DRAFT COSTPLAN
03062022
Alirkan Semangat Baru
u
JUMLAH
NO JENIS PEKERJAAN NILAI SUB PEKERJAAN
(Rp)
A PEKERJAAN PLAFON Rp -
G ### Err:509
H ### Err:509
JUMLAH Err:509
TOTAL Err:509
DIBULATKAN Err:509
TEDY J. SITEPU
REKAPITULASI COSTPLAN
JUMLAH
NO JENIS PEKERJAAN NILAI SUB PEKERJAAN
(Rp)
JUMLAH 299,362,064.00
JUMLAH 299,362,064.00
PPN 10% 29,936,206.40
TOTAL 329,298,270.40
JUMLAH TOTAL 329,200,000.00
REKAPITULASI RENCANA ANGGARAN DAN BIAYA
PEKERJAA : RENOVASI INTERIOR - EKSTERIOR
PT. BINA SENTRA PURNA
LOKASI : KANTOR PUSAT PT. BINA SENTRA PURNA
JL. DR. SAHARDJO, NO. 52
JUMLAH
NO JENIS PEKERJAAN NILAI PEKERJAAN
A ### Err:509
B PEKERJAAN PLAFON & BLINDS #REF!
C PEKERJAAN PARTISI DAN DINDING 686,010,741.15
D PEKERJAAN RAILING TANGGA 272,464,270.00
E PEKERJAAN PINTU DAN JENDELA 502,615,200.00
F PEKERJAAN LANTAI 584,341,803.10
SUB JUMLAH Err:509
JUMLAH Err:509
PPN 11% Err:509
TOTAL Err:509
DIBULATKAN Err:509
Jakarta, 9 Juni 2022
B PEKERJAAN BONGKARAN
-
1 Bongkaran Plafon Eksisting Area POS 12.00 m2 55,600 0.97 53,932.00
Bongkar plafon eksisting, rangka dan peralatan MEP dipakai kembali 0.97 -
2 Bongkaran Instalasi Elektrikal Eksisting 12.00 m2 68,750 0.97 66,687.50
JUM
16,708,384
1,400,000
2,730,000
2,345,000
1,190,000
1,400,000
3,500,000
5,400,000
JUMLAH 34,673,384
647,184
800,250
JUMLAH 1,447,434
LOKASI :
Haga Jumlah
NO KODE URAIAN PEKERJAAN VOL. Sat. Total harga
Satuan harga
B PEKERJAAN PLAFON
1 Plafon Interior POS 27 m2 162,960 4,399,920
Rangka hollow 40x40, gypsum board ex. Knauff 9mm -
2 Plafon PVC 149 m2 1,309,500 195,115,500
3 Finishing Pengecatan Plafon Interior 27 m2 72,750 1,964,250
Compund, flatering, cat ex. Dullux Interior, col : conform -
JUMLAH 201,479,670
C PEKERJAAN ATAP
1 ACP Penutup Ornamen - Sisi Depan 26 m2 1,406,500 36,569,000
ACP ex. Seven/Acotuff, col: confrm, rangka hollow, sesuai gambar -
2 ACP Penutup Ornamen - Sisi Kanan 13 m2 1,406,500 18,284,500
ACP ex. Seven/Acotuff, col: confrm, rangka hollow, sesuai gambar
3 ACP Penutup Ornamen - Sisi Kiri 13 m2 1,406,500 18,284,500
Compund, flatering, cat ex. Dullux Interior, col : conform -
4 Dak Beton Penutup Area Kamar Mandi & Wudhu 11 m2 171,690 1,931,513
Rangka hollow 40x40, GRC board ex. Kalsi 6mm -
5 Finishing Pengecatan Plafon POS 11 m2 63,050 709,313
Compund, flatering, cat ex. Dullux Interior, col : conform -
JUMLAH 75,778,825
PEKERJAAN DINDING
1 Pekerjaan Dinding Area Terbuka 12 m2 162,960 1,955,520
Dinding Bata Ringan, pperekat Mortar, plesteran dan acian -
2 Pekerjaan Dinding Loster Area Terbuka 18 m2 158,253 2,848,547
3 Pekerjaan Dinding Batu Alam 17.6 m2 158,253 2,791,576
5 Finishing Pengecatan Plafon Toilet #REF! m2 63,050 #REF!
Compund, flatering, cat ex. Dullux Interior, col : conform -
6 Pek Up CeIling 23 m2 162,960 3,748,080
Rangka hollow 40x40, gypsum board ex. Knauff 9mm -
JUMLAH #REF!
LANTAI 5
1 Plafon Interior Lantai Keseluruhan 145 m2 162,960 23,629,200
Rangka hollow 40x40, gypsum board ex. Knauff 9mm -
2 Drop Ceiling 130 m1 174,600 22,698,000
2 Liner Plafon Interior 244 m1 42,195 10,295,580
3 Finishing Pengecatan Plafon Interior 145 m2 63,050 9,142,250
Compund, flatering, cat ex. Dullux Interior, col : conform -
4 Plafon Interior Toilet 32 m2 171,690 5,494,080
Rangka hollow 40x40, GRC board ex. Kalsi 6mm -
5 Finishing Pengecatan Plafon Toilet 32 m2 63,050 2,017,600
Compund, flatering, cat ex. Dullux Interior, col : conform -
6 Plafond Grid Kotak-kotak 60x60 35 m2 268,690 9,404,150
JUMLAH 82,680,860
LANTAI 2
1 Partisi Gypsum 2 muka 38.0 m2 277,905 10,560,390
Partisi 2 muka, rangka hollow 40x40, gypsum board ex. Knauff 9mm -
2 Partisi Gypsum 1 muka 90.2 m2 182,748 16,491,180
Partisi 2 muka, rangka hollow 40x40, gypsum board ex. Knauff 9mm -
3 Dinding Bata Ringan 84.2 m2 158,253 13,316,955
Dinding Bata Ringan, pperekat Mortar, plesteran dan acian -
4 Plin Lantai 194.1 m1 161,311 31,310,465
Plin Alumunium profil 100mm, fin cat minyak, col : conform -
5 Pek. Cat Dinding Interior 170.04 m2 63,050 10,721,022
Cat ex. Dulux Interior, col : putih -
6 Pemasangan Wallpaper Meetin Room 12.0 m2 160,050 1,920,600
Wallpaper bertekstur, ex. Interwall, motif : confirm, pd dinding gypsum -
7 Pek. Granite Tile Dinding Toilet 185.70 m2 421,950 78,356,115
Granite 60x60, Tile ex. Roman/Setara, warna nuansa beige glossy -
8 Pek. Dinding Kaca Penutup Kolom 2.00 kolom 8,095,620 16,191,240
Rangka holloow 40/40, multipleks 6mm, Kaca Cermin Tinted 40% -
2 kolom, 100x40cm, t=300cm -
JUMLAH 178,867,967
LANTAI 4
1 Partisi Gypsum 2 muka 38.0 m2 277,905 10,560,390
Partisi 2 muka, rangka hollow 40x40, gypsum board ex. Knauff 9mm -
2 Partisi Gypsum 1 muka 90.2 m2 182,748 16,491,180
Partisi 2 muka, rangka hollow 40x40, gypsum board ex. Knauff 9mm -
3 Dinding Bata Ringan 84.2 m2 158,253 13,316,955
Dinding Bata Ringan, pperekat Mortar, plesteran dan acian -
4 Plin Lantai 194.1 m1 161,311 31,310,465
Plin Alumunium profil 100mm, fin cat minyak, col : conform -
5 Pek. Cat Dinding Interior 170.04 m2 63,050 10,721,022
Cat ex. Dulux Interior, col : putih -
6 Pemasangan Wallpaper Meeting Room 202.2 m2 160,050 32,368,512
Wallpaper bertekstur, ex. Interwall, motif : confirm, pd dinding gypsum -
7 Pek. Granite Tile Dinding Toilet 98.70 m2 421,950 41,646,465
Granite 60x60, Dranite Tile , warna nuansa beige glossy -
8 Pek. Dinding Kaca Penutup Kolom 2.00 set 8,095,620 16,191,240
Rangka holloow 40/40, multipleks 6mm, Kaca Cermin Tinted 40% -
2 kolom, 100x40cm, t=300cm -
JUMLAH 172,606,229
LANTAI 5
1 Partisi Gypsum 2 muka 38.0 m2 277,905 10,560,390
Partisi 2 muka, rangka hollow 40x40, gypsum board ex. Knauff 9mm -
2 Partisi Gypsum 1 muka 90.2 m2 182,748 16,491,180
Partisi 2 muka, rangka hollow 40x40, gypsum board ex. Knauff 9mm -
3 Dinding Bata Ringan R. Toilet 84.2 m2 158,253 13,316,955
Dinding Bata Ringan, pperekat Mortar, plesteran dan acian -
4 Plin Lantai 194.1 m1 86,330 16,756,653
Plin Lantai Plywood 10mm T:100mm, Fin. HPL Gelap -
5 Pek. Cat Dinding Interior 77.00 m2 63,050 4,854,850
Cat ex. Dulux Interior, col : putih -
6 Pek. Ornamen Back Drop R. Function Hall 116.0 m2 800,250 92,829,000
Plywood 12 mm, U Channel, Rangka Hollow 4x4 Galvanis, Fin. HPL Motif Kayu Matte -
7 Pek. Granite Tile Dinding Toilet 12.44 m2 421,950 5,249,058
Granite 60x60, Tile Granite, warna nuansa beige glossy -
8 Pek. Granite Tile Lantai Toilet 5.4 m2 421,950 2,291,189
Granite 60x60, Tile Granite warna nuansa abu-abu matte
JUMLAH 162,349,274
PEKERJAAN PARTISI, DINDING DAN CAT 686,010,741
JUMLAH 47,029,480
LANTAI 2
1 Railing Tangga 21.70 m1 1,891,500 41,045,550
Stainless Kaca Temperd Handgrip Kayu Profil -
2 Handgrip Railing 21.70 unt 664,450 14,418,565
Handgrip Kayu Profil 50x70mm, fin. Melamik semi gloss -
JUMLAH 55,464,115
LANTAI 3
1 Railing Tangga 21.70 m1 1,891,500 41,045,550
Stainless Kaca Temperd Handgrip Kayu Profil -
2 Handgrip Railing 21.70 unt 664,450 14,418,565
Handgrip Kayu Profil 50x70mm, fin. Melamik semi gloss -
JUMLAH 55,464,115
LANTAI 4
1 Railing Tangga 21.70 m1 1,891,500 41,045,550
Stainless Kaca Temperd Handgrip Kayu Profil -
2 Handgrip Railing 21.70 unt 664,450 14,418,565
Handgrip Kayu Profil 50x70mm, fin. Melamik semi gloss -
JUMLAH 55,464,115
LANTAI 5
1 Railing Tangga 23.10 m1 1,891,500 43,693,650
Stainless Kaca Temperd Handgrip Kayu Profil -
2 Handgrip Railing 23.10 unt 664,450 15,348,795
Handgrip Kayu Profil 50x70mm, fin. Melamik semi gloss -
JUMLAH 59,042,445
PEKERJAAN RAILING TANGGA 272,464,270
LANTAI 2
1 Pintu PK3 - Pintu Ruang Rapat 1 unt 9,215,000 9,215,000
Pintu 1 Daun Frameless, 70cm, Tempered Glass 10mm, lapis sunblast -
Partisi Kaca di sisi kiri kanan pintu, Door Handle, engsel ex. Deksson -
2 Pintu PK5 - Pintu dan Partisi Ruang Server 1 unt 19,012,000 19,012,000
Pintu 1 Daun Frameless, 70cm, Tempered Glass 10mm, lapis sunblast -
Aksesoris ex. Deksson, partisi kaca tempered 10mm, lapis sunblast -
3 Partisi PT2 (Partisi R. Rapat - Sisi Timur) 1 unt 16,975,000 16,975,000
Pintu 2 Daun Frameless, 70cm, Tempered Glass 10mm, lapis sunblast -
Partisi Gypsum 9mm, Rangka Hollow 40/40 - Fin. Wallpaper, -
4 Partisi PT3 (Partisi R. Rapat - Sisi Utara) 1 unt 26,675,000 26,675,000
Pintu 2 Daun Frameless, 70cm, Tempered Glass 10mm, lapis sunblast -
Partisi Gypsum 9mm, Rangka Hollow 40/40 - Fin. Wallpaper, -
5 Partisi PT4 (Partisi Tangga - Sisi Utara) 1 unt 22,795,000 22,795,000
Pintu 2 Daun Frameless, 70cm, Tempered Glass 10mm, lapis sunblast -
6 Partisi PT5 (Partisi Tangga - Sisi Barat) 1 unt 13,095,000 13,095,000
Pintu 2 Daun Frameless, 70cm, Tempered Glass 10mm, lapis sunblast -
7 Partisi PT6 (Partisi Tangga - Sisi Selatan) 1 unt 16,247,500 16,247,500
Pintu 2 Daun Frameless, 70cm, Tempered Glass 10mm, lapis sunblast -
Partisi kaca tempered 10mm, lapis sunblast -
8 Pekerjaan Pintu Plywood PK7 2 unt 4,219,500 8,439,000
Pintu Plywood, 80cm, rangka multipleks 20mm, ex.Dekkson fin. HPL
JUMLAH 132,453,500
Haga Jumlah
NO KODE URAIAN PEKERJAAN VOL. Sat. Total harga
Satuan harga
LANTAI 4
1 Pintu PK3 - Pintu Ruang Rapat 1 unt 9,215,000 9,215,000
Pintu 1 Daun Frameless, 70cm, Tempered Glass 10mm, lapis sunblast -
Partisi Kaca di sisi kiri kanan pintu, Door Handle, engsel ex. Deksson -
2 Partisi PT2 (Partisi R. Rapat - Sisi Timur) 1 unt 16,975,000 16,975,000
Partisi Tempered Glass 10mm, lapis sunblast -
Partisi Gypsum 9mm, Rangka Hollow 40/40 - Fin. Wallpaper, -
3 Partisi PT3 (Partisi R. Rapat - Sisi Utara) 1 unt 26,675,000 26,675,000
Partisi Tempered Glass 10mm, lapis sunblast -
Partisi Gypsum 9mm, Rangka Hollow 40/40 - Fin. Wallpaper, -
4 Partisi PT4 (Partisi Tangga - Sisi Utara) 1 unt 22,795,000 22,795,000
Partisi Tempered Glass 10mm, lapis sunblast -
5 Partisi PT5 (Partisi Tangga - Sisi Barat) 1 unt 13,095,000 13,095,000
Partisi Tempered Glass 10tmm, lapis sunblast -
6 Partisi PT6 (Partisi Tangga - Sisi Selatan) 1 unt 16,247,500 16,247,500
Partisi Tempered Glass 10mm, lapis sunblast -
Partisi kaca tempered 10mm, lapis sunblast -
8 Pekerjaan Pintu Plywood PK7 2 unt 4,219,500 8,439,000
Pintu Plywood, 80cm, rangka multipleks 20mm, ex.Dekkson fin. HPL
JUMLAH 113,441,500
LANTAI 5
1 Folding Partition Glass 30 m2 2,570,500 78,143,200
Kaca Tempered 12 mm, Frame Alumunium Fin. Powder Coating Black/ Grey -
2 Partisi PT-8 (Partisi R. File - di bekas area gudang ATK) 1 unt 26,529,500 26,529,500
Pintu 1 Daun Frameless,, Partisi Tempered Glass 10mm, lapis sunblast -
Partisi Gypsum 9mm, Rangka Hollow 40/40 - Fin. Wallpaper, -
3 Partisi PT-11 (Partisi Kaca Entrance Tangga) 2 unt 9,215,000 18,430,000
Pintu 2 Daun Frameless, 70cm, Partisi Tempered Glass 10mm, ex. Dekkson -
lapis sunblast -
4 Pekerjaan Pintu Plywood PK7 4 unt 4,219,500 16,878,000
Pintu Plywood, 80cm, rangka multipleks 20mm, ex.Dekkson fin. HPL
JUMLAH 139,980,700
PEKERJAAN PINTU DAN JENDELA 502,615,200
F PEKERJAAN LANTAI
LANTAI 1 ###
1 Pek. Screeding dan Leveling Lantai 58.0 m2 76,242 4,422,036
2 Pek. Granite Tile GT1 27.8 m2 742,050 20,628,990
Granite 60x60, warna nuansa beige, glossy -
3 Pek. Granite Tile GT2 8.6 m2 742,050 6,344,528
Granite 60x60, warna nuansa abu-abu matte -
4 Pek. Lantai Parket Vinyl 9.5 m2 274,753 2,610,149
Nuansa warna kayu, ex. TACO, motif : confirm, terpasang -
5 Pek. Granite Tile Lantai Toilet 4.0 m2 386,545 1,546,180
Granite 60x60, warna nuansa abu-abu matte
JUMLAH 35,551,882
LANTAI 2
1 Pek. Screeding dan Leveling dak Lantai 228.0 m2 76,242 17,383,176
2 Pek. Granite Tile GT1 101.5 m2 742,050 75,318,075
Granite 60x60, warna nuansa beige, glossy -
3 Pek. Granite Tile GT2 12.5 m2 742,050 9,275,625
Granite 60x60, warna nuansa abu-abu matte -
4 Pek. Lantai Parket Vinyl 114.0 m2 274,753 31,321,785
Nuansa warna kayu, ex. TACO, motif : confirm, terpasang -
5 Pek. Carpet tile - R Rapat Besar 36.0 m2 383,150 13,793,400
Nuansa Abu Tua, ex. Victory/Setara -
7 Pek. Granite Tile Lantai Toilet 18.8 m2 386,545 7,267,046
Granite 60x60, Tile ex. Roman/Setara, warna nuansa abu-abu matte
JUMLAH 154,359,107
LANTAI 4
1 Pek. Screeding dan Leveling dak Lantai 177.0 m2 76,242 13,494,834
2 Pek. Granite Tile GT1 20.3 m2 742,050 15,063,615
Granite 60x60, warna nuansa beige, glossy -
3 Pek. Granite Tile GT2 12.5 m2 742,050 9,275,625
Granite 60x60, warna nuansa abu-abu matte -
4 Pek. Lantai Parket Vinyl 144.2 m2 274,753 39,619,311
Nuansa warna kayu, ex. TACO, motif : confirm, terpasang -
5 Pek. Carpet tile - R Rapat Besar 36.0 m2 383,150 13,793,400
Nuansa Abu Tua, ex. Victory/Setara -
6 Pek. Granite Tile Lantai Toilet 6.8 m2 386,545 2,628,506
Granite 60x60, Tile ex. Roman/Setara, warna nuansa abu-abu matte
JUMLAH 93,875,291
Haga Jumlah
NO KODE URAIAN PEKERJAAN VOL. Sat. Total harga
Satuan harga
LANTAI 5
1 Pek. Screeding dan Leveling dak Lantai 177.0 m2 76,242 13,494,834
2 Peninggian Lantai T=50mm R. Function Hall Mini Stage -
Spesifikasi : Rangka Hollow 20X40 Lapis Plywood 18 mm 26 m2 824,500 21,437,000
3 Pek. Carpet tile - R Function Hall Mini Stage 26 m2 383,150 9,961,900
Nuansa Abu Tua, ex. Victory/Setara -
4 Pek. Pengadaan Mimbar 1 unit 4,365,000 4,365,000
Mimbar Plywood 12 mm, T:1000mm, Fin. HPL Matte -
5 Pek. Granite Tile GT1 110.0 m2 742,050 81,625,500
Granite 80X80, warna nuansa beige, glossy -
6 Pek. Granite Tile GT2 53.8 m2 742,050 39,922,290
Granite 60x60, warna nuansa abu-abu matte -
7 Pek. Lantai Granit Border 13.2 m2 742,050 9,795,060
Nuansa warna Black Matte ex. Infinity/ Sandimas, motif : confirm, terpasang -
8 Pek. Lantai Granite Tile Motif Kayu 66.0 m2 742,050 48,975,300
Nuansa warna Kayu ex. Infinity/ Sandimas, motif : confirm, terpasang -
9 Pek. Lantai Granite Tile Motif Solid 18.0 m2 742,050 13,356,900
Nuansa warna Black Matte ex. Infinity/ Sandimas, motif : confirm, terpasang -
10 Pek. Granite Tile Lantai Toilet 5.4 m2 386,545 2,098,939
Granite 60x60, Tile ex. Roman/Setara, warna nuansa abu-abu matte -
11 Pek. Batu Gravel Tebar R. Outdoor 52 m2 121,250 6,305,000
12 Pek. Bench Concrete R. Outdoor 8.3 m' 1,164,000 9,661,200
Spesiifikasi Concrete D10 - 15, Fin. Expose Concrete -
13 Pek. Lantai Precast Concrete R. Outdoor 8.0 unit 567,450 4,539,600
Precast 60 x 60 D10-15, Fin, Expose Concrete -
14 Pek. Planter Box R.outdoor 2 unit 533,500 1,067,000
Precast Concrete 100 x40, Fin. Expose Concrete -
15 Pek. Vertical Garden R. Outdoor 28 m2 1,212,500 33,950,000
Spesifikasi : Veritical Garden, Pilo Dendrum, Hollow 4x4 + Kawat Ram
JUMLAH 300,555,523
PEKERJAAN LANTAI 584,341,803
BIDANG PEK. : PENGADAAN FURNITURE
Haga Satuan
NO KODE URAIAN PEKERJAAN VOL. Sat. Jumlah harga (Rp.) Total harga (Rp.)
(Rp.)
A PEKERJAAN FURNITURE
1 Meja Workstation 6 kursi (WS-2) - Logan WS6 6 unt
Workstation lengkap, 6 seat, customade sesuai gambar,
lkp receptacle 6 set dan instalasi elektrikal
2 1 set Meja Senior Manajer (WS-1) - Grado LN1-H 2 unt
Meja workstation lengkap, customade sesuai gambar,
lkp mobile drawer 40cm, receptacle dan instalasi elektrikal
3 Lemari File (LF-2) 2 unt
Lemari File Senior Manager ex. Stramm Uk 160x40x8cm
4 1 set Meja Sekretaris (WS-3) - Matteo LF1-H 2 unt
Meja workstation lengkap, customade sesuai gambar,
lkp receptacle dan instalasi elektrikal
5 1 set Meja Manajer (MGR-01) - Logan WS4 1 unt
Meja workstation lengkap, 4 seat, customade sesuai gambar,
lkp meja bundar dan receptacle serta instalasi elektrikal
6 1 set Meja Manajer (MGR-02) - Logan WS4 4 unt
Meja workstation lengkap, 4 seat, customade sesuai gambar,
lkp meja bundar dan receptacle serta instalasi elektrikal
7 Mobile Drawer (MDR-1) - MDW 01-H 50 unt
Rak Mobile Drawer (L=50Cm, W=40cm, H=60cm)
8 Lemari File (LF-1) - Lilo PV3B 804019 26 unt
Lemari Arsip ex. Stramm tipe Uk 160x40x87cm MAPLE
9 Meja Rapat Kecil/Bundar (MR-03) 2 unt
Meja Rapat Bulat, dia. 100cm, sesuai gambar - MSG 01-H
10 Meja Rapat 12 kursi - MR-C OJKPKBR 1 set
Meja Meeting Persegi,sesuai gambar
11 Lemari Loker (LF-02) - Lilo PV3B 804019 8 unt
Lemari Arsip ex. Stramm tipe Uk 160x40x87cm MAPLE
B PENGADAAN KURSI
1 Kursi Senior Manajer 2 unt
Kursi Kantor ex. Stramm tipe Ramos I Gar Synch SL TC Bmet
2 Kursi Manajer / R. Rapat 24 unt
Kursi Kantor ex. Stramm tipe Ramos II Gar Synch SL TC Bmet
3 Kursi Hadap 60 unt
Kursi Kantor ex. Stramm tipe Marino Gar
4 Sofa Tamu 4 unt
Sofa 2 Dudukan ex. Stramm, tipe : Becker 2 Seater
5 Meja Tamu (Coffee Table) 2 unt
ex. Stramm, tipe :Torres Coffee Table
6 Kursi Kolaborasi 2 seater 4 unt
ex. Stramm, tipe : Napoli III WS2
7 Meja Coffe Table Kolaborasi 2 unt
ex. Stramm, tipe : Glacia Cooffee Table
Haga Satuan
NO KODE URAIAN PEKERJAAN VOL. Sat. Jumlah harga (Rp.) Total harga (Rp.)
(Rp.)
A PEKERJAAN FURNITURE
1 Meja Workstation 6 kursi (WS-2) - Logan WS6 6 unt 36,090,000 216,540,000
Workstation lengkap, 6 seat, customade sesuai gambar,
lkp receptacle 6 set dan instalasi elektrikal
2 1 set Meja Senior Manajer (WS-1) - Grado LN1-H 2 unt 14,050,000 28,100,000
Meja workstation lengkap, customade sesuai gambar,
lkp mobile drawer 40cm, receptacle dan instalasi elektrikal
3 Lemari File (LF-2) 2 unt 8,550,000 17,100,000
Lemari File Senior Manager ex. Stramm Uk 160x40x8cm
4 1 set Meja Sekretaris (WS-3) - Matteo LF1-H 2 unt 8,930,000 17,860,000
RRNCIAN RENCANA ANGGARAN DAN BIAYA
NO KODE URAIAN PEKERJAAN VOL. Sat. Haga Satuan Jumlah harga Total harga
A I PEKERJAAN PANEL
LANTAI 1
1 Pek. Perubahan Pembagian MCB Panel Lantai 1 1 unt 6,547,500 6,547,500
2 Pek. Perubahan Pembagian MCB Panel Lantai 2 1 unt 6,547,500 6,547,500
3 Pek. Perubahan Pembagian MCB Panel Lantai 3 1 unt 6,547,500 6,547,500
4 Pek. Perubahan Pembagian MCB Panel Lantai 4 1 unt 6,547,500 6,547,500
5 Pek. Perubahan Pembagian MCB Panel Lantai 5 1 unt 6,547,500 6,547,500
JUMLAH 32,737,500
PEKERJAAN PANEL 32,737,500
LANTAI 2
1 Lampu Down light LED 5 Watt (Ruang Kerja dan Ruang Rapat) 32 unt 183,500 5,871,992
Armatur Downlight 5" ex. Philips, bulb LED Philips White -
2 Lampu Down light LED 5 Watt, outbow, (Area Ceiling Lobby) 8 unt 216,814 1,734,515
Armatur Downlight 5" ex. Philips, bulb LED Philips White -
4 Saklar Ganda 18 unt 115,364 2,076,553
Saklar Ganda ex. Panasonic, tipe : confirm -
5 Stop Kontak dinding Tunggal 18 unt 177,528 3,195,512
Stop Kontak Tunggal ex. Panasonic, tipe : confirm -
6 Stop Kontak AC 6 unt 177,528 1,065,171
Stop Kontak Tunggal ex. Panasonic, tipe : confirm -
7 Stop Kontak Exhaust 4 unt 177,528 710,114
Stop Kontak Tunggal ex. Panasonic, tipe : confirm -
8 Instalasi Lampu 41 ttk 334,650 13,720,650
Kabel NYM 3 x 2,5 mm ex. Kabelindo, pipa conduit ex. Ega / Boss -
9 Instalasi Saklar Ganda, 18 ttk 334,650 6,023,700
Kabel NYM 3 x 2,5 mm ex. Kabelindo, pipa conduit ex. Ega/Boss -
10 Instalasi Stop Kontak dinding Tunggal 18 ttk 334,650 6,023,700
Kabel NYM 3 x 2,5 mm ex. Kabelindo, pipa conduit ex. Ega/Boss -
11 Instalasi Stop Kontak WIFI di atas plafon 2 ttk 334,650 669,300
Kabel NYM 3 x 2,5 mm ex. Kabelindo, pipa conduit ex. Ega/Boss -
12 Instalasi Stop Kontak AC 6 ttk 334,650 2,007,900
Kabel NYM 3 x 2,5 mm ex. Kabelindo, pipa conduit ex. Ega/Boss -
NO KODE URAIAN PEKERJAAN VOL. Sat. Haga Satuan Jumlah harga Total harga
13 Instalasi Stop Kontak Exhaust 4 ttk 334,650 1,338,600
Kabel NYM 3 x 2,5 mm ex. Kabelindo, pipa conduit ex. Ega/Boss -
14 Pek. Cable Tray 14 m1 314,125 4,397,747
Cable Tray 200X50X3000, lengkap elbow dan T, hanger, terpasang -
15 Kaca Cermnin Vanity Table 1 ls 2,774,200 2,774,200
Cermin 5mm, 70x10cm, base multipleks6mm, backligt LED Ribbon -
LANTAI 2 51,609,653
LANTAI 4
1 Lampu Down light LED 5 Watt (Area Plafon) 32 unt 183,500 5,871,992
Armatur Downlight 5" ex. Philips, bulb LED Philips White -
2 Lampu Down light LED 5 Watt, outbow, (Area Expossed Ceiling) 16 unt 183,500 2,935,996
Armatur Downlight 5" ex. Philips, bulb LED Philips White -
4 Saklar Ganda 12 unt 115,364 1,384,368
Saklar Ganda ex. Panasonic, tipe : confirm -
5 Stop Kontak dinding Tunggal 10 unt 177,528 1,775,284
Stop Kontak Tunggal ex. Panasonic, tipe : confirm -
6 Stop Kontak AC 6 unt 177,528 1,065,171
Stop Kontak Tunggal ex. Panasonic, tipe : confirm -
7 Stop Kontak Exhaust 4 unt 177,528 710,114
Stop Kontak Tunggal ex. Panasonic, tipe : confirm -
8 Instalasi Lampu 49 ttk 334,650 16,397,850
Kabel NYM 3 x 2,5 mm ex. Kabelindo, pipa conduit ex. Ega / Boss -
9 Instalasi Saklar Ganda, 12 ttk 334,650 4,015,800
Kabel NYM 3 x 2,5 mm ex. Kabelindo, pipa conduit ex. Ega/Boss -
10 Instalasi Stop Kontak dinding Tunggal 10 ttk 334,650 3,346,500
Kabel NYM 3 x 2,5 mm ex. Kabelindo, pipa conduit ex. Ega/Boss -
11 Instalasi Stop Kontak WIFI di atas plafon 2 ttk 334,650 669,300
Kabel NYM 3 x 2,5 mm ex. Kabelindo, pipa conduit ex. Ega/Boss -
12 Instalasi Stop Kontak AC 6 ttk 334,650 2,007,900
Kabel NYM 3 x 2,5 mm ex. Kabelindo, pipa conduit ex. Ega/Boss -
13 Instalasi Stop Kontak Exhaust 4 ttk 334,650 1,338,600
Kabel NYM 3 x 2,5 mm ex. Kabelindo, pipa conduit ex. Ega/Boss -
14 Pek. Cable Tray 22 m1 314,125 6,910,746
Cable Tray 50x200, lengkap elbow dan T, hanger, terpasang -
15 Kaca Cermnin Vanity Table 1 ls 2,774,200 2,774,200
Cermin 5mm, 70x10cm, base multipleks6mm, backligt LED Ribbon -
LANTAI 4 51,203,821
LANTAI 5
1 Lampu Down light LED 5 Watt (Area Plafon) 32 unt 183,500 5,871,992
Armatur Downlight 5" ex. Philips, bulb LED Philips White -
2 Lampu Down light LED 5 Watt, outbow, (Area Expossed Ceiling) 16 unt 183,500 2,935,996
Armatur Downlight 5" ex. Philips, bulb LED Philips White -
Lampu LED Ribbon, inderect, (Area Up-Ceiling) 23 m 114,945 2,643,735
LED Ribbon, lengkap trafo terpasang -
3 Saklar Ganda 12 unt 115,364 1,384,368
Saklar Ganda ex. Panasonic, tipe : confirm -
5 Stop Kontak dinding Tunggal 10 unt 177,528 1,775,284
Stop Kontak Tunggal ex. Panasonic, tipe : confirm -
4 Stop Kontak AC 6 unt 177,528 1,065,171
Stop Kontak Tunggal ex. Panasonic, tipe : confirm -
5 Stop Kontak Exhaust 4 unt 177,528 710,114
Stop Kontak Tunggal ex. Panasonic, tipe : confirm -
6 Instalasi Lampu 50 ttk 334,650 16,732,500
Kabel NYM 3 x 2,5 mm ex. Kabelindo, pipa conduit ex. Ega / Boss -
7 Instalasi Saklar Ganda, 12 ttk 334,650 4,015,800
Kabel NYM 3 x 2,5 mm ex. Kabelindo, pipa conduit ex. Ega/Boss -
8 Instalasi Stop Kontak dinding Tunggal 10 ttk 334,650 3,346,500
Kabel NYM 3 x 2,5 mm ex. Kabelindo, pipa conduit ex. Ega/Boss -
9 Instalasi Stop Kontak WIFI di atas plafon 2 ttk 334,650 669,300
Kabel NYM 3 x 2,5 mm ex. Kabelindo, pipa conduit ex. Ega/Boss -
10 Instalasi Stop Kontak AC 6 ttk 334,650 2,007,900
Kabel NYM 3 x 2,5 mm ex. Kabelindo, pipa conduit ex. Ega/Boss -
11 Instalasi Stop Kontak Exhaust 4 ttk 334,650 1,338,600
Kabel NYM 3 x 2,5 mm ex. Kabelindo, pipa conduit ex. Ega/Boss -
12 Pek. Cable Tray 22 m1 314,125 6,910,746
Cable Tray 50x200, lengkap elbow dan T, hanger, terpasang -
13 Kaca Cermnin Vanity Table 1 ls 2,774,200 2,774,200
Cermin 5mm, 70x10cm, base multipleks6mm, backligt LED Ribbon -
LANTAI 5 54,182,206
PEKERJAAN LAMPU DAN INSTALASI 184,694,060
LANTAI 1 6,431,255
LANTAI 2
1 Pek. Ceiling Speaker 5 unt 627,415 3,137,077
Speaker 6W, ex. TOA, Ceiling Mounted, terpasang -
2 Pek. Instalalasi Kabel Tata Suara 5 ttk 286,150 1,430,750
Kabel NYM 2 x1,5, Lengkap Dengan Conduit ex. Ega/Boss
LANTAI 2 4,567,827
LANTAI 3
1 Pek. Ceiling Speaker 3 unt 627,415 1,882,246
Speaker 6W, ex. TOA, Ceiling Mounted, terpasang -
2 Pek. Instalalasi Kabel Tata Suara 3 ttk 286,150 858,450
Kabel NYM 2 x1,5, Lengkap Dengan Conduit ex. Ega/Boss
LANTAI 3 2,740,696
LANTAI 4
1 Pek. Ceiling Speaker 5 unt 627,415 3,137,077
Speaker 6W, ex. TOA, Ceiling Mounted, terpasang -
2 Pek. Instalalasi Kabel Tata Suara 5 ttk 286,150 1,430,750
Kabel NYM 2 x1,5, Lengkap Dengan Conduit ex. Ega/Boss
LANTAI 4 4,567,827
LANTAI 5
1 Pek. Ceiling Speaker 5 unt 627,415 3,137,077
Speaker 6W, ex. TOA, Ceiling Mounted, terpasang -
2 Pek. Instalalasi Kabel Tata Suara 5 ttk 286,150 1,430,750
Kabel NYM 2 x1,5, Lengkap Dengan Conduit ex. Ega/Boss
LANTAI 5 4,567,827
Pek. Patch Cord 22,875,432
E PENGADAAN VAC
LANTAI 1
1 Pek. Reposisi AC Split Eksisting 1 unt 637,115 637,115
Bongkar pasang, Service, reposisi indoor dan outdoor -
2 Pek. Penggantian Pipa Refrigerant 8 m2 196,270 1,570,158
Pipa Refrigerant standar, non inverter -
3 Pek. Exhaust Fan 4 unt 782,654 3,130,617
Exhaust Fan, ceiling mounted, 120 CFM ex. KDK, Sekai -
4 Pek. Ducting Exhaust Fan 4 set 219,802 879,208
BJLS ducting dengan insulator, -
5 Pek. Grill Exhaust Fan 4 unt 397,700 1,590,800
6 Pek. Testing & Comissioning 1 ls 1,455,000 1,455,000
LANTAI 1 9,262,899
LANTAI 2
1 Pek. Reposisi AC Split Eksisting 8 unt 637,115 5,096,923
Bongkar pasang, Service, reposisi indoor dan outdoor -
2 Pek. Penggantian Pipa Refrigerant 64 m2 196,270 12,561,267
Pipa Refrigerant standar, non inverter -
3 Pek. Exhaust Fan 4 unt 776,000 3,104,000
Exhaust Fan, ceiling mounted, 120 CFM ex. KDK, Sekai -
4 Pek. Ducting Exhaust Fan 4 set 223,100 892,400
BJLS ducting dengan insulator, -
5 Pek. Grill Exhaust Fan 4 unt 397,700 1,590,800
6 Pek. Testing & Comissioning 1 ls 1,455,000 1,455,000
NO KODE URAIAN PEKERJAAN VOL. Sat. Haga Satuan Jumlah harga Total harga
LANTAI 2 24,700,390
LANTAI 4
1 Pek. Reposisi AC Split Eksisting 8 unt 637,115 5,096,923
Bongkar pasang, Service, reposisi indoor dan outdoor -
2 Pek. Penggantian Pipa Refrigerant 64 m 196,270 12,561,267
Pipa Refrigerant standar, non inverter -
3 Pek. Exhaust Fan 4 unt 776,000 3,104,000
Exhaust Fan, ceiling mounted, 120 CFM ex. KDK, Sekai -
4 Pek. Ducting Exhaust Fan 4 set 223,100 892,400
BJLS ducting dengan insulator, -
5 Pek. Grill Exhaust Fan 4 unt 397,700 1,590,800
6 Pek. Testing & Comissioning 1 ls 1,455,000 1,455,000
LANTAI 4 24,700,390
LANTAI 5
1 Pek. Pengadaan AC Split R. Function Hall, independent, 2 PK 4 unt 13,337,500 53,350,000
AC Split 2 PK, ex. Daikin Lengkap Pipa Refrigrant & outdoor, terpasang -
2 Pek. Pengadaan AC Split R. Arsip, independent, 2 PK 2 unt 13,337,500 26,675,000
AC Split 2 PK, ex. Daikin Lengkap Pipa Refrigrant & outdoor, terpasang -
3 Pek. Exhaust Fan 4 unt 776,000 3,104,000
Exhaust Fan, ceiling mounted, 120 CFM ex. KDK, Sekai -
4 Pek. Ducting Exhaust Fan 4 set 223,100 892,400
BJLS ducting dengan insulator, -
5 Pek. Grill Exhaust Fan 4 unt 397,700 1,590,800
6 Pek. Testing & Comissioning 1 ls 1,455,000 1,455,000
LANTAI 5 87,067,200
PENGADAAN VAC 145,730,879
F PEKERJAAN TOILET
LANTAI 1
1 Closet duduk 1 unt 4,716,722 4,716,722
Produk Toto C421/S516J+ECOFLUSH, lp aksesoris, (terpasang), -
2 Pek. Jet washer 1 unt 624,001 624,001
Ex. TOTO-TX403SMCRB, lkp aksesoris, terpasang -
3 Pek. Floor Drain 3 unt 468,025 1,404,075
Ex. TOTO TX1CV2, lkp aksesoris, terpasang -
4 Pek. Tempat Tissue Holder 1 unt 823,045 823,045
Ex. TOTO TX703AW, lkp aksesoris, terpasang -
5 Pek. Wastafel 2 unt 2,756,352 5,512,704
Produk , ex. Toto LW642CJ + kran (lengkap terpasang)
JUMLAH 13,080,547
LANTAI 2
1 Instalasi pipa PVC tipe AW ø 1/2" (15 mm) 14 m1 65,960 923,440
Pipa PVC ø 1/2" -
2 Instalasi Plumbing air bekas 18.8 m1 84,972 1,597,474
Pipa PVC ø 2" -
3 Instalasi Plumbing air kotor 12.5 m1 111,453 1,393,163
Pipa PVC ø 3" -
4 Closet duduk 4 unt 4,716,722 18,866,888
Produk Toto C420/S516J+ECOFLUSH, lp aksesoris, (terpasang), -
5 Pek. Urinoir ex. TOTO 2 unt 4,114,837 8,229,674
Urinoir ex. Toto, Moslem Type Urinal U57M (Top Inlet) -
6 Pek. Penyekat Urinoir 1 unt 334,650 334,650
Urinal Partition ex. TOTO A100 White, lkp terpasang -
7 Pek. Partisi Cubicle Toilet 21.2 m2 2,182,500 46,269,000
Cubicle Phenolic 12 mm, terpasang, lkp pintu dan aksesoris, col : confirm -
5 Pek. Wastafel 2 unt 2,756,352 5,512,704
Produk , ex. Toto LW642CJ + kran (lengkap terpasang) -
6 Pek. Jet washer 4 unt 624,001 2,496,004
Ex. TOTO-TX403SMCRB, lkp aksesoris, terpasang -
7 Pek. Floor Drain 4 unt 468,025 1,872,100
Ex. TOTO TX1CV2, lkp aksesoris, terpasang -
8 Pek. Tempat Tissue Holder 4 unt 823,045 3,292,180
Ex. TOTO TX703AW, lkp aksesoris, terpasang -
9 Pek. Vanity Wastafel 2 unt 4,348,025 8,696,050
Uk. 90x50x80, Customized, Multipleks 18mm, fin. HPL (motif : Confirmed),
top table granite tile (hitam), kaca crmin 5mm, lkp aksesoris, terpasang
JUMLAH 99,483,326
LANTAI 4
1 Instalasi pipa PVC tipe AW ø 1/2" (15 mm) 14 m1 65,960 923,440
Pipa PVC ø 1/2" -
2 Instalasi Plumbing air bekas 18.8 m1 84,972 1,597,474
Pipa PVC ø 2" -
3 Instalasi Plumbing air kotor 12.5 m1 111,453 1,393,163
Pipa PVC ø 3" -
4 Closet duduk 4 unt 4,716,722 18,866,888
Produk Toto C420/S516J+ECOFLUSH, lp aksesoris, (terpasang), -
` Pek. Urinoir ex. TOTO 2 unt 4,114,837 8,229,674
Urinoir ex. Toto, Moslem Type Urinal U57M (Top Inlet) -
6 Pek. Penyekat Urinoir 1 unt 334,650 334,650
NO KODE URAIAN PEKERJAAN VOL. Sat. Haga Satuan Jumlah harga Total harga
Urinal Partition ex. TOTO A100 White, lkp terpasang -
7 Pek. Partisi Cubicle Toilet 21.2 m2 2,182,500 46,269,000
Cubicle Phenolic 12 mm, terpasang, lkp pintu dan aksesoris, col : confirm -
5 Pek. Wastafel 2 unt 2,756,352 5,512,704
Produk , ex. Toto LW642CJ + kran (lengkap terpasang) -
6 Pek. Jet washer 4 unt 624,001 2,496,004
Ex. TOTO-TX403SMCRB, lkp aksesoris, terpasang -
7 Pek. Floor Drain 4 unt 468,025 1,872,100
Ex. TOTO TX1CV2, lkp aksesoris, terpasang -
8 Pek. Tempat Tissue Holder 4 unt 823,045 3,292,180
Ex. TOTO TX703AW, lkp aksesoris, terpasang -
9 Pek. Vanity Wastafel 2 unt 4,348,025 8,696,050
Uk. 90x50x80, Customized, Multipleks 18mm, fin. HPL (motif : Confirmed),
top table granite tile (hitam), kaca crmin 5mm, lkp aksesoris, terpasang
JUMLAH 99,483,326
LANTAI 5
1 Instalasi pipa PVC tipe AW ø 1/2" (15 mm) 14 m1 65,960 923,440
Pipa PVC ø 1/2" -
2 Instalasi Plumbing air bekas 18.8 m1 84,972 1,597,474
Pipa PVC ø 2" -
3 Instalasi Plumbing air kotor 12.5 m1 111,453 1,393,163
Pipa PVC ø 3" -
4 Closet duduk 2 unt 4,716,722 9,433,444
Produk Toto C420/S516J+ECOFLUSH, lp aksesoris, (terpasang), -
5 Pek. Wastafel 1 unt 2,756,352 2,756,352
Zink PANTRY -
6 Pek. Jet washer 2 unt 624,001 1,248,002
Ex. TOTO-TX403SMCRB, lkp aksesoris, terpasang -
7 Pek. Floor Drain 2 unt 468,025 936,050
Ex. TOTO TX1CV2, lkp aksesoris, terpasang -
8 Pek. Tempat Tissue Holder 2 unt 823,045 1,646,090
Ex. TOTO TX703AW, lkp aksesoris, terpasang -
9 Pek. Meja Wastafel 1 unt 4,348,025 4,348,025
Uk. 90x50x80, Customized, Multipleks 18mm, fin. HPL (motif : Confirmed),
top table granite tile (hitam), kaca crmin 5mm, lkp aksesoris, terpasang
JUMLAH 24,282,039
JUMLAH PEKERJAAN TOILET 236,329,238
H PEKERJAAN SPRINKLER
LANTAI 1
1 Head Sprinkler pendant 16 unt 318,160 5,090,560
ex. Viking, Temperature Grade = 680C, K-Factor 80.6 -
2 Pipa BS Sch 40 dia. 65 mm 8 m1 380,240 3,041,920
ex. Spindo - Bakrie, lengkap dengan fitting dan material bantu -
3 Pipa BS Sch 40 dia. 50 mm 12 m1 279,360 3,352,320
ex. Spindo - Bakrie, lengkap dengan fitting dan material bantu -
4 Pipa BS Sch 40 dia. 40 mm 18 m1 226,980 4,085,640
ex. Spindo - Bakrie, lengkap dengan fitting dan material bantu -
5 Pipa BS Sch 40 dia. 32 mm 24 m1 183,330 4,399,920
ex. Spindo - Bakrie, lengkap dengan fitting dan material bantu -
6 Pipa BS Sch 40 dia. 25 mm 44 m1 167,810 7,383,640
ex. Spindo - Bakrie, lengkap dengan fitting dan material bantu -
7 Pipa droper ceiling 16 m1 151,320 2,421,120
ex. Spindo - Bakrie, lengkap dengan fitting dan material bantu -
8 Test Drain Sprinkler 16 set 150,350 2,405,600
ex. Spindo - Bakrie, lengkap dengan fitting dan material bantu
JUMLAH 32,180,720
LANTAI 2
1 Head Sprinkler pendant 22 unt 318,160 6,999,520
ex. Viking, Temperature Grade = 680C, K-Factor 80.6 -
2 Pipa BS Sch 40 dia. 65 mm 12 m1 380,240 4,486,832
ex. Spindo - Bakrie, lengkap dengan fitting dan material bantu -
3 Pipa BS Sch 40 dia. 50 mm 15 m1 279,360 4,134,528
ex. Spindo - Bakrie, lengkap dengan fitting dan material bantu -
4 Pipa BS Sch 40 dia. 40 mm 25 m1 226,980 5,561,010
ex. Spindo - Bakrie, lengkap dengan fitting dan material bantu -
5 Pipa BS Sch 40 dia. 32 mm 33 m1 183,330 5,994,891
ex. Spindo - Bakrie, lengkap dengan fitting dan material bantu -
6 Pipa BS Sch 40 dia. 25 mm 65 m1 167,810 10,961,349
ex. Spindo - Bakrie, lengkap dengan fitting dan material bantu -
7 Pipa droper ceiling 22 m1 151,320 3,329,040
ex. Spindo - Bakrie, lengkap dengan fitting dan material bantu -
8 Test Drain Sprinkler 22 set 150,350 3,307,700
ex. Spindo - Bakrie, lengkap dengan fitting dan material bantu
JUMLAH 44,774,870
LANTAI 3
NO KODE URAIAN PEKERJAAN VOL. Sat. Haga Satuan Jumlah harga Total harga
1 Head Sprinkler pendant 22 unt 318,160 6,999,520
ex. Viking, Temperature Grade = 680C, K-Factor 80.6 -
2 Pipa BS Sch 40 dia. 65 mm 12 m1 380,240 4,486,832
ex. Spindo - Bakrie, lengkap dengan fitting dan material bantu -
3 Pipa BS Sch 40 dia. 50 mm 15 m1 279,360 4,134,528
ex. Spindo - Bakrie, lengkap dengan fitting dan material bantu -
4 Pipa BS Sch 40 dia. 40 mm 25 m1 226,980 5,561,010
ex. Spindo - Bakrie, lengkap dengan fitting dan material bantu -
5 Pipa BS Sch 40 dia. 32 mm 33 m1 183,330 5,994,891
ex. Spindo - Bakrie, lengkap dengan fitting dan material bantu -
6 Pipa BS Sch 40 dia. 25 mm 65 m1 167,810 10,961,349
ex. Spindo - Bakrie, lengkap dengan fitting dan material bantu -
7 Pipa droper ceiling 22 m1 151,320 3,329,040
ex. Spindo - Bakrie, lengkap dengan fitting dan material bantu -
8 Test Drain Sprinkler 22 set 150,350 3,307,700
ex. Spindo - Bakrie, lengkap dengan fitting dan material bantu
JUMLAH 44,774,870
LANTAI 4
1 Head Sprinkler pendant 22 unt 318,160 6,999,520
ex. Viking, Temperature Grade = 680C, K-Factor 80.6 -
2 Pipa BS Sch 40 dia. 65 mm 12 m1 380,240 4,486,832
ex. Spindo - Bakrie, lengkap dengan fitting dan material bantu -
3 Pipa BS Sch 40 dia. 50 mm 15 m1 279,360 4,134,528
ex. Spindo - Bakrie, lengkap dengan fitting dan material bantu -
4 Pipa BS Sch 40 dia. 40 mm 25 m1 226,980 5,561,010
ex. Spindo - Bakrie, lengkap dengan fitting dan material bantu -
5 Pipa BS Sch 40 dia. 32 mm 33 m1 183,330 5,994,891
ex. Spindo - Bakrie, lengkap dengan fitting dan material bantu -
6 Pipa BS Sch 40 dia. 25 mm 65 m1 167,810 10,961,349
ex. Spindo - Bakrie, lengkap dengan fitting dan material bantu -
7 Pipa droper ceiling 22 m1 151,320 3,329,040
ex. Spindo - Bakrie, lengkap dengan fitting dan material bantu -
8 Test Drain Sprinkler 22 set 150,350 3,307,700
ex. Spindo - Bakrie, lengkap dengan fitting dan material bantu
JUMLAH 44,774,870
LANTAI 5
1 Head Sprinkler pendant 16 unt 318,160 5,090,560
ex. Viking, Temperature Grade = 680C, K-Factor 80.6 -
2 Pipa BS Sch 40 dia. 65 mm 12 m1 380,240 4,486,832
ex. Spindo - Bakrie, lengkap dengan fitting dan material bantu -
3 Pipa BS Sch 40 dia. 50 mm 15 m1 279,360 4,134,528
ex. Spindo - Bakrie, lengkap dengan fitting dan material bantu -
4 Pipa BS Sch 40 dia. 40 mm 25 m1 226,980 5,561,010
ex. Spindo - Bakrie, lengkap dengan fitting dan material bantu -
5 Pipa BS Sch 40 dia. 32 mm 33 m1 183,330 5,994,891
ex. Spindo - Bakrie, lengkap dengan fitting dan material bantu -
6 Pipa BS Sch 40 dia. 25 mm 65 m1 167,810 10,961,349
ex. Spindo - Bakrie, lengkap dengan fitting dan material bantu -
7 Pipa droper ceiling 16 m1 151,320 2,421,120
ex. Spindo - Bakrie, lengkap dengan fitting dan material bantu -
8 Test Drain Sprinkler 16 set 150,350 2,405,600
ex. Spindo - Bakrie, lengkap dengan fitting dan material bantu
- 41,055,890
JUMLAH 207,561,221
RENCANA ANGGARAN DAN BIAYA
PEKERJAAN : RENOVASI INTERIOR - EKSTERIOR
PT. BINA SENTRA PURNA
LOKASI : KANTOR PUSAT PT. BINA SENTRA PURNA
JL. DR. SAHARDJO, NO. 52
NO KODE URAIAN PEKERJAAN VOL. Sat. Haga Satuan Jumlah harga Total harga
A PEKERJAAN FURNITURE
LANTAI 1
1 Meja Receptionist 1 unt 14,560,000 14,560,000
Customade, Bahan Multipleks, Fin. HPL, col : confirm, 60x200cm
2 Meja Tamu 2 unt 2,340,000 4,680,000
Meja Coffee Table,50x100, top table kaca, ex. IKEA/Setara
- 19,240,000
LANTAI 2
1 Meja Workstation 4 kursi (WS-1) 5 unt 22,090,000 110,450,000
Workstation lengkap, 4 seat, customade sesuai gambar,
lkp receptacle 4 set dan instalasi elektrikal (outlet)
2 Meja Workstation 2 kursi (WS-2) 3 unt 19,350,000 58,050,000
Workstation lengkap, 2 seat, customade sesuai gambar,
lkp receptacle 6 set dan instalasi elektrikal
3 1 set Meja Head Department (MHD-1) 4 unt 18,255,000 73,020,000
Meja workstation lengkap, customade sesuai gambar,
lkp mobile drawer 40cm, receptacle dan instalasi elektrikal
4 1 set Meja Head Unit (MHU-01) 3 unt 14,220,000 42,660,000
Meja workstation lengkap, 2+2 seat, customade sesuai gambar,
lkp meja bundar dan receptacle serta instalasi elektrikal
5 Credenza (CR-1) 4 unt 4,800,000 19,200,000
Lemari File Head Department Uk 160x40x80cm
6 Credenza File (CR-2) 6 unt 4,270,000 25,620,000
Lemari File Staf Uk 120x40x80cm
7 Mobile Drawer (MDR-1) 38 unt 2,860,000 108,680,000
Rak Mobile Drawer (L=50Cm, W=40cm, H=60cm)
8 Lemari File (LF-1) 8 unt 10,560,000 84,480,000
Lemari Arsip, customade, Uk 120x40x220cm, fin. HPL, col : confirm
9 Meja Rapat 8 kursi 1 set 15,680,000 15,680,000
Meja Meeting Persegi,sesuai gambar
10 Glassboard (GB) 1 set 7,345,000 7,345,000
Tempered Glass 8mm, Back Oracle White
11 Meja Breakout Panjang 2 unt 4,880,000 9,760,000
Meja Model Bar, 50x160cm, Multipleks18mm, fin. HPL
LANTAI 2 554,945,000
LANTAI 4
1 Meja Workstation 4 kursi (WS-1) 6 unt 22,090,000 132,540,000
Workstation lengkap, 4 seat, customade sesuai gambar,
lkp receptacle 6 set dan instalasi elektrikal
2 Meja Workstation 2 kursi (WS-2) 2 unt 19,350,000 38,700,000
Workstation lengkap, 2 seat, customade sesuai gambar,
lkp receptacle 6 set dan instalasi elektrikal
3 1 set Meja Head Department (MHD-1) 4 unt 18,255,000 73,020,000
Meja workstation lengkap, customade sesuai gambar,
lkp mobile drawer 40cm, receptacle dan instalasi elektrikal
4 1 set Meja Head Unit (MHU-01) 2 unt 14,220,000 28,440,000
Meja workstation lengkap, 2+2 seat, customade sesuai gambar,
lkp meja bundar dan receptacle serta instalasi elektrikal
5 1 set Meja Head Unit (MHU-02) 1 unt 12,185,000 12,185,000
Meja workstation lengkap, 1+1 seat, customade sesuai gambar,
lkp meja bundar dan receptacle serta instalasi elektrikal
6 Credenza (CR-1) 4 unt 4,800,000 19,200,000
Lemari File Head Department Uk 160x40x80cm
7 Credenza File (CR-2) 6 unt 4,270,000 25,620,000
LANTAI 5
3 Lemari File Ruang Arsip (LF-AR) 16 unt 8,550,000 136,800,000
Lemari File Ruang Arsip Uk 120x40x240cm
7 Meja Café Panjang 4 unt 3,760,000 15,040,000
Meja Model Bar, 40x200cm, Multipleks18mm, fin. HPL
8 Meja Café Kecil 12 unt 3,210,000 38,520,000
Meja tinggi utk 4 orang, 60x100cm, Multipleks 18mm, fin. HPL
10 Meja Saji Café 1 set 6,380,000 6,380,000
Meja tinggi, 60x100cm, ambalan tertutup, Multipleks 18mm, fin. HPL
LANTAI 5 196,740,000
PEKERJAAN FURNITURE 1,137,375,000
B PENGADAAN KURSI
LANTAI 1
1 Kursi Hadap (Reception Officer) 4 unt 2,080,000 8,320,000
Kursi Kantor ex. Donati/Setara
2 Sofa Tamu 2 unt 6,570,000 13,140,000
Sofa 2 Dudukan ex. Donati/Setara
3 Sofa Tamu 2 unt 6,570,000 13,140,000
Sofa 1 Dudukan ex. Donati/Setara
4 Meja Tamu (Coffee Table) 2 unt 2,850,000 5,700,000
ex. Donati/Setara
LANTAI 1 40,300,000
LANTAI 2
1 Kursi Head Department 2 unt 3,460,000 6,920,000
Kursi Kantor ex. Donati/Setara
2 Kursi Head Unit 20 unt 3,170,000 63,400,000
Kursi Kantor ex. Donati/Setara
3 Kursi Hadap 18 unt 2,080,000 37,440,000
Kursi Kantor ex. Donati/Setara
4 Sofa Tamu 2 unt 6,570,000 13,140,000
Sofa 2 Dudukan ex. Donati/Setara
5 Meja Tamu (Coffee Table) 1 unt 2,850,000 2,850,000
ex. Donati/Setara
6 Kursi Stool Breakout 12 unt 2,850,000 34,200,000
Stool, kaki besi, ex. Donati/Setara
LANTAI 2 157,950,000
LANTAI 4
1 Kursi Head Department 2 unt 3,460,000 6,920,000
Kursi Kantor ex. Donati/Setara
2 Kursi Manajer / R. Rapat 20 unt 3,170,000 63,400,000
Kursi Kantor ex. Donati/Setara
3 Kursi Hadap 18 unt 2,080,000 37,440,000
Kursi Kantor ex. Donati/Setara
4 Sofa Tamu 2 unt 6,570,000 13,140,000
Sofa 2 Dudukan ex. Donati/Setara
5 Meja Tamu (Coffee Table) 1 unt 2,850,000 2,850,000
ex. Donati/Setara
6 Kursi Stool Breakout 12 unt 2,850,000 34,200,000
Stool, kaki besi, ex. Donati/Setara
LANTAI 4 157,950,000
LANTAI 5
1 Kursi Stool Café 18 unt 2,080,000 37,440,000
Stool Chair, rangka besi
2 R. Pantry Kering 7 m2 2,800,000 19,600,000
Lemari Kitchen Set Lengkap dengan zink & Pembuangan Top. Granit Black Gold
LANTAI 5 57,040,000
PENGADAAN KURSI 413,240,000
RINCIAN RENCANA ANGGARAN DAN BIAYA
PEKERJAAN : RENOVASI INTERIOR - EKSTERIOR
PT. BINA SENTRA PURNA
LOKASI : KANTOR PUSAT PT. BINA SENTRA PURNA
JL. DR. SAHARDJO, NO. 52
NO KODE URAIAN PEKERJAAN VOL. Sat. Haga Satuan Jumlah harga Total harga
A PEKERJAAN FACADE
1 Cladding ACP Penutup Shaft Lift 46.8 m2 1,406,500 65,824,200
ACP ex. Seven/Acotuff, col: confrm, rangka hollow, sesuai gambar -
2 Cladding Curtain Wall Kaca - Sisi Kanan 34 m2 1,891,500 64,311,000
Kaca Tinted 8mm Ex. Asahi Sunlux, rangka hollow, penguat rangka baja -
3 Cladding Curtain Wall Kaca - Sisi Kiri 34 m2 1,891,500 64,311,000
Kaca Tinted 8mm Ex. Asahi Sunlux, rangka hollow, penguat rangka baja -
4 Cladding Curtain Wall Kaca - Sisi Tengah 82.5 m2 1,891,500 156,048,750
Kaca Tinted 8mm Ex. Asahi Sunlux, rangka hollow, penguat rangka baja -
5 Cladding ACP Penutup Ornamen - Sisi Tengah 8 unt 4,656,000 37,248,000
ACP ex. Seven/Acotuff, col: confrm, rangka hollow, sesuai gambar -
6 Cladding ACP Penutup Ornamen - Sisi Kiri dan Kanan 16 unt 3,104,000 49,664,000
ACP ex. Seven/Acotuff, col: confrm, rangka hollow, sesuai gambar -
4 Cladding Curtain Wall Kaca - Hoistway Lift 82.5 m2 3,104,000 256,080,000
Kaca Tinted 8mm Ex. Asahi Sunlux, rangka hollow, penguat rangka baja -
7 Finishing Pengecatan 116 m2 65,960 7,651,360
Cat ex. Dulux Weathershield Exterior -
8 Rangka Fly-Roof Atas 1354 kg 43,175 58,458,544
Rangka Baja Kanal U, Dynabolt, penyambungan pengelasan -
9 Cladding ACP Penutup Fly-Roof Atas 42.43 m2 1,406,500 59,677,795
ACP ex. Seven/Acotuff, col: confrm, rangka hollow, sesuai gambar -
10 Lettering Utama Façade 1 set 24,250,000 24,250,000
Lettering Bahan Besi Plat, fin. Duco, col : confirm, backlight -
11 Lettering Logo Façade 1 set 9,700,000 9,700,000
Logo Sign Bahan Besi Plat, fin. Duco, col : confirm, backlight
JUMLAH 853,224,649
Jumlah harga
NO KODE URAIAN PEKERJAAN VOL. Sat. Haga Satuan Total harga (Rp.)
(Rp.)
A PEKERJAAN PERSIAPAN
1 Direksikeet 24 m2 596,728 14,321,472
Uk. 4 X 6m, Rangka hollow, multipleks, lkp elektrikal, AC dan Ruang Rapat Kecil
2 Partisi Ruang Kerja Sementara Staf Khusus /TTO 4.00 set 4,250,000 17,000,000
Partisi Gypsum, Rangka hollow, fin. cat
3 Partisi Ruang Kerja Sementara Divisi Investasi di Lantai 4 6.00 set 4,250,000 25,500,000
Partisi Gypsum, Rangka hollow, fin. cat
4 Relokasi Meja Kerja dan Barang Area Staf Khusus /TTO 132.00 m2 90,000 11,880,000
Relokasi Meja Kerja dan Barang Bag. Keuangan ke dan dari area sementara
5 Relokasi Meja Kerja dan Barang Area Divisi Investasi 132.00 m2 90,000 11,880,000
Relokasi Meja Kerja dan Barang area ke dan dari area sementara
TEDY J. SITEPU
MASTER SCHEDULE
( DRAFT )
A PEKERJAAN PERSIAPAN
1 Direksikeet 24 m2 580,000 Rp 13,920,000 0.780 0.780
Uk. 4 X 6m, Rangka hollow, multipleks, lKp elektrikal dan AC dan Ruang Rapat Kecil
2 Listrik Kerja dan Air Kerja 4 bln 1,000,000 Rp 4,000,000 0.224 0.224
Listrik Kerja, Tapping dari eksisting dgn MCB tersendiri
3 Mobilisasi dan Demobilisasi 4 bln 2,500,000 Rp 10,000,000 0.560 0.560
4 Pengadaan Peralatan dan Operasional K3 (HSE) 4 bln 3,500,000 Rp 14,000,000 0.784 0.196 0.196 0.196 0.196
Pengadaan APD, Rambu-rambu, Pengaahan rutin, Prokes COvid-19
5 Pengadaan Peralatan dan Operasional Protokol Covid-19 4 bln 2,350,000 Rp 9,400,000
Pengadaan Rambu, Hand Sanitizr, Masker dan test sesuai kebutuhan
6 Kebersihan Area Kerja 4 bln 1,350,000 Rp 5,400,000 0.302 0.076 0.076 0.076 0.076
Lampu Penerangan, Scaffolding
7 Pengadaan Blower Exhaust Kerja 4 bln 650,000 Rp 2,600,000
Blower Exhaust Portable 300 CFM, lkp dgn flexible ducting
7 Shop Drawing 4 bln 1,850,000 Rp 7,400,000
Terkoodinasi dengan pemberi tugas, konsultan pengawas, konsultan perencana
8 As-Built Drawing 4 bln 1,850,000 Rp 7,400,000
Terkoodinasi dengan pemberi tugas, konsultan pengawas, konsultan perencana
9 Administrasi Pendukung 4 bln 1,250,000 Rp 5,000,000 0.280 0.070 0.070 0.070 0.070
A PEKERJAAN PLAFON
1 Plafon Interior Lantai General 312.00 m2 165,570 Rp 51,657,840 2.893 0.964 0.964 0.964
Rangka hollow 40x40, gypsum board ex. Knauff 9mm
3 Liner Plafon Interior 134.70 m1 50,000 Rp 6,735,000 0.377 0.377
6 Finishing Pengecatan Plafon Interior 312.00 m2 58,762 Rp 18,333,744 1.027 1.027
Compund, flatering, cat ex. Dullux Interior, col : conform
B PEKERJAAN PARTISI DAN DINDING
1 Partisi Gypsum 2 muka 86.60 m2 159,250 Rp 13,791,050 0.772 0.386 0.386
Partisi 2 muka, rangka hollow 40x40, gypsum board ex. Knauff 9mm
2 Partisi Gypsum 1 muka 84.60 m2 138,185 Rp 11,690,451 0.655 0.327 0.327
Partisi 2 muka, rangka hollow 40x40, gypsum board ex. Knauff 9mm
3 Dinding Bata Ringan 22.50 m2 161,068 Rp 3,624,030 0.203 0.101 0.101
Dinding Bata Ringan, pperekat Mortar, plesteran dan acian
4 Plin Lantai 134.70 m1 87,100 Rp 11,732,370 0.657
Plin Kayu profil 50mm, fin cat minyak, col : conform
5 Pek. Cat Dasar Dinding Interior 181.86 m2 57,607 Rp 10,476,409 0.587 0.293 0.293
Cat ex. Vinilex Interior, col : putih
6 Pemasangan Wallpaper 293.80 m2 169,565 Rp 49,818,197 2.790 1.395 1.395
Wallpaper bertekstur, ex. lokal, motif : confirm, pd dinding gypsum
C PEKERJAAN PINTU DAN JENDELA
1 Pintu PK1 2.00 unt 12,500,000 Rp 25,000,000 1.400 0.700 0.700
Pintu 2 Daun Frameless, 70cm, Tempered Glass 12mm, lapis sunblast
Partisi Kaca di sisi kiri kanan pintu, Door Handle dan engsel ex. Deksson
2 Partisi PT1 (Pintu dan Partisi R. SM Investasi) 1.00 unt 17,500,000 Rp 17,500,000 0.980 0.490 0.490
Pintu 1 Daun Frameless, 80cm, Tempered Glass 12mm, lapis sunblast
Aksesoris ex. Deksson, partisi kaca tempered 12mm, lapis sunblast
3 Partisi PT2 (Partisi R. SM Investasi) 1.00 unt 17,500,000 Rp 17,500,000 0.980 0.490 0.490
Pintu 1 Daun Frameless, 80cm, Tempered Glass 12mm, lapis sunblast
Aksesoris ex. Deksson, partisi kaca tempered 12mm, lapis sunblast
4 Partisi PT3 (Pintu dan Partisi R. Rapat) 2.00 unt 21,500,000 Rp 43,000,000 2.408 1.204 1.204
Pintu 1 Daun Frameless, 80cm, Tempered Glass 12mm, lapis sunblast
Aksesoris ex. Deksson, partisi kaca tempered 12mm, lapis sunblast
5 Partisi PT4 (Partisi R. Rapat) 2.00 unt 11,500,000 Rp 23,000,000 1.288 0.644 0.644
Pintu 1 Daun Frameless, 80cm, Tempered Glass 12mm, lapis sunblast
Aksesoris ex. Deksson, partisi kaca tempered 12mm, lapis sunblast
ARI RAYA IEDUL FITRI
6 Partisi PT5 (R R. SM Transisi dan Transformasi) 1.00 unt 16,750,000 Rp 16,750,000 0.938 0.469 0.469
Uk. 340x250cm, Kaca Frameless, modular 80mm, Tempered Glass 12mm,
Tinggi 240cm, lapis sunblast
7 Partisi PT6 (Partisi R. SM Transisi & Transformasi) 2.00 unt 11,250,000 Rp 22,500,000 1.260 0.630 0.630
Pintu 1 Daun Frameless, 80cm, Tempered Glass 12mm, lapis sunblast
Aksesoris ex. Deksson, partisi kaca tempered 12mm, lapis sunblast
LIBUR HARI RAYA IEDUL FITRI
8 Partisi PT7 (Pintu dan Partisi ke R. Rapat Besar) 2.00 unt 10,500,000 Rp 21,000,000 1.176 0.588 0.588
Pintu 1 Daun Frameless, 80cm, Tempered Glass 12mm, lapis sunblast
Aksesoris ex. Deksson, partisi kaca tempered 12mm, lapis sunblast
D PEKERJAAN LANTAI
2 Pek. Screeding dan Leveling dak Lantai 312.00 m2 76,800 Rp 23,961,600 1.342 0.671 0.671
3 Pek. Granite Tile GT1 69.00 m2 377,720 Rp 26,062,680 1.459 0.730 0.730
Nuansa warna terang, glossy, 60x60cm, ex. Roman/Sandimas, tipe : confirm
4 Pek. Lantai Dry-Concrete 30.40 m2 315,000 Rp 9,576,000 0.536 0.268 ###
Dry mix concrete, hardener dan epoxy semi gloss
5 Pek. Lantai Parket Vinyl 212.60 m2 283,079 Rp 60,182,595 3.370 ###
Nuansa warna kayu, ex. China, motif : confirm, terpasang
E I PEKERJAAN PANEL
1 Pek. Panel PP Lantai 2 Sayap Kiri 1.00 unt 8,600,000 Rp 8,600,000 0.482 0.241 0.241
2 Pek. Pek. Panel PSK Lantai 2 Sayap Kiri 1.00 unt 7,300,000 Rp 7,300,000 0.409 0.204 0.204
3 Pek. Pek. Panel AC Lantai 2 Sayap Kiri 1.00 unt 5,800,000 Rp 5,800,000 0.325 0.162 0.162
F PEKERJAAN LAMPU DAN INSTALASI
1 Lampu Down light LED 5 Watt (Area Plafon) 32.00 unt 188,100 Rp 6,019,200 0.337 0.337
Armatur Downlight 5" ex. Philips, bulb LED Philips White
2 Lampu Down light LED 5 Watt, outbow/hanging (Area Expossed Ceiling) 32.00 unt 188,100 Rp 6,019,200 0.337 0.337
Armatur Downlight 5" ex. Philips, bulb LED Philips White
4 Lampu LED STRIP RIBBON SINGLE FACE 17.00 m1 73,600 Rp 1,251,200 0.070 0.070
6 Saklar Ganda 18.00 unt 118,932 Rp 2,140,776 0.120 0.120
Saklar Ganda ex. Panasonic, tipe : confirm
7 Stop Kontak dinding Tunggal 72.00 unt 113,850 Rp 8,197,200 0.459 0.459
Stop Kjjjjj
8 Stop Kontak Lantai 72.00 unt 113,850 Rp 8,197,200 0.459 0.230 0.230
Stop Kontak Tunggal ex. Panasonic, tipe : confirm
10 Instalasi Lampu 65.00 ttk 158,598 Rp 10,308,870 0.577 0.289 0.289
Kabel NYM 3 x 2,5 mm ex. Kabelindo, pipa conduit ex. Ega / Boss
12 Instalasi Saklar Ganda, 18.00 ttk 210,548 Rp 3,789,864 0.212 0.106 0.106
Kabel NYM 3 x 2,5 mm ex. Kabelindo, pipa conduit ex. Ega/Boss
13 Instalasi Stop Kontak dinding Tunggal 72.00 ttk 183,019 Rp 13,177,368 0.738 0.369 0.369
Kabel NYM 3 x 2,5 mm ex. Kabelindo, pipa conduit ex. Ega/Boss
18 Instalasi Stop Kontak WIFI di atas plafon 2.00 ttk 183,019 Rp 366,038 0.020 0.010 0.010
Kabel NYM 3 x 2,5 mm ex. Kabelindo, pipa conduit ex. Ega/Boss
19 Pek. Cable Tray 22.00 m1 180,000 Rp 3,960,000 0.222 0.074 0.074 0.074
Cable Tray 50x200, lengkap elbow dan T, hanger, terpasang
G PEKERJAAN SPRINKLER
1 Head Sprinkler pendant 23.00 unt 328,000 Rp 7,544,000 0.422
ex. Viking, Temperature Grade = 680C, K-Factor 80.6
2 Pipa BS Sch 40 dia. 65 mm 11.80 m1 392,000 Rp 4,625,600 0.259
ex. Spindo - Bakrie, lengkap dengan fitting dan material bantu
3 Pipa BS Sch 40 dia. 50 mm 14.80 m1 288,000 Rp 4,262,400 0.239
ex. Spindo - Bakrie, lengkap dengan fitting dan material bantu
4 Pipa BS Sch 40 dia. 40 mm 24.50 m1 234,000 Rp 5,733,000 0.321
ex. Spindo - Bakrie, lengkap dengan fitting dan material bantu
5 Pipa BS Sch 40 dia. 32 mm 32.70 m1 189,000 Rp 6,180,300 0.346
ex. Spindo - Bakrie, lengkap dengan fitting dan material bantu
6 Pipa BS Sch 40 dia. 25 mm 65.32 m1 173,000 Rp 11,300,360 0.633
ex. Spindo - Bakrie, lengkap dengan fitting dan material bantu
7 Test Drain Sprinkler 23.00 set 155,000 Rp 3,565,000 0.200
ex. Spindo - Bakrie, lengkap dengan fitting dan material bantu
H PEKERJAAN VAC
1 Pek. AC Split, independent, 2 PK, ex. Daikin 8.00 unt 6,394,420 Rp 51,155,360 2.865
AC Split 2 PK, ex. Daikin, lkp outdoor, terpasang
2 Pek. Pipa Refrigerant 8.00 set 376,992 Rp 3,015,936 0.169 0.169
Penambahan pipa refrigerant ke dak atap - 5m
3 Pek. Dudukan Outdoor pada dak atap 8.00 unt 554,356 Rp 4,434,848 0.248 0.248
4 Pek. Exhaust Fan 6.00 unt 806,860 Rp 4,841,160 0.271 0.271
Exhaust Fan, ceiling mounted, 120 CFM ex. Vanco, Sekai
5 Pek. Ducting Exhaust Fan 6.00 set 226,600 Rp 1,359,600 0.076 0.038 0.038
BJLS 200x200mm, 4 meter, ducting dengan insulator,
6 Pek. Grill Exhaust Fan 6.00 unt 206,800 Rp 1,240,800 0.069 0.035 0.035
7 Pek. Testing & Comissioning 1.00 ls 2,500,000 Rp 2,500,000 0.140
I PEKERJAAN FURNITURE
1 Meja Workstation 6 kursi 6 unt 12,280,000 Rp 73,680,000 4.126 1.032 1.032 ###
Workstation lengkap, 6 seat, customade sesuai gambar,
lkp receptacle 6 set dan instalasi elektrikal
2 1 set Meja Senior Manajer 2 unt 8,850,000 Rp 17,700,000 0.991 0.248 0.248 ###
Meja workstation lengkap, customade sesuai gambar,
lkp mobile drawer 40cm, receptacle dan instalasi elektrikal
3 1 set Meja Sekretaris 2 unt 5,890,000 Rp 11,780,000 0.660 0.165 0.165 ###
Meja workstation lengkap, customade sesuai gambar,
lkp receptacle dan instalasi elektrikal
4 1 set Meja Manajer (MGR-01) 1 unt 7,500,000 Rp 7,500,000 0.420 0.105 0.105 ###
Meja workstation lengkap, 4 seat, customade sesuai gambar,
lkp meja bundar dan receptacle serta instalasi elektrikal
5 1 set Meja Manajer (MGR-02) 4 unt 9,500,000 Rp 38,000,000 2.128 0.532 0.532 ###
Meja workstation lengkap, 4 seat, customade sesuai gambar,
lkp meja bundar dan receptacle serta instalasi elektrikal
6 Mobile Drawer (MDR-01) 49 unt 3,755,000 Rp 183,995,000 10.304 2.576 2.576 ###
Rak Mobile Drawer sesuai gambar
3 Lemari File (LF-01) 26 unt 4,355,000 Rp 113,230,000 6.341 1.585 1.585 ###
Lemari Arsip ex. Donati tipe Denzel D O C. 43-2Z Uk 160x40x87cm MAPLE
4 Meja Rapat Kecil/Bundar (MR-03) 2 unt 2,460,000 Rp 4,920,000 0.276 0.069 0.069 ###
Meja Rapat Bulat, dia. 100cm, sesuai gambar
5 Meja Rapat 12 kursi 1 set 18,460,500 Rp 18,460,500 1.034 0.258 0.258 ###
Meja Meeting Persegi,sesuai gambar
9 Lemari Loker (LF-02) 4 unt 6,700,000 Rp 26,800,000
Lemari Arsip ex. Donati tipe Denzel D O C. 43-2Z Uk 160x40x87cm MAPLE
J PENGADAAN KURSI
1 Kursi Senior Manajer 2 unt 2,730,000 Rp 5,460,000 0.306 0.102 0.102
Kursi Kantor ex. Donati tipe AZZERO 1 BLACK
2 Kursi Manajer / R. Rapat 24 unt 2,150,000 Rp 51,600,000 2.890 0.963 0.963
Kursi Kantor ex. Donati tipe AZZERO 1 BLACK
3 Kursi Hadap 60 unt 1,350,000 Rp 81,000,000 4.536 1.512 1.512
Kursi Kantor ex. Donati
4 Sofa Tamu 4 unt 5,150,000 Rp 20,600,000 1.154 0.385 0.385
Sofa 2 Dudukan ex. Belva, tipe : Niala Abu-abu Muda
5 Meja Tamu (Coffe Table 2 unt 2,750,000 Rp 5,500,000 0.308 0.103 0.103
Heim Studio Ashi Coffee Table
6 Kursi Kolaborasi 2 seater 4 unt 5,150,000 Rp 20,600,000 1.154
Furniture Customade
7 Meja Coffe Table Kolaborasi 2 unt 2,750,000 Rp 5,500,000 0.308
Furniture Customade
JUMLAH BOBOT PENGADAAN KURSI Rp 190,260,000 95.537 0.964 1.213 7.534 7.359 0.000 0.964 1.213 7.534 7.359 3.655 5.847 7.496 3.826 4.314 4.465 0.998###
JUMLAH BOBOT PER MINGGU 0.964 2.177 9.711 17.070 17.070 18.034 19.247 26.781 34.140 37.795 43.642 51.138 54.964 59.278 63.743 64.741 ###