30 x 30 cm 4.00

TOTAL – B PEKERJAAN MEKANIKAL

TOTAL – III PEKERJAAN LISTRIK, DATA DAN MEKANIKAL

IV PEKERJAAN FURNITURE

Furniture Custom
Fix Furniture
Plywood finish MPL (Melamine Panel Laminate) laminate.
Hinges and drawer rails use Ferari/knockers or equivalent.

Rg. Meeting
1 FF1 - Rak Display produk, ukuran 1932 x 400 x 2400 mm 2.00
 Area Open Working
Dedicated staff area
2 FF2A - Hanging cabinet & Credenza cabinet
Hanging cabinet for dedicated desk, ukuran 1500 x 400 x 1000 mm 1.00
Credenza open rack, ukuran 1510 x 400 x 900 mm 1.00
3 FF2B - Credenza open rack, ukuran 1900 x 400 x 900 mm 1.00
Sharing staff area
4 FF3 - Hanging cabinet, ukuran 1100 x 400 x 1000 mm 3.00
5 Locker staff
FF4A - Locker staff ukuran 1055 x 400 x 2400 mm 1.00
FF4B - Locker staff ukuran 1550 x 400 x 2400 mm 1.00
FF4C - Locker staff ukuran 1000 x 400 x 2400 mm 1.00
FF4D - Locker staff ukuran 2000 x 400 x 2400 mm 1.00

Workstation & Loose Furniture

Material MFC 18mm-25 mm, powder coated metal leg utk sharing desk, dan aluminium
profile table leg untuk dedicated dan meeting desk
6 LF1 - Freestanding table, ukuran 2000 x 1100 x 750 mm (for sharing desk) 3.00
Socket box (untuk outlet listrik dan data) 6.00
7 LF2 - Dedicated working desk, ukuran 1200 x 600 x 750 mm, berikut mobile drawer 3.00
Socket box (untuk outlet listrik dan data) 3.00
8 LF3 - Meja meeting (non folding), ukuran 1300 x 650 x 750 mm 4.00

TOTAL – IV PEKERJAAN FURNITURE

GRAND TOTAL (I + II + III + IV)

V PEKERJAAN OPSIONAL

Lemari tambahan (open rak) samping tangga

1 FF5 - Lemari produk ukuran 1000 x 2400 mm 4.00
Pintu sliding untuk whiteboard 2.00

TOTAL – V PEKERJAAN OPSIONAL

GRAND TOTAL (I + II + III + IV + V)

 COLLECTION PRICE
PRICE AMOUNT SUB TOTAL TOTAL

UNIT

ls 4,550,000 4,550,000
ls 3,250,000 3,250,000
ls 3,900,000 3,900,000
ls 3,250,000 3,250,000

14,950,000

ls 15,519,400 15,519,400
m2 46,228 3,374,644
set 2,311,400 2,311,400

m2 1,056,640 10,566,400
m2 495,300 4,953,000
m2 698,500 11,874,500

m2 199,680 798,720
m2 399,360 1,198,080
m2 465,920 8,386,560
unit 4,622,800 4,622,800
unit 4,292,600 4,292,600
unit 627,380 627,380
ls 660,400 660,400

m2 359,424 16,210,022
m2 60,000 18,000,000
m' 108,306 2,740,132
m' 180,000 delete

unit 660,400 660,400

unit 462,280 462,280
m 243,027 1,385,255
unit 3,302,000 3,302,000
m 237,744 1,355,141
m2 429,260 965,835
unit 3,302,000 delete
m 237,744 delete
m2 429,260 delete
unit 3,302,000 3,302,000
ls 1,386,840 1,386,840
m 243,027 1,385,255

m2 252,928 2,529,280
m2 60,000 7,200,000
m' 60,000 delete

130,070,324

pcs 46,228 92,456

pcs 38,303 1,110,793
unit 165,100 990,600
unit 6,802,120 6,802,120
pcs 125,476 125,476
pcs 264,160 528,320

titik 1,783,080 98,069,400

lot 2,502,916 2,502,916
pcs 112,268 1,234,948
pcs 50,190 552,094
pcs 125,476 1,380,236
bag 237,744 475,488

pcs 18,491 924,560

lot 2,850,000 2,850,000

node 528,320 5,811,520

lot 580,000 580,000
lot 580,000 580,000

124,610,927

unit 1,981,200 5,943,600

m 244,348 14,660,880
m 62,738 4,140,708
m 62,738 9,410,700
m 50,851 2,542,540
unit 660,400 1,981,200
ls 2,641,600 2,641,600

bh 380,000 2,280,000
bh 465,000 1,860,000

45,461,228

170,072,155

unit 15,519,400 31,038,800

unit 6,521,450 6,521,450
unit 3,988,816 3,988,816
unit 5,019,040 5,019,040

unit 4,068,064 12,204,192

unit 8,695,091 8,695,091

unit 14,026,896 14,026,896
unit 8,241,792 8,241,792
unit 17,051,528 17,051,528

unit 8,981,440 26,944,320

set 200,000 1,200,000
unit 3,800,000 11,400,000
set 200,000 600,000
unit 2,500,000 10,000,000

156,931,925

472,024,404

unit 8,200,000 32,800,000

unit 4,850,000 9,700,000

42,500,000

514,524,404
PROJECT : RUKO UNITAMA Lantai 2
LOCATION : Jl. Pluit Selatan Raya no.3, RT 22/RW.8, Pluit, Penjaringan
TOTAL AREA : 293.13 m2 (Lantai 1 - 102.83 m2; lantai 2 - 106.92 m2; lantai 3 - 83.38 m2)
NO. DESCRIPTION QTY

LANTAI 2

I PEKERJAAN PERSIAPAN

1 Mobilisasi dan demobilisasi 1.00

2 Biaya proteksi 1.00
3 Debris disposal dan cleaning 1.00
4 Supporting tool (rental stegger/scafolding dan working equipment) 1.00

TOTAL – I PRELIMINARIES WORK

II PEKERJAAN SIPIL INTERIOR

A Pekerjaan Pembongkaran

1 Pekerjaan pembongkaran unit lift existing berikut dinding dan buang puing 1.00
2 Bongkar partisi gypsum 73.00
3 Bongkar pintu dan kaca phone booth (kaca 2 unit pintu 4 unit dan bouvenlicht 2 unit) 1.00

B Pekerjaan Sipil Interior

Pekerjaan Lantai
1 Pekerjaan penutupan void lift lantai 2 dan lantai 3, cor beton bertulang tebal 12cm 10.00
2 Pekerjaan tutup lantai keramik 60x60 bekas lubang lift lantai 2 dan lantai 3 10.00

Pekerjaan Toilet baru

1 Waterproofing lantai + dinding 20 cm ex Bitaflex 4.00
2 Keramik lantai ex. Roman 3.00
3 Keramik dinding h=300 cm ex Platinum 16.00
4 Closet duduk ex Toto CW 42J + jetwasher 1.00
5 Washtafel ex TOTO LW 640 NCJT + kran TX 109 LU 1.00
6 Floor drain ex Totot TX 1 EBV1 1.00
7 Instalasi air bersih dan air kotor 1.00

Pekerjaan Dinding dan Pintu

1 Gypsum Partition, 9 mm gypsum board double sided 45.10
40 x 40 mm metal stud frame in sincromate finish, with glasswool 1”, board gypsum ex Knauff
2 Cat dinding ex vinylex/catylac 300.00
3 Plint/skirting, ukuran tinggi 100 mm 25.30
4 List vertikal ukuran. 100 x 18 mm finishing laminate samping glassboard 8.00

5 Relokasi pintu aluminium ex ruang meeting ke area entrance lantai 2 (naik dari tangga) 1.00
6 Relokas pintu kayu dari storage untuk rg storage flamable 1.00
Kusen aluminium baru 5.70
7 Supply pintu aluminium ruang meeting sliding ukuran 90 x 240 cm (pintu baru dgn aksesori dekkson) 1.00
Kusen aluminium baru 5.70
Kaca polos 5mm non tempered 2.25
8 Supply pintu aluminium dari pantry ke area washatafel toilet ukuran 75 x 240 cm 1.00
Kusen aluminium baru 5.50
Kaca polos 5mm non tempered 1.80
9 Pintu swing finish hpl ukuran 75 x 240 cm untuk pintu toilet 1.00
Aksesori pintu (engsel, handle, lockcase+cylinder) 1.00
Kusen aluminium baru 5.70

Pekerjaan Plafon
1 Plafond gypsum, 9 mm thick, dengan 4 x 4 Hollow frame 10.00
2 Cat plafond ex vinilex/catylac 120.00
3 Cornice ukuran 1x2 cm 97.00

TOTAL – II PEKERJAAN SIPIL INTERIOR

III PEKERJAAN LISTRIK, DATA DAN MEKANIKAL

A PEKERJAAN LISTRIK DAN DATA

Electrical Installation Works
Main Material
1 Saklar Clipsal Double 2.00
2 Stop Kontak Clipsal 29.00
3 Downlight Philips 14 Watt 6.00
4 Panel Distribusi 1.00
5 HDMI Cable 10 Meter 1.00
6 HDMI Outlet 2.00
Services
7 Instalasi Listrik include. Material + HDMI 48.00
Instalasi Listrik : biaya penarikan kabel dan materialnya antara lain :
kabel listrik supreme NYM 3x2,5; kabel listrik supreme NYM 3x1,5; conduit high impact
dan Small material : Shock, Clamp, T-doos, Insulock, fischer, duct cable,
protector, etc, dan HDMI

Data Cable
Main Material
1 COMMSCOPE UTP Data Cable Cat 6 1.00
2 COMMSCOPE MODULAR Jack Cat 6 19.00
3 COMMSCOPE Faceplate Single 19.00
4 Patch Cord 3m Cat 6 19.00
5 AMP RJ-45 Connector (plastic bag @50 pcs) 2.00
Supporting Material
6 Conduit High Impact 20mm 50.00
7 Small Material Support : 1.00
Shock, Clamp, T-Doos, Insulock, Fischer, Dynabolt, Duct Cable, Protector, etc
Services
8 Laying & Termination & Commisioning 19.00

TOTAL – A PEKERJAAN LISTRIK DAN DATA

B PEKERJAAN MEKANIKAL

AC Installation
1 Jasa pasang indoor & outdoor (unit AC by owner) 3.00
2 Instalasi pipa refrigerant 60.00
3 Instalasi kabel kontrol indoor dan outdoor kabel 3 x 2,5 mm 66.00
4 Instalasi kabel power AC NYM 3x2,5 mm 150.00
5 Instalasi drain AC pipa pvc 50.00
6 Penambahan freon 3.00
7 Tescom (tes kelistrikan, tes suhu, tes tekanan freon, dll) 1.00

8 Grill exhaust 20 x 40 cm 6.00

9 Grill exhaust 30 x 30 cm 4.00

TOTAL – B PEKERJAAN MEKANIKAL

TOTAL – III PEKERJAAN LISTRIK, DATA DAN MEKANIKAL

IV PEKERJAAN FURNITURE

Furniture Custom
Fix Furniture
Rg. Meeting
1 FF1 - Rak Display produk, ukuran 1932 x 400 x 2400 mm 2.00

Area Open Working

Dedicated staff area
2 FF2A - Hanging cabinet & Credenza cabinet
Hanging cabinet for dedicated desk, ukuran 1500 x 400 x 1000 mm 1.00
Credenza open rack, ukuran 1510 x 400 x 900 mm 1.00
3 FF2B - Credenza open rack, ukuran 1900 x 400 x 900 mm 1.00
Sharing staff area
3 FF3 - Hanging cabinet, ukuran 1100 x 400 x 1000 mm 3.00
4 Locker staff
 FF4A - Locker staff ukuran 1055 x 400 x 2400 mm 1.00
FF4B - Locker staff ukuran 1550 x 400 x 2400 mm 1.00
FF4C - Locker staff ukuran 1000 x 400 x 2400 mm 1.00
FF4D - Locker staff ukuran 2000 x 400 x 2400 mm 1.00

Workstation & Loose Furniture

5 LF1 - Freestanding table, ukuran 2000 x 1100 x 750 mm (for sharing desk) 3.00
Socket box (untuk outlet listrik dan data) 6.00
6 LF2 - Dedicated working desk, ukuran 1200 x 600 x 750 mm 3.00
Socket box (untuk outlet listrik dan data) 3.00
7 LF3 - Meja meeting (non folding), ukuran 1200 x 600 x 750 mm 4.00

TOTAL – IV PEKERJAAN FURNITURE

GRAND TOTAL (I + II + III + IV)

 COLLECTION PRICE
PRICE AMOUNT SUB TOTAL TOTAL

UNIT

ls 4,550,000 4,550,000
ls 3,250,000 3,250,000
ls 3,900,000 3,900,000
ls 3,250,000 3,250,000

14,950,000

ls 15,519,400 15,519,400
m2 46,228 3,374,644
set 2,311,400 2,311,400

m2 1,056,640 10,566,400
m2 495,300 4,953,000

m2 199,680 798,720
m2 399,360 1,198,080
m2 465,920 7,454,720
unit 4,622,800 4,622,800
unit 4,292,600 4,292,600
unit 627,380 627,380
ls 660,400 660,400

m2 359,424 16,210,022

m2 60,000 18,000,000
m' 108,306 2,740,132
 m' 180,000 1,440,000

unit 660,400 660,400

unit 462,280 462,280
m 243,027 1,385,255
unit 3,302,000 3,302,000
m 237,744 1,355,141
m2 429,260 965,835
unit 3,302,000 3,302,000
m 237,744 1,307,592
m2 429,260 772,668
unit 3,302,000 3,302,000
ls 1,386,840 1,386,840
m 243,027 1,385,255

m2 252,928 2,529,280
m2 60,000 7,200,000
m' 60,000 5,820,000

129,906,244

pcs 46,228 92,456

pcs 38,303 1,110,793
unit 165,100 990,600
unit 6,802,120 6,802,120
pcs 125,476 125,476
pcs 264,160 528,320

titik 1,783,080 85,587,840

lot 2,502,916 2,502,916

pcs 112,268 2,133,092
pcs 50,190 953,618
pcs 125,476 2,384,044
bag 237,744 475,488

pcs 18,491 924,560

lot 3,764,280 3,764,280

node 528,320 10,038,080

118,413,682

unit 1,981,200 5,943,600

m 244,348 14,660,880
m 62,738 4,140,708
m 62,738 9,410,700
m 50,851 2,542,540
unit 660,400 1,981,200
ls 2,641,600 2,641,600

bh 380,000 2,280,000
bh 465,000 1,860,000

45,461,228

163,874,910

unit 15,519,400 31,038,800

unit 6,521,450 6,521,450

unit 3,988,816 3,988,816
unit 5,019,040 5,019,040

unit 4,068,064 12,204,192

unit 8,695,091 8,695,091
unit 14,026,896 14,026,896
unit 8,241,792 8,241,792
unit 17,051,528 17,051,528

unit 8,981,440 26,944,320

set 200,000 1,200,000
unit 4,528,495 13,585,485
set 200,000 600,000
unit 4,528,495 18,113,980

167,231,389

475,962,543