Backup Data Struktur Lt.2 & Atap: Kontraktor Pelaksana

BACKUP DATA
STRUKTUR LT.2 & ATAP
KONTRAKTOR PELAKSANA
LEMBAR
BACK-UP DATA
Err:509
RINCIAN
PERHITUNGAN VOLUME
Err:509
REKAPITULASI RENCANA ANGGARAN BIAYA CCO
PEKERJAAN : LANJUTAN PEMBANGUNAN FISIK GEDUNG KANTOR DPRD (MULTIYEARS TAHAP 1)

TAHUN ANGGARAN : 2021
NOMOR KONTRAK : PU.620/KONTRAK.DPRD/01/VII/2021 - Tanggal 21 Juli 2021
NOMOR SPMK : PU.620/PPK.SR/SPMK-DPRD/01/VII/2021 - Tang
NILAI KONTRAK : Rp 25,975,000,000
WAKTU PELAKSANAAN : 510 (Lima Ratus Sepuluh) Hari Kalender
KONSULTAN PENGAWAS : PT.KONINDO PANORAMA KONSULTAN
PELAKSANA : PT. TANJONG HARAPAN
REKAPITULASI RAB KONTRAK

NO URAIAN PEKERJAAN JUMLAH HARGA BOBOT
I PEKERJAAN PERSIAPAN
A SUB TOTAL-PEKERJAAN PERSIAPAN Rp 277,200,000.00 1.17
TOTAL-PEKERJAAN PERSIAPAN Rp 277,200,000.00
II PEKERJAAN STRUKTUR
A. PEKERJAAN GALIAN DAN STRUKTUR PONDASI Rp 25,589,239.37 0.11
B. PEKERJAAN STRUKTUR LANTAI SATU Rp 428,463,428.00 1.81
C. PEKERJAAN STRUKTUR LANTAI DUA Rp 2,193,561,914.84 9.29
D. PEKERJAAN ATAP Rp 3,071,356,376.00 13.01
E. PEKERJAAN PERBAIKAN KONSTRUSI BAJA Rp 571,148,911.18 2.42
TOTAL-PEKERJAAN STRUKTUR Rp 6,290,119,869.39
III PEKERJAAN ARSITEKTUR

A. PEKERJAAN ARSITEK LANTAI SATU
1 PEKERJAAN DINDING, PASANGAN DAN PLESTERAN Rp 1,007,904,626.76 4.27
2 PEKERJAAN LANTAI DAN PELAPIS DINDING Rp 1,092,081,098.05 4.62
3 PEKERJAAN KUSEN DAN RAILLING Rp 1,062,603,389.33 4.50
4 PEKERJAAN PLAFOND Rp 810,304,789.14 3.43
5 PEKERJAAN CAT Rp 100,050,146.80 0.42
6 PEKERJAAN SANITAIR Rp 182,357,540.04 0.77
SUB TOTAL-PEKERJAAN ARSITEK LANTAI SATU Rp 4,255,301,590.12
B. PEKERJAAN ARSITEK LANTAI DUA
1 PEKERJAAN DINDING Rp 692,111,328.63 2.93
2 PEKERJAAN LANTAI DAN PELAPIS DINDING Rp 923,226,653.26 3.91
3 PEKERJAAN KUSEN DAN RAILLING Rp 672,956,517.49 2.85
4 PEKERJAAN PLAFOND Rp 1,018,079,532.69 4.31
6 PEKERJAAN CAT Rp 128,407,028.53 0.54
SUB TOTAL-PEKERJAAN ARSITEK LANTAI DUA Rp 3,521,537,924.59
C. PEKERJAAN FAÇADE
1 PEKERJAAN ALUMUNIUM COMPOSIT PANEL (ACP) Rp 2,119,885,075.00 8.98
2 PEKERJAAN SIGNAGE Rp 36,000,000.00 0.15
SUB TOTAL-PEKERJAAN FAÇADE Rp 2,155,885,075.00
TOTAL-PEKERJAAN ARSITEKTUR Rp 9,932,724,589.71
IV PEKERJAAN MEKANIKAL ELEKTRIKAL DAN PLUMBING

A. PEKERJAAAN LISTRIK
1 PENYAMBUNGAN DAYA BARU Rp 971,510,000.00 4.11
2 PEKERJAAAN TEGANGAN MENENGAH Rp 356,855,000.00 1.51
3 PEKERJAAAN GROUNDING Rp 44,375,000.00 0.19
4 PEKERJAAAN PENGKABELAN Rp 205,277,050.00 0.87
5 PEKERJAAN PANEL Rp 499,759,843.00 2.12
6 INSTALASI LISTRIK LANTAI SATU Rp 295,236,130.00 1.25
7 INSTALASI LISTRIK LANTAI DUA Rp 327,480,520.00 1.39
8 INSTALASI LISTRIK RUANG POMPA Rp - -
9 INSTALASI LISTRIK RUANG GENSET Rp 17,980,540.00 0.08
10 INSTALASI LISTRIK LAY OUT Rp - -
SUB TOTAL-PEKERJAAAN LISTRIK Rp 2,718,474,083.00
B. PEKERJAAAN AIR CONDITIONING (AC)
1 PEKERJAAAN AIR CONDITIONING (AC) LANTAI 1 Rp 585,393,900.00 2.48
SUB TOTAL-PEKERJAAAN AIR CONDITIONING (AC) Rp 1,353,378,700.00
C. PEKERJAAAN CABLE TRAY
1 PEKERJAAAN CABLE TRAY LANTAI 1 Rp 93,474,410.00 0.40
SUB TOTAL-PEKERJAAAN CABLE TRAY Rp 175,259,560.00
D. PEKERJAAAN PENANGKAL PETIR Rp 31,768,000.00 0.13
SUB TOTAL-PEKERJAAAN PENANGKAL PETIR Rp 31,768,000.00
E. PEKERJAAAN FIRE ALARM
1 PERALATAN UTAMA Rp 88,575,625.00 0.38
2 PEKERJAAAN FIRE ALARM LANTAI 1 Rp 144,808,000.00 0.61
SUB TOTAL-PEKERJAAAN FIRE ALARM Rp 353,633,625.00
F. PEKERJAAN TELEPON
1 PEKERJAAAN PERALATAN UTAMA Rp 275,930,000.00 1.17
2 PEKERJAAN PENGKABELAN Rp 6,700,000.00 0.03
3 PEKERJAAAN TELEPON LANTAI 1 Rp 50,110,000.00 0.21
SUB TOTAL-PEKERJAAN TELEPON Rp 370,630,000.00
G. PEKERJAAN DATA
2 PEKERJAAAN DATA LANTAI 1 Rp 93,490,000.00 0.40
4 PEKERJAAAN PENGKABELAN Rp 340,000.00 0.00
SUB TOTAL-PEKERJAAN DATA Rp 218,500,000.00
H. PEKERJAAN CCTV
1 PERALATAN UTAMA CCTV Rp 50,100,000.00 0.21
2 PEKERJAAAN CCTV LANTAI 1 Rp 41,700,000.00 0.18
SUB TOTAL-PEKERJAAN CCTV Rp 125,160,000.00
I. PEKERJAAN SOUND SYSTEM
1 PERALATAN UTAMA SOUND SYSTEM Rp 68,000,000.00 0.29
3 PEKERJAAAN SOUND SYSTEM LANTAI 1 Rp 18,270,000.00 0.08
SUB TOTAL-PEKERJAAN SOUND SYSTEM Rp 104,550,000.00
J. PEKERJAAN HYDRANT
1 RUANG POMPA Rp 520,840,000.00 2.21
2 LAY OUT Rp 217,534,250.00 0.92
3 PEKERJAAN HYDRANT LANTAI 1 Rp 74,600,000.00 0.32
SUB TOTAL-PEKERJAAN HYDRANT Rp 872,844,250.00
K. PEKERJAAN PLUMBING
1 PEKERJAAAN AIR BERSIH Rp 123,820,141.80 0.52
2 PEKERJAAAN AIR PANAS Rp 65,664,898.80 0.28
3 PEKERJAAAN AIR KOTOR Rp 107,398,936.80 0.45
4 PEKERJAAN AIR BEKAS Rp 33,514,645.60 0.14
5 PEKERJAAN PIPA VENTILASI Rp 15,472,160.60 0.07
SUB TOTAL-PEKERJAAN PLUMBING Rp 345,870,783.60
TOTAL-PEKERJAAN MEKANIKAL ELEKTRIKAL DAN PLUMBING Rp 6,670,069,001.60
V PEKERJAAAN RUMAH GENSET DAN GROUND TANK
1 PEKERJAAN PERSIAPAN Rp 3,481,104.00 0.01
2 PEKERJAAN TANAH Rp 5,232,440.40 0.02
3 PEKERJAAN PONDASI Rp 44,683,422.11 0.19
4 PEKERJAAN BETON Rp 88,322,020.28 0.37
5 PEKERJAAAN PLAFON Rp 5,494,913.48 0.02
6 PEKERJAAAN KUSEN Rp 60,000,000.00 0.25
7 PEKERJAAN PENGECATAN Rp 15,883,847.03 0.07
8 PEKERJAAN LAIN-LAIN Rp 7,092,524.80 0.03
9 PEKERJAAN GROUND TANK KAPASITAS 125 M3 Rp 213,333,201.52 0.90
TOTAL-PEKERJAAAN RUMAH GENSET DAN GROUND TANK Rp 443,523,473.62
VI PEKERJAAN TAMBAHAN
A. PERBAIKAN CAT PADA BESI WF
B. PEKERJAAN BONGKARAN
C. PENAMBAHAN STRUKTUR PERKUATAN
1 PERKUATAN STRUKTUR LANTAI I
2 PERKUATAN STRUKTUR LANTAI II
3 PERKUATAN STRUKTUR LANTAI Elevasi +8.20m
4 PERKUATAN STRUKTUR LANTAI Elevasi +9.00m
D. PEKERJAAN ARSITEK LANTAI DUA
E. PEKERJAAN SALURAN BETON DALAM BANGUNAN
F. PENGUJIAN MATERIAL
G. PEKERJAAN POWER HOUSE
H. INSTALASI LISTRIK RUANG POWER HOUSE
I. PEKERJAAAN AIR CONDITIONING (AC)
J. PEKERJAAN TALANG
K. PEKERJAAN ACP LASER CUTTING
L. PEKERJAAN AIR HUJAN
M. INSTALASI LISTRIK PENERANGAN LAMPU TAMAN
L. INSTALASI LISTRIK PENERANGAN LAMPU HURUF/TULISAN
O. PEKERJAAAN CABLE LADDER
TOTAL-PEKERJAAN TAMBAHAN Rp -
TOTAL Rp 23,613,636,934.32 100.00
PPN 10% Rp 2,361,363,693.43

GRAND TOTAL Rp 25,975,000,627.75
DIBULATKAN Rp 25,975,000,000.00
TERBILANG : DUA PULUH LIMA MILYAR SEMBILAN RATUS TUJUH
PULUH LIMA JUTA RUPIAH
Disetujui Oleh, Diperiksa Oleh,

Pengguna Jasa Konsultan Pengawas
Dinas Pekerjaan Umum Dan Penataan Ruang PT KONINDO PANORAMA KONSULTAN
KRISTOFEL F. KANALOMI, ST PURNOMO JULIYANTO, ST

NIP : 19760816201001 1 020 Direktur
ANA ANGGARAN BIAYA CCO
PEKERJAAN TAMBAH PEKERJAAN KURANG REKAP CCO

JUMLAH HARGA BOBOT JUMLAH HARGA BOBOT JUMLAH HARGA
Rp - - Rp 29,020,860.97 0.12 Rp 248,179,139.03

Rp 248,179,139.03
Rp - - Rp - - Rp 25,589,239.37
Rp 121,771,724.47 0.52 Rp 105,842,822.05 0.45 Rp 448,033,209.50
Rp 191,684,629.84 0.81 Rp 91,333,693.84 0.39 Rp 2,294,437,577.87
Rp - - Rp - - Rp 3,071,356,376.00
Rp 92,276,203.09 0.39 Rp 209,967,715.35 0.89 Rp 454,138,294.86
Rp 6,293,554,697.60
Rp 184,464,912.85 0.78 Rp 106,598,638.45 0.45 Rp 1,090,124,071.16

Rp 92,662,336.09 0.39 Rp 4,666,429.38 0.02 Rp 1,180,077,004.76
Rp - - Rp 84,826,319.78 0.36 Rp 977,777,069.54
Rp - - Rp - - Rp 810,304,789.14
Rp - - Rp - - Rp 100,050,146.80
Rp - - Rp - - Rp 182,357,540.04
Rp 4,340,690,621.45
Rp 61,492,440.84 0.26 Rp - - Rp 757,502,219.46

Rp - - Rp - - Rp 923,226,653.26
Rp - - Rp - - Rp 672,956,517.49
Rp - - Rp - - Rp 1,018,079,532.69
Rp - - Rp - - Rp 86,756,864.00
Rp - - Rp - - Rp 128,407,028.53
Rp 3,586,928,815.43
Rp 140,104.25 0.00 Rp 198,971,330.80 0.84 Rp 1,921,053,848.45

Rp - - Rp - - Rp 36,000,000.00
Rp 1,957,053,848.45
Rp 9,884,673,285.32
Rp - - Rp - - Rp 971,510,000.00
Rp - - Rp - - Rp 356,855,000.00
Rp - - Rp - - Rp 44,375,000.00
Rp - - Rp 4,148,650.00 0.02 Rp 201,128,400.00
Rp - - Rp 2,892,923.00 0.01 Rp 496,866,920.00
Rp - - Rp - - Rp 295,236,130.00
Rp - - Rp - - Rp 327,480,520.00
Rp - - Rp - - Rp -
Rp - - Rp 17,980,540.00 0.08 Rp -
Rp - - Rp - - Rp -
Rp 2,693,451,970.00
Rp - - Rp 580,090,500.00 2.46 Rp 5,303,400.00

Rp - - Rp 767,984,800.00 3.25 Rp -
Rp 5,303,400.00
Rp - - Rp - - Rp 93,474,410.00
Rp - - Rp - - Rp 81,785,150.00
Rp 175,259,560.00
Rp - - Rp - - Rp 31,768,000.00
Rp 31,768,000.00
Rp - - Rp 84,450,000.00 0.36 Rp 4,125,625.00

Rp - - Rp 94,758,000.00 0.40 Rp 50,050,000.00
Rp - - Rp 74,000,000.00 0.31 Rp 46,250,000.00
Rp 100,425,625.00
Rp - - Rp 275,280,000.00 1.17 Rp 650,000.00

Rp - - Rp - - Rp 6,700,000.00
Rp - - Rp 13,210,000.00 0.06 Rp 36,900,000.00
Rp - - Rp 10,010,000.00 0.04 Rp 27,880,000.00
Rp 72,130,000.00
Rp - - Rp 45,400,000.00 0.19 Rp 1,300,000.00

Rp - - Rp 56,190,000.00 0.24 Rp 37,300,000.00
Rp - - Rp 45,670,000.00 0.19 Rp 32,300,000.00
Rp - - Rp - - Rp 340,000.00
Rp 71,240,000.00
Rp - - Rp 48,900,000.00 0.21 Rp 1,200,000.00

Rp - - Rp 21,900,000.00 0.09 Rp 19,800,000.00
Rp - - Rp 17,520,000.00 0.07 Rp 15,840,000.00
Rp 36,840,000.00
Rp - - Rp 67,390,000.00 0.29 Rp 610,000.00

Rp - - Rp - - Rp 1,000,000.00
Rp - - Rp 11,250,000.00 0.05 Rp 7,020,000.00
Rp - - Rp 10,650,000.00 0.05 Rp 6,630,000.00
Rp 15,260,000.00
Rp - - Rp 520,840,000.00 2.21 Rp -
Rp - - Rp 217,534,250.00 0.92 Rp -
Rp 1,280,000.00 0.01 Rp 72,040,000.00 0.31 Rp 3,840,000.00
Rp 1,280,000.00 0.01 Rp 57,310,000.00 0.24 Rp 3,840,000.00
Rp 7,680,000.00
Rp 5,937,500.00 0.03 Rp - - Rp 129,820,141.80

Rp - - Rp 48,000,000.00 0.20 Rp 17,664,898.80
Rp 9,311,500.00 0.04 Rp 43,008,132.00 0.18 Rp 78,226,912.80
Rp 10,491,812.50 0.04 Rp 12,714,240.00 0.05 Rp 37,965,223.60
Rp 9,034,612.50 0.04 Rp 12,880,632.60 0.05 Rp 21,989,825.60
Rp 285,667,002.60
Rp 3,495,025,557.60
Rp - - Rp 3,481,104.00 0.01 Rp -
Rp - - Rp 5,232,440.40 0.02 Rp -
Rp - - Rp 44,683,422.11 0.19 Rp -
Rp - - Rp 88,322,020.28 0.37 Rp -
Rp - - Rp 5,494,913.48 0.02 Rp -
Rp - - Rp 60,000,000.00 0.25 Rp -
Rp - - Rp 15,883,847.03 0.07 Rp -
Rp - - Rp 7,092,524.80 0.03 Rp -
Rp - - Rp 170,666,561.21 0.72 Rp 42,666,640.30
Rp 42,666,640.30
Rp 336,284,299.64 1.42 Rp - - Rp 336,284,299.64

Rp 20,700,329.05 0.09 Rp - - Rp 20,700,329.05
Rp 248,608,806.87 1.05 Rp - - Rp 248,608,806.87

Rp 1,459,785,631.71 6.18 Rp - - Rp 1,459,785,631.71
Rp 150,844,697.25 0.64 Rp - - Rp 150,844,697.25
Rp 359,806,837.22 1.52 Rp - - Rp 359,806,837.22
Rp - - Rp - - Rp -
Rp 100,000,000.00 0.42 Rp - - Rp 100,000,000.00
Rp 20,000,000.00 0.08 Rp - - Rp 20,000,000.00
Rp - - Rp - - Rp -
Rp - - Rp - - Rp -
Rp 388,292,200.00 1.64 Rp - - Rp 388,292,200.00
Rp 71,832,606.74 0.30 Rp - - Rp 71,832,606.74
Rp 396,343,739.00 1.68 Rp - - Rp 396,343,739.00
Rp 14,495,643.12 0.06 Rp - - Rp 14,495,643.12
Rp 3,964,500.00 0.02 Rp - - Rp 3,964,500.00
Rp 2,672,250.00 0.01 Rp - - Rp 2,672,250.00
Rp 25,690,000.00 0.11 Rp - - Rp 25,690,000.00
Rp 4,381,149,317.00 Rp 4,466,087,311.55 Rp 3,599,321,540.59

- 84,937,994.55 Rp 23,563,420,860.44
Rp 2,356,342,086.04
Rp 25,919,762,946.48
Rp 25,919,700,000.00
TERBILANG :
Atambua, September 2021

periksa Oleh, Dibuat Oleh,
ultan Pengawas PT. TANJONG HARAPAN
PANORAMA KONSULTAN
MO JULIYANTO, ST JIMI ANTONIUS HURU

Direktur Kepala Cabang
RENCANA ANGGARAN BIAYA
CONTRACT CHANGE ORDER (CCO)
NOMOR SPMK : PU.620/PPK.SR/SPMK-DPRD/01/VII/2021 - Tanggal 21 Juli 2021
NILAI KONTRAK : Rp 25,975,000,000.00
WAKTU PELAKSANAAN : 510 (Lima Ratus Sepuluh) Hari Kalender - 84,937,994.55
RAB -KONTRAK PEKERJAAN TAMBAH
NO JENIS PEKERJAAN
SAT. VOL HPS HARGA SATUAN JUMLAH HARGA BOBOT VOL JUMLAH HARGA BOBOT
1 2 3 4 6 7=4x6
1 Pembersihan lokasi dan pembongkaran Ls 1.00 Rp 5,000,000.00 Rp 10,000,000.00 Rp 10,000,000.00 0.04 - - -
2 Pemasangan pagar seng pengaman M1 352.00 Rp 110,000.00 Rp 100,000.00 Rp 35,200,000.00 0.15 - - -
3 Papan nama proyek Ls 1.00 Rp 50,000.00 Rp 1,500,000.00 Rp 1,500,000.00 0.01 - - -
4 Penyediaan listrik kerja Ls 1.00 Rp 50,000,000.00 Rp 42,500,000.00 Rp 42,500,000.00 0.18 - - -
5 Penyediaan air kerja Ls 1.00 Rp 50,000,000.00 Rp 51,000,000.00 Rp 51,000,000.00 0.22 - - -
7 Pembuatan gudang M3 50.00 Rp 1,100,000.00 Rp 750,000.00 Rp 37,500,000.00 0.16 - - -
8 Pembuatan los Kerja M3 24.00 Rp 1,100,000.00 Rp 750,000.00 Rp 18,000,000.00 0.08 - - -
9 Pembuatan direksi keet dan sarana penunjang M3 56.00 Rp 1,250,000.00 Rp 1,000,000.00 Rp 56,000,000.00 0.24 - - -
10 Peralatan K3 Ls 1.00 Rp 10,900,000.00 Rp 25,500,000.00 Rp 25,500,000.00 0.11 - - -
TOTAL-PEKERJAAN PERSIAPAN Rp 277,200,000.00 Rp -
A PEKERJAAN GALIAN DAN STRUKTUR PONDASI
1 Galian alinemen pondasi foot plat Ls 1.00 Rp 500,000.00 Rp 500,000.00 Rp 500,000.00 0.00 - - -
2 Urugan pasir bawah pondasi footplat M3 0.80 Rp 354,420.00 Rp 322,080.00 Rp 257,664.00 0.00 - - -
3 Cor lantai kerja bawah pondasi footplat, K-100 M3 0.58 Rp 1,333,737.78 Rp 1,301,578.20 Rp 758,820.09 0.00 - - -
4 Beton footplat (90 x 90 x 30 cm), K-250
4.1. Cor beton site mix, K-250 M3 1.94 Rp 1,607,095.11 Rp 1,564,537.04 Rp 3,035,201.86 0.01 - - -
4.2. Besi beton ulir Ø 13 mm = 132.06 Kg/M3 Kg 256.19 Rp 17,533.40 Rp 17,778.75 Rp 4,554,777.66 0.02 - - -
4.3. Bekisting pasangan batako = 4.44 M2/M3 M2 8.62 Rp 165,273.63 Rp 163,907.15 Rp 1,413,243.87 0.01 - - -
5.3. Bekisting pasangan batako = 3.47 M2/M3 M2 5.97 Rp 165,273.63 Rp 163,907.15 Rp 978,889.92 0.00 - - -
6 Beton kolom pedestal tangga (160 x 75 x 30 cm), K-250
6.3. Bekisting pasangan batako = 3.92 M2/M3 M2 5.64 Rp 165,273.63 Rp 163,907.15 Rp 924,436.33 0.00 - - -
SUB TOTAL-PEKERJAAN GALIAN DAN STRUKTUR PONDASI Rp 25,589,239.37 Rp -
B PEKERJAAN STRUKTUR LANTAI SATU
1 Beton kolom praktis (10 x 10 cm), K-175
1.1. Cor beton site mix, K-175 M3 3.08 Rp 1,516,742.33 Rp 1,478,516.46 Rp 4,550,873.66 0.02 0.82 1,215,340.53 0.01
1.2. Besi beton polos Ø 12 mm = 271.26 Kg/M3 Kg 834.94 Rp 17,605.39 Rp 17,547.75 Rp 14,651,288.20 0.06 222.98 3,912,722.19 0.02
1.3. Besi beton polos Ø 8 mm = 49.91 Kg/M3 Kg 153.63 Rp 18,338.52 Rp 17,952.00 Rp 2,757,941.41 0.01 41.03 736,526.26 0.00
1.4. Bekisting kolom = 20.00 M2/M3 M2 61.56 Rp 161,927.33 Rp 169,528.33 Rp 10,436,164.20 0.04 16.44 2,787,045.80 0.01
2 Beton balok latai (10 x 20) cm, K-175
2.2. Besi beton polos Ø 10 mm = 129.47 Kg/M3 Kg 314.86 Rp 17,540.85 Rp 17,547.75 Rp 5,525,064.91 0.02 - - -
2.4. Bekisting balok = 20.00 M2/M3 M2 48.64 Rp 166,437.33 Rp 174,203.33 Rp 8,473,250.13 0.04 - - -
3 Beton gawang kusen (10 x 10) cm, K-175
3.4. Bekisting kolom = 20.00 M2/M3 M2 48.64 Rp 161,927.33 Rp 169,528.33 Rp 8,245,858.13 0.03 - - -
12
NO JENIS PEKERJAAN
1 2 3 4 6 7=4x6
4 Beton kolom (20x20 cm), K-175
4.1. Cor beton site mix, K-175 M3 5.47 Rp 1,516,742.33 Rp 1,478,516.46 Rp 8,090,442.07 0.03 0.53 780,656.69 0.00
4.2. Besi beton polos Ø 12 mm = 198.86 Kg/M3 Kg 1,088.15 Rp 17,605.39 Rp 17,547.75 Rp 19,094,624.33 0.08 143.07 2,510,473.43 0.01
5 Beton kolom portal pintu PJ1, K-175
5.2. Besi beton polos Ø 10 mm = 31.63 Kg/M3 Kg 49.32 Rp 17,540.85 Rp 17,547.75 Rp 865,432.83 0.00 - - -
6 Beton Plat Portal Pintu PJ1, K-175
6.1. Cor beton site mix, K-175 M3 0.22 Rp 1,516,742.33 Rp 1,478,516.46 Rp 329,709.17 0.00 - - -
6.3. Bekisting plat = 5.38 M2/M3 M2 1.20 Rp 169,994.00 Rp 198,861.67 Rp 238,420.17 0.00 - - -
7 Beton kolom (30 x 30 cm), K-250
7.1. Cor beton site mix K-250 M3 2.16 Rp 1,607,095.11 Rp 1,564,537.04 Rp 3,379,400.01 0.01 - - -
8 Beton tangga lantai 1 ke lantai 2, K-250
8.1. Balok bordes tangga (25 x 45 cm), K-250
- Cor beton site mix K-250 M3 0.60 Rp 1,607,095.11 Rp 1,564,537.04 Rp 938,722.23 0.00 1.34 2,102,737.78 0.01
- Besi beton ulir Ø 13 mm = 130.40 Kg/M3 Kg 78.24 Rp 17,533.40 Rp 17,778.75 Rp 1,390,984.82 0.01 175.25 3,072,808.01 0.01
- Besi beton polos Ø 10 mm = 45.26 Kg/M3 Kg 27.16 Rp 17,540.85 Rp 17,547.75 Rp 476,577.24 0.00 60.84 1,067,113.07 0.00
- Bekisting balok = 10.22 M2/M3 M2 6.13 Rp 166,437.33 Rp 174,203.33 Rp 1,068,447.11 0.00 13.74 2,286,627.04 0.01
8.2. Plat tangga dan bordes tebal 15 cm, K-250
- Cor beton site mix K-250 M3 19.83 Rp 1,607,095.11 Rp 1,564,537.04 Rp 31,024,769.55 0.13 5.83 9,127,509.10 0.04
- Besi beton polos Ø 13 mm = 181.93 Kg/M3 Kg 3,607.74 Rp 17,605.39 Rp 17,547.75 Rp 63,307,675.63 0.27 1,061.40 18,686,338.45 0.08
- Besi beton polos Ø 10 mm = 32.23 Kg/M3 Kg 639.17 Rp 17,540.85 Rp 17,547.75 Rp 11,215,980.45 0.05 188.04 3,298,451.32 0.01
- Bekisting tangga = 7.50 M2/M3 M2 148.67 Rp 173,844.00 Rp 187,174.17 Rp 27,826,771.88 0.12 43.74 7,603,618.81 0.03
9 Beton balok dak 15 x 40 cm, K-250 (elevasi +3 .00)
9.2. Besi beton polos Ø 16 mm = 110.83 Kg/M3 Kg 1,391.11 Rp 18,045.34 Rp 17,778.75 Rp 24,732,144.13 0.10 - - -
9.5. Bekisting plat = 15.83 M2/M3 M2 198.74 Rp 169,994.00 Rp 198,861.67 Rp 39,521,767.63 0.17 - - -
10 Beton plat dak tebal 12 cm, K-250 (elevasi +3 .00)
10.1. Cor beton site mix K-250 M3 5.62 Rp 1,607,095.11 Rp 1,564,537.04 Rp 8,798,956.33 0.04 10.28 16,085,036.62 0.07
10.2. Besi beton polos Ø 10 mm = 115.82 Kg/M3 Kg 651.38 Rp 17,540.85 Rp 17,547.75 Rp 11,430,313.00 0.05 1,190.77 20,887,099.71 0.09
10.3. Bekisting plat = 8.33 M2/M3 M2 46.87 Rp 169,994.00 Rp 198,861.67 Rp 9,319,983.44 0.04 85.68 14,564,264.28 0.06
SUB TOTAL-PEKERJAAN STRUKTUR LANTAI SATU Rp 428,463,428.00 Rp 121,771,724.47
C PEKERJAAN STRUKTUR LANTAI DUA
1 Beton kolom (60 x 60) cm, K-250
2 Pekerjaaan plat lantai tebal 12 cm (elevasi +5.00)
2.2. Pekerjaan pemasangan floor deck tebal 0.75 mm M2 2,618.00 Rp 259,080.25 Rp 253,323.40 Rp 663,200,661.20 2.81 - - -
2.3. Pekerjaan pemasangan wiremesh M10 M2 2,618.00 Rp 104,289.36 Rp 105,178.70 Rp 275,357,836.60 1.17 - - -
2.4. Pemasangan shear conektor besi Ǿ 12 mm Kg 6,098.18 Rp 17,605.39 Rp 17,547.75 Rp 107,009,355.64 0.45 - - -
3 Beton plat lisplank cm, K-250 (elevasi + 5.00)
4 Beton plat dak tebal 12 cm, K-250 (elevasi + 8.20)
4.2. Pekerjaan pemasangan floor deck tebal 0.75 mm M2 245.36 Rp 259,080.25 Rp 253,323.40 Rp 62,155,429.42 0.26 64.24 16,274,457.84 0.07
4.3. Pekerjaan pemasangan wiremesh M10 M2 245.36 Rp 104,289.36 Rp 105,178.70 Rp 25,806,645.83 0.11 64.24 6,699,944.65 0.03
4.4. Pemasangan shear conektor besi Ǿ 12 mm Kg 81.28 Rp 17,605.39 Rp 17,547.75 Rp 1,426,316.22 0.01 - - -
13
NO JENIS PEKERJAAN
1 2 3 4 6 7=4x6
6 Beton plat dak beton tebal 10 cm, K-250 (elevasi + 8.20)
7.2. Besi beton polos Ø 10 mm = 271.26 Kg/M3 Kg 1,010.17 Rp 17,540.85 Rp 17,547.75 Rp 17,726,249.92 0.08 - - -
9.4. Bekisting balok = 20.00 M2/M3 M2 48.64 Rp 166,437.33 Rp 174,203.33 Rp 8,473,250.13 0.04 - - -
11 Beton pembungkus kolom (60 x 60) cm, K-175
SUB TOTAL-PEKERJAAN STRUKTUR LANTAI DUA Rp 2,193,561,914.84 Rp 191,684,629.84
D PEKERJAAN ATAP
1 Pasang rangka atap baja ringan M2 4,346.00 Rp 252,376.67 Rp 257,565.00 Rp 1,119,377,490.00 4.74 - - -
2 Pasang atap onduvilla termasuk bubungan dan jurai M2 4,346.00 Rp 286,330.00 Rp 292,600.00 Rp 1,271,639,600.00 5.39 - - -
3 Pasang multipleks tebal 15 mm pelapis atap M1 4,346.00 Rp 153,348.80 Rp 150,876.00 Rp 655,707,096.00 2.78 - - -
4 Pasang list plank wood plank lebar 30 cm M1 417.00 Rp 61,105.00 Rp 59,070.00 Rp 24,632,190.00 0.10 - - -
JUMLAH PEKERJAAN ATAP Rp 3,071,356,376.00 Rp -
E PEKERJAAN PERBAIKAN KONSTRUSI BAJA
1 Pembuatan pondasi dudukan kolom WF tambahan
1.1. Cor lantai kerja bawah pondasi footplat, K-100 M3 0.58 Rp 834,658.00 Rp 679,250.00 Rp 396,002.75 0.00 - - -
1.4. Bekisting pasangan batako = 4.44 M2/M3 M2 23.73 Rp 165,273.63 Rp 163,907.15 Rp 3,890,063.03 0.02 - - -
2 Pemasangan kolom WF 300 x 150 x 6.5 x 9 Kg 3,794.78 Rp 34,287.00 Rp 34,540.00 Rp 131,071,701.20 0.56 - - -
3 Pemasangan angkur M 19 - 40 Bh 88.00 Rp 80,000.00 Rp 75,000.00 Rp 6,600,000.00 0.03 - - -
4 Penambahan baut Ø 19 mm pada balok ekssisting (by aplikator) Titik 36.00 Rp 550,000.00 Rp 500,000.00 Rp 18,000,000.00 0.08 - - -
6 Pemasangan balok WF 200 x 100 x 5.5 x 8 Kg 405.27 Rp 34,287.00 Rp 34,540.00 Rp 13,998,025.80 0.06 2,301.76 78,920,559.41 0.33
7 Pemasangan balok WF 300 x 150 x6.5 x 9 Kg 2,422.20 Rp 34,287.00 Rp 34,540.00 Rp 83,662,788.00 0.35 - - -
8 Pemasangan balok WF 400 x 200 x 8 x 13 Kg 2,376.00 Rp 34,287.00 Rp 34,540.00 Rp 82,067,040.00 0.35 389.53 13,355,643.68 0.06
9 Cat zincromate baja Kg 2,690.39 Rp 63,026.15 Rp 62,681.85 Rp 168,638,371.69 0.71 - - -
JUMLAH PEKERJAAN PERBAIKAN KONSTRUSI BAJA Rp 571,148,911.18 Rp 92,276,203.09
TOTAL-PEKERJAAN STRUKTUR Rp 6,290,119,869.39 Rp 405,732,557.39
A PEKERJAAN ARSITEK LANTAI SATU
14
NO JENIS PEKERJAAN
1 2 3 4 6 7=4x6
1 PEKERJAAN DINDING, PASANGAN DAN PLESTERAN
1.1. Pasangan batu batako tebal ½ batu campuran 1Pc : 5PP M2 2,661.90 Rp 165,273.63 Rp 163,907.15 Rp 436,304,442.59 1.85 - - -
1.2. Plesteran dinding campuran 1 Pc : 4 PP, tebal 1.5 cm M2 2,406.82 Rp 61,809.00 Rp 61,756.20 Rp 148,636,057.28 0.63 1,905.46 117,673,845.34 0.50
1.3. Acian bidang plesteran M2 4,983.94 Rp 34,739.38 Rp 34,691.25 Rp 172,899,108.53 0.73 - - -
1.4. Plesteran + acian beton expose M2 1,116.00 Rp 98,991.48 Rp 98,758.33 Rp 110,214,296.28 0.47 147.36 14,553,027.51 0.06
1.5. Benangan kusen M' 2,176.82 Rp 30,000.00 Rp 32,500.00 Rp 70,746,650.00 0.30 1,741.27 52,238,040.00 0.22
1.6. Pasang selasar, campuran 1 Pc : 5 Psr
a. Galian biasa M3 5.16 Rp 61,050.00 Rp 62,700.00 Rp 323,532.00 0.00 - - -
b. Pasangan batu karang 1 Pc : 5 Psr M3 12.90 Rp 939,675.00 Rp 928,345.00 Rp 11,975,650.50 0.05 - - -
c. Urugan sirtu M3 18.06 Rp 222,750.00 Rp 236,610.00 Rp 4,273,176.60 0.02 - - -
d. Urugan pasir M3 4.51 Rp 354,420.00 Rp 322,080.00 Rp 1,452,580.80 0.01 - - -
e. Cor lantai rabat (K 100) M3 6.32 Rp 1,333,737.78 Rp 1,301,578.20 Rp 8,225,974.23 0.03 - - -
f. Plesteran pondasi M2 30.96 Rp 61,809.00 Rp 61,756.20 Rp 1,911,971.95 0.01 - - -
g. Acian pondasi M2 30.96 Rp 34,739.38 Rp 34,691.25 Rp 1,074,041.10 0.00 - - -
1.7. Pasang tandon air bawah kapasitas 10 M3
a. Galian biasa M3 18.97 Rp 61,050.00 Rp 62,700.00 Rp 1,189,419.00 0.01 - - -
b. Pasangan batu karang 1 Pc : 5 Psr M3 14.71 Rp 939,675.00 Rp 928,345.00 Rp 13,655,954.95 0.06 - - -
c. Pengaadaan tandon dari fiber kapasitas 10 m3 Unit 1.00 Rp 22,200,000.00 Rp 18,500,000.00 Rp 18,500,000.00 0.08 - - -
d. Plat penutup tebal 10 cm
- Cor beton site mix K-250 M3 1.26 Rp 1,607,095.11 Rp 1,564,537.04 Rp 1,971,316.67 0.01 - - -
- Besi beton polos Ø 10 mm = 74.39 Kg/M3 Kg 93.73 Rp 17,540.85 Rp 17,547.75 Rp 1,644,797.28 0.01 - - -
- Bekisting plat = 10.00 M2/M3 M2 12.60 Rp 169,994.00 Rp 198,861.67 Rp 2,505,657.00 0.01 - - -
e. Mean Holle Unit 1.00 Rp 250,000.00 Rp 400,000.00 Rp 400,000.00 0.00 - - -
JUMLAH PEKERJAAN DINDING, PASANGAN DAN PLESTERAN Rp 1,007,904,626.76 Rp 184,464,912.85
2 PEKERJAAN LANTAI DAN PELAPIS DINDING
2.1. Cor site mix lantai rabat (K-100)
a. Cor site mix lantai rabat (K-100), tebal 5 cm M3 10.62 Rp 1,333,737.78 Rp 1,301,578.20 Rp 13,822,760.50 0.06 - - -
b. Cor site mix lantai rabat (K-100), tebal 10 cm M3 6.85 Rp 1,333,737.78 Rp 1,301,578.20 Rp 8,915,810.68 0.04 - - -
2.2. Pasang lantai keramik ukuran 60 x 60 cm polish M2 2,327.54 Rp 322,382.50 Rp 319,264.00 Rp 743,099,730.56 3.15 155.79 49,738,617.46 0.21
2.3. Pasang lantai keramik ukuran 60 x 60 cm unpolish M2 295.75 Rp 338,882.50 Rp 341,264.00 Rp 100,928,828.00 0.43 - - -
2.4. Pasang lantai keramik ukuran 60 x 60 cm unpolish (tekstur kasar) M2 70.79 Rp 338,882.50 Rp 341,264.00 Rp 24,158,078.56 0.10 0.65 222,504.13 0.00
2.6. Pasang keramik meja pantri ukuran 20 x 20 cm polish M2 2.40 Rp 332,890.25 Rp 334,790.50 Rp 803,497.20 0.00 - - -
2.7. Pasang plin keramik ukuran 10 x 60 cm polish M1 1,029.81 Rp 43,952.78 Rp 43,494.30 Rp 44,790,861.27 0.19 - - -
2.8. Pasang plin keramik ukuran 10 x 60 cm unpolish M1 148.01 Rp 45,341.67 Rp 45,346.15 Rp 6,711,683.39 0.03 1.97 89,331.91 0.00
2.9. Pasang dinding keramik ukuran 20 x 40 cm polish M2 229.44 Rp 332,890.25 Rp 334,790.50 Rp 76,814,332.32 0.33 1.17 390,700.51 0.00
2.10. Pasang dinding batu alam M2 15.34 Rp 433,145.63 Rp 438,913.75 Rp 6,732,936.93 0.03 - - -
Pasang lantai homogenius tile ukuran 60 x 60 cm unpolish tangga lantai 1 ke lantai
2.11. M1 107.48 Rp 338,882.50 Rp 341,264.00 Rp 36,679,054.72 0.16 123.72 42,221,182.08 0.18
2
2.12. Pasang step noizing keramik 10 x 60 cm pada tangga lantai 1 ke lantai 2 M1 211.20 Rp 79,530.00 Rp 74,467.80 Rp 15,727,599.36 0.07 - - -
JUMLAH PEKERJAAN LANTAI DAN PELAPIS DINDING Rp 1,092,081,098.05 Rp 92,662,336.09
3 PEKERJAAN KUSEN DAN RAILLING
3.1. Pasang kusen type PJ1 Unit 2.00 Rp 26,629,975.09 Rp 26,095,068.12 Rp 52,190,136.24 0.22 - - -
Termasuk pengadaan bahan dan pemasangan, lengkap sesuai gambar, dengan
spesifikasi sbb :
- Pasang profil kusen aluminium, brown anodized ex alexindo
- Pasangan kaca polos tebal 8 mm
- Pasangan kaca tempret tebal 12 mm
- Floor hinge FH 84 SIZE 4 BD SS
- Patch fitting PT 24 PSS
- Patch fitting UL DORMA (PT 10 UL + PT 20 UL + US 10 UL + Cyl + MK)
- Pull handle PH DL802 38 x 600 x 400 PSS + SSS
3.2. Pasang kusen type P1 Unit 10.00 Rp 7,336,609.97 Rp 7,074,739.97 Rp 70,747,399.73 0.30 - - -
spesifikasi sbb :
- Pasang frame aluminium rangka pintu kaca
- Pasang kaca polos, tebal 8 mm
- Full handle ex. Fino HRE.85.02F US32D
- Lockcase Fino FB 8534-40 US 15
- Double cylinder Fino DC FB 1001-60 US14
- Engsel pintu Fino SEL FB 050, 4 x 3" Tebal 2.50 mm
- L-shape flushbolt FB 050, 8" & 12"
15
NO JENIS PEKERJAAN
1 2 3 4 6 7=4x6
spesifikasi sbb :
- Pasang daun pintu panil kayu jati
- Pasang kaca polos tebal 5 mm
- Cat daun pintu
- Engsel pintu Fino SEL FB 050, 4 x 3" tebal 2.50 mm
spesifikasi sbb :
- Cat daun pintu
- Double Cylinder Fino DC FB 1001-60 US14
- Engsel boven casement 12" ex solid US32D
Rambuncis / kunci jendela solid RMB 613 B
spesifikasi sbb :
- Cat daun pintu
- Full handle ex Fino HRE.85.02F US32D
3.6. Pasang Kusen Type P3 Unit 4.00 Rp 4,636,888.93 Rp 4,486,806.98 Rp 17,947,227.90 0.08 - - -
spesifikasi sbb :
- Full Handle ex. Fino HRE.85.02F US32D
spesifikasi sbb :
Pasang kaca polos tebal 5 mm
Cat daun pintu
Full handle ex. Fino HRE.85.02F US32D
Lockcase Fino FB 8534-40 US 15
Double cylinder Fino DC FB 1001-60 US14
Engsel pintu Fino SEL FB 050, 4 x 3" tebal 2.50 mm
spesifikasi sbb :
- Pasang daun pintu alumunium spanreal
16
NO JENIS PEKERJAAN
1 2 3 4 6 7=4x6
3.9. Pasang kusen type PS Unit 4.00 Rp 2,053,945.00 Rp 1,997,292.98 Rp 7,989,171.94 0.03 - - -
spesifikasi sbb :
- Pasang daun pintu dobel tripleks 3 mm
- Cat daun pintu
3.10. Pasang kusen type J1 Unit 2.00 Rp 10,645,196.98 Rp 10,375,224.87 Rp 20,750,449.74 0.09 - - -
spesifikasi sbb :
- Pasang frame aluminium rangka jendela kaca
- Engsel boven casement 12" ex. Solid US32D
- Rambuncis / kunci jendela Solid RMB 613 B
spesifikasi sbb :
3.12. Pasang Kusen Type J3 Unit 12.00 Rp 11,619,242.31 Rp 11,293,693.75 Rp 135,524,325.03 0.57 - - -
spesifikasi sbb :
spesifikasi sbb :
spesifikasi sbb :
spesifikasi sbb :
spesifikasi sbb :
spesifikasi sbb :
17
NO JENIS PEKERJAAN
1 2 3 4 6 7=4x6
spesifikasi sbb :
spesifikasi sbb :
spesifikasi sbb :
spesifikasi sbb :
spesifikasi sbb :
3.23. Pasang kusen type BV1 Unit 6.00 Rp 2,331,560.25 Rp 2,299,597.72 Rp 13,797,586.33 0.06 - - -
spesifikasi sbb :
- Rambuncis / kunci jendela solid RMB 613 B
spesifikasi sbb :
3.26. Pasang railling pembatas M1 126.80 Rp 600,000.00 Rp 600,000.00 Rp 76,080,000.00 0.32 - - -
spesifikasi sbb :
- Tiang railling pipa besi ∅ 1.5'', tebal 2 mm
- Hand railling pipa besi ∅ 1.5'', tebal 2 mm
- Finising cat duco
3.27. Pasang railling tangga lantai 1 ke lantai 2 M1 126.00 Rp 1,000,000.00 Rp 1,100,000.00 Rp 138,600,000.00 0.59 - - -
spesifikasi sbb :
- Tiang railling besi hollow 4 x 4 cm, tebal 2 mm
- Hand railling besi hollow 4 x 4 cm, tebal 2 mm
- Relling panel perforated
- Finising cat duco
3.28. Pasang sunscreen M1 126.80 Rp 450,000.00 Rp 500,000.00 Rp 63,400,000.00 0.27 - - -
spesifikasi sbb :
- Besi hollow 4 x 4 cm, tebal 2 mm
18
NO JENIS PEKERJAAN
1 2 3 4 6 7=4x6
- Finising cat duco
JUMLAH PEKERJAAN KUSEN DAN RAILLING Rp 1,062,603,389.33 Rp -
4 PEKERJAAN PLAFOND
4.1. Pasang rangka plafond hollow galvalum 40 x 40 mm dan 20 x 40 mm M2 2,519.87 Rp 105,237.00 Rp 107,327.00 Rp 270,450,087.49 1.15 - - -
4.2. Pasang penutup plafond PVC M2 2,519.87 Rp 157,465.00 Rp 153,175.00 Rp 385,981,087.25 1.63 - - -
4.3. Pasang list plafond PVC M1 1,486.40 Rp 97,746.00 Rp 103,521.00 Rp 153,873,614.40 0.65 - - -
JUMLAH PEKERJAAN PLAFOND Rp 810,304,789.14 Rp -
5 PEKERJAAN SANITAIR
5.1. Pasang kloset duduk jongkok type CW421J/SW420JP ex. Toto Bh 12.00 Rp 3,798,360.50 Rp 3,852,369.40 Rp 46,228,432.80 0.20 - - -
5.2. Pasang jett spray type TX403SB ex. Toto Bh 12.00 Rp 655,985.00 Rp 657,195.00 Rp 7,886,340.00 0.03 - - -
5.3. Pasang floor drain type TX1CV2 ex. Toto Bh 12.00 Rp 583,550.00 Rp 376,442.00 Rp 4,517,304.00 0.02 - - -
5.4. Pasang tempat tisu type TX703AES ex. Toto Bh 12.00 Rp 407,935.00 Rp 382,195.00 Rp 4,586,340.00 0.02 - - -
5.5. Pasang wastafel ex. Toto type L521V1A Bh 9.00 Rp 922,185.00 Rp 910,195.00 Rp 8,191,755.00 0.03 - - -
5.6. Pasang urinoir ex. Toto type U57 Bh 4.00 Rp 3,765,025.00 Rp 3,379,695.00 Rp 13,518,780.00 0.06 - - -
5.7. Pasasng kitchen zink stainless Bh 1.00 Rp 575,025.00 Rp 569,195.00 Rp 569,195.00 0.00 - - -
5.8. Cor meja wastafel + pelapis meja granite tile (termasuk pingul) M1 10.40 Rp 1,000,000.00 Rp 900,000.00 Rp 9,360,000.00 0.04 - - -
5.9. Pasang kaca cermin toilet ukuran 90 x 320 cm Bh 2.00 Rp 1,572,750.00 Rp 1,738,000.00 Rp 3,476,000.00 0.01 - - -
5.10. Pasang kaca cermin toilet ukuran 90 x 60 cm Bh 3.00 Rp 522,750.00 Rp 572,000.00 Rp 1,716,000.00 0.01 - - -
JUMLAH PEKERJAAN SANITAIR Rp 100,050,146.80 Rp -
6 PEKERJAAN CAT
6.1. Cat dinding tembok interior M2 4,872.47 Rp 33,818.40 Rp 33,896.50 Rp 165,159,679.36 0.70 - - -
6.2. Cat dinding tembok eksterior watershell M2 390.47 Rp 44,954.80 Rp 44,044.00 Rp 17,197,860.68 0.07 - - -
JUMLAH PEKERJAAN CAT Rp 182,357,540.04 Rp -
SUB TOTAL-PEKERJAAN ARSITEK LANTAI SATU Rp 4,255,301,590.12 Rp 277,127,248.94
B PEKERJAAN ARSITEK LANTAI DUA
1 PEKERJAAN DINDING
1.1. Pasangan batu batako tebal ½ batu campuran 1 Pc : 5 PP M2 1,510.82 Rp 165,273.63 Rp 163,907.15 Rp 247,634,200.36 1.05 - - -
1.4. Plesteran dinding campuran 1 Pc : 4 PP, tebal 1.5 cm M2 3,212.19 Rp 61,809.00 Rp 61,756.20 Rp 198,372,648.08 0.84 - - -
1.5. Acian bidang plesteran M2 3,212.19 Rp 34,739.38 Rp 34,691.25 Rp 111,434,886.34 0.47 - - -
1.6. Plesteran + acian beton ekspose M2 845.60 Rp 98,991.48 Rp 98,758.33 Rp 83,510,043.85 0.35 148.96 14,711,040.84 0.06
1.7. Benangan kusen M2 1,574.14 Rp 30,000.00 Rp 32,500.00 Rp 51,159,550.00 0.22 1,559.38 46,781,400.00 0.20
JUMLAH PEKERJAAN DINDING Rp 692,111,328.63 Rp 61,492,440.84
2.1. Pasang lantai keramik ukuran 60 x 60 cm polish M2 2,306.81 Rp 322,382.50 Rp 319,264.00 Rp 736,481,387.84 3.12 - - -
2.4. Pasang plin keramik ukuran 10 x 60 cm polish M1 774.07 Rp 43,952.78 Rp 43,494.30 Rp 33,667,629.93 0.14 - - -
2.5. Pasang plin keramik ukuran 10 x 60 cm unpolish M1 121.43 Rp 45,341.67 Rp 45,346.15 Rp 5,506,382.77 0.02 - - -
2.6. Pasang dinding keramik ukuran 20 x 40 cm polish M2 170.72 Rp 332,890.25 Rp 334,790.50 Rp 57,155,434.16 0.24 - - -
2.7. Pekerjaan waterproofing jenis coating M2 246.71 Rp 142,805.30 Rp 142,450.44 Rp 35,143,948.05 0.15 - - -
JUMLAH PEKERJAAN LANTAI DAN PELAPIS DINDING Rp 923,226,653.26 Rp -
spesifikasi sbb :
- Pasang profil kusen aluminium, brown anodized ex. alexindo
- Engsel pintu Fino SEL FB 050, 4 x 3", tebal 2.50 mm
spesifikasi sbb :
Pasang kaca polos, tebal 5 mm
Cat daun pintu
Engsel pintu Fino SEL FB 050, 4 x 3", tebal 2.50 mm
19
NO JENIS PEKERJAAN
1 2 3 4 6 7=4x6
spesifikasi sbb :
3.4. Pasang kusen type PS Unit 4.00 Rp 2,053,945.00 Rp 1,997,292.98 Rp 7,989,171.94 0.03 - - -
spesifikasi sbb :
- Cat daun pintu
spesifikasi sbb :
spesifikasi sbb :
spesifikasi sbb :
spesifikasi sbb :
spesifikasi sbb :
3.10. Pasang kusen type J11A Unit 4.00 Rp 3,632,582.86 Rp 3,492,179.18 Rp 13,968,716.73 0.06 - - -
spesifikasi sbb :
spesifikasi sbb :
spesifikasi sbb :
20
NO JENIS PEKERJAAN
1 2 3 4 6 7=4x6
spesifikasi sbb :
spesifikasi sbb :
spesifikasi sbb :
spesifikasi sbb :
3.17. Pasang railling pembatas M1 126.80 Rp 600,000.00 Rp 600,000.00 Rp 76,080,000.00 0.32 - - -
spesifikasi sbb :
- Hand railing pipa besi ∅ 1.5'', tebal 2 mm
- Finising cat duco
3.18. Pasang sunscreen M1 126.80 Rp 450,000.00 Rp 500,000.00 Rp 63,400,000.00 0.27 - - -
spesifikasi sbb :
- Finising cat duco
JUMLAH PEKERJAAN KUSEN DAN RAILLING Rp 672,956,517.49 Rp -
4 PEKERJAAN PLAFOND
4.1. Pasang rangka plafond hollow galvalum 40 x 40 mm dan 20 x 40 mm M2 3,113.05 Rp 105,237.00 Rp 107,327.00 Rp 334,114,317.35 1.41 - - -
4.2. Pasang penutup plafond PVC M2 3,113.05 Rp 157,465.00 Rp 153,175.00 Rp 476,841,433.75 2.02 - - -
4.3. Pasang list plafond PVC M1 2,000.79 Rp 97,746.00 Rp 103,521.00 Rp 207,123,781.59 0.88 - - -
JUMLAH PEKERJAAN PLAFOND Rp 1,018,079,532.69 Rp -
5.1. Pasang kloset duduk type CW421J/SW420JP ex. Toto Bh 10.00 Rp 3,798,360.50 Rp 3,852,369.40 Rp 38,523,694.00 0.16 - - -
5.2. Pasang jett spray type TX403SB ex.Toto Bh 10.00 Rp 655,985.00 Rp 657,195.00 Rp 6,571,950.00 0.03 - - -
5.3. Pasang floor drain type TX1CV2 ex. Toto Bh 10.00 Rp 583,550.00 Rp 376,442.00 Rp 3,764,420.00 0.02 - - -
5.4. Pasang tempat tisu type TX703AES ex. Toto Bh 10.00 Rp 407,935.00 Rp 382,195.00 Rp 3,821,950.00 0.02 - - -
5.5. Pasang wastafel ex Toto type L521V1A Bh 6.00 Rp 922,185.00 Rp 910,195.00 Rp 5,461,170.00 0.02 - - -
5.6. Pasang urinoir ex. Toto Type U57 Bh 4.00 Rp 3,765,025.00 Rp 3,379,695.00 Rp 13,518,780.00 0.06 - - -
5.7. Cor meja wastafel + pelapis meja granite alam (termasuk pingul) M1 7.70 Rp 1,500,000.00 Rp 1,500,000.00 Rp 11,550,000.00 0.05 - - -
5.8. Pasang kaca cermin toilet ukuran 90 x 320 cm Bh 2.00 Rp 1,572,750.00 Rp 1,772,450.00 Rp 3,544,900.00 0.02 - - -
JUMLAH PEKERJAAN SANITAIR Rp 86,756,864.00 Rp -
6 PEKERJAAN CAT
7.1. Cat dinding tembok interior M2 2,817.94 Rp 33,818.40 Rp 33,896.50 Rp 95,518,303.21 0.40 - - -
7.2. Cat dinding tembok eksterior watershell M2 605.64 Rp 44,954.80 Rp 44,044.00 Rp 26,674,808.16 0.11 - - -
21
NO JENIS PEKERJAAN
1 2 3 4 6 7=4x6
7.3. Cat lisplank M2 125.10 Rp 56,936.00 Rp 49,671.60 Rp 6,213,917.16 0.03 - - -
JUMLAH PEKERJAAN CAT Rp 128,407,028.53 Rp -
SUB TOTAL-PEKERJAAN ARSITEK LANTAI DUA Rp 3,521,537,924.59 Rp 61,492,440.84
C PEKERJAAN FAÇADE
1 PEKERJAAN ALUMUNIUM COMPOSIT PANEL (ACP)
Pasang ACP warna rray
1.1. M2 1,601.00 Rp 1,097,152.47 Rp 1,077,725.00 Rp 1,725,437,725.00 7.31 - - -
Termasuk pengadaan bahan dan pemasangan, lengkap sesuai gambar, dengan spesifikasi sbb :
- Aluminium composite panel coating PVDF t. 0,5 mm

- Rangka hollow galvalume 40 x 40, tebal 0.5 mm
- Besi baja siku L 40 x 40 x 3 mm
Pasang ACP warna white
1.2. M2 366.00 Rp 1,097,152.47 Rp 1,077,725.00 Rp 394,447,350.00 1.67 0.13 140,104.25 0.00

JUMLAH PEKERJAAN ALUMUNIUM COMPOSIT PANEL (ACP) Rp 2,119,885,075.00 Rp 140,104.25
2 PEKERJAAN SIGNAGE
Pengadaaan dan Pemasang Huruf Tulisan "DEWAN PERWAKILAN RAKYAT
2.1. Ls 1.00 Rp 40,425,000.00 Rp 36,000,000.00 Rp 36,000,000.00 0.15 - - -
KABUPATEN SABU RAIJUA"
Huruf terbuat dari bahan stainless steel denga ketinggian
-
sesuai gambar
JUMLAH PEKERJAAN SIGNAGE Rp 36,000,000.00 Rp -
SUB TOTAL-PEKERJAAN FAÇADE Rp 2,155,885,075.00 Rp 140,104.25
TOTAL-PEKERJAAN ARSITEKTUR Rp 9,932,724,589.71 Rp 338,759,794.02
A PEKERJAAAN LISTRIK
1 PENYAMBUNGAN DAYA BARU
1.1. Biaya penyambungan (BP) VA 414,000.00 Rp 1,062.50 Rp 1,062.50 Rp 439,875,000.00 1.86 - - -
1.2. Biaya pengurusan VA 414,000.00 Rp 112.50 Rp 112.50 Rp 46,575,000.00 0.20 - - -
1.3. Materai Bh 2.00 Rp 10,000.00 Rp 10,000.00 Rp 20,000.00 0.00 - - -
1.3. Gardu PLN 20 kV Unit 1.00 by sipil Rp - - - - -
1.4. In coming cubicle PLN 20 kV Unit 1.00 Rp 44,355,000.00 Rp 44,355,000.00 Rp 44,355,000.00 0.19 - - -
1.5. Metering PLN 20 kV Unit 1.00 Rp 84,435,000.00 Rp 84,435,000.00 Rp 84,435,000.00 0.36 - - -
1.6. Out going cubicle PLN 20 kV Unit 1.00 Rp 356,250,000.00 Rp 356,250,000.00 Rp 356,250,000.00 1.51 - - -
JUMLAH PENYAMBUNGAN DAYA BARU Rp 971,510,000.00 Rp -
2 PEKERJAAAN TEGANGAN MENENGAH
2.1. In coming cubicle 20 kV Unit 1.00 Rp 44,355,000.00 Rp 44,355,000.00 Rp 44,355,000.00 0.19 - - -
2.2. Out going cubicle 20 kV Unit 1.00 Rp 71,875,000.00 Rp 71,875,000.00 Rp 71,875,000.00 0.30 - - -
2.3. Trafo 630 kVA (DGPT 2/DVCR relay elastimold bushing termination) Unit 1.00 Rp 212,500,000.00 Rp 212,500,000.00 Rp 212,500,000.00 0.90 - - -
2.3. Rey chem 20 kV Set 5.00 Rp 5,625,000.00 Rp 5,625,000.00 Rp 28,125,000.00 0.12 - - -

JUMLAH PEKERJAAAN TEGANGAN MENENGAH Rp 356,855,000.00 Rp -
3 PEKERJAAAN GROUNDING
3.1. Pentanahan travo + netral Unit 2.00 Rp 937,500.00 Rp 937,500.00 Rp 1,875,000.00 0.01 - - -
3.2. Pentanahan cubicle Unit 5.00 Rp 937,500.00 Rp 937,500.00 Rp 4,687,500.00 0.02 - - -
3.3. Pentanahan ruang travo Unit 4.00 Rp 937,500.00 Rp 937,500.00 Rp 3,750,000.00 0.02 - - -
3.4. Bar cupper 30 x 5 mm (ruang travo) Unit 1.00 Rp 9,375,000.00 Rp 9,375,000.00 Rp 9,375,000.00 0.04 - - -
3.5. Biaya pasang travo Unit 1.00 Rp 3,125,000.00 Rp 3,125,000.00 Rp 3,125,000.00 0.01 - - -
3.6. Biaya pasang cubicle Unit 5.00 Rp 3,125,000.00 Rp 3,125,000.00 Rp 15,625,000.00 0.07 - - -
3.7. Testing & commissioning Ls 1.00 Rp 4,375,000.00 Rp 4,375,000.00 Rp 4,375,000.00 0.02 - - -
3.8. Material bantu Ls 1.00 Rp 1,562,500.00 Rp 1,562,500.00 Rp 1,562,500.00 0.01 - - -
JUMLAH PEKERJAAAN GROUNDING Rp 44,375,000.00 Rp -
4 PEKERJAAAN PENGKABELAN
5.1. P.LVMDP ke :
a. Travo 630 kVA NYY 8 x 1 x 240 mm² M1 16.00 Rp 383,687.50 Rp 387,750.00 Rp 6,204,000.00 0.03 - - -
b. P. Capasitor bank NYY 4 x 1 x 300 mm² M1 8.00 Rp 472,656.25 Rp 472,656.25 Rp 3,781,250.00 0.02 - - -
c. P. Control genset + AMF NYY 8 x 1 x 240 mm² M1 16.00 Rp 383,687.50 Rp 387,750.00 Rp 6,204,000.00 0.03 - - -
d. P. Pompa NYY 4 x 95 mm² M1 25.00 Rp 632,218.75 Rp 629,750.00 Rp 15,743,750.00 0.07 - - -
e. P. Pen. & R Genset NYY 4 x 4 mm² M1 16.00 Rp 48,125.00 Rp 62,150.00 Rp 994,400.00 0.00 - - -
f. P. SDP lt- 1 NYY 4 x 300 mm² M1 144.00 Rp 1,869,812.50 Rp 459,250.00 Rp 66,132,000.00 0.28 - - -
g. P. SDP lt- 2 NYY 4 x 185 mm² M1 148.00 Rp 1,176,000.00 Rp 459,250.00 Rp 67,969,000.00 0.29 - - -
5.2. Kabel XLPE 3 x 1 x 70 mm² (travo ke cubicle pelanggan) M1 12.00 Rp 860,187.50 Rp 646,250.00 Rp 7,755,000.00 0.03 - - -
5.3. Kabel XLPE 3 x 50 mm² (cubicle ke travo) M1 12.00 Rp 726,500.00 Rp 651,750.00 Rp 7,821,000.00 0.03 - - -
5.4. P.Pompa Hydrant ke :
22
NO JENIS PEKERJAAN
1 2 3 4 6 7=4x6
a. Pompa elektrik hydrant NYY 4 x 70 mm² M1 8.00 Rp 445,062.50 Rp 435,050.00 Rp 3,480,400.00 0.01 - - -
b. Pompa jockey NYY 4 x 6 mm² M1 9.00 Rp 62,875.00 Rp 74,250.00 Rp 668,250.00 0.00 - - -
5.5. P.SDP-1 ke :
a. P. AC lt-1 NYY 4 x 185 mm² M1 8.00 Rp 1,176,000.00 Rp 459,250.00 Rp 3,674,000.00 0.02 - - -
b. P. Pen. Lt-1 NYY 4 x 50 mm² M1 9.00 Rp 327,000.00 Rp 651,750.00 Rp 5,865,750.00 0.02 - - -
c. P. Pen. lampu taman NYY 4 x 6 mm² M1 10.00 Rp 62,875.00 Rp 74,250.00 Rp 742,500.00 0.00 - - -
5.6. P.SDP-2 ke :
a. P.AC lt-2 NYY 4 x 120 mm² M1 8.00 Rp 734,937.50 Rp 668,250.00 Rp 5,346,000.00 0.02 - - -
b. P.Pen. Lt-2 NYY 4 x 35 mm² M1 9.00 Rp 242,875.00 Rp 239,250.00 Rp 2,153,250.00 0.01 - - -
c. P.Pen. lampu taman NYY 4 x 6 mm² M1 10.00 Rp 62,875.00 Rp 74,250.00 Rp 742,500.00 0.00 - - -
JUMLAH PEKERJAAAN PENGKABELAN Rp 205,277,050.00 Rp -
5 PEKERJAAN PANEL
6.1. Panel LVMDP Unit 1.00 Rp 244,102,125.00 Rp 260,639,500.00 Rp 260,639,500.00 1.10 - - -
6.2. Panel capasitor bank Unit 1.00 Rp 113,198,500.00 Rp 84,574,820.00 Rp 84,574,820.00 0.36 - - -
6.3. Panel pompa Unit 1.00 Rp 18,935,000.00 Rp 19,492,000.00 Rp 19,492,000.00 0.08 - - -
6.4. Panel SDP.-1 Unit 1.00 Rp 25,109,000.00 Rp 15,241,600.00 Rp 15,241,600.00 0.06 - - -
6.5. Panel SDP.-2 Unit 1.00 Rp 19,049,625.00 Rp 17,825,500.00 Rp 17,825,500.00 0.08 - - -
6.6. Panel penerangan Lt - 1 Unit 1.00 Rp 14,933,687.50 Rp 14,801,600.00 Rp 14,801,600.00 0.06 - - -
6.7. Panel penerangan Lt - 2 Unit 1.00 Rp 12,680,187.50 Rp 13,543,200.00 Rp 13,543,200.00 0.06 - - -
6.8. Panel AC lt - 1 Unit 1.00 Rp 37,311,000.00 Rp 38,309,700.00 Rp 38,309,700.00 0.16 - - -
6.9. Panel AC lt-2 Unit 1.00 Rp 24,725,375.00 Rp 27,065,500.00 Rp 27,065,500.00 0.11 - - -
6.10. Panel penerangan taman Unit 1.00 Rp 5,444,093.75 Rp 5,373,500.00 Rp 5,373,500.00 0.02 - - -
6.11. Panel penerangan ruang genset Unit 1.00 Rp 3,200,343.75 Rp 2,892,923.00 Rp 2,892,923.00 0.01 - - -
JUMLAH PEKERJAAN PANEL Rp 499,759,843.00 Rp -
6 INSTALASI LISTRIK LANTAI SATU
7.1. Instalasi
a. Instalasi pen NYM 3 x 2,5 mm² + PVC cond. 20 mm² Titik 279.00 Rp 314,375.00 Rp 322,300.00 Rp 89,921,700.00 0.38 - - -
b. Instalasi stop kontak NYM 3 x 2,5 mm² + PVC cond. 20 mm² Titik 46.00 Rp 651,562.50 Rp 649,000.00 Rp 29,854,000.00 0.13 - - -
c. Instalasi exhaust fan NYM 3 x 2,5 mm² + PVC cond. 20 mm² Titik 5.00 Rp 210,625.00 Rp 198,110.00 Rp 990,550.00 0.00 - - -
d. Instalasi power pompa NYM 3 x 4 mm² + PVC cond. 20 mm² M1 68.00 Rp 34,687.50 Rp 37,500.00 Rp 2,550,000.00 0.01 - - -
7.2. Armature
a. Pemasangan lampu down light 18 Watt Bh 82.00 Rp 246,125.00 Rp 234,300.00 Rp 19,212,600.00 0.08 - - -
b. Pemasangan lampu down light 11 Watt Bh 30.00 Rp 229,625.00 Rp 217,800.00 Rp 6,534,000.00 0.03 - - -
c. Pemasangan lampu RM300 2 x 36 W Bh 154.00 Rp 929,843.75 Rp 858,000.00 Rp 132,132,000.00 0.56 - - -
d. Pemasangan lampu RMO 2 x 36 W Bh 5.00 Rp 552,500.00 Rp 528,000.00 Rp 2,640,000.00 0.01 - - -
e. Pemasangan lampu exit 1 x 8W + batt Bh 4.00 Rp 1,131,187.50 Rp 1,092,300.00 Rp 4,369,200.00 0.02 - - -
f. Pemasangan TL BL 1 x 36W Bh 4.00 Rp 216,750.00 Rp 206,800.00 Rp 827,200.00 0.00 - - -
7.3. Fixture
a. Pasang stop kontak Bh 46.00 Rp 34,500.00 Rp 34,276.00 Rp 1,576,696.00 0.01 - - -
b. Sakelar 2 gang Bh 40.00 Rp 39,125.00 Rp 39,776.00 Rp 1,591,040.00 0.01 - - -
c. Sakelar 1 gang Bh 21.00 Rp 29,125.00 Rp 30,316.00 Rp 636,636.00 0.00 - - -
d. Pasang saklar hotel Bh 8.00 Rp 30,875.00 Rp 35,376.00 Rp 283,008.00 0.00 - - -
e. Pasang exhaus fan Bh 5.00 Rp 437,500.00 Rp 423,500.00 Rp 2,117,500.00 0.01 - - -
JUMLAH INSTALASI LISTRIK LANTAI SATU Rp 295,236,130.00 Rp -
7 INSTALASI LISTRIK LANTAI DUA
8.1. Instalasi
a. Instalasi pen NYM 3 x 2,5 mm² + PVC cond. 20 mm² Titik 299.00 Rp 314,375.00 Rp 322,300.00 Rp 96,367,700.00 0.41 - - -
b. Instalasi stopkontak NYM 3 x 2,5 mm² + PVC cond. 20 mm² Titik 52.00 Rp 651,562.50 Rp 649,000.00 Rp 33,748,000.00 0.14 - - -
c. Instalasi exhaustfan NYM 3 x 2,5 mm² + PVC cond. 20 mm² Titik 20.00 Rp 210,625.00 Rp 198,110.00 Rp 3,962,200.00 0.02 - - -
8.2. Armature
a. Pemasangan lampu down light 18 Watt Bh 58.00 Rp 246,125.00 Rp 234,300.00 Rp 13,589,400.00 0.06 - - -
b. Pemasangan lampu down light 11 Watt Bh 56.00 Rp 229,625.00 Rp 217,800.00 Rp 12,196,800.00 0.05 - - -
c. Pemasangan lampu RM300 2 x 36 W Bh 172.00 Rp 929,843.75 Rp 858,000.00 Rp 147,576,000.00 0.62 - - -
d. Pemasangan lampu RMO 2 x 36 W Bh 5.00 Rp 552,500.00 Rp 528,000.00 Rp 2,640,000.00 0.01 - - -
e. Pemasangan lampu exit 1 x 8 W + batt Bh 4.00 Rp 1,131,187.50 Rp 1,092,300.00 Rp 4,369,200.00 0.02 - - -
f. Pemasangan TL BL 1 x 36 W Bh 4.00 Rp 216,750.00 Rp 206,800.00 Rp 827,200.00 0.00 - - -
8.3. Fixture
a. Pasang stop kontak Bh 52.00 Rp 34,500.00 Rp 34,276.00 Rp 1,782,352.00 0.01 - - -
b. Sakelar 2 gang Bh 25.00 Rp 39,125.00 Rp 39,776.00 Rp 994,400.00 0.00 - - -
c. Sakelar 1 gang Bh 23.00 Rp 29,125.00 Rp 30,316.00 Rp 697,268.00 0.00 - - -
d. Pasang saklar hotel Bh 8.00 Rp 30,875.00 Rp 32,500.00 Rp 260,000.00 0.00 - - -
e. Pasang exhaus fan Bh 20.00 Rp 437,500.00 Rp 423,500.00 Rp 8,470,000.00 0.04 - - -
JUMLAH INSTALASI LISTRIK LANTAI DUA Rp 327,480,520.00 Rp -
8 INSTALASI LISTRIK RUANG POMPA
23
NO JENIS PEKERJAAN
1 2 3 4 6 7=4x6
9.1. Pasang lampu TL TK 2 x 36 W Bh Rp - - - - -
9.2. Pasang lampu rosed 18 W Bh Rp - - - - -
9.3. Pasang exhaus fan 288 m³/jam (type industrial) Bh Rp - - - - -
9.4. Pasang stop kontak Bh Rp - - - - -
9.5. Pasang sakelar 2 gang Bh Rp - - - - -
9.6. Instalasi pen NYM 3 x 2,5 mm² + PVC cond. 20 mm² Titik Rp - - - - -
9.7. Instalasi stop kontak NYM 3 x 2,5 mm² + PVC cond. 20 mm² Titik Rp - - - - -
9.8. Instalasi exhaus fan NYM 3 x 2,5 mm² + PVC cond. 20 mm² Titik Rp - - - - -
JUMLAH INSTALASI LISTRIK RUANG POMPA Rp - Rp -
9 INSTALASI LISTRIK RUANG GENSET
10.1. Pasang lampu TL TK 2 x 36 W Bh 8.00 Rp 378,656.25 Rp 356,400.00 Rp 2,851,200.00 0.01 - - -
10.2. Pasang lampu rosed 18 W Bh 17.00 Rp 114,750.00 Rp 111,100.00 Rp 1,888,700.00 0.01 - - -
10.3. Pasang exhaus fan 144 m³/jam (type industrial) Bh 2.00 Rp 1,687,500.00 Rp 1,562,000.00 Rp 3,124,000.00 0.01 - - -
10.4. Pasang stop kontak Bh 4.00 Rp 34,500.00 Rp 34,276.00 Rp 137,104.00 0.00 - - -
10.5. Pasang sakelar 1 gang Bh 4.00 Rp 29,125.00 Rp 30,316.00 Rp 121,264.00 0.00 - - -
10.6. Pasang sakelar 2 gang Bh 2.00 Rp 39,125.00 Rp 39,776.00 Rp 79,552.00 0.00 - - -
10.7. Instalasi pen NYM 3 x 2,5 mm² + PVC cond. 20 mm² Titik 25.00 Rp 210,625.00 Rp 319,300.00 Rp 7,982,500.00 0.03 - - -
10.8. Instalasi stop kontak NYM 3 x 2,5mm² + PVC cond. 20 mm² Titik 4.00 Rp 314,375.00 Rp 350,000.00 Rp 1,400,000.00 0.01 - - -
10.9. Instalasi exhaus fan NYM 3 x 2,5 mm² + PVC cond. 20 mm² Titik 2.00 Rp 314,375.00 Rp 198,110.00 Rp 396,220.00 0.00 - - -
JUMLAH INSTALASI LISTRIK RUANG GENSET Rp 17,980,540.00 Rp -
10 INSTALASI LISTRIK LAY OUT
11.1. Lampu taman tinggi 2.5m + SL 18W + GL Globe Bh Rp - - - - -
11.2. Instalasi pen. luar NYFGBY 4 x 4 mm² Bh Rp - - - - -
11.3. Instalasi pen. luar NYY 3 x 2,5 mm² Bh Rp - - - - -
JUMLAH INSTALASI LISTRIK LAY OUT Rp - Rp -
SUB TOTAL-PEKERJAAAN LISTRIK Rp 2,718,474,083.00 Rp -
B PEKERJAAAN AIR CONDITIONING (AC)
1 PEKERJAAAN AIR CONDITIONING (AC) LANTAI 1
1.1. AC split 1 PK Unit 1.00 Rp 5,128,025.00 Rp 4,984,100.00 Rp 4,984,100.00 0.02 - - -
1.2. AC cassette 3 PK Unit 2.00 Rp 21,761,487.50 Rp 19,693,300.00 Rp 39,386,600.00 0.17 - - -
1.6. Instalasi AC split 1 PK NYM 3 x 4mm² +PVC cond. 20 mm² Titik 1.00 Rp 147,625.00 Rp 319,300.00 Rp 319,300.00 0.00 - - -
1.7. Instalasi AC Cassette 3PK NYM 4 x 4mm² + PVC cond. 20 mm² Titik 2.00 Rp 484,500.00 Rp 577,500.00 Rp 1,155,000.00 0.00 - - -
1.8. Instalasi AC Cassette 4-6PK NYM 4 x 4mm² + PVC cond. 20 mm² Titik 18.00 Rp 526,000.00 Rp 577,500.00 Rp 10,395,000.00 0.04 - - -
JUMLAH PEKERJAAAN AIR CONDITIONING (AC) LANTAI 1 Rp 585,393,900.00 Rp -
2.1. AC cassette 4PK Unit 20.00 Rp 28,411,487.50 Rp 25,407,800.00 Rp 508,156,000.00 2.15 - - -
2.2. AC cassette 5PK Unit 6.00 Rp 31,000,237.50 Rp 40,802,300.00 Rp 244,813,800.00 1.04 - - -
2.3. Instalasi AC cassette NYM 4 x 4 mm² Titik 26.00 Rp 526,000.00 Rp 577,500.00 Rp 15,015,000.00 0.06 - - -
JUMLAH PEKERJAAAN AIR CONDITIONING (AC) LANTAI 2 Rp 767,984,800.00 Rp -
SUB TOTAL-PEKERJAAAN AIR CONDITIONING (AC) Rp 1,353,378,700.00 Rp -
C PEKERJAAAN CABLE TRAY
1 PEKERJAAAN CABLE TRAY LANTAI 1
1.1. Elektrikal
a. Cable tray 30 x10 cm M1 132.00 Rp 289,750.00 Rp 269,500.00 Rp 35,574,000.00 0.15 - - -
b. Cable tray 40 x10 cm M1 15.00 Rp 333,812.50 Rp 279,950.00 Rp 4,199,250.00 0.02 - - -
c. Cable tray 60 x10 cm M1 14.00 Rp 421,062.50 Rp 367,400.00 Rp 5,143,600.00 0.02 - - -
d. Fitting - fitting Ls 1.00 Rp 4,914,906.25 Rp 4,000,000.00 Rp 4,000,000.00 0.02 - - -
e. Material bantu Ls 1.00 Rp 1,228,726.56 Rp 1,250,000.00 Rp 1,250,000.00 0.01 - - -
1.2. Elektronik
JUMLAH PEKERJAAAN CABLE TRAY LANTAI 1 Rp 93,474,410.00 Rp -
1.1. Elektrikal
c. Cable tray 60 x10 cm M1 14.00 Rp 421,062.50 Rp 367,400.00 Rp 5,143,600.00 0.02 - - -
24
NO JENIS PEKERJAAN
1 2 3 4 6 7=4x6
1.2. Elektronik
e. Material bantu Ls 1.00 Rp 876,403.13 Rp 1,000,000.00 Rp 1,000,000.00 0.00 - - -
JUMLAH PEKERJAAAN CABLE TRAY LANTAI 2 Rp 81,785,150.00 Rp -
SUB TOTAL-PEKERJAAAN CABLE TRAY Rp 175,259,560.00 Rp -
D PEKERJAAAN PENANGKAL PETIR
1.1. Penangkal petir non radio actif max radius proteksi 100 Meter Unit 1.00 Rp 10,062,500.00 Rp 10,626,000.00 Rp 10,626,000.00 0.04 - - -
1.2. Down conduktor NYY 1 x 70mm M1 30.00 Rp 107,250.00 Rp 114,400.00 Rp 3,432,000.00 0.01 - - -
1.3. Dudukan tiang penangkal petir Set 1.00 Rp 1,937,500.00 Rp 2,000,000.00 Rp 2,000,000.00 0.01 - - -
1.4. Grounding penangkal petir Rod Ø 1" P.12 m Unit 1.00 Rp 6,432,500.00 Rp 6,250,000.00 Rp 6,250,000.00 0.03 - - -
1.5. Bak kontrol penangkal petir Unit 1.00 Rp 437,500.00 Rp 410,000.00 Rp 410,000.00 0.00 - - -
1.6. Ligting counter viking Unit 1.00 Rp 5,687,500.00 Rp 6,000,000.00 Rp 6,000,000.00 0.03 - - -
1.7. ijin DEPNAKER Ls 1.00 Rp 3,125,000.00 Rp 3,000,000.00 Rp 3,000,000.00 0.01 - - -
1.8. Material bantu Ls 1.00 Rp 437,500.00 Rp 50,000.00 Rp 50,000.00 0.00 - - -
SUB TOTAL-PEKERJAAAN PENANGKAL PETIR Rp 31,768,000.00 Rp -
E PEKERJAAAN FIRE ALARM
1 PERALATAN UTAMA
1.1. MCFA 1 Lop 55 Address Unit 1.00 Rp 58,216,250.00 Rp 52,500,000.00 Rp 52,500,000.00 0.22 - - -
1.2. Nectifier 48 unit Unit 1.00 Rp 4,375,000.00 Rp 5,500,000.00 Rp 5,500,000.00 0.02 - - -
1.3. Line surge arester Unit 1.00 Rp 1,133,125.00 Rp 1,100,000.00 Rp 1,100,000.00 0.00 - - -
1.4. Nicat battery, recargeable kapasitas 1/4 jam + carge Titik 1.00 Rp 3,125,000.00 Rp 3,300,000.00 Rp 3,300,000.00 0.01 - - -
1.5. Anunciator Unit 1.00 Rp 21,595,000.00 Rp 20,500,000.00 Rp 20,500,000.00 0.09 - - -
1.6. Instalasi power fire alarm NYM 3 x 2,5 mm + PVC cond. 20 mm Titik 1.00 Rp 625,625.00 Rp 625,625.00 Rp 625,625.00 0.00 - - -
1.7. Ground BC 25 mm² Unit 1.00 Rp 593,062.50 Rp 550,000.00 Rp 550,000.00 0.00 - - -
1.8. Pengkabelan & pemasangan kabel feeder dari MCFA:
- Kabel STP 18 AWG 1 pair + NYY 2 x 1.5 mm² + PVC cond. 20 mm² M1 35.00 Rp 48,125.00 Rp 40,000.00 Rp 1,400,000.00 0.01 - - -
1.9. Pengkabelan & pemasangan dari MCFA ke Anunciator:
- Kabel STP 18 AWG 1 pair + NYY 2 (3 x 1.5 mm²) + PVC cond. 20 mm² M1 35.00 Rp 72,812.50 Rp 60,000.00 Rp 2,100,000.00 0.01 - - -
1.10. Testing commissioning Ls 1.00 Rp 625,000.00 Rp 750,000.00 Rp 750,000.00 0.00 - - -
JUMLAH PERALATAN UTAMA Rp 88,575,625.00 Rp -
2 PEKERJAAAN FIRE ALARM LANTAI 1
2.1 TB FA Unit 1.00 Rp 2,000,000.00 Rp 2,000,000.00 Rp 2,000,000.00 0.01 - - -
2.2 Smoke detector Bh 30.00 Rp 702,500.00 Rp 680,000.00 Rp 20,400,000.00 0.09 - - -
2.3 Head detector Bh 48.00 Rp 468,750.00 Rp 455,000.00 Rp 21,840,000.00 0.09 - - -
2.4 Manual push bottom Bh 4.00 Rp 418,750.00 Rp 403,000.00 Rp 1,612,000.00 0.01 - - -
2.5 Alarm bell Bh 4.00 Rp 602,500.00 Rp 620,000.00 Rp 2,480,000.00 0.01 - - -
2.6 Indicator lamp Bh 4.00 Rp 368,750.00 Rp 356,000.00 Rp 1,424,000.00 0.01 - - -
2.7 Jack interkom Bh 4.00 Rp 483,750.00 Rp 470,000.00 Rp 1,880,000.00 0.01 - - -
2.8 End of line Bh 17.00 Rp 18,750.00 Rp 16,000.00 Rp 272,000.00 0.00 - - -
2.9 Instalasi smoke detector FRC 2 x 1.5 mm² + PVC conduit 20 mm² Titik 30.00 Rp 460,000.00 Rp 475,000.00 Rp 14,250,000.00 0.06 - - -
2.10 Instalasi head detector FRC 2 x 1.5 mm² + PVC conduit 20 mm² Titik 48.00 Rp 460,000.00 Rp 475,000.00 Rp 22,800,000.00 0.10 - - -
2.11 Instalasi indicator lamp FRC 2 x 1.5 mm² + PVC conduit 20 mm² Titik 4.00 Rp 2,609,062.50 Rp 750,000.00 Rp 3,000,000.00 0.01 - - -
2.12 Instalasi alarm bell FRC 2 x 1.5 mm² + PVC conduit 20 mm² Titik 4.00 Rp 2,609,062.50 Rp 750,000.00 Rp 3,000,000.00 0.01 - - -
2.13 Instalasi manual push bottom FRC 2 x 1.5 mm² + PVC conduit 20 mm² Titik 4.00 Rp 2,609,062.50 Rp 750,000.00 Rp 3,000,000.00 0.01 - - -
2.14 Instalasi jack interkom ITC 2 x 2 x 0.6 mm² + PVC conduit 20 mm² Titik 4.00 Rp 701,750.00 Rp 1,000,000.00 Rp 4,000,000.00 0.02 - - -
2.15 Short circuit indicator Unit 1.00 Rp 922,500.00 Rp 900,000.00 Rp 900,000.00 0.00 - - -
2.16 Zone address module Unit 11.00 Rp 1,177,500.00 Rp 1,100,000.00 Rp 12,100,000.00 0.05 - - -
2.17 Individual address module Unit 6.00 Rp 1,177,500.00 Rp 1,100,000.00 Rp 6,600,000.00 0.03 - - -
2.18 Control zone module Unit 3.00 Rp 1,383,750.00 Rp 1,400,000.00 Rp 4,200,000.00 0.02 - - -
2.19 Signal zone address module Unit 12.00 Rp 1,383,750.00 Rp 1,400,000.00 Rp 16,800,000.00 0.07 - - -
2.20 Instalasi hydrant FRC 2 x 1.5 mm² + PVC conduit 20 mm² Titik 1.00 Rp 6,222,250.00 Rp 750,000.00 Rp 750,000.00 0.00 - - -
2.21 Instalasi genset FRC 2 x 1.5 mm² + PVC conduit 20 mm² Titik 1.00 Rp 6,222,250.00 Rp 750,000.00 Rp 750,000.00 0.00 - - -
2.22 Instalasi panel FRC 2 x 1.5 mm² + PVC conduit 20 mm² Titik 1.00 Rp 1,191,000.00 Rp 750,000.00 Rp 750,000.00 0.00 - - -
JUMLAH PEKERJAAAN FIRE ALARM LANTAI 1 Rp 144,808,000.00 Rp -
3.1 TB FA Unit 1.00 Rp 2,000,000.00 Rp 2,000,000.00 Rp 2,000,000.00 0.01 - - -
3.2 Smoke detector Bh 32.00 Rp 702,500.00 Rp 680,000.00 Rp 21,760,000.00 0.09 - - -
3.3 Head detector Bh 38.00 Rp 468,750.00 Rp 455,000.00 Rp 17,290,000.00 0.07 - - -
3.4 Manual push bottom Bh 4.00 Rp 418,750.00 Rp 403,000.00 Rp 1,612,000.00 0.01 - - -
3.5 Alarm bell Bh 4.00 Rp 602,500.00 Rp 620,000.00 Rp 2,480,000.00 0.01 - - -
3.6 Indicator lamp Bh 4.00 Rp 368,750.00 Rp 356,000.00 Rp 1,424,000.00 0.01 - - -
25
NO JENIS PEKERJAAN
1 2 3 4 6 7=4x6
3.7 Jack interkom Bh 4.00 Rp 483,750.00 Rp 470,000.00 Rp 1,880,000.00 0.01 - - -
3.8 End of line Bh 19.00 Rp 18,750.00 Rp 16,000.00 Rp 304,000.00 0.00 - - -
3.9 Instalasi smoke detector FRC 2 x 1.5 mm² + PVC conduit 20 mm² Titik 32.00 Rp 460,000.00 Rp 475,000.00 Rp 15,200,000.00 0.06 - - -
3.10 Instalasi head detector FRC 2 x 1.5 mm² + PVC conduit 20 mm² Titik 38.00 Rp 460,000.00 Rp 475,000.00 Rp 18,050,000.00 0.08 - - -
3.11 Instalasi indicator lamp FRC 2 x 1.5 mm² + PVC conduit 20 mm² Titik 4.00 Rp 2,609,062.50 Rp 750,000.00 Rp 3,000,000.00 0.01 - - -
3.12 Instalasi alarm bell FRC 2 x 1.5 mm² + PVC conduit 20 mm² Titik 4.00 Rp 2,609,062.50 Rp 750,000.00 Rp 3,000,000.00 0.01 - - -
3.13 Instalasi manual push bottom FRC 2 x 1.5 mm² + PVC conduit 20 mm² Titik 4.00 Rp 2,609,062.50 Rp 750,000.00 Rp 3,000,000.00 0.01 - - -
3.14 Instalasi jack interkom ITC 2 x 2 x 0.6 mm² + PVC conduit 20 mm² Titik 4.00 Rp 701,750.00 Rp 1,000,000.00 Rp 4,000,000.00 0.02 - - -
3.15 Short circuit indicator Unit 1.00 Rp 922,500.00 Rp 900,000.00 Rp 900,000.00 0.00 - - -
3.16 Zone address module Unit 6.00 Rp 1,177,500.00 Rp 1,100,000.00 Rp 6,600,000.00 0.03 - - -
3.17 Individual address module Unit 4.00 Rp 1,177,500.00 Rp 1,100,000.00 Rp 4,400,000.00 0.02 - - -
3.18 Control zone module Unit 1.00 Rp 1,383,750.00 Rp 1,400,000.00 Rp 1,400,000.00 0.01 - - -
3.19 Signal zone address module Unit 8.00 Rp 1,383,750.00 Rp 1,400,000.00 Rp 11,200,000.00 0.05 - - -
3.20 Instalasi panel FRC 2 x 1.5 mm² + PVC conduit 20 mm² Titik 1.00 Rp 1,191,000.00 Rp 750,000.00 Rp 750,000.00 0.00 - - -
JUMLAH PEKERJAAAN FIRE ALARM LANTAI 2 Rp 120,250,000.00 Rp -
SUB TOTAL-PEKERJAAAN FIRE ALARM Rp 353,633,625.00 Rp -
F PEKERJAAN TELEPON
1 PEKERJAAAN PERALATAN UTAMA
1.1. PABX 8CO 90 ext (lengkap dengan operator consule) Unit 1.00 Rp 243,228,000.00 Rp 225,000,000.00 Rp 225,000,000.00 0.95 - - -
1.2. Accu dry cell 12V, 38AH Unit 6.00 Rp 3,437,500.00 Rp 3,500,000.00 Rp 21,000,000.00 0.09 - - -
1.3. Billing sistem Unit 1.00 Rp 8,750,000.00 Rp 9,200,000.00 Rp 9,200,000.00 0.04 - - -
1.4. Report printer Unit 1.00 Rp 1,875,000.00 Rp 2,100,000.00 Rp 2,100,000.00 0.01 - - -
1.5. UPS 2 kVA Unit 1.00 Rp 5,625,000.00 Rp 6,100,000.00 Rp 6,100,000.00 0.03 - - -
1.6. Surge arester Unit 1.00 Rp 1,133,125.00 Rp 980,000.00 Rp 980,000.00 0.00 - - -
1.7. MDF telepon 90 pair Unit 1.00 Rp 1,125,000.00 Rp 1,100,000.00 Rp 1,100,000.00 0.00 - - -
1.8. Instalasi power UPS NYM 3 x 2.5 mm² + PVC conduit 20 mm² Titik 1.00 Rp 677,500.00 Rp 650,000.00 Rp 650,000.00 0.00 - - -
1.9. Pasang + program lS 1.00 Rp 5,625,000.00 Rp 5,000,000.00 Rp 5,000,000.00 0.02 - - -
1.10. Ground BC 25 mm² Unit 1.00 Rp 593,062.50 Rp 550,000.00 Rp 550,000.00 0.00 - - -
1.11. Testing commissioning Ls 1.00 Rp 625,000.00 Rp 600,000.00 Rp 600,000.00 0.00 - - -
1.13. Ijin Telkom Line PTT 8.00 Rp 437,500.00 Rp 425,000.00 Rp 3,400,000.00 0.01 - - -
JUMLAH PEKERJAAAN PERALATAN UTAMA Rp 275,930,000.00 Rp -
2 PEKERJAAN PENGKABELAN
MDF telepon ke :
2.1. TB TELKOM OTC 10 x 2 x 0.6 mm² M1 100.00 Rp 35,250.00 Rp 55,000.00 Rp 5,500,000.00 0.02 - - -
2.2. TB TELKOM OTC 10 x 2 x 0.6 mm² M1 8.00 Rp 76,875.00 Rp 60,000.00 Rp 480,000.00 0.00 - - -
2.3. TB TELKOM OTC 10 x 2 x 0.6 mm² M1 12.00 Rp 61,625.00 Rp 60,000.00 Rp 720,000.00 0.00 - - -
JUMLAH PEKERJAAN PENGKABELAN Rp 6,700,000.00 Rp -
3 PEKERJAAAN TELEPON LANTAI 1
3.1. TB tlp 50 pair Unit 1.00 Rp 625,000.00 Rp 610,000.00 Rp 610,000.00 0.00 - - -
3.2. Outlet telepone Bh 45.00 Rp 70,250.00 Rp 70,000.00 Rp 3,150,000.00 0.01 - - -
3.3. Pesawat telepone Bh 45.00 Rp 218,750.00 Rp 210,000.00 Rp 9,450,000.00 0.04 - - -
3.4. Instalasi telepone ITC 2 x 2 x 0.6 mm² + PVC conduit 20 mm² Titik 45.00 Rp 838,425.00 Rp 820,000.00 Rp 36,900,000.00 0.16 - - -
JUMLAH PEKERJAAAN TELEPON LANTAI 1 Rp 50,110,000.00 Rp -
3.1. TB tlp 40 pair Unit 1.00 Rp 500,000.00 Rp 490,000.00 Rp 490,000.00 0.00 - - -
3.2. Outlet telepone Bh 34.00 Rp 70,250.00 Rp 70,000.00 Rp 2,380,000.00 0.01 - - -
3.3. Pesawat telepone Bh 34.00 Rp 218,750.00 Rp 210,000.00 Rp 7,140,000.00 0.03 - - -
3.4. Instalasi telepone ITC 2 x 2 x 0.6 mm² + PVC conduit 20 mm² Bh 34.00 Rp 838,425.00 Rp 820,000.00 Rp 27,880,000.00 0.12 - - -
JUMLAH PEKERJAAAN TELEPON LANTAI 2 Rp 37,890,000.00 Rp -
SUB TOTAL-PEKERJAAN TELEPON Rp 370,630,000.00 Rp -
G PEKERJAAN DATA
Komputer server lengkap dengan router, modem, wall, internet, LAN switch
1.1. Set 1.00 Rp 16,250,000.00 Rp 15,500,000.00 Rp 15,500,000.00 0.07 - - -
beserta peralatan penunjang
1.2. Patch panel 24 port Unit 4.00 Rp 4,000,000.00 Rp 3,750,000.00 Rp 15,000,000.00 0.06 - - -
1.3. Rack cabinet Unit 1.00 Rp 4,375,000.00 Rp 4,500,000.00 Rp 4,500,000.00 0.02 - - -
1.4. Grounding BC 25 mm² Unit 1.00 Rp 593,062.50 Rp 550,000.00 Rp 550,000.00 0.00 - - -
1.5. UPS 2vkVA Unit 1.00 Rp 5,625,000.00 Rp 6,100,000.00 Rp 6,100,000.00 0.03 - - -
1.6. Surge arester Unit 1.00 Rp 1,133,125.00 Rp 1,050,000.00 Rp 1,050,000.00 0.00 - - -
1.7. Instalasi power komputer server NYM 3 x 2,5 mm² + PVC conduit 20 mm² Titik 1.00 Rp 625,625.00 Rp 750,000.00 Rp 750,000.00 0.00 - - -
1.8. Testing commissioning + program Ls 1.00 Rp 3,325,000.00 Rp 3,000,000.00 Rp 3,000,000.00 0.01 - - -

JUMLAH PEKERJAAAN PERALATAN UTAMA Rp 46,700,000.00 Rp -
26
NO JENIS PEKERJAAN
1 2 3 4 6 7=4x6
2 PEKERJAAAN DATA LANTAI 1
2.1. Switch hub 16 port Bh 4.00 Rp 968,750.00 Rp 1,000,000.00 Rp 4,000,000.00 0.02 - - -
2.2. Modular outlet cat-5e Bh 38.00 Rp 80,625.00 Rp 75,000.00 Rp 2,850,000.00 0.01 - - -
2.3. Face plate 1 hole Bh 38.00 Rp 56,500.00 Rp 55,000.00 Rp 2,090,000.00 0.01 - - -
2.4. Wirelless access point Bh 21.00 Rp 2,156,250.00 Rp 2,250,000.00 Rp 47,250,000.00 0.20 - - -
2.5. Instalasi data UTP cat 5e + PVC conduit 20 mm² Titik 38.00 Rp 660,062.50 Rp 650,000.00 Rp 24,700,000.00 0.10 - - -
2.5. Instalasi wirelless access point UTP cat 5e + PVC conduit 20 mm² Titik 21.00 Rp 660,062.50 Rp 600,000.00 Rp 12,600,000.00 0.05 - - -
JUMLAH PEKERJAAAN DATA LANTAI 1 Rp 93,490,000.00 Rp -
3.1. Switch hub 16 port Bh 3.00 Rp 968,750.00 Rp 1,000,000.00 Rp 3,000,000.00 0.01 - - -
3.2. Modular outlet cat-5e Bh 34.00 Rp 80,625.00 Rp 75,000.00 Rp 2,550,000.00 0.01 - - -
3.3. Face plate 1 hole Bh 34.00 Rp 56,500.00 Rp 55,000.00 Rp 1,870,000.00 0.01 - - -
3.4. Wirelless access point Bh 17.00 Rp 2,156,250.00 Rp 2,250,000.00 Rp 38,250,000.00 0.16 - - -
3.5. Instalasi data UTP cat 5e + PVC conduit 20 mm² Titik 34.00 Rp 660,062.50 Rp 650,000.00 Rp 22,100,000.00 0.09 - - -
3.6. Instalasi wirelless access point UTP cat 5e + PVC conduit 20 mm² Titik 17.00 Rp 660,062.50 Rp 600,000.00 Rp 10,200,000.00 0.04 - - -
JUMLAH PEKERJAAAN DATA LANTAI 2 Rp 77,970,000.00 Rp -
Patch panel ke :
4.1. Switch hub - 1 UTP cat 6e + PVC cond. 20 mm² Bh 8.00 Rp 15,562.50 Rp 17,000.00 Rp 136,000.00 0.00 - - -
4.2. Switch hub - 1 UTP cat 6e + PVC cond. 20 mm² Bh 12.00 Rp 15,562.50 Rp 17,000.00 Rp 204,000.00 0.00 - - -
JUMLAH PEKERJAAAN PENGKABELAN Rp 340,000.00 Rp -
SUB TOTAL-PEKERJAAN DATA Rp 218,500,000.00 Rp -
H PEKERJAAN CCTV
1 PERALATAN UTAMA CCTV
1.1. DVR 16 CH stand alone Unit 2.00 Rp 14,375,000.00 Rp 14,000,000.00 Rp 28,000,000.00 0.12 - - -
1.2. LCD monitor 21" Unit 2.00 Rp 4,375,000.00 Rp 4,200,000.00 Rp 8,400,000.00 0.04 - - -
1.4. Surge arester Bh 1.00 Rp 1,133,125.00 Rp 1,100,000.00 Rp 1,100,000.00 0.00 - - -
1.5. Instalasi power DVR NYM 3 x 2,5 mm + PVC cond. 2 0mm titik 2.00 Rp 677,500.00 Rp 600,000.00 Rp 1,200,000.00 0.01 - - -
1.6. Grounding BC 25mm Unit 1.00 Rp 593,062.50 Rp 550,000.00 Rp 550,000.00 0.00 - - -
1.7. Biaya pasang & program Ls 1.00 Rp 4,000,000.00 Rp 3,500,000.00 Rp 3,500,000.00 0.01 - - -
1.8. Testing comissioning Ls 1.00 Rp 937,500.00 Rp 1,000,000.00 Rp 1,000,000.00 0.00 - - -
JUMLAH PERALATAN UTAMA CCTV Rp 50,100,000.00 Rp -
2 PEKERJAAAN CCTV LANTAI 1
2.1. Dome camera Unit 15.00 Rp 1,031,250.00 Rp 1,250,000.00 Rp 18,750,000.00 0.08 - - -
2.2. Instalasi CCTV coaxial cable RG-6 belden + PVC cond. 20 mm Titik 15.00 Rp 632,750.00 Rp 710,000.00 Rp 10,650,000.00 0.05 - - -
2.3. Instalasi power CCTV NYM 3 x 2.5 mm² + PVC cond. 20 mm² Titik 15.00 Rp 625,625.00 Rp 610,000.00 Rp 9,150,000.00 0.04 - - -
2.4. Adaptor Unit 15.00 Rp 175,000.00 Rp 210,000.00 Rp 3,150,000.00 0.01 - - -
JUMLAH PEKERJAAAN CCTV LANTAI 1 Rp 41,700,000.00 Rp -
3.1. Dome camera Unit 12.00 Rp 1,031,250.00 Rp 1,250,000.00 Rp 15,000,000.00 0.06 - - -
3.2. Instalasi CCTV coaxial cable RG-6 belden + PVC cond. 20 mm Titik 12.00 Rp 632,750.00 Rp 710,000.00 Rp 8,520,000.00 0.04 - - -
3.3. Instalasi Power CCTV NYM 3 x 2.5 mm² + PVC con. 20 mm² Titik 12.00 Rp 625,625.00 Rp 610,000.00 Rp 7,320,000.00 0.03 - - -
3.4. Adaptor Unit 12.00 Rp 175,000.00 Rp 210,000.00 Rp 2,520,000.00 0.01 - - -
JUMLAH PEKERJAAAN CCTV LANTAI 2 Rp 33,360,000.00 Rp -
SUB TOTAL-PEKERJAAN CCTV Rp 125,160,000.00 Rp -
I PEKERJAAN SOUND SYSTEM
1 PERALATAN UTAMA SOUND SYSTEM
1.1. Paging micropone Unit 1.00 Rp 4,581,250.00 Rp 4,500,000.00 Rp 4,500,000.00 0.02 - - -
1.2. Radio tuner AM/FM MP3 / VCD / DVD Unit 1.00 Rp 6,937,500.00 Rp 6,750,000.00 Rp 6,750,000.00 0.03 - - -
1.3. Mixer Unit 1.00 Rp 3,465,000.00 Rp 3,100,000.00 Rp 3,100,000.00 0.01 - - -
1.4. Equalizer module Unit 1.00 Rp 4,375,000.00 Rp 4,250,000.00 Rp 4,250,000.00 0.02 - - -
1.5. Power amp 240 watt Unit 2.00 Rp 3,465,000.00 Rp 3,450,000.00 Rp 6,900,000.00 0.03 - - -
1.6. Speaker selector Unit 1.00 Rp 4,375,000.00 Rp 4,000,000.00 Rp 4,000,000.00 0.02 - - -
1.7. MDF sound system Unit 1.00 Rp 562,500.00 Rp 550,000.00 Rp 550,000.00 0.00 - - -
1.8. COS Unit 1.00 Rp 1,500,000.00 Rp 1,400,000.00 Rp 1,400,000.00 0.01 - - -
1.9. Emergency mic Unit 1.00 Rp 1,375,000.00 Rp 1,250,000.00 Rp 1,250,000.00 0.01 - - -
1.10. Power amp 120 watt Unit 1.00 Rp 2,255,000.00 Rp 2,300,000.00 Rp 2,300,000.00 0.01 - - -
1.11. Auto evacuation(voice announcement) Unit 1.00 Rp 8,400,000.00 Rp 7,500,000.00 Rp 7,500,000.00 0.03 - - -
1.13. Surge arester Bh 1.00 Rp 1,133,125.00 Rp 1,100,000.00 Rp 1,100,000.00 0.00 - - -
1.14. Grounding BC 25 mm² Unit 1.00 Rp 593,062.50 Rp 550,000.00 Rp 550,000.00 0.00 - - -
1.15. Inst paging microphon Titik 1.00 Rp 2,002,187.50 Rp 2,950,000.00 Rp 2,950,000.00 0.01 - - -
27
NO JENIS PEKERJAAN
1 2 3 4 6 7=4x6
1.16. Inst interconection Titik 1.00 Rp 691,250.00 Rp 690,000.00 Rp 690,000.00 0.00 - - -
1.17. Cabinet rack Unit 1.00 Rp 7,000,000.00 Rp 7,000,000.00 Rp 7,000,000.00 0.03 - - -
1.18. Inst power sound system NYM 3 x 2,5 mm + PVC cond. 20 mm Titik 1.00 Rp 625,625.00 Rp 610,000.00 Rp 610,000.00 0.00 - - -
1.19. Pasang + program Ls 1.00 Rp 4,375,000.00 Rp 4,250,000.00 Rp 4,250,000.00 0.02 - - -
1.20. Testing comissioning Ls 1.00 Rp 1,875,000.00 Rp 1,750,000.00 Rp 1,750,000.00 0.01 - - -
JUMLAH PERALATAN UTAMA SOUND SYSTEM Rp 68,000,000.00 Rp -
MDF sound system ke :
2.1. TB sound system lantai-1 NYMHY (4 x 2.5 mm² + PVC cond. 20 mm) Bh 8.00 Rp 43,437.50 Rp 50,000.00 Rp 400,000.00 0.00 - - -
2.2. TB sound system lantai-2 NYMHY (4 x 2.5 mm² + PVC cond. 20 mm) Bh 12.00 Rp 43,437.50 Rp 50,000.00 Rp 600,000.00 0.00 - - -
JUMLAH PEKERJAAAN PENGKABELAN Rp 1,000,000.00 Rp -
3 PEKERJAAAN SOUND SYSTEM LANTAI 1
3.1. TB sound system Unit 1.00 Rp 437,500.00 Rp 450,000.00 Rp 450,000.00 0.00 - - -
3.2. Ceilling speaker 6 watt Bh 36.00 Rp 116,250.00 Rp 300,000.00 Rp 10,800,000.00 0.05 - - -
3.3. Instalasi ceiling S NYMHY 2 x 1.5 mm² + PVC cond. 20 mm² Titik 36.00 Rp 212,500.00 Rp 195,000.00 Rp 7,020,000.00 0.03 - - -
JUMLAH PEKERJAAAN SOUND SYSTEM LANTAI 1 Rp 18,270,000.00 Rp -
4.1. TB sound system Unit 1.00 Rp 437,500.00 Rp 450,000.00 Rp 450,000.00 0.00 - - -
4.2. Ceilling speaker 6 watt Bh 34.00 Rp 116,250.00 Rp 300,000.00 Rp 10,200,000.00 0.04 - - -
4.3. Instalasi ceiling S NYMHY 2 x 1.5 mm² + PVC cond. 20 mm² Titik 34.00 Rp 212,500.00 Rp 195,000.00 Rp 6,630,000.00 0.03 - - -
JUMLAH PEKERJAAAN SOUND SYSTEM LANTAI 2 Rp 17,280,000.00 Rp -
SUB TOTAL-PEKERJAAN SOUND SYSTEM Rp 104,550,000.00 Rp -
J PEKERJAAN HYDRANT
1 RUANG POMPA
1.1. Ground tank kapasitas 113 m³ Unit - by sipil -
1.2. Gate valve Ø 2" Bh 1.00 Rp 2,206,750.00 Rp 1,188,000.00 Rp 1,188,000.00 0.01 - - -
1.3. Pelampung Ø 2" Bh 1.00 Rp 497,750.00 Rp 490,000.00 Rp 490,000.00 0.00 - - -
1.4. Diesel fire pump kapasitas 500 USG pm,H 95m lengkap dengan tanki solar 500 ltr Unit 1.00 Rp 194,375,000.00 Rp 192,000,000.00 Rp 192,000,000.00 0.81 - - -
1.5. Hydrant elctric pump kapasitas 500 USGpm,H 95m Unit 1.00 Rp 80,937,500.00 Rp 78,250,000.00 Rp 78,250,000.00 0.33 - - -
1.6. Jocey pump kapasitas 25 USGpm,H 100m Unit 1.00 Rp 36,125,000.00 Rp 36,590,000.00 Rp 36,590,000.00 0.15 - - -
1.7. Panel kontrol untuk tiga pompa set 1.00 Rp 36,250,000.00 Rp 36,000,000.00 Rp 36,000,000.00 0.15 - - -
1.8. Header Ø 6" Unit 1.00 Rp 3,125,000.00 Rp 3,950,000.00 Rp 3,950,000.00 0.02 - - -
1.9. Pressure tank kapasitas 500 ltr Unit 1.00 Rp 35,000,000.00 Rp 32,500,000.00 Rp 32,500,000.00 0.14 - - -
1.10. Preming tank kapasitas C1046100ltr Unit 1.00 Rp 1,875,000.00 Rp 1,900,000.00 Rp 1,900,000.00 0.01 - - -
1.11. Valve-valve :
a. Gate valve Ø 5" Bh 2.00 Rp 7,319,437.50 Rp 6,800,000.00 Rp 13,600,000.00 0.06 - - -
b. Gate valve Ø 4" Bh 1.00 Rp 4,968,625.00 Rp 4,750,000.00 Rp 4,750,000.00 0.02 - - -
c. Gate valve Ø 3" Bh 3.00 Rp 3,356,937.50 Rp 3,250,000.00 Rp 9,750,000.00 0.04 - - -
d. Gate valve Ø 2,5" Bh 2.00 Rp 2,768,000.00 Rp 2,250,000.00 Rp 4,500,000.00 0.02 - - -
e. Gate valve Ø 2" Bh 1.00 Rp 2,206,750.00 Rp 1,188,000.00 Rp 1,188,000.00 0.01 - - -
f. Gate valve Ø 1" Bh 7.00 Rp 499,968.75 Rp 746,500.00 Rp 5,225,500.00 0.02 - - -
g. Gate valve Ø 0,5" Bh 5.00 Rp 227,593.75 Rp 236,500.00 Rp 1,182,500.00 0.01 - - -
h. Pelampung Ø 1" Bh 1.00 Rp 248,250.00 Rp 250,000.00 Rp 250,000.00 0.00 - - -
i. Safety valve Ø 1" Bh 1.00 Rp 1,894,500.00 Rp 1,750,000.00 Rp 1,750,000.00 0.01 - - -
j. Relief valve Ø 3" Bh 1.00 Rp 21,150,812.50 Rp 20,000,000.00 Rp 20,000,000.00 0.08 - - -
k. Pressure gauge Bh 3.00 Rp 206,250.00 Rp 210,000.00 Rp 630,000.00 0.00 - - -
l. Pressure switch Bh 3.00 Rp 1,206,250.00 Rp 1,150,000.00 Rp 3,450,000.00 0.01 - - -
m. Strainer Ø 5" Bh 2.00 Rp 5,641,656.25 Rp 5,450,000.00 Rp 10,900,000.00 0.05 - - -
n. Strainer Ø 2.5" Bh 1.00 Rp 1,982,812.50 Rp 1,800,000.00 Rp 1,800,000.00 0.01 - - -
o. Check valve Ø 5" Bh 2.00 Rp 7,160,687.50 Rp 7,005,000.00 Rp 14,010,000.00 0.06 - - -
p. Check valve Ø 2.5" Bh 1.00 Rp 2,740,343.75 Rp 2,650,000.00 Rp 2,650,000.00 0.01 - - -
q. Flexible joint Ø 5" Bh 2.00 Rp 2,061,156.25 Rp 2,000,000.00 Rp 4,000,000.00 0.02 - - -
r. Flexible joint Ø 3" Bh 2.00 Rp 1,079,718.75 Rp 1,050,000.00 Rp 2,100,000.00 0.01 - - -
s. Flexible joint Ø 2,5" Bh 2.00 Rp 868,625.00 Rp 840,000.00 Rp 1,680,000.00 0.01 - - -
t. Foot valve Ø 5" Bh 2.00 Rp 5,274,093.75 Rp 5,100,000.00 Rp 10,200,000.00 0.04 - - -
u. Foot valve Ø 2,5" Bh 1.00 Rp 2,773,843.75 Rp 2,500,000.00 Rp 2,500,000.00 0.01 - - -
1.12. Pemipaan
a. Pipa BS SCH40 Ø 5" M1 12.00 Rp 540,975.00 Rp 545,000.00 Rp 6,540,000.00 0.03 - - -
b. Pipa BS SCH40 Ø 4" M1 6.00 Rp 404,662.50 Rp 405,000.00 Rp 2,430,000.00 0.01 - - -
c. Pipa BS SCH40 Ø 3" M1 12.00 Rp 295,537.50 Rp 290,000.00 Rp 3,480,000.00 0.01 - - -
d. Pipa BS SCH40 Ø 2,5" M1 12.00 Rp 240,012.50 Rp 225,000.00 Rp 2,700,000.00 0.01 - - -
e. Pipa BS SCH40 Ø 2" M1 6.00 Rp 164,481.25 Rp 156,000.00 Rp 936,000.00 0.00 - - -
28
NO JENIS PEKERJAAN
1 2 3 4 6 7=4x6
f. Pipa BS SCH40 Ø 1" M1 12.00 Rp 87,962.50 Rp 85,000.00 Rp 1,020,000.00 0.00 - - -
g. Fitting-fitting Ls 1.00 Rp 4,347,178.13 Rp 4,250,000.00 Rp 4,250,000.00 0.02 - - -
h. Material bantu Ls 1.00 Rp 434,717.81 Rp 500,000.00 Rp 500,000.00 0.00 - - -
JUMLAH RUANG POMPA Rp 520,840,000.00 Rp -
2 LAY OUT
2.1. Outdoor hydrant box (OHB) Bh 4.00 Rp 5,926,875.00 Rp 5,850,000.00 Rp 23,400,000.00 0.10 - - -
2.2. Pilar hydrant Bh 4.00 Rp 6,437,500.00 Rp 6,250,000.00 Rp 25,000,000.00 0.11 - - -
2.3. siamiece connection Bh 1.00 Rp 4,812,500.00 Rp 4,800,000.00 Rp 4,800,000.00 0.02 - - -
2.5. Check valve Ø 4" Bh 1.00 Rp 4,844,250.00 Rp 4,844,250.00 Rp 4,844,250.00 0.02 - - -
2.6. Pipa BS SCH40 Ø 4" M1 308.00 Rp 404,662.50 Rp 405,000.00 Rp 124,740,000.00 0.53 - - -
2.7. Fitting-fitting Ls 1.00 Rp 12,463,605.00 Rp 10,000,000.00 Rp 10,000,000.00 0.04 - - -
2.8. Material bantu Ls 1.00 Rp 1,246,360.50 Rp 1,000,000.00 Rp 1,000,000.00 0.00 - - -
JUMLAH LAY OUT Rp 217,534,250.00 Rp -
3 PEKERJAAN HYDRANT LANTAI 1
3.1. Indoor hydrant box (IHB) Bh 4.00 Rp 5,706,250.00 Rp 5,600,000.00 Rp 22,400,000.00 0.09 - - -
3.3. Pemipaan : - - - -
a. Pipa BS SCH40 Ø 4"(tegak) M1 4.00 Rp 404,662.50 Rp 405,000.00 Rp 1,620,000.00 0.01 - - -
c. Pipa BS SCH40 Ø 2.5" M1 134.00 Rp 240,012.50 Rp 225,000.00 Rp 30,150,000.00 0.13 - - -
3.4. Fire Estinguiser (FE) 3.5 kg Bh 4.00 Rp 652,500.00 Rp 640,000.00 Rp 2,560,000.00 0.01 2.00 1,280,000.00 0.01
JUMLAH PEKERJAAN HYDRANT LANTAI 1 Rp 74,600,000.00 Rp 1,280,000.00
4.1. Indoor hydrant box (IHB) Bh 4.00 Rp 5,706,250.00 Rp 5,600,000.00 Rp 22,400,000.00 0.09 - - -
4.3. Pemipaan :
a. Pipa BS SCH40 Ø 4" (tegak) M1 4.00 Rp 404,662.50 Rp 405,000.00 Rp 1,620,000.00 0.01 - - -
c. Pipa BS SCH40 Ø 2.5" M1 84.00 Rp 240,012.50 Rp 225,000.00 Rp 18,900,000.00 0.08 - - -
4.4. Fire Estinguiser (FE) 3.5 kg Bh 4.00 Rp 652,500.00 Rp 640,000.00 Rp 2,560,000.00 0.01 2.00 1,280,000.00 0.01
4.5. AAV Ø 1" Rp 1,187,500.00 Rp 1,100,000.00 Rp - - - - -
JUMLAH PEKERJAAN HYDRANT LANTAI 2 Rp 59,870,000.00 Rp 1,280,000.00
SUB TOTAL-PEKERJAAN HYDRANT Rp 872,844,250.00 Rp 2,560,000.00
K PEKERJAAN PLUMBING
1 PEKERJAAAN AIR BERSIH
1.1. Pekerjaaan Air Bersih Lantai 1
a. Ruang pompa
- Gate valve Ø 2" Bh 1.00 Rp 1,082,375.00 Rp 1,188,000.00 Rp 1,188,000.00 0.01 - - -
- Pelampung Ø 2" Bh 1.00 Rp 497,750.00 Rp 450,000.00 Rp 450,000.00 0.00 - - -
- Pipa PPR PN10 Ø 2" M1 4.00 Rp 157,312.50 Rp 173,632.80 Rp 694,531.20 0.00 - - -
- Pompa transfer kapasitas 120 ltr/mnt, H 33 m Unit 2.00 Rp 9,375,000.00 Rp 9,100,000.00 Rp 18,200,000.00 0.08 - - -
- Panel kontrol + WLC lengkap dengan pengkabelan Unit 1.00 Rp 9,375,000.00 Rp 5,600,000.00 Rp 5,600,000.00 0.02 - - -
- Foot valve Ø 1" Bh 2.00 Rp 329,750.00 Rp 325,000.00 Rp 650,000.00 0.00 - - -
- Gate valve Ø 1" Bh 5.00 Rp 337,312.50 Rp 748,000.00 Rp 3,740,000.00 0.02 - - -
- Check valve Ø 1" Bh 2.00 Rp 364,875.00 Rp 355,000.00 Rp 710,000.00 0.00 - - -
- Strainer Ø 1" Bh 2.00 Rp 506,531.25 Rp 450,000.00 Rp 900,000.00 0.00 - - -
- Flexible joint Ø 1" Bh 4.00 Rp 253,875.00 Rp 250,000.00 Rp 1,000,000.00 0.00 - - -
- Header Ø 3" Unit 1.00 Rp 1,125,000.00 Rp 1,100,000.00 Rp 1,100,000.00 0.00 - - -
- Pipa PPR PN10 Ø 1" M1 28.00 Rp 51,812.50 Rp 60,772.80 Rp 1,701,638.40 0.01 - - -
- Pipa PPR PN10 Ø 1"(ke roof tank) M1 24.00 Rp 51,812.50 Rp 60,772.80 Rp 1,458,547.20 0.01 - - -
- Fitting-fitting Ls 1.00 Rp 2,851,562.50 Rp 1,750,000.00 Rp 1,750,000.00 0.01 - - -
- Material bantu Ls 1.00 Rp 285,156.25 Rp 500,000.00 Rp 500,000.00 0.00 - - -
b. Lantai Atap
- Roof tank kapasitas 2 m³ Unit 2.00 Rp 5,937,500.00 Rp 6,000,000.00 Rp 12,000,000.00 0.05 1.00 5,937,500.00 0.03
- Gate valve Ø 1,5" Bh 2.00 Rp 701,312.50 Rp 880,000.00 Rp 1,760,000.00 0.01 - - -
- Gate valve Ø 1" Bh 4.00 Rp 337,312.50 Rp 748,000.00 Rp 2,992,000.00 0.01 - - -
- Pelampung Ø 1" Bh 2.00 Rp 248,250.00 Rp 250,000.00 Rp 500,000.00 0.00 - - -
- Header Ø 4" Unit 1.00 Rp 1,500,000.00 Rp 1,510,000.00 Rp 1,510,000.00 0.01 - - -
29
NO JENIS PEKERJAAN
1 2 3 4 6 7=4x6
- Pipa PPR PN10 Ø1,5" M1 2.00 Rp 103,812.50 Rp 151,357.80 Rp 302,715.60 0.00 - - -
- Fitting-fitting Ls 1.00 Rp 641,828.13 Rp 600,000.00 Rp 600,000.00 0.00 - - -
c. KM/WC (I)
- Pipa PPR PN10 Ø 2" (tegak) M1 4.00 Rp 157,312.50 Rp 173,632.80 Rp 694,531.20 0.00 - - -
- Pipa PPR PN10 Ø 1,5" M1 3.50 Rp 103,812.50 Rp 151,357.80 Rp 529,752.30 0.00 - - -
- Pipa PPR PN10 Ø 0,75" M1 95.00 Rp 35,281.25 Rp 34,042.80 Rp 3,234,066.00 0.01 - - -
- Fitting-fitting Ls 1.00 Rp 1,555,203.13 Rp 750,000.00 Rp 750,000.00 0.00 - - -
d. KM/WC (II)
- Fitting-fitting Ls 1.00 Rp 1,158,273.44 Rp 750,000.00 Rp 750,000.00 0.00 - - -
e. Ruang Ketua, Wakil Ketua & Ruang Adm
f. Pemipaan Area luar
1.2. Lantai-2
a. KM/WC (I)
b. KM/WC (II)
c. Ruang Ketua, Wakil Ketua & Ruang Adm
JUMLAH PEKERJAAAN AIR BERSIH Rp 123,820,141.80 Rp 5,937,500.00
2 PEKERJAAAN AIR PANAS
2.1. Lantai-1
a. Ruang ketua, wakil ketua & ruang adm
- Water heater kapasitas 30 ltr Unit 3.00 Rp 16,750,000.00 Rp 16,000,000.00 Rp 48,000,000.00 0.20 - - -
- Pipa air panas PPR PN16 Ø 0,75" M1 21.00 Rp 42,125.00 Rp 34,042.80 Rp 714,898.80 0.00 - - -
- Gate valve Ø 0,75" Bh 6.00 Rp 243,000.00 Rp 550,000.00 Rp 3,300,000.00 0.01 - - -
- Instalasi water heater NYM 3 x 2,5 mm + PVC cond. 20 Titik 3.00 Rp 314,375.00 Rp 300,000.00 Rp 900,000.00 0.00 - - -
30
NO JENIS PEKERJAAN
1 2 3 4 6 7=4x6
- Material bantu Ls 1.00 Rp 1,278,365.63 Rp 1,250,000.00 Rp 1,250,000.00 0.01 - - -
JUMLAH PEKERJAAAN AIR PANAS Rp 65,664,898.80 Rp -
3 PEKERJAAAN AIR KOTOR
3.1. Lantai-1
a. Ruang Adm
- Septic tank biofilter kapasitas 2 m³ Unit 1.00 Rp 6,352,500.00 Rp 7,000,000.00 Rp 7,000,000.00 0.03 - - -
- Pipa PVC AW Ø 4" M1 12.00 Rp 84,650.00 Rp 125,782.80 Rp 1,509,393.60 0.01 - - -
b. Ruang Ketua & Wakil Ketua
- Clean out (CO) Ø 4" Bh 1.00 Rp 226,875.00 Rp 230,000.00 Rp 230,000.00 0.00 - - -
- Pipa PVC AW Ø 4" M1 16.00 Rp 84,650.00 Rp 125,782.80 Rp 2,012,524.80 0.01 20.00 1,693,000.00 0.01
c. KM/WC (I)
- Pipa PVC AW Ø 5" M1 4.00 Rp 125,837.50 Rp 129,082.80 Rp 516,331.20 0.00 - - -
d. KM/WC (II)
- Clean out(CO) Ø 4" Bh 2.00 Rp 226,875.00 Rp 230,000.00 Rp 460,000.00 0.00 - - -
- Pipa PVC AW Ø 5" M1 4.00 Rp 125,837.50 Rp 129,082.80 Rp 516,331.20 0.00 - - -
- Fitting-fitting Ls 1.00 Rp 543,225.00 Rp 1,250,000.00 Rp 1,250,000.00 0.01 - - -
3.2. Lantai-2
a. KM/WC (I)
- Pipa PVC AW Ø 5" (tegak) M1 1.00 Rp 125,837.50 Rp 129,082.80 Rp 129,082.80 0.00 - - -
- Pipa PVC AW Ø 2,5" M1 2.00 Rp 44,900.00 Rp 72,652.80 Rp 145,305.60 0.00 - - -
- Fitting-fitting Ls 1.00 Rp 777,481.25 Rp 1,250,000.00 Rp 1,250,000.00 0.01 - - -
b. KM/WC (II)
- Clean out(CO) Ø 4" Bh 2.00 Rp 226,875.00 Rp 230,000.00 Rp 460,000.00 0.00 - - -
- Pipa PVC AW Ø 5" (tegak) M1 1.00 Rp 125,837.50 Rp 129,082.80 Rp 129,082.80 0.00 - - -
- Pipa PVC AW Ø 4" M1 21.00 Rp 84,650.00 Rp 125,782.80 Rp 2,641,438.80 0.01 1.00 84,650.00 0.00
JUMLAH PEKERJAAAN AIR KOTOR Rp 107,398,936.80 Rp 9,311,500.00
4 PEKERJAAN AIR BEKAS
4.1. Lantai-1
a. Ruang Adm
- Floor drain (FD) Ø 2" Bh 1.00 Rp 312,500.00 Rp 330,000.00 Rp 330,000.00 0.00 - - -
b. Ruang ketua & wakil ketua
- Floor drain (FD) Ø 2" Bh 2.00 Rp 312,500.00 Rp 330,000.00 Rp 660,000.00 0.00 - - -
31
NO JENIS PEKERJAAN
1 2 3 4 6 7=4x6
c. KM/WC (I)
- Floor drain (FD) Ø 2" Bh 6.00 Rp 312,500.00 Rp 330,000.00 Rp 1,980,000.00 0.01 - - -
- Pipa PVC AW Ø 3" M1 4.00 Rp 56,712.50 Rp 92,782.80 Rp 371,131.20 0.00 57.00 3,232,612.50 0.01
d. KM/WC (II)
- Pipa PVC AW Ø 3" (tegak) M1 4.00 Rp 56,712.50 Rp 92,782.80 Rp 371,131.20 0.00 23.00 1,304,387.50 0.01
4.2. Lantai-2
a. KM/WC (I)
- Pipa PVC AW Ø 3" M1 1.00 Rp 56,712.50 Rp 92,782.80 Rp 92,782.80 0.00 28.00 1,587,950.00 0.01
b. KM/WC (II)
Floor drain (FD) Ø 2" Bh 6.00 Rp 312,500.00 Rp 330,000.00 Rp 1,980,000.00 0.01 - - -
Pipa PVC AW Ø 4" M1 8.00 Rp 84,650.00 Rp 125,782.80 Rp 1,006,262.40 0.00 - - -
Pipa PVC AW Ø 3" (tegak) M1 1.00 Rp 56,712.50 Rp 92,782.80 Rp 92,782.80 0.00 31.00 1,758,087.50 0.01
Clean out(CO) Ø 2" Bh 1.00 Rp 138,312.50 Rp 115,000.00 Rp 115,000.00 0.00 - - -
Fitting-fitting Ls 1.00 Rp 445,718.75 Rp 350,000.00 Rp 350,000.00 0.00 - - -
Material bantu Ls 1.00 Rp 44,571.88 Rp 50,000.00 Rp 50,000.00 0.00 - - -
c. Denah (kanan)
Pipa PVC AW Ø 3" M1 4.00 Rp 56,712.50 Rp 92,782.80 Rp 371,131.20 0.00 23.00 1,304,387.50 0.01
d. Denah (kiri)
Pipa PVC AW Ø 3" M1 4.00 Rp 56,712.50 Rp 92,782.80 Rp 371,131.20 0.00 23.00 1,304,387.50 0.01
JUMLAH PEKERJAAN AIR BEKAS Rp 33,514,645.60 Rp 10,491,812.50
5 PEKERJAAN PIPA VENTILASI
5.1. Lantai-1
a. KM/WC (I)
- Pipa PVC AW Ø 1,5" M1 4.00 Rp 26,587.50 Rp 62,257.80 Rp 249,031.20 0.00 - - -
b. KM/WC (II)
- Pipa PVC AW Ø 1,5" M1 21.00 Rp 26,587.50 Rp 62,257.80 Rp 1,307,413.80 0.01 - - -
5.2. Lantai-2
a. KM/WC (I)
b. KM/WC (II)
32
NO JENIS PEKERJAAN
1 2 3 4 6 7=4x6
- Vent cup Ø 2" Bh 1.00 Rp 211,093.75 Rp 190,000.00 Rp 190,000.00 0.00 - - -
JUMLAH PEKERJAAN PIPA VENTILASI Rp 15,472,160.60 Rp 9,034,612.50
SUB TOTAL-PEKERJAAN PLUMBING Rp 345,870,783.60 Rp 34,775,425.00
TOTAL-PEKERJAAN MEKANIKAL ELEKTRIKAL DAN PLUMBING Rp 6,670,069,001.60 Rp 37,335,425.00
V PEKERJAAN RUMAH GENSET DAN GROUNTANK
1 PEKERJAAAN PERSIAPAN
1.1. Uitset/ bouwplak M1 76.00 Rp 43,450.00 Rp 45,804.00 Rp 3,481,104.00 0.01 - - -
SUB TOTAL-PEKERJAAAN PERSIAPAN Rp 3,481,104.00 Rp -
2 PEKERJAAN TANAH
2.1. Galian tanah pondasi M3 12.23 Rp 61,050.00 Rp 62,700.00 Rp 766,821.00 0.00 - - -
2.2. Urugan tanah kembali M3 3.78 Rp 45,100.00 Rp 46,200.00 Rp 174,636.00 0.00 - - -
2.3. Urugan pasir di bawah pondasi menerus M3 0.89 Rp 354,420.00 Rp 322,080.00 Rp 286,651.20 0.00 - - -
2.4. Urugan pasir di bawah pondasi footplat M3 0.19 Rp 354,420.00 Rp 322,080.00 Rp 61,195.20 0.00 - - -
2.5. Urugan pasir di bawah lantai M3 3.53 Rp 354,420.00 Rp 322,080.00 Rp 1,136,942.40 0.00 - - -
2.6. Urugan sirtu peninggian lantaI menggunakan tanah hasil galian M3 11.86 Rp 222,750.00 Rp 236,610.00 Rp 2,806,194.60 0.01 - - -
SUB TOTAL-PEKERJAAN TANAH Rp 5,232,440.40 Rp -
3 PEKERJAAN PASANGAN DAN PLESTERAN
3.1. Pekerjaan pasangan batu kosong / aanstamping M3 3.58 Rp 561,627.00 Rp 563,805.00 Rp 2,018,421.90 0.01 - - -
3.2. Pekerjaan pondasi batu karang 1 Pc : 5 PP M3 13.12 Rp 939,675.00 Rp 928,345.00 Rp 12,179,886.40 0.05 - - -
3.3. Pasangan tembok biasa 1 Pc : 5 Ps M2 63.92 Rp 167,541.00 Rp 165,855.80 Rp 10,601,502.74 0.04 - - -
3.4. Plesteran dinding 1 Pc : 5 Ps M2 141.09 Rp 61,809.00 Rp 61,756.20 Rp 8,713,182.26 0.04 - - -
3.5. Plesteran pondasi 1 Pc : 3 Ps M2 11.51 Rp 76,190.40 Rp 75,456.92 Rp 868,509.15 0.00 - - -
3.6. Acian bidang plesteran M2 152.60 Rp 34,739.38 Rp 34,691.25 Rp 5,293,884.75 0.02 - - -
3.7. Plesteran + acian beton ekspose kolom dan lisplank M2 50.71 Rp 98,991.48 Rp 98,758.33 Rp 5,008,034.91 0.02 - - -
SUB TOTAL-PEKERJAAN PASANGAN DAN PLESTERAN Rp 44,683,422.11 Rp -
4 PEKERJAAN BETON
4.1. Lantai kerja pondasi footplat, K-125 M3 0.19 Rp 1,333,737.78 Rp 1,301,578.20 Rp 247,299.86 0.00 - - -
4.2. Pondasi footplat FP (80 x 80 x 20 cm), K-250
a. Cor beton site mix, K-250 M3 0.76 Rp 1,607,095.11 Rp 1,564,537.04 Rp 1,189,048.15 0.01 - - -
b. Besi beton ulir Ø 12 mm = 179.46 Kg/M3 Kg 136.39 Rp 17,605.39 Rp 17,547.75 Rp 2,393,321.23 0.01 - - -
c. Bekisting pasangan batako = 5.00 M2/M3 M2 3.80 Rp 165,273.63 Rp 163,907.15 Rp 622,847.17 0.00 - - -
4.3. Sloof (15 x 30 cm), K-250
b. Besi beton polos Ø 12 mm = 80.62 Kg/M3 Kg 95.93 Rp 17,605.39 Rp 17,547.75 Rp 1,683,419.43 0.01 - - -
c. Besi beton polos Ø 10 mm = 27.89 Kg/M3 Kg 33.19 Rp 17,605.39 Rp 17,547.75 Rp 582,460.85 0.00 - - -
d. Bekisting sloof = 13.33 M2/M3 M2 15.87 Rp 157,894.00 Rp 154,861.67 Rp 2,457,138.44 0.01 - - -
4.4. Cor lantai beton bertulang, K-250
4.5. Kolom K2 (20 x 20 cm), K-250
c. Besi beton polos Ø 8 mm = 53.39 Kg/M3 Kg 66.73 Rp 18,338.52 Rp 17,952.00 Rp 1,197,994.27 0.01 - - -
d. Bekisting kolom = 20.00 M2/M3 M2 25.00 Rp 161,927.33 Rp 169,528.33 Rp 4,238,208.33 0.02 - - -
4.6. Kolom praktis (10 x 10 cm), K-175
a. Cor beton site mix, K-175 M3 0.19 Rp 1,516,742.33 Rp 1,478,516.46 Rp 280,918.13 0.00 - - -
b. Besi beton polos Ø 10 mm = 271.26 Kg/M3 Kg 51.54 Rp 17,540.85 Rp 17,547.75 Rp 904,400.51 0.00 - - -
d. Bekisting kolom = 20.00 M2/M3 M2 3.80 Rp 161,927.33 Rp 169,528.33 Rp 644,207.67 0.00 - - -
4.7. Balok B (15 x 30 cm), K-250
d. Besi beton polos Ø 8 mm = 63.21 Kg/M3 Kg 91.02 Rp 18,338.52 Rp 17,952.00 Rp 1,633,995.66 0.01 - - -
e. Bekisting balok = 12.22 M2/M3 M2 17.60 Rp 166,437.33 Rp 174,203.33 Rp 3,065,978.67 0.01 - - -
4.8. Balok BA (15 x 25 cm), K-250
a. Cor beton site mix, K-250 M3 0.19 Rp 1,607,095.11 Rp 1,564,537.04 Rp 297,262.04 0.00 - - -
33
NO JENIS PEKERJAAN
1 2 3 4 6 7=4x6
d. Bekisting balok = 12.00 M2/M3 M2 2.28 Rp 166,437.33 Rp 174,203.33 Rp 397,183.60 0.00 - - -
4.9. Plat dak tebal 10 cm, K-250
b. Besi beton polos Ø 10 mm 89.47 Kg/M3 Kg 382.93 Rp 17,540.85 Rp 17,547.75 Rp 6,719,555.13 0.03 - - -
c. Bekisting plat 10.00 M2/M3 M2 42.80 Rp 169,994.00 Rp 198,861.67 Rp 8,511,279.33 0.04 - - -
4.10. Plat list plank tebal 10 cm, K-250
c. Bekisting dinding 20.00 M2/M3 M2 42.00 Rp 189,519.00 Rp 211,236.67 Rp 8,871,940.00 0.04 - - -
4.11. Balok latei (10 x 20 cm), K-175
a. Cor Beton Site Mix, K-175 M3 0.11 Rp 1,516,742.33 Rp 1,478,516.46 Rp 162,636.81 0.00 - - -
d. Bekisting balok = 20.00 M2/M3 M2 2.20 Rp 166,437.33 Rp 174,203.33 Rp 383,247.33 0.00 - - -
SUB TOTAL-PEKERJAAN BETON Rp 88,322,020.28 Rp -
5 PEKERJAAAN PLAFON
5.1. Pekerjaaan plafond beton ekspose 55.64 Rp 98,991.48 Rp 98,758.33 Rp 5,494,913.48 0.02 - - -
SUB TOTAL-PEKERJAAAN PLAFON Rp 5,494,913.48 Rp -
6 PEKERJAAAN KUSEN
6.1. Kusen Type P1 Unit 2.00 Rp 15,000,000.00 Rp 15,500,000.00 Rp 31,000,000.00 0.13 - - -
spesifikasi sbb :
- Pasang profil kusen besi hollow 5 x 10 mm
- Pasang daun pintu lovre besi
- Pasang boven lovre besi
- Acesories penggantung dan pengunci
- Finishing cat besi
6.2. Kusen Type P2 Unit 1.00 Rp 10,000,000.00 Rp 11,000,000.00 Rp 11,000,000.00 0.05 - - -
spesifikasi sbb :
6.3. Kusen Type BV Unit 4.00 Rp 5,000,000.00 Rp 4,500,000.00 Rp 18,000,000.00 0.08 - - -
SUB TOTAL-PEKERJAAAN KUSEN Rp 60,000,000.00 Rp -
7 PEKERJAAN PENGECATAN
7.1. Cat tembok eksterior M2 82.84 Rp 44,954.80 Rp 44,044.00 Rp 3,648,604.96 0.02 - - -
7.2. Cat tembok interior M2 84.42 Rp 33,818.40 Rp 33,896.50 Rp 2,861,542.53 0.01 - - -
7.3. Cat plafond beton ekspose M2 55.64 Rp 44,954.80 Rp 44,044.00 Rp 2,450,608.16 0.01 - - -
Pekerjaan Screeding 1 Pc : 2 Ps, tebal 3 cm + Waterproofing jenis coating pada
7.4. M2 48.60 Rp 142,805.30 Rp 142,450.44 Rp 6,923,091.38 0.03 - - -
pelat dak
SUB TOTAL-PEKERJAAN PENGECATAN Rp 15,883,847.03 Rp -
8 PEKERJAAN LAIN-LAIN
Pemasangan gril besi strip 0,44 mm Jarak 4 cm
8.1. M1 5.80 Rp 500,000.00 Rp 600,000.00 Rp 3,480,000.00 0.01 - - -
8.2. Pemasangan pipa PVC Ø 4 " M1 16.00 Rp 84,650.00 Rp 125,782.80 Rp 2,012,524.80 0.01 - - -
8.4. Pemasangan roof drain M1 4.00 Rp 389,324.40 Rp 400,000.00 Rp 1,600,000.00 0.01 - - -
SUB TOTAL-PEKERJAAN LAIN-LAIN Rp 7,092,524.80 Rp -
8 PEKERJAAN GROUND TANK KAPASITAS 125 M3
8.1. Galian tanah M3 170.56 Rp 99,034.31 Rp 109,550.57 Rp 18,684,944.58 0.08 - - -
8.2. Urug pasir M3 4.09 Rp 354,420.00 Rp 322,080.00 Rp 1,317,307.20 0.01 - - -
8.3. Rabat/lantai kerja, t = 5 cm M3 2.04 Rp 1,333,737.78 Rp 1,301,578.20 Rp 2,655,219.53 0.01 - - -
8.4. Beton plat ground tank, t = 20 cm
b. Besi beton polos Ø 12 mm 131.45 Kg/M3 Kg 1,076.59 Rp 17,605.39 Rp 17,547.75 Rp 18,891,749.56 0.08 - - -
c. Bekisting batako 1.60 M2/M3 M2 13.10 Rp 165,273.63 Rp 163,907.15 Rp 2,147,839.29 0.01 - - -
8.4. Beton dinding ground tank, t = 20 cm
b. Besi beton polos Ø 12 mm 131.45 Kg/M3 Kg 2,162.38 Rp 17,605.39 Rp 17,547.75 Rp 37,944,967.06 0.16 - - -
34
NO JENIS PEKERJAAN
1 2 3 4 6 7=4x6
c. Bekisting dinding 10.00 M2/M3 M2 164.50 Rp 189,519.00 Rp 211,236.67 Rp 34,748,431.67 0.15 - - -
8.5. Beton balok 20 x 30 cm
c. Besi beton polos Ø 10 mm 67.93 Kg/M3 Kg 44.83 Rp 17,540.85 Rp 17,547.75 Rp 786,739.19 0.00 - - -
d. Bekisting dinding 4.00 M2/M3 M2 2.64 Rp 189,519.00 Rp 211,236.67 Rp 557,664.80 0.00 - - -
8.6. Beton tutup ground tank, t = 12 cm -
d. Bekisting plat 8.33 M2/M3 M2 36.00 Rp 169,994.00 Rp 198,861.67 Rp 7,159,020.00 0.03 - - -
8.7. Keramik ground tank M2 109.60 Rp 257,004.00 Rp 254,309.00 Rp 27,872,266.40 0.12 - - -
9.8. Tutup mainhole Unit 1.00 Rp 1,500,000.00 Rp 1,500,000.00 Rp 1,500,000.00 0.01 - - -
9.9. Waterprofing M2 109.60 Rp 93,197.50 Rp 93,362.50 Rp 10,232,530.00 0.04 - - -
SUB TOTAL-PEKERJAAN GROUND TANK KAPASITAS 125 M3 Rp 213,333,201.52 Rp -
TOTAL-PEKERJAAN RUMAH GENSET DAN GROUNTANK Rp 443,523,473.62 Rp -
A PERBAIKAN CAT PADA BESI WF
1 Pengerokan Karat pada Permukaan Baja secara Manual
1.1 - Lantai 1 - Rp 31,251.00 - 2,057.15 64,287,994.65 0.27
1.2 - Lantai 2 - Rp 31,251.00 - 1,522.90 47,592,147.90 0.20
2 Cat zincromate baja (setelah di kerok)
1.1 - Lantai 1 Rp 63,026.15 Rp 62,681.85 - 2,057.15 128,945,967.73 0.55
1.2 - Lantai 2 - Rp 63,026.15 Rp 62,681.85 - 1,522.90 95,458,189.37 0.40
Rp 336,284,299.64
B PEKERJAAN BONGKARAN
1 Pembongkaran Pasangan Bata
1.1 - Lantai 1 Rp 571,982.40 - 36.19 20,700,329.05 0.09
Rp 20,700,329.05
C PENAMBAHAN STRUKTUR PERKUATAN
PERKUATAN STRUKTUR
C.1 PERKUATAN STRUKTUR LANTAI I
1 Kolom K.22 Elv. +3.00
1.1 Cor beton site mix, K-250 Rp 1,607,095.11 Rp 1,564,537.04 - 1.68 2,628,422.23 0.01
1.2 Besi beton ulir D 13 mm Rp 17,533.40 Rp 17,778.75 - 204.12 3,578,889.83 0.02
1.4 Bekisting kolom Rp 161,927.33 Rp 169,528.33 - 33.60 5,440,758.40 0.02
4 Plat Lantai Konvensional Area Tangga
4.1 Cor beton site mix, K-250 Rp 1,607,095.11 Rp 1,564,537.04 - 4.80 7,509,777.80 0.03
4.4 Bekisting Plat Rp 169,994.00 Rp 198,861.67 - 25.20 4,283,848.80 0.02
7 Beton pembungkus Balok WF (40 x 15) cm, K-175 Elv.+5m
6.1 Cor beton site mix K-175 M3 Rp 1,516,742.33 Rp 1,478,516.46 - 4.84 7,156,019.67 0.03
6.2 Besi beton polos Ø 6 mm = 12.48 Kg/M3 Kg Rp 18,338.52 Rp 18,356.25 - 60.40 1,107,576.88 0.00
6.3 Besi beton polos Ø 8 mm = 19.72 Kg/M3 Kg Rp 18,338.52 Rp 17,952.00 - 95.44 1,713,355.54 0.01
6.4 Bekisting Balok = 12.50 M2/M3 M2 Rp 166,437.33 Rp 174,203.33 - 60.50 10,069,458.67 0.04
8 Pemasangan balok WF 300 x 150 x6.5 x 9 (Area Selasar Samping Elv. +3.00) Rp 34,287.00 Rp 34,540.00 - 1,251.55 42,911,894.85 0.18
9 Pemasangan balok WF 200 x 100 x 5.5 x 8 (Area Selasar Samping Elv +3.00) Rp 34,287.00 Rp 34,540.00 - 2,614.31 89,636,885.07 0.38
10 Pemasangan angkur M 16 - 32cm Rp 80,000.00 Rp 75,000.00 - 156.00 11,700,000.00 0.05
11 Penambahan baut Ø 19 mm Rp 550,000.00 Rp 500,000.00 - 64.00 32,000,000.00 0.14
12 Cat zincromate baja Rp 63,026.15 Rp 62,681.85 - 120.30 7,540,626.56 0.03
Rp 248,608,806.87
C.2 PERKUATAN STRUKTUR LANTAI II
1 Pemasangan balok WF 200 x 100 x 5.5 x 8 (Elv. +5.00) Rp 34,287.00 Rp 34,540.00 - 2,021.97 69,327,266.34 0.29
2 Pemasangan balok WF 300 x 150 x 6,5 x 9 (Elv. +5.00) Rp 34,287.00 Rp 34,540.00 - 1,160.96 39,805,994.16 0.17
3 Perkuatan Balok WF metode Box menggunakan Plat Rp 41,244.50 - 18,416.93 759,597,219.61 3.22
4 Pengelasan Full Cover Plat Balok WF Elv +5.00 Rp 2,981.00 - 107,816.00 321,399,496.00 1.36
5 Modifikasi Joint Plate
5.1 Pengelasan keliling pada EndPlate Rp 2,981.00 - 8,888.00 26,495,128.00 0.11
5.2 Penambahan Stefner Rp 41,244.50 - 101.02 4,166,381.91 0.02
6 Pemasangan shear conektor besi D.16 mm Rp 17,605.39 Rp 17,547.75 - 2,325.00 40,798,518.75 0.17
6 Penambahan Tulangan Kebakaran pada floor deck Rp 17,540.85 Rp 17,547.75 - 8,219.79 144,182,158.69 0.61
35
NO JENIS PEKERJAAN
1 2 3 4 6 7=4x6
Rp 1,459,785,631.71
C.3 PERKUATAN STRUKTUR Elevasi +8.20m
1 Pemasangan balok WF 300 x 150 x 6.5 x 9 Rp 34,287.00 Rp 34,540.00 - 2,668.33 91,489,145.00 0.39
2 Pemasangan balok WF 400 x 200 x 8 x 13 Rp 34,287.00 Rp 34,540.00 - 1,019.58 34,958,263.27 0.15
3 Pemasangan angkur M 19 - 75cm Rp 80,000.00 Rp 75,000.00 - - - -
5 Beton pembungkus Balok WF (40 x 15) cm, K-175
5.1 Cor beton site mix K-175 M3 Rp 1,516,742.33 Rp 1,478,516.46 - 1.08 1,596,797.78 0.01
5.2 Besi beton polos Ø 6 mm = 12.48 Kg/M3 Kg Rp 18,338.52 Rp 18,356.25 - 13.48 247,145.25 0.00
5.3 Besi beton polos Ø 8 mm = 19.72 Kg/M3 Kg Rp 18,338.52 Rp 17,952.00 - 21.30 382,319.00 0.00
5.4 Bekisting kolom = 12.50 M2/M3 M2 Rp 161,927.33 Rp 169,528.33 - 13.50 2,186,019.00 0.01
6 Plat Lantai Konvensional Elv +8.2m
6.1 Besi beton ulir D 10 mm Rp 17,540.85 Rp 17,547.75 - - - -
6.2 Bekisting Plat Rp 169,994.00 Rp 198,861.67 - - - -
Rp 150,844,697.25
C.4 PERKUATAN STRUKTUR Elevasi +9.00m
1 Pemasangan balok WF 300 x 150 x6.5 x 9 Rp 34,287.00 Rp 34,540.00 - 1,849.30 63,406,949.10 0.27
2 Pemasangan balok WF 200 x 100 x5.5 x 8 Rp 34,287.00 Rp 34,540.00 - - - -
3 Perkuatan Balok WF metode Box menggunakan Plat Elv +9.00 (Atap) Rp 41,244.50 - 2,725.50 112,411,884.75 0.48
4 Pengelasan Full Cover Plat Balok WF Elv +9.00 (Atap) Rp 2,981.00 - 50,320.00 150,003,920.00 0.64
6 Pemasangan besi siku 5x5 (untuk tumpuan & sepatu kuda-kuda) Rp 34,287.00 Rp 34,540.00 - 795.09 27,261,353.69 0.12
Rp 359,806,837.22
E PEKERJAAN SALURAN BETON DALAM BANGUNAN
1 Saluran Beton
1.1 Cor beton site mix K-175 LS Rp 100,000,000.00 - 1.00 100,000,000.00 0.42
1.3 Besi beton polos Ø 8 mm = Rp 18,338.52 Rp 17,952.00 - - - -
1.4 Bekisting kolom = Rp 161,927.33 Rp 169,528.33 - - - -
Rp 100,000,000.00
F PENGUJIAN MATERIAL
1 Test Tarik
1.1 Besi berat WF LS Rp 20,000,000.00 - 1.00 20,000,000.00 0.08
Rp 20,000,000.00
I PEKERJAAAN AIR CONDITIONING (AC)
1.1 AC split 2 PK Unit Rp 12,433,300.00 Rp - - 29.00 360,565,700.00 1.53
1.2 AC split 3 PK Unit Rp 30,583,300.00 Rp - - - - -
1.3 AC Standing 5 PK Unit Rp 39,322,800.00 Rp - - - - -
1.4 Instalasi AC Split 2PK NYM 4 x 4mm² + PVC cond. 20 mm² Titik Rp 484,500.00 Rp 577,500.00 Rp - - 29.00 14,050,500.00 0.06
1.5 Instalasi AC Split 3PK NYM 4 x 4mm² + PVC cond. 20 mm² Titik Rp 484,500.00 Rp 577,500.00 Rp - - - - -
1.6 Instalasi AC Standing 5PK NYM 4 x 4mm² + PVC cond. 20 mm² Titik Rp 526,000.00 Rp 577,500.00 Rp - - - - -
1.7 Pengadaan Pipa refrigerant Ø 3/8"-5/8" +Armaflexi uk. Spit 2PK. m Rp 351,780.00 Rp - - - - -
1.8 Pengadaan Pipa refrigerant Ø 3/8"-5/8" + Armaflex uk. Spit 3PK m Rp 351,780.00 Rp - - - - -
1.9 Pengadaan Pipa refrigerant Ø 1/2"-3/4" + Armaflex uk. Standing 5PK m Rp 472,780.00 Rp - - - - -
JUMLAH PEKERJAAAN AIR CONDITIONING (AC) LANTAI 1 Rp - Rp 374,616,200.00
1.1 AC split 2 PK Unit Rp 12,433,300.00 Rp - - 26.00 323,265,800.00 1.37
1.1 AC split 3 PK Unit Rp 30,583,300.00 Rp - - - - -
1.3 AC Standing 5 PK Unit Rp 39,322,800.00 Rp - - - - -
1.4 Instalasi AC cassette NYM 4 x 4 mm² Titik Rp 526,000.00 Rp 577,500.00 Rp - - 26.00 13,676,000.00 0.06
1.5 Pengadaan Pipa refrigerant Ø 3/8"-5/8" +Armaflexi uk. Spit 2PK. m Rp 351,780.00 Rp - - - - -
1.6 Pengadaan Pipa refrigerant Ø 3/8"-5/8" + Armaflex uk. Spit 3PK m Rp 351,780.00 Rp - - - - -
1.7 Pengadaan Pipa refrigerant Ø 1/2"-3/4" + Armaflex uk. Standing 5PK m Rp 472,780.00 Rp - - - - -
JUMLAH PEKERJAAAN AIR CONDITIONING (AC) LANTAI 2 Rp - Rp 13,676,000.00
SUB TOTAL-PEKERJAAAN AIR CONDITIONING (AC) Rp - Rp 388,292,200.00
J PEKERJAAN TALANG
1.1 Talang Tritisan Atap Bagian Void m Rp 513,645.00 Rp - - 114.00 58,555,530.00 0.25
1.2 RoofDrain bh Rp 389,324.40 Rp 400,000.00 Rp - - 8.00 3,114,595.18 0.01
1.3 Pipa Tegak 4" M1 Rp 84,650.00 Rp 125,782.80 Rp - - 104.00 8,803,600.00 0.04
- Fitting-fitting Ls Rp 1,235,346.88 Rp 2,000,000.00 Rp - - 1.00 1,235,346.88 0.01
- Material bantu Ls Rp 123,534.69 Rp 250,000.00 Rp - - 1.00 123,534.69 0.00
JUMLAH PEKERJAAN TALANG Rp - Rp 71,832,606.74
36
NO JENIS PEKERJAAN
1 2 3 4 6 7=4x6
K PEKERJAAN ACP LASER CUTTING
Lisplank elv +9m (Area Void) warna rray
1.1. M2 Rp 1,097,152.47 Rp 1,077,725.00 Rp - - 136.80 147,432,780.00 0.62

1.2 Lisplank elv +5m (Area Void) m2 Rp 1,097,152.47 Rp 1,077,725.00 Rp - - 171.00 184,290,975.00 0.78

1.3 ACP Cutting m2 Rp 1,655,225.00 Rp - - 39.04 64,619,984.00 0.27

JUMLAH PEKERJAAN ACP tambahan Rp - Rp 396,343,739.00
L PEKERJAAN AIR HUJAN
1.1 RoofDrain bh Rp 389,324.40 Rp 400,000.00 Rp - - 14.00 5,450,541.56 0.02
1.2 Pipa Tegak 4" M1 Rp 84,650.00 Rp 125,782.80 Rp - - 42.80 3,623,020.00 0.02
1.3 Pipa PVC AW Ø 4" (horisontal) M1 Rp 84,650.00 Rp 125,782.80 Rp - - 48.00 4,063,200.00 0.02
1.4 Fitting-fitting Ls Rp 1,235,346.88 Rp 2,000,000.00 Rp - - 1.00 1,235,346.88 0.01
1.5 Material bantu Ls Rp 123,534.69 Rp 250,000.00 Rp - - 1.00 123,534.69 0.00
JUMLAH PEKERJAAN AIR HUJAN Rp - Rp 14,495,643.12
M INSTALASI LISTRIK PENERANGAN LAMPU TAMAN
M.1. Instalasi
a. Instalasi pen NYM 3 x 2,5 mm² + PVC cond. 20 mm² Titik Rp 314,375.00 Rp 322,300.00 Rp - - 6.00 1,886,250.00 0.01
7.2. Armature
a. Pemasangan Lampu Taman SL 18 W + GL Bh Rp 500,000.00 Rp - - 4.00 2,000,000.00 0.01
7.3. Fixture
b. Sakelar 2 gang Bh Rp 39,125.00 Rp 39,776.00 Rp - - 2.00 78,250.00 0.00
JUMLAH INSTALASI LISTRIK LANTAI SATU Rp - Rp 3,964,500.00
N INSTALASI LISTRIK PENERANGAN LAMPU HURUF/TULISAN
8.1. Instalasi
a. Instalasi pen NYM 3 x 2,5 mm² + PVC cond. 20 mm² Titik Rp 314,375.00 Rp 322,300.00 Rp - - 3.00 943,125.00 0.00
8.2. Armature
a. Pemasangan Lampu Sorot 30 watt Waterproff Bh Rp 850,000.00 Rp - - 2.00 1,700,000.00 0.01
8.3. Fixture
c. Sakelar 1 gang Bh Rp 29,125.00 Rp 30,316.00 Rp - - 1.00 29,125.00 0.00
JUMLAH INSTALASI LISTRIK LANTAI DUA Rp - Rp 2,672,250.00
O PEKERJAAAN CABLE LADDER
1 PEKERJAAAN CABLE LADDER LANTAI 1
1.1. Elektrikal
a. Cable Ladder 20 x10 cm M1 Rp 346,500.00 Rp - - 60.00 20,790,000.00 0.09
d. Fitting - fitting Ls Rp 4,277,456.25 Rp 3,800,000.00 Rp - - 1.00 3,800,000.00 0.02
e. Material bantu Ls Rp 1,069,364.06 Rp 1,100,000.00 Rp - - 1.00 1,100,000.00 0.00
JUMLAH PEKERJAAAN CABLE TRAY LANTAI 1 Rp - Rp 25,690,000.00
TOTAL-PEKERJAAN TAMBAHAN Rp - Rp 3,599,321,540.59
JUMLAH HARGA PEKERJAAN Rp 23,613,636,934.32
Rp 23,613,636,934.32
PPN (10 % x A ) Rp 2,361,363,693.43
TOTAL HARGA PEKERJAAN ( A + B ) Rp 25,975,000,627.75
DIBULATKAN Rp 25,975,000,000.00
Panitia Peneliti Kontrak Diperiksa Oleh,

1) RAHMAWAN , ST 1) …................................ Direksi Teknis
Ketua Dinas Pekerjaan Umum & Penataan Ruang
2) IZAK JUNAEDI, ST 2) …................................ 1) KEVIN ESTON FUNAY, A.Md 1) …................................
37
NO JENIS PEKERJAAN
1 2 3 4 6 7=4x6
Sekretaris Nip 19810830 201101 1 010
3) FRETS O.I.LEOSE,A Mdt 3) …................................ 2) MELYUNI LONI JAKOP, ST 2) …................................

Anggota Nip 19910615 201903 2 002
38
PEKERJAAN KURANG RAB-CCO KET.
PERSENTAS
KET
I TERHADAP
VOL JUMLAH HARGA BOBOT VOL JUMLAH HARGA BOBOT PEK.
HPS (%)
11 14 = 11 x 13
- - - 1.00 Rp 10,000,000.00 0.04 200.00 TETAP TIMPANG

290.21 29,020,860.97 0.12 61.79 Rp 6,179,139.03 0.03 90.91 KURANG OK
- - - 1.00 Rp 1,500,000.00 0.01 3,000.00 TETAP TIMPANG
- - - 1.00 Rp 42,500,000.00 0.18 85.00 TETAP OK
- - - 1.00 Rp 51,000,000.00 0.22 102.00 TETAP OK
- - - 50.00 Rp 37,500,000.00 0.16 68.18 TETAP OK
- - - 24.00 Rp 18,000,000.00 0.08 68.18 TETAP OK
- - - 56.00 Rp 56,000,000.00 0.24 80.00 TETAP OK
- - - 1.00 Rp 25,500,000.00 0.11 233.94 TETAP TIMPANG
Rp 29,020,860.97 Rp 248,179,139.03
- - - 1.00 Rp 500,000.00 0.00 100.00 TETAP OK

- - - 0.80 Rp 257,664.00 0.00 90.88 TETAP OK
- - - 0.58 Rp 758,820.09 0.00 97.59 TETAP OK
- - - 1.94 Rp 3,035,201.86 0.01 97.35 TETAP OK

- - - 256.19 Rp 4,554,777.66 0.02 101.40 TETAP OK
- - - 8.62 Rp 1,413,243.87 0.01 99.17 TETAP OK
- - - 1.72 Rp 2,691,003.71 0.01 97.35 TETAP OK

- - - 204.92 Rp 3,643,280.91 0.02 101.40 TETAP OK
- - - 5.97 Rp 978,889.92 0.00 99.17 TETAP OK
- - - 1.44 Rp 2,252,933.34 0.01 97.35 TETAP OK

- - - 257.55 Rp 4,578,987.68 0.02 101.40 TETAP OK
- - - 5.64 Rp 924,436.33 0.00 99.17 TETAP OK
Rp - Rp 25,589,239.37
- - - 3.90 Rp 5,766,214.20 0.02 97.48 TAMBAH OK

- - - 1,057.91 Rp 18,564,010.39 0.08 99.67 TAMBAH OK
- - - 194.66 Rp 3,494,467.67 0.01 97.89 TAMBAH OK
- - - 78.00 Rp 13,223,210.00 0.06 104.69 TAMBAH OK
- - - 6.98 Rp 10,320,044.89 0.04 97.48 TETAP OK

- - - 314.86 Rp 5,525,064.91 0.02 100.04 TETAP OK
- - - 147.53 Rp 2,648,528.13 0.01 97.89 TETAP OK
- - - 48.64 Rp 8,473,250.13 0.04 104.67 TETAP OK
- - - 6.48 Rp 9,574,872.60 0.04 97.48 TETAP OK

- - - 659.70 Rp 11,576,326.48 0.05 100.04 TETAP OK
- - - 121.39 Rp 2,179,114.20 0.01 97.89 TETAP OK
- - - 48.64 Rp 8,245,858.13 0.03 104.69 TETAP OK
39
PERSENTAS
KET
I TERHADAP
HPS (%)
11 14 = 11 x 13
- - - 6.00 Rp 8,871,098.76 0.04 97.48 TAMBAH OK

- - - 1,231.22 Rp 21,605,097.76 0.09 99.67 TAMBAH OK
- - - 295.61 Rp 5,306,714.60 0.02 97.89 TAMBAH OK
- - - 120.00 Rp 20,343,400.00 0.09 104.69 TAMBAH OK
- - - 1.56 Rp 2,305,007.16 0.01 97.48 TETAP OK

- - - 49.32 Rp 865,432.83 0.00 100.04 TETAP OK
- - - 22.22 Rp 398,912.27 0.00 97.89 TETAP OK
- - - 14.28 Rp 2,420,802.49 0.01 104.69 TETAP OK
- - - 0.22 Rp 329,709.17 0.00 97.48 TETAP OK

- - - 12.59 Rp 226,032.81 0.00 97.89 TETAP OK
- - - 1.20 Rp 238,420.17 0.00 116.98 TETAP TIMPANG
0.20 315,410.67 0.00 1.96 Rp 3,063,989.34 0.01 97.35 KURANG OK

37.33 663,721.99 0.00 362.66 Rp 6,447,585.03 0.03 98.52 KURANG OK
16.76 294,185.47 0.00 162.86 Rp 2,857,801.75 0.01 99.67 KURANG OK
2.69 455,692.16 0.00 26.11 Rp 4,426,723.84 0.02 104.69 KURANG OK
- - - 1.94 Rp 3,041,460.01 0.01 97.35 TAMBAH OK

- - - 253.49 Rp 4,506,790.83 0.02 101.40 TAMBAH OK
- - - 87.99 Rp 1,544,110.25 0.01 100.04 TAMBAH OK
- - - 19.87 Rp 3,461,768.64 0.01 104.67 TAMBAH OK
- - - 25.66 Rp 40,152,278.65 0.17 97.35 TAMBAH OK

- - - 4,669.14 Rp 81,932,838.50 0.35 99.67 TAMBAH OK
- - - 827.21 Rp 14,515,729.82 0.06 100.04 TAMBAH OK
- - - 192.41 Rp 36,013,427.81 0.15 107.67 TAMBAH OK
12.55 19,638,068.96 0.08 Rp - - 97.35 DIHILANGKAN OK

1,391.11 24,732,144.13 0.10 Rp - - 98.52 DIHILANGKAN OK
198.74 39,521,767.63 0.17 Rp - - 116.98 DIHILANGKAN TIMPANG
- - - 15.91 Rp 24,883,992.95 0.11 97.35 TAMBAH OK

- - - 1,842.15 Rp 32,325,632.44 0.14 100.04 TAMBAH OK
- - - 132.54 Rp 26,357,489.88 0.11 116.98 TAMBAH TIMPANG
Rp 105,842,822.05 Rp 448,033,209.50
- - - 10.66 Rp 15,755,071.40 0.07 97.48 TAMBAH OK

- - - 433.52 Rp 7,607,363.56 0.03 99.67 TAMBAH OK
- - - 430.48 Rp 7,727,972.58 0.03 97.89 TAMBAH OK
- - - 71.04 Rp 12,043,292.80 0.05 104.69 TAMBAH OK
- - - 390.37 Rp 610,744,742.42 2.59 97.35 TAMBAH OK

- - - 2,618.00 Rp 663,200,661.20 2.81 97.78 TETAP OK
60.00 6,310,722.00 0.03 2,558.00 Rp 269,047,114.60 1.14 100.85 KURANG OK
3,773.18 66,210,836.89 0.28 2,325.00 Rp 40,798,518.75 0.17 99.67 KURANG OK
1.42 2,220,078.06 0.01 2.83 Rp 4,419,817.14 0.02 97.35 KURANG OK

244.48 4,290,117.34 0.02 486.73 Rp 8,540,931.29 0.04 100.04 KURANG OK
22.07 4,388,267.89 0.02 43.93 Rp 8,736,333.19 0.04 116.98 KURANG TIMPANG
- - - 44.67 Rp 69,893,991.71 0.30 97.35 TAMBAH OK

- - - 309.60 Rp 78,429,887.27 0.33 97.78 TAMBAH OK
- - - 309.60 Rp 32,563,725.20 0.14 100.85 TAMBAH OK
- - - 81.28 Rp 1,426,316.22 0.01 99.67 TETAP OK
0.70 1,088,917.78 0.00 2.41 Rp 3,768,969.73 0.02 97.35 KURANG OK

119.92 2,104,243.60 0.01 415.05 Rp 7,283,222.47 0.03 100.04 KURANG OK
40
PERSENTAS
KET
I TERHADAP
HPS (%)
11 14 = 11 x 13
- - - 3.26 Rp 5,106,648.91 0.02 97.35 TETAP OK

- - - 262.50 Rp 4,606,340.65 0.02 100.04 TETAP OK
- - - 31.05 Rp 6,174,654.75 0.03 116.98 TETAP TIMPANG
0.24 360,758.02 0.00 3.48 Rp 5,145,237.28 0.02 97.48 KURANG OK

66.19 1,161,440.65 0.00 943.98 Rp 16,564,809.27 0.07 100.04 KURANG OK
12.18 218,628.23 0.00 173.69 Rp 3,118,140.38 0.01 97.89 KURANG OK
4.88 827,298.27 0.00 69.60 Rp 11,799,172.00 0.05 104.69 KURANG OK
- - - 2.43 Rp 3,595,752.03 0.02 97.48 TETAP OK

- - - 483.62 Rp 8,486,499.70 0.04 99.67 TETAP OK
- - - 119.83 Rp 2,151,121.63 0.01 97.89 TETAP OK
- - - 24.32 Rp 4,122,929.07 0.02 104.69 TETAP OK
- - - 11.61 Rp 17,161,140.55 0.07 97.48 TETAP OK

- - - 314.86 Rp 5,525,064.91 0.02 100.04 TETAP OK
- - - 147.53 Rp 2,648,528.13 0.01 97.89 TETAP OK
- - - 48.64 Rp 8,473,250.13 0.04 104.67 TETAP OK
- - - 4.95 Rp 7,321,613.51 0.03 97.48 TETAP OK

- - - 659.70 Rp 11,576,326.48 0.05 100.04 TETAP OK
- - - 121.39 Rp 2,179,114.20 0.01 97.89 TETAP OK
- - - 48.64 Rp 8,245,858.13 0.03 104.69 TETAP OK
- - - 85.68 Rp 126,679,290.32 0.54 97.48 TETAP OK

- - - 211.29 Rp 3,878,434.79 0.02 100.10 TETAP OK
- - - 489.39 Rp 8,785,587.37 0.04 97.89 TETAP OK
- - - 571.20 Rp 96,834,584.00 0.41 104.69 TETAP OK
- - - 21.87 Rp 32,329,610.55 0.14 97.48 TAMBAH OK

- - - 121.32 Rp 2,227,069.98 0.01 100.10 TAMBAH OK
- - - 177.89 Rp 3,193,528.26 0.01 97.89 TAMBAH OK
- - - 218.66 Rp 37,069,489.19 0.16 104.69 TAMBAH OK
Rp 91,333,693.84 Rp 2,294,437,577.87
- - - 4,346.00 Rp 1,119,377,490.00 4.74 102.06 TETAP OK

- - - 4,346.00 Rp 1,271,639,600.00 5.39 102.19 TETAP OK
- - - 4,346.00 Rp 655,707,096.00 2.78 98.39 TETAP OK
- - - 417.00 Rp 24,632,190.00 0.10 96.67 TETAP OK
Rp - Rp 3,071,356,376.00
0.58 396,002.75 0.00 - Rp - - 81.38 DIHILANGKAN OK

5.34 8,354,627.81 0.04 - Rp - - 97.35 DIHILANGKAN OK
3,794.78 131,071,701.20 0.56 - Rp - - 100.74 DIHILANGKAN OK
- - - 36.00 Rp 18,000,000.00 0.08 90.91 TETAP OK

- - - 2,707.03 Rp 93,500,931.33 0.40 100.74 TAMBAH OK
150.12 5,185,029.67 0.02 2,272.08 Rp 78,477,758.33 0.33 100.74 KURANG OK
- - - 2,765.53 Rp 95,521,233.50 0.40 100.74 TAMBAH OK
- - - 2,690.39 Rp 168,638,371.69 0.71 99.45 TETAP OK
Rp 209,967,715.35 Rp 454,138,294.86
Rp 407,144,231.25 Rp 6,293,554,697.60
41
PERSENTAS
KET
I TERHADAP
HPS (%)
11 14 = 11 x 13
505.76 82,897,844.09 0.35 2,156.14 Rp 353,406,598.49 1.50 99.17 KURANG OK

- - - 4,312.28 Rp 266,309,902.62 1.13 99.91 TAMBAH OK
671.66 23,300,794.36 0.10 4,312.28 Rp 149,598,314.17 0.63 99.86 KURANG OK
- - - 1,263.36 Rp 124,767,323.79 0.53 99.76 TAMBAH OK
- - - 3,918.09 Rp 127,337,860.00 0.54 108.33 TAMBAH OK
- - - 5.16 Rp 323,532.00 0.00 102.70 TETAP OK

- - - 12.90 Rp 11,975,650.50 0.05 98.79 TETAP OK
- - - 18.06 Rp 4,273,176.60 0.02 106.22 TETAP OK
- - - 4.51 Rp 1,452,580.80 0.01 90.88 TETAP OK
- - - 6.32 Rp 8,225,974.23 0.03 97.59 TETAP OK
- - - 30.96 Rp 1,911,971.95 0.01 99.91 TETAP OK
- - - 30.96 Rp 1,074,041.10 0.00 99.86 TETAP OK
- - - 18.97 Rp 1,189,419.00 0.01 102.70 TETAP OK

- - - 14.71 Rp 13,655,954.95 0.06 98.79 TETAP OK
- - - 1.00 Rp 18,500,000.00 0.08 83.33 TETAP OK
- - - 1.26 Rp 1,971,316.67 0.01 97.35 TETAP OK

- - - 93.73 Rp 1,644,797.28 0.01 100.04 TETAP OK
- - - 12.60 Rp 2,505,657.00 0.01 116.98 TETAP TIMPANG
1.00 400,000.00 0.00 - Rp - - 160.00 DIHILANGKAN TIMPANG
Rp 106,598,638.45 Rp 1,090,124,071.16
- - - 10.62 Rp 13,822,760.50 0.06 97.59 TETAP OK

- - - 6.85 Rp 8,915,810.68 0.04 97.59 TETAP OK
- - - 2,483.33 Rp 792,838,348.02 3.36 99.03 TAMBAH OK
5.36 1,828,492.51 0.01 290.39 Rp 99,100,335.49 0.42 100.70 KURANG OK
- - - 71.44 Rp 24,380,582.69 0.10 100.70 TAMBAH OK
5.62 1,521,540.37 0.01 42.00 Rp 11,374,384.21 0.05 99.37 KURANG OK

- - - 2.40 Rp 803,497.20 0.00 100.57 TETAP OK
21.87 951,220.26 0.00 1,007.94 Rp 43,839,641.01 0.19 98.96 KURANG OK
- - - 149.98 Rp 6,801,015.30 0.03 100.01 TAMBAH OK
- - - 230.61 Rp 77,205,032.83 0.33 100.57 TAMBAH OK
0.83 365,176.24 0.00 14.51 Rp 6,367,760.69 0.03 101.33 KURANG OK
- - - 231.20 Rp 78,900,236.80 0.33 100.70 TAMBAH OK
- - - 211.20 Rp 15,727,599.36 0.07 93.63 TETAP OK
Rp 4,666,429.38 Rp 1,180,077,004.76
- - - 2.00 Rp 52,190,136.24 0.22 97.99 TETAP OK
- - - 10.00 Rp 70,747,399.73 0.30 96.43 TETAP OK
- - - 2.00 Rp 14,533,799.45 0.06 95.82 TETAP OK
42
PERSENTAS
KET
I TERHADAP
HPS (%)
11 14 = 11 x 13
- - - 4.00 Rp 29,837,654.94 0.13 96.68 TETAP OK
- - - 1.00 Rp 5,280,290.25 0.02 95.90 TETAP OK
- - - 4.00 Rp 17,947,227.90 0.08 96.76 TETAP OK
- - - 7.00 Rp 25,343,119.59 0.11 95.85 TETAP OK
- - - 13.00 Rp 44,476,000.48 0.19 97.89 TETAP OK
43
PERSENTAS
KET
I TERHADAP
HPS (%)
11 14 = 11 x 13
- - - 4.00 Rp 7,989,171.94 0.03 97.24 TETAP OK
- - - 2.00 Rp 20,750,449.74 0.09 97.46 TETAP OK
- - - 4.00 Rp 36,899,065.37 0.16 96.95 TETAP OK
- - - 12.00 Rp 135,524,325.03 0.57 97.20 TETAP OK
- - - 4.00 Rp 19,723,637.16 0.08 96.93 TETAP OK
- - - 4.00 Rp 72,621,107.43 0.31 96.19 TETAP OK
- - - 7.00 Rp 29,822,283.71 0.13 96.12 TETAP OK
- - - 3.00 Rp 24,563,814.41 0.10 96.04 TETAP OK
- - - 4.00 Rp 32,751,752.55 0.14 96.04 TETAP OK
44
PERSENTAS
KET
I TERHADAP
HPS (%)
11 14 = 11 x 13
2.00 8,746,319.78 0.04 16.00 Rp 69,970,558.26 0.30 97.91 KURANG OK
- - - 4.00 Rp 16,685,296.26 0.07 97.91 TETAP OK
- - - 4.00 Rp 17,102,725.32 0.07 96.13 TETAP OK
- - - 2.00 Rp 7,501,009.90 0.03 96.05 TETAP OK
- - - 1.00 Rp 6,821,380.16 0.03 96.02 TETAP OK
- - - 6.00 Rp 13,797,586.33 0.06 98.63 TETAP OK
- - - 2.00 Rp 2,897,277.38 0.01 98.11 TETAP OK
- - - 126.00 Rp 138,600,000.00 0.59 110.00 TETAP TIMPANG
- - - 126.80 Rp 63,400,000.00 0.27 111.11 TETAP TIMPANG
45
PERSENTAS
KET
I TERHADAP
HPS (%)
11 14 = 11 x 13
Rp 84,826,319.78 Rp 977,777,069.54
- - - 2,519.87 Rp 270,450,087.49 1.15 101.99 TETAP OK

- - - 2,519.87 Rp 385,981,087.25 1.63 97.28 TETAP OK
- - - 1,486.40 Rp 153,873,614.40 0.65 105.91 TETAP OK
Rp - Rp 810,304,789.14
- - - 12.00 Rp 46,228,432.80 0.20 101.42 TETAP OK

- - - 12.00 Rp 7,886,340.00 0.03 100.18 TETAP OK
- - - 12.00 Rp 4,517,304.00 0.02 64.51 TETAP OK
- - - 12.00 Rp 4,586,340.00 0.02 93.69 TETAP OK
- - - 9.00 Rp 8,191,755.00 0.03 98.70 TETAP OK
- - - 4.00 Rp 13,518,780.00 0.06 89.77 TETAP OK
- - - 1.00 Rp 569,195.00 0.00 98.99 TETAP OK
- - - 10.40 Rp 9,360,000.00 0.04 90.00 TETAP OK
- - - 2.00 Rp 3,476,000.00 0.01 110.51 TETAP TIMPANG
- - - 3.00 Rp 1,716,000.00 0.01 109.42 TETAP OK
Rp - Rp 100,050,146.80
- - - 4,872.47 Rp 165,159,679.36 0.70 100.23 TETAP OK

- - - 390.47 Rp 17,197,860.68 0.07 97.97 TETAP OK
Rp - Rp 182,357,540.04
Rp 196,091,387.61 Rp 4,340,690,621.45
- - - 1,510.82 Rp 247,634,200.36 1.05 99.17 TETAP OK

- - - 3,212.19 Rp 198,372,648.08 0.84 99.91 TETAP OK
- - - 3,212.19 Rp 111,434,886.34 0.47 99.86 TETAP OK
- - - 994.56 Rp 98,221,084.68 0.42 99.76 TAMBAH OK
- - - 3,133.52 Rp 101,839,400.00 0.43 108.33 TAMBAH OK
Rp - Rp 757,502,219.46
- - - 2,306.81 Rp 736,481,387.84 3.12 99.03 TETAP OK

- - - 133.95 Rp 45,712,312.80 0.19 100.70 TETAP OK
- - - 35.30 Rp 9,559,557.70 0.04 99.37 TETAP OK
- - - 774.07 Rp 33,667,629.93 0.14 98.96 TETAP OK
- - - 121.43 Rp 5,506,382.77 0.02 100.01 TETAP OK
- - - 170.72 Rp 57,155,434.16 0.24 100.57 TETAP OK
- - - 246.71 Rp 35,143,948.05 0.15 99.75 TETAP OK
Rp - Rp 923,226,653.26
- - - 9.00 Rp 63,672,659.76 0.27 96.43 TETAP OK
- - - 6.00 Rp 21,722,673.93 0.09 95.85 TETAP OK
46
PERSENTAS
KET
I TERHADAP
HPS (%)
11 14 = 11 x 13
- - - 10.00 Rp 34,212,308.06 0.14 97.89 TETAP OK
- - - 4.00 Rp 7,989,171.94 0.03 97.24 TETAP OK
- - - 5.00 Rp 21,301,631.22 0.09 96.12 TETAP OK
- - - 4.00 Rp 32,751,752.55 0.14 96.04 TETAP OK
- - - 3.00 Rp 24,563,814.41 0.10 96.04 TETAP OK
- - - 18.00 Rp 78,716,878.04 0.33 97.91 TETAP OK
- - - 4.00 Rp 16,685,296.26 0.07 97.91 TETAP OK
- - - 4.00 Rp 13,968,716.73 0.06 96.13 TETAP OK
- - - 2.00 Rp 16,176,672.70 0.07 95.97 TETAP OK
- - - 2.00 Rp 12,588,929.83 0.05 97.47 TETAP OK
47
PERSENTAS
KET
I TERHADAP
HPS (%)
11 14 = 11 x 13
- - - 4.00 Rp 31,393,262.08 0.13 97.14 TETAP OK
- - - 12.00 Rp 118,787,461.36 0.50 97.33 TETAP OK
- - - 4.00 Rp 15,949,311.38 0.07 97.14 TETAP OK
- - - 10.00 Rp 22,995,977.22 0.10 98.63 TETAP OK
- - - 126.80 Rp 76,080,000.00 0.32 100.00 TETAP OK
- - - 126.80 Rp 63,400,000.00 0.27 111.11 TETAP TIMPANG
Rp - Rp 672,956,517.49
- - - 3,113.05 Rp 334,114,317.35 1.41 101.99 TETAP OK

- - - 3,113.05 Rp 476,841,433.75 2.02 97.28 TETAP OK
- - - 2,000.79 Rp 207,123,781.59 0.88 105.91 TETAP OK
Rp - Rp 1,018,079,532.69
- - - 10.00 Rp 38,523,694.00 0.16 101.42 TETAP OK

- - - 10.00 Rp 6,571,950.00 0.03 100.18 TETAP OK
- - - 10.00 Rp 3,764,420.00 0.02 64.51 TETAP OK
- - - 10.00 Rp 3,821,950.00 0.02 93.69 TETAP OK
- - - 6.00 Rp 5,461,170.00 0.02 98.70 TETAP OK
- - - 4.00 Rp 13,518,780.00 0.06 89.77 TETAP OK
- - - 7.70 Rp 11,550,000.00 0.05 100.00 TETAP OK
- - - 2.00 Rp 3,544,900.00 0.02 112.70 TETAP TIMPANG
Rp - Rp 86,756,864.00
- - - 2,817.94 Rp 95,518,303.21 0.40 100.23 TETAP OK

- - - 605.64 Rp 26,674,808.16 0.11 97.97 TETAP OK
48
PERSENTAS
KET
I TERHADAP
HPS (%)
11 14 = 11 x 13
- - - 125.10 Rp 6,213,917.16 0.03 87.24 TETAP OK
Rp - Rp 128,407,028.53
Rp - Rp 3,586,928,815.43
184.62 198,971,330.80 0.84 1,416.38 Rp 1,526,466,394.20 6.46 98.23 KURANG OK
- - - 366.13 Rp 394,587,454.25 1.67 98.23 TAMBAH OK
Rp 198,971,330.80 Rp 1,921,053,848.45
- - - 1.00 Rp 36,000,000.00 0.15 89.05 TETAP OK
Rp - Rp 36,000,000.00
Rp 198,971,330.80 Rp 1,957,053,848.45
Rp 395,062,718.41 Rp 9,884,673,285.32
- - - 414,000.00 Rp 439,875,000.00 1.86 100.00 TETAP OK

- - - 414,000.00 Rp 46,575,000.00 0.20 100.00 TETAP OK
- - - 2.00 Rp 20,000.00 0.00 100.00 TETAP OK
- - - 1.00 - - -
- - - 1.00 Rp 44,355,000.00 0.19 100.00 TETAP OK
- - - 1.00 Rp 84,435,000.00 0.36 100.00 TETAP OK
- - - 1.00 Rp 356,250,000.00 1.51 100.00 TETAP OK
Rp - Rp 971,510,000.00
- - - 1.00 Rp 44,355,000.00 0.19 100.00 TETAP OK

- - - 1.00 Rp 71,875,000.00 0.30 100.00 TETAP OK
- - - 1.00 Rp 212,500,000.00 0.90 100.00 TETAP OK
- - - 5.00 Rp 28,125,000.00 0.12 100.00 TETAP OK

Rp - Rp 356,855,000.00
- - - 2.00 Rp 1,875,000.00 0.01 100.00 TETAP OK

- - - 5.00 Rp 4,687,500.00 0.02 100.00 TETAP OK
- - - 4.00 Rp 3,750,000.00 0.02 100.00 TETAP OK
- - - 1.00 Rp 9,375,000.00 0.04 100.00 TETAP OK
- - - 1.00 Rp 3,125,000.00 0.01 100.00 TETAP OK
- - - 5.00 Rp 15,625,000.00 0.07 100.00 TETAP OK
- - - 1.00 Rp 4,375,000.00 0.02 100.00 TETAP OK
- - - 1.00 Rp 1,562,500.00 0.01 100.00 TETAP OK
Rp 44,375,000.00
- - - 16.00 Rp 6,204,000.00 0.03 101.06 TETAP OK

- - - 8.00 Rp 3,781,250.00 0.02 100.00 TETAP OK
- - - 16.00 Rp 6,204,000.00 0.03 101.06 TETAP OK
- - - 25.00 Rp 15,743,750.00 0.07 99.61 TETAP OK
- - - 16.00 Rp 994,400.00 0.00 129.14 TETAP TIMPANG
- - - 144.00 Rp 66,132,000.00 0.28 24.56 TETAP OK
- - - 148.00 Rp 67,969,000.00 0.29 39.05 TETAP OK
- - - 12.00 Rp 7,755,000.00 0.03 75.13 TETAP OK
- - - 12.00 Rp 7,821,000.00 0.03 89.71 TETAP OK
49
PERSENTAS
KET
I TERHADAP
HPS (%)
11 14 = 11 x 13
9.00 668,250.00 0.00 Rp - - 118.09 DIHILANGKAN TIMPANG
- - - 8.00 Rp 3,674,000.00 0.02 39.05 TETAP OK

- - - 9.00 Rp 5,865,750.00 0.02 199.31 TETAP TIMPANG
- - - 10.00 Rp 742,500.00 0.00 118.09 TETAP TIMPANG
- - - 8.00 Rp 5,346,000.00 0.02 90.93 TETAP OK

- - - 9.00 Rp 2,153,250.00 0.01 98.51 TETAP OK
- - - 10.00 Rp 742,500.00 0.00 118.09 TETAP TIMPANG
Rp 4,148,650.00 Rp 201,128,400.00
- - - 1.00 Rp 260,639,500.00 1.10 106.77 TETAP OK

- - - 1.00 Rp 84,574,820.00 0.36 74.71 TETAP OK
- - - 1.00 Rp 19,492,000.00 0.08 102.94 TETAP OK
- - - 1.00 Rp 15,241,600.00 0.06 60.70 TETAP OK
- - - 1.00 Rp 17,825,500.00 0.08 93.57 TETAP OK
- - - 1.00 Rp 14,801,600.00 0.06 99.12 TETAP OK
- - - 1.00 Rp 13,543,200.00 0.06 106.81 TETAP OK
- - - 1.00 Rp 38,309,700.00 0.16 102.68 TETAP OK
- - - 1.00 Rp 27,065,500.00 0.11 109.46 TETAP OK
- - - 1.00 Rp 5,373,500.00 0.02 98.70 TETAP OK
Rp 2,892,923.00 Rp 496,866,920.00
- - - 279.00 Rp 89,921,700.00 0.38 102.52 TETAP OK

- - - 46.00 Rp 29,854,000.00 0.13 99.61 TETAP OK
- - - 5.00 Rp 990,550.00 0.00 94.06 TETAP OK
- - - 68.00 Rp 2,550,000.00 0.01 108.11 TETAP OK
- - - 82.00 Rp 19,212,600.00 0.08 95.20 TETAP OK

- - - 30.00 Rp 6,534,000.00 0.03 94.85 TETAP OK
- - - 154.00 Rp 132,132,000.00 0.56 92.27 TETAP OK
- - - 5.00 Rp 2,640,000.00 0.01 95.57 TETAP OK
- - - 4.00 Rp 4,369,200.00 0.02 96.56 TETAP OK
- - - 4.00 Rp 827,200.00 0.00 95.41 TETAP OK
- - - 46.00 Rp 1,576,696.00 0.01 99.35 TETAP OK

- - - 40.00 Rp 1,591,040.00 0.01 101.66 TETAP OK
- - - 21.00 Rp 636,636.00 0.00 104.09 TETAP OK
- - - 8.00 Rp 283,008.00 0.00 114.58 TETAP TIMPANG
- - - 5.00 Rp 2,117,500.00 0.01 96.80 TETAP OK
Rp - Rp 295,236,130.00
- - - 299.00 Rp 96,367,700.00 0.41 102.52 TETAP OK

- - - 52.00 Rp 33,748,000.00 0.14 99.61 TETAP OK
- - - 20.00 Rp 3,962,200.00 0.02 94.06 TETAP OK
- - - 58.00 Rp 13,589,400.00 0.06 95.20 TETAP OK

- - - 56.00 Rp 12,196,800.00 0.05 94.85 TETAP OK
- - - 172.00 Rp 147,576,000.00 0.62 92.27 TETAP OK
- - - 5.00 Rp 2,640,000.00 0.01 95.57 TETAP OK
- - - 4.00 Rp 4,369,200.00 0.02 96.56 TETAP OK
- - - 4.00 Rp 827,200.00 0.00 95.41 TETAP OK
- - - 52.00 Rp 1,782,352.00 0.01 99.35 TETAP OK

- - - 25.00 Rp 994,400.00 0.00 101.66 TETAP OK
- - - 23.00 Rp 697,268.00 0.00 104.09 TETAP OK
- - - 8.00 Rp 260,000.00 0.00 105.26 TETAP OK
- - - 20.00 Rp 8,470,000.00 0.04 96.80 TETAP OK
Rp - Rp 327,480,520.00
50
PERSENTAS
KET
I TERHADAP
HPS (%)
11 14 = 11 x 13
- - - - Rp - - DIHILANGKAN OK
Rp -

4.00 137,104.00 0.00 Rp - - 99.35 DIHILANGKAN OK
Rp 17,980,540.00 Rp -
Rp - Rp -
Rp 25,022,113.00 Rp 2,693,451,970.00
- - - 1.00 Rp 4,984,100.00 0.02 97.19 TETAP OK

- - - 1.00 Rp 319,300.00 0.00 216.29 TETAP TIMPANG
Rp 580,090,500.00 Rp 5,303,400.00

Rp 767,984,800.00 Rp -
Rp 1,348,075,300.00 Rp 5,303,400.00
- - - 132.00 Rp 35,574,000.00 0.15 93.01 TETAP OK

- - - 15.00 Rp 4,199,250.00 0.02 83.86 TETAP OK
- - - 14.00 Rp 5,143,600.00 0.02 87.26 TETAP OK
- - - 1.00 Rp 4,000,000.00 0.02 81.39 TETAP OK
- - - 1.00 Rp 1,250,000.00 0.01 101.73 TETAP OK
- - - 132.00 Rp 31,261,560.00 0.13 96.69 TETAP OK

- - - 28.00 Rp 7,546,000.00 0.03 93.01 TETAP OK
- - - 1.00 Rp 3,500,000.00 0.01 86.54 TETAP OK
- - - 1.00 Rp 1,000,000.00 0.00 98.90 TETAP OK
Rp - Rp 93,474,410.00
- - - 110.00 Rp 29,645,000.00 0.13 93.01 TETAP OK

- - - 15.00 Rp 4,199,250.00 0.02 83.86 TETAP OK
- - - 14.00 Rp 5,143,600.00 0.02 87.26 TETAP OK
- - - 1.00 Rp 3,800,000.00 0.02 88.84 TETAP OK
- - - 1.00 Rp 1,100,000.00 0.00 102.86 TETAP OK
51
PERSENTAS
KET
I TERHADAP
HPS (%)
11 14 = 11 x 13
- - - 110.00 Rp 26,051,300.00 0.11 96.69 TETAP OK

- - - 28.00 Rp 7,546,000.00 0.03 93.01 TETAP OK
- - - 1.00 Rp 3,300,000.00 0.01 94.13 TETAP OK
- - - 1.00 Rp 1,000,000.00 0.00 114.10 TETAP TIMPANG
Rp - Rp 81,785,150.00
Rp - Rp 175,259,560.00
- - - 1.00 Rp 10,626,000.00 0.04 105.60 TETAP OK

- - - 30.00 Rp 3,432,000.00 0.01 106.67 TETAP OK
- - - 1.00 Rp 2,000,000.00 0.01 103.23 TETAP OK
- - - 1.00 Rp 6,250,000.00 0.03 97.16 TETAP OK
- - - 1.00 Rp 410,000.00 0.00 93.71 TETAP OK
- - - 1.00 Rp 6,000,000.00 0.03 105.49 TETAP OK
- - - 1.00 Rp 3,000,000.00 0.01 96.00 TETAP OK
- - - 1.00 Rp 50,000.00 0.00 11.43 TETAP OK
Rp - Rp 31,768,000.00

- - - 1.00 Rp 625,625.00 0.00 100.00 TETAP OK
- - - 35.00 Rp 1,400,000.00 0.01 83.12 TETAP OK
- - - 35.00 Rp 2,100,000.00 0.01 82.40 TETAP OK

Rp 84,450,000.00 Rp 4,125,625.00

- - - 30.00 Rp 14,250,000.00 0.06 103.26 TETAP OK
- - - 48.00 Rp 22,800,000.00 0.10 103.26 TETAP OK
- - - 4.00 Rp 3,000,000.00 0.01 28.75 TETAP OK
- - - 4.00 Rp 3,000,000.00 0.01 28.75 TETAP OK
- - - 4.00 Rp 3,000,000.00 0.01 28.75 TETAP OK
- - - 4.00 Rp 4,000,000.00 0.02 142.50 TETAP TIMPANG
Rp 94,758,000.00 Rp 50,050,000.00

52
PERSENTAS
KET
I TERHADAP
HPS (%)
11 14 = 11 x 13
- - - 32.00 Rp 15,200,000.00 0.06 103.26 TETAP OK
- - - 38.00 Rp 18,050,000.00 0.08 103.26 TETAP OK
- - - 4.00 Rp 3,000,000.00 0.01 28.75 TETAP OK
- - - 4.00 Rp 3,000,000.00 0.01 28.75 TETAP OK
- - - 4.00 Rp 3,000,000.00 0.01 28.75 TETAP OK
- - - 4.00 Rp 4,000,000.00 0.02 142.50 TETAP TIMPANG
Rp 74,000,000.00 Rp 46,250,000.00
Rp 253,208,000.00 Rp 100,425,625.00

- - - 1.00 Rp 650,000.00 0.00 95.94 TETAP OK
Rp 275,280,000.00 Rp 650,000.00
- - - 100.00 Rp 5,500,000.00 0.02 156.03 TETAP TIMPANG

- - - 8.00 Rp 480,000.00 0.00 78.05 TETAP OK
- - - 12.00 Rp 720,000.00 0.00 97.36 TETAP OK
Rp - Rp 6,700,000.00

- - - 45.00 Rp 36,900,000.00 0.16 97.80 TETAP OK
Rp 13,210,000.00 Rp 36,900,000.00

- - - 34.00 Rp 27,880,000.00 0.12 97.80 TETAP OK
Rp 10,010,000.00 Rp 27,880,000.00
Rp 298,500,000.00 Rp 72,130,000.00

- - - 1.00 Rp 550,000.00 0.00 92.74 TETAP OK
- - - 1.00 Rp 750,000.00 0.00 119.88 TETAP TIMPANG

Rp 45,400,000.00 Rp 1,300,000.00
53
PERSENTAS
KET
I TERHADAP
HPS (%)
11 14 = 11 x 13

- - - 38.00 Rp 24,700,000.00 0.10 98.48 TETAP OK
- - - 21.00 Rp 12,600,000.00 0.05 90.90 TETAP OK
Rp 56,190,000.00 Rp 37,300,000.00

- - - 34.00 Rp 22,100,000.00 0.09 98.48 TETAP OK
- - - 17.00 Rp 10,200,000.00 0.04 90.90 TETAP OK
Rp 45,670,000.00 Rp 32,300,000.00
- - - 8.00 Rp 136,000.00 0.00 109.24 TETAP OK

- - - 12.00 Rp 204,000.00 0.00 109.24 TETAP OK
Rp - Rp 340,000.00
Rp 147,260,000.00 Rp 71,240,000.00

- - - 2.00 Rp 1,200,000.00 0.01 88.56 TETAP OK
Rp 48,900,000.00 Rp 1,200,000.00

- - - 15.00 Rp 10,650,000.00 0.05 112.21 TETAP TIMPANG
- - - 15.00 Rp 9,150,000.00 0.04 97.50 TETAP OK
Rp 21,900,000.00 Rp 19,800,000.00

- - - 12.00 Rp 8,520,000.00 0.04 112.21 TETAP TIMPANG
- - - 12.00 Rp 7,320,000.00 0.03 97.50 TETAP OK
Rp 17,520,000.00 Rp 15,840,000.00
Rp 88,320,000.00 Rp 36,840,000.00

54
PERSENTAS
KET
I TERHADAP
HPS (%)
11 14 = 11 x 13
- - - 1.00 Rp 610,000.00 0.00 97.50 TETAP OK
Rp 67,390,000.00 Rp 610,000.00
- - - 8.00 Rp 400,000.00 0.00 115.11 TETAP TIMPANG

- - - 12.00 Rp 600,000.00 0.00 115.11 TETAP TIMPANG
Rp - Rp 1,000,000.00

- - - 36.00 Rp 7,020,000.00 0.03 91.76 TETAP OK
Rp 11,250,000.00 Rp 7,020,000.00

- - - 34.00 Rp 6,630,000.00 0.03 91.76 TETAP OK
Rp 10,650,000.00 Rp 6,630,000.00
Rp 89,290,000.00 Rp 15,260,000.00
-


-
55
PERSENTAS
KET
I TERHADAP
HPS (%)
11 14 = 11 x 13
Rp 520,840,000.00 Rp -

Rp 217,534,250.00 Rp -

- - -
- - - 6.00 Rp 3,840,000.00 0.02 98.08 TAMBAH OK
Rp 72,040,000.00 Rp 3,840,000.00


- - - 6.00 Rp 3,840,000.00 0.02 98.08 TAMBAH OK
- - -
Rp 57,310,000.00 Rp 3,840,000.00
Rp 867,724,250.00 Rp 7,680,000.00
- - - 1.00 Rp 1,188,000.00 0.01 109.76 TETAP OK

- - - 1.00 Rp 450,000.00 0.00 90.41 TETAP OK
- - - 4.00 Rp 694,531.20 0.00 110.37 TETAP TIMPANG
- - - 2.00 Rp 18,200,000.00 0.08 97.07 TETAP OK
- - - 1.00 Rp 5,600,000.00 0.02 59.73 TETAP OK
- - - 2.00 Rp 650,000.00 0.00 98.56 TETAP OK
- - - 5.00 Rp 3,740,000.00 0.02 221.75 TETAP TIMPANG
- - - 2.00 Rp 710,000.00 0.00 97.29 TETAP OK
- - - 2.00 Rp 900,000.00 0.00 88.84 TETAP OK
- - - 4.00 Rp 1,000,000.00 0.00 98.47 TETAP OK
- - - 1.00 Rp 1,100,000.00 0.00 97.78 TETAP OK
- - - 28.00 Rp 1,701,638.40 0.01 117.29 TETAP TIMPANG
- - - 24.00 Rp 1,458,547.20 0.01 117.29 TETAP TIMPANG
- - - 1.00 Rp 1,750,000.00 0.01 61.37 TETAP OK
- - - 1.00 Rp 500,000.00 0.00 175.34 TETAP TIMPANG
- - - 3.00 Rp 18,000,000.00 0.08 101.05 TAMBAH OK

- - - 2.00 Rp 2,376,000.00 0.01 109.76 TETAP OK
- - - 2.00 Rp 1,760,000.00 0.01 125.48 TETAP TIMPANG
- - - 4.00 Rp 2,992,000.00 0.01 221.75 TETAP TIMPANG
- - - 2.00 Rp 500,000.00 0.00 100.70 TETAP OK
- - - 1.00 Rp 1,510,000.00 0.01 100.67 TETAP OK
56
PERSENTAS
KET
I TERHADAP
HPS (%)
11 14 = 11 x 13
- - - 15.00 Rp 2,604,492.00 0.01 110.37 TETAP TIMPANG
- - - 2.00 Rp 302,715.60 0.00 145.80 TETAP TIMPANG
- - - 1.00 Rp 600,000.00 0.00 93.48 TETAP OK
- - - 1.00 Rp 250,000.00 0.00 389.51 TETAP TIMPANG
- - - 1.00 Rp 1,188,000.00 0.01 109.76 TETAP OK

- - - 4.00 Rp 694,531.20 0.00 110.37 TETAP TIMPANG
- - - 6.00 Rp 1,041,796.80 0.00 110.37 TETAP TIMPANG
- - - 3.50 Rp 529,752.30 0.00 145.80 TETAP TIMPANG
- - - 18.00 Rp 1,093,910.40 0.00 117.29 TETAP TIMPANG
- - - 95.00 Rp 3,234,066.00 0.01 96.49 TETAP OK
- - - 1.00 Rp 750,000.00 0.00 48.23 TETAP OK
- - - 1.00 Rp 250,000.00 0.00 160.75 TETAP TIMPANG
- - - 1.00 Rp 1,188,000.00 0.01 109.76 TETAP OK

- - - 4.00 Rp 694,531.20 0.00 110.37 TETAP TIMPANG
- - - 3.00 Rp 520,898.40 0.00 110.37 TETAP TIMPANG
- - - 3.00 Rp 454,073.40 0.00 145.80 TETAP TIMPANG
- - - 7.00 Rp 425,409.60 0.00 117.29 TETAP TIMPANG
- - - 81.00 Rp 2,757,466.80 0.01 96.49 TETAP OK
- - - 1.00 Rp 750,000.00 0.00 64.75 TETAP OK
- - - 1.00 Rp 250,000.00 0.00 215.84 TETAP TIMPANG
- - - 36.00 Rp 2,187,820.80 0.01 117.29 TETAP TIMPANG

- - - 24.00 Rp 817,027.20 0.00 96.49 TETAP OK
- - - 1.00 Rp 500,000.00 0.00 73.75 TETAP OK
- - - 1.00 Rp 250,000.00 0.00 368.73 TETAP TIMPANG
- - - 54.00 Rp 8,173,321.20 0.03 209.67 TETAP TIMPANG

- - - 135.00 Rp 8,204,328.00 0.03 117.29 TETAP TIMPANG
- - - 1.00 Rp 2,500,000.00 0.01 91.80 TETAP OK
- - - 1.00 Rp 250,000.00 0.00 91.80 TETAP OK
- - - 1.00 Rp 1,188,000.00 0.01 109.76 TETAP OK

- - - 4.00 Rp 694,531.20 0.00 110.37 TETAP TIMPANG
- - - 6.00 Rp 1,041,796.80 0.00 110.37 TETAP TIMPANG
- - - 3.50 Rp 529,752.30 0.00 145.80 TETAP TIMPANG
- - - 18.00 Rp 1,093,910.40 0.00 117.29 TETAP TIMPANG
- - - 95.00 Rp 3,234,066.00 0.01 96.49 TETAP OK
- - - 1.00 Rp 1,250,000.00 0.01 80.38 TETAP OK
- - - 1.00 Rp 250,000.00 0.00 160.75 TETAP TIMPANG
- - - 1.00 Rp 1,188,000.00 0.01 109.76 TETAP OK

- - - 4.00 Rp 694,531.20 0.00 110.37 TETAP TIMPANG
- - - 3.00 Rp 520,898.40 0.00 110.37 TETAP TIMPANG
- - - 3.00 Rp 454,073.40 0.00 145.80 TETAP TIMPANG
- - - 7.00 Rp 425,409.60 0.00 117.29 TETAP TIMPANG
- - - 81.00 Rp 2,757,466.80 0.01 96.49 TETAP OK
- - - 1.00 Rp 1,000,000.00 0.00 86.34 TETAP OK
- - - 1.00 Rp 250,000.00 0.00 215.84 TETAP TIMPANG
- - - 36.00 Rp 2,187,820.80 0.01 117.29 TETAP TIMPANG

- - - 24.00 Rp 817,027.20 0.00 96.49 TETAP OK
- - - 1.00 Rp 750,000.00 0.00 110.62 TETAP TIMPANG
- - - 1.00 Rp 250,000.00 0.00 368.73 TETAP TIMPANG
Rp - Rp 129,820,141.80

- - - 21.00 Rp 714,898.80 0.00 80.81 TETAP OK
- - - 6.00 Rp 3,300,000.00 0.01 226.34 TETAP TIMPANG
- - - 3.00 Rp 900,000.00 0.00 95.43 TETAP OK
57
PERSENTAS
KET
I TERHADAP
HPS (%)
11 14 = 11 x 13
- - - 1.00 Rp 11,500,000.00 0.05 89.96 TETAP OK
- - - 1.00 Rp 1,250,000.00 0.01 97.78 TETAP OK
Rp 48,000,000.00 Rp 17,664,898.80

- - - 12.00 Rp 1,509,393.60 0.01 148.59 TETAP TIMPANG
- - - 1.00 Rp 250,000.00 0.00 98.44 TETAP OK
- - - 1.00 Rp 50,000.00 0.00 196.89 TETAP TIMPANG

- - - 1.00 Rp 230,000.00 0.00 101.38 TETAP OK
- - - 1.00 Rp 300,000.00 0.00 88.60 TETAP OK
- - - 1.00 Rp 50,000.00 0.00 147.67 TETAP TIMPANG
- - - 2.00 Rp 460,000.00 0.00 101.38 TETAP OK

- - - 1.00 Rp 20,500,000.00 0.09 96.04 TETAP OK
29.00 2,106,931.20 0.01 - Rp - - 214.71 DIHILANGKAN TIMPANG
- - - 1.00 Rp 2,000,000.00 0.01 161.90 TETAP TIMPANG
- - - 1.00 Rp 250,000.00 0.00 202.37 TETAP TIMPANG
- - - 2.00 Rp 460,000.00 0.00 101.38 TETAP OK

- - - 1.00 Rp 20,500,000.00 0.09 96.04 TETAP OK
- - - 1.00 Rp 1,250,000.00 0.01 230.11 TETAP TIMPANG
- - - 1.00 Rp 250,000.00 0.00 460.21 TETAP TIMPANG
- - - 2.00 Rp 460,000.00 0.00 101.38 TETAP OK

- - - 2.00 Rp 230,000.00 0.00 83.15 TETAP OK
- - - 1.00 Rp 1,250,000.00 0.01 160.78 TETAP TIMPANG
- - - 1.00 Rp 250,000.00 0.00 321.55 TETAP TIMPANG
- - - 2.00 Rp 460,000.00 0.00 101.38 TETAP OK

- - - 1.00 Rp 350,000.00 0.00 73.55 TETAP OK
- - - 1.00 Rp 250,000.00 0.00 525.35 TETAP TIMPANG
Rp 43,008,132.00 Rp 78,226,912.80
- - - 1.00 Rp 330,000.00 0.00 105.60 TETAP OK

- - - 1.00 Rp 100,000.00 0.00 69.54 TETAP OK
- - - 1.00 Rp 50,000.00 0.00 347.68 TETAP TIMPANG
- - - 2.00 Rp 660,000.00 0.00 105.60 TETAP OK

- - - 1.00 Rp 100,000.00 0.00 78.81 TETAP OK
- - - 1.00 Rp 50,000.00 0.00 394.04 TETAP TIMPANG
58
PERSENTAS
KET
I TERHADAP
HPS (%)
11 14 = 11 x 13
- - - 6.00 Rp 1,980,000.00 0.01 105.60 TETAP OK

- - - 8.00 Rp 1,006,262.40 0.00 148.59 TETAP TIMPANG
- - - 1.00 Rp 350,000.00 0.00 80.00 TETAP OK
- - - 1.00 Rp 50,000.00 0.00 114.29 TETAP TIMPANG
- - - 6.00 Rp 1,980,000.00 0.01 105.60 TETAP OK

- - - 8.00 Rp 1,006,262.40 0.00 148.59 TETAP TIMPANG
- - - 1.00 Rp 350,000.00 0.00 83.22 TETAP OK
- - - 1.00 Rp 50,000.00 0.00 118.88 TETAP TIMPANG
- - - 6.00 Rp 1,980,000.00 0.01 105.60 TETAP OK

27.00 1,961,625.60 0.01 1.00 Rp 72,652.80 0.00 214.71 KURANG TIMPANG
- - - 1.00 Rp 250,000.00 0.00 99.59 TETAP OK
- - - 1.00 Rp 50,000.00 0.00 199.17 TETAP TIMPANG
- - - 6.00 Rp 1,980,000.00 0.01 105.60 TETAP OK

- - - 8.00 Rp 1,006,262.40 0.00 148.59 TETAP TIMPANG
- - - 1.00 Rp 115,000.00 0.00 83.15 TETAP OK
- - - 1.00 Rp 350,000.00 0.00 78.52 TETAP OK
- - - 1.00 Rp 50,000.00 0.00 112.18 TETAP TIMPANG
- - - 6.00 Rp 1,980,000.00 0.01 105.60 TETAP OK

- - - 1.00 Rp 250,000.00 0.00 99.49 TETAP OK
- - - 1.00 Rp 50,000.00 0.00 198.98 TETAP TIMPANG
- - - 6.00 Rp 1,980,000.00 0.01 105.60 TETAP OK

- - - 1.00 Rp 250,000.00 0.00 99.49 TETAP OK
- - - 1.00 Rp 50,000.00 0.00 198.98 TETAP TIMPANG
Rp 12,714,240.00 Rp 37,965,223.60

- - - 1.00 Rp 250,000.00 0.00 91.75 TETAP OK
- - - 1.00 Rp 50,000.00 0.00 183.50 TETAP TIMPANG

- - - 1.00 Rp 275,000.00 0.00 89.77 TETAP OK
- - - 1.00 Rp 50,000.00 0.00 163.22 TETAP TIMPANG

- - - 1.00 Rp 550,000.00 0.00 101.14 TETAP OK
- - - 1.00 Rp 50,000.00 0.00 91.95 TETAP OK
59
PERSENTAS
KET
I TERHADAP
HPS (%)
11 14 = 11 x 13
- - - 1.00 Rp 190,000.00 0.00 90.01 TETAP OK
- - - 1.00 Rp 400,000.00 0.00 120.59 TETAP TIMPANG
- - - 1.00 Rp 50,000.00 0.00 150.73 TETAP TIMPANG
Rp 12,880,632.60 Rp 21,989,825.60
Rp 116,603,004.60 Rp 285,667,002.60
Rp 3,234,002,667.60 Rp 3,495,025,557.60

Rp 3,481,104.00 Rp -

Rp 5,232,440.40 Rp -

Rp 44,683,422.11 Rp -







60
PERSENTAS
KET
I TERHADAP
HPS (%)
11 14 = 11 x 13



Rp 88,322,020.28 Rp -

Rp 5,494,913.48 Rp -
Rp 60,000,000.00 Rp -

Rp 15,883,847.03 Rp -

Rp 7,092,524.80 Rp -

3.27 1,053,845.76 0.00 0.82 Rp 263,461.44 0.00 90.88 KURANG OK
1.63 2,124,175.62 0.01 0.41 Rp 531,043.91 0.00 97.59 KURANG OK
6.55 10,250,846.70 0.04 1.64 Rp 2,562,711.68 0.01 97.35 KURANG OK

861.27 15,113,399.65 0.06 215.32 Rp 3,778,349.91 0.02 99.67 KURANG OK
10.48 1,718,271.43 0.01 2.62 Rp 429,567.86 0.00 99.17 KURANG OK
13.16 20,589,307.48 0.09 3.29 Rp 5,147,326.87 0.02 97.35 KURANG OK

1,729.91 30,355,973.65 0.13 432.48 Rp 7,588,993.41 0.03 99.67 KURANG OK
61
PERSENTAS
KET
I TERHADAP
HPS (%)
11 14 = 11 x 13
0.53 826,075.56 0.00 0.13 Rp 206,518.89 0.00 97.35 KURANG OK

52.50 921,231.88 0.00 13.12 Rp 230,307.97 0.00 99.67 KURANG OK
35.87 629,391.35 0.00 8.97 Rp 157,347.84 0.00 100.04 KURANG OK
2.11 446,131.84 0.00 0.53 Rp 111,532.96 0.00 111.46 KURANG TIMPANG
3.46 5,407,040.02 0.02 0.86 Rp 1,351,760.00 0.01 97.35 KURANG OK

61.15 1,073,116.16 0.00 15.29 Rp 268,279.04 0.00 100.04 KURANG OK
87.68 22,297,813.12 0.09 21.92 Rp 5,574,453.28 0.02 98.95 KURANG OK
0.80 1,200,000.00 0.01 0.20 Rp 300,000.00 0.00 100.00 KURANG OK
87.68 8,186,024.00 0.03 21.92 Rp 2,046,506.00 0.01 100.18 KURANG OK
Rp 170,666,561.21 Rp 42,666,640.30
Rp 400,856,833.32 Rp 42,666,640.30
- - -
- - - 2,057.15 Rp 64,287,994.65 0.27 Item Baru OK

- - - 1,522.90 Rp 47,592,147.90 0.20 Item Baru OK
- - - 2,057.15 Rp 128,945,967.73 0.55 99.45 Item Baru OK

- - - 1,522.90 Rp 95,458,189.37 0.40 99.45 Item Baru OK
Rp - Rp 336,284,299.64
- - - 36.1905 Rp 20,700,329.05 0.09 Item Baru OK

Rp - Rp 20,700,329.05
- - - 1.68 Rp 2,628,422.23 0.01 97.35 Item Baru OK

- - - 204.12 Rp 3,578,889.83 0.02 101.40 Item Baru OK
- - - 165.64 Rp 2,905,488.37 0.01 100.04 Item Baru OK
- - - 33.60 Rp 5,440,758.40 0.02 104.69 Item Baru OK
- - - 4.80 Rp 7,509,777.80 0.03 97.35 Item Baru OK

- - - 674.84 Rp 11,832,248.01 0.05 101.40 Item Baru OK
- - - 375.90 Rp 6,593,556.20 0.03 100.04 Item Baru OK
- - - 25.20 Rp 4,283,848.80 0.02 116.98 Item Baru TIMPANG
- - - 4.84 Rp 7,156,019.67 0.03 97.48 Item Baru OK

- - - 60.40 Rp 1,107,576.88 0.00 100.10 Item Baru OK
- - - 95.44 Rp 1,713,355.54 0.01 97.89 Item Baru OK
- - - 60.50 Rp 10,069,458.67 0.04 104.67 Item Baru OK
- - - 1,251.55 Rp 42,911,894.85 0.18 100.74 Item Baru OK
- - - 2,614.31 Rp 89,636,885.07 0.38 100.74 Item Baru OK
- - - 156.00 Rp 11,700,000.00 0.05 93.75 Item Baru OK
- - - 64.00 Rp 32,000,000.00 0.14 90.91 Item Baru OK
- - - 120.30 Rp 7,540,626.56 0.03 99.45 Item Baru OK
Rp - Rp 248,608,806.87
- - - 2,021.97 Rp 69,327,266.34 0.29 100.74 Item Baru OK

- - - 1,160.96 Rp 39,805,994.16 0.17 100.74 Item Baru OK
- - - 18,416.93 Rp 759,597,219.61 3.22 Item Baru OK
- - - 107,816.00 Rp 321,399,496.00 1.36 Item Baru OK
- - - 8,888.00 Rp 26,495,128.00 0.11 Item Baru OK

- - - 101.02 Rp 4,166,381.91 0.02 Item Baru OK
- - - 2,325.00 Rp 40,798,518.75 0.17 99.67 Item Baru OK
- - - 8,219.79 Rp 144,182,158.69 0.61 Item Baru OK
- - - 64.00 Rp 32,000,000.00 0.14 90.91 Item Baru OK
- - - 349.28 Rp 22,013,468.25 0.09 99.45 Item Baru OK
62
PERSENTAS
KET
I TERHADAP
HPS (%)
11 14 = 11 x 13
Rp - Rp 1,459,785,631.71
- - - 2,668.33 Rp 91,489,145.00 0.39 100.74 Item Baru OK

- - - 1,019.58 Rp 34,958,263.27 0.15 100.74 Item Baru OK
- - - - Rp - - 93.75 DIHILANGKAN OK
- - - 22.00 Rp 11,000,000.00 0.05 90.91 Item Baru OK
- - - 1.08 Rp 1,596,797.78 0.01 Item Baru OK

- - - 13.48 Rp 247,145.25 0.00 100.10 Item Baru OK
- - - 21.30 Rp 382,319.00 0.00 97.89 Item Baru OK
- - - 13.50 Rp 2,186,019.00 0.01 104.69 Item Baru OK
- - - Rp - - 100.04 DIHILANGKAN OK
- - - Rp - - 116.98 DIHILANGKAN TIMPANG
- - - 142.56 Rp 8,985,007.94 0.04 99.45 Item Baru OK
Rp - Rp 150,844,697.25
- - - 1,849.30 Rp 63,406,949.10 0.27 100.74 Item Baru OK

- - - 2,725.50 Rp 112,411,884.75 0.48 Item Baru OK
- - - 50,320.00 Rp 150,003,920.00 0.64 Item Baru OK
- - - 8.00 Rp 4,000,000.00 0.02 90.91 Item Baru OK
- - - 795.09 Rp 27,261,353.69 0.12 100.74 Item Baru OK
- - - 43.20 Rp 2,722,729.68 0.01 99.45 Item Baru OK
Rp - Rp 359,806,837.22
- - - 1.00 Rp 100,000,000.00 0.42 Item Baru OK

Rp - Rp 100,000,000.00
- - - 1.00 Rp 20,000,000.00 0.08 Item Baru OK

Rp - Rp 20,000,000.00
- - - 29.00 Rp 360,565,700.00 1.53 Item Baru OK

- - - - Rp - - 119.20 DIHILANGKAN TIMPANG
- - - - Rp - - #DIV/0! DIHILANGKAN #DIV/0!
Rp - Rp 374,616,200.00
- - - 26.00 Rp 323,265,800.00 1.37 Item Baru OK

- - - Rp - - DIHILANGKAN OK
- - - 26.00 Rp 13,676,000.00 0.06 109.79 Item Baru OK
Rp - Rp 13,676,000.00
Rp - Rp 388,292,200.00
- - - 114.00 Rp 58,555,530.00 0.25 #DIV/0! Item Baru #DIV/0!

- - - 8.00 Rp 3,114,595.18 0.01 102.74 Item Baru OK
- - - 1.00 Rp 1,235,346.88 0.01 161.90 DIADAKAN TIMPANG
- - - 1.00 Rp 123,534.69 0.00 202.37 DIADAKAN TIMPANG
Rp - Rp 71,832,606.74
63
PERSENTAS
KET
I TERHADAP
HPS (%)
11 14 = 11 x 13
- - - 136.80 Rp 147,432,780.00 0.62 98.23 DIADAKAN OK
- - - 171.00 Rp 184,290,975.00 0.78 98.23 DIADAKAN OK
- - - 39.04 Rp 64,619,984.00 0.27 DIADAKAN OK
Rp - Rp 396,343,739.00
- - - 14.00 Rp 5,450,541.56 0.02 Item Baru OK

- - - 1.00 Rp 1,235,346.88 0.01 161.90 DIADAKAN TIMPANG
- - - 1.00 Rp 123,534.69 0.00 202.37 DIADAKAN TIMPANG
Rp - Rp 14,495,643.12
- - - 6.00 Rp 1,886,250.00 0.01 102.52 DIADAKAN OK
- - - 4.00 Rp 2,000,000.00 0.01 #DIV/0! DIADAKAN #DIV/0!
- - - 2.00 Rp 78,250.00 0.00 101.66 DIADAKAN OK

Rp - Rp 3,964,500.00
- - - 3.00 Rp 943,125.00 0.00 102.52 DIADAKAN OK
- - - 1.00 Rp 29,125.00 0.00 104.09 DIADAKAN OK

Rp - Rp 2,672,250.00

- - - 1.00 Rp 3,800,000.00 0.02 88.84 DIADAKAN OK
- - - 1.00 Rp 1,100,000.00 0.00 102.86 DIADAKAN OK
Rp - Rp 25,690,000.00
Rp - Rp 3,599,321,540.59
Rp 23,563,420,860.44
Rp 23,563,420,860.44
Rp 2,356,342,086.04
Rp 25,919,762,946.48
Rp 25,919,700,000.00
Seba, Oktober 2021

Dibuat Oleh,
Konsultan Pengawas PT. TANJONG HARAPAN
PT KONINDO PANORAMA KONSULTAN
64
PERSENTAS
KET
I TERHADAP
HPS (%)
11 14 = 11 x 13
PURNOMO JULIYANTO, ST JIMI ANTONIUS HURU

65
REKAPITULASI

A SUB TOTAL-PEKERJAAN PERSIAPAN Rp 277,200,000.00 1.17
TOTAL-PEKERJAAN PERSIAPAN Rp 277,200,000.00
A. PEKERJAAN GALIAN DAN STRUKTUR PONDASI Rp 25,589,239.37 0.11
B. PEKERJAAN STRUKTUR LANTAI SATU Rp 428,463,428.00 1.81
C. PEKERJAAN STRUKTUR LANTAI DUA Rp 2,193,561,914.84 9.29
D. PEKERJAAN ATAP Rp 3,071,356,376.00 13.01
E. PEKERJAAN PERBAIKAN KONSTRUSI BAJA Rp 571,148,911.18 2.42

A. PEKERJAAN ARSITEK LANTAI SATU
1 PEKERJAAN DINDING, PASANGAN DAN PLESTERAN Rp 1,007,904,626.76 4.27
2 PEKERJAAN LANTAI DAN PELAPIS DINDING Rp 1,092,081,098.05 4.62
3 PEKERJAAN KUSEN DAN RAILLING Rp 1,062,603,389.33 4.50
4 PEKERJAAN PLAFOND Rp 810,304,789.14 3.43
5 PEKERJAAN CAT Rp 100,050,146.80 0.42
SUB TOTAL-PEKERJAAN ARSITEK LANTAI SATU Rp 4,255,301,590.12
B. PEKERJAAN ARSITEK LANTAI DUA
1 PEKERJAAN DINDING Rp 692,111,328.63 2.93
2 PEKERJAAN LANTAI DAN PELAPIS DINDING Rp 923,226,653.26 3.91
3 PEKERJAAN KUSEN DAN RAILLING Rp 672,956,517.49 2.85
4 PEKERJAAN PLAFOND Rp 1,018,079,532.69 4.31
6 PEKERJAAN CAT Rp 128,407,028.53 0.54
SUB TOTAL-PEKERJAAN ARSITEK LANTAI DUA Rp 3,521,537,924.59
C. PEKERJAAN FAÇADE
1 PEKERJAAN ALUMUNIUM COMPOSIT PANEL (ACP) Rp 2,119,885,075.00 8.98
2 PEKERJAAN SIGNAGE Rp 36,000,000.00 0.15
SUB TOTAL-PEKERJAAN FAÇADE Rp 2,155,885,075.00
TOTAL-PEKERJAAN ARSITEKTUR Rp 9,932,724,589.71

A. PEKERJAAAN LISTRIK
1 PENYAMBUNGAN DAYA BARU Rp 971,510,000.00 4.11
2 PEKERJAAAN TEGANGAN MENENGAH Rp 356,855,000.00 1.51
3 PEKERJAAAN GROUNDING Rp 44,375,000.00 0.19
5 PEKERJAAN PANEL Rp 499,759,843.00 2.12
6 INSTALASI LISTRIK LANTAI SATU Rp 295,236,130.00 1.25
7 INSTALASI LISTRIK LANTAI DUA Rp 327,480,520.00 1.39
8 INSTALASI LISTRIK RUANG POMPA Rp - -
9 INSTALASI LISTRIK RUANG GENSET Rp 17,980,540.00 0.08
10 INSTALASI LISTRIK LAY OUT Rp - -
SUB TOTAL-PEKERJAAAN LISTRIK Rp 2,718,474,083.00
B. PEKERJAAAN AIR CONDITIONING (AC)
SUB TOTAL-PEKERJAAAN AIR CONDITIONING (AC) Rp 1,353,378,700.00
C. PEKERJAAAN CABLE TRAY
SUB TOTAL-PEKERJAAAN CABLE TRAY Rp 175,259,560.00
D. PEKERJAAAN PENANGKAL PETIR Rp 31,768,000.00 0.13
SUB TOTAL-PEKERJAAAN PENANGKAL PETIR Rp 31,768,000.00
E. PEKERJAAAN FIRE ALARM
1 PERALATAN UTAMA Rp 88,575,625.00 0.38
SUB TOTAL-PEKERJAAAN FIRE ALARM Rp 353,633,625.00
F. PEKERJAAN TELEPON
2 PEKERJAAN PENGKABELAN Rp 6,700,000.00 0.03
SUB TOTAL-PEKERJAAN TELEPON Rp 370,630,000.00
G. PEKERJAAN DATA
4 PEKERJAAAN PENGKABELAN Rp 340,000.00 0.00
SUB TOTAL-PEKERJAAN DATA Rp 218,500,000.00
H. PEKERJAAN CCTV
1 PERALATAN UTAMA CCTV Rp 50,100,000.00 0.21
SUB TOTAL-PEKERJAAN CCTV Rp 125,160,000.00
I. PEKERJAAN SOUND SYSTEM
1 PERALATAN UTAMA SOUND SYSTEM Rp 68,000,000.00 0.29
SUB TOTAL-PEKERJAAN SOUND SYSTEM Rp 104,550,000.00
J. PEKERJAAN HYDRANT
1 RUANG POMPA Rp 520,840,000.00 2.21
2 LAY OUT Rp 217,534,250.00 0.92
SUB TOTAL-PEKERJAAN HYDRANT Rp 872,844,250.00
K. PEKERJAAN PLUMBING
1 PEKERJAAAN AIR BERSIH Rp 123,820,141.80 0.52
2 PEKERJAAAN AIR PANAS Rp 65,664,898.80 0.28
3 PEKERJAAAN AIR KOTOR Rp 107,398,936.80 0.45
4 PEKERJAAN AIR BEKAS Rp 33,514,645.60 0.14
5 PEKERJAAN PIPA VENTILASI Rp 15,472,160.60 0.07
6 PEKERJAAN AIR HUJAN Rp - -
SUB TOTAL-PEKERJAAN PLUMBING Rp 345,870,783.60
TOTAL-PEKERJAAN MEKANIKAL ELEKTRIKAL DAN PLUMBING Rp 6,670,069,001.60
V PEKERJAAAN RUMAH GENSET DAN GROUND TANK
1 PEKERJAAN PERSIAPAN Rp 3,481,104.00 0.01
2 PEKERJAAN TANAH Rp 5,232,440.40 0.02
3 PEKERJAAN PONDASI Rp 44,683,422.11 0.19
4 PEKERJAAN BETON Rp 88,322,020.28 0.37
5 PEKERJAAAN PLAFON Rp 5,494,913.48 0.02
6 PEKERJAAAN KUSEN Rp 60,000,000.00 0.25
7 PEKERJAAN PENGECATAN Rp 15,883,847.03 0.07
8 PEKERJAAN LAIN-LAIN Rp 7,092,524.80 0.03
9 PEKERJAAN GROUND TANK KAPASITAS 125 M3 Rp 213,333,201.52 0.90
TOTAL-PEKERJAAAN RUMAH GENSET DAN GROUND TANK Rp 443,523,473.62
E. PEKERJAAN SALURAN BETON DALAM BANGUNAN Rp - -
F. PENGUJIAN MATERIAL Rp - -
TOTAL-PEKERJAAN TAMBAHAN Rp -
TOTAL Rp 23,613,636,934.32 100.00
PPN 10% Rp 2,361,363,693.43

GRAND TOTAL Rp 25,975,000,627.75
DIBULATKAN Rp 25,975,000,000.00
TERBILANG : DUA PULUH LIMA MILYAR SEMBILAN RATUS TUJUH
PULUH LIMA JUTA RUPIAH
Disetujui Oleh, Diperiksa Oleh,

Pengguna Jasa Konsultan Pengawas
Dinas Pekerjaan Umum Dan Penataan Ruang PT KONINDO PANORAMA KONSULTAN
KRISTOFEL F. KANALOMI, ST PURNOMO JULIYANTO, ST

NIP : 19760816201001 1 020 Direktur
KAPITULASI
HANGE ORDER (CCO)

Rp - - Rp 2,028,377.67 0.01 Rp 275,171,622.33

Rp - Rp 2,028,377.67 Rp 275,171,622.33
Rp - - Rp - - Rp 25,589,239.37
Rp 189,431,921.84 0.80 Rp 74,190,630.71 0.31 Rp 543,704,719.13
Rp 340,963,389.35 1.44 Rp 91,333,693.84 0.39 Rp 2,443,191,610.35
Rp 27,462,512.22 0.12 Rp - - Rp 3,098,818,888.22
Rp 2,358,028,676.48 9.99 Rp 198,182,685.68 0.84 Rp 2,730,994,901.97
Rp 2,915,886,499.89 Rp 363,707,010.24 Rp 8,842,299,359.04
Rp 188,818,082.85 0.80 Rp 146,065,783.36 0.62 Rp 1,050,656,926.26

Rp 92,662,336.09 0.39 Rp 4,666,429.38 0.02 Rp 1,180,077,004.76
Rp - - Rp 84,826,319.78 0.36 Rp 977,777,069.54
Rp - - Rp - - Rp 810,304,789.14
Rp - - Rp - - Rp 100,050,146.80
Rp - - Rp - - Rp 182,357,540.04
Rp 281,480,418.94 Rp 235,558,532.52 Rp 4,301,223,476.54
Rp 65,390,890.84 0.28 Rp - - Rp 757,502,219.46

Rp - - Rp - - Rp 923,226,653.26
Rp - - Rp - - Rp 672,956,517.49
Rp - - Rp - - Rp 1,018,079,532.69
Rp - - Rp - - Rp 86,756,864.00
Rp - - Rp - - Rp 128,407,028.53
Rp 65,390,890.84 Rp - Rp 3,586,928,815.43
Rp 249,051,063.25 1.05 Rp 198,971,330.80 0.84 Rp 2,169,964,807.45

Rp - - Rp - - Rp 36,000,000.00
Rp 249,051,063.25 Rp 198,971,330.80 Rp 2,205,964,807.45
Rp 595,922,373.02 Rp 434,529,863.32 Rp 10,094,117,099.41
Rp - - Rp - - Rp 971,510,000.00
Rp - - Rp - - Rp 356,855,000.00
Rp - - Rp - - Rp 44,375,000.00
Rp - - Rp 4,148,650.00 0.02 Rp 201,128,400.00
Rp - - Rp 2,892,923.00 0.01 Rp 496,866,920.00
Rp 6,388,268.00 0.03 Rp - - Rp 301,624,398.00
Rp - - Rp - - Rp 327,480,520.00
Rp - - Rp - - Rp -
Rp - - Rp 17,980,540.00 0.08 Rp -
Rp - - Rp - - Rp -
Rp 6,388,268.00 Rp 25,022,113.00 Rp 2,699,840,238.00
Rp 377,313,200.00 1.60 Rp 580,090,500.00 2.46 Rp 382,616,600.00

Rp 338,280,800.00 1.43 Rp 767,984,800.00 3.25 Rp 338,280,800.00
Rp 715,594,000.00 Rp 1,348,075,300.00 Rp 720,897,400.00
Rp 20,790,000.00 0.09 Rp - - Rp 114,264,410.00

Rp - - Rp - - Rp 81,785,150.00
Rp 20,790,000.00 Rp - Rp 196,049,560.00
Rp - - Rp - - Rp 31,768,000.00
Rp - Rp - Rp 31,768,000.00
Rp - - Rp 84,450,000.00 0.36 Rp 4,125,625.00

Rp - - Rp 94,758,000.00 0.40 Rp 50,050,000.00
Rp - - Rp 74,000,000.00 0.31 Rp 46,250,000.00
Rp - Rp 253,208,000.00 Rp 100,425,625.00
Rp - - Rp 275,930,000.00 1.17 Rp -
Rp - - Rp - - Rp 6,700,000.00
Rp - - Rp 13,210,000.00 0.06 Rp 36,900,000.00
Rp - - Rp 10,010,000.00 0.04 Rp 27,880,000.00
Rp - Rp 299,150,000.00 Rp 71,480,000.00
Rp - - Rp 45,400,000.00 0.19 Rp 1,300,000.00

Rp - - Rp 56,190,000.00 0.24 Rp 37,300,000.00
Rp - - Rp 45,670,000.00 0.19 Rp 32,300,000.00
Rp - - Rp - - Rp 340,000.00
Rp - Rp 147,260,000.00 Rp 71,240,000.00
Rp - - Rp 48,900,000.00 0.21 Rp 1,200,000.00

Rp - - Rp 21,900,000.00 0.09 Rp 19,800,000.00
Rp - - Rp 17,520,000.00 0.07 Rp 15,840,000.00
Rp - Rp 88,320,000.00 Rp 36,840,000.00
Rp - - Rp 67,390,000.00 0.29 Rp 610,000.00

Rp - - Rp - - Rp 1,000,000.00
Rp - - Rp 11,250,000.00 0.05 Rp 7,020,000.00
Rp - - Rp 10,650,000.00 0.05 Rp 6,630,000.00
Rp - Rp 89,290,000.00 Rp 15,260,000.00
Rp - - Rp 520,840,000.00 2.21 Rp -
Rp - - Rp 217,534,250.00 0.92 Rp -
Rp 1,280,000.00 0.01 Rp 72,040,000.00 0.31 Rp 3,840,000.00
Rp 1,280,000.00 0.01 Rp 57,310,000.00 0.24 Rp 3,840,000.00
Rp 2,560,000.00 Rp 867,724,250.00 Rp 7,680,000.00
Rp 6,000,000.00 0.03 Rp - - Rp 129,820,141.80

Rp - - Rp 48,000,000.00 0.20 Rp 17,664,898.80
Rp 13,836,108.00 0.06 Rp 43,008,132.00 0.18 Rp 78,226,912.80
Rp 10,491,812.50 0.04 Rp 12,714,240.00 0.05 Rp 31,292,218.10
Rp 9,034,612.50 0.04 Rp 12,880,632.60 0.05 Rp 11,626,140.50
Rp 19,271,078.24 0.08 Rp - - Rp 19,271,078.24
Rp 58,633,611.24 Rp 116,603,004.60 Rp 287,901,390.24
Rp 803,965,879.24 Rp 3,234,652,667.60 Rp 4,239,382,213.24
Rp - - Rp 3,481,104.00 0.01 Rp -
Rp - - Rp 5,232,440.40 0.02 Rp -
Rp - - Rp 44,683,422.11 0.19 Rp -
Rp - - Rp 88,322,020.28 0.37 Rp -
Rp - - Rp 5,494,913.48 0.02 Rp -
Rp - - Rp 60,000,000.00 0.25 Rp -
Rp - - Rp 15,883,847.03 0.07 Rp -
Rp - - Rp 7,092,524.80 0.03 Rp -
Rp - - Rp 170,666,561.21 0.72 Rp 42,666,640.30
Rp - Rp 400,856,833.32 Rp 42,666,640.30
Rp 100,000,000.00 0.42 Rp - - Rp 100,000,000.00

Rp 20,000,000.00 0.08 Rp - - Rp 20,000,000.00
Rp 120,000,000.00 Rp - Rp 120,000,000.00
Rp 4,435,774,752.15 Rp 4,435,774,752.15 Rp 23,613,636,934.32
- - ###
Rp 2,361,363,693.43
Rp 25,975,000,627.75
Rp 25,975,000,000.00
TERBILANG
SABU, 01 Desember 2021

periksa Oleh, Dibuat Oleh,
ultan Pengawas PT. TANJONG HARAPAN
PANORAMA KONSULTAN
MO JULIYANTO, ST JIMI ANTONIUS HURU

NILAI KONTRAK : Rp 25,975,000,000.00
WAKTU PELAKSANAAN : 510 (Lima Ratus Sepuluh) Hari Kalender - -
RAB -KONTRAK SELISIH
PEKERJAAN TAMBAH PEKERJAAN KURAN

NO JENIS PEKERJAAN SAT. HPS VOL. MC 0
VOL HARGA SATUAN JUMLAH HARGA BOBOT VOL JUMLAH HARGA VOL
1 2 3 4 6 7=4x6
1 Pembersihan lokasi dan pembongkaran Ls Rp 5,000,000.00 1.00 Rp 10,000,000.00 Rp 10,000,000.00 0.04 1.00 - - -
2 Pemasangan pagar seng pengaman M1 Rp 110,000.00 352.00 Rp 100,000.00 Rp 35,200,000.00 0.15 82.08 - - 20.28
3 Papan nama proyek Ls Rp 50,000.00 1.00 Rp 1,500,000.00 Rp 1,500,000.00 0.01 1.00 - - -
4 Penyediaan listrik kerja Ls Rp 50,000,000.00 1.00 Rp 42,500,000.00 Rp 42,500,000.00 0.18 1.00 - - -
5 Penyediaan air kerja Ls Rp 50,000,000.00 1.00 Rp 51,000,000.00 Rp 51,000,000.00 0.22 1.00 - - -
7 Pembuatan gudang M2 Rp 1,100,000.00 50.00 Rp 750,000.00 Rp 37,500,000.00 0.16 50.00 - - -
8 Pembuatan los Kerja M2 Rp 1,100,000.00 24.00 Rp 750,000.00 Rp 18,000,000.00 0.08 24.00 - - -
9 Pembuatan direksi keet dan sarana penunjang M2 Rp 1,250,000.00 56.00 Rp 1,000,000.00 Rp 56,000,000.00 0.24 56.00 - - -
10 Peralatan K3 Ls Rp 10,900,000.00 1.00 Rp 25,500,000.00 Rp 25,500,000.00 0.11 1.00 - - -
TOTAL-PEKERJAAN PERSIAPAN Rp 277,200,000.00 1.17 Rp -
1 Galian alinemen pondasi foot plat Ls Rp 500,000.00 1.00 Rp 500,000.00 Rp 500,000.00 0.00 1.00 - - -
2 Urugan pasir bawah pondasi footplat M3 Rp 354,420.00 0.80 Rp 322,080.00 Rp 257,664.00 0.00 0.80 - - -
3 Cor lantai kerja bawah pondasi footplat, K-100 M3 Rp 1,333,737.78 0.58 Rp 1,301,578.20 Rp 758,820.09 0.00 0.58 - - -
4.1. Cor beton site mix, K-250 M3 Rp 1,607,095.11 1.94 Rp 1,564,537.04 Rp 3,035,201.86 0.01 1.94 - - -
4.2. Besi beton ulir Ø 13 mm = 132.06 Kg/M3 Kg Rp 17,533.40 256.19 Rp 17,778.75 Rp 4,554,777.66 0.02 256.19 - - -
4.3. Bekisting pasangan batako = 4.44 M2/M3 M2 Rp 165,273.63 8.62 Rp 163,907.15 Rp 1,413,243.87 0.01 8.62 - - -
5.3. Bekisting pasangan batako = 3.47 M2/M3 M2 Rp 165,273.63 5.97 Rp 163,907.15 Rp 978,889.92 0.00 5.97 - - -
6.3. Bekisting pasangan batako = 3.92 M2/M3 M2 Rp 165,273.63 5.64 Rp 163,907.15 Rp 924,436.33 0.00 5.64 - - -
SUB TOTAL-PEKERJAAN GALIAN DAN STRUKTUR PONDASI Rp 25,589,239.37 0.11 Rp -
1.1. Cor beton site mix, K-175 M3 Rp 1,516,742.33 3.08 Rp 1,478,516.46 Rp 4,550,873.66 0.02 3.90 0.82 1,215,340.53 -
1.2. Besi beton polos Ø 12 mm = 271.26 Kg/M3 Kg Rp 17,605.39 834.94 Rp 17,547.75 Rp 14,651,288.20 0.06 1,057.91 222.98 3,912,722.19 -
1.3. Besi beton polos Ø 8 mm = 49.91 Kg/M3 Kg Rp 18,338.52 153.63 Rp 17,952.00 Rp 2,757,941.41 0.01 194.66 41.03 736,526.26 -
1.4. Bekisting kolom = 20.00 M2/M3 M2 Rp 161,927.33 61.56 Rp 169,528.33 Rp 10,436,164.20 0.04 78.00 16.44 2,787,045.80 -
2.2. Besi beton polos Ø 10 mm = 129.47 Kg/M3 Kg Rp 17,540.85 314.86 Rp 17,547.75 Rp 5,525,064.91 0.02 314.86 - - -
2.4. Bekisting balok = 20.00 M2/M3 M2 Rp 166,437.33 48.64 Rp 174,203.33 Rp 8,473,250.13 0.04 48.64 - - -
3.4. Bekisting kolom = 20.00 M2/M3 M2 Rp 161,927.33 48.64 Rp 169,528.33 Rp 8,245,858.13 0.03 48.64 - - -
4.1. Cor beton site mix, K-175 M3 Rp 1,516,742.33 5.47 Rp 1,478,516.46 Rp 8,090,442.07 0.03 6.00 0.53 780,656.69 -
4.2. Besi beton polos Ø 12 mm = 198.86 Kg/M3 Kg Rp 17,605.39 1,088.15 Rp 17,547.75 Rp 19,094,624.33 0.08 1,231.22 143.07 2,510,473.43 -
72

1 2 3 4 6 7=4x6
5.2. Besi beton polos Ø 10 mm = 31.63 Kg/M3 Kg Rp 17,540.85 49.32 Rp 17,547.75 Rp 865,432.83 0.00 49.32 - - -
5.3. Besi beton polos Ø 8 mm = 14.25 Kg/M3
Kg Rp 18,338.52 22.22 Rp 17,952.00 Rp 398,912.27 0.00 22.22 - - -
6.1. Cor beton site mix, K-175 M3 Rp 1,516,742.33 0.22 Rp 1,478,516.46 Rp 329,709.17 0.00 0.22 - - -
6.2. Besi beton polos Ø 8 mm = 56.46 Kg/M3 Kg Rp 18,338.52 12.59 Rp 17,952.00 Rp 226,032.81 0.00 12.59 - - -
6.3. Bekisting plat = 5.38 M2/M3 M2 Rp 169,994.00 1.20 Rp 198,861.67 Rp 238,420.17 0.00 1.20 - - -
7.1. Cor beton site mix K-250 M3 Rp 1,607,095.11 2.16 Rp 1,564,537.04 Rp 3,379,400.01 0.01 1.96 - - 0.20
7.2. Besi beton ulir Ø 16 mm = 185.18 Kg/M3 Kg Rp 18,045.34 399.99 Rp 17,778.75 Rp 7,111,307.02 0.03 362.66 - - 37.33
7.3. Besi beton polos Ø 10 mm = 83.16 Kg/M3 Kg Rp 17,605.39 179.62 Rp 17,547.75 Rp 3,151,987.22 0.01 162.86 - - 16.76
7.4. Bekisting kolom = 13.33 M2/M3 M2 Rp 161,927.33 28.80 Rp 169,528.33 Rp 4,882,416.00 0.02 26.11 - - 2.69
- Cor beton site mix K-250 M3 Rp 1,607,095.11 0.60 Rp 1,564,537.04 Rp 938,722.23 0.00 1.94 1.34 2,102,737.78 -
- Besi beton ulir Ø 13 mm = 130.40 Kg/M3 Kg Rp 17,533.40 78.24 Rp 17,778.75 Rp 1,390,984.82 0.01 253.49 175.25 3,115,806.00 -
- Besi beton polos Ø 10 mm = 45.26 Kg/M3 Kg Rp 17,540.85 27.16 Rp 17,547.75 Rp 476,577.24 0.00 87.99 60.84 1,067,533.01 -
- Bekisting balok = 10.22 M2/M3 M2 Rp 166,437.33 6.13 Rp 174,203.33 Rp 1,068,447.11 0.00 19.87 13.74 2,393,321.53 -
- Cor beton site mix K-250 M3 Rp 1,607,095.11 19.83 Rp 1,564,537.04 Rp 31,024,769.55 0.13 25.66 5.83 9,127,509.10 -
- Besi beton polos Ø 13 mm = 181.93 Kg/M3 Kg Rp 17,605.39 3,607.74 Rp 17,547.75 Rp 63,307,675.63 0.27 4,669.14 1,061.40 18,625,162.87 -
- Besi beton polos Ø 10 mm = 32.23 Kg/M3 Kg Rp 17,540.85 639.17 Rp 17,547.75 Rp 11,215,980.45 0.05 827.21 188.04 3,299,749.37 -
- Bekisting tangga = 7.50 M2/M3 M2 Rp 173,844.00 148.67 Rp 187,174.17 Rp 27,826,771.88 0.12 192.41 43.74 8,186,655.93 -
9.2. Besi beton polos Ø 16 mm = 110.83 Kg/M3 Kg Rp 18,045.34 1,391.11 Rp 17,778.75 Rp 24,732,144.13 0.10 422.92 - - 968.19
9.5. Bekisting plat = 15.83 M2/M3 M2 Rp 169,994.00 198.74 Rp 198,861.67 Rp 39,521,767.63 0.17 60.42 - - 138.32
10.1. Cor beton site mix K-250 M3 Rp 1,607,095.11 5.62 Rp 1,564,537.04 Rp 8,798,956.33 0.04 15.91 10.28 16,085,036.62 -
10.2. Besi beton polos Ø 10 mm = 115.82 Kg/M3 Kg Rp 17,540.85 651.38 Rp 17,547.75 Rp 11,430,313.00 0.05 1,842.15 1,190.77 20,895,319.44 -
10.3. Bekisting plat = 8.33 M2/M3 M2 Rp 169,994.00 46.87 Rp 198,861.67 Rp 9,319,983.44 0.04 132.54 - -
10.3a Bekisting plat (Harga Timpang) = 8.33 M2/M3 M2 Rp 169,994.00 Rp 198,861.67 85.68 14,564,264.28 -
1 Kolom K.22 Elv. +3.00
1.1 Cor beton site mix, K-250 Rp 1,607,095.11 Rp 1,564,537.04 - 1.68 2,628,422.23 -
1.2 Besi beton ulir D 13 mm Rp 17,533.40 Rp 17,778.75 - 204.12 3,628,969.45 -
1.4 Bekisting kolom Rp 161,927.33 Rp 169,528.33 - 33.60 5,696,152.00 -
4.1 Cor beton site mix, K-250 Rp 1,607,095.11 Rp 1,564,537.04 - 4.80 7,509,777.80 -
4.4 Bekisting Plat Rp 169,994.00 Rp 198,861.67 - 25.20 5,011,314.00 -
6.1 Cor beton site mix K-175 M3 Rp 1,516,742.33 Rp 1,478,516.46 - 4.84 7,156,019.67 -
6.2 Besi beton polos Ø 6 mm = 12.48 Kg/M3 Kg Rp 18,338.52 Rp 18,356.25 - 60.40 1,108,647.97 -
6.3 Besi beton polos Ø 8 mm = 19.72 Kg/M3 Kg Rp 18,338.52 Rp 17,952.00 - 95.44 1,713,355.54 -
6.4 Bekisting Balok = 12.50 M2/M3 M2 Rp 166,437.33 Rp 174,203.33 - 60.50 10,539,301.67 -
SUB TOTAL-PEKERJAAN STRUKTUR LANTAI SATU Rp 428,463,428.00 1.81 Rp 189,431,921.84
1.2. Besi beton polos Ø 16 mm = 40.68 Kg/M3 Kg Rp 17,605.39 316.36 Rp 17,547.75 Rp 5,551,319.36 0.02 433.52 117.17 2,056,044.21 -
1.3. Besi beton polos Ø 10 mm = 40.40 Kg/M3 Kg Rp 18,338.52 314.13 Rp 17,952.00 Rp 5,639,331.34 0.02 430.48 116.35 2,088,641.24 -
2.2. Pekerjaan pemasangan floor deck tebal 0.75 mm M2 Rp 259,080.25 2,618.00 Rp 253,323.40 Rp 663,200,661.20 2.81 2,618.00 - - -
2.3. Pekerjaan pemasangan wiremesh M10 M2 Rp 104,289.36 2,618.00 Rp 105,178.70 Rp 275,357,836.60 1.17 2,555.76 - - 60.00
2.4. Pemasangan shear conektor besi Ǿ 12 mm Kg Rp 17,605.39 6,098.18 Rp 17,547.75 Rp 107,009,355.64 0.45 2,325.00 - - 3,773.18
2.5. Penambahan Tulangan Kebakaran pada floor deck Kg Rp 17,540.85 Rp 17,547.75 - 8,219.79 144,238,898.94 -
4.2. Pekerjaan pemasangan floor deck tebal 0.75 mm M2 Rp 259,080.25 245.36 Rp 253,323.40 Rp 62,155,429.42 0.26 309.60 64.24 16,274,457.84 -
4.3. Pekerjaan pemasangan wiremesh M10 M2 Rp 104,289.36 245.36 Rp 105,178.70 Rp 25,806,645.83 0.11 309.60 64.24 6,757,079.37 -
4.4. Pemasangan shear conektor besi Ǿ 12 mm Kg Rp 17,605.39 81.28 Rp 17,547.75 Rp 1,426,316.22 0.01 81.28 - - -
73

1 2 3 4 6 7=4x6
5.1. Cor beton site mix K-250 M 3
Rp 1,607,095.11 3.11 Rp 1,564,537.04 Rp 4,857,887.52 0.02 2.41 - - 0.70
6.1. Cor beton site mix K-250 M3 Rp 1,607,095.11 3.26 Rp 1,564,537.04 Rp 5,106,648.91 0.02 3.26 - - -
6.3. Bekisting plat = 10.00 M2/M3 M2 Rp 169,994.00 31.05 Rp 198,861.67 Rp 6,174,654.75 0.03 31.05 - - -
7.2. Besi beton polos Ø 10 mm = 271.26 Kg/M3 Kg Rp 17,540.85 1,010.17 Rp 17,547.75 Rp 17,726,249.92 0.08 943.98 - - 66.19
9.4. Bekisting balok = 20.00 M2/M3 M2 Rp 166,437.33 48.64 Rp 174,203.33 Rp 8,473,250.13 0.04 48.64 - - -
13.1 Cor beton site mix K-175 M3 Rp 1,516,742.33 Rp 1,478,516.46 - 1.08 1,596,797.78 -
13.2 Besi beton polos Ø 6 mm = 12.48 Kg/M3 Kg Rp 18,338.52 Rp 18,356.25 - 13.48 247,384.26 -
13.3 Besi beton polos Ø 8 mm = 19.72 Kg/M3 Kg Rp 18,338.52 Rp 17,952.00 - 21.30 382,319.00 -
13.4 Bekisting kolom = 12.50 M2/M3 M2 Rp 161,927.33 Rp 169,528.33 - 13.50 2,288,632.50 -
SUB TOTAL-PEKERJAAN STRUKTUR LANTAI DUA Rp 2,193,561,914.84 9.29 Rp 340,963,389.35
D PEKERJAAN ATAP
1 Pasang rangka atap baja ringan M2 Rp 252,376.67 4,346.00 Rp 257,565.00 Rp 1,119,377,490.00 4.74 3,073.09 - - -
2 Pasang atap onduvilla termasuk bubungan dan jurai M2 Rp 286,330.00 4,346.00 Rp 292,600.00 Rp 1,271,639,600.00 5.39 3,073.09 - - -
3 Pasang multipleks tebal 15 mm pelapis atap M1 Rp 153,348.80 4,346.00 Rp 150,876.00 Rp 655,707,096.00 2.78 - - - -
4 Pasang list plank wood plank lebar 30 cm M1 Rp 61,105.00 417.00 Rp 59,070.00 Rp 24,632,190.00 0.10 - - - -
5 Pemasangan besi siku 5x5 (untuk tumpuan & sepatu kuda-kuda) Kg Rp 34,287.00 Rp 34,540.00 - 795.09 27,462,512.22 -
JUMLAH PEKERJAAN ATAP Rp 3,071,356,376.00 13.01 Rp 27,462,512.22
1.1. Cor lantai kerja bawah pondasi footplat, K-100 M3 Rp 834,658.00 0.58 Rp 679,250.00 Rp 396,002.75 0.00 - - - 0.58
1.2. Cor beton site mix, K-250 M3 Rp 1,607,095.11 5.34 Rp 1,564,537.04 Rp 8,354,627.81 0.04 - - - 5.34
1.3. Besi beton ulir Ø 13 mm = 132.06 Kg/M3 Kg Rp 17,533.40 705.19 Rp 17,778.75 Rp 12,537,377.67 0.05 - - - 705.19
1.4. Bekisting pasangan batako = 4.44 M2/M3 M2 Rp 165,273.63 23.73 Rp 163,907.15 Rp 3,890,063.03 0.02 - - - 23.73
2 Pemasangan kolom WF 300 x 150 x 6.5 x 9 Kg Rp 34,287.00 3,794.78 Rp 34,540.00 Rp 131,071,701.20 0.56 - - - 3,794.78
3 Pemasangan angkur M 19 - 40 Bh Rp 80,000.00 88.00 Rp 75,000.00 Rp 6,600,000.00 0.03 - 68.00 5,100,000.00 -
4 Penambahan baut Ø 19 mm pada balok ekssisting (by aplikator) Titik Rp 550,000.00 36.00 Rp 500,000.00 Rp 18,000,000.00 0.08 36.00 158.00 79,000,000.00 -
5 Beton pembungkus kolom (40 x 30) cm, K-175 - - -
5.1. Cor beton site mix, K-175 M3 Rp 1,516,742.33 12.41 Rp 1,478,516.46 Rp 18,345,432.24 0.08 12.41 - - 12.41
6 Pemasangan balok WF 200 x 100 x 5.5 x 8 Kg Rp 34,287.00 405.27 Rp 34,540.00 Rp 13,998,025.80 0.06 2,707.03 6,938.04 239,640,035.92 -
7 Pemasangan balok WF 300 x 150 x6.5 x 9 Kg Rp 34,287.00 2,422.20 Rp 34,540.00 Rp 83,662,788.00 0.35 2,272.08 6,780.03 234,182,280.87 -
8 Pemasangan balok WF 400 x 200 x 8 x 13 Kg Rp 34,287.00 2,376.00 Rp 34,540.00 Rp 82,067,040.00 0.35 2,765.53 1,409.10 48,670,409.94 -
9 Cat zincromate baja Kg Rp 63,026.15 2,690.39 Rp 62,681.85 Rp 168,638,371.69 0.71 2,690.39 4,235.39 265,481,776.92 -
10 Perkuatan Balok WF metode Box menggunakan Plat Elv +5.00 dan Elv +9.00 - 21,142.43 872,009,104.36 -
11 Pengelasan Full Cover Plat Balok WF Elv +5.00 dan Elv +9.00 - 158,136.00 471,403,416.00 -
74

1 2 3 4 6 7=4x6
12 Modifikasi Joint Plate +5.00
12.1. Pengelasan keliling pada EndPlate - 8,888.00 26,495,128.00 -
12.2. Penambahan Stefner - 101.02 4,166,381.91 -
13.1. - Lantai 1 2,057.15 64,287,994.65 -
13.2. - Lantai 2 1,522.90 47,592,147.90 -
JUMLAH PEKERJAAN PERBAIKAN KONSTRUSI BAJA Rp 571,148,911.18 2.42 Rp 2,358,028,676.48
TOTAL-PEKERJAAN STRUKTUR Rp 6,290,119,869.39 26.64 Rp 2,915,886,499.89
1.1. Pasangan batu batako tebal ½ batu campuran 1Pc : 5PP M2 Rp 165,273.63 2,661.90 Rp 163,907.15 Rp 436,304,442.59 1.85 2,156.14 - - 505.76
1.2. Plesteran dinding campuran 1 Pc : 4 PP, tebal 1.5 cm M2 Rp 61,809.00 2,406.82 Rp 61,756.20 Rp 148,636,057.28 0.63 4,312.28 1,905.46 117,673,845.34 -
1.3. Acian bidang plesteran M2 Rp 34,739.38 4,983.94 Rp 34,691.25 Rp 172,899,108.53 0.73 4,312.28 - - 671.66
1.4. Plesteran + acian beton expose M2 Rp 98,991.48 1,116.00 Rp 98,758.33 Rp 110,214,296.28 0.47 1,263.36 147.36 14,553,027.51 -
1.5. Benangan kusen M' Rp 30,000.00 2,176.82 Rp 32,500.00 Rp 70,746,650.00 0.30 3,918.09 1,741.27 56,591,210.00 -
a. Galian biasa M3 Rp 61,050.00 5.16 Rp 62,700.00 Rp 323,532.00 0.00 5.16 - - -
b. Pasangan batu karang 1 Pc : 5 Psr M3 Rp 939,675.00 12.90 Rp 928,345.00 Rp 11,975,650.50 0.05 12.90 - - -
c. Urugan sirtu M3 Rp 222,750.00 18.06 Rp 236,610.00 Rp 4,273,176.60 0.02 18.06 - - -
d. Urugan pasir M 3
Rp 354,420.00 4.51 Rp 322,080.00 Rp 1,452,580.80 0.01 4.51 - - -
e. Cor lantai rabat (K 100) M3 Rp 1,333,737.78 6.32 Rp 1,301,578.20 Rp 8,225,974.23 0.03 6.32 - - -
f. Plesteran pondasi M2 Rp 61,809.00 30.96 Rp 61,756.20 Rp 1,911,971.95 0.01 30.96 - - -
g. Acian pondasi M2 Rp 34,739.38 30.96 Rp 34,691.25 Rp 1,074,041.10 0.00 30.96 - - -
a. Galian biasa M3 Rp 61,050.00 18.97 Rp 62,700.00 Rp 1,189,419.00 0.01 - - - 18.97
b. Pasangan batu karang 1 Pc : 5 Psr M3 Rp 939,675.00 14.71 Rp 928,345.00 Rp 13,655,954.95 0.06 - - - 14.71
c. Pengaadaan tandon dari fiber kapasitas 10 m3 Unit Rp 22,200,000.00 1.00 Rp 18,500,000.00 Rp 18,500,000.00 0.08 - - - 1.00
- Cor beton site mix K-250 M3 Rp 1,607,095.11 1.26 Rp 1,564,537.04 Rp 1,971,316.67 0.01 - - - 1.26
- Besi beton polos Ø 10 mm = 74.39 Kg/M3 Kg Rp 17,540.85 93.73 Rp 17,547.75 Rp 1,644,797.28 0.01 - - - 93.73
- Bekisting plat = 10.00 M2/M3 M2 Rp 169,994.00 12.60 Rp 198,861.67 Rp 2,505,657.00 0.01 - - - 12.60
e. Mean Holle Unit Rp 250,000.00 1.00 Rp 400,000.00 Rp 400,000.00 0.00 - - - 1.00
JUMLAH PEKERJAAN DINDING, PASANGAN DAN PLESTERAN Rp 1,007,904,626.76 4.27 Rp 188,818,082.85
a. Cor site mix lantai rabat (K-100), tebal 5 cm M3 Rp 1,333,737.78 10.62 Rp 1,301,578.20 Rp 13,822,760.50 0.06 10.62 - - -
b. Cor site mix lantai rabat (K-100), tebal 10 cm M3 Rp 1,333,737.78 6.85 Rp 1,301,578.20 Rp 8,915,810.68 0.04 6.85 - - -
2.2. Pasang lantai keramik ukuran 60 x 60 cm polish M2 Rp 322,382.50 2,327.54 Rp 319,264.00 Rp 743,099,730.56 3.15 2,483.33 155.79 49,738,617.46 -
2.3. Pasang lantai keramik ukuran 60 x 60 cm unpolish M2 Rp 338,882.50 295.75 Rp 341,264.00 Rp 100,928,828.00 0.43 290.39 - - 5.36
2.4. Pasang lantai keramik ukuran 60 x 60 cm unpolish (tekstur kasar) M2 Rp 338,882.50 70.79 Rp 341,264.00 Rp 24,158,078.56 0.10 71.44 0.65 222,504.13 -
2.5. Pasang lantai keramik ukuran 20 x 20 cm unpolish M2 Rp 272,514.00 47.62 Rp 270,809.00 Rp 12,895,924.58 0.05 42.00 - - 5.62
2.6. Pasang keramik meja pantri ukuran 20 x 20 cm polish M2 Rp 332,890.25 2.40 Rp 334,790.50 Rp 803,497.20 0.00 2.40 - - -
2.7. Pasang plin keramik ukuran 10 x 60 cm polish M1 Rp 43,952.78 1,029.81 Rp 43,494.30 Rp 44,790,861.27 0.19 1,007.94 - - 21.87
2.8. Pasang plin keramik ukuran 10 x 60 cm unpolish M1 Rp 45,341.67 148.01 Rp 45,346.15 Rp 6,711,683.39 0.03 149.98 1.97 89,331.91 -
2.9. Pasang dinding keramik ukuran 20 x 40 cm polish M2 Rp 332,890.25 229.44 Rp 334,790.50 Rp 76,814,332.32 0.33 230.61 1.17 390,700.51 -
2.10. Pasang dinding batu alam M2 Rp 433,145.63 15.34 Rp 438,913.75 Rp 6,732,936.93 0.03 14.51 - - 0.83
2.11. Pasang lantai homogenius tile ukuran 60 x 60 cm unpolish tangga lantai 1 ke lantai 2 M1 Rp 338,882.50 107.48 Rp 341,264.00 Rp 36,679,054.72 0.16 231.20 123.72 42,221,182.08 -
2.12. Pasang step noizing keramik 10 x 60 cm pada tangga lantai 1 ke lantai 2 M1 Rp 79,530.00 211.20 Rp 74,467.80 Rp 15,727,599.36 0.07 211.20 - - -
JUMLAH PEKERJAAN LANTAI DAN PELAPIS DINDING Rp 1,092,081,098.05 4.62 Rp 92,662,336.09
3.1. Pasang kusen type PJ1 Unit Rp 26,629,975.09 2.00 Rp 26,095,068.12 Rp 52,190,136.24 0.22 2.00 - - -
spesifikasi sbb :
3.2. Pasang kusen type P1 Unit Rp 7,336,609.97 10.00 Rp 7,074,739.97 Rp 70,747,399.73 0.30 10.00 - - -
spesifikasi sbb :
75

1 2 3 4 6 7=4x6
spesifikasi sbb :
- Cat daun pintu
spesifikasi sbb :
- Cat daun pintu
spesifikasi sbb :
- Cat daun pintu
3.6. Pasang Kusen Type P3 Unit Rp 4,636,888.93 4.00 Rp 4,486,806.98 Rp 17,947,227.90 0.08 4.00 - - -
spesifikasi sbb :
spesifikasi sbb :
Cat daun pintu
spesifikasi sbb :
3.9. Pasang kusen type PS Unit Rp 2,053,945.00 4.00 Rp 1,997,292.98 Rp 7,989,171.94 0.03 4.00 - - -
76

1 2 3 4 6 7=4x6
spesifikasi sbb :
- Cat daun pintu
3.10. Pasang kusen type J1 Unit Rp 10,645,196.98 2.00 Rp 10,375,224.87 Rp 20,750,449.74 0.09 2.00 - - -
spesifikasi sbb :
spesifikasi sbb :
3.12. Pasang Kusen Type J3 Unit Rp 11,619,242.31 12.00 Rp 11,293,693.75 Rp 135,524,325.03 0.57 12.00 - - -
spesifikasi sbb :
spesifikasi sbb :
spesifikasi sbb :
spesifikasi sbb :
spesifikasi sbb :
spesifikasi sbb :
3.19. Pasang kusen type J9 Unit Rp 4,466,671.08 18.00 Rp 4,373,159.89 Rp 78,716,878.04 0.33 16.00 - - 2.00
spesifikasi sbb :
77

1 2 3 4 6 7=4x6
spesifikasi sbb :
spesifikasi sbb :
spesifikasi sbb :
spesifikasi sbb :
3.23. Pasang kusen type BV1 Unit Rp 2,331,560.25 6.00 Rp 2,299,597.72 Rp 13,797,586.33 0.06 6.00 - - -
spesifikasi sbb :
spesifikasi sbb :
3.26. Pasang railling pembatas M1 Rp 600,000.00 126.80 Rp 600,000.00 Rp 76,080,000.00 0.32 126.80 - - 126.80
spesifikasi sbb :
- Finising cat duco
3.26. Pasang railling tangga lantai 1 ke lantai 2 M1 Rp 1,000,000.00 126.00 Rp 1,100,000.00 Rp 138,600,000.00 0.59 126.00 - - -
spesifikasi sbb :
- Finising cat duco
3.27. Pasang sunscreen M1 Rp 450,000.00 126.80 Rp 500,000.00 Rp 63,400,000.00 0.27 126.80 - - -
spesifikasi sbb :
- Finising cat duco
JUMLAH PEKERJAAN KUSEN DAN RAILLING Rp 1,062,603,389.33 4.50 Rp -
4 PEKERJAAN PLAFOND
4.1. Pasang rangka plafond hollow galvalum 40 x 40 mm dan 20 x 40 mm M2 Rp 105,237.00 2,519.87 Rp 107,327.00 Rp 270,450,087.49 1.15 2,519.87 - - -
4.2. Pasang penutup plafond PVC M2 Rp 157,465.00 2,519.87 Rp 153,175.00 Rp 385,981,087.25 1.63 2,519.87 - - -
4.3. Pasang list plafond PVC M1 Rp 97,746.00 1,486.40 Rp 103,521.00 Rp 153,873,614.40 0.65 1,486.40 - - -
JUMLAH PEKERJAAN PLAFOND Rp 810,304,789.14 3.43 Rp -
5.1. Pasang kloset duduk jongkok type CW421J/SW420JP ex. Toto Bh Rp 3,798,360.50 12.00 Rp 3,852,369.40 Rp 46,228,432.80 0.20 12.00 - - -
5.2. Pasang jett spray type TX403SB ex. Toto Bh Rp 655,985.00 12.00 Rp 657,195.00 Rp 7,886,340.00 0.03 12.00 - - -
5.3. Pasang floor drain type TX1CV2 ex. Toto Bh Rp 583,550.00 12.00 Rp 376,442.00 Rp 4,517,304.00 0.02 12.00 - - -
5.4. Pasang tempat tisu type TX703AES ex. Toto Bh Rp 407,935.00 12.00 Rp 382,195.00 Rp 4,586,340.00 0.02 12.00 - - -
5.5. Pasang wastafel ex. Toto type L521V1A Bh Rp 922,185.00 9.00 Rp 910,195.00 Rp 8,191,755.00 0.03 9.00 - - -
5.6. Pasang urinoir ex. Toto type U57 Bh Rp 3,765,025.00 4.00 Rp 3,379,695.00 Rp 13,518,780.00 0.06 4.00 - - -
5.7. Pasasng kitchen zink stainless Bh Rp 575,025.00 1.00 Rp 569,195.00 Rp 569,195.00 0.00 1.00 - - -
5.8. Cor meja wastafel + pelapis meja granite tile (termasuk pingul) M1 Rp 1,000,000.00 10.40 Rp 900,000.00 Rp 9,360,000.00 0.04 10.40 - - -
5.9. Pasang kaca cermin toilet ukuran 90 x 320 cm Bh Rp 1,572,750.00 2.00 Rp 1,738,000.00 Rp 3,476,000.00 0.01 2.00 - - -
5.10. Pasang kaca cermin toilet ukuran 90 x 60 cm Bh Rp 522,750.00 3.00 Rp 572,000.00 Rp 1,716,000.00 0.01 3.00 - - -
78

1 2 3 4 6 7=4x6
JUMLAH PEKERJAAN SANITAIR Rp 100,050,146.80 0.42 Rp -
6 PEKERJAAN CAT
6.1. Cat dinding tembok interior M2 Rp 33,818.40 4,872.47 Rp 33,896.50 Rp 165,159,679.36 0.70 4,872.47 - - -
6.2. Cat dinding tembok eksterior watershell M2 Rp 44,954.80 390.47 Rp 44,044.00 Rp 17,197,860.68 0.07 390.47 - - -
JUMLAH PEKERJAAN CAT Rp 182,357,540.04 0.77 Rp -
SUB TOTAL-PEKERJAAN ARSITEK LANTAI SATU Rp 4,255,301,590.12 18.02 Rp 281,480,418.94
1 PEKERJAAN DINDING
1.1. Pasangan batu batako tebal ½ batu campuran 1 Pc : 5 PP M2 Rp 165,273.63 1,510.82 Rp 163,907.15 Rp 247,634,200.36 1.05 1,510.82 - - -
1.2. Plesteran dinding campuran 1 Pc : 4 PP, tebal 1.5 cm M2 Rp 61,809.00 3,212.19 Rp 61,756.20 Rp 198,372,648.08 0.84 3,212.19 - - -
1.3. Acian bidang plesteran M2 Rp 34,739.38 3,212.19 Rp 34,691.25 Rp 111,434,886.34 0.47 3,212.19 - - -
1.4. Plesteran + acian beton ekspose M2 Rp 98,991.48 845.60 Rp 98,758.33 Rp 83,510,043.85 0.35 994.56 148.96 14,711,040.84 -
1.5. Benangan kusen M2 Rp 30,000.00 1,574.14 Rp 32,500.00 Rp 51,159,550.00 0.22 3,133.52 1,559.38 50,679,850.00 -
JUMLAH PEKERJAAN DINDING Rp 692,111,328.63 2.93 Rp 65,390,890.84
2.1. Pasang lantai keramik ukuran 60 x 60 cm polish M2 Rp 322,382.50 2,306.81 Rp 319,264.00 Rp 736,481,387.84 3.12 2,306.81 - - -
2.2. Pasang lantai keramik ukuran 60 x 60 cm unpolish M2 Rp 338,882.50 133.95 Rp 341,264.00 Rp 45,712,312.80 0.19 133.95 - - -
2.3. Pasang lantai keramik ukuran 20 x 20 cm unpolish M2 Rp 272,514.00 35.30 Rp 270,809.00 Rp 9,559,557.70 0.04 35.30 - - -
2.4. Pasang plin keramik ukuran 10 x 60 cm polish M1 Rp 43,952.78 774.07 Rp 43,494.30 Rp 33,667,629.93 0.14 774.07 - - -
2.5. Pasang plin keramik ukuran 10 x 60 cm unpolish M1 Rp 45,341.67 121.43 Rp 45,346.15 Rp 5,506,382.77 0.02 121.43 - - -
2.6. Pasang dinding keramik ukuran 20 x 40 cm polish M 2
Rp 332,890.25 170.72 Rp 334,790.50 Rp 57,155,434.16 0.24 170.72 - - -
2.7. Pekerjaan waterproofing jenis coating M2 Rp 142,805.30 246.71 Rp 142,450.44 Rp 35,143,948.05 0.15 246.71 - - -
JUMLAH PEKERJAAN LANTAI DAN PELAPIS DINDING Rp 923,226,653.26 3.91 Rp -
spesifikasi sbb :
spesifikasi sbb :
Cat daun pintu
spesifikasi sbb :
3.4. Pasang kusen type PS Unit Rp 2,053,945.00 4.00 Rp 1,997,292.98 Rp 7,989,171.94 0.03 4.00 - - -
spesifikasi sbb :
- Cat daun pintu
spesifikasi sbb :
79

1 2 3 4 6 7=4x6
spesifikasi sbb :
spesifikasi sbb :
spesifikasi sbb :
spesifikasi sbb :
3.10. Pasang kusen type J11A Unit Rp 3,632,582.86 4.00 Rp 3,492,179.18 Rp 13,968,716.73 0.06 4.00 - - -
spesifikasi sbb :
spesifikasi sbb :
spesifikasi sbb :
spesifikasi sbb :
spesifikasi sbb :
spesifikasi sbb :
spesifikasi sbb :
80

1 2 3 4 6 7=4x6
3.16. Pasang railling pembatas M1 Rp 600,000.00 126.80 Rp 600,000.00 Rp 76,080,000.00 0.32 126.80 - - -
spesifikasi sbb :
- Finising cat duco
3.17. Pasang sunscreen M1 Rp 450,000.00 126.80 Rp 500,000.00 Rp 63,400,000.00 0.27 126.80 - - -
spesifikasi sbb :
- Finising cat duco
JUMLAH PEKERJAAN KUSEN DAN RAILLING Rp 672,956,517.49 2.85 Rp -
4 PEKERJAAN PLAFOND
4.1. Pasang rangka plafond hollow galvalum 40 x 40 mm dan 20 x 40 mm M2 Rp 105,237.00 3,113.05 Rp 107,327.00 Rp 334,114,317.35 1.41 3,113.05 - - -
4.2. Pasang penutup plafond PVC M2 Rp 157,465.00 3,113.05 Rp 153,175.00 Rp 476,841,433.75 2.02 3,113.05 - - -
4.3. Pasang list plafond PVC M1 Rp 97,746.00 2,000.79 Rp 103,521.00 Rp 207,123,781.59 0.88 2,000.79 - - -
JUMLAH PEKERJAAN PLAFOND Rp 1,018,079,532.69 4.31 Rp -
5.1. Pasang kloset duduk type CW421J/SW420JP ex. Toto Bh Rp 3,798,360.50 10.00 Rp 3,852,369.40 Rp 38,523,694.00 0.16 10.00 - - -
5.2. Pasang jett spray type TX403SB ex.Toto Bh Rp 655,985.00 10.00 Rp 657,195.00 Rp 6,571,950.00 0.03 10.00 - - -
5.3. Pasang floor drain type TX1CV2 ex. Toto Bh Rp 583,550.00 10.00 Rp 376,442.00 Rp 3,764,420.00 0.02 10.00 - - -
5.4. Pasang tempat tisu type TX703AES ex. Toto Bh Rp 407,935.00 10.00 Rp 382,195.00 Rp 3,821,950.00 0.02 10.00 - - -
5.5. Pasang wastafel ex Toto type L521V1A Bh Rp 922,185.00 6.00 Rp 910,195.00 Rp 5,461,170.00 0.02 6.00 - - -
5.6. Pasang urinoir ex. Toto Type U57 Bh Rp 3,765,025.00 4.00 Rp 3,379,695.00 Rp 13,518,780.00 0.06 4.00 - - -
5.7. Cor meja wastafel + pelapis meja granite alam (termasuk pingul) M1 Rp 1,500,000.00 7.70 Rp 1,500,000.00 Rp 11,550,000.00 0.05 7.70 - - -
5.8. Pasang kaca cermin toilet ukuran 90 x 320 cm Bh Rp 1,572,750.00 2.00 Rp 1,772,450.00 Rp 3,544,900.00 0.02 2.00 - - -
JUMLAH PEKERJAAN SANITAIR Rp 86,756,864.00 0.37 Rp -
6 PEKERJAAN CAT
6.1. Cat dinding tembok interior M2 Rp 33,818.40 2,817.94 Rp 33,896.50 Rp 95,518,303.21 0.40 2,817.94 - - -
6.2. Cat dinding tembok eksterior watershell M2 Rp 44,954.80 605.64 Rp 44,044.00 Rp 26,674,808.16 0.11 605.64 - - -
6.3. Cat lisplank M2 Rp 56,936.00 125.10 Rp 49,671.60 Rp 6,213,917.16 0.03 125.10 - - -
JUMLAH PEKERJAAN CAT Rp 128,407,028.53 0.54 Rp -
SUB TOTAL-PEKERJAAN ARSITEK LANTAI DUA Rp 3,521,537,924.59 14.91 Rp 65,390,890.84
C PEKERJAAN FAÇADE
1.1. M2 Rp 1,097,152.47 1,601.00 Rp 1,077,725.00 Rp 1,725,437,725.00 7.31 1,246.50 - - 184.62

1.2. M2 Rp 1,097,152.47 366.00 Rp 1,077,725.00 Rp 394,447,350.00 1.67 366.13 0.13 140,104.25 -

1.3. Lisplank elv +5m (Area Void) m2 Rp 1,097,152.47 Rp 1,077,725.00 Rp - - 171.00 184,290,975.00 -

1.4. ACP Cutting m2 Rp 1,655,225.00 Rp - - 39.04 64,619,984.00 -

JUMLAH PEKERJAAN ALUMUNIUM COMPOSIT PANEL (ACP) Rp 2,119,885,075.00 8.98 Rp 249,051,063.25
2 PEKERJAAN SIGNAGE
2.1. Ls Rp 40,425,000.00 1.00 Rp 36,000,000.00 Rp 36,000,000.00 0.15 1.00 - - -
Huruf terbuat dari bahan stainless steel denga ketinggian sesuai
-
gambar
JUMLAH PEKERJAAN SIGNAGE Rp 36,000,000.00 0.15 Rp -
SUB TOTAL-PEKERJAAN FAÇADE Rp 2,155,885,075.00 9.13 Rp 249,051,063.25
TOTAL-PEKERJAAN ARSITEKTUR Rp 9,932,724,589.71 42.06 Rp 595,922,373.02
81

1 2 3 4 6 7=4x6
1.1. Biaya penyambungan (BP) VA Rp 1,062.50 414,000.00 Rp 1,062.50 Rp 439,875,000.00 1.86 414,000.00 - - -
1.2. Biaya pengurusan VA Rp 112.50 414,000.00 Rp 112.50 Rp 46,575,000.00 0.20 414,000.00 - - -
1.3. Materai Bh Rp 10,000.00 2.00 Rp 10,000.00 Rp 20,000.00 0.00 2.00 - - -
1.3. Gardu PLN 20 kV Unit by sipil 1.00 Rp - - 1.00 - - -
1.4. In coming cubicle PLN 20 kV Unit Rp 44,355,000.00 1.00 Rp 44,355,000.00 Rp 44,355,000.00 0.19 1.00 - - -
1.5. Metering PLN 20 kV Unit Rp 84,435,000.00 1.00 Rp 84,435,000.00 Rp 84,435,000.00 0.36 1.00 - - -
1.6. Out going cubicle PLN 20 kV Unit Rp 356,250,000.00 1.00 Rp 356,250,000.00 Rp 356,250,000.00 1.51 1.00 - - -
JUMLAH PENYAMBUNGAN DAYA BARU Rp 971,510,000.00 4.11 Rp -
2.1. In coming cubicle 20 kV Unit Rp 44,355,000.00 1.00 Rp 44,355,000.00 Rp 44,355,000.00 0.19 1.00 - - -
2.2. Out going cubicle 20 kV Unit Rp 71,875,000.00 1.00 Rp 71,875,000.00 Rp 71,875,000.00 0.30 1.00 - - -
2.3. Trafo 630 kVA (DGPT 2/DVCR relay elastimold bushing termination) Unit Rp 212,500,000.00 1.00 Rp 212,500,000.00 Rp 212,500,000.00 0.90 1.00 - - -
2.4. Rey chem 20 kV Set Rp 5,625,000.00 5.00 Rp 5,625,000.00 Rp 28,125,000.00 0.12 5.00 - - -
JUMLAH PEKERJAAAN TEGANGAN MENENGAH Rp 356,855,000.00 1.51 Rp -
3.1. Pentanahan travo + netral Unit Rp 937,500.00 2.00 Rp 937,500.00 Rp 1,875,000.00 0.01 2.00 - - -
3.2. Pentanahan cubicle Unit Rp 937,500.00 5.00 Rp 937,500.00 Rp 4,687,500.00 0.02 5.00 - - -
3.3. Pentanahan ruang travo Unit Rp 937,500.00 4.00 Rp 937,500.00 Rp 3,750,000.00 0.02 4.00 - - -
3.4. Bar cupper 30 x 5 mm (ruang travo) Unit Rp 9,375,000.00 1.00 Rp 9,375,000.00 Rp 9,375,000.00 0.04 1.00 - - -
3.5. Biaya pasang travo Unit Rp 3,125,000.00 1.00 Rp 3,125,000.00 Rp 3,125,000.00 0.01 1.00 - - -
3.6. Biaya pasang cubicle Unit Rp 3,125,000.00 5.00 Rp 3,125,000.00 Rp 15,625,000.00 0.07 5.00 - - -
3.7. Testing & commissioning Ls Rp 4,375,000.00 1.00 Rp 4,375,000.00 Rp 4,375,000.00 0.02 1.00 - - -
3.8. Material bantu Ls Rp 1,562,500.00 1.00 Rp 1,562,500.00 Rp 1,562,500.00 0.01 1.00 - - -
JUMLAH PEKERJAAAN GROUNDING Rp 44,375,000.00 0.19 Rp -
4.1. P.LVMDP ke :
a. Travo 630 kVA NYY 8 x 1 x 240 mm² M1 Rp 383,687.50 16.00 Rp 387,750.00 Rp 6,204,000.00 0.03 16.00 - - -
b. P. Capasitor bank NYY 4 x 1 x 300 mm² M1 Rp 472,656.25 8.00 Rp 472,656.25 Rp 3,781,250.00 0.02 8.00 - - -
c. P. Control genset + AMF NYY 8 x 1 x 240 mm² M1 Rp 383,687.50 16.00 Rp 387,750.00 Rp 6,204,000.00 0.03 16.00 - - -
d. P. Pompa NYY 4 x 95 mm² M1 Rp 632,218.75 25.00 Rp 629,750.00 Rp 15,743,750.00 0.07 25.00 - - -
e. P. Pen. & R Genset NYY 4 x 4 mm² M1 Rp 48,125.00 16.00 Rp 62,150.00 Rp 994,400.00 0.00 16.00 - - -
f. P. SDP lt- 1 NYY 4 x 300 mm² M1 Rp 1,869,812.50 144.00 Rp 459,250.00 Rp 66,132,000.00 0.28 144.00 - - -
g. P. SDP lt- 2 NYY 4 x 185 mm² M1 Rp 1,176,000.00 148.00 Rp 459,250.00 Rp 67,969,000.00 0.29 148.00 - - -
4.2. Kabel XLPE 3 x 1 x 70 mm² (travo ke cubicle pelanggan) M1 Rp 860,187.50 12.00 Rp 646,250.00 Rp 7,755,000.00 0.03 12.00 - - -
4.3. Kabel XLPE 3 x 50 mm² (cubicle ke travo) M1 Rp 726,500.00 12.00 Rp 651,750.00 Rp 7,821,000.00 0.03 12.00 - - -
a. Pompa elektrik hydrant NYY 4 x 70 mm² M1 Rp 445,062.50 8.00 Rp 435,050.00 Rp 3,480,400.00 0.01 - - 8.00
b. Pompa jockey NYY 4 x 6 mm² M1 Rp 62,875.00 9.00 Rp 74,250.00 Rp 668,250.00 0.00 - - 9.00
4.5. P.SDP-1 ke :
a. P. AC lt-1 NYY 4 x 185 mm² M1 Rp 1,176,000.00 8.00 Rp 459,250.00 Rp 3,674,000.00 0.02 8.00 - - -
b. P. Pen. Lt-1 NYY 4 x 50 mm² M1 Rp 327,000.00 9.00 Rp 651,750.00 Rp 5,865,750.00 0.02 9.00 - - -
c. P. Pen. lampu taman NYY 4 x 6 mm² M1 Rp 62,875.00 10.00 Rp 74,250.00 Rp 742,500.00 0.00 10.00 - - -
4.6. P.SDP-2 ke :
a. P.AC lt-2 NYY 4 x 120 mm² M1 Rp 734,937.50 8.00 Rp 668,250.00 Rp 5,346,000.00 0.02 8.00 - - -
b. P.Pen. Lt-2 NYY 4 x 35 mm² M1 Rp 242,875.00 9.00 Rp 239,250.00 Rp 2,153,250.00 0.01 9.00 - - -
c. P.Pen. lampu taman NYY 4 x 6 mm² M1 Rp 62,875.00 10.00 Rp 74,250.00 Rp 742,500.00 0.00 10.00 - - -
JUMLAH PEKERJAAAN PENGKABELAN Rp 205,277,050.00 0.87 Rp -
5 PEKERJAAN PANEL
5.1. Panel LVMDP Unit Rp 244,102,125.00 1.00 Rp 260,639,500.00 Rp 260,639,500.00 1.10 1.00 - - -
5.2. Panel capasitor bank Unit Rp 113,198,500.00 1.00 Rp 84,574,820.00 Rp 84,574,820.00 0.36 1.00 - - -
5.3. Panel pompa Unit Rp 18,935,000.00 1.00 Rp 19,492,000.00 Rp 19,492,000.00 0.08 1.00 - - -
5.4. Panel SDP.-1 Unit Rp 25,109,000.00 1.00 Rp 15,241,600.00 Rp 15,241,600.00 0.06 1.00 - - -
5.5. Panel SDP.-2 Unit Rp 19,049,625.00 1.00 Rp 17,825,500.00 Rp 17,825,500.00 0.08 1.00 - - -
5.6. Panel penerangan Lt - 1 Unit Rp 14,933,687.50 1.00 Rp 14,801,600.00 Rp 14,801,600.00 0.06 1.00 - - -
5.7. Panel penerangan Lt - 2 Unit Rp 12,680,187.50 1.00 Rp 13,543,200.00 Rp 13,543,200.00 0.06 1.00 - - -
5.8. Panel AC lt - 1 Unit Rp 37,311,000.00 1.00 Rp 38,309,700.00 Rp 38,309,700.00 0.16 1.00 - - -
5.9. Panel AC lt-2 Unit Rp 24,725,375.00 1.00 Rp 27,065,500.00 Rp 27,065,500.00 0.11 1.00 - - -
5.10. Panel penerangan taman Unit Rp 5,444,093.75 1.00 Rp 5,373,500.00 Rp 5,373,500.00 0.02 1.00 - - -
5.11. Panel penerangan ruang genset Unit Rp 3,200,343.75 1.00 Rp 2,892,923.00 Rp 2,892,923.00 0.01 - - - 1.00
JUMLAH PEKERJAAN PANEL Rp 499,759,843.00 2.12 Rp -
6.1. Instalasi
a. Instalasi pen NYM 3 x 2,5 mm² + PVC cond. 20 mm² Titik Rp 314,375.00 279.00 Rp 322,300.00 Rp 89,921,700.00 0.38 279.00 8.00 2,578,400.00 -
b. Instalasi stop kontak NYM 3 x 2,5 mm² + PVC cond. 20 mm² Titik Rp 651,562.50 46.00 Rp 649,000.00 Rp 29,854,000.00 0.13 46.00 - - -
c. Instalasi exhaust fan NYM 3 x 2,5 mm² + PVC cond. 20 mm² Titik Rp 210,625.00 5.00 Rp 198,110.00 Rp 990,550.00 0.00 5.00 - - -
d. Instalasi power pompa NYM 3 x 4 mm² + PVC cond. 20 mm² M1 Rp 34,687.50 68.00 Rp 37,500.00 Rp 2,550,000.00 0.01 68.00 - - -
6.2. Armature
a. Pemasangan lampu down light 18 Watt Bh Rp 246,125.00 82.00 Rp 234,300.00 Rp 19,212,600.00 0.08 82.00 - - -
b. Pemasangan lampu down light 11 Watt Bh Rp 229,625.00 30.00 Rp 217,800.00 Rp 6,534,000.00 0.03 30.00 - - -
c. Pemasangan lampu RM300 2 x 36 W Bh Rp 929,843.75 154.00 Rp 858,000.00 Rp 132,132,000.00 0.56 154.00 - - -
82

1 2 3 4 6 7=4x6
d. Pemasangan lampu RMO 2 x 36 W Bh Rp 552,500.00 5.00 Rp 528,000.00 Rp 2,640,000.00 0.01 5.00 - - -
e. Pemasangan lampu exit 1 x 8W + batt Bh Rp 1,131,187.50 4.00 Rp 1,092,300.00 Rp 4,369,200.00 0.02 4.00 - - -
f. Pemasangan TL BL 1 x 36W Bh Rp 216,750.00 4.00 Rp 206,800.00 Rp 827,200.00 0.00 4.00 - - -
a. Pemasangan Lampu Taman SL 18 W + GL Bh Rp 500,000.00 Rp - - 4.00 2,000,000.00 -
a. Pemasangan Lampu Sorot 30 watt Waterproff Bh Rp 850,000.00 Rp - - 2.00 1,700,000.00 -
6.3. Fixture
a. Pasang stop kontak Bh Rp 34,500.00 46.00 Rp 34,276.00 Rp 1,576,696.00 0.01 46.00 - - -
b. Sakelar 2 gang Bh Rp 39,125.00 40.00 Rp 39,776.00 Rp 1,591,040.00 0.01 40.00 2.00 79,552.00 -
c. Sakelar 1 gang Bh Rp 29,125.00 21.00 Rp 30,316.00 Rp 636,636.00 0.00 21.00 1.00 30,316.00 -
d. Pasang saklar hotel Bh Rp 30,875.00 8.00 Rp 35,376.00 Rp 283,008.00 0.00 8.00 - - -
e. Pasang exhaus fan Bh Rp 437,500.00 5.00 Rp 423,500.00 Rp 2,117,500.00 0.01 5.00 - - -
JUMLAH INSTALASI LISTRIK LANTAI SATU Rp 295,236,130.00 1.25 Rp 6,388,268.00
7.1. Instalasi
a. Instalasi pen NYM 3 x 2,5 mm² + PVC cond. 20 mm² Titik Rp 314,375.00 299.00 Rp 322,300.00 Rp 96,367,700.00 0.41 299.00 - - -
b. Instalasi stopkontak NYM 3 x 2,5 mm² + PVC cond. 20 mm² Titik Rp 651,562.50 52.00 Rp 649,000.00 Rp 33,748,000.00 0.14 52.00 - - -
c. Instalasi exhaustfan NYM 3 x 2,5 mm² + PVC cond. 20 mm² Titik Rp 210,625.00 20.00 Rp 198,110.00 Rp 3,962,200.00 0.02 20.00 - - -
7.2. Armature
a. Pemasangan lampu down light 18 Watt Bh Rp 246,125.00 58.00 Rp 234,300.00 Rp 13,589,400.00 0.06 58.00 - - -
b. Pemasangan lampu down light 11 Watt Bh Rp 229,625.00 56.00 Rp 217,800.00 Rp 12,196,800.00 0.05 56.00 - - -
c. Pemasangan lampu RM300 2 x 36 W Bh Rp 929,843.75 172.00 Rp 858,000.00 Rp 147,576,000.00 0.62 172.00 - - -
d. Pemasangan lampu RMO 2 x 36 W Bh Rp 552,500.00 5.00 Rp 528,000.00 Rp 2,640,000.00 0.01 5.00 - - -
e. Pemasangan lampu exit 1 x 8 W + batt Bh Rp 1,131,187.50 4.00 Rp 1,092,300.00 Rp 4,369,200.00 0.02 4.00 - - -
f. Pemasangan TL BL 1 x 36 W Bh Rp 216,750.00 4.00 Rp 206,800.00 Rp 827,200.00 0.00 4.00 - - -
7.3. Fixture
a. Pasang stop kontak Bh Rp 34,500.00 52.00 Rp 34,276.00 Rp 1,782,352.00 0.01 52.00 - - -
b. Sakelar 2 gang Bh Rp 39,125.00 25.00 Rp 39,776.00 Rp 994,400.00 0.00 25.00 - - -
c. Sakelar 1 gang Bh Rp 29,125.00 23.00 Rp 30,316.00 Rp 697,268.00 0.00 23.00 - - -
d. Pasang saklar hotel Bh Rp 30,875.00 8.00 Rp 32,500.00 Rp 260,000.00 0.00 8.00 - - -
e. Pasang exhaus fan Bh Rp 437,500.00 20.00 Rp 423,500.00 Rp 8,470,000.00 0.04 20.00 - - -
JUMLAH INSTALASI LISTRIK LANTAI DUA Rp 327,480,520.00 1.39 Rp -
8.1. Pasang lampu TL TK 2 x 36 W Bh Rp - - - - - -
8.2. Pasang lampu rosed 18 W Bh Rp - - - - - -
8.3. Pasang exhaus fan 288 m³/jam (type industrial) Bh Rp - - - - - -
8.4. Pasang stop kontak Bh Rp - - - - - -
8.5. Pasang sakelar 2 gang Bh Rp - - - - - -
8.6. Instalasi pen NYM 3 x 2,5 mm² + PVC cond. 20 mm² Titik Rp - - - - - -
8.7. Instalasi stop kontak NYM 3 x 2,5 mm² + PVC cond. 20 mm² Titik Rp - - - - - -
8.8. Instalasi exhaus fan NYM 3 x 2,5 mm² + PVC cond. 20 mm² Titik Rp - - - - - -
JUMLAH INSTALASI LISTRIK RUANG POMPA Rp - 0 Rp -
9.1. Pasang lampu TL TK 2 x 36 W Bh Rp 378,656.25 8.00 Rp 356,400.00 Rp 2,851,200.00 0.01 - - 8.00
9.2. Pasang lampu rosed 18 W Bh Rp 114,750.00 17.00 Rp 111,100.00 Rp 1,888,700.00 0.01 - - 17.00
9.3. Pasang exhaus fan 144 m³/jam (type industrial) Bh Rp 1,687,500.00 2.00 Rp 1,562,000.00 Rp 3,124,000.00 0.01 - - 2.00
9.4. Pasang stop kontak Bh Rp 34,500.00 4.00 Rp 34,276.00 Rp 137,104.00 0.00 - - 4.00
9.5. Pasang sakelar 1 gang Bh Rp 29,125.00 4.00 Rp 30,316.00 Rp 121,264.00 0.00 - - 4.00
9.6. Pasang sakelar 2 gang Bh Rp 39,125.00 2.00 Rp 39,776.00 Rp 79,552.00 0.00 - - 2.00
9.7. Instalasi pen NYM 3 x 2,5 mm² + PVC cond. 20 mm² Titik Rp 210,625.00 25.00 Rp 319,300.00 Rp 7,982,500.00 0.03 - - 25.00
9.9. Instalasi stop kontak NYM 3 x 2,5mm² + PVC cond. 20 mm² Titik Rp 314,375.00 4.00 Rp 350,000.00 Rp 1,400,000.00 0.01 - - 4.00
9.10. Instalasi exhaus fan NYM 3 x 2,5 mm² + PVC cond. 20 mm² Titik Rp 314,375.00 2.00 Rp 198,110.00 Rp 396,220.00 0.00 - - 2.00
JUMLAH INSTALASI LISTRIK RUANG GENSET Rp 17,980,540.00 0.08 Rp -
10.1. Lampu taman tinggi 2.5m + SL 18W + GL Globe Bh Rp - - - - - -
10.2. Instalasi pen. luar NYFGBY 4 x 4 mm² Bh Rp - - - - - -
10.3. Instalasi pen. luar NYY 3 x 2,5 mm² Bh Rp - - - - - -
JUMLAH INSTALASI LISTRIK LAY OUT Rp - 0 Rp -
SUB TOTAL-PEKERJAAAN LISTRIK Rp 2,718,474,083.00 11.51 Rp 6,388,268.00
1.1. AC split 1 PK Unit Rp 5,128,025.00 1.00 Rp 4,984,100.00 Rp 4,984,100.00 0.02 1.00 - - -
1.1 AC split 2 PK Unit Rp - - 29.00 360,565,700.00 -
1.2. AC cassette 3 PK Unit Rp 21,761,487.50 2.00 Rp 19,693,300.00 Rp 39,386,600.00 0.17 - - 2.00
1.6. Instalasi AC split 1 PK NYM 3 x 4mm² +PVC cond. 20 mm² Titik Rp 147,625.00 1.00 Rp 319,300.00 Rp 319,300.00 0.00 1.00 - - -
1.4 Instalasi AC Split 2PK NYM 4 x 4mm² + PVC cond. 20 mm² Titik Rp 577,500.00 Rp - - 29.00 16,747,500.00 -
1.7. Instalasi AC Cassette 3PK NYM 4 x 4mm² + PVC cond. 20 mm² Titik Rp 484,500.00 2.00 Rp 577,500.00 Rp 1,155,000.00 0.00 - - 2.00
1.8. Instalasi AC Cassette 4-6PK NYM 4 x 4mm² + PVC cond. 20 mm² Titik Rp 526,000.00 18.00 Rp 577,500.00 Rp 10,395,000.00 0.04 - - 18.00
JUMLAH PEKERJAAAN AIR CONDITIONING (AC) LANTAI 1 Rp 585,393,900.00 2.48 Rp 377,313,200.00
83

1 2 3 4 6 7=4x6
2.1. AC cassette 4PK Unit Rp 28,411,487.50 20.00 Rp 25,407,800.00 Rp 508,156,000.00 2.15 - - 20.00
2.2. AC cassette 5PK Unit Rp 31,000,237.50 6.00 Rp 40,802,300.00 Rp 244,813,800.00 1.04 - - 6.00
1.1 AC split 2 PK Unit Rp - Rp - - 26.00 323,265,800.00 -
1.4 Instalasi AC Split 2PK NYM 4 x 4mm² + PVC cond. 20 mm² Titik Rp 577,500.00 Rp - - 26.00 15,015,000.00 -
2.3. Instalasi AC cassette NYM 4 x 4 mm² Titik 26.00 Rp 577,500.00 Rp 15,015,000.00 0.06 - - 26.00
JUMLAH PEKERJAAAN AIR CONDITIONING (AC) LANTAI 2 Rp 767,984,800.00 3.25 Rp 338,280,800.00
SUB TOTAL-PEKERJAAAN AIR CONDITIONING (AC) Rp 1,353,378,700.00 5.73 Rp 715,594,000.00
1.1. Elektrikal
a. Cable tray 30 x10 cm M1 Rp 289,750.00 132.00 Rp 269,500.00 Rp 35,574,000.00 0.15 132.00 - - -
b. Cable tray 40 x10 cm M1 Rp 333,812.50 15.00 Rp 279,950.00 Rp 4,199,250.00 0.02 15.00 - - -
c. Cable tray 60 x10 cm M1 Rp 421,062.50 14.00 Rp 367,400.00 Rp 5,143,600.00 0.02 14.00 - - -
a. Cable Ladder 20 x10 cm M1 Rp - - 60.00 20,790,000.00 -
d. Fitting - fitting Ls Rp 4,914,906.25 1.00 Rp 4,000,000.00 Rp 4,000,000.00 0.02 1.00 - - -
e. Material bantu Ls Rp 1,228,726.56 1.00 Rp 1,250,000.00 Rp 1,250,000.00 0.01 1.00 - - -
1.2. Elektronik
JUMLAH PEKERJAAAN CABLE TRAY LANTAI 1 Rp 93,474,410.00 0.40 Rp 20,790,000.00
2.1. Elektrikal
c. Cable tray 60 x10 cm M1 Rp 421,062.50 14.00 Rp 367,400.00 Rp 5,143,600.00 0.02 14.00 - - -
2.2. Elektronik
e. Material bantu Ls Rp 876,403.13 1.00 Rp 1,000,000.00 Rp 1,000,000.00 0.00 1.00 - - -
JUMLAH PEKERJAAAN CABLE TRAY LANTAI 2 Rp 81,785,150.00 0.35 Rp -
SUB TOTAL-PEKERJAAAN CABLE TRAY Rp 175,259,560.00 0.74 Rp 20,790,000.00
1.1. Penangkal petir non radio actif max radius proteksi 100 Meter Unit Rp 10,062,500.00 1.00 Rp 10,626,000.00 Rp 10,626,000.00 0.04 1.00 - - -
1.2. Down conduktor NYY 1 x 70mm M1 Rp 107,250.00 30.00 Rp 114,400.00 Rp 3,432,000.00 0.01 30.00 - - -
1.3. Dudukan tiang penangkal petir Set Rp 1,937,500.00 1.00 Rp 2,000,000.00 Rp 2,000,000.00 0.01 1.00 - - -
1.4. Grounding penangkal petir Rod Ø 1" P.12 m Unit Rp 6,432,500.00 1.00 Rp 6,250,000.00 Rp 6,250,000.00 0.03 1.00 - - -
1.5. Bak kontrol penangkal petir Unit Rp 437,500.00 1.00 Rp 410,000.00 Rp 410,000.00 0.00 1.00 - - -
1.6. Ligting counter viking Unit Rp 5,687,500.00 1.00 Rp 6,000,000.00 Rp 6,000,000.00 0.03 1.00 - - -
1.7. ijin DEPNAKER Ls Rp 3,125,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 0.01 1.00 - - -
1.8. Material bantu Ls Rp 437,500.00 1.00 Rp 50,000.00 Rp 50,000.00 0.00 1.00 - - -
SUB TOTAL-PEKERJAAAN PENANGKAL PETIR Rp 31,768,000.00 0.13 Rp -
1 PERALATAN UTAMA
1.1. MCFA 1 Lop 55 Address Unit Rp 58,216,250.00 1.00 Rp 52,500,000.00 Rp 52,500,000.00 0.22 - - 1.00
1.2. Nectifier 48 unit Unit Rp 4,375,000.00 1.00 Rp 5,500,000.00 Rp 5,500,000.00 0.02 - - 1.00
1.3. Line surge arester Unit Rp 1,133,125.00 1.00 Rp 1,100,000.00 Rp 1,100,000.00 0.00 - - 1.00
1.4. Nicat battery, recargeable kapasitas 1/4 jam + carge Titik Rp 3,125,000.00 1.00 Rp 3,300,000.00 Rp 3,300,000.00 0.01 - - 1.00
1.5. Anunciator Unit Rp 21,595,000.00 1.00 Rp 20,500,000.00 Rp 20,500,000.00 0.09 - - 1.00
1.6. Instalasi power fire alarm NYM 3 x 2,5 mm + PVC cond. 20 mm Titik Rp 625,625.00 1.00 Rp 625,625.00 Rp 625,625.00 0.00 1.00 - - -
1.7. Ground BC 25 mm² Unit Rp 593,062.50 1.00 Rp 550,000.00 Rp 550,000.00 0.00 - - 1.00
- Kabel STP 18 AWG 1 pair + NYY 2 x 1.5 mm² + PVC cond. 20 mm² M1 Rp 48,125.00 35.00 Rp 40,000.00 Rp 1,400,000.00 0.01 35.00 - - -
- Kabel STP 18 AWG 1 pair + NYY 2 (3 x 1.5 mm²) + PVC cond. 20 mm² M1 Rp 72,812.50 35.00 Rp 60,000.00 Rp 2,100,000.00 0.01 35.00 - - -
1.10. Testing commissioning Ls Rp 625,000.00 1.00 Rp 750,000.00 Rp 750,000.00 0.00 - - 1.00
1.11. Material bantu Ls Rp 187,500.00 1.00 Rp 250,000.00 Rp 250,000.00 0.00 - - 1.00
JUMLAH PERALATAN UTAMA Rp 88,575,625.00 0.38 Rp -
2.1 TB FA Unit Rp 2,000,000.00 1.00 Rp 2,000,000.00 Rp 2,000,000.00 0.01 - - 1.00
2.2 Smoke detector Bh Rp 702,500.00 30.00 Rp 680,000.00 Rp 20,400,000.00 0.09 - - 30.00
2.3 Head detector Bh Rp 468,750.00 48.00 Rp 455,000.00 Rp 21,840,000.00 0.09 - - 48.00
2.4 Manual push bottom Bh Rp 418,750.00 4.00 Rp 403,000.00 Rp 1,612,000.00 0.01 - - 4.00
2.5 Alarm bell Bh Rp 602,500.00 4.00 Rp 620,000.00 Rp 2,480,000.00 0.01 - - 4.00
2.6 Indicator lamp Bh Rp 368,750.00 4.00 Rp 356,000.00 Rp 1,424,000.00 0.01 - - 4.00
2.7 Jack interkom Bh Rp 483,750.00 4.00 Rp 470,000.00 Rp 1,880,000.00 0.01 - - 4.00
84

1 2 3 4 6 7=4x6
2.8 End of line Bh Rp 18,750.00 17.00 Rp 16,000.00 Rp 272,000.00 0.00 - - 17.00
2.9 Instalasi smoke detector FRC 2 x 1.5 mm² + PVC conduit 20 mm² Titik Rp 460,000.00 30.00 Rp 475,000.00 Rp 14,250,000.00 0.06 30.00 - - -
2.10 Instalasi head detector FRC 2 x 1.5 mm² + PVC conduit 20 mm² Titik Rp 460,000.00 48.00 Rp 475,000.00 Rp 22,800,000.00 0.10 48.00 - - -
2.11 Instalasi indicator lamp FRC 2 x 1.5 mm² + PVC conduit 20 mm² Titik Rp 2,609,062.50 4.00 Rp 750,000.00 Rp 3,000,000.00 0.01 4.00 - - -
2.12 Instalasi alarm bell FRC 2 x 1.5 mm² + PVC conduit 20 mm² Titik Rp 2,609,062.50 4.00 Rp 750,000.00 Rp 3,000,000.00 0.01 4.00 - - -
2.13 Instalasi manual push bottom FRC 2 x 1.5 mm² + PVC conduit 20 mm² Titik Rp 2,609,062.50 4.00 Rp 750,000.00 Rp 3,000,000.00 0.01 4.00 - - -
2.14 Instalasi jack interkom ITC 2 x 2 x 0.6 mm² + PVC conduit 20 mm² Titik Rp 701,750.00 4.00 Rp 1,000,000.00 Rp 4,000,000.00 0.02 4.00 - - -
2.15 Short circuit indicator Unit Rp 922,500.00 1.00 Rp 900,000.00 Rp 900,000.00 0.00 - - 1.00
2.16 Zone address module Unit Rp 1,177,500.00 11.00 Rp 1,100,000.00 Rp 12,100,000.00 0.05 - - 11.00
2.17 Individual address module Unit Rp 1,177,500.00 6.00 Rp 1,100,000.00 Rp 6,600,000.00 0.03 - - 6.00
2.18 Control zone module Unit Rp 1,383,750.00 3.00 Rp 1,400,000.00 Rp 4,200,000.00 0.02 - - 3.00
2.19 Signal zone address module Unit Rp 1,383,750.00 12.00 Rp 1,400,000.00 Rp 16,800,000.00 0.07 - - 12.00
2.20 Instalasi hydrant FRC 2 x 1.5 mm² + PVC conduit 20 mm² Titik Rp 6,222,250.00 1.00 Rp 750,000.00 Rp 750,000.00 0.00 - - 1.00
2.21 Instalasi genset FRC 2 x 1.5 mm² + PVC conduit 20 mm² Titik Rp 6,222,250.00 1.00 Rp 750,000.00 Rp 750,000.00 0.00 - - 1.00
2.22 Instalasi panel FRC 2 x 1.5 mm² + PVC conduit 20 mm² Titik Rp 1,191,000.00 1.00 Rp 750,000.00 Rp 750,000.00 0.00 - - 1.00
JUMLAH PEKERJAAAN FIRE ALARM LANTAI 1 Rp 144,808,000.00 0.61 Rp -
3.1 TB FA Unit Rp 2,000,000.00 1.00 Rp 2,000,000.00 Rp 2,000,000.00 0.01 - - 1.00
3.2 Smoke detector Bh Rp 702,500.00 32.00 Rp 680,000.00 Rp 21,760,000.00 0.09 - - 32.00
3.3 Head detector Bh Rp 468,750.00 38.00 Rp 455,000.00 Rp 17,290,000.00 0.07 - - 38.00
3.4 Manual push bottom Bh Rp 418,750.00 4.00 Rp 403,000.00 Rp 1,612,000.00 0.01 - - 4.00
3.5 Alarm bell Bh Rp 602,500.00 4.00 Rp 620,000.00 Rp 2,480,000.00 0.01 - - 4.00
3.6 Indicator lamp Bh Rp 368,750.00 4.00 Rp 356,000.00 Rp 1,424,000.00 0.01 - - 4.00
3.7 Jack interkom Bh Rp 483,750.00 4.00 Rp 470,000.00 Rp 1,880,000.00 0.01 - - 4.00
3.8 End of line Bh Rp 18,750.00 19.00 Rp 16,000.00 Rp 304,000.00 0.00 - - 19.00
3.9 Instalasi smoke detector FRC 2 x 1.5 mm² + PVC conduit 20 mm² Titik Rp 460,000.00 32.00 Rp 475,000.00 Rp 15,200,000.00 0.06 32.00 - - -
3.10 Instalasi head detector FRC 2 x 1.5 mm² + PVC conduit 20 mm² Titik Rp 460,000.00 38.00 Rp 475,000.00 Rp 18,050,000.00 0.08 38.00 - - -
3.11 Instalasi indicator lamp FRC 2 x 1.5 mm² + PVC conduit 20 mm² Titik Rp 2,609,062.50 4.00 Rp 750,000.00 Rp 3,000,000.00 0.01 4.00 - - -
3.12 Instalasi alarm bell FRC 2 x 1.5 mm² + PVC conduit 20 mm² Titik Rp 2,609,062.50 4.00 Rp 750,000.00 Rp 3,000,000.00 0.01 4.00 - - -
3.13 Instalasi manual push bottom FRC 2 x 1.5 mm² + PVC conduit 20 mm² Titik Rp 2,609,062.50 4.00 Rp 750,000.00 Rp 3,000,000.00 0.01 4.00 - - -
3.14 Instalasi jack interkom ITC 2 x 2 x 0.6 mm² + PVC conduit 20 mm² Titik Rp 701,750.00 4.00 Rp 1,000,000.00 Rp 4,000,000.00 0.02 4.00 - - -
3.15 Short circuit indicator Unit Rp 922,500.00 1.00 Rp 900,000.00 Rp 900,000.00 0.00 - - 1.00
3.16 Zone address module Unit Rp 1,177,500.00 6.00 Rp 1,100,000.00 Rp 6,600,000.00 0.03 - - 6.00
3.17 Individual address module Unit Rp 1,177,500.00 4.00 Rp 1,100,000.00 Rp 4,400,000.00 0.02 - - 4.00
3.18 Control zone module Unit Rp 1,383,750.00 1.00 Rp 1,400,000.00 Rp 1,400,000.00 0.01 - - 1.00
3.19 Signal zone address module Unit Rp 1,383,750.00 8.00 Rp 1,400,000.00 Rp 11,200,000.00 0.05 - - 8.00
3.20 Instalasi panel FRC 2 x 1.5 mm² + PVC conduit 20 mm² Titik Rp 1,191,000.00 1.00 Rp 750,000.00 Rp 750,000.00 0.00 - - 1.00
JUMLAH PEKERJAAAN FIRE ALARM LANTAI 2 Rp 120,250,000.00 0.51 Rp -
SUB TOTAL-PEKERJAAAN FIRE ALARM Rp 353,633,625.00 1.50 Rp -
F PEKERJAAN TELEPON
1.1. PABX 8CO 90 ext (lengkap dengan operator consule) Unit Rp 243,228,000.00 1.00 Rp 225,000,000.00 Rp 225,000,000.00 0.95 - - 1.00
1.2. Accu dry cell 12V, 38AH Unit Rp 3,437,500.00 6.00 Rp 3,500,000.00 Rp 21,000,000.00 0.09 - - 6.00
1.3. Billing sistem Unit Rp 8,750,000.00 1.00 Rp 9,200,000.00 Rp 9,200,000.00 0.04 - - 1.00
1.4. Report printer Unit Rp 1,875,000.00 1.00 Rp 2,100,000.00 Rp 2,100,000.00 0.01 - - 1.00
1.5. UPS 2 kVA Unit Rp 5,625,000.00 1.00 Rp 6,100,000.00 Rp 6,100,000.00 0.03 - - 1.00
1.6. Surge arester Unit Rp 1,133,125.00 1.00 Rp 980,000.00 Rp 980,000.00 0.00 - - 1.00
1.7. MDF telepon 90 pair Unit Rp 1,125,000.00 1.00 Rp 1,100,000.00 Rp 1,100,000.00 0.00 - - 1.00
1.8. Instalasi power UPS NYM 3 x 2.5 mm² + PVC conduit 20 mm² Titik Rp 677,500.00 1.00 Rp 650,000.00 Rp 650,000.00 0.00 - - - 1.00
1.9. Pasang + program lS Rp 5,625,000.00 1.00 Rp 5,000,000.00 Rp 5,000,000.00 0.02 - - 1.00
1.10. Ground BC 25 mm² Unit Rp 593,062.50 1.00 Rp 550,000.00 Rp 550,000.00 0.00 - - 1.00
1.11. Testing commissioning Ls Rp 625,000.00 1.00 Rp 600,000.00 Rp 600,000.00 0.00 - - 1.00
1.13. Ijin Telkom Line PTT Rp 437,500.00 8.00 Rp 425,000.00 Rp 3,400,000.00 0.01 - - 8.00
JUMLAH PEKERJAAAN PERALATAN UTAMA Rp 275,930,000.00 1.17 Rp -
MDF telepon ke :
2.1. TB TELKOM OTC 10 x 2 x 0.6 mm² M1 Rp 35,250.00 100.00 Rp 55,000.00 Rp 5,500,000.00 0.02 100.00 - - -
2.2. TB TELKOM OTC 10 x 2 x 0.6 mm² M1 Rp 76,875.00 8.00 Rp 60,000.00 Rp 480,000.00 0.00 8.00 - - -
2.3. TB TELKOM OTC 10 x 2 x 0.6 mm² M1 Rp 61,625.00 12.00 Rp 60,000.00 Rp 720,000.00 0.00 12.00 - - -
JUMLAH PEKERJAAN PENGKABELAN Rp 6,700,000.00 0.03 Rp -
3.1. TB tlp 50 pair Unit Rp 625,000.00 1.00 Rp 610,000.00 Rp 610,000.00 0.00 - - 1.00
3.2. Outlet telepone Bh Rp 70,250.00 45.00 Rp 70,000.00 Rp 3,150,000.00 0.01 - - 45.00
3.3. Pesawat telepone Bh Rp 218,750.00 45.00 Rp 210,000.00 Rp 9,450,000.00 0.04 - - 45.00
3.4. Instalasi telepone ITC 2 x 2 x 0.6 mm² + PVC conduit 20 mm² Titik Rp 838,425.00 45.00 Rp 820,000.00 Rp 36,900,000.00 0.16 45.00 - - -
JUMLAH PEKERJAAAN TELEPON LANTAI 1 Rp 50,110,000.00 0.21 Rp -
4.1. TB tlp 40 pair Unit Rp 500,000.00 1.00 Rp 490,000.00 Rp 490,000.00 0.00 - - 1.00
4.2. Outlet telepone Bh Rp 70,250.00 34.00 Rp 70,000.00 Rp 2,380,000.00 0.01 - - 34.00
4.3. Pesawat telepone Bh Rp 218,750.00 34.00 Rp 210,000.00 Rp 7,140,000.00 0.03 - - 34.00
85

1 2 3 4 6 7=4x6
4.4. Instalasi telepone ITC 2 x 2 x 0.6 mm² + PVC conduit 20 mm² Bh Rp 838,425.00 34.00 Rp 820,000.00 Rp 27,880,000.00 0.12 34.00 - - -
JUMLAH PEKERJAAAN TELEPON LANTAI 2 Rp 37,890,000.00 0.16 Rp -
SUB TOTAL-PEKERJAAN TELEPON Rp 370,630,000.00 1.57 Rp -
G PEKERJAAN DATA
Komputer server lengkap dengan router, modem, wall, internet, LAN switch beserta
1.1. Set Rp 16,250,000.00 1.00 Rp 15,500,000.00 Rp 15,500,000.00 0.07 - - 1.00
peralatan penunjang
1.2. Patch panel 24 port Unit Rp 4,000,000.00 4.00 Rp 3,750,000.00 Rp 15,000,000.00 0.06 - - 4.00
1.3. Rack cabinet Unit Rp 4,375,000.00 1.00 Rp 4,500,000.00 Rp 4,500,000.00 0.02 - - 1.00
1.4. Grounding BC 25 mm² Unit Rp 593,062.50 1.00 Rp 550,000.00 Rp 550,000.00 0.00 1.00 - - -
1.5. UPS 2vkVA Unit Rp 5,625,000.00 1.00 Rp 6,100,000.00 Rp 6,100,000.00 0.03 - - 1.00
1.6. Surge arester Unit Rp 1,133,125.00 1.00 Rp 1,050,000.00 Rp 1,050,000.00 0.00 - - 1.00
1.7. Instalasi power komputer server NYM 3 x 2,5 mm² + PVC conduit 20 mm² Titik Rp 625,625.00 1.00 Rp 750,000.00 Rp 750,000.00 0.00 1.00 - - -
1.8. Testing commissioning + program Ls Rp 3,325,000.00 1.00 Rp 3,000,000.00 Rp 3,000,000.00 0.01 - - 1.00
JUMLAH PEKERJAAAN PERALATAN UTAMA Rp 46,700,000.00 0.20 Rp -
2.1. Switch hub 16 port Bh Rp 968,750.00 4.00 Rp 1,000,000.00 Rp 4,000,000.00 0.02 - - 4.00
2.2. Modular outlet cat-5e Bh Rp 80,625.00 38.00 Rp 75,000.00 Rp 2,850,000.00 0.01 - - 38.00
2.3. Face plate 1 hole Bh Rp 56,500.00 38.00 Rp 55,000.00 Rp 2,090,000.00 0.01 - - 38.00
2.4. Wirelless access point Bh Rp 2,156,250.00 21.00 Rp 2,250,000.00 Rp 47,250,000.00 0.20 - - 21.00
2.5. Instalasi data UTP cat 5e + PVC conduit 20 mm² Titik Rp 660,062.50 38.00 Rp 650,000.00 Rp 24,700,000.00 0.10 38.00 - - -
2.5. Instalasi wirelless access point UTP cat 5e + PVC conduit 20 mm² Titik Rp 660,062.50 21.00 Rp 600,000.00 Rp 12,600,000.00 0.05 21.00 - - -
JUMLAH PEKERJAAAN DATA LANTAI 1 Rp 93,490,000.00 0.40 Rp -
3.1. Switch hub 16 port Bh Rp 968,750.00 3.00 Rp 1,000,000.00 Rp 3,000,000.00 0.01 - - 3.00
3.2. Modular outlet cat-5e Bh Rp 80,625.00 34.00 Rp 75,000.00 Rp 2,550,000.00 0.01 - - 34.00
3.3. Face plate 1 hole Bh Rp 56,500.00 34.00 Rp 55,000.00 Rp 1,870,000.00 0.01 - - 34.00
3.4. Wirelless access point Bh Rp 2,156,250.00 17.00 Rp 2,250,000.00 Rp 38,250,000.00 0.16 - - 17.00
3.5. Instalasi data UTP cat 5e + PVC conduit 20 mm² Titik Rp 660,062.50 34.00 Rp 650,000.00 Rp 22,100,000.00 0.09 34.00 - - -
3.6. Instalasi wirelless access point UTP cat 5e + PVC conduit 20 mm² Titik Rp 660,062.50 17.00 Rp 600,000.00 Rp 10,200,000.00 0.04 17.00 - - -
JUMLAH PEKERJAAAN DATA LANTAI 2 Rp 77,970,000.00 0.33 Rp -
Patch panel ke :
4.1. Switch hub - 1 UTP cat 6e + PVC cond. 20 mm² Bh Rp 15,562.50 8.00 Rp 17,000.00 Rp 136,000.00 0.00 8.00 - - -
4.2. Switch hub - 1 UTP cat 6e + PVC cond. 20 mm² Bh Rp 15,562.50 12.00 Rp 17,000.00 Rp 204,000.00 0.00 12.00 - - -
JUMLAH PEKERJAAAN PENGKABELAN Rp 340,000.00 0.00 Rp -
SUB TOTAL-PEKERJAAN DATA Rp 218,500,000.00 0.93 Rp -
H PEKERJAAN CCTV
1.1. DVR 16 CH stand alone Unit Rp 14,375,000.00 2.00 Rp 14,000,000.00 Rp 28,000,000.00 0.12 - - 2.00
1.2. LCD monitor 21" Unit Rp 4,375,000.00 2.00 Rp 4,200,000.00 Rp 8,400,000.00 0.04 - - 2.00
1.4. Surge arester Bh Rp 1,133,125.00 1.00 Rp 1,100,000.00 Rp 1,100,000.00 0.00 - - 1.00
1.5. Instalasi power DVR NYM 3 x 2,5 mm + PVC cond. 2 0mm titik Rp 677,500.00 2.00 Rp 600,000.00 Rp 1,200,000.00 0.01 2.00 - - -
1.6. Grounding BC 25mm Unit Rp 593,062.50 1.00 Rp 550,000.00 Rp 550,000.00 0.00 - - 1.00
1.7. Biaya pasang & program Ls Rp 4,000,000.00 1.00 Rp 3,500,000.00 Rp 3,500,000.00 0.01 - - 1.00
1.8. Testing comissioning Ls Rp 937,500.00 1.00 Rp 1,000,000.00 Rp 1,000,000.00 0.00 - - 1.00
JUMLAH PERALATAN UTAMA CCTV Rp 50,100,000.00 0.21 Rp -
2.1. Dome camera Unit Rp 1,031,250.00 15.00 Rp 1,250,000.00 Rp 18,750,000.00 0.08 - - 15.00
2.2. Instalasi CCTV coaxial cable RG-6 belden + PVC cond. 20 mm Titik Rp 632,750.00 15.00 Rp 710,000.00 Rp 10,650,000.00 0.05 15.00 - - -
2.3. Instalasi power CCTV NYM 3 x 2.5 mm² + PVC cond. 20 mm² Titik Rp 625,625.00 15.00 Rp 610,000.00 Rp 9,150,000.00 0.04 15.00 - - -
2.4. Adaptor Unit Rp 175,000.00 15.00 Rp 210,000.00 Rp 3,150,000.00 0.01 - - 15.00
JUMLAH PEKERJAAAN CCTV LANTAI 1 Rp 41,700,000.00 0.18 Rp -
3.1. Dome camera Unit Rp 1,031,250.00 12.00 Rp 1,250,000.00 Rp 15,000,000.00 0.06 - - 12.00
3.2. Instalasi CCTV coaxial cable RG-6 belden + PVC cond. 20 mm Titik Rp 632,750.00 12.00 Rp 710,000.00 Rp 8,520,000.00 0.04 12.00 - - -
3.3. Instalasi Power CCTV NYM 3 x 2.5 mm² + PVC con. 20 mm² Titik Rp 625,625.00 12.00 Rp 610,000.00 Rp 7,320,000.00 0.03 12.00 - - -
3.4. Adaptor Unit Rp 175,000.00 12.00 Rp 210,000.00 Rp 2,520,000.00 0.01 - - 12.00
JUMLAH PEKERJAAAN CCTV LANTAI 2 Rp 33,360,000.00 0.14 -
SUB TOTAL-PEKERJAAN CCTV Rp 125,160,000.00 0.53 -
1.1. Paging micropone Unit Rp 4,581,250.00 1.00 Rp 4,500,000.00 Rp 4,500,000.00 0.02 - - 1.00
1.2. Radio tuner AM/FM MP3 / VCD / DVD Unit Rp 6,937,500.00 1.00 Rp 6,750,000.00 Rp 6,750,000.00 0.03 - - 1.00
1.3. Mixer Unit Rp 3,465,000.00 1.00 Rp 3,100,000.00 Rp 3,100,000.00 0.01 - - 1.00
1.4. Equalizer module Unit Rp 4,375,000.00 1.00 Rp 4,250,000.00 Rp 4,250,000.00 0.02 - - 1.00
1.5. Power amp 240 watt Unit Rp 3,465,000.00 2.00 Rp 3,450,000.00 Rp 6,900,000.00 0.03 - - 2.00
1.6. Speaker selector Unit Rp 4,375,000.00 1.00 Rp 4,000,000.00 Rp 4,000,000.00 0.02 - - 1.00
86

1 2 3 4 6 7=4x6
1.7. MDF sound system Unit Rp 562,500.00 1.00 Rp 550,000.00 Rp 550,000.00 0.00 - - 1.00
1.8. COS Unit Rp 1,500,000.00 1.00 Rp 1,400,000.00 Rp 1,400,000.00 0.01 - - 1.00
1.9. Emergency mic Unit Rp 1,375,000.00 1.00 Rp 1,250,000.00 Rp 1,250,000.00 0.01 - - 1.00
1.10. Power amp 120 watt Unit Rp 2,255,000.00 1.00 Rp 2,300,000.00 Rp 2,300,000.00 0.01 - - 1.00
1.11. Auto evacuation(voice announcement) Unit Rp 8,400,000.00 1.00 Rp 7,500,000.00 Rp 7,500,000.00 0.03 - - 1.00
1.13. Surge arester Bh Rp 1,133,125.00 1.00 Rp 1,100,000.00 Rp 1,100,000.00 0.00 - - 1.00
1.14. Grounding BC 25 mm² Unit Rp 593,062.50 1.00 Rp 550,000.00 Rp 550,000.00 0.00 - - 1.00
1.15. Inst paging microphon Titik Rp 2,002,187.50 1.00 Rp 2,950,000.00 Rp 2,950,000.00 0.01 - - 1.00
1.16. Inst interconection Titik Rp 691,250.00 1.00 Rp 690,000.00 Rp 690,000.00 0.00 - - 1.00
1.17. Cabinet rack Unit Rp 7,000,000.00 1.00 Rp 7,000,000.00 Rp 7,000,000.00 0.03 - - 1.00
1.18. Inst power sound system NYM 3 x 2,5 mm + PVC cond. 20 mm Titik Rp 625,625.00 1.00 Rp 610,000.00 Rp 610,000.00 0.00 1.00 - - -
1.19. Pasang + program Ls Rp 4,375,000.00 1.00 Rp 4,250,000.00 Rp 4,250,000.00 0.02 - - 1.00
1.20. Testing comissioning Ls Rp 1,875,000.00 1.00 Rp 1,750,000.00 Rp 1,750,000.00 0.01 - - 1.00
JUMLAH PERALATAN UTAMA SOUND SYSTEM Rp 68,000,000.00 0.29 Rp -
2.1. TB sound system lantai-1 NYMHY (4 x 2.5 mm² + PVC cond. 20 mm) Bh Rp 43,437.50 8.00 Rp 50,000.00 Rp 400,000.00 0.00 8.00 - - -
2.2. TB sound system lantai-2 NYMHY (4 x 2.5 mm² + PVC cond. 20 mm) Bh Rp 43,437.50 12.00 Rp 50,000.00 Rp 600,000.00 0.00 12.00 - - -
JUMLAH PEKERJAAAN PENGKABELAN Rp 1,000,000.00 0.00 Rp -
3.1. TB sound system Unit Rp 437,500.00 1.00 Rp 450,000.00 Rp 450,000.00 0.00 - - 1.00
3.2. Ceilling speaker 6 watt Bh Rp 116,250.00 36.00 Rp 300,000.00 Rp 10,800,000.00 0.05 - - 36.00
3.3. Instalasi ceiling S NYMHY 2 x 1.5 mm² + PVC cond. 20 mm² Titik Rp 212,500.00 36.00 Rp 195,000.00 Rp 7,020,000.00 0.03 36.00 - - -
JUMLAH PEKERJAAAN SOUND SYSTEM LANTAI 1 Rp 18,270,000.00 0.08 Rp -
4.1. TB sound system Unit Rp 437,500.00 1.00 Rp 450,000.00 Rp 450,000.00 0.00 - - 1.00
4.2. Ceilling speaker 6 watt Bh Rp 116,250.00 34.00 Rp 300,000.00 Rp 10,200,000.00 0.04 - - 34.00
4.3. Instalasi ceiling S NYMHY 2 x 1.5 mm² + PVC cond. 20 mm² Titik Rp 212,500.00 34.00 Rp 195,000.00 Rp 6,630,000.00 0.03 34.00 - - -
JUMLAH PEKERJAAAN SOUND SYSTEM LANTAI 2 Rp 17,280,000.00 0.07 Rp -
SUB TOTAL-PEKERJAAN SOUND SYSTEM Rp 104,550,000.00 0.44 Rp -
J PEKERJAAN HYDRANT
1 RUANG POMPA
1.1. Ground tank kapasitas 113 m³ Unit by sipil - -
1.2. Gate valve Ø 2" Bh Rp 2,206,750.00 1.00 Rp 1,188,000.00 Rp 1,188,000.00 0.01 - - 1.00
1.3. Pelampung Ø 2" Bh Rp 497,750.00 1.00 Rp 490,000.00 Rp 490,000.00 0.00 - - 1.00
1.4. Diesel fire pump kapasitas 500 USG pm,H 95m lengkap dengan tanki solar 500 ltr Unit Rp 194,375,000.00 1.00 Rp 192,000,000.00 Rp 192,000,000.00 0.81 - - 1.00
1.5. Hydrant elctric pump kapasitas 500 USGpm,H 95m Unit Rp 80,937,500.00 1.00 Rp 78,250,000.00 Rp 78,250,000.00 0.33 - - 1.00
1.6. Jocey pump kapasitas 25 USGpm,H 100m Unit Rp 36,125,000.00 1.00 Rp 36,590,000.00 Rp 36,590,000.00 0.15 - - 1.00
1.7. Panel kontrol untuk tiga pompa set Rp 36,250,000.00 1.00 Rp 36,000,000.00 Rp 36,000,000.00 0.15 - - 1.00
1.8. Header Ø 6" Unit Rp 3,125,000.00 1.00 Rp 3,950,000.00 Rp 3,950,000.00 0.02 - - 1.00
1.9. Pressure tank kapasitas 500 ltr Unit Rp 35,000,000.00 1.00 Rp 32,500,000.00 Rp 32,500,000.00 0.14 - - 1.00
1.10. Preming tank kapasitas C1046100ltr Unit Rp 1,875,000.00 1.00 Rp 1,900,000.00 Rp 1,900,000.00 0.01 - - 1.00
1.11. Valve-valve :
a. Gate valve Ø 5" Bh Rp 7,319,437.50 2.00 Rp 6,800,000.00 Rp 13,600,000.00 0.06 - - 2.00
b. Gate valve Ø 4" Bh Rp 4,968,625.00 1.00 Rp 4,750,000.00 Rp 4,750,000.00 0.02 - - 1.00
c. Gate valve Ø 3" Bh Rp 3,356,937.50 3.00 Rp 3,250,000.00 Rp 9,750,000.00 0.04 - - 3.00
d. Gate valve Ø 2,5" Bh Rp 2,768,000.00 2.00 Rp 2,250,000.00 Rp 4,500,000.00 0.02 - - 2.00
e. Gate valve Ø 2" Bh Rp 2,206,750.00 1.00 Rp 1,188,000.00 Rp 1,188,000.00 0.01 - - 1.00
f. Gate valve Ø 1" Bh Rp 499,968.75 7.00 Rp 746,500.00 Rp 5,225,500.00 0.02 - - 7.00
g. Gate valve Ø 0,5" Bh Rp 227,593.75 5.00 Rp 236,500.00 Rp 1,182,500.00 0.01 - - 5.00
h. Pelampung Ø 1" Bh Rp 248,250.00 1.00 Rp 250,000.00 Rp 250,000.00 0.00 - - 1.00
i. Safety valve Ø 1" Bh Rp 1,894,500.00 1.00 Rp 1,750,000.00 Rp 1,750,000.00 0.01 - - 1.00
j. Relief valve Ø 3" Bh Rp 21,150,812.50 1.00 Rp 20,000,000.00 Rp 20,000,000.00 0.08 - - 1.00
k. Pressure gauge Bh Rp 206,250.00 3.00 Rp 210,000.00 Rp 630,000.00 0.00 - - 3.00
l. Pressure switch Bh Rp 1,206,250.00 3.00 Rp 1,150,000.00 Rp 3,450,000.00 0.01 - - 3.00
m. Strainer Ø 5" Bh Rp 5,641,656.25 2.00 Rp 5,450,000.00 Rp 10,900,000.00 0.05 - - 2.00
n. Strainer Ø 2.5" Bh Rp 1,982,812.50 1.00 Rp 1,800,000.00 Rp 1,800,000.00 0.01 - - 1.00
o. Check valve Ø 5" Bh Rp 7,160,687.50 2.00 Rp 7,005,000.00 Rp 14,010,000.00 0.06 - - 2.00
p. Check valve Ø 2.5" Bh Rp 2,740,343.75 1.00 Rp 2,650,000.00 Rp 2,650,000.00 0.01 - - 1.00
q. Flexible joint Ø 5" Bh Rp 2,061,156.25 2.00 Rp 2,000,000.00 Rp 4,000,000.00 0.02 - - 2.00
r. Flexible joint Ø 3" Bh Rp 1,079,718.75 2.00 Rp 1,050,000.00 Rp 2,100,000.00 0.01 - - 2.00
s. Flexible joint Ø 2,5" Bh Rp 868,625.00 2.00 Rp 840,000.00 Rp 1,680,000.00 0.01 - - 2.00
t. Foot valve Ø 5" Bh Rp 5,274,093.75 2.00 Rp 5,100,000.00 Rp 10,200,000.00 0.04 - - 2.00
u. Foot valve Ø 2,5" Bh Rp 2,773,843.75 1.00 Rp 2,500,000.00 Rp 2,500,000.00 0.01 - - 1.00
1.12. Pemipaan
a. Pipa BS SCH40 Ø 5" M1 Rp 540,975.00 12.00 Rp 545,000.00 Rp 6,540,000.00 0.03 - - 12.00
b. Pipa BS SCH40 Ø 4" M1 Rp 404,662.50 6.00 Rp 405,000.00 Rp 2,430,000.00 0.01 - - 6.00
c. Pipa BS SCH40 Ø 3" M1 Rp 295,537.50 12.00 Rp 290,000.00 Rp 3,480,000.00 0.01 - - 12.00
87

1 2 3 4 6 7=4x6
d. Pipa BS SCH40 Ø 2,5" M1 Rp 240,012.50 12.00 Rp 225,000.00 Rp 2,700,000.00 0.01 - - 12.00
e. Pipa BS SCH40 Ø 2" M 1
Rp 164,481.25 6.00 Rp 156,000.00 Rp 936,000.00 0.00 - - 6.00
f. Pipa BS SCH40 Ø 1" M1 Rp 87,962.50 12.00 Rp 85,000.00 Rp 1,020,000.00 0.00 - - 12.00
g. Fitting-fitting Ls Rp 4,347,178.13 1.00 Rp 4,250,000.00 Rp 4,250,000.00 0.02 - - 1.00
h. Material bantu Ls Rp 434,717.81 1.00 Rp 500,000.00 Rp 500,000.00 0.00 - - 1.00
JUMLAH RUANG POMPA Rp 520,840,000.00 2.21 Rp -
2 LAY OUT
2.1. Outdoor hydrant box (OHB) Bh Rp 5,926,875.00 4.00 Rp 5,850,000.00 Rp 23,400,000.00 0.10 - - 4.00
2.2. Pilar hydrant Bh Rp 6,437,500.00 4.00 Rp 6,250,000.00 Rp 25,000,000.00 0.11 - - 4.00
2.3. siamiece connection Bh Rp 4,812,500.00 1.00 Rp 4,800,000.00 Rp 4,800,000.00 0.02 - - 1.00
2.5. Check valve Ø 4" Bh Rp 4,844,250.00 1.00 Rp 4,844,250.00 Rp 4,844,250.00 0.02 - - 1.00
2.6. Pipa BS SCH40 Ø 4" M1 Rp 404,662.50 308.00 Rp 405,000.00 Rp 124,740,000.00 0.53 - - 308.00
2.7. Fitting-fitting Ls Rp 12,463,605.00 1.00 Rp 10,000,000.00 Rp 10,000,000.00 0.04 - - 1.00
2.8. Material bantu Ls Rp 1,246,360.50 1.00 Rp 1,000,000.00 Rp 1,000,000.00 0.00 - - 1.00
JUMLAH LAY OUT Rp 217,534,250.00 0.92 Rp -
3.1. Indoor hydrant box (IHB) Bh Rp 5,706,250.00 4.00 Rp 5,600,000.00 Rp 22,400,000.00 0.09 - - 4.00
3.3. Pemipaan : - - - -
a. Pipa BS SCH40 Ø 4"(tegak) M 1
Rp 404,662.50 4.00 Rp 405,000.00 Rp 1,620,000.00 0.01 - - 4.00
c. Pipa BS SCH40 Ø 2.5" M1 Rp 240,012.50 134.00 Rp 225,000.00 Rp 30,150,000.00 0.13 - - 134.00
3.4. Fire Estinguiser (FE) 3.5 kg Bh Rp 652,500.00 4.00 Rp 640,000.00 Rp 2,560,000.00 0.01 6.00 2.00 1,280,000.00 -
JUMLAH PEKERJAAN HYDRANT LANTAI 1 Rp 74,600,000.00 0.32 Rp 1,280,000.00
4.1. Indoor hydrant box (IHB) Bh Rp 5,706,250.00 4.00 Rp 5,600,000.00 Rp 22,400,000.00 0.09 - - 4.00
4.3. Pemipaan : - - -
a. Pipa BS SCH40 Ø 4" (tegak) M1 Rp 404,662.50 4.00 Rp 405,000.00 Rp 1,620,000.00 0.01 - - 4.00
c. Pipa BS SCH40 Ø 2.5" M1 Rp 240,012.50 84.00 Rp 225,000.00 Rp 18,900,000.00 0.08 - - 84.00
4.4. Fire Estinguiser (FE) 3.5 kg Bh Rp 652,500.00 4.00 Rp 640,000.00 Rp 2,560,000.00 0.01 6.00 2.00 1,280,000.00 -
4.5. AAV Ø 1" Rp 1,187,500.00 Rp 1,100,000.00 Rp - - - - -
JUMLAH PEKERJAAN HYDRANT LANTAI 2 Rp 59,870,000.00 0.25 Rp 1,280,000.00
SUB TOTAL-PEKERJAAN HYDRANT Rp 872,844,250.00 3.70 Rp 2,560,000.00
a. Ruang pompa
- Gate valve Ø 2" Bh Rp 1,082,375.00 1.00 Rp 1,188,000.00 Rp 1,188,000.00 0.01 1.00 - - -
- Pelampung Ø 2" Bh Rp 497,750.00 1.00 Rp 450,000.00 Rp 450,000.00 0.00 1.00 - - -
- Pipa PPR PN10 Ø 2" M1 Rp 157,312.50 4.00 Rp 173,632.80 Rp 694,531.20 0.00 4.00 - - -
- Pompa transfer kapasitas 120 ltr/mnt, H 33 m Unit Rp 9,375,000.00 2.00 Rp 9,100,000.00 Rp 18,200,000.00 0.08 2.00 - - -
- Panel kontrol + WLC lengkap dengan pengkabelan Unit Rp 9,375,000.00 1.00 Rp 5,600,000.00 Rp 5,600,000.00 0.02 1.00 - - -
- Foot valve Ø 1" Bh Rp 329,750.00 2.00 Rp 325,000.00 Rp 650,000.00 0.00 2.00 - - -
- Gate valve Ø 1" Bh Rp 337,312.50 5.00 Rp 748,000.00 Rp 3,740,000.00 0.02 5.00 - - -
- Check valve Ø 1" Bh Rp 364,875.00 2.00 Rp 355,000.00 Rp 710,000.00 0.00 2.00 - - -
- Strainer Ø 1" Bh Rp 506,531.25 2.00 Rp 450,000.00 Rp 900,000.00 0.00 2.00 - - -
- Flexible joint Ø 1" Bh Rp 253,875.00 4.00 Rp 250,000.00 Rp 1,000,000.00 0.00 4.00 - - -
- Header Ø 3" Unit Rp 1,125,000.00 1.00 Rp 1,100,000.00 Rp 1,100,000.00 0.00 1.00 - - -
- Pipa PPR PN10 Ø 1" M1 Rp 51,812.50 28.00 Rp 60,772.80 Rp 1,701,638.40 0.01 28.00 - - -
- Pipa PPR PN10 Ø 1"(ke roof tank) M1 Rp 51,812.50 24.00 Rp 60,772.80 Rp 1,458,547.20 0.01 24.00 - - -
- Fitting-fitting Ls Rp 2,851,562.50 1.00 Rp 1,750,000.00 Rp 1,750,000.00 0.01 1.00 - - -
- Material bantu Ls Rp 285,156.25 1.00 Rp 500,000.00 Rp 500,000.00 0.00 1.00 - - -
b. Lantai Atap
- Roof tank kapasitas 2 m³ Unit Rp 5,937,500.00 2.00 Rp 6,000,000.00 Rp 12,000,000.00 0.05 3.00 1.00 6,000,000.00 -
- Gate valve Ø 1,5" Bh Rp 701,312.50 2.00 Rp 880,000.00 Rp 1,760,000.00 0.01 2.00 - - -
- Gate valve Ø 1" Bh Rp 337,312.50 4.00 Rp 748,000.00 Rp 2,992,000.00 0.01 4.00 - - -
- Pelampung Ø 1" Bh Rp 248,250.00 2.00 Rp 250,000.00 Rp 500,000.00 0.00 2.00 - - -
- Header Ø 4" Unit Rp 1,500,000.00 1.00 Rp 1,510,000.00 Rp 1,510,000.00 0.01 1.00 - - -
- Pipa PPR PN10 Ø1,5" M1 Rp 103,812.50 2.00 Rp 151,357.80 Rp 302,715.60 0.00 2.00 - - -
- Fitting-fitting Ls Rp 641,828.13 1.00 Rp 600,000.00 Rp 600,000.00 0.00 1.00 - - -
c. KM/WC (I)
88

1 2 3 4 6 7=4x6
- Pipa PPR PN10 Ø 2" (tegak) M 1
Rp 157,312.50 4.00 Rp 173,632.80 Rp 694,531.20 0.00 4.00 - - -
- Pipa PPR PN10 Ø 1,5" M1 Rp 103,812.50 3.50 Rp 151,357.80 Rp 529,752.30 0.00 3.50 - - -
- Pipa PPR PN10 Ø 0,75" M1 Rp 35,281.25 95.00 Rp 34,042.80 Rp 3,234,066.00 0.01 95.00 - - -
- Fitting-fitting Ls Rp 1,555,203.13 1.00 Rp 750,000.00 Rp 750,000.00 0.00 1.00 - - -
d. KM/WC (II)
- Pipa PPR PN10 Ø 2" (tegak) M1 Rp 157,312.50 4.00 Rp 173,632.80 Rp 694,531.20 0.00 4.00 - - -
- Fitting-fitting Ls Rp 1,158,273.44 1.00 Rp 750,000.00 Rp 750,000.00 0.00 1.00 - - -
1.2. Lantai-2
a. KM/WC (I)
b. KM/WC (II)
JUMLAH PEKERJAAAN AIR BERSIH Rp 123,820,141.80 0.52 Rp 6,000,000.00
2.1. Lantai-1
- Water heater kapasitas 30 ltr Unit Rp 16,750,000.00 3.00 Rp 16,000,000.00 Rp 48,000,000.00 0.20 - - 3.00
- Pipa air panas PPR PN16 Ø 0,75" M1 Rp 42,125.00 21.00 Rp 34,042.80 Rp 714,898.80 0.00 21.00 - - -
- Gate valve Ø 0,75" Bh Rp 243,000.00 6.00 Rp 550,000.00 Rp 3,300,000.00 0.01 6.00 - - -
- Instalasi water heater NYM 3 x 2,5 mm + PVC cond. 20 mm Titik Rp 314,375.00 3.00 Rp 300,000.00 Rp 900,000.00 0.00 3.00 - - -
- Material bantu Ls Rp 1,278,365.63 1.00 Rp 1,250,000.00 Rp 1,250,000.00 0.01 1.00 - - -
JUMLAH PEKERJAAAN AIR PANAS Rp 65,664,898.80 0.28 Rp -
3.1. Lantai-1
a. Ruang Adm
- Septic tank biofilter kapasitas 2 m³ Unit Rp 6,352,500.00 1.00 Rp 7,000,000.00 Rp 7,000,000.00 0.03 - - 1.00
- Pipa PVC AW Ø 4" M1 Rp 84,650.00 12.00 Rp 125,782.80 Rp 1,509,393.60 0.01 12.00 - - -
- Septic tank biofilter kapasitas 2 m³ Unit Rp 6,352,500.00 1.00 Rp 7,000,000.00 Rp 7,000,000.00 0.03 - - 1.00
89

1 2 3 4 6 7=4x6
- Clean out (CO) Ø 4" Bh Rp 226,875.00 1.00 Rp 230,000.00 Rp 230,000.00 0.00 1.00 - - -
- Pipa PVC AW Ø 4" M 1
Rp 84,650.00 16.00 Rp 125,782.80 Rp 2,012,524.80 0.01 36.00 20.00 2,515,656.00 -
c. KM/WC (I)
- Clean out (CO) Ø 2" Bh Rp 138,312.50 1.00 Rp 115,000.00 Rp 115,000.00 0.00 - - - 1.00
- Septic tank biofilter kapasitas 6 m³ Unit Rp 21,344,750.00 1.00 Rp 20,500,000.00 Rp 20,500,000.00 0.09 1.00 - - -
- Pipa PVC AW Ø 6" M1 Rp 167,562.50 8.00 Rp 153,282.80 Rp 1,226,262.40 0.01 - - - 8.00
- Pipa PVC AW Ø 5" M1 Rp 125,837.50 4.00 Rp 129,082.80 Rp 516,331.20 0.00 - - - 4.00
- Pipa PVC AW Ø 4" M1 Rp 84,650.00 25.00 Rp 125,782.80 Rp 3,144,570.00 0.01 66.00 41.00 5,157,094.80 -
d. KM/WC (II)
- Clean out(CO) Ø 4" Bh Rp 226,875.00 2.00 Rp 230,000.00 Rp 460,000.00 0.00 2.00 - - -
- Septic tank biofilter kapasitas 6 m³ Unit Rp 21,344,750.00 1.00 Rp 20,500,000.00 Rp 20,500,000.00 0.09 1.00 - - -
- Pipa PVC AW Ø 5" M1 Rp 125,837.50 4.00 Rp 129,082.80 Rp 516,331.20 0.00 - - - 4.00
- Fitting-fitting Ls Rp 543,225.00 1.00 Rp 1,250,000.00 Rp 1,250,000.00 0.01 1.00 - - -
3.2. Lantai-2
a. KM/WC (I)
- Septic tank biofilter kapasitas 6 m³ Unit Rp 21,344,750.00 1.00 Rp 20,500,000.00 Rp 20,500,000.00 0.09 - - - 1.00
- Pipa PVC AW Ø 5" (tegak) M1 Rp 125,837.50 1.00 Rp 129,082.80 Rp 129,082.80 0.00 - - - 1.00
- Pipa PVC AW Ø 2,5" M1 Rp 44,900.00 2.00 Rp 72,652.80 Rp 145,305.60 0.00 - - - 2.00
- Fitting-fitting Ls Rp 777,481.25 1.00 Rp 1,250,000.00 Rp 1,250,000.00 0.01 1.00 - - -
b. KM/WC (II)
- Clean out(CO) Ø 4" Bh Rp 226,875.00 2.00 Rp 230,000.00 Rp 460,000.00 0.00 2.00 - - -
- Pipa PVC AW Ø 5" (tegak) M1 Rp 125,837.50 1.00 Rp 129,082.80 Rp 129,082.80 0.00 - - - 1.00
- Pipa PVC AW Ø 4" M1 Rp 84,650.00 21.00 Rp 125,782.80 Rp 2,641,438.80 0.01 22.00 1.00 125,782.80 -
JUMLAH PEKERJAAAN AIR KOTOR Rp 107,398,936.80 0.45 Rp 13,836,108.00
4.1. Lantai-1
a. Ruang Adm
- Floor drain (FD) Ø 2" Bh Rp 312,500.00 1.00 Rp 330,000.00 Rp 330,000.00 0.00 1.00 - - -
- Floor drain (FD) Ø 2" Bh Rp 312,500.00 2.00 Rp 330,000.00 Rp 660,000.00 0.00 2.00 - - -
c. KM/WC (I)
- Floor drain (FD) Ø 2" Bh Rp 312,500.00 6.00 Rp 330,000.00 Rp 1,980,000.00 0.01 6.00 - - -
- Pipa PVC AW Ø 3" M1 Rp 56,712.50 4.00 Rp 92,782.80 Rp 371,131.20 0.00 61.00 - - -
c.a - Pipa PVC AW Ø 3" M1 Rp 56,712.50 Rp 92,782.80 57.00 3,232,612.50 -
d. KM/WC (II)
- Pipa PVC AW Ø 3" (tegak) M1 Rp 56,712.50 4.00 Rp 92,782.80 Rp 371,131.20 0.00 27.00 - - -
d.a - Pipa PVC AW Ø 3" (tegak) M1 Rp 56,712.50 Rp 92,782.80 23.00 1,304,387.50 -
4.2. Lantai-2
a. KM/WC (I)
90

1 2 3 4 6 7=4x6
- Pipa PVC AW Ø 3" M1 Rp 56,712.50 1.00 Rp 92,782.80 Rp 92,782.80 0.00 29.00 - -
a.a - Pipa PVC AW Ø 3" M 1
Rp 56,712.50 Rp 92,782.80 28.00 28.00 1,587,950.00 -
- Pipa PVC AW Ø 2" M1 Rp 33,837.50 28.00 Rp 72,652.80 Rp 2,034,278.40 0.01 1.00 - - 27.00
b. KM/WC (II)
Floor drain (FD) Ø 2" Bh Rp 312,500.00 6.00 Rp 330,000.00 Rp 1,980,000.00 0.01 6.00 - - -
Pipa PVC AW Ø 4" M1 Rp 84,650.00 8.00 Rp 125,782.80 Rp 1,006,262.40 0.00 8.00 - - -
Pipa PVC AW Ø 3" (tegak) M1 Rp 56,712.50 1.00 Rp 92,782.80 Rp 92,782.80 0.00 32.00 - - -
b.a Pipa PVC AW Ø 3" (tegak) M1 Rp 56,712.50 Rp 92,782.80 31.00 31.00 1,758,087.50 -
Pipa PVC AW Ø 2" M1 Rp 33,837.50 31.00 Rp 72,652.80 Rp 2,252,236.80 0.01 1.00 - - 30.00
Clean out(CO) Ø 2" Bh Rp 138,312.50 1.00 Rp 115,000.00 Rp 115,000.00 0.00 1.00 - - -
Fitting-fitting Ls Rp 445,718.75 1.00 Rp 350,000.00 Rp 350,000.00 0.00 1.00 - - -
Material bantu Ls Rp 44,571.88 1.00 Rp 50,000.00 Rp 50,000.00 0.00 1.00 - - -
c. Denah (kanan)
Pipa PVC AW Ø 3" M1 Rp 56,712.50 4.00 Rp 92,782.80 Rp 371,131.20 0.00 27.00 - - -
c.a Pipa PVC AW Ø 3" M1 Rp 56,712.50 Rp 92,782.80 23.00 23.00 1,304,387.50 -
d. Denah (kiri)
Pipa PVC AW Ø 3" M1 Rp 56,712.50 4.00 Rp 92,782.80 Rp 371,131.20 0.00 27.00 - - -
Pipa PVC AW Ø 3" M1 Rp 56,712.50 Rp 92,782.80 23.00 23.00 1,304,387.50 -
JUMLAH PEKERJAAN AIR BEKAS Rp 33,514,645.60 0.14 Rp 10,491,812.50
5.1. Lantai-1
a. KM/WC (I)
a.a - Pipa PVC AW Ø 2" (tegak) M1 Rp 33,837.50 Rp 72,652.80 Rp - - 58.00 58.00 1,962,575.00 -
- Pipa PVC AW Ø 1,5" M1 Rp 26,587.50 4.00 Rp 62,257.80 Rp 249,031.20 0.00 - - - 4.00
b. KM/WC (II)
b.a Pipa PVC AW Ø 2" (tegak) M1 Rp 33,837.50 Rp 72,652.80 Rp - - 57.00 57.00 1,928,737.50 -
- Pipa PVC AW Ø 1,5" M1 Rp 26,587.50 21.00 Rp 62,257.80 Rp 1,307,413.80 0.01 - - - 21.00
5.2. Lantai-2
a. KM/WC (I)
- Pipa PVC AW Ø 2" (tegak) M1 Rp 33,837.50 Rp 72,652.80 Rp - - 95.00 95.00 3,214,562.50 -
b. KM/WC (II)
- Pipa PVC AW Ø 2" (tegak) M1 Rp 33,837.50 Rp 72,652.80 Rp - - 57.00 57.00 1,928,737.50 -
- Vent cup Ø 2" Bh Rp 211,093.75 1.00 Rp 190,000.00 Rp 190,000.00 0.00 1.00 - - -
JUMLAH PEKERJAAN PIPA VENTILASI Rp 15,472,160.60 0.07 Rp 9,034,612.50
1.1 RoofDrain bh Rp 400,000.00 Rp - - 14.00 5,600,000.00 -
1.2 Pipa Tegak 4" M1 Rp 125,782.80 Rp - - 42.80 5,383,503.84 -
1.3 Pipa PVC AW Ø 4" (horisontal) M1 Rp 125,782.80 Rp - - 48.00 6,037,574.40 -
1.4 Fitting-fitting Ls Rp 2,000,000.00 Rp - - 1.00 2,000,000.00 -
1.5 Material bantu Ls Rp 250,000.00 Rp - - 1.00 250,000.00 -
JUMLAH PEKERJAAN AIR HUJAN Rp - - Rp 19,271,078.24
SUB TOTAL-PEKERJAAN PLUMBING Rp 345,870,783.60 1.46 Rp 58,633,611.24
TOTAL-PEKERJAAN MEKANIKAL ELEKTRIKAL DAN PLUMBING Rp 6,670,069,001.60 28.25 Rp 803,965,879.24
91

1 2 3 4 6 7=4x6
1.1. Uitset/ bouwplak M1 Rp 43,450.00 76.00 Rp 45,804.00 Rp 3,481,104.00 0.01 - - 76.00
SUB TOTAL-PEKERJAAAN PERSIAPAN Rp 3,481,104.00 0.01 Rp -
2 PEKERJAAN TANAH
2.1. Galian tanah pondasi M3 Rp 61,050.00 12.23 Rp 62,700.00 Rp 766,821.00 0.00 - - 12.23
2.2. Urugan tanah kembali M3 Rp 45,100.00 3.78 Rp 46,200.00 Rp 174,636.00 0.00 - - 3.78
2.3. Urugan pasir di bawah pondasi menerus M3 Rp 354,420.00 0.89 Rp 322,080.00 Rp 286,651.20 0.00 - - 0.89
2.4. Urugan pasir di bawah pondasi footplat M3 Rp 354,420.00 0.19 Rp 322,080.00 Rp 61,195.20 0.00 - - 0.19
2.5. Urugan pasir di bawah lantai M3 Rp 354,420.00 3.53 Rp 322,080.00 Rp 1,136,942.40 0.00 - - 3.53
2.6. Urugan sirtu peninggian lantaI menggunakan tanah hasil galian M3 Rp 222,750.00 11.86 Rp 236,610.00 Rp 2,806,194.60 0.01 - - 11.86
SUB TOTAL-PEKERJAAN TANAH Rp 5,232,440.40 0.02 Rp -
3.1. Pekerjaan pasangan batu kosong / aanstamping M3 Rp 561,627.00 3.58 Rp 563,805.00 Rp 2,018,421.90 0.01 - - 3.58
3.2. Pekerjaan pondasi batu karang 1 Pc : 5 PP M3 Rp 939,675.00 13.12 Rp 928,345.00 Rp 12,179,886.40 0.05 - - 13.12
3.3. Pasangan tembok biasa 1 Pc : 5 Ps M2 Rp 167,541.00 63.92 Rp 165,855.80 Rp 10,601,502.74 0.04 - - 63.92
3.4. Plesteran dinding 1 Pc : 5 Ps M2 Rp 61,809.00 141.09 Rp 61,756.20 Rp 8,713,182.26 0.04 - - 141.09
3.5. Plesteran pondasi 1 Pc : 3 Ps M2 Rp 76,190.40 11.51 Rp 75,456.92 Rp 868,509.15 0.00 - - 11.51
3.6. Acian bidang plesteran M2 Rp 34,739.38 152.60 Rp 34,691.25 Rp 5,293,884.75 0.02 - - 152.60
3.7. Plesteran + acian beton ekspose kolom dan lisplank M2 Rp 98,991.48 50.71 Rp 98,758.33 Rp 5,008,034.91 0.02 - - 50.71
SUB TOTAL-PEKERJAAN PASANGAN DAN PLESTERAN Rp 44,683,422.11 0.19 Rp -
4 PEKERJAAN BETON
4.1. Lantai kerja pondasi footplat, K-125 M3 Rp 1,333,737.78 0.19 Rp 1,301,578.20 Rp 247,299.86 0.00 - - 0.19
a. Cor beton site mix, K-250 M3 Rp 1,607,095.11 0.76 Rp 1,564,537.04 Rp 1,189,048.15 0.01 - - 0.76
b. Besi beton ulir Ø 12 mm = 179.46 Kg/M3 Kg Rp 17,605.39 136.39 Rp 17,547.75 Rp 2,393,321.23 0.01 - - 136.39
c. Bekisting pasangan batako = 5.00 M2/M3 M2 Rp 165,273.63 3.80 Rp 163,907.15 Rp 622,847.17 0.00 - - 3.80
4.3. Sloof (15 x 30 cm), K-250
b. Besi beton polos Ø 12 mm = 80.62 Kg/M3 Kg Rp 17,605.39 95.93 Rp 17,547.75 Rp 1,683,419.43 0.01 - - 95.93
c. Besi beton polos Ø 10 mm = 27.89 Kg/M3 Kg Rp 17,605.39 33.19 Rp 17,547.75 Rp 582,460.85 0.00 - - 33.19
d. Bekisting sloof = 13.33 M2/M3 M2 Rp 157,894.00 15.87 Rp 154,861.67 Rp 2,457,138.44 0.01 - - 15.87
4.5. Kolom K2 (20 x 20 cm), K-250
c. Besi beton polos Ø 8 mm = 53.39 Kg/M3 Kg Rp 18,338.52 66.73 Rp 17,952.00 Rp 1,197,994.27 0.01 - - 66.73
d. Bekisting kolom = 20.00 M2/M3 M2 Rp 161,927.33 25.00 Rp 169,528.33 Rp 4,238,208.33 0.02 - - 25.00
a. Cor beton site mix, K-175 M3 Rp 1,516,742.33 0.19 Rp 1,478,516.46 Rp 280,918.13 0.00 - - 0.19
b. Besi beton polos Ø 10 mm = 271.26 Kg/M3 Kg Rp 17,540.85 51.54 Rp 17,547.75 Rp 904,400.51 0.00 - - 51.54
d. Bekisting kolom = 20.00 M2/M3 M2 Rp 161,927.33 3.80 Rp 169,528.33 Rp 644,207.67 0.00 - - 3.80
4.7. Balok B (15 x 30 cm), K-250
d. Besi beton polos Ø 8 mm = 63.21 Kg/M3 Kg Rp 18,338.52 91.02 Rp 17,952.00 Rp 1,633,995.66 0.01 - - 91.02
e. Bekisting balok = 12.22 M2/M3 M2 Rp 166,437.33 17.60 Rp 174,203.33 Rp 3,065,978.67 0.01 - - 17.60
4.8. Balok BA (15 x 25 cm), K-250
a. Cor beton site mix, K-250 M3 Rp 1,607,095.11 0.19 Rp 1,564,537.04 Rp 297,262.04 0.00 - - 0.19
d. Bekisting balok = 12.00 M2/M3 M2 Rp 166,437.33 2.28 Rp 174,203.33 Rp 397,183.60 0.00 - - 2.28
b. Besi beton polos Ø 10 mm 89.47 Kg/M3 Kg Rp 17,540.85 382.93 Rp 17,547.75 Rp 6,719,555.13 0.03 - - 382.93
c. Bekisting plat 10.00 M2/M3 M2 Rp 169,994.00 42.80 Rp 198,861.67 Rp 8,511,279.33 0.04 - - 42.80
c. Bekisting dinding 20.00 M2/M3 M2 Rp 189,519.00 42.00 Rp 211,236.67 Rp 8,871,940.00 0.04 - - 42.00
4.11. Balok latei (10 x 20 cm), K-175
a. Cor Beton Site Mix, K-175 M3 Rp 1,516,742.33 0.11 Rp 1,478,516.46 Rp 162,636.81 0.00 - - 0.11
d. Bekisting balok = 20.00 M2/M3 M2 Rp 166,437.33 2.20 Rp 174,203.33 Rp 383,247.33 0.00 - - 2.20
SUB TOTAL-PEKERJAAN BETON Rp 88,322,020.28 0.37 Rp -
92

1 2 3 4 6 7=4x6
5 PEKERJAAAN PLAFON
5.1. Pekerjaaan plafond beton ekspose Rp 98,991.48 55.64 Rp 98,758.33 Rp 5,494,913.48 0.02 - - 55.64
SUB TOTAL-PEKERJAAAN PLAFON Rp 5,494,913.48 0.02 Rp -
6 PEKERJAAAN KUSEN
6.1. Kusen Type P1 Unit Rp 15,000,000.00 2.00 Rp 15,500,000.00 Rp 31,000,000.00 0.13 - - 2.00
spesifikasi sbb :
6.2. Kusen Type P2 Unit Rp 10,000,000.00 1.00 Rp 11,000,000.00 Rp 11,000,000.00 0.05 - - 1.00
spesifikasi sbb :
6.3. Kusen Type BV Unit Rp 5,000,000.00 4.00 Rp 4,500,000.00 Rp 18,000,000.00 0.08 - - 4.00
SUB TOTAL-PEKERJAAAN KUSEN Rp 60,000,000.00 0.25 Rp -
7.1. Cat tembok eksterior M2 Rp 44,954.80 82.84 Rp 44,044.00 Rp 3,648,604.96 0.02 - - 82.84
7.2. Cat tembok interior M2 Rp 33,818.40 84.42 Rp 33,896.50 Rp 2,861,542.53 0.01 - - 84.42
7.3. Cat plafond beton ekspose M2 Rp 44,954.80 55.64 Rp 44,044.00 Rp 2,450,608.16 0.01 - - 55.64
Pekerjaan Screeding 1 Pc : 2 Ps, tebal 3 cm + Waterproofing jenis coating pada
7.4. M2
Rp 142,805.30 48.60 Rp 142,450.44 Rp 6,923,091.38 0.03 - - 48.60
pelat dak
SUB TOTAL-PEKERJAAN PENGECATAN Rp 15,883,847.03 0.07 Rp -
8.1. M1 Rp 500,000.00 5.80 Rp 600,000.00 Rp 3,480,000.00 0.01 - - 5.80
8.2. Pemasangan pipa PVC Ø 4 " M1 Rp 84,650.00 16.00 Rp 125,782.80 Rp 2,012,524.80 0.01 - - 16.00
8.4. Pemasangan roof drain M1 Rp 389,324.40 4.00 Rp 400,000.00 Rp 1,600,000.00 0.01 - - 4.00
SUB TOTAL-PEKERJAAN LAIN-LAIN Rp 7,092,524.80 0.03 Rp -
9.1. Galian tanah M3 Rp 99,034.31 170.56 Rp 109,550.57 Rp 18,684,944.58 0.08 - - 136.45
9.2. Urug pasir M3 Rp 354,420.00 4.09 Rp 322,080.00 Rp 1,317,307.20 0.01 - - 3.27
9.3. Rabat/lantai kerja, t = 5 cm M3 Rp 1,333,737.78 2.04 Rp 1,301,578.20 Rp 2,655,219.53 0.01 - - 1.63
b. Besi beton polos Ø 12 mm 131.45 Kg/M3 Kg Rp 17,605.39 1,076.59 Rp 17,547.75 Rp 18,891,749.56 0.08 - - 861.27
c. Bekisting batako 1.60 M2/M3 M2 Rp 165,273.63 13.10 Rp 163,907.15 Rp 2,147,839.29 0.01 - - 10.48
b. Besi beton polos Ø 12 mm 131.45 Kg/M3 Kg Rp 17,605.39 2,162.38 Rp 17,547.75 Rp 37,944,967.06 0.16 - - 1,729.91
c. Bekisting dinding 10.00 M2/M3 M2 Rp 189,519.00 164.50 Rp 211,236.67 Rp 34,748,431.67 0.15 - - 131.60
c. Besi beton polos Ø 10 mm 67.93 Kg/M3 Kg Rp 17,540.85 44.83 Rp 17,547.75 Rp 786,739.19 0.00 - - 35.87
d. Bekisting dinding 4.00 M2/M3 M2 Rp 189,519.00 2.64 Rp 211,236.67 Rp 557,664.80 0.00 - - 2.11
9.7 Beton tutup ground tank, t = 12 cm -
d. Bekisting plat 8.33 M2/M3 M2 Rp 169,994.00 36.00 Rp 198,861.67 Rp 7,159,020.00 0.03 - - 28.80
9.8. Keramik ground tank M2 Rp 257,004.00 109.60 Rp 254,309.00 Rp 27,872,266.40 0.12 - - 87.68
9.9. Tutup mainhole Unit Rp 1,500,000.00 1.00 Rp 1,500,000.00 Rp 1,500,000.00 0.01 - - 0.80
9.10. Waterprofing M2 Rp 93,197.50 109.60 Rp 93,362.50 Rp 10,232,530.00 0.04 - - 87.68
SUB TOTAL-PEKERJAAN GROUND TANK KAPASITAS 125 M3 Rp 213,333,201.52 0.90 Rp -
TOTAL-PEKERJAAN RUMAH GENSET DAN GROUNTANK Rp 443,523,473.62 1.88 Rp -

1 Saluran Beton
1.1 Cor beton site mix K-175 LS Rp 100,000,000.00 - 1.00 100,000,000.00 -
1.2. Besi beton polos Ø 8 mm = Rp 18,338.52 Rp 17,952.00 - - - -
1.3. Bekisting kolom = Rp 161,927.33 Rp 169,528.33 - - - -
SUB TOTAL PEKERJAAN SALURAN BETON DALAM BANGUNAN Rp 100,000,000.00
F PENGUJIAN MATERIAL
93

1 2 3 4 6 7=4x6
1 Uji Material
1.1 Beton,Besi Beton, Besi Profil, dan Plat LS Rp 20,000,000.00 - 1.00 20,000,000.00 -
SUB TOTALPENGUJIAN MATERIAL Rp 20,000,000.00
TOTAL-PEKERJAAN TAMBAHAN Rp - - Rp 120,000,000.00
JUMLAH HARGA PEKERJAAN Rp 23,613,636,934.32 100 Rp 4,435,774,752.15
Rp 23,613,636,934.32
PPN (10 % x A ) Rp 2,361,363,693.43
DIBULATKAN Rp 25,975,000,000.00

1) RAHMAWAN , ST Ketua Direksi Teknis
Nip. 1980701 201001 1 014 1) .................. Dinas Pekerjaan Umum & Penataan Ruang PT KONINDO PANORA
2) IZAK JUNAEDI, ST Sekretaris 1) KEVIN ESTON FUNAY, A.Md 1) .......................

Nip. 19820601 201503 1 003 2) .................. Nip 19810830 201101 1 010
3) FRETS O.I.LEOSE,A Mdt Anggota 2) MELYUNI LONI JAKOP, ST 2) ....................... PURNOMO JULI
Nip. 19850617 201403 1 001 3) .................. Nip 19910615 201903 2 002
94
SELISIH KET.
ADDENDUM (CCO I)
PEKERJAAN KURANG PERSENTAS
KET
I TERHADAP
HPS (%)
JUMLAH HARGA VOL HARGA SATUAN JUMLAH HARGA BOBOT PEK.
11 6 14 = 11 x 13
- 1.00 Rp 10,000,000.00 Rp 10,000,000.00 0.04 200.00 TETAP TIMPANG

2,028,377.67 331.72 Rp 100,000.00 Rp 33,171,622.33 0.14 90.91 KURANG OK
- 1.00 Rp 1,500,000.00 Rp 1,500,000.00 0.01 3,000.00 TETAP TIMPANG
- 1.00 Rp 42,500,000.00 Rp 42,500,000.00 0.18 85.00 TETAP OK
- 1.00 Rp 51,000,000.00 Rp 51,000,000.00 0.22 102.00 TETAP OK
- 50.00 Rp 750,000.00 Rp 37,500,000.00 0.16 68.18 TETAP OK
- 24.00 Rp 750,000.00 Rp 18,000,000.00 0.08 68.18 TETAP OK
- 56.00 Rp 1,000,000.00 Rp 56,000,000.00 0.24 80.00 TETAP OK
Rp 2,028,377.67 TOTAL-PEKERJAAN PERSIAPAN Rp 275,171,622.33 1.17
- 1.00 Rp 500,000.00 Rp 500,000.00 0.00 100.00 TETAP OK

- 0.80 Rp 322,080.00 Rp 257,664.00 0.00 90.88 TETAP OK
- 0.58 Rp 1,301,578.20 Rp 758,820.09 0.00 97.59 TETAP OK
- 1.94 Rp 1,564,537.04 Rp 3,035,201.86 0.01 97.35 TETAP OK

- 256.19 Rp 17,778.75 Rp 4,554,777.66 0.02 101.40 TETAP OK
- 8.62 Rp 163,907.15 Rp 1,413,243.87 0.01 99.17 TETAP OK
- 1.72 Rp 1,564,537.04 Rp 2,691,003.71 0.01 97.35 TETAP OK

- 204.92 Rp 17,778.75 Rp 3,643,280.91 0.02 101.40 TETAP OK
- 5.97 Rp 163,907.15 Rp 978,889.92 0.00 99.17 TETAP OK
- 1.44 Rp 1,564,537.04 Rp 2,252,933.34 0.01 97.35 TETAP OK

- 257.55 Rp 17,778.75 Rp 4,578,987.68 0.02 101.40 TETAP OK
- 5.64 Rp 163,907.15 Rp 924,436.33 0.00 99.17 TETAP OK
Rp - RJAAN GALIAN DAN STRUKTUR PONDASI Rp 25,589,239.37 0.11
- 3.90 Rp 1,478,516.46 Rp 5,766,214.20 0.02 97.48 TAMBAH OK

- 1,057.91 Rp 17,547.75 Rp 18,564,010.39 0.08 99.67 TAMBAH OK
- 194.66 Rp 17,952.00 Rp 3,494,467.67 0.01 97.89 TAMBAH OK
- 78.00 Rp 169,528.33 Rp 13,223,210.00 0.06 104.69 TAMBAH OK
- 6.98 Rp 1,478,516.46 Rp 10,320,044.89 0.04 97.48 TETAP OK

- 314.86 Rp 17,547.75 Rp 5,525,064.91 0.02 100.04 TETAP OK
- 147.53 Rp 17,952.00 Rp 2,648,528.13 0.01 97.89 TETAP OK
- 48.64 Rp 174,203.33 Rp 8,473,250.13 0.04 104.67 TETAP OK
- 6.48 Rp 1,478,516.46 Rp 9,574,872.60 0.04 97.48 TETAP OK

- 659.70 Rp 17,547.75 Rp 11,576,326.48 0.05 100.04 TETAP OK
- 121.39 Rp 17,952.00 Rp 2,179,114.20 0.01 97.89 TETAP OK
- 48.64 Rp 169,528.33 Rp 8,245,858.13 0.03 104.69 TETAP OK
- 6.00 Rp 1,478,516.46 Rp 8,871,098.76 0.04 97.48 TAMBAH OK

- 1,231.22 Rp 17,547.75 Rp 21,605,097.76 0.09 99.67 TAMBAH OK
- 295.61 Rp 17,952.00 Rp 5,306,714.60 0.02 97.89 TAMBAH OK
- 120.00 Rp 169,528.33 Rp 20,343,400.00 0.09 104.69 TAMBAH OK
- 1.56 Rp 1,478,516.46 Rp 2,305,007.16 0.01 97.48 TETAP OK
95
SELISIH KET.
ADDENDUM (CCO I)
KET
I TERHADAP
HPS (%)
11 6 14 = 11 x 13
- 49.32 Rp 17,547.75 Rp 865,432.83 0.00 100.04 TETAP OK
- 22.22 Rp 17,952.00 Rp 398,912.27 0.00 97.89 TETAP OK
- 14.28 Rp 169,528.33 Rp 2,420,802.49 0.01 104.69 TETAP OK
- 0.22 Rp 1,478,516.46 Rp 329,709.17 0.00 97.48 TETAP OK

- 12.59 Rp 17,952.00 Rp 226,032.81 0.00 97.89 TETAP OK
- 1.20 Rp 198,861.67 Rp 238,420.17 0.00 116.98 TETAP TIMPANG
315,410.67 1.96 Rp 1,564,537.04 Rp 3,063,989.34 0.01 97.35 KURANG OK

663,721.99 362.66 Rp 17,778.75 Rp 6,447,585.03 0.03 98.52 KURANG OK
294,185.47 162.86 Rp 17,547.75 Rp 2,857,801.75 0.01 99.67 KURANG OK
455,692.16 26.11 Rp 169,528.33 Rp 4,426,723.84 0.02 104.69 KURANG OK
- 1.94 Rp 1,564,537.04 Rp 3,041,460.01 0.01 97.35 TAMBAH OK

- 253.49 Rp 17,778.75 Rp 4,506,790.83 0.02 101.40 TAMBAH OK
- 87.99 Rp 17,547.75 Rp 1,544,110.25 0.01 100.04 TAMBAH OK
- 19.87 Rp 174,203.33 Rp 3,461,768.64 0.01 104.67 TAMBAH OK
- 25.66 Rp 1,564,537.04 Rp 40,152,278.65 0.17 97.35 TAMBAH OK

- 4,669.14 Rp 17,547.75 Rp 81,932,838.50 0.35 99.67 TAMBAH OK
- 827.21 Rp 17,547.75 Rp 14,515,729.82 0.06 100.04 TAMBAH OK
- 192.41 Rp 187,174.17 Rp 36,013,427.81 0.15 107.67 TAMBAH OK
13,667,795.60 3.82 Rp 1,564,537.04 Rp 5,970,273.35 0.03 97.35 KURANG OK

17,213,194.00 422.92 Rp 17,778.75 Rp 7,518,950.13 0.03 98.52 KURANG OK
4,717,823.85 117.44 Rp 17,547.75 Rp 2,060,807.67 0.01 99.67 KURANG OK
9,356,261.24 232.90 Rp 17,547.75 Rp 4,086,938.29 0.02 100.04 KURANG OK
27,506,545.73 60.42 Rp 198,861.67 Rp 12,015,221.90 0.05 116.98 KURANG TIMPANG
- 15.91 Rp 1,564,537.04 Rp 24,883,992.95 0.11 97.35 TAMBAH OK

- 1,842.15 Rp 17,547.75 Rp 32,325,632.44 0.14 100.04 TAMBAH OK
- 46.87 Rp 198,861.67 Rp 9,319,983.44 0.04 116.98 TETAP
TIMPANG
- 85.68 Rp 169,994.00 Rp 14,564,264.28 0.06 116.98 TAMBAH
- 1.68 Rp 1,564,537.04 Rp 2,628,422.23 0.01 97.35 Item Baru OK

- 204.12 Rp 17,778.75 Rp 3,628,969.45 0.02 101.40 Item Baru OK
- 165.64 Rp 17,547.75 Rp 2,906,631.77 0.01 100.04 Item Baru OK
- 33.60 Rp 169,528.33 Rp 5,696,152.00 0.02 104.69 Item Baru OK
- 4.80 Rp 1,564,537.04 Rp 7,509,777.80 0.03 97.35 Item Baru OK

- 674.84 Rp 17,778.75 Rp 11,997,817.37 0.05 101.40 Item Baru OK
- 375.90 Rp 17,547.75 Rp 6,596,150.97 0.03 100.04 Item Baru OK
- 25.20 Rp 198,861.67 Rp 5,011,314.00 0.02 116.98 Item Baru TIMPANG
- 4.84 Rp 1,478,516.46 Rp 7,156,019.67 0.03 97.48 Item Baru OK

- 60.40 Rp 18,356.25 Rp 1,108,647.97 0.00 100.10 Item Baru OK
- 95.44 Rp 17,952.00 Rp 1,713,355.54 0.01 97.89 Item Baru OK
- 60.50 Rp 174,203.33 Rp 10,539,301.67 0.04 104.67 Item Baru OK
Rp 74,190,630.71 AL-PEKERJAAN STRUKTUR LANTAI SATU Rp 543,704,719.13 2.30 OK
- 10.66 Rp 1,478,516.46 Rp 15,755,071.40 0.07 97.48 TAMBAH OK

- 433.52 Rp 17,547.75 Rp 7,607,363.56 0.03 99.67 TAMBAH OK
- 430.48 Rp 17,952.00 Rp 7,727,972.58 0.03 97.89 TAMBAH OK
- 71.04 Rp 169,528.33 Rp 12,043,292.80 0.05 104.69 TAMBAH OK
- 390.37 Rp 1,564,537.04 Rp 610,744,742.42 2.59 97.35 TAMBAH OK

- 2,618.00 Rp 253,323.40 Rp 663,200,661.20 2.81 97.78 TETAP OK
6,310,722.00 2,558.00 Rp 105,178.70 Rp 269,047,114.60 1.14 100.85 KURANG OK
66,210,836.89 2,325.00 Rp 17,547.75 Rp 40,798,518.75 0.17 99.67 KURANG OK
- 8,219.79 Rp 17,547.75 Rp 144,238,898.94 0.61 100.04 Item Baru OK
2,220,078.06 2.83 Rp 1,564,537.04 Rp 4,419,817.14 0.02 97.35 KURANG OK

4,290,117.34 486.73 Rp 17,547.75 Rp 8,540,931.29 0.04 100.04 KURANG OK
- 44.67 Rp 1,564,537.04 Rp 69,893,991.71 0.30 97.35 TAMBAH OK

- 309.60 Rp 253,323.40 Rp 78,429,887.27 0.33 97.78 TAMBAH OK
- 309.60 Rp 105,178.70 Rp 32,563,725.20 0.14 100.85 TAMBAH OK
- 81.28 Rp 17,547.75 Rp 1,426,316.22 0.01 99.67 TETAP OK
96
SELISIH KET.
ADDENDUM (CCO I)
KET
I TERHADAP
HPS (%)
11 6 14 = 11 x 13
1,088,917.78 2.41 Rp 1,564,537.04 Rp 3,768,969.73 0.02 97.35 KURANG OK

2,104,243.60 415.05 Rp 17,547.75 Rp 7,283,222.47 0.03 100.04 KURANG OK
- 3.26 Rp 1,564,537.04 Rp 5,106,648.91 0.02 97.35 TETAP OK

- 262.50 Rp 17,547.75 Rp 4,606,340.65 0.02 100.04 TETAP OK
- 31.05 Rp 198,861.67 Rp 6,174,654.75 0.03 116.98 TETAP TIMPANG
360,758.02 3.48 Rp 1,478,516.46 Rp 5,145,237.28 0.02 97.48 KURANG OK

1,161,440.65 943.98 Rp 17,547.75 Rp 16,564,809.27 0.07 100.04 KURANG OK
218,628.23 173.69 Rp 17,952.00 Rp 3,118,140.38 0.01 97.89 KURANG OK
827,298.27 69.60 Rp 169,528.33 Rp 11,799,172.00 0.05 104.69 KURANG OK
- 2.43 Rp 1,478,516.46 Rp 3,595,752.03 0.02 97.48 TETAP OK

- 483.62 Rp 17,547.75 Rp 8,486,499.70 0.04 99.67 TETAP OK
- 119.83 Rp 17,952.00 Rp 2,151,121.63 0.01 97.89 TETAP OK
- 24.32 Rp 169,528.33 Rp 4,122,929.07 0.02 104.69 TETAP OK
- 11.61 Rp 1,478,516.46 Rp 17,161,140.55 0.07 97.48 TETAP OK

- 314.86 Rp 17,547.75 Rp 5,525,064.91 0.02 100.04 TETAP OK
- 147.53 Rp 17,952.00 Rp 2,648,528.13 0.01 97.89 TETAP OK
- 48.64 Rp 174,203.33 Rp 8,473,250.13 0.04 104.67 TETAP OK
- 4.95 Rp 1,478,516.46 Rp 7,321,613.51 0.03 97.48 TETAP OK

- 659.70 Rp 17,547.75 Rp 11,576,326.48 0.05 100.04 TETAP OK
- 121.39 Rp 17,952.00 Rp 2,179,114.20 0.01 97.89 TETAP OK
- 48.64 Rp 169,528.33 Rp 8,245,858.13 0.03 104.69 TETAP OK
- 85.68 Rp 1,478,516.46 Rp 126,679,290.32 0.54 97.48 TETAP OK

- 211.29 Rp 18,356.25 Rp 3,878,434.79 0.02 100.10 TETAP OK
- 489.39 Rp 17,952.00 Rp 8,785,587.37 0.04 97.89 TETAP OK
- 571.20 Rp 169,528.33 Rp 96,834,584.00 0.41 104.69 TETAP OK
- 21.87 Rp 1,478,516.46 Rp 32,329,610.55 0.14 97.48 TAMBAH OK

- 121.32 Rp 18,356.25 Rp 2,227,069.98 0.01 100.10 TAMBAH OK
- 177.89 Rp 17,952.00 Rp 3,193,528.26 0.01 97.89 TAMBAH OK
- 218.66 Rp 169,528.33 Rp 37,069,489.19 0.16 104.69 TAMBAH OK
- 1.08 Rp 1,478,516.46 Rp 1,596,797.78 0.01 97.48 Item Baru OK

- 13.48 Rp 18,356.25 Rp 247,384.26 0.00 100.10 Item Baru OK
- 21.30 Rp 17,952.00 Rp 382,319.00 0.00 97.89 Item Baru OK
- 13.50 Rp 169,528.33 Rp 2,288,632.50 0.01 104.69 Item Baru OK
Rp 91,333,693.84 TAL-PEKERJAAN STRUKTUR LANTAI DUA Rp 2,443,191,610.35 10.35
- 4,346.00 Rp 257,565.00 Rp 1,119,377,490.00 4.74 102.06 TETAP OK

- 4,346.00 Rp 292,600.00 Rp 1,271,639,600.00 5.39 102.19 TETAP OK
- 4,346.00 Rp 150,876.00 Rp 655,707,096.00 2.78 98.39 TETAP OK
- 417.00 Rp 59,070.00 Rp 24,632,190.00 0.10 96.67 TETAP OK
- 795.09 Rp 34,540.00 Rp 27,462,512.22 0.12 100.74 Item Baru OK
Rp - JUMLAH PEKERJAAN ATAP Rp 3,098,818,888.22 13.12
396,002.75 - Rp 679,250.00 Rp - - 81.38 DIHILANGKAN OK

8,354,627.81 - Rp 1,564,537.04 Rp - - 97.35 DIHILANGKAN OK
12,537,377.67 - Rp 17,778.75 Rp - - 101.40 DIHILANGKAN OK
- 156.00 Rp 75,000.00 Rp 11,700,000.00 0.05 93.75 TAMBAH OK
- 194.00 Rp 500,000.00 Rp 97,000,000.00 0.41 90.91 TAMBAH OK
-
- 7,343.31 Rp 34,540.00 Rp 253,638,061.72 1.07 100.74 TAMBAH OK
- 9,202.23 Rp 34,540.00 Rp 317,845,068.87 1.35 100.74 TAMBAH OK
- 3,785.10 Rp 34,540.00 Rp 130,737,449.94 0.55 100.74 TAMBAH OK
- 6,925.77 Rp 62,681.85 Rp 434,120,148.61 1.84 99.45 TAMBAH OK
- 21,142.43 Rp 41,244.50 Rp 872,009,104.36 3.69 Item Baru OK
- 158,136.00 Rp 2,981.00 Rp 471,403,416.00 2.00 Item Baru OK
97
SELISIH KET.
ADDENDUM (CCO I)
KET
I TERHADAP
HPS (%)
11 6 14 = 11 x 13
- 8,888.00 Rp 2,981.00 Rp 26,495,128.00 0.11 Item Baru OK

- 101.02 Rp 41,244.50 Rp 4,166,381.91 0.02 Item Baru OK
- 2,057.15 Rp 31,251.00 Rp 64,287,994.65 0.27 Item Baru OK

- 1,522.90 Rp 31,251.00 Rp 47,592,147.90 0.20 Item Baru OK
Rp 198,182,685.68 JUMLAH PEKERJAAN PERBAIKAN KONSTRRp 2,730,994,901.97 11.57
Rp 363,707,010.24 Rp 8,842,299,359.04 37.45
82,897,844.09 2,156.14 Rp 163,907.15 Rp 353,406,598.49 1.50 99.17 KURANG OK

- 4,312.28 Rp 61,756.20 Rp 266,309,902.62 1.13 99.91 TAMBAH OK
23,300,794.36 4,312.28 Rp 34,691.25 Rp 149,598,314.17 0.63 99.86 KURANG OK
- 1,263.36 Rp 98,758.33 Rp 124,767,323.79 0.53 99.76 TAMBAH OK
- 3,918.09 Rp 32,500.00 Rp 127,337,860.00 0.54 108.33 TAMBAH OK
- 5.16 Rp 62,700.00 Rp 323,532.00 0.00 102.70 TETAP OK

- 12.90 Rp 928,345.00 Rp 11,975,650.50 0.05 98.79 TETAP OK
- 18.06 Rp 236,610.00 Rp 4,273,176.60 0.02 106.22 TETAP OK
- 4.51 Rp 322,080.00 Rp 1,452,580.80 0.01 90.88 TETAP OK
- 6.32 Rp 1,301,578.20 Rp 8,225,974.23 0.03 97.59 TETAP OK
- 30.96 Rp 61,756.20 Rp 1,911,971.95 0.01 99.91 TETAP OK
- 30.96 Rp 34,691.25 Rp 1,074,041.10 0.00 99.86 TETAP OK
1,189,419.00 Rp 62,700.00 Rp - - 102.70 DIHILANGKAN OK

18,500,000.00 Rp 18,500,000.00 Rp - - 83.33 DIHILANGKAN OK

2,505,657.00 Rp 198,861.67 Rp - - 116.98 DIHILANGKAN TIMPANG
400,000.00 Rp 400,000.00 Rp - - 160.00 DIHILANGKAN TIMPANG
Rp 146,065,783.36 N DINDING, PASANGAN DAN PLESTERAN Rp 1,050,656,926.26 4.45
- 10.62 Rp 1,301,578.20 Rp 13,822,760.50 0.06 97.59 TETAP OK

- 6.85 Rp 1,301,578.20 Rp 8,915,810.68 0.04 97.59 TETAP OK
- 2,483.33 Rp 319,264.00 Rp 792,838,348.02 3.36 99.03 TAMBAH OK
1,828,492.51 290.39 Rp 341,264.00 Rp 99,100,335.49 0.42 100.70 KURANG OK
- 71.44 Rp 341,264.00 Rp 24,380,582.69 0.10 100.70 TAMBAH OK
1,521,540.37 42.00 Rp 270,809.00 Rp 11,374,384.21 0.05 99.37 KURANG OK

- 2.40 Rp 334,790.50 Rp 803,497.20 0.00 100.57 TETAP OK
951,220.26 1,007.94 Rp 43,494.30 Rp 43,839,641.01 0.19 98.96 KURANG OK
- 149.98 Rp 45,346.15 Rp 6,801,015.30 0.03 100.01 TAMBAH OK
- 230.61 Rp 334,790.50 Rp 77,205,032.83 0.33 100.57 TAMBAH OK
365,176.24 14.51 Rp 438,913.75 Rp 6,367,760.69 0.03 101.33 KURANG OK
- 231.20 Rp 341,264.00 Rp 78,900,236.80 0.33 100.70 TAMBAH OK
- 211.20 Rp 74,467.80 Rp 15,727,599.36 0.07 93.63 TETAP OK
Rp 4,666,429.38 KERJAAN LANTAI DAN PELAPIS DINDING Rp 1,180,077,004.76 5.00
- 2.00 Rp 26,095,068.12 Rp 52,190,136.24 0.22 97.99 TETAP OK
- 10.00 Rp 7,074,739.97 Rp 70,747,399.73 0.30 96.43 TETAP OK
98
SELISIH KET.
ADDENDUM (CCO I)
KET
I TERHADAP
HPS (%)
11 6 14 = 11 x 13
- 2.00 Rp 7,266,899.73 Rp 14,533,799.45 0.06 95.82 TETAP OK
- 4.00 Rp 7,459,413.73 Rp 29,837,654.94 0.13 96.68 TETAP OK
- 1.00 Rp 5,280,290.25 Rp 5,280,290.25 0.02 95.90 TETAP OK
- 4.00 Rp 4,486,806.98 Rp 17,947,227.90 0.08 96.76 TETAP OK
- 7.00 Rp 3,620,445.66 Rp 25,343,119.59 0.11 95.85 TETAP OK
- 13.00 Rp 3,421,230.81 Rp 44,476,000.48 0.19 97.89 TETAP OK
- 4.00 Rp 1,997,292.98 Rp 7,989,171.94 0.03 97.24 TETAP OK
99
SELISIH KET.
ADDENDUM (CCO I)
KET
I TERHADAP
HPS (%)
11 6 14 = 11 x 13
- 2.00 Rp 10,375,224.87 Rp 20,750,449.74 0.09 97.46 TETAP OK
- 4.00 Rp 9,224,766.34 Rp 36,899,065.37 0.16 96.95 TETAP OK
- 12.00 Rp 11,293,693.75 Rp 135,524,325.03 0.57 97.20 TETAP OK
- 4.00 Rp 4,930,909.29 Rp 19,723,637.16 0.08 96.93 TETAP OK
- 4.00 Rp 18,155,276.86 Rp 72,621,107.43 0.31 96.19 TETAP OK
- 7.00 Rp 4,260,326.24 Rp 29,822,283.71 0.13 96.12 TETAP OK
- 3.00 Rp 8,187,938.14 Rp 24,563,814.41 0.10 96.04 TETAP OK
- 4.00 Rp 8,187,938.14 Rp 32,751,752.55 0.14 96.04 TETAP OK
8,746,319.78 16.00 Rp 4,373,159.89 Rp 69,970,558.26 0.30 97.91 KURANG OK
- 4.00 Rp 4,171,324.07 Rp 16,685,296.26 0.07 97.91 TETAP OK
100
SELISIH KET.
ADDENDUM (CCO I)
KET
I TERHADAP
HPS (%)
11 6 14 = 11 x 13
- 4.00 Rp 4,275,681.33 Rp 17,102,725.32 0.07 96.13 TETAP OK
- 2.00 Rp 3,750,504.95 Rp 7,501,009.90 0.03 96.05 TETAP OK
- 1.00 Rp 6,821,380.16 Rp 6,821,380.16 0.03 96.02 TETAP OK
- 6.00 Rp 2,299,597.72 Rp 13,797,586.33 0.06 98.63 TETAP OK
- 2.00 Rp 1,448,638.69 Rp 2,897,277.38 0.01 98.11 TETAP OK
Rp 84,826,319.78 LAH PEKERJAAN KUSEN DAN RAILLING Rp 977,777,069.54 4.14
- 2,519.87 Rp 107,327.00 Rp 270,450,087.49 1.15 101.99 TETAP OK

- 2,519.87 Rp 153,175.00 Rp 385,981,087.25 1.63 97.28 TETAP OK
- 1,486.40 Rp 103,521.00 Rp 153,873,614.40 0.65 105.91 TETAP OK
Rp - JUMLAH PEKERJAAN PLAFOND Rp 810,304,789.14 3.43
- 12.00 Rp 3,852,369.40 Rp 46,228,432.80 0.20 101.42 TETAP OK

- 12.00 Rp 657,195.00 Rp 7,886,340.00 0.03 100.18 TETAP OK
- 12.00 Rp 376,442.00 Rp 4,517,304.00 0.02 64.51 TETAP OK
- 12.00 Rp 382,195.00 Rp 4,586,340.00 0.02 93.69 TETAP OK
- 9.00 Rp 910,195.00 Rp 8,191,755.00 0.03 98.70 TETAP OK
- 4.00 Rp 3,379,695.00 Rp 13,518,780.00 0.06 89.77 TETAP OK
- 1.00 Rp 569,195.00 Rp 569,195.00 0.00 98.99 TETAP OK
- 10.40 Rp 900,000.00 Rp 9,360,000.00 0.04 90.00 TETAP OK
- 3.00 Rp 572,000.00 Rp 1,716,000.00 0.01 109.42 TETAP OK
101
SELISIH KET.
ADDENDUM (CCO I)
KET
I TERHADAP
HPS (%)
11 6 14 = 11 x 13
Rp - JUMLAH PEKERJAAN SANITAIR Rp 100,050,146.80 0.42
- 4,872.47 Rp 33,896.50 Rp 165,159,679.36 0.70 100.23 TETAP OK

- 390.47 Rp 44,044.00 Rp 17,197,860.68 0.07 97.97 TETAP OK
Rp - JUMLAH PEKERJAAN CAT Rp 182,357,540.04 0.77
Rp 235,558,532.52OTAL-PEKERJAAN ARSITEK LANTAI SATU Rp 4,301,223,476.54 18.21
- 1,510.82 Rp 163,907.15 Rp 247,634,200.36 1.05 99.17 TETAP OK

- 3,212.19 Rp 61,756.20 Rp 198,372,648.08 0.84 99.91 TETAP OK
- 3,212.19 Rp 34,691.25 Rp 111,434,886.34 0.47 99.86 TETAP OK
- 994.56 Rp 98,758.33 Rp 98,221,084.68 0.42 99.76 TAMBAH OK
- 3,133.52 Rp 32,500.00 Rp 101,839,400.00 0.43 108.33 TAMBAH OK
Rp - JUMLAH PEKERJAAN DINDING Rp 757,502,219.46 3.21
- 2,306.81 Rp 319,264.00 Rp 736,481,387.84 3.12 99.03 TETAP OK

- 133.95 Rp 341,264.00 Rp 45,712,312.80 0.19 100.70 TETAP OK
- 35.30 Rp 270,809.00 Rp 9,559,557.70 0.04 99.37 TETAP OK
- 774.07 Rp 43,494.30 Rp 33,667,629.93 0.14 98.96 TETAP OK
- 121.43 Rp 45,346.15 Rp 5,506,382.77 0.02 100.01 TETAP OK
- 170.72 Rp 334,790.50 Rp 57,155,434.16 0.24 100.57 TETAP OK
- 246.71 Rp 142,450.44 Rp 35,143,948.05 0.15 99.75 TETAP OK
Rp - KERJAAN LANTAI DAN PELAPIS DINDING Rp 923,226,653.26 3.91
- 9.00 Rp 7,074,739.97 Rp 63,672,659.76 0.27 96.43 TETAP OK
- 6.00 Rp 3,620,445.66 Rp 21,722,673.93 0.09 95.85 TETAP OK
- 10.00 Rp 3,421,230.81 Rp 34,212,308.06 0.14 97.89 TETAP OK
- 4.00 Rp 1,997,292.98 Rp 7,989,171.94 0.03 97.24 TETAP OK
- 5.00 Rp 4,260,326.24 Rp 21,301,631.22 0.09 96.12 TETAP OK
- 4.00 Rp 8,187,938.14 Rp 32,751,752.55 0.14 96.04 TETAP OK
102
SELISIH KET.
ADDENDUM (CCO I)
KET
I TERHADAP
HPS (%)
11 6 14 = 11 x 13
- 3.00 Rp 8,187,938.14 Rp 24,563,814.41 0.10 96.04 TETAP OK
- 18.00 Rp 4,373,159.89 Rp 78,716,878.04 0.33 97.91 TETAP OK
- 4.00 Rp 4,171,324.07 Rp 16,685,296.26 0.07 97.91 TETAP OK
- 4.00 Rp 3,492,179.18 Rp 13,968,716.73 0.06 96.13 TETAP OK
- 2.00 Rp 8,088,336.35 Rp 16,176,672.70 0.07 95.97 TETAP OK
- 2.00 Rp 6,294,464.92 Rp 12,588,929.83 0.05 97.47 TETAP OK
- 4.00 Rp 7,848,315.52 Rp 31,393,262.08 0.13 97.14 TETAP OK
- 12.00 Rp 9,898,955.11 Rp 118,787,461.36 0.50 97.33 TETAP OK
- 4.00 Rp 3,987,327.84 Rp 15,949,311.38 0.07 97.14 TETAP OK
- 10.00 Rp 2,299,597.72 Rp 22,995,977.22 0.10 98.63 TETAP OK
103
SELISIH KET.
ADDENDUM (CCO I)
KET
I TERHADAP
HPS (%)
11 6 14 = 11 x 13
- 126.80 Rp 600,000.00 Rp 76,080,000.00 0.32 100.00 TETAP OK
Rp - LAH PEKERJAAN KUSEN DAN RAILLING Rp 672,956,517.49 2.85
- 3,113.05 Rp 107,327.00 Rp 334,114,317.35 1.41 101.99 TETAP OK

- 3,113.05 Rp 153,175.00 Rp 476,841,433.75 2.02 97.28 TETAP OK
- 2,000.79 Rp 103,521.00 Rp 207,123,781.59 0.88 105.91 TETAP OK
Rp - JUMLAH PEKERJAAN PLAFOND Rp 1,018,079,532.69 4.31
- 10.00 Rp 3,852,369.40 Rp 38,523,694.00 0.16 101.42 TETAP OK

- 10.00 Rp 657,195.00 Rp 6,571,950.00 0.03 100.18 TETAP OK
- 10.00 Rp 376,442.00 Rp 3,764,420.00 0.02 64.51 TETAP OK
- 10.00 Rp 382,195.00 Rp 3,821,950.00 0.02 93.69 TETAP OK
- 6.00 Rp 910,195.00 Rp 5,461,170.00 0.02 98.70 TETAP OK
- 4.00 Rp 3,379,695.00 Rp 13,518,780.00 0.06 89.77 TETAP OK
- 7.70 Rp 1,500,000.00 Rp 11,550,000.00 0.05 100.00 TETAP OK
Rp - JUMLAH PEKERJAAN SANITAIR Rp 86,756,864.00 0.37
- 2,817.94 Rp 33,896.50 Rp 95,518,303.21 0.40 100.23 TETAP OK

- 605.64 Rp 44,044.00 Rp 26,674,808.16 0.11 97.97 TETAP OK
- 125.10 Rp 49,671.60 Rp 6,213,917.16 0.03 87.24 TETAP OK
Rp - JUMLAH PEKERJAAN CAT Rp 128,407,028.53 0.54
Rp - OTAL-PEKERJAAN ARSITEK LANTAI DUA Rp 3,586,928,815.43 15.19
198,971,330.80 1,416.38 Rp 1,077,725.00 Rp 1,526,466,394.20 6.46 98.23 KURANG OK
- 366.13 Rp 1,077,725.00 Rp 394,587,454.25 1.67 98.23 TAMBAH OK
- 171.00 Rp 1,077,725.00 Rp 184,290,975.00 0.78 98.23 DIADAKAN OK
- 39.04 Rp 1,655,225.00 Rp 64,619,984.00 0.27 Item Baru OK
Rp 198,971,330.80 AN ALUMUNIUM COMPOSIT PANEL (ACP) Rp 2,169,964,807.45 9.19
- 1.00 Rp 36,000,000.00 Rp 36,000,000.00 0.15 89.05 TETAP OK
Rp - JUMLAH PEKERJAAN SIGNAGE Rp 36,000,000.00 0.15

Rp 198,971,330.80 SUB TOTAL-PEKERJAAN FAÇADE Rp 2,205,964,807.45 9.34
Rp 434,529,863.32 TOTAL-PEKERJAAN ARSITEKTUR Rp 10,094,117,099.41 42.75
104
SELISIH KET.
ADDENDUM (CCO I)
KET
I TERHADAP
HPS (%)
11 6 14 = 11 x 13
- 414,000.00 Rp 1,062.50 Rp 439,875,000.00 1.86 100.00 TETAP OK
- 414,000.00 Rp 112.50 Rp 46,575,000.00 0.20 100.00 TETAP OK
- 2.00 Rp 10,000.00 Rp 20,000.00 0.00 100.00 TETAP OK
- 1.00 Rp - Rp - - -
- 1.00 Rp 44,355,000.00 Rp 44,355,000.00 0.19 100.00 TETAP OK
- 1.00 Rp 84,435,000.00 Rp 84,435,000.00 0.36 100.00 TETAP OK
- 1.00 Rp 356,250,000.00 Rp 356,250,000.00 1.51 100.00 TETAP OK
Rp - JUMLAH PENYAMBUNGAN DAYA BARU Rp 971,510,000.00 4.11
- 1.00 Rp 44,355,000.00 Rp 44,355,000.00 0.19 100.00 TETAP OK

- 1.00 Rp 71,875,000.00 Rp 71,875,000.00 0.30 100.00 TETAP OK
- 1.00 Rp 212,500,000.00 Rp 212,500,000.00 0.90 100.00 TETAP OK
- 5.00 Rp 5,625,000.00 Rp 28,125,000.00 0.12 100.00 TETAP OK

Rp - AH PEKERJAAAN TEGANGAN MENENGAH Rp 356,855,000.00 1.51
- 2.00 Rp 937,500.00 Rp 1,875,000.00 0.01 100.00 TETAP OK

- 5.00 Rp 937,500.00 Rp 4,687,500.00 0.02 100.00 TETAP OK
- 4.00 Rp 937,500.00 Rp 3,750,000.00 0.02 100.00 TETAP OK
- 1.00 Rp 9,375,000.00 Rp 9,375,000.00 0.04 100.00 TETAP OK
- 1.00 Rp 3,125,000.00 Rp 3,125,000.00 0.01 100.00 TETAP OK
- 5.00 Rp 3,125,000.00 Rp 15,625,000.00 0.07 100.00 TETAP OK
- 1.00 Rp 4,375,000.00 Rp 4,375,000.00 0.02 100.00 TETAP OK
- 1.00 Rp 1,562,500.00 Rp 1,562,500.00 0.01 100.00 TETAP OK
Rp - JUMLAH PEKERJAAAN GROUNDING Rp 44,375,000.00 0.19
- 16.00 Rp 387,750.00 Rp 6,204,000.00 0.03 101.06 TETAP OK

- 8.00 Rp 472,656.25 Rp 3,781,250.00 0.02 100.00 TETAP OK
- 16.00 Rp 387,750.00 Rp 6,204,000.00 0.03 101.06 TETAP OK
- 25.00 Rp 629,750.00 Rp 15,743,750.00 0.07 99.61 TETAP OK
- 144.00 Rp 459,250.00 Rp 66,132,000.00 0.28 24.56 TETAP OK
- 148.00 Rp 459,250.00 Rp 67,969,000.00 0.29 39.05 TETAP OK
- 12.00 Rp 646,250.00 Rp 7,755,000.00 0.03 75.13 TETAP OK
- 12.00 Rp 651,750.00 Rp 7,821,000.00 0.03 89.71 TETAP OK

- 8.00 Rp 459,250.00 Rp 3,674,000.00 0.02 39.05 TETAP OK

- 8.00 Rp 668,250.00 Rp 5,346,000.00 0.02 90.93 TETAP OK

- 9.00 Rp 239,250.00 Rp 2,153,250.00 0.01 98.51 TETAP OK
Rp 4,148,650.00 JUMLAH PEKERJAAAN PENGKABELAN Rp 201,128,400.00 0.85
- 1.00 Rp 260,639,500.00 Rp 260,639,500.00 1.10 106.77 TETAP OK

- 1.00 Rp 84,574,820.00 Rp 84,574,820.00 0.36 74.71 TETAP OK
- 1.00 Rp 19,492,000.00 Rp 19,492,000.00 0.08 102.94 TETAP OK
- 1.00 Rp 15,241,600.00 Rp 15,241,600.00 0.06 60.70 TETAP OK
- 1.00 Rp 17,825,500.00 Rp 17,825,500.00 0.08 93.57 TETAP OK
- 1.00 Rp 14,801,600.00 Rp 14,801,600.00 0.06 99.12 TETAP OK
- 1.00 Rp 13,543,200.00 Rp 13,543,200.00 0.06 106.81 TETAP OK
- 1.00 Rp 38,309,700.00 Rp 38,309,700.00 0.16 102.68 TETAP OK
- 1.00 Rp 27,065,500.00 Rp 27,065,500.00 0.11 109.46 TETAP OK
- 1.00 Rp 5,373,500.00 Rp 5,373,500.00 0.02 98.70 TETAP OK
Rp 2,892,923.00 JUMLAH PEKERJAAN PANEL Rp 496,866,920.00 2.10
- 287.00 Rp 322,300.00 Rp 92,500,100.00 0.39 102.52 TAMBAH OK

- 46.00 Rp 649,000.00 Rp 29,854,000.00 0.13 99.61 TETAP OK
- 5.00 Rp 198,110.00 Rp 990,550.00 0.00 94.06 TETAP OK
- 68.00 Rp 37,500.00 Rp 2,550,000.00 0.01 108.11 TETAP OK
- 82.00 Rp 234,300.00 Rp 19,212,600.00 0.08 95.20 TETAP OK

- 30.00 Rp 217,800.00 Rp 6,534,000.00 0.03 94.85 TETAP OK
- 154.00 Rp 858,000.00 Rp 132,132,000.00 0.56 92.27 TETAP OK
105
SELISIH KET.
ADDENDUM (CCO I)
KET
I TERHADAP
HPS (%)
11 6 14 = 11 x 13
- 5.00 Rp 528,000.00 Rp 2,640,000.00 0.01 95.57 TETAP OK
- 4.00 Rp 1,092,300.00 Rp 4,369,200.00 0.02 96.56 TETAP OK
- 4.00 Rp 206,800.00 Rp 827,200.00 0.00 95.41 TETAP OK
- 4.00 Rp 500,000.00 Rp 2,000,000.00 0.01 DIADAKAN OK
- 2.00 Rp 850,000.00 Rp 1,700,000.00 0.01 DIADAKAN OK
- 46.00 Rp 34,276.00 Rp 1,576,696.00 0.01 99.35 TETAP OK

- 42.00 Rp 39,776.00 Rp 1,670,592.00 0.01 101.66 TAMBAH OK
- 22.00 Rp 30,316.00 Rp 666,952.00 0.00 104.09 TAMBAH OK
- 5.00 Rp 423,500.00 Rp 2,117,500.00 0.01 96.80 TETAP OK
Rp - UMLAH INSTALASI LISTRIK LANTAI SATU Rp 301,624,398.00 1.28
- 299.00 Rp 322,300.00 Rp 96,367,700.00 0.41 102.52 TETAP OK

- 52.00 Rp 649,000.00 Rp 33,748,000.00 0.14 99.61 TETAP OK
- 20.00 Rp 198,110.00 Rp 3,962,200.00 0.02 94.06 TETAP OK
- 58.00 Rp 234,300.00 Rp 13,589,400.00 0.06 95.20 TETAP OK

- 56.00 Rp 217,800.00 Rp 12,196,800.00 0.05 94.85 TETAP OK
- 172.00 Rp 858,000.00 Rp 147,576,000.00 0.62 92.27 TETAP OK
- 5.00 Rp 528,000.00 Rp 2,640,000.00 0.01 95.57 TETAP OK
- 4.00 Rp 1,092,300.00 Rp 4,369,200.00 0.02 96.56 TETAP OK
- 4.00 Rp 206,800.00 Rp 827,200.00 0.00 95.41 TETAP OK
- 52.00 Rp 34,276.00 Rp 1,782,352.00 0.01 99.35 TETAP OK

- 25.00 Rp 39,776.00 Rp 994,400.00 0.00 101.66 TETAP OK
- 23.00 Rp 30,316.00 Rp 697,268.00 0.00 104.09 TETAP OK
- 8.00 Rp 32,500.00 Rp 260,000.00 0.00 105.26 TETAP OK
- 20.00 Rp 423,500.00 Rp 8,470,000.00 0.04 96.80 TETAP OK
Rp - JUMLAH INSTALASI LISTRIK LANTAI DUA Rp 327,480,520.00 1.39
- - Rp - - DIHILANGKAN OK
Rp - MLAH INSTALASI LISTRIK RUANG POMPA Rp - 0

137,104.00 Rp 34,276.00 Rp - - 99.35 DIHILANGKAN OK
Rp 17,980,540.00 LAH INSTALASI LISTRIK RUANG GENSET Rp - 0.00
Rp - JUMLAH INSTALASI LISTRIK LAY OUT Rp - 0
Rp 25,022,113.00 SUB TOTAL-PEKERJAAAN LISTRIK Rp 2,699,840,238.00 11.43
- 1.00 Rp 4,984,100.00 Rp 4,984,100.00 0.02 97.19 TETAP OK

- 29.00 Rp 12,433,300.00 Rp 360,565,700.00 1.53 Item Baru OK
122,406,900.00 Rp 40,802,300.00 Rp - - 131.62 DIHILANGKAN TIMPANG
- 29.00 Rp 577,500.00 Rp 16,747,500.00 0.07 Item Baru OK
Rp 580,090,500.00 AAAN AIR CONDITIONING (AC) LANTAI 1 Rp 382,616,600.00 1.62
106
SELISIH KET.
ADDENDUM (CCO I)
KET
I TERHADAP
HPS (%)
11 6 14 = 11 x 13

- 26.00 Rp 12,433,300.00 Rp 323,265,800.00 1.37 Item Baru OK
- 26.00 Rp 577,500.00 Rp 15,015,000.00 0.06 Item Baru OK
15,015,000.00 - Rp 577,500.00 Rp - - DIHILANGKAN OK
Rp 767,984,800.00 AAAN AIR CONDITIONING (AC) LANTAI 2 Rp 338,280,800.00 1.43
Rp 1,348,075,300.00 L-PEKERJAAAN AIR CONDITIONING (AC) Rp 720,897,400.00 3.05
- 132.00 Rp 269,500.00 Rp 35,574,000.00 0.15 93.01 TETAP OK

- 15.00 Rp 279,950.00 Rp 4,199,250.00 0.02 83.86 TETAP OK
- 14.00 Rp 367,400.00 Rp 5,143,600.00 0.02 87.26 TETAP OK
- 60.00 Rp 346,500.00 Rp 20,790,000.00 0.09 Item Baru OK
- 1.00 Rp 4,000,000.00 Rp 4,000,000.00 0.02 81.39 TETAP OK
- 1.00 Rp 1,250,000.00 Rp 1,250,000.00 0.01 101.73 TETAP OK
- 132.00 Rp 236,830.00 Rp 31,261,560.00 0.13 96.69 TETAP OK

- 28.00 Rp 269,500.00 Rp 7,546,000.00 0.03 93.01 TETAP OK
- 1.00 Rp 3,500,000.00 Rp 3,500,000.00 0.01 86.54 TETAP OK
- 1.00 Rp 1,000,000.00 Rp 1,000,000.00 0.00 98.90 TETAP OK
Rp - AH PEKERJAAAN CABLE TRAY LANTAI 1 Rp 114,264,410.00 0.48
- 110.00 Rp 269,500.00 Rp 29,645,000.00 0.13 93.01 TETAP OK

- 15.00 Rp 279,950.00 Rp 4,199,250.00 0.02 83.86 TETAP OK
- 14.00 Rp 367,400.00 Rp 5,143,600.00 0.02 87.26 TETAP OK
- 1.00 Rp 3,800,000.00 Rp 3,800,000.00 0.02 88.84 TETAP OK
- 1.00 Rp 1,100,000.00 Rp 1,100,000.00 0.00 102.86 TETAP OK
- 110.00 Rp 236,830.00 Rp 26,051,300.00 0.11 96.69 TETAP OK

- 28.00 Rp 269,500.00 Rp 7,546,000.00 0.03 93.01 TETAP OK
- 1.00 Rp 3,300,000.00 Rp 3,300,000.00 0.01 94.13 TETAP OK
Rp - AH PEKERJAAAN CABLE TRAY LANTAI 2 Rp 81,785,150.00 0.35
Rp - SUB TOTAL-PEKERJAAAN CABLE TRAY Rp 196,049,560.00 0.83
- 1.00 Rp 10,626,000.00 Rp 10,626,000.00 0.04 105.60 TETAP OK

- 30.00 Rp 114,400.00 Rp 3,432,000.00 0.01 106.67 TETAP OK
- 1.00 Rp 2,000,000.00 Rp 2,000,000.00 0.01 103.23 TETAP OK
- 1.00 Rp 6,250,000.00 Rp 6,250,000.00 0.03 97.16 TETAP OK
- 1.00 Rp 410,000.00 Rp 410,000.00 0.00 93.71 TETAP OK
- 1.00 Rp 6,000,000.00 Rp 6,000,000.00 0.03 105.49 TETAP OK
- 1.00 Rp 3,000,000.00 Rp 3,000,000.00 0.01 96.00 TETAP OK
- 1.00 Rp 50,000.00 Rp 50,000.00 0.00 11.43 TETAP OK
Rp - TOTAL-PEKERJAAAN PENANGKAL PETIR Rp 31,768,000.00 0.13

- 1.00 Rp 625,625.00 Rp 625,625.00 0.00 100.00 TETAP OK
- 35.00 Rp 40,000.00 Rp 1,400,000.00 0.01 83.12 TETAP OK
- 35.00 Rp 60,000.00 Rp 2,100,000.00 0.01 82.40 TETAP OK

Rp 84,450,000.00 JUMLAH PERALATAN UTAMA Rp 4,125,625.00 0.02

107
SELISIH KET.
ADDENDUM (CCO I)
KET
I TERHADAP
HPS (%)
11 6 14 = 11 x 13
- 30.00 Rp 475,000.00 Rp 14,250,000.00 0.06 103.26 TETAP OK
- 48.00 Rp 475,000.00 Rp 22,800,000.00 0.10 103.26 TETAP OK
- 4.00 Rp 750,000.00 Rp 3,000,000.00 0.01 28.75 TETAP OK
- 4.00 Rp 750,000.00 Rp 3,000,000.00 0.01 28.75 TETAP OK
- 4.00 Rp 750,000.00 Rp 3,000,000.00 0.01 28.75 TETAP OK
Rp 94,758,000.00 LAH PEKERJAAAN FIRE ALARM LANTAI 1 Rp 50,050,000.00 0.21

- 32.00 Rp 475,000.00 Rp 15,200,000.00 0.06 103.26 TETAP OK
- 38.00 Rp 475,000.00 Rp 18,050,000.00 0.08 103.26 TETAP OK
- 4.00 Rp 750,000.00 Rp 3,000,000.00 0.01 28.75 TETAP OK
- 4.00 Rp 750,000.00 Rp 3,000,000.00 0.01 28.75 TETAP OK
- 4.00 Rp 750,000.00 Rp 3,000,000.00 0.01 28.75 TETAP OK
Rp 74,000,000.00 LAH PEKERJAAAN FIRE ALARM LANTAI 2 Rp 46,250,000.00 0.20
Rp 253,208,000.00 SUB TOTAL-PEKERJAAAN FIRE ALARM Rp 100,425,625.00 0.43

Rp 275,930,000.00 MLAH PEKERJAAAN PERALATAN UTAMA Rp - 0.00

- 8.00 Rp 60,000.00 Rp 480,000.00 0.00 78.05 TETAP OK
- 12.00 Rp 60,000.00 Rp 720,000.00 0.00 97.36 TETAP OK
Rp - JUMLAH PEKERJAAN PENGKABELAN Rp 6,700,000.00 0.03

- 45.00 Rp 820,000.00 Rp 36,900,000.00 0.16 97.80 TETAP OK
Rp 13,210,000.00 UMLAH PEKERJAAAN TELEPON LANTAI 1 Rp 36,900,000.00 0.16

108
SELISIH KET.
ADDENDUM (CCO I)
KET
I TERHADAP
HPS (%)
11 6 14 = 11 x 13
- 34.00 Rp 820,000.00 Rp 27,880,000.00 0.12 97.80 TETAP OK
Rp 10,010,000.00 UMLAH PEKERJAAAN TELEPON LANTAI 2 Rp 27,880,000.00 0.12
Rp 299,150,000.00 SUB TOTAL-PEKERJAAN TELEPON Rp 71,480,000.00 0.30

- 1.00 Rp 550,000.00 Rp 550,000.00 0.00 92.74 TETAP OK

Rp 45,400,000.00 MLAH PEKERJAAAN PERALATAN UTAMA Rp 1,300,000.00 0.01

- 38.00 Rp 650,000.00 Rp 24,700,000.00 0.10 98.48 TETAP OK
- 21.00 Rp 600,000.00 Rp 12,600,000.00 0.05 90.90 TETAP OK
Rp 56,190,000.00 JUMLAH PEKERJAAAN DATA LANTAI 1 Rp 37,300,000.00 0.16

- 34.00 Rp 650,000.00 Rp 22,100,000.00 0.09 98.48 TETAP OK
- 17.00 Rp 600,000.00 Rp 10,200,000.00 0.04 90.90 TETAP OK
Rp 45,670,000.00 JUMLAH PEKERJAAAN DATA LANTAI 2 Rp 32,300,000.00 0.14
- 8.00 Rp 17,000.00 Rp 136,000.00 0.00 109.24 TETAP OK

- 12.00 Rp 17,000.00 Rp 204,000.00 0.00 109.24 TETAP OK
Rp - JUMLAH PEKERJAAAN PENGKABELAN Rp 340,000.00 0.00
Rp 147,260,000.00 SUB TOTAL-PEKERJAAN DATA Rp 71,240,000.00 0.30

- 2.00 Rp 600,000.00 Rp 1,200,000.00 0.01 88.56 TETAP OK
Rp 48,900,000.00 JUMLAH PERALATAN UTAMA CCTV Rp 1,200,000.00 0.01

- 15.00 Rp 610,000.00 Rp 9,150,000.00 0.04 97.50 TETAP OK
Rp 21,900,000.00 JUMLAH PEKERJAAAN CCTV LANTAI 1 Rp 19,800,000.00 0.08

- 12.00 Rp 610,000.00 Rp 7,320,000.00 0.03 97.50 TETAP OK
Rp 17,520,000.00 JUMLAH PEKERJAAAN CCTV LANTAI 2 Rp 15,840,000.00 0.07
Rp 88,320,000.00 SUB TOTAL-PEKERJAAN CCTV Rp 36,840,000.00 0.16

109
SELISIH KET.
ADDENDUM (CCO I)
KET
I TERHADAP
HPS (%)
11 6 14 = 11 x 13
- 1.00 Rp 610,000.00 Rp 610,000.00 0.00 97.50 TETAP OK
Rp 67,390,000.00 AH PERALATAN UTAMA SOUND SYSTEM Rp 610,000.00 0.00

Rp - JUMLAH PEKERJAAAN PENGKABELAN Rp 1,000,000.00 0.00

- 36.00 Rp 195,000.00 Rp 7,020,000.00 0.03 91.76 TETAP OK
Rp 11,250,000.00 PEKERJAAAN SOUND SYSTEM LANTAI 1 Rp 7,020,000.00 0.03

- 34.00 Rp 195,000.00 Rp 6,630,000.00 0.03 91.76 TETAP OK
Rp 10,650,000.00 PEKERJAAAN SOUND SYSTEM LANTAI 2 Rp 6,630,000.00 0.03
Rp 89,290,000.00SUB TOTAL-PEKERJAAN SOUND SYSTEM Rp 15,260,000.00 0.06
- -


-
110
SELISIH KET.
ADDENDUM (CCO I)
KET
I TERHADAP
HPS (%)
11 6 14 = 11 x 13
Rp 520,840,000.00 JUMLAH RUANG POMPA Rp - 0.00

Rp 217,534,250.00 JUMLAH LAY OUT Rp - 0.00

-
- 6.00 Rp 640,000.00 Rp 3,840,000.00 0.02 98.08 TAMBAH OK
Rp 72,040,000.00 JUMLAH PEKERJAAN HYDRANT LANTAI 1 Rp 3,840,000.00 0.02

-
- 6.00 Rp 640,000.00 Rp 3,840,000.00 0.02 98.08 TAMBAH OK
- Rp 1,100,000.00 Rp - - 92.63
Rp 57,310,000.00 JUMLAH PEKERJAAN HYDRANT LANTAI 2 Rp 3,840,000.00 0.02
Rp 867,724,250.00 SUB TOTAL-PEKERJAAN HYDRANT Rp 7,680,000.00 0.03
- 1.00 Rp 1,188,000.00 Rp 1,188,000.00 0.01 109.76 TETAP OK

- 1.00 Rp 450,000.00 Rp 450,000.00 0.00 90.41 TETAP OK
- 2.00 Rp 9,100,000.00 Rp 18,200,000.00 0.08 97.07 TETAP OK
- 1.00 Rp 5,600,000.00 Rp 5,600,000.00 0.02 59.73 TETAP OK
- 2.00 Rp 325,000.00 Rp 650,000.00 0.00 98.56 TETAP OK
- 2.00 Rp 355,000.00 Rp 710,000.00 0.00 97.29 TETAP OK
- 2.00 Rp 450,000.00 Rp 900,000.00 0.00 88.84 TETAP OK
- 4.00 Rp 250,000.00 Rp 1,000,000.00 0.00 98.47 TETAP OK
- 1.00 Rp 1,100,000.00 Rp 1,100,000.00 0.00 97.78 TETAP OK
- 1.00 Rp 1,750,000.00 Rp 1,750,000.00 0.01 61.37 TETAP OK
- 3.00 Rp 6,000,000.00 Rp 18,000,000.00 0.08 101.05 TAMBAH OK

- 2.00 Rp 1,188,000.00 Rp 2,376,000.00 0.01 109.76 TETAP OK
- 2.00 Rp 250,000.00 Rp 500,000.00 0.00 100.70 TETAP OK
- 1.00 Rp 1,510,000.00 Rp 1,510,000.00 0.01 100.67 TETAP OK
- 1.00 Rp 600,000.00 Rp 600,000.00 0.00 93.48 TETAP OK
111
SELISIH KET.
ADDENDUM (CCO I)
KET
I TERHADAP
HPS (%)
11 6 14 = 11 x 13
- 1.00 Rp 1,188,000.00 Rp 1,188,000.00 0.01 109.76 TETAP OK
- 95.00 Rp 34,042.80 Rp 3,234,066.00 0.01 96.49 TETAP OK
- 1.00 Rp 750,000.00 Rp 750,000.00 0.00 48.23 TETAP OK
- 1.00 Rp 1,188,000.00 Rp 1,188,000.00 0.01 109.76 TETAP OK

- 81.00 Rp 34,042.80 Rp 2,757,466.80 0.01 96.49 TETAP OK
- 1.00 Rp 750,000.00 Rp 750,000.00 0.00 64.75 TETAP OK

- 24.00 Rp 34,042.80 Rp 817,027.20 0.00 96.49 TETAP OK
- 1.00 Rp 500,000.00 Rp 500,000.00 0.00 73.75 TETAP OK

- 1.00 Rp 2,500,000.00 Rp 2,500,000.00 0.01 91.80 TETAP OK
- 1.00 Rp 250,000.00 Rp 250,000.00 0.00 91.80 TETAP OK
- 1.00 Rp 1,188,000.00 Rp 1,188,000.00 0.01 109.76 TETAP OK

- 95.00 Rp 34,042.80 Rp 3,234,066.00 0.01 96.49 TETAP OK
- 1.00 Rp 1,250,000.00 Rp 1,250,000.00 0.01 80.38 TETAP OK
- 1.00 Rp 1,188,000.00 Rp 1,188,000.00 0.01 109.76 TETAP OK

- 81.00 Rp 34,042.80 Rp 2,757,466.80 0.01 96.49 TETAP OK
- 1.00 Rp 1,000,000.00 Rp 1,000,000.00 0.00 86.34 TETAP OK

- 24.00 Rp 34,042.80 Rp 817,027.20 0.00 96.49 TETAP OK
Rp - JUMLAH PEKERJAAAN AIR BERSIH Rp 129,820,141.80 0.55

- 21.00 Rp 34,042.80 Rp 714,898.80 0.00 80.81 TETAP OK
- 3.00 Rp 300,000.00 Rp 900,000.00 0.00 95.43 TETAP OK
- 1.00 Rp 11,500,000.00 Rp 11,500,000.00 0.05 89.96 TETAP OK
- 1.00 Rp 1,250,000.00 Rp 1,250,000.00 0.01 97.78 TETAP OK
Rp 48,000,000.00 JUMLAH PEKERJAAAN AIR PANAS Rp 17,664,898.80 0.07

- 1.00 Rp 250,000.00 Rp 250,000.00 0.00 98.44 TETAP OK
112
SELISIH KET.
ADDENDUM (CCO I)
KET
I TERHADAP
HPS (%)
11 6 14 = 11 x 13
- 1.00 Rp 230,000.00 Rp 230,000.00 0.00 101.38 TETAP OK
- 36.00 Rp 125,782.80 Rp 4,528,180.80 0.02 148.59 TAMBAH TIMPANG
- 1.00 Rp 300,000.00 Rp 300,000.00 0.00 88.60 TETAP OK
- 2.00 Rp 230,000.00 Rp 460,000.00 0.00 101.38 TETAP OK

- 1.00 Rp 20,500,000.00 Rp 20,500,000.00 0.09 96.04 TETAP OK
2,106,931.20 - Rp 72,652.80 Rp - - 214.71 DIHILANGKAN TIMPANG
- 2.00 Rp 230,000.00 Rp 460,000.00 0.00 101.38 TETAP OK

- 1.00 Rp 20,500,000.00 Rp 20,500,000.00 0.09 96.04 TETAP OK
- 2.00 Rp 230,000.00 Rp 460,000.00 0.00 101.38 TETAP OK

- 2.00 Rp 115,000.00 Rp 230,000.00 0.00 83.15 TETAP OK
145,305.60 - Rp 72,652.80 Rp - - 161.81 DIHILANGKAN TIMPANG
- 2.00 Rp 230,000.00 Rp 460,000.00 0.00 101.38 TETAP OK

- 1.00 Rp 350,000.00 Rp 350,000.00 0.00 73.55 TETAP OK
Rp 43,008,132.00 JUMLAH PEKERJAAAN AIR KOTOR Rp 78,226,912.80 0.33
- 1.00 Rp 330,000.00 Rp 330,000.00 0.00 105.60 TETAP OK

- 1.00 Rp 100,000.00 Rp 100,000.00 0.00 69.54 TETAP OK
- 2.00 Rp 330,000.00 Rp 660,000.00 0.00 105.60 TETAP OK

- 1.00 Rp 100,000.00 Rp 100,000.00 0.00 78.81 TETAP OK
- 6.00 Rp 330,000.00 Rp 1,980,000.00 0.01 105.60 TETAP OK

- 4.00 Rp 92,782.80 Rp 371,131.20 0.00 163.60 TETAP
TIMPANG
- 57.00 Rp 56,712.50 Rp 3,232,612.50 0.01 163.60 TAMBAH
- 1.00 Rp 350,000.00 Rp 350,000.00 0.00 80.00 TETAP OK
- 6.00 Rp 330,000.00 Rp 1,980,000.00 0.01 105.60 TETAP OK

- 4.00 Rp 92,782.80 Rp 371,131.20 0.00 163.60 TETAP
TIMPANG
- 23.00 Rp 56,712.50 Rp 1,304,387.50 0.01 163.60 TAMBAH
- 1.00 Rp 350,000.00 Rp 350,000.00 0.00 83.22 TETAP OK
- 6.00 Rp 330,000.00 Rp 1,980,000.00 0.01 105.60 TETAP OK
113
SELISIH KET.
ADDENDUM (CCO I)
KET
I TERHADAP
HPS (%)
11 6 14 = 11 x 13
- 1.00 Rp 92,782.80 Rp 92,782.80 0.00 163.60 TETAP
TIMPANG
- 28.00 Rp 56,712.50 Rp 1,587,950.00 0.01 163.60 TAMBAH
1,961,625.60 1.00 Rp 72,652.80 Rp 72,652.80 0.00 214.71 KURANG TIMPANG
- 1.00 Rp 250,000.00 Rp 250,000.00 0.00 99.59 TETAP OK
- 6.00 Rp 330,000.00 Rp 1,980,000.00 0.01 105.60 TETAP OK

- 1.00 Rp 92,782.80 Rp 92,782.80 0.00 163.60 TETAP
TIMPANG
- 31.00 Rp 56,712.50 Rp 1,758,087.50 0.01 163.60 TAMBAH
- 1.00 Rp 115,000.00 Rp 115,000.00 0.00 83.15 TETAP OK
- 1.00 Rp 350,000.00 Rp 350,000.00 0.00 78.52 TETAP OK
- 6.00 Rp 330,000.00 Rp 1,980,000.00 0.01 105.60 TETAP OK

- 4.00 Rp 92,782.80 Rp 371,131.20 0.00 163.60 TETAP
TIMPANG
- 23.00 Rp 56,712.50 Rp 1,304,387.50 0.01 163.60 TAMBAH
- 1.00 Rp 250,000.00 Rp 250,000.00 0.00 99.49 TETAP OK
- 6.00 Rp 330,000.00 Rp 1,980,000.00 0.01 105.60 TETAP OK

- 4.00 Rp 92,782.80 Rp 371,131.20 0.00 163.60 TETAP
TIMPANG
- 23.00 Rp 56,712.50 Rp 1,304,387.50 0.01 163.60 TAMBAH
- 1.00 Rp 250,000.00 Rp 250,000.00 0.00 99.49 TETAP OK
Rp 12,714,240.00 JUMLAH PEKERJAAN AIR BEKAS Rp 31,292,218.10 0.13
- 1.00 Rp 72,652.80 Rp 72,652.80 0.00 214.71 TETAP

TIMPANG
- 58.00 Rp 33,837.50 Rp 1,962,575.00 0.01 214.71 TAMBAH
249,031.20 - Rp 62,257.80 Rp - - 234.16 DIHILANGKAN TIMPANG
- 1.00 Rp 250,000.00 Rp 250,000.00 0.00 91.75 TETAP OK

- 57.00 Rp 33,837.50 Rp 1,928,737.50 0.01 214.71 TAMBAH
- 1.00 Rp 275,000.00 Rp 275,000.00 0.00 89.77 TETAP OK
- 4.00 Rp 72,652.80 Rp 290,611.20 0.00 214.71 TETAP

TIMPANG
- 95.00 Rp 33,837.50 Rp 3,214,562.50 0.01 214.71 TAMBAH
- 1.00 Rp 550,000.00 Rp 550,000.00 0.00 101.14 TETAP OK
- 1.00 Rp 50,000.00 Rp 50,000.00 0.00 91.95 TETAP OK
- 4.00 Rp 72,652.80 Rp 290,611.20 0.00 214.71 TETAP

TIMPANG
- 57.00 Rp 33,837.50 Rp 1,928,737.50 0.01 214.71 TAMBAH
- 1.00 Rp 190,000.00 Rp 190,000.00 0.00 90.01 TETAP OK
Rp 12,880,632.60 JUMLAH PEKERJAAN PIPA VENTILASI Rp 11,626,140.50 0.05
- 14.00 Rp 400,000.00 Rp 5,600,000.00 0.02 Item Baru OK

- 42.80 Rp 125,782.80 Rp 5,383,503.84 0.02 Item Baru OK
- 48.00 Rp 125,782.80 Rp 6,037,574.40 0.03 Item Baru OK
- 1.00 Rp 2,000,000.00 Rp 2,000,000.00 0.01 Item Baru OK
- 1.00 Rp 250,000.00 Rp 250,000.00 0.00 Item Baru OK
Rp - JUMLAH PEKERJAAN AIR HUJAN Rp 19,271,078.24 0.08
Rp 116,603,004.60 SUB TOTAL-PEKERJAAN PLUMBING Rp 287,901,390.24 1.22
Rp 3,234,652,667.60 MEKANIKAL ELEKTRIKAL DAN PLUMBING Rp 4,239,382,213.24 17.95
114
SELISIH KET.
ADDENDUM (CCO I)
KET
I TERHADAP
HPS (%)
11 6 14 = 11 x 13

Rp 3,481,104.00 SUB TOTAL-PEKERJAAAN PERSIAPAN Rp - 0.00

Rp 5,232,440.40 SUB TOTAL-PEKERJAAN TANAH Rp - 0.00

Rp 44,683,422.11PEKERJAAN PASANGAN DAN PLESTERAN Rp - 0.00
247,299.86 Rp 1,301,578.20 Rp - - 97.59 DIHILANGKAN OK










Rp 88,322,020.28 SUB TOTAL-PEKERJAAN BETON Rp - 0.00
115
SELISIH KET.
ADDENDUM (CCO I)
KET
I TERHADAP
HPS (%)
11 6 14 = 11 x 13

Rp 5,494,913.48 SUB TOTAL-PEKERJAAAN PLAFON Rp - 0.00
Rp 60,000,000.00 SUB TOTAL-PEKERJAAAN KUSEN Rp - 0.00

Rp 15,883,847.03 SUB TOTAL-PEKERJAAN PENGECATAN Rp - 0.00

Rp 7,092,524.80 SUB TOTAL-PEKERJAAN LAIN-LAIN Rp - 0.00

1,053,845.76 0.82 Rp 322,080.00 Rp 263,461.44 0.00 90.88 KURANG OK
2,124,175.62 0.41 Rp 1,301,578.20 Rp 531,043.91 0.00 97.59 KURANG OK
10,250,846.70 1.64 Rp 1,564,537.04 Rp 2,562,711.68 0.01 97.35 KURANG OK

15,113,399.65 215.32 Rp 17,547.75 Rp 3,778,349.91 0.02 99.67 KURANG OK
1,718,271.43 2.62 Rp 163,907.15 Rp 429,567.86 0.00 99.17 KURANG OK
20,589,307.48 3.29 Rp 1,564,537.04 Rp 5,147,326.87 0.02 97.35 KURANG OK

30,355,973.65 432.48 Rp 17,547.75 Rp 7,588,993.41 0.03 99.67 KURANG OK
826,075.56 0.13 Rp 1,564,537.04 Rp 206,518.89 0.00 97.35 KURANG OK

921,231.88 13.12 Rp 17,547.75 Rp 230,307.97 0.00 99.67 KURANG OK
629,391.35 8.97 Rp 17,547.75 Rp 157,347.84 0.00 100.04 KURANG OK
446,131.84 0.53 Rp 211,236.67 Rp 111,532.96 0.00 111.46 KURANG TIMPANG
5,407,040.02 0.86 Rp 1,564,537.04 Rp 1,351,760.00 0.01 97.35 KURANG OK

1,073,116.16 15.29 Rp 17,547.75 Rp 268,279.04 0.00 100.04 KURANG OK
22,297,813.12 21.92 Rp 254,309.00 Rp 5,574,453.28 0.02 98.95 KURANG OK
1,200,000.00 0.20 Rp 1,500,000.00 Rp 300,000.00 0.00 100.00 KURANG OK
8,186,024.00 21.92 Rp 93,362.50 Rp 2,046,506.00 0.01 100.18 KURANG OK
Rp 170,666,561.21 JAAN GROUND TANK KAPASITAS 125 M3 Rp 42,666,640.30 0.18
Rp 400,856,833.32JAAN RUMAH GENSET DAN GROUNTANK Rp 42,666,640.30 0.18
- 1.00 Rp 100,000,000.00 Rp 100,000,000.00 0.42 Item Baru OK

- - Rp 17,952.00 Rp - - 97.89
- - Rp 169,528.33 Rp - - 104.69
Rp - Rp 100,000,000.00 0.42
116
SELISIH KET.
ADDENDUM (CCO I)
KET
I TERHADAP
HPS (%)
11 6 14 = 11 x 13
- 1.00 Rp 20,000,000.00 Rp 20,000,000.00 0.08 Item Baru OK

Rp - Rp 20,000,000.00 0.08
Rp - TOTAL-PEKERJAAN TAMBAHAN Rp 120,000,000.00 0.51
Rp 4,435,774,752.15 JUMLAH HARGA PEKERJAAN Rp 23,613,636,934.32 100.00
Rp 23,613,636,934.32
PPN (10 % x A ) Rp 2,361,363,693.43
DIBULATKAN Rp 25,975,000,000.00
Seba, Desember 2021

Dibuat Oleh,
Konsultan Pengawas PT. TANJONG HARAPAN
PT KONINDO PANORAMA KONSULTAN

117
REKAPITULASI
PERHITUNGAN VOLUME
NO JENIS PEKERJAAN Σ Volume KODE GAMBAR
1 Pembersihan lokasi dan pembongkaran 1.00 Ls
2 Pemasangan pagar seng pengaman 277.10 M1
3 Papan nama proyek 1.00 Ls
4 Penyediaan listrik kerja 1.00 Ls
5 Penyediaan air kerja 1.00 Ls
7 Pembuatan gudang 50.00 m2 A-101
8 Pembuatan los Kerja 24.00 m2 A-101
9 Pembuatan direksi keet dan sarana penunjang 56.00 m2 A-101
10 Peralatan K3 1.00 Ls
1 Galian alinemen pondasi foot plat 1.00 Ls
2 Urugan pasir bawah pondasi footplat 0.80 M3 S-604
3 Cor lantai kerja bawah pondasi footplat, K-100 0.58 M3 S-604
4.1. Cor beton site mix, K-250 1.94 M3 S-604
4.2. Besi beton ulir Ø 13 mm = 132.06 Kg/M3 256.19 Kg S-604
4.3. Bekisting pasangan batako = 4.44 M2/M3 8.62 M2 S-604
6.2. Besi beton ulir Ø 13 mm = 178.86 Kg/M3
257.55 Kg S-604
118
REKAPITULASI
PERHITUNGAN VOLUME

1.2. Besi beton polos Ø 12 mm = 271.26 Kg/M3 1057.91 Kg S-104
1.4. Bekisting kolom = 20.00 M2/M3 78.00 M2 S-104
314.86 Kg S-105
2.4. Bekisting balok = 20.00 M2/M3 48.64 M2 S-105
1231.22 Kg S-102
6.3. Bekisting plat = 5.38 M2/M3 1.20 M2 S-101
7.1. Cor beton site mix K-250 1.96 M3 S-605
- Cor beton site mix K-250 1.9 M3 S-604
- Besi beton ulir Ø 13 mm = 130.40 Kg/M3 253.5 Kg S-604
- Besi beton polos Ø 10 mm = 45.26 Kg/M3 88.0 Kg S-604
- Bekisting balok = 10.22 M2/M3 19.9 M2 S-604
- Cor beton site mix K-250 25.7 M3 S-605
- Besi beton polos Ø 13 mm = 181.93 Kg/M3
4669.1 Kg S-605
- Besi beton polos Ø 10 mm = 32.23 Kg/M3 827.2 Kg S-605
- Bekisting tangga = 7.50 M2/M3 192.4 M2 S-605
119
REKAPITULASI
PERHITUNGAN VOLUME

9.2. Besi beton polos Ø 16 mm = 110.83 Kg/M 3
422.92 Kg S-108
1,842.15 Kg S-109

2.2. Pekerjaan pemasangan floor deck tebal 0.75 mm 2,421.09 M2 S-205
2.3. Pekerjaan pemasangan wiremesh M10 2,421.09 M2 S-206
2.4. Pemasangan shear conektor besi Ǿ 12 mm 2,325.00 Kg S-514
3.1. Cor beton site mix K-250 2.83 M3 S-520B
3.2. Besi beton polos Ø 10 mm = 172.29 Kg/M3 486.73 Kg S-520B
3.3. Bekisting plat = 15.55 M2/M3 43.93 M2 S-520B
4.2. Pekerjaan pemasangan floor deck tebal 0.75 mm 309.60 M2 S-302
4.3. Pekerjaan pemasangan wiremesh M10 309.60 M2 S-303
4.4. Pemasangan shear conektor besi Ǿ 12 mm 81.282 Kg S-514
5.1. Cor beton site mix K-250 2.41 M3 S-520B
5.2. Besi beton polos Ø 10 mm = 172.29 Kg/M3 415.05 Kg S-520B
5.3. Bekisting plat = 15.55 M2/M3 37.46 M2 S-520B
120
REKAPITULASI
PERHITUNGAN VOLUME

314.85888 Kg S-504
9.4. Bekisting balok = 20.00 M2/M3 48.64 M2 S-504
211.29 Kg S-504
D PEKERJAAN ATAP
1 Pasang rangka atap baja ringan COS 45 4346.00 M2 S-403
2 Pasang atap onduvilla termasuk bubungan dan jurai COS 45 4346.00 M2 S-404
3 Pasang multipleks tebal 15 mm pelapis atap 4346.00 M2 S-405
4 Pasang list plank wood plank lebar 30 cm 417.00 M1 S-406

1.1. Cor lantai kerja bawah pondasi footplat, K-100 0.58 M3 Dihilangkan
1.2. Cor beton site mix, K-250 5.34 M3 Dihilangkan
1.3. Besi beton ulir Ø 13 mm = 132.06 Kg/M3 705.19 Kg Dihilangkan
1.4. Bekisting pasangan batako = 4.44 M2/M3 23.73 M2 Dihilangkan
2 Pemasangan kolom WF 300 x 150 x 6.5 x 9 0.00 Kg Dihilangkan
3 Pemasangan angkur M 19 - 40 88.00 Bh Dihilangkan
4 Penambahan baut Ø 19 mm pada balok ekssisting (by aplikator) 36.00 Titik S-401,S-304
5.1. Cor beton site mix, K-175 M3 Dihilangkan
5.2. Besi beton polos Ø 6 mm = 2.47 Kg/M3 Kg Dihilangkan
5.3. Besi beton polos Ø 8 mm = 5.71 Kg/M3 Kg Dihilangkan
5.4. Bekisting kolom = 6.67 M2/M3 M2 Dihilangkan
6 Pemasangan balok WF 200 x 100 x 5.5 x 8 2707.03 Kg S-401,S-304
7 Pemasangan balok WF 300 x 150 x6.5 x 9 2272.08 Kg S-402,S-304
8 Pemasangan balok WF 400 x 200 x 8 x 13 2765.53 Kg S-301
121
REKAPITULASI
PERHITUNGAN VOLUME
9 Cat zincromate baja 2690.39 Kg
TOTAL-PEKERJAAN STRUKTUR
1.1. Pasangan batu batako tebal ½ batu campuran 1Pc : 5PP 2156.14 M2 A-102
1.2. Plesteran dinding campuran 1 Pc : 4 PP, tebal 1.5 cm 4312.28 M2 A-104
1.3. Acian bidang plesteran 4312.28 M2 A-105
1.4. Plesteran + acian beton expose 1263.36 M2 A-106
1.5. Benangan kusen 3918.09 M' A-107
1.6. Pasang selasar, campuran 1 Pc : 5 Psr A-201
a. Galian biasa 5.16 M3
b. Pasangan batu karang 1 Pc : 5 Psr 12.90 M3
c. Urugan sirtu 18.06 M3
d. Urugan pasir 4.51 M3
e. Cor lantai rabat (K 100) 6.32 M3
f. Plesteran pondasi 30.96 M2
g. Acian pondasi 30.96 M2
a. Galian biasa 18.97 M3 Dihilangkan
b. Pasangan batu karang 1 Pc : 5 Psr 14.71 M3 Dihilangkan
c. Pengaadaan tandon dari fiber kapasitas 10 m3 1.00 Unit Dihilangkan
- Cor beton site mix K-250 1.26 M3 Dihilangkan
- Besi beton polos = 74.39 Kg/M3 93.73 Kg Dihilangkan
- Bekisting plat = 10.00 M2/M3 12.60 M2 Dihilangkan
e. Mean Holle Unit Dihilangkan

a. Cor site mix lantai rabat (K-100), tebal 5 cm 10.62 M3 A-301
b. Cor site mix lantai rabat (K-100), tebal 10 cm 6.85 M3 A-301
2.2. Pasang lantai keramik ukuran 60 x 60 cm polish 2,483.33 M2 A-301
2.3. Pasang lantai keramik ukuran 60 x 60 cm unpolish 290.39 M2 A-301
2.4. Pasang lantai keramik ukuran 60 x 60 cm unpolish (tekstur kasar) 71.44 M2 A-301
2.6. Pasang keramik meja pantri ukuran 20 x 20 cm polish 2.40 M2 A-301d
2.7. Pasang plin keramik ukuran 10 x 60 cm polish 1,007.94 M1
2.8. Pasang plin keramik ukuran 10 x 60 cm unpolish 149.98 M1 A-301a
2.9. Pasang dinding keramik ukuran 20 x 40 cm polish 230.61 M2 A-301b
2.10. Pasang dinding batu alam 14.51 M2 A-301c
2.11. Pasang lantai homogenius tile ukuran 60 x 60 cm unpolish tangga lantai 1 ke lantai 2 231.20 M1 A-301
2.12. Pasang step noizing keramik 10 x 60 cm pada tangga lantai 1 ke lantai 2 211.20 M1
122
REKAPITULASI
PERHITUNGAN VOLUME

3.1. Pasang kusen type PJ1 2 Unit A-503
3.2. Pasang kusen type P1 10 Unit A-505
3.6. Pasang Kusen Type P3 4 Unit A-507
3.9. Pasang kusen type PS 4 Unit A-508
3.10. Pasang kusen type J1 2 Unit A-509
3.12. Pasang Kusen Type J3 12 Unit A-512
3.23. Pasang kusen type BV1 6 Unit A-526a
3.25. Pasang kusen type BV2 2 Unit A-526a
3.26. Pasang railling pembatas 126.8 M1 A-703
3.27. Pasang railling tangga lantai 1 ke lantai 2 126 M1 A-702
3.28. Pasang sunscreen 126.8 M1 A-706
4 PEKERJAAN PLAFOND
4.1. Pasang rangka plafond hollow galvalum 40 x 40 mm dan 20 x 40 mm 2,519.87 M2 A-401
4.2. Pasang penutup plafond PVC 2,519.87 M2 A-403
4.3. Pasang list plafond PVC 1,486.40 M1 A-403
5.1. Pasang kloset duduk jongkok type CW421J/SW420JP ex. Toto 12.00 Bh A-201
5.2. Pasang jett spray type TX403SB ex. Toto 12.00 Bh A-201
5.3. Pasang floor drain type TX1CV2 ex. Toto 12.00 Bh A-201
5.4. Pasang tempat tisu type TX703AES ex. Toto 12.00 Bh A-201
5.5. Pasang wastafel ex. Toto type L521V1A 9.00 Bh A-201
5.6. Pasang urinoir ex. Toto type U57 4.00 Bh A-201
5.7. Pasasng kitchen zink stainless 1.00 Bh A-201
5.8. Cor meja wastafel + pelapis meja granite tile (termasuk pingul) 10.40 M1 A-201
5.9. Pasang kaca cermin toilet ukuran 90 x 320 cm 2.00 Bh A-201
123
REKAPITULASI
PERHITUNGAN VOLUME
6 PEKERJAAN CAT
6.1. Cat dinding tembok interior 4872.47 M2 A-102 S/D
6.2. Cat dinding tembok eksterior watershell 390.47 M2 A-107

1 PEKERJAAN DINDING
1.1. Pasangan batu batako tebal ½ batu campuran 1 Pc : 5 PP 1510.82 M2 A-202
1.4. Plesteran dinding campuran 1 Pc : 4 PP, tebal 1.5 cm 3212.19 M2 A-102
1.5. Acian bidang plesteran 3212.19 M2 A-103
1.6. Plesteran + acian beton ekspose 994.56 M2 A-104
1.7. Benangan kusen 3133.52 M2 A-105

2.1. Pasang lantai keramik ukuran 60 x 60 cm polish 2,306.81 M2 A-302
2.4. Pasang plin keramik ukuran 10 x 60 cm polish 774.07 M1 A-302
2.5. Pasang plin keramik ukuran 10 x 60 cm unpolish 121.43 M1 A-302
2.6. Pasang dinding keramik ukuran 20 x 40 cm polish 170.72 M2 A-302
2.7. Pekerjaan waterproofing jenis coating 246.71 M2 A-302

3.1. Pasang kusen type P1 9.00 Unit A-505
3.4. Pasang kusen type PS 4.00 Unit A-508
3.5. Pasang kusen type J6 5.00 Unit A-518
3.10. Pasang kusen type J11A 4.00 Unit A-523
3.16. Pasang kusen type BV1 10.00 Unit A-526a
3.17. Pasang railling pembatas 126.80 M1 A-704
3.18. Pasang sunscreen 126.80 M1 A-707
4 PEKERJAAN PLAFOND
4.1. Pasang rangka plafond hollow galvalum 40 x 40 mm dan 20 x 40 mm 3,113.05 M2 A-402
4.2. Pasang penutup plafond PVC 3,113.05 M2 A-403
4.3. Pasang list plafond PVC 2,000.79 M1
124
REKAPITULASI
PERHITUNGAN VOLUME
5.1. Pasang kloset duduk type CW421J/SW420JP ex. Toto 10.00 Bh A-202
5.2. Pasang jett spray type TX403SB ex.Toto 10.00 Bh A-202
5.3. Pasang floor drain type TX1CV2 ex. Toto 10.00 Bh A-202
5.4. Pasang tempat tisu type TX703AES ex. Toto 10.00 Bh A-202
5.5. Pasang wastafel ex Toto type L521V1A 6.00 Bh A-202
5.6. Pasang urinoir ex. Toto Type U57 4.00 Bh A-202
5.7. Cor meja wastafel + pelapis meja granite alam (termasuk pingul) 7.70 M1 A-202
6 PEKERJAAN CAT
7.1. Cat dinding tembok interior 2817.94 M2 A-202
7.2. Cat dinding tembok eksterior watershell 605.64 M2 A-104 s/d
7.3. Cat lisplank 125.1 M2 A-107
C PEKERJAAN FAÇADE
1.1. 1246.5 M2 A-602
1.2. 366.13 M2 A-602
2 PEKERJAAN SIGNAGE
2.1. Pengadaaan dan Pemasang Huruf Tulisan "DEWAN PERWAKILAN RAKYAT KABUPATEN 1.00 Ls A-605
SABU RAIJUA"
1.1. Biaya penyambungan (BP) 414000.00 VA
1.2. Biaya pengurusan 414000.00 VA
1.3. Materai 2.00 Bh
1.3. Gardu PLN 20 kV 1.00 Unit
1.4. In coming cubicle PLN 20 kV 1.00 Unit
1.5. Metering PLN 20 kV 1.00 Unit
1.6. Out going cubicle PLN 20 kV 1.00 Unit

2.1. In coming cubicle 20 kV 1.00 Unit
2.2. Out going cubicle 20 kV 1.00 Unit
2.3. Trafo 630 kVA (DGPT 2/DVCR relay elastimold bushing termination) 1.00 Unit
2.3. Rey chem 20 kV 5.00 Set
3.1. Pentanahan travo + netral 2.00 Unit
3.2. Pentanahan cubicle 5.00 Unit
3.3. Pentanahan ruang travo 4.00 Unit
3.4. Bar cupper 30 x 5 mm (ruang travo) 1.00 Unit
125
REKAPITULASI
PERHITUNGAN VOLUME
3.5. Biaya pasang travo 1.00 Unit

3.6. Biaya pasang cubicle 5.00 Unit
3.7. Testing & commissioning 1.00 Ls
3.8. Material bantu 1.00 Ls
5.1. P.LVMDP ke :
a. Travo 630 kVA NYY 8 x 1 x 240 mm² 16.00 M1 MEP-101
b. P. Capasitor bank NYY 4 x 1 x 300 mm² 8.00 M1
c. P. Control genset + AMF NYY 8 x 1 x 240 mm² 16.00 M1
d. P. Pompa NYY 4 x 95 mm² 25.00 M1
e. P. Pen. & R Genset NYY 4 x 4 mm² 16.00 M1
f. P. SDP lt- 1 NYY 4 x 300 mm² 144.00 M1
g. P. SDP lt- 2 NYY 4 x 185 mm² 148.00 M1
5.2. Kabel XLPE 3 x 1 x 70 mm² (travo ke cubicle pelanggan) 12.00 M1 MEP-101
5.3. Kabel XLPE 3 x 50 mm² (cubicle ke travo) 12.00 M1 MEP-101
5 PEKERJAAN PANEL
6.1. Panel LVMDP 1.00 Unit MEP-101
6.2. Panel capasitor bank 1.00 Unit MEP-102
6.3. Panel pompa 1.00 Unit MEP-102
6.4. Panel SDP.-1 1.00 Unit MEP-102
6.5. Panel SDP.-2 1.00 Unit MEP-102
6.6. Panel penerangan Lt - 1 1.00 Unit MEP-103
6.7. Panel penerangan Lt - 2 1.00 Unit MEP-104
6.8. Panel AC lt - 1 1.00 Unit MEP-103
6.9. Panel AC lt-2 1.00 Unit MEP-104
6.10. Panel penerangan taman 1.00 Unit MEP-103
6.11. Panel penerangan ruang genset 1.00 Unit MEP-103

7.1. Instalasi
a. Instalasi pen NYM 3 x 2,5 mm² + PVC cond. 20 mm² 279.00 Titik MEP-105
b. Instalasi stop kontak NYM 3 x 2,5 mm² + PVC cond. 20 mm² 46.00 Titik MEP-105
c. Instalasi exhaust fan NYM 3 x 2,5 mm² + PVC cond. 20 mm² 5.00 Titik MEP-105
d. Instalasi power pompa NYM 3 x 4 mm² + PVC cond. 20 mm² 68.00 M1 MEP-105
7.2. Armature
a. Pemasangan lampu down light 18 Watt 82.00 Bh MEP-105
b. Pemasangan lampu down light 11 Watt 30.00 Bh MEP-105
c. Pemasangan lampu RM300 2 x 36 W 154.00 Bh MEP-105
d. Pemasangan lampu RMO 2 x 36 W 5.00 Bh MEP-105
e. Pemasangan lampu exit 1 x 8W + batt 4.00 Bh MEP-105
f. Pemasangan TL BL 1 x 36W 4.00 Bh MEP-105
7.3. Fixture
a. Pasang stop kontak 46.00 Bh MEP-105
b. Sakelar 2 gang 40.00 Bh MEP-105
126
REKAPITULASI
PERHITUNGAN VOLUME
c. Sakelar 1 gang 21.00 Bh MEP-105

d. Pasang saklar hotel 8.00 Bh MEP-105
e. Pasang exhaus fan 5.00 Bh MEP-105

8.1. Instalasi
a. Instalasi pen NYM 3 x 2,5 mm² + PVC cond. 20 mm² 299.00 Titik MEP-106
b. Instalasi stopkontak NYM 3 x 2,5 mm² + PVC cond. 20 mm² 52.00 Titik MEP-106
c. Instalasi exhaustfan NYM 3 x 2,5 mm² + PVC cond. 20 mm² 20.00 Titik MEP-106
8.2. Armature
a. Pemasangan lampu down light 18 Watt 58.00 Bh MEP-106
b. Pemasangan lampu down light 11 Watt 56.00 Bh MEP-106
c. Pemasangan lampu RM300 2 x 36 W 172.00 Bh MEP-106
d. Pemasangan lampu RMO 2 x 36 W 5.00 Bh MEP-106
e. Pemasangan lampu exit 1 x 8 W + batt 4.00 Bh MEP-106
f. Pemasangan TL BL 1 x 36 W 4.00 Bh MEP-106
8.3. Fixture
a. Pasang stop kontak 52.00 Bh MEP-106
b. Sakelar 2 gang 25.00 Bh MEP-106
c. Sakelar 1 gang 23.00 Bh MEP-106
d. Pasang saklar hotel 8.00 Bh MEP-106
e. Pasang exhaus fan 20.00 Bh MEP-106

9.1. Pasang lampu TL TK 2 x 36 W Bh Dihilangkan
9.2. Pasang lampu rosed 18 W Bh Dihilangkan
9.3. Pasang exhaus fan 288 m³/jam (type industrial) Bh Dihilangkan
9.4. Pasang stop kontak Bh Dihilangkan
9.5. Pasang sakelar 2 gang Bh Dihilangkan
9.6. Instalasi pen NYM 3 x 2,5 mm² + PVC cond. 20 mm² Titik Dihilangkan
9.7. Instalasi stop kontak NYM 3 x 2,5 mm² + PVC cond. 20 mm² Titik Dihilangkan
9.8. Instalasi exhaus fan NYM 3 x 2,5 mm² + PVC cond. 20 mm² Titik Dihilangkan

1.1. AC split 1 PK 1.00 Unit MEP-113
1.2. AC cassette 3 PK AC split 2 PK 5.00 Unit Dihilangkan
1.3. AC cassette 4 PK 6.00 Unit Dihilangkan
1.6. Instalasi AC split 1 PK NYM 3 x 4mm² +PVC cond. 20 mm² 1.00 Titik MEP-113
1.7. Instalasi AC Cassette 3PK NYM 4 x 4mm² + PVC cond. 20 mm² 5.00 Titik Dihilangkan
1.8. Instalasi AC Cassette 4-6PK NYM 4 x 4mm² + PVC cond. 20 mm² 10.00 Titik Dihilangkan

127
REKAPITULASI
PERHITUNGAN VOLUME
2.1. AC cassette 4PK 17.00 Unit Dihilangkan

2.2. AC cassette 5PK 3.00 Unit Dihilangkan
2.3. Instalasi AC cassette NYM 4 x 4 mm² 20.00 Titik Dihilangkan

1.1. Elektrikal
a. Cable tray 30 x10 cm 132.00 M1 MEP-119
b. Cable tray 40 x10 cm 15.00 M1 MEP-119
c. Cable tray 60 x10 cm 14.00 M1 MEP-119
d. Fitting - fitting 1.00 Ls MEP-119
e. Material bantu 1.00 Ls MEP-119
1.2. Elektronik

1.1. Elektrikal
c. Cable tray 60 x10 cm 14.00 M1 MEP-120
1.2. Elektronik

1.1. Penangkal petir non radio actif max radius proteksi 100 Meter 1.00 Unit MEP-121
1.2. Down conduktor NYY 1 x 70mm 30.00 M1 MEP-121
1.3. Dudukan tiang penangkal petir 1.00 Set MEP-121
1.4. Grounding penangkal petir Rod Ø 1" P.12 m 1.00 Unit MEP-121
1.5. Bak kontrol penangkal petir 1.00 Unit MEP-121
1.6. Ligting counter viking 1.00 Unit MEP-121
1.7. ijin DEPNAKER 1.00 Ls MEP-121
1.8. Material bantu 1.00 Ls MEP-121

1 PERALATAN UTAMA
1.1. MCFA 1 Lop 55 Address 1.00 Unit Dihilangkan
128
REKAPITULASI
PERHITUNGAN VOLUME
1.2. Nectifier 48 unit 1.00 Unit Dihilangkan

1.3. Line surge arester 1.00 Unit Dihilangkan
1.4. Nicat battery, recargeable kapasitas 1/4 jam + carge 1.00 Titik Dihilangkan
1.5. Anunciator 1.00 Unit Dihilangkan
1.6. Instalasi power fire alarm NYM 3 x 2,5 mm + PVC cond. 20 mm 1.00 Titik MEP-115
1.7. Ground BC 25 mm² 1.00 Unit Dihilangkan
- Kabel STP 18 AWG 1 pair + NYY 2 x 1.5 mm² + PVC cond. 20 mm² 35.00 M1 MEP-115
- Kabel STP 18 AWG 1 pair + NYY 2 (3 x 1.5 mm²) + PVC cond. 20 mm² 35.00 M1 MEP-115
1.10. Testing commissioning 1.00 Ls Dihilangkan
1.11. Material bantu 1.00 Ls Dihilangkan

2.1 TB FA 1.00 Unit Dihilangkan
2.2 Smoke detector 30.00 Bh Dihilangkan
2.3 Head detector 48.00 Bh Dihilangkan
2.4 Manual push bottom 4.00 Bh Dihilangkan
2.5 Alarm bell 4.00 Bh Dihilangkan
2.6 Indicator lamp 4.00 Bh Dihilangkan
2.7 Jack interkom 4.00 Bh Dihilangkan
2.8 End of line 17.00 Bh Dihilangkan
2.9 Instalasi smoke detector FRC 2 x 1.5 mm² + PVC conduit 20 mm² 30.00 Titik MEP-115
2.10 Instalasi head detector FRC 2 x 1.5 mm² + PVC conduit 20 mm² 48.00 Titik MEP-115
2.11 Instalasi indicator lamp FRC 2 x 1.5 mm² + PVC conduit 20 mm² 4.00 Titik MEP-115
2.12 Instalasi alarm bell FRC 2 x 1.5 mm² + PVC conduit 20 mm² 4.00 Titik MEP-115
2.13 Instalasi manual push bottom FRC 2 x 1.5 mm² + PVC conduit 20 mm² 4.00 Titik MEP-115
2.14 Instalasi jack interkom ITC 2 x 2 x 0.6 mm² + PVC conduit 20 mm² 4.00 Titik MEP-115
2.15 Short circuit indicator 1.00 Unit Dihilangkan
2.16 Zone address module 11.00 Unit Dihilangkan
2.17 Individual address module 6.00 Unit Dihilangkan
2.18 Control zone module 3.00 Unit Dihilangkan
2.19 Signal zone address module 12.00 Unit Dihilangkan
2.20 Instalasi hydrant FRC 2 x 1.5 mm² + PVC conduit 20 mm² 1.00 Titik Dihilangkan
2.21 Instalasi genset FRC 2 x 1.5 mm² + PVC conduit 20 mm² 1.00 Titik Dihilangkan
2.22 Instalasi panel FRC 2 x 1.5 mm² + PVC conduit 20 mm² 1.00 Titik Dihilangkan

3.1 TB FA 1.00 Unit Dihilangkan
3.2 Smoke detector 32.00 Bh Dihilangkan
3.3 Head detector 38.00 Bh Dihilangkan
3.4 Manual push bottom 4.00 Bh Dihilangkan
3.5 Alarm bell 4.00 Bh Dihilangkan
3.6 Indicator lamp 4.00 Bh Dihilangkan
3.7 Jack interkom 4.00 Bh Dihilangkan
3.8 End of line 19.00 Bh Dihilangkan
129
REKAPITULASI
PERHITUNGAN VOLUME
3.9 Instalasi smoke detector FRC 2 x 1.5 mm² + PVC conduit 20 mm² 32.00 Titik MEP-116
3.10 Instalasi head detector FRC 2 x 1.5 mm² + PVC conduit 20 mm² 38.00 Titik MEP-116
3.11 Instalasi indicator lamp FRC 2 x 1.5 mm² + PVC conduit 20 mm² 4.00 Titik MEP-116
3.12 Instalasi alarm bell FRC 2 x 1.5 mm² + PVC conduit 20 mm² 4.00 Titik MEP-116
3.13 Instalasi manual push bottom FRC 2 x 1.5 mm² + PVC conduit 20 mm² 4.00 Titik MEP-116
3.14 Instalasi jack interkom ITC 2 x 2 x 0.6 mm² + PVC conduit 20 mm² 4.00 Titik MEP-116
3.15 Short circuit indicator 1.00 Unit Dihilangkan
3.16 Zone address module 6.00 Unit Dihilangkan
3.17 Individual address module 4.00 Unit Dihilangkan
3.18 Control zone module 1.00 Unit Dihilangkan
3.19 Signal zone address module 8.00 Unit Dihilangkan
3.20 Instalasi panel FRC 2 x 1.5 mm² + PVC conduit 20 mm² 1.00 Titik Dihilangkan
F PEKERJAAN TELEPON
1.1. PABX 8CO 90 ext (lengkap dengan operator consule) 1.00 Unit Dihilangkan
1.2. Accu dry cell 12V, 38AH 6.00 Unit Dihilangkan
1.3. Billing sistem 1.00 Unit Dihilangkan
1.4. Report printer 1.00 Unit Dihilangkan
1.5. UPS 2 kVA 1.00 Unit Dihilangkan
1.6. Surge arester 1.00 Unit Dihilangkan
1.7. MDF telepon 90 pair 1.00 Unit Dihilangkan
1.8. Instalasi power UPS NYM 3 x 2.5 mm² + PVC conduit 20 mm² 1.00 Titik Dihilangkan
1.9. Pasang + program 1.00 lS Dihilangkan
1.10. Ground BC 25 mm² 1.00 Unit Dihilangkan
1.11. Testing commissioning 1.00 Ls Dihilangkan
1.13. Ijin Telkom 8.00Line PTT Dihilangkan
MDF telepon ke :
2.1. TB TELKOM OTC 10 x 2 x 0.6 mm² 100.00 M1 MEP-111

3.1. TB tlp 50 pair 1.00 Unit Dihilangkan
3.2. Outlet telepone 45.00 Bh Dihilangkan
3.3. Pesawat telepone 45.00 Bh Dihilangkan
3.4. Instalasi telepone ITC 2 x 2 x 0.6 mm² + PVC conduit 20 mm² 45.00 Titik Dihilangkan

3.1. TB tlp 40 pair 1.00 Unit Dihilangkan
3.2. Outlet telepone 34.00 Bh Dihilangkan
3.3. Pesawat telepone 34.00 Bh Dihilangkan
130
REKAPITULASI
PERHITUNGAN VOLUME
3.4. Instalasi telepone ITC 2 x 2 x 0.6 mm² + PVC conduit 20 mm² 34.00 Bh Dihilangkan
G PEKERJAAN DATA
1.1. Komputer server lengkap dengan router, modem, wall, internet, LAN switch beserta peralatan p 1.00 Set Dihilangkan
1.2. Patch panel 24 port 4.00 Unit Dihilangkan
1.3. Rack cabinet 1.00 Unit Dihilangkan
1.4. Grounding BC 25 mm² 1.00 Unit MEP-111
1.5. UPS 2vkVA 1.00 Unit Dihilangkan
1.6. Surge arester 1.00 Unit Dihilangkan
1.7. Instalasi power komputer server NYM 3 x 2,5 mm² + PVC conduit 20 mm² 1.00 Titik MEP-111
1.8. Testing commissioning + program 1.00 Ls Dihilangkan

2.1. Switch hub 16 port 4.00 Bh Dihilangkan
2.2. Modular outlet cat-5e 38.00 Bh Dihilangkan
2.3. Face plate 1 hole 38.00 Bh Dihilangkan
2.4. Wirelless access point 21.00 Bh Dihilangkan
2.5. Instalasi data UTP cat 5e + PVC conduit 20 mm² 38.00 Titik MEP-111
2.5. Instalasi wirelless access point UTP cat 5e + PVC conduit 20 mm² 21.00 Titik MEP-111

3.1. Switch hub 16 port 3.00 Bh Dihilangkan
3.2. Modular outlet cat-5e 34.00 Bh Dihilangkan
3.3. Face plate 1 hole 34.00 Bh Dihilangkan
3.4. Wirelless access point 17.00 Bh Dihilangkan
3.5. Instalasi data UTP cat 5e + PVC conduit 20 mm² 34.00 Titik MEP-112
3.6. Instalasi wirelless access point UTP cat 5e + PVC conduit 20 mm² 17.00 Titik MEP-112
Patch panel ke :
4.1. Switch hub - 1 UTP cat 6e + PVC cond. 20 mm² 8.00 Bh MEP-111
4.2. Switch hub - 1 UTP cat 6e + PVC cond. 20 mm² 12.00 Bh MEP-111
H PEKERJAAN CCTV
1.1. DVR 16 CH stand alone 2.00 Unit Dihilangkan
1.2. LCD monitor 21" 2.00 Unit Dihilangkan
1.4. Surge arester 1.00 Bh Dihilangkan
1.5. Instalasi power DVR NYM 3 x 2,5 mm + PVC cond. 2 0mm 2.00 titik MEP-109
1.6. Grounding BC 25mm 1.00 Unit Dihilangkan
131
REKAPITULASI
PERHITUNGAN VOLUME
1.7. Biaya pasang & program 1.00 Ls Dihilangkan

1.8. Testing comissioning 1.00 Ls Dihilangkan

2.1. Dome camera 15.00 Unit Dihilangkan
2.2. Instalasi CCTV coaxial cable RG-6 belden + PVC cond. 20 mm 15.00 Titik MEP-109
2.3. Instalasi power CCTV NYM 3 x 2.5 mm² + PVC cond. 20 mm² 15.00 Titik MEP-109
2.4. Adaptor 15.00 Unit Dihilangkan

3.1. Dome camera 12.00 Unit Dihilangkan
3.2. Instalasi CCTV coaxial cable RG-6 belden + PVC cond. 20 mm 12.00 Titik MEP-110
3.3. Instalasi Power CCTV NYM 3 x 2.5 mm² + PVC con. 20 mm² 12.00 Titik MEP-110
3.4. Adaptor 12.00 Unit Dihilangkan

1.1. Paging micropone 1.00 Unit Dihilangkan
1.2. Radio tuner AM/FM MP3 / VCD / DVD 1.00 Unit Dihilangkan
1.3. Mixer 1.00 Unit Dihilangkan
1.4. Equalizer module 1.00 Unit Dihilangkan
1.5. Power amp 240 watt 2.00 Unit Dihilangkan
1.6. Speaker selector 1.00 Unit Dihilangkan
1.7. MDF sound system 1.00 Unit Dihilangkan
1.8. COS 1.00 Unit Dihilangkan
1.9. Emergency mic 1.00 Unit Dihilangkan
1.10. Power amp 120 watt 1.00 Unit Dihilangkan
1.11. Auto evacuation(voice announcement) 1.00 Unit Dihilangkan
1.13. Surge arester 1.00 Bh Dihilangkan
1.14. Grounding BC 25 mm² 1.00 Unit Dihilangkan
1.15. Inst paging microphon 1.00 Titik Dihilangkan
1.16. Inst interconection 1.00 Titik Dihilangkan
1.17. Cabinet rack 1.00 Unit Dihilangkan
1.18. Inst power sound system NYM 3 x 2,5 mm + PVC cond. 20 mm 1.00 Titik MEP-117
1.19. Pasang + program 1.00 Ls Dihilangkan
1.20. Testing comissioning 1.00 Ls Dihilangkan
2.1. TB sound system lantai-1 NYMHY (4 x 2.5 mm² + PVC cond. 20 mm) 8.00 Bh MEP-117
2.2. TB sound system lantai-2 NYMHY (4 x 2.5 mm² + PVC cond. 20 mm) 12.00 Bh MEP-117
132
REKAPITULASI
PERHITUNGAN VOLUME

3.1. TB sound system 1.00 Unit Dihilangkan
3.2. Ceilling speaker 6 watt 36.00 Bh Dihilangkan
3.3. Instalasi ceiling S NYMHY 2 x 1.5 mm² + PVC cond. 20 mm² 36.00 Titik MEP-117

4.1. TB sound system 1.00 Unit Dihilangkan
4.2. Ceilling speaker 6 watt 34.00 Bh Dihilangkan
4.3. Instalasi ceiling S NYMHY 2 x 1.5 mm² + PVC cond. 20 mm² 34.00 Titik MEP-117
J PEKERJAAN HYDRANT
1 RUANG POMPA
1.1. Ground tank kapasitas 113 m³ 0.00 Unit Dihilangkan
1.2. Gate valve Ø 2" 1.00 Bh Dihilangkan
1.3. Pelampung Ø 2" 1.00 Bh Dihilangkan
1.4. 1.00 Unit
Diesel fire pump kapasitas 500 USG pm,H 95m lengkap dengan tanki solar 500 ltr Dihilangkan
1.5. Hydrant elctric pump kapasitas 500 USGpm,H 95m 1.00 Unit Dihilangkan
1.6. Jocey pump kapasitas 25 USGpm,H 100m 1.00 Unit Dihilangkan
1.7. Panel kontrol untuk tiga pompa 1.00 set Dihilangkan
1.8. Header Ø 6" 1.00 Unit Dihilangkan
1.9. Pressure tank kapasitas 500 ltr 1.00 Unit Dihilangkan
1.10. Preming tank kapasitas C1046100ltr 1.00 Unit Dihilangkan
1.11. Valve-valve :
a. Gate valve Ø 5" 2.00 Bh Dihilangkan
b. Gate valve Ø 4" 1.00 Bh Dihilangkan
c. Gate valve Ø 3" 3.00 Bh Dihilangkan
d. Gate valve Ø 2,5" 2.00 Bh Dihilangkan
e. Gate valve Ø 2" 1.00 Bh Dihilangkan
f. Gate valve Ø 1" 7.00 Bh Dihilangkan
g. Gate valve Ø 0,5" 5.00 Bh Dihilangkan
h. Pelampung Ø 1" 1.00 Bh Dihilangkan
i. Safety valve Ø 1" 1.00 Bh Dihilangkan
j. Relief valve Ø 3" 1.00 Bh Dihilangkan
k. Pressure gauge 3.00 Bh Dihilangkan
l. Pressure switch 3.00 Bh Dihilangkan
m. Strainer Ø 5" 2.00 Bh Dihilangkan
n. Strainer Ø 2.5" 1.00 Bh Dihilangkan
o. Check valve Ø 5" 2.00 Bh Dihilangkan
p. Check valve Ø 2.5" 1.00 Bh Dihilangkan
q. Flexible joint Ø 5" 2.00 Bh Dihilangkan
r. Flexible joint Ø 3" 2.00 Bh Dihilangkan
s. Flexible joint Ø 2,5" 2.00 Bh Dihilangkan
t. Foot valve Ø 5" 2.00 Bh Dihilangkan
u. Foot valve Ø 2,5" 1.00 Bh Dihilangkan
133
REKAPITULASI
PERHITUNGAN VOLUME
1.12. Pemipaan
a. Pipa BS SCH40 Ø 5" 12.00 M1 Dihilangkan
b. Pipa BS SCH40 Ø 4" 6.00 M1 Dihilangkan
c. Pipa BS SCH40 Ø 3" 12.00 M1 Dihilangkan
d. Pipa BS SCH40 Ø 2,5" 12.00 M1 Dihilangkan
e. Pipa BS SCH40 Ø 2" 6.00 M1 Dihilangkan
f. Pipa BS SCH40 Ø 1" 12.00 M1 Dihilangkan
g. Fitting-fitting 1.00 Ls Dihilangkan
h. Material bantu 1.00 Ls Dihilangkan
2 LAY OUT
2.1. Outdoor hydrant box (OHB) 4.00 Bh Dihilangkan
2.2. Pilar hydrant 4.00 Bh Dihilangkan
2.3. siamiece connection 1.00 Bh Dihilangkan
2.5. Check valve Ø 4" 1.00 Bh Dihilangkan
2.6. Pipa BS SCH40 Ø 4" 308.00 M1 Dihilangkan
2.7. Fitting-fitting 1.00 Ls Dihilangkan

3.1. Indoor hydrant box (IHB) 4.00 Bh Dihilangkan
3.3. Pemipaan :
a. Pipa BS SCH40 Ø 4"(tegak) 4.00 M1 Dihilangkan
c. Pipa BS SCH40 Ø 2.5" 134.00 M1 Dihilangkan
3.4. Fire Estinguiser (FE) 3.5 kg 6.00 Bh MEP-116a

4.1. Indoor hydrant box (IHB) 4.00 Bh Dihilangkan
4.3. Pemipaan :
a. Pipa BS SCH40 Ø 4" (tegak) 4.00 M1 Dihilangkan
c. Pipa BS SCH40 Ø 2.5" 84.00 M1 Dihilangkan
4.4. Fire Estinguiser (FE) 3.5 kg 6.00 Bh MEP-116b
4.5. AAV Ø 1"
134
REKAPITULASI
PERHITUNGAN VOLUME

a. Ruang pompa
- Gate valve Ø 2" 1.00 Bh MEP-101
- Pelampung Ø 2" 1.00 Bh MEP-101
- Pipa PPR PN10 Ø 2" 4.00 M1 MEP-101
- Pompa transfer kapasitas 120 ltr/mnt, H 33 m 2.00 Unit MEP-101
- Panel kontrol + WLC lengkap dengan pengkabelan 1.00 Unit MEP-101
- Foot valve Ø 1" 2.00 Bh MEP-101
- Check valve Ø 1" 2.00 Bh MEP-101
- Strainer Ø 1" 2.00 Bh MEP-101
- Flexible joint Ø 1" 4.00 Bh MEP-101
- Header Ø 3" 1.00 Unit MEP-101
- Pipa PPR PN10 Ø 1" 28.00 M1 MEP-101
- Pipa PPR PN10 Ø 1"(ke roof tank) 24.00 M1 MEP-101
- Fitting-fitting 1.00 Ls MEP-101
- Material bantu 1.00 Ls MEP-101
b. Lantai Atap
- Roof tank kapasitas 2 m³ 3.00 Unit MEP-101
- Gate valve Ø 1,5" 2.00 Bh MEP-101
- Pelampung Ø 1" 2.00 Bh MEP-101
- Header Ø 4" 1.00 Unit MEP-101
- Pipa PPR PN10 Ø 2" 15.00 M1 MEP-101
- Pipa PPR PN10 Ø1,5" 2.00 M1 MEP-101
c. KM/WC (I)
- Pipa PPR PN10 Ø 2" (tegak) 4.00 M1 MEP-102
- Pipa PPR PN10 Ø 2" 6.00 M1 MEP-102
- Pipa PPR PN10 Ø 1,5" 3.50 M1 MEP-102
- Pipa PPR PN10 Ø 1" 18.00 M1 MEP-102
- Pipa PPR PN10 Ø 0,75" 95.00 M1 MEP-102
d. KM/WC (II)
- Pipa PPR PN10 Ø 2" 3.00 M1 MEP-102
- Pipa PPR PN10 Ø 1,5" 3.00 M1 MEP-102
- Pipa PPR PN10 Ø 1" 7.00 M1 MEP-102
- Pipa PPR PN10 Ø 0,75" 81.00 M1 MEP-102
135
REKAPITULASI
PERHITUNGAN VOLUME

- Pipa PPR PN10 Ø 1" 36.00 M1 MEP-102
- Pipa PPR PN10 Ø 0,75" 24.00 M1 MEP-102
- Pipa PPR PN10 Ø 1,25" 54.00 M1 MEP-102
- Pipa PPR PN10 Ø 1" 135.00 M1 MEP-102
1.2. Lantai-2
a. KM/WC (I)
- Pipa PPR PN10 Ø 2" 6.00 M1 MEP-103
- Pipa PPR PN10 Ø 1,5" 3.50 M1 MEP-103
- Pipa PPR PN10 Ø 1" 18.00 M1 MEP-103
- Pipa PPR PN10 Ø 0,75" 95.00 M1 MEP-103
b. KM/WC (II)
- Pipa PPR PN10 Ø 2" 3.00 M1 MEP-103
- Pipa PPR PN10 Ø 1,5" 3.00 M1 MEP-103
- Pipa PPR PN10 Ø 1" 7.00 M1 MEP-103
- Pipa PPR PN10 Ø 0,75" 81.00 M1 MEP-103
- Pipa PPR PN10 Ø 1" 36.00 M1 MEP-103
- Pipa PPR PN10 Ø 0,75" 24.00 M1 MEP-103

2.1. Lantai-1
- Water heater kapasitas 30 ltr 3.00 Unit MEP-102
- Pipa air panas PPR PN16 Ø 0,75" 21.00 M1 MEP-102
- Gate valve Ø 0,75" 6.00 Bh MEP-102
- Instalasi water heater NYM 3 x 2,5 mm + PVC cond. 20 mm 3.00 Titik MEP-102

136
REKAPITULASI
PERHITUNGAN VOLUME
3.1. Lantai-1
a. Ruang Adm
- Septic tank biofilter kapasitas 2 m³ 1.00 Unit MEP-105
- Pipa PVC AW Ø 4" 12.00 M1 MEP-105
- Clean out (CO) Ø 4" 1.00 Bh MEP-105
c. KM/WC (I)
- Pipa PVC AW Ø 6" M1 MEP-105
d. KM/WC (II)
- Clean out(CO) Ø 4" 2.00 Bh MEP-105
3.2. Lantai-2
a. KM/WC (I)
- Pipa PVC AW Ø 5" (tegak) 0.00 M1 MEP-106
- Pipa PVC AW Ø 2,5" 0.00 M1 MEP-106
b. KM/WC (II)
- Clean out(CO) Ø 4" 2.00 Bh MEP-106
137
REKAPITULASI
PERHITUNGAN VOLUME

4.1. Lantai-1
a. Ruang Adm
- Floor drain (FD) Ø 2" 1.00 Bh MEP-105
c. KM/WC (I)
d. KM/WC (II)
4.2. Lantai-2
a. KM/WC (I)
b. KM/WC (II)
Floor drain (FD) Ø 2" 6.00 Bh MEP-106
Pipa PVC AW Ø 4" 8.00 M1 MEP-106
Pipa PVC AW Ø 3" (tegak) 32.00 M1 MEP-106
Clean out(CO) Ø 2" 1.00 Bh MEP-106
Fitting-fitting 1.00 Ls MEP-106
Material bantu 1.00 Ls MEP-106
c. Denah (kanan)
138
REKAPITULASI
PERHITUNGAN VOLUME

d. Denah (kiri)

5.1. Lantai-1
a. KM/WC (I)
- Pipa PVC AW Ø 1,5" 0.00 M1 MEP-105
b. KM/WC (II)
- Pipa PVC AW Ø 1,5" 0.00 M1 MEP-105
5.2. Lantai-2
a. KM/WC (I)
- Pipa PVC AW Ø 1,5" 0.00 M1 MEP-106
b. KM/WC (II)
- Pipa PVC AW Ø 1,5" 0.00 M1 MEP-106
- Vent cup Ø 2" 1.00 Bh MEP-106

1.1. Uitset/ bouwplak 76.00 M1 Dihilangkan
2 PEKERJAAN TANAH
139
REKAPITULASI
PERHITUNGAN VOLUME
2.1. Galian tanah pondasi 12.23 M3 Dihilangkan

2.2. Urugan tanah kembali 3.78 M3 Dihilangkan
2.3. Urugan pasir di bawah pondasi menerus 0.89 M3 Dihilangkan
2.4. Urugan pasir di bawah pondasi footplat 0.19 M3 Dihilangkan
2.5. Urugan pasir di bawah lantai 3.53 M3 Dihilangkan
2.6. Urugan sirtu peninggian lantaI menggunakan tanah hasil galian 11.86 M3 Dihilangkan

3.1. Pekerjaan pasangan batu kosong / aanstamping 3.58 M3 Dihilangkan
3.2. Pekerjaan pondasi batu karang 1 Pc : 5 PP 13.12 M3 Dihilangkan
3.3. Pasangan tembok biasa 1 Pc : 5 Ps 63.92 M2 Dihilangkan
3.4. Plesteran dinding 1 Pc : 5 Ps 141.09 M2 Dihilangkan
3.5. Plesteran pondasi 1 Pc : 3 Ps 11.51 M2 Dihilangkan
3.6. Acian bidang plesteran 152.60 M2 Dihilangkan
3.7. Plesteran + acian beton ekspose kolom dan lisplank 50.71 M2 Dihilangkan
4 PEKERJAAN BETON
4.1. Lantai kerja pondasi footplat, K-125 0.19 M3 Dihilangkan
a. Cor beton site mix, K-250 0.76 M3 Dihilangkan
b. Besi beton ulir Ø 12 = 179.46 Kg/M 3
136.39 Kg Dihilangkan
c. Bekisting pasangan ba= 5.00 M2/M3 3.80 M2 Dihilangkan
4.3. Sloof (15 x 30 cm), K-250
b. Besi beton polos Ø 1 = 80.62 Kg/M3 95.93 Kg Dihilangkan
c. Besi beton polos Ø 1 = 27.89 Kg/M3 33.19 Kg Dihilangkan
d. Bekisting sloof = 13.33 M2/M3 15.87 M2 Dihilangkan
4.5. Kolom K2 (20 x 20 cm), K-250
b. Besi beton polos Ø 1 = 200.98 Kg/M 3
251.22 Kg Dihilangkan
d. Bekisting kolom = 20.00 M2/M3 25.00 M2 Dihilangkan
b. Besi beton polos Ø = 271.26 Kg/M3 51.54 Kg Dihilangkan
c. Besi beton polos Ø = 49.91 Kg/M3 9.48 Kg Dihilangkan
d. Bekisting kolom = 20.00 M2/M3 3.80 M2 Dihilangkan
4.7. Balok B (15 x 30 cm), K-250
d. Besi beton polos Ø = 63.21 Kg/M3 91.02 Kg Dihilangkan
140
REKAPITULASI
PERHITUNGAN VOLUME
e. Bekisting balok = 12.22 M2/M3 17.60 M2 Dihilangkan

4.8. Balok BA (15 x 25 cm), K-250
d. Bekisting balok = 12.00 M2/M3 2.28 M2 Dihilangkan
b. Besi beton polos Ø 10 mm 89.47 Kg/M3 382.93 Kg Dihilangkan
c. Bekisting plat 10.00 M2/M3 42.80 M2 Dihilangkan
b. Besi beton polos Ø 10 mm 110.90 Kg/M3 232.88 Kg Dihilangkan
c. Bekisting dinding 20.00 M2/M3 42.00 M2 Dihilangkan
4.11. Balok latei (10 x 20 cm), K-175
a. Cor Beton Site Mix, K-175 0.11 M3 Dihilangkan
d. Bekisting balok = 20.00 M2/M3 2.20 M2 Dihilangkan
5 PEKERJAAAN PLAFON
5.1. Pekerjaaan plafond beton ekspose 55.64 M2 Dihilangkan
6 PEKERJAAAN KUSEN
6.1. Kusen Type P1 2.00 Unit Dihilangkan
6.2. Kusen Type P2 1.00 Unit Dihilangkan
6.3. Kusen Type BV 4.00 Unit Dihilangkan
7.1. Cat tembok eksterior 82.84 M2 Dihilangkan
7.2. Cat tembok interior 84.42 M2 Dihilangkan
7.3. Cat plafond beton ekspose 55.64 M2 Dihilangkan
7.4. Pekerjaan Screeding 1 Pc : 2 Ps, tebal 3 cm + Waterproofing jenis coating pada pelat dak 48.60 M2 Dihilangkan
8.1. 5.80 M1 Dihilangkan
8.2. Pemasangan pipa PVC Ø 4 " 16.00 M1 Dihilangkan
8.4. Pemasangan roof drain 4.00 M1 Dihilangkan

8.1. Galian tanah 34.11 M3
8.2. Urug pasir 0.82 M3
8.3. Rabat/lantai kerja, t = 5 cm 0.41 M3
a. Cor beton site mix, K-250 1.64 M3
141
REKAPITULASI
PERHITUNGAN VOLUME
b. Besi beton polos Ø 12 mm 131.45 Kg/M3 215.32 Kg

c. Bekisting batako 1.60 M2/M3 2.62 M2
c. Bekisting dinding 10.00 M2/M3 32.90 M2
c. Besi beton polos Ø 10 mm 67.93 Kg/M3 8.97 Kg
d. Bekisting dinding 4.00 M2/M3 0.53 M2
8.6. Beton tutup ground tank, t = 12 cm
d. Bekisting plat 8.33 M2/M3 7.20 M2
8.7. Keramik ground tank 21.92 M2
9.8. Tutup mainhole 0.20 Unit
9.9. Waterprofing 21.92 M2
I PEKERJAAAN AIR CONDITIONING (AC)
1.1 AC split 2 PK 29.00 Unit MEP-113
1.4 Instalasi AC Split 2PK NYM 4 x 4mm² + PVC cond. 20 mm² 29.00 Titik MEP-113
1.8 Pipa Refrigerant uk. Spit 2PK lengkap terpasang dgn armaplek 292.12 m MEP-113

1.1 AC split 3 PK 26.00 Unit MEP-114
1.4 Instalasi AC cassette NYM 4 x 4 mm² 26.00 Titik MEP-114
1.6 Pipa Refrigerant uk. Spit 2PK lengkap terpasang dgn armaplek 357.07 m MEP-114
K PEKERJAAN ACP (tambahan)

1.2 Lisplank elv +5m (Area Void) 171.00 m2 A-604
1.3 ACP Cutting 39.04 m2 A-604

1.1 RoofDrain 14.00 bh MEP-107
1.2 Pipa Tegak PVC AW Ø 4" 42.80 m MEP-107
1.3 Pipa PVC AW Ø 4" (horisontal) 48.00 m MEP-107
O PEKERJAAAN CABLE LADDER

1 PEKERJAAAN CABLE LADDER LANTAI 1
Elektrikal
Cable Ladder 20 x10 cm 60.00 m MEP-119
142
REKAPITULASI
PERHITUNGAN VOLUME
PENGESAHAN REKAPITULASI PERHITUNGAN VOLUME / BACK-UP
Seba, Desember 2021

Dioeriksa Oleh, Dibuat Oleh,
Konsultan Pengawas Kontraktor Pelaksana
PT KONINDO PANORAMA KONSULTAN PT. TANJONG HARAPAN

Disetujui Oleh,
Direksi Pekerjaan
KEVIN ESTON FUNAY, A.Md MELYUNI LONI JAKOP, ST

Nip 19810830 201101 1 010 Nip 19910615 201903 2 002
Panitia Peneliti Kontrak,
RAHMAWAN , ST IZAK JUNAEDI, ST FRETS O.I.LEOSE,A Mdt

Nip. 1980701 201001 1 014 Nip. 19820601 201503 1 003 Nip. 19850617 201403 1 001
143
PERHITUNGAN VOLUME
Ukuran Berat
NO JENIS PEKERJAAN Jml / Unit
Ø (mm) P (m) L (m) T (m) Luas (m2) kg

1.1. Cor beton site mix K-250 0.6 0.6 3.20 3.00
0.6 0.6 4.00 5.00
1.2. Besi beton polos Ø 16 mm = 40.68 Kg/M3 10.66
1.4. Bekisting kolom = 6.67 M2/M3 10.66
2.1. Cor beton site mix K-250
Floor Deck Area 1 0.15 855.46 2
Area 2 0.15 193.29
Area 3 0.15 154.68
Area 4 0.15 124.58
Area 5 0.15 4.42 4
Konvensional Area Tangga 0.2 15.56 4
Teras Depan 0.15 156.03
Area Kamar Mandi 0.135 126.154
2.2. Pekerjaan pemasangan floor deck tebal 0.75 mm
Floor Deck Area 1 855.46 2
Area 2 193.29
Area 3 154.68
Area 4 124.58
Area 5 4.42 4
Konvensional Area Tangga 15.56 -4
Teras Depan 156.03
Area Kamar Mandi 126.154
2.3. Pekerjaan pemasangan wiremesh M10
- Keluasan Floor Deck
2.4. Pemasangan shear conektor besi Ǿ 12 mm
- Rincian pada Lembar Back Up Shear Conector
Aarea Teras Depan 28.25 0.1
3.3. Bekisting plat = 15.55 M2/M3 2.83
Area Teras Depan 24.09 0.1
144
Ukuran Berat
NO JENIS PEKERJAAN Jml / Unit

6.1. Cor beton site mix K-250 0.1 32.64
9.1. Cor beton site mix K-175 0.1 0.2 580.35
9.4. Bekisting balok = 20.00 M2/M3 11.607
12.1. Cor beton site mix K-175 0.4 0.3 3.72 3.00 49.00
D PEKERJAAN ATAP
1 Pasang rangka atap baja ringan COS 45 0.707 3073.09
2 Pasang atap onduvilla termasuk bubungan dan jurai COS 45 0.707 3073.09
3 Pasang multipleks tebal 15 mm pelapis atap
4 Pasang list plank wood plank lebar 30 cm
145
PERHITUNGAN VOLUME
Volume Σ Volume KET.
3.46 10.66 M3 P x L x T x Unit

7.20
433.52 433.52 Kg V beton x Kg besi
71.04 71.04 M2 V beton x m2 begisting
390.37 M3
256.638 T x Luas x Unit
28.9935 T x Luas
23.202 T x Luas
18.687 T x Luas
23.4045 T x Luas
24.34271 T x Luas
2,618.00 M2
193.29 T x Luas
154.68 T x Luas
124.58 T x Luas
-62.24 T x Luas x Unit
156.03 T x Luas
126.154 T x Luas
2,558.00 M2
2,558.00 m2 Link Vol floor deck
2,325.00 Kg
2,325.00 Lembar Backup
2.83 M3
2.83 P x Luas penampang
2.41 M3
146
Volume Σ Volume KET.
3.26 3.26 M3 T x Luas

2.43 2.43 M3 P x L x T x Unit

483.62 483.62 Kg Vb x Kg besi
119.83 119.83 Kg Vb x Kg besi
24.32 24.32 M2 Vb x m2 begisting
11.61 11.61 M3 PxLxT

1,502.70 314.86 Kg Vb x Kg besi
704.12 147.53 Kg Vb x Kg besi
85.68 85.68 M3 P x L x T x Unit

211.29 211.29 Kg Vb x Kg besi
489.39 489.39 Kg Vb x Kg besi
21.87 21.87 M3 P x L x T x Unit

121.32 121.32 Kg Vb x Kg besi
177.89 177.89 Kg Vb x Kg besi
4,346.00 4,346.00 M2 Luas datar / cos 45

4,346.00 4,346.00 M2 Luas datar / cos 45
4,346.00 4,346.00 M2 Link Keluasan atap
417.00 417.00 M1 Panjang dr AutoCad
147
PERHITUNGAN VOLUME

Ukuran Berat
Panjang KODE
NO JENIS PEKERJAAN P (m) Jml / Unit Volume Σ Volume
Ø (mm) L (m) T (m) Shear kg GAMBAR
Penampang
Connector
5 TULANGAN KEBAKARAN
- Potongan Memanjang Panjang Dg Overlab 8,219.79 8,219.79 kg S-R- 007-A1
84 D - 10 jarak 0.2 0.6165 36.00 3.00 0.8 38.400 420.00 9,942.91 kg
Dikurangi Void
43 D - 10 jarak 0.2 0.6165 13.00 -1 215.00 (1,723.12) kg
TOTAL Tulangan Kebakaran LANTAI 2 8,220 KG

PERHITUNGAN VOLUME

Ukuran Berat
NO JENIS PEKERJAAN Jml / Unit Volume Σ Volume KET.

4.1. Cor beton site mix K-250 46.61 M3
cor Teras Depan 13.54 4.27 0.15 1 8.67237 P x L x T x Unit
Plat Tritisan air hujan (kanan) 11.5 5.4 0.15 1 9.315 P x L x T x Unit
Plat Tritisan air hujan (kiri) 11.5 5.4 0.15 1 9.315 P x L x T x Unit
Area Kamar Mandi 25.2 3.6 0.15 1 13.608 P x L x T x Unit
Area Sayap 9.5 1 0.15 4 5.7 P x L x T x Unit
4.2. Pekerjaan pemasangan floor deck tebal 0.75 mm 310.7358 m2

Floor Deck Teras Depan 13.54 4.27 57.8158 1 57.8158 P x L x Unit
Plat Tritisan air hujan (kanan) 11.5 5.4 62.1 1 62.1 P x L x Unit
Plat Tritisan air hujan (kiri) 11.5 5.4 62.1 1 62.1 P x L x Unit
Area Kamar Mandi 25.2 3.6 90.72 1 90.72 P x L x Unit
Area Sayap 9.5 1 9.5 4 38 P x L x Unit
4.3. Pekerjaan pemasangan wiremesh M10 95.8158 m2

Wire Mesh M.10 Teras Depan 13.54 4.27 57.8158 1 57.8158 P x L x Unit
Plat Tritisan air hujan (kanan) 11.5 5.4 62.1 0 0 P x L x Unit
Plat Tritisan air hujan (kiri) 11.5 5.4 62.1 0 0 P x L x Unit
Area Kamar Mandi 25.2 3.6 90.72 0 0 P x L x Unit
Area Sayap 9.5 1 9.5 4 38 P x L x Unit
Besi Beton Ø10 Plat Tritisan air hujan (kanan) 0.6165 11.5 112 794.052 4,264.70 Kg
0.6165 5.4 234 779.0094
Plat Tritisan air hujan (kiri) 0.6165 11.5 112 794.052
0.6165 5.4 234 779.0094
Area Kamar Mandi 0.6165 25.2 36 559.2888
0.6165 3.6 252 559.2888
4 SHEAR CONNECTOR
- Potongan Memanjang 385.81 kg
Wire mesh M.10 Teras Depan
As B D - 13 jarak 0.2 1.041885 12.00 0.280 60.00 17.50 kg
As C D - 13 jarak 0.2 1.041885 12.00 0.280 60.00 17.50 kg
Plat Tritisan air hujan (kanan)

As D D - 13 jarak 0.2 1.041885 6.00 0.280 30.00 8.75 kg
As D-1 D - 13 jarak 0.2 1.041885 6.00 0.280 30.00 8.75 kg
As E D - 13 jarak 0.2 1.041885 6.00 0.280 30.00 8.75 kg
As F D - 13 jarak 0.2 1.041885 6.00 0.280 30.00 8.75 kg
Plat Tritisan air hujan (kiri)

As D D - 13 jarak 0.2 1.041885 6.00 0.280 30.00 8.75 kg
As D-1 D - 13 jarak 0.2 1.041885 6.00 0.280 30.00 8.75 kg
As E D - 13 jarak 0.2 1.041885 6.00 0.280 30.00 8.75 kg
As F D - 13 jarak 0.2 1.041885 6.00 0.280 30.00 8.75 kg
Area Kamar Mandi

As J D - 13 jarak 0.2 1.041885 24.00 0.280 120.00 35.01 kg
As K D - 13 jarak 0.2 1.041885 24.00 0.280 120.00 35.01 kg
Area Sayap
D - 13 jarak 0.2 1.041885 6.00 0.280 120.00 35.01 kg
- Potongan Melintang
As 10 D - 13 jarak 0.2 1.041885 3.50 0.280 17.50 5.11 kg
As 10-1 D - 13 jarak 0.2 1.041885 3.50 0.280 17.50 5.11 kg
As 11 D - 13 jarak 0.2 1.041885 3.50 0.280 17.50 5.11 kg
As 11-1 D - 13 jarak 0.2 1.041885 3.50 0.280 17.50 5.11 kg
As 12 D - 13 jarak 0.2 1.041885 3.50 0.280 17.50 5.11 kg

As 7 D - 13 jarak 0.2 1.041885 11.50 0.280 57.50 16.77 kg
As 8 D - 13 jarak 0.2 1.041885 11.50 0.280 57.50 16.77 kg

As 14 D - 13 jarak 0.2 1.041885 11.50 0.280 57.50 16.77 kg
As 15 D - 13 jarak 0.2 1.041885 11.50 0.280 57.50 16.77 kg
Area Kamar Mandi

As 9 D - 13 jarak 0.2 1.041885 3.00 0.280 15.00 4.38 kg
As 9-1 D - 13 jarak 0.2 1.041885 3.00 0.280 15.00 4.38 kg
As 10 D - 13 jarak 0.2 1.041885 3.00 0.280 15.00 4.38 kg
As 10-1 D - 13 jarak 0.2 1.041885 3.00 0.280 15.00 4.38 kg
As 11 D - 13 jarak 0.2 1.041885 3.00 0.280 15.00 4.38 kg
As 11-1 D - 13 jarak 0.2 1.041885 3.00 0.280 15.00 4.38 kg
As 12 D - 13 jarak 0.2 1.041885 3.00 0.280 15.00 4.38 kg
As 12-1 D - 13 jarak 0.2 1.041885 3.00 0.280 15.00 4.38 kg
As 13 D - 13 jarak 0.2 1.041885 3.00 0.280 15.00 4.38 kg
Area Sayap
D - 13 jarak 0.2 1.041885 7.50 0.280 150.00 43.76 kg
TOTAL VOLUME PENGECORAN 46.61 m3

TOTAL VOLUME floor deck tebal 0.75 mm 310.74 m2
TOTAL VOLUME wiremesh M10 95.82 m2
TOTAL VOLUME SHEAR CONECTOR 385.81 kg
PERHITUNGAN VOLUME
TAHUN ANGGARAN : 2021 & 2022
Panjang (m) Panjang Total
Kebutuhan
Jarak Berat per Jumlah
No. Uraian Pekerjaan Sketsa Ø Dia (mm) Per titik Panjang
(m) (kg/m) a b c d e f potongan titik (bh) Berat (kg)
(bh) (m)
(m)
PEMBESIAN KOLOM
1 0.10 x 0.10
PRAKTIS 10/10
- Tulangan Pokok
a
D 10 - 0.62 4.00 0.05 0.05 0.20 - - 4.30 109.00 4.00 1874.8 1,155.30
D 10 - 0.62 0.95 0.05 0.05 0.20 - - 1.25 62.00 4.00 310.0 191.03
- Tulangan Sengkang
a e D 8 0.20 0.39 0.05 0.05 0.05 0.05 0.05 0.05 0.30 109.00 20.00 645.28 254.49
f D 8 0.20 0.39 0.05 0.05 0.05 0.05 0.05 0.05 0.30 62.00 4.75 87.17 34.38
d c
TOTAL BESI D 10 2,184.80 1,346.33

TOTAL BESI D 8 732.45 288.87
TOTAL 2,917.25 1,635.20
Panjang Lebar Tinggi Jumlah Volume
No. Uraian Pekerjaan Sketsa
(m) (m) (m) (m) (m2)
2.A BEGESTING TRIPLEK

KOLOM PRAKTIS 4.30 0.10 0.10 109.00 93.74
2.B BEGESTING TRIPLEK

KOLOM PRAKTIS 1.25 0.10 0.10 62.00 15.50
TOTAL BEGESTING 109.24

(m) (m) (m) (m) (m2)
3.A
BETON KOLOM PRAKTIS 4.00 0.10 0.10 109.00 4.36
3.B
BETON KOLOM PRAKTIS 0.95 0.10 0.10 62.00 0.59
TOTAL BETON 732.45 4.95

PERHITUNGAN VOLUME
Panjang (m)
Jarak Berat
No. Uraian Pekerjaan Sketsa Ø Dia (mm)
(m) (kg/m) a b c d e
PEMBESIAN PEMBUNGKUS BALOK

1 WF 15/40
0.15 x 0.40
- Tulangan Pokok 177.60

a Ø 8 - 0.39 177.60 - - - -
100.80
- Tulangan Sengkang
a Ø 6 0.20 0.22 0.10 0.10 0.35 - -
BEGESTING Pembungkus balok

2
wf TRIPLEX
3 BETON Pembungkus Balok WF

RHITUNGAN VOLUME
Panjang (m) Panjang Total

Kebutuhan
per Jumlah
Per titik Panjang
f potongan titik (bh) Berat (kg)
(bh) (m)
(m)
- 177.60 1.00 2.00 355.2 140.09
- 0.55 1.00 888.00 488.40 108.35
TOTAL BESI Ø.8 355.20 140.09

TOTAL BESI Ø.6 488.40 108.35
etsa
(m) (m) (m) (m) (m3)
177.60 0.15 0.40 1.00 97.68
TOTAL BEGESTING 97.68

etsa
(m) (m) (m) (m) (m3)
177.60 0.15 0.40 0.50 5.33
TOTAL BETON 5.33

PERHITUNGAN VOLUME
Ukuran Berat
NO JENIS PEKERJAAN Jml / Unit Volume

BJ P (m) L (m) T (m) Luas (m2) kg
I PENAMBAHAN STRUKTUR PERKUATAN

1 PERKUATAN STRUKTUR
E Kuda-Kuda
1 Pemasangan besi siku 5x5 (untuk tumpuan)
- Potongan Memanjang
Grid D 3.77 1.50 19.00 107.45 kg
Grid E 3.77 1.50 6.00 33.93 kg
Grid F 3.77 1.50 10.00 56.55 kg
Grid G 3.77 1.50 6.00 33.93 kg
Grid H 3.77 1.50 10.00 56.55 kg
Grid I 3.77 1.50 6.00 33.93 kg
Grid J 3.77 1.50 19.00 107.45 kg
Grid 2 3.77 1.50 8.00 45.24 kg
Grid 7 3.77 1.50 3.00 16.97 kg
Grid 9 3.77 1.50 3.00 16.97 kg
Grid 13 3.77 1.50 3.00 16.97 kg
Grid 20 3.77 1.50 8.00 45.24 kg
2 Sepatu Kuda-Kuda
- Potongan Memanjang
Grid D 3.77 0.15 68.00 38.45 kg
Grid E 3.77 0.15 22.00 12.44 kg
Grid F 3.77 0.15 40.00 22.62 kg
Grid H 3.77 0.15 40.00 22.62 kg
Grid I 3.77 0.15 22.00 12.44 kg
Grid J 3.77 0.15 68.00 38.45 kg
Grid 2 3.77 0.15 35.00 19.79 kg
Grid 5 3.77 0.15 11.00 6.22 kg
Grid 7 3.77 0.15 11.00 6.22 kg
Grid 10 3.77 0.15 11.00 6.22 kg
Grid 12 3.77 0.15 11.00 6.22 kg
Grid 13 3.77 0.15 11.00 6.22 kg
Grid 17 3.77 0.15 11.00 6.22 kg
Grid 20 3.77 0.15 35.00 19.79 kg
TOTAL PERKUATAN Pemasangan besi siku 5x5 (untuk tumpuan & sepatu kuda-kuda) ELV +9.00
PERHITUNGAN VOLUME
Σ Volume
571.16 kg
223.94 kg
795.09 KG
PERHITUNGAN VOLUME
PEKERJAAN : LANJUTAN PEMBANGUNAN FISIK GEDUNG KANTOR DPRD
KONSULTAN PENGAWAS : PT KONINDO PANORAMA KONSULTAN
Ukuran Berat
NO JENIS PEKERJAAN
B PEKERJAAN STRUKTUR LANTAI DUA

Beton gawang kusen (10 x 10) cm, K-175
1.1. Cor beton site mix, K-175 Pintu 0.1 0.1 4
Jendela 0.1 0.1 3.5

1.4. Bekisting kolom = 20.00 M2/M3
ITUNGAN VOLUME
Jml / Unit Volume Σ Volume
29 1.16 1.16 M3
0 0
314.66 314.6616 Kg
57.90 57.8977344 Kg
23.20 23.2 M2
PERHITUNGAN VOLUME
Ukuran Berat
NO JENIS PEKERJAAN

0.6 0.6 4.00
Floor Deck Area 1 0.15 855.46
Area 2 0.15 193.29
Area 3 0.15 154.68
Area 4 0.15 124.58
Area 5 0.15 4.42
Konvensional Area Tangga 0.2 15.56
Teras Depan 0.15 156.03
Area Kamar Mandi 0.135 126.154
2.2. Pekerjaan pemasangan floor deck tebal 0.75 mm
Floor Deck Area 1 855.46
Area 2 193.29
Area 3 154.68
Area 4 124.58
Area 5 4.42
Konvensional Area Tangga 15.56
Teras Depan 156.03
Area Kamar Mandi 126.154
2.3. Pekerjaan pemasangan wiremesh M10
- Keluasan Floor Deck
2.4. Pemasangan shear conektor besi Ǿ 12 mm
- Rincian pada Lembar Back Up Shear Conector
Aarea Teras Depan 28.25 0.1
Area Selasar Bag Dalam 126.8 0.15
Area Teras Depan 24.09 0.1
Ukuran Berat
NO JENIS PEKERJAAN

6.1. Cor beton site mix K-250 0.1 32.64
9.4. Bekisting balok = 20.00 M2/M3 11.607
D PEKERJAAN ATAP
1 Pasang rangka atap baja ringan COS 45 0.707 3073.09
2 Pasang atap onduvilla termasuk bubungan dan jurai COS 45 0.707 3073.09
3 Pasang multipleks tebal 15 mm pelapis atap
4 Pasang list plank wood plank lebar 30 cm
TUNGAN VOLUME
Jml / Unit Volume Σ Volume KET.
3.00 3.46 10.66 M3 P x L x T x Unit

5.00 7.20
390.37 M3
2 256.64 T x Luas x Unit
28.99 T x Luas
23.20 T x Luas
18.69 T x Luas
23.40 T x Luas
24.34 T x Luas
2,618.00 M2
2 1,710.92 T x Luas x Unit
193.29 T x Luas
154.68 T x Luas
124.58 T x Luas
-4 - 62.24 T x Luas x Unit
156.03 T x Luas
126.15 T x Luas
2,558.00 M2
2,558.00 m2 Link Vol floor deck
2,325.00 Kg
2,325.00 Lembar Backup
2.83 M3
-
2.41 M3
Jml / Unit Volume Σ Volume KET.

3.26 3.26 M3 T x Luas

124.00 4.96 4.96 M3 P x L x T x Unit

1,345.45 1,345.45 Kg Vb x Kg besi
247.56 247.56 Kg Vb x Kg besi
16.00 2.43 2.43 M3 P x L x T x Unit

483.62 483.62 Kg Vb x Kg besi
119.83 119.83 Kg Vb x Kg besi
11.61 11.61 M3 PxLxT

1,502.70 1,502.70 Kg Vb x Kg besi
704.12 704.12 Kg Vb x Kg besi
64.00 85.68 85.68 M3 P x L x T x Unit

211.29 211.29 Kg Vb x Kg besi
489.39 489.39 Kg Vb x Kg besi
49.00 21.87 21.87 M3 P x L x T x Unit

121.32 121.32 Kg Vb x Kg besi
177.89 177.89 Kg Vb x Kg besi
4,346.00 4,346.00 M2 Luas datar / cos 45

4,346.00 4,346.00 M2 Luas datar / cos 45
4,346.00 4,346.00 M2 Link Keluasan atap
417.00 417.00 M1 Panjang dr AutoCad
PERHITUNGAN VOLUME

KONSULTAN PENGAWAS : PT KONINDO PANORAMA KONSULTAN
Ukuran
NO JENIS PEKERJAAN
Ø (mm) P (m) L (m) T (m)
B PEKERJAAN STRUKTUR LANTAI DUA

1 Meja Pantry (lantai 1 & 2)
Cor beton site mix, K-175 6.25 0.55 0.07
Besi beton polos Ø 10 mm = 118.10 Kg/M3

Bekisting = 16.10 M2/M3
ME
n Berat
Jml / Unit Volume Σ Volume
Luas (m2) kg
2 0.48 0.48 M3
56.83 56.83 Kg
7.75 7.75 M2
PERHITUNGAN VOLUME

Ukuran Berat
NO JENIS PEKERJAAN Jml / Unit Volume Σ Volume
4.1. Cor beton site mix K-250 46.61 M3
cor Teras Depan 13.54 4.27 0.15 1 8.67237
Plat Tritisan air hujan (kanan) 11.5 5.4 0.15 1 9.315
Plat Tritisan air hujan (kiri) 11.5 5.4 0.15 1 9.315
Area Kamar Mandi 25.2 3.6 0.15 1 13.608
Area Sayap 9.5 1 0.15 4 5.7
4.2. Pekerjaan pemasangan floor deck tebal 0.75 mm 310.7358 m2

Floor Deck Teras Depan 13.54 4.27 57.8158 1 57.8158
Plat Tritisan air hujan (kanan) 11.5 5.4 62.1 1 62.1
Plat Tritisan air hujan (kiri) 11.5 5.4 62.1 1 62.1
Area Kamar Mandi 25.2 3.6 90.72 1 90.72
Area Sayap 9.5 1 9.5 4 38
4.3. Pekerjaan pemasangan wiremesh M10 95.8158 m2

Wire Mesh M.10 Teras Depan 13.54 4.27 57.8158 1 57.8158
Plat Tritisan air hujan (kanan) 11.5 5.4 62.1 0 0
Plat Tritisan air hujan (kiri) 11.5 5.4 62.1 0 0
Area Kamar Mandi 25.2 3.6 90.72 0 0
Area Sayap 9.5 1 9.5 4 38
Besi Beton Ø10 Plat Tritisan air hujan (kanan) 0.6165 11.5 112 794.052 4,264.70 Kg
0.6165 5.4 234 779.0094
Plat Tritisan air hujan (kiri) 0.6165 11.5 112 794.052
0.6165 5.4 234 779.0094
Area Kamar Mandi 0.6165 25.2 36 559.2888
0.6165 3.6 252 559.2888
4 SHEAR CONNECTOR
- Potongan Memanjang 385.81 kg
As B D - 13 jarak 0.2 1.041885 12.00 0.280 60.00 17.50 kg
As C D - 13 jarak 0.2 1.041885 12.00 0.280 60.00 17.50 kg

As D D - 13 jarak 0.2 1.041885 6.00 0.280 30.00 8.75 kg
As D-1 D - 13 jarak 0.2 1.041885 6.00 0.280 30.00 8.75 kg
As E D - 13 jarak 0.2 1.041885 6.00 0.280 30.00 8.75 kg
As F D - 13 jarak 0.2 1.041885 6.00 0.280 30.00 8.75 kg

As D D - 13 jarak 0.2 1.041885 6.00 0.280 30.00 8.75 kg
As D-1 D - 13 jarak 0.2 1.041885 6.00 0.280 30.00 8.75 kg
As E D - 13 jarak 0.2 1.041885 6.00 0.280 30.00 8.75 kg
As F D - 13 jarak 0.2 1.041885 6.00 0.280 30.00 8.75 kg
Area Kamar Mandi

As J D - 13 jarak 0.2 1.041885 24.00 0.280 120.00 35.01 kg
As K D - 13 jarak 0.2 1.041885 24.00 0.280 120.00 35.01 kg
Area Sayap
D - 13 jarak 0.2 1.041885 6.00 0.280 120.00 35.01 kg
As 10 D - 13 jarak 0.2 1.041885 3.50 0.280 17.50 5.11 kg
As 10-1 D - 13 jarak 0.2 1.041885 3.50 0.280 17.50 5.11 kg
As 11 D - 13 jarak 0.2 1.041885 3.50 0.280 17.50 5.11 kg

Ukuran Berat
NO JENIS PEKERJAAN Jml / Unit Volume Σ Volume
As 11-1 D - 13 jarak 0.2 1.041885 3.50 0.280 17.50 5.11 kg
As 12 D - 13 jarak 0.2 1.041885 3.50 0.280 17.50 5.11 kg

As 7 D - 13 jarak 0.2 1.041885 11.50 0.280 57.50 16.77 kg
As 8 D - 13 jarak 0.2 1.041885 11.50 0.280 57.50 16.77 kg

As 14 D - 13 jarak 0.2 1.041885 11.50 0.280 57.50 16.77 kg
As 15 D - 13 jarak 0.2 1.041885 11.50 0.280 57.50 16.77 kg
Area Kamar Mandi

As 9 D - 13 jarak 0.2 1.041885 3.00 0.280 15.00 4.38 kg
As 9-1 D - 13 jarak 0.2 1.041885 3.00 0.280 15.00 4.38 kg
As 10 D - 13 jarak 0.2 1.041885 3.00 0.280 15.00 4.38 kg
As 10-1 D - 13 jarak 0.2 1.041885 3.00 0.280 15.00 4.38 kg
As 11 D - 13 jarak 0.2 1.041885 3.00 0.280 15.00 4.38 kg
As 11-1 D - 13 jarak 0.2 1.041885 3.00 0.280 15.00 4.38 kg
As 12 D - 13 jarak 0.2 1.041885 3.00 0.280 15.00 4.38 kg
As 12-1 D - 13 jarak 0.2 1.041885 3.00 0.280 15.00 4.38 kg
As 13 D - 13 jarak 0.2 1.041885 3.00 0.280 15.00 4.38 kg
Area Sayap
D - 13 jarak 0.2 1.041885 7.50 0.280 150.00 43.76 kg
TOTAL VOLUME PENGECORAN 46.61 m3

TOTAL VOLUME floor deck tebal 0.75 mm 310.74 m2
TOTAL VOLUME wiremesh M10 95.82 m2
TOTAL VOLUME SHEAR CONECTOR 385.81 kg
ERHITUNGAN VOLUME
KET.
P x L x T x Unit
P x L x T x Unit
P x L x T x Unit
P x L x T x Unit
P x L x T x Unit
P x L x Unit
P x L x Unit
P x L x Unit
P x L x Unit
P x L x Unit
P x L x Unit
P x L x Unit
P x L x Unit
P x L x Unit
P x L x Unit
KET.
RE - SCHEDULLE
NILAI KONTRAK : Rp 25,975,000,000.00
JANGKA WAKTU PELAKSANAAN 510 HARI KAL

ADDENDUM (CCO I) BULAN -1 BULAN -2 BULAN -3 BULAN -4 BULAN -5 BULAN -6 BULAN -7 BULAN -8 BULAN -9 BULAN -10 BULAN -11
NO JENIS PEKERJAAN 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41
21-Jul 28-Jul 4-Aug 11-Aug 18-Aug 25-Aug 1-Sep 8-Sep 15-Sep 22-Sep 29-Sep 6-Oct 13-Oct 20-Oct 27-Oct 3-Nov 10-Nov 17-Nov 24-Nov 1-Dec 8-Dec 15-Dec 22-Dec 29-Dec 5-Jan 12-Jan 19-Jan 26-Jan 2-Feb 9-Feb 16-Feb 23-Feb 2-Mar 9-Mar 16-Mar 23-Mar 30-Mar 6-Apr 13-Apr 20-Apr 27-Apr
s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d
JUMLAH HARGA BOBOT
27-Jul 3-Aug 10-Aug 17-Aug 24-Aug 31-Aug 7-Sep 14-Sep 21-Sep 28-Sep 5-Oct 12-Oct 19-Oct 26-Oct 2-Nov 9-Nov 16-Nov 23-Nov 30-Nov 7-Dec 14-Dec 21-Dec 28-Dec 4-Jan 11-Jan 18-Jan 25-Jan 1-Feb 8-Feb 15-Feb 22-Feb 1-Mar 8-Mar 15-Mar 22-Mar 29-Mar 5-Apr 12-Apr 19-Apr 26-Apr 3-May
1 Pembersihan lokasi dan pembongkaran Rp 10,000,000.00 0.04 0.042
2 Pemasangan pagar seng pengaman Rp 33,171,622.33 0.14 0.047 0.047 0.047
3 Papan nama proyek Rp 1,500,000.00 0.01 0.006
4 Penyediaan listrik kerja Rp 42,500,000.00 0.18 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002
5 Penyediaan air kerja Rp 51,000,000.00 0.22 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003
7 Pembuatan gudang Rp 37,500,000.00 0.16 0.079 0.079
8 Pembuatan los Kerja Rp 18,000,000.00 0.08 0.076
9 Pembuatan direksi keet dan sarana penunjang Rp 56,000,000.00 0.24 0.079 0.079 0.079
10 Peralatan K3 Rp 25,500,000.00 0.11 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001
1 Galian alinemen pondasi foot plat Rp 500,000.00 0.00 0.002
2 Urugan pasir bawah pondasi footplat Rp 257,664.00 0.00 0.001
3 Cor lantai kerja bawah pondasi footplat, K-100 Rp 758,820.09 0.00 0.003

4.1. Cor beton site mix, K-250 Rp 3,035,201.86 0.01 0.013
4.2. Besi beton ulir Ø 13 mm = 132.06 Kg/M3 Rp 4,554,777.66 0.02 0.019
4.3. Bekisting pasangan batako = 4.44 M2/M3 Rp 1,413,243.87 0.01 0.006

5.3. Bekisting pasangan batako = 3.47 M2/M3 Rp 978,889.92 0.00 0.004

6.3. Bekisting pasangan batako = 3.92 M2/M3 Rp 924,436.33 0.00 0.004

1.1. Cor beton site mix, K-175 Rp 5,766,214.20 0.02 0.006 0.006 0.006 0.006
1.2. Besi beton polos Ø 12 mm = 271.26 Kg/M3 Rp 18,564,010.39 0.08 0.020 0.020 0.020 0.020
1.4. Bekisting kolom = 20.00 M2/M3 Rp 13,223,210.00 0.06 0.014 0.014 0.014 0.014

2.4. Bekisting balok = 20.00 M2/M3 Rp 8,473,250.13 0.04 0.009 0.009 0.009 0.009

3.4. Bekisting kolom = 20.00 M2/M3 Rp 8,245,858.13 0.03 0.009 0.009 0.009 0.009

4.2. Besi beton polos Ø 12 mm = 198.86 Kg/M3 Rp 21,605,097.76 0.09 0.091
4.4. Bekisting kolom = 10.00 M2/M3 Rp 20,343,400.00 0.09 0.086

5.2. Besi beton polos Ø 10 mm = 31.63 Kg/M3 Rp 865,432.83 0.00 0.004
5.4. Bekisting kolom = 9.16 M /M

2 3
Rp 2,420,802.49 0.01 0.010

6.1. Cor beton site mix, K-175 Rp 329,709.17 0.00 0.001
6.3. Bekisting plat = 5.38 M2/M3 Rp 238,420.17 0.00 0.001

7.1. Cor beton site mix K-250 Rp 3,063,989.34 0.01 0.013
7.4. Bekisting kolom = 13.33 M2/M3 Rp 4,426,723.84 0.02 0.019

- Cor beton site mix K-250 Rp 3,041,460.01 0.01 0.013
- Besi beton ulir Ø 13 mm = 130.40 Kg/M3 Rp 4,506,790.83 0.02 0.010 0.010
- Besi beton polos Ø 10 mm = 45.26 Kg/M3 Rp 1,544,110.25 0.01 0.003 0.003
- Bekisting balok = 10.22 M /M

2 3
Rp 3,461,768.64 0.01 0.007 0.007

- Bekisting tangga = 7.50 M /M

2 3
Rp 36,013,427.81 0.15 0.076 0.076

9.2. Besi beton polos Ø 16 mm = 110.83 Kg/M3 Rp 7,518,950.13 0.03 0.016 0.016

Rp 4,086,938.29 0.02 0.009 0.009
9.5. Bekisting plat = 15.83 M2/M3 Rp 12,015,221.90 0.05 0.025 0.025

10.3a Bekisting plat (Harga Timpang) = 8.33 M2/M3 Rp 14,564,264.28 0.06 0.031 0.031
11 Kolom K.22 Elv. +3.00

1.1 Cor beton site mix, K-250 Rp 2,628,422.23 0.01 0.011
1.2 Besi beton ulir D 13 mm Rp 3,628,969.45 0.02 0.008 0.008
1.4 Bekisting kolom Rp 5,696,152.00 0.02 0.012 0.012

12.1 Cor beton site mix, K-250 Rp 7,509,777.80 0.03 0.032
12.4 Bekisting Plat Rp 5,011,314.00 0.02 0.011 0.011

13.1 Cor beton site mix K-175 Rp 7,156,019.67 0.03 0.030
13.2 Besi beton polos Ø 6 mm = 12.48 Kg/M 3

Rp 1,108,647.97 0.00 0.002 0.002
13.3 Besi beton polos Ø 8 mm = 19.72 Kg/M3 Rp 1,713,355.54 0.01 0.004 0.004
13.4 Bekisting Balok = 12.50 M2/M3 Rp 10,539,301.67 0.04 0.022 0.022

1.1. Cor beton site mix K-250 Rp 15,755,071.40 0.07 0.022 0.022 0.022
1.2. Besi beton polos Ø 16 mm = 40.68 Kg/M3 Rp 7,607,363.56 0.03 0.011 0.011 0.011
1.4. Bekisting kolom = 6.67 M2/M3 Rp 12,043,292.80 0.05 0.017 0.017 0.017

2.2. Pekerjaan pemasangan floor deck tebal 0.75 mm Rp 663,200,661.20 2.81 0.702 0.702 0.702 0.702
2.3. Pekerjaan pemasangan wiremesh M10 Rp 269,047,114.60 1.14 0.285 0.285 0.285 0.285
2.4. Pemasangan shear conektor besi Ǿ 12 mm Rp 40,798,518.75 0.17 0.043 0.043 0.043 0.043
2.5. Penambahan Tulangan Kebakaran pada floor deck Rp 144,238,898.94 0.61 0.153 0.153 0.153 0.153
3 Beton plat lisplank cm, K-250 (elevasi + 5.00) -
3.1. Cor beton site mix K-250 Rp 4,419,817.14 0.02 0.009 0.009
168
JUMLAH HARGA BOBOT
4 Beton plat dak tebal 12 cm, K-250 (elevasi + 8.20) -
4.2. Pekerjaan pemasangan floor deck tebal 0.75 mm Rp 78,429,887.27 0.33 0.166 0.166
4.3. Pekerjaan pemasangan wiremesh M10 Rp 32,563,725.20 0.14 0.069 0.069
4.4. Pemasangan shear conektor besi Ǿ 12 mm Rp 1,426,316.22 0.01 0.003 0.003
5 Beton plat lisplank cm, K-250 (elevasi + 8.20) -
6 Beton plat dak beton tebal 10 cm, K-250 (elevasi + 8.20) -
7 Beton kolom praktis (10 x 10 cm), K-175 - -

Rp 16,564,809.27 0.07 0.035 0.035
7.4. Bekisting kolom = 20.00 M2/M3 Rp 11,799,172.00 0.05 0.025 0.025
8 Beton kolom (20 x 20) cm, K-175 - -

Rp 8,486,499.70 0.04 0.018 0.018
9 Beton balok latai (10 x 20) cm, K-175 - -

Rp 5,525,064.91 0.02 0.012 0.012
9.4. Bekisting balok = 20.00 M2/M3 Rp 8,473,250.13 0.04 0.018 0.018
10 Beton gawang kusen (10 x 10) cm, K-175 - -
11 Beton pembungkus kolom (60 x 60) cm, K-175 - -
12 Beton pembungkus kolom (40 x 30) cm, K-175 - -

13.1 Cor beton site mix K-175 Rp 1,596,797.78 0.01 0.002 0.002 0.002
13.2 Besi beton polos Ø 6 mm = 12.48 Kg/M3 Rp 247,384.26 0.00 0.000 0.000 0.000
13.3 Besi beton polos Ø 8 mm = 19.72 Kg/M3 Rp 382,319.00 0.00 0.001 0.001 0.001
13.4 Bekisting kolom = 12.50 M2/M3 Rp 2,288,632.50 0.01 0.003 0.003 0.003
D PEKERJAAN ATAP
1 Pasang rangka atap baja ringan Rp 1,119,377,490.00 4.74 0.249 0.249 0.249 0.249 0.249 0.249 0.249 0.249 0.249 0.249 0.249 0.249 0.249 0.249 0.249 0.249 0.249 0.249 0.249
2 Pasang atap onduvilla termasuk bubungan dan jurai Rp 1,271,639,600.00 5.39 0.490 0.490 0.490 0.490 0.490 0.490 0.490 0.490 0.490 0.490 0.490
3 Pasang multipleks tebal 15 mm pelapis atap Rp 655,707,096.00 2.78 0.252 0.252 0.252 0.252 0.252 0.252 0.252 0.252 0.252 0.252 0.252
4 Pasang list plank wood plank lebar 30 cm Rp 24,632,190.00 0.10 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009
5 Pemasangan besi siku 5x5 (untuk tumpuan & sepatu kuda-kuda) Rp 27,462,512.22 0.12 0.006 0.006 0.006 0.006 0.006 0.006 0.006 0.006 0.006 0.006 0.006 0.006 0.006 0.006 0.006 0.006 0.006 0.006 0.006

3 Pemasangan angkur M 19 - 40 Rp 11,700,000.00 0.05 0.050
4 Penambahan baut Ø 19 mm pada balok ekssisting (by aplikator) Rp 97,000,000.00 0.41 0.411

5.1. Cor beton site mix, K-175 Rp - - - - - -

Rp - - - - - -
5.3. Besi beton polos Ø 8 mm = 5.71 Kg/M3 Rp - - - - - -
5.4. Bekisting kolom = 6.67 M2/M3 Rp - - - - - -
6 Pemasangan balok WF 200 x 100 x 5.5 x 8 Rp 253,638,061.72 1.07 0.047 0.047 0.047 0.047 0.047 0.047 0.047 0.047 0.047 0.047 0.047 0.047 0.047 0.047 0.047 0.047 0.047 0.047 0.047 0.047 0.047 0.047 0.047
7 Pemasangan balok WF 300 x 150 x6.5 x 9 Rp 317,845,068.87 1.35 0.059 0.059 0.059 0.059 0.059 0.059 0.059 0.059 0.059 0.059 0.059 0.059 0.059 0.059 0.059 0.059 0.059 0.059 0.059 0.059 0.059 0.059 0.059
8 Pemasangan balok WF 400 x 200 x 8 x 13 Rp 130,737,449.94 0.55 0.024 0.024 0.024 0.024 0.024 0.024 0.024 0.024 0.024 0.024 0.024 0.024 0.024 0.024 0.024 0.024 0.024 0.024 0.024 0.024 0.024 0.024 0.024
9 Cat zincromate baja Rp 434,120,148.61 1.84 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080
10 Perkuatan Balok WF metode Box menggunakan Plat Elv +5.00 dan Elv +9.00 Rp 872,009,104.36 3.69 0.161 0.161 0.161 0.161 0.161 0.161 0.161 0.161 0.161 0.161 0.161 0.161 0.161 0.161 0.161 0.161 0.161 0.161 0.161 0.161 0.161 0.161 0.161
11 Pengelasan Full Cover Plat Balok WF Elv +5.00 dan Elv +9.00 Rp 471,403,416.00 2.00 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087
12 Modifikasi Joint Plate +5.00 - - - - - - -
12.1 Pengelasan keliling pada EndPlate Rp 26,495,128.00 0.11 0.005 0.005 0.005 0.005 0.005 0.005 0.005 0.005 0.005 0.005 0.005 0.005 0.005 0.005 0.005 0.005 0.005 0.005 0.005 0.005 0.005 0.005 0.005
12.2 Penambahan Stefner Rp 4,166,381.91 0.02 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001

13.1 - Lantai 1 Rp 64,287,994.65 0.27 0.014 0.014 0.014 0.014 0.014 0.014 0.014 0.014 0.014 0.014 0.014 0.014 0.014 0.014 0.014 0.014 0.014 0.014 0.014 0.014
13.2 - Lantai 2 Rp 47,592,147.90 0.20 0.010 0.010 0.010 0.010 0.010 0.010 0.010 0.010 0.010 0.010 0.010 0.010 0.010 0.010 0.010 0.010 0.010 0.010 0.010 0.010

1.1. Pasangan batu batako tebal ½ batu campuran 1Pc : 5PP Rp 353,406,598.49 1.50 0.166 0.166 0.166 0.166 0.166 0.166 0.166 0.166 0.166
1.2. Plesteran dinding campuran 1 Pc : 4 PP, tebal 1.5 cm Rp 266,309,902.62 1.13 0.125 0.125 0.125 0.125 0.125 0.125 0.125 0.125 0.125
1.3. Acian bidang plesteran Rp 149,598,314.17 0.63 0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.070
1.4. Plesteran + acian beton expose Rp 124,767,323.79 0.53 0.059 0.059 0.059 0.059 0.059 0.059 0.059 0.059 0.059
1.5. Benangan kusen Rp 127,337,860.00 0.54 0.060 0.060 0.060 0.060 0.060 0.060 0.060 0.060 0.060

a. Galian biasa Rp 323,532.00 0.00 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
b. Pasangan batu karang 1 Pc : 5 Psr Rp 11,975,650.50 0.05 0.006 0.006 0.006 0.006 0.006 0.006 0.006 0.006 0.006
c. Urugan sirtu Rp 4,273,176.60 0.02 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002
d. Urugan pasir Rp 1,452,580.80 0.01 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001
e. Cor lantai rabat (K 100) Rp 8,225,974.23 0.03 0.004 0.004 0.004 0.004 0.004 0.004 0.004 0.004 0.004
f. Plesteran pondasi Rp 1,911,971.95 0.01 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001
g. Acian pondasi Rp 1,074,041.10 0.00 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001

a. Cor site mix lantai rabat (K-100), tebal 5 cm Rp 13,822,760.50 0.06 0.059
b. Cor site mix lantai rabat (K-100), tebal 10 cm Rp 8,915,810.68 0.04 0.038
2.2. Pasang lantai keramik ukuran 60 x 60 cm polish Rp 792,838,348.02 3.36 0.420 0.420 0.420 0.420 0.420 0.420 0.420
2.3. Pasang lantai keramik ukuran 60 x 60 cm unpolish Rp 99,100,335.49 0.42 0.052 0.052 0.052 0.052 0.052 0.052 0.052
2.4. Pasang lantai keramik ukuran 60 x 60 cm unpolish (tekstur kasar) Rp 24,380,582.69 0.10 0.013 0.013 0.013 0.013 0.013 0.013 0.013
2.5. Pasang lantai keramik ukuran 20 x 20 cm unpolish Rp 11,374,384.21 0.05 0.006 0.006 0.006 0.006 0.006 0.006 0.006
2.6. Pasang keramik meja pantri ukuran 20 x 20 cm polish Rp 803,497.20 0.00 0.000 0.000 0.000 0.000 0.000 0.000 0.000
2.7. Pasang plin keramik ukuran 10 x 60 cm polish Rp 43,839,641.01 0.19 0.023 0.023 0.023 0.023 0.023 0.023 0.023
2.8. Pasang plin keramik ukuran 10 x 60 cm unpolish Rp 6,801,015.30 0.03 0.004 0.004 0.004 0.004 0.004 0.004 0.004
2.9. Pasang dinding keramik ukuran 20 x 40 cm polish Rp 77,205,032.83 0.33 0.041 0.041 0.041 0.041 0.041 0.041 0.041
2.10. Pasang dinding batu alam Rp 6,367,760.69 0.03 0.003 0.003 0.003 0.003 0.003 0.003 0.003
2.11. Pasang lantai homogenius tile ukuran 60 x 60 cm unpolish tangga lantai 1 ke lantai 2 Rp 78,900,236.80 0.33 0.042 0.042 0.042 0.042 0.042 0.042 0.042
2.12. Pasang step noizing keramik 10 x 60 cm pada tangga lantai 1 ke lantai 2 Rp 15,727,599.36 0.07 0.008 0.008 0.008 0.008 0.008 0.008 0.008

3.1. Pasang kusen type PJ1 Rp 52,190,136.24 0.22
spesifikasi sbb :
3.2. Pasang kusen type P1 Rp 70,747,399.73 0.30
spesifikasi sbb :
spesifikasi sbb :
- Cat daun pintu
169
JUMLAH HARGA BOBOT

spesifikasi sbb :
- Cat daun pintu
spesifikasi sbb :
- Cat daun pintu
3.6. Pasang Kusen Type P3 Rp 17,947,227.90 0.08
spesifikasi sbb :
spesifikasi sbb :
Cat daun pintu
spesifikasi sbb :
3.9. Pasang kusen type PS Rp 7,989,171.94 0.03
spesifikasi sbb :
- Cat daun pintu
3.10. Pasang kusen type J1 Rp 20,750,449.74 0.09
spesifikasi sbb :
spesifikasi sbb :
3.12. Pasang Kusen Type J3 Rp 135,524,325.03 0.57
spesifikasi sbb :
spesifikasi sbb :
spesifikasi sbb :
- Rambuncis / kunci jendela Solid RMB 613 B 67.13
3.14 Pasang kusen type J6 Rp 29,822,283.71 0.13
spesifikasi sbb :
spesifikasi sbb :
spesifikasi sbb :
spesifikasi sbb :
- Pasang kaca polos tebal 5 mm 65.31
spesifikasi sbb :
spesifikasi sbb :
170
65.31

JUMLAH HARGA BOBOT

spesifikasi sbb :
63.48
spesifikasi sbb :
3.22 Pasang kusen type BV1 Rp 13,797,586.33 0.06
spesifikasi sbb :
3.23 Pasang kusen type BV2 Rp 2,897,277.38 0.01 62.37
spesifikasi sbb :
3.24 Pasang railling pembatas Rp - -
spesifikasi sbb :
- Finising cat duco 61.26
3.25 Pasang railling tangga lantai 1 ke lantai 2 Rp 138,600,000.00 0.59

spesifikasi sbb :
- Finising cat duco
3.26 Pasang sunscreen Rp 63,400,000.00 0.27
spesifikasi sbb :
- Finising cat duco
4 PEKERJAAN PLAFOND
0.573 0.573
4.1. Pasang rangka plafond hollow galvalum 40 x 40 mm dan 20 x 40 mm Rp 270,450,087.49 1.15
4.2. Pasang penutup plafond PVC Rp 385,981,087.25 1.63
4.3. Pasang list plafond PVC Rp 153,873,614.40 0.65
59.70
5.1. Pasang kloset duduk jongkok type CW421J/SW420JP ex. Toto Rp 46,228,432.80 0.20
5.2. Pasang jett spray type TX403SB ex. Toto Rp 7,886,340.00 0.03
5.3. Pasang floor drain type TX1CV2 ex. Toto Rp 4,517,304.00 0.02
5.4. Pasang tempat tisu type TX703AES ex. Toto Rp 4,586,340.00 0.02
5.5. Pasang wastafel ex. Toto type L521V1A Rp 8,191,755.00 0.03
5.6. Pasang urinoir ex. Toto type U57 Rp 13,518,780.00 0.06
5.7. Pasasng kitchen zink stainless Rp 569,195.00 0.00
5.8. Cor meja wastafel + pelapis meja granite tile (termasuk pingul) Rp 9,360,000.00 0.04
5.9. Pasang kaca cermin toilet ukuran 90 x 320 cm Rp 3,476,000.00 0.01
6 PEKERJAAN CAT
6.1. Cat dinding tembok interior Rp 165,159,679.36 0.70
6.2. Cat dinding tembok eksterior watershell Rp 17,197,860.68 0.07
6.3. Cat Plafon
1 PEKERJAAN DINDING
1.1. Pasangan batu batako tebal ½ batu campuran 1 Pc : 5 PP Rp 247,634,200.36 1.05 0.175 0.175 0.175 0.175 0.175 0.175
1.2. Plesteran dinding campuran 1 Pc : 4 PP, tebal 1.5 cm Rp 198,372,648.08 0.84 0.140 0.140 0.140 0.140 0.140 0.140
1.3. Acian bidang plesteran Rp 111,434,886.34 0.47 0.079 0.079 0.079 0.079 0.079 0.079
1.4. Plesteran + acian beton ekspose Rp 98,221,084.68 0.42 0.069 0.069 0.069 0.069 0.069 0.069
1.5. Benangan kusen Rp 101,839,400.00 0.43 0.072 0.072 0.072 0.072 0.072 0.072

2.1. Pasang lantai keramik ukuran 60 x 60 cm polish Rp 736,481,387.84 3.12 0.390
57.70 0.390 0.390 0.390
2.2. Pasang lantai keramik ukuran 60 x 60 cm unpolish Rp 45,712,312.80 0.19 0.024 0.024 0.024 0.024
2.3. Pasang lantai keramik ukuran 20 x 20 cm unpolish Rp 9,559,557.70 0.04 0.005 0.005 0.005 0.005
2.4. Pasang plin keramik ukuran 10 x 60 cm polish Rp 33,667,629.93 0.14 0.018 0.018 0.018 0.018
2.5. Pasang plin keramik ukuran 10 x 60 cm unpolish Rp 5,506,382.77 0.02 0.003 0.003 0.003 0.003
2.6. Pasang dinding keramik ukuran 20 x 40 cm polish Rp 57,155,434.16 0.24 0.030 0.030 0.030 0.030
2.7. Pekerjaan waterproofing jenis coating Rp 35,143,948.05 0.15 0.019 0.019 0.019 0.019

spesifikasi sbb :
spesifikasi sbb :
Cat daun pintu
Lockcase Fino FB 8534-40 US 15 55.29
spesifikasi sbb :
3.4. Pasang kusen type PS Rp 7,989,171.94 0.03
spesifikasi sbb :
- Cat daun pintu
- Engsel pintu Fino SEL FB 050, 4 x 3", tebal 2.50 mm 53.38
spesifikasi sbb :
spesifikasi sbb :
spesifikasi sbb :
52.03
spesifikasi sbb :
171
ADDENDUM (CCO I) BULAN -1 BULAN -2 BULAN -3 BULAN -4 BULAN -5 BULAN -6 BULAN -7 BULAN -8 BULAN -9
52.03 BULAN -10 BULAN -11
JUMLAH HARGA BOBOT

spesifikasi sbb :
3.10. Pasang kusen type J11A Rp 13,968,716.73 0.06
spesifikasi sbb :
spesifikasi sbb :
- Pasang kaca polos, tebal 5 mm 49.85

spesifikasi sbb :
spesifikasi sbb :
spesifikasi sbb :
47.95
spesifikasi sbb :
3.16. Pasang kusen type BV1 Rp 22,995,977.22 0.10
spesifikasi sbb :
3.17. Pasang railling pembatas Rp 76,080,000.00 0.32
spesifikasi sbb :
- Finising cat duco
3.18. Pasang sunscreen Rp 63,400,000.00 0.27
spesifikasi sbb :
- Finising cat duco
4 PEKERJAAN PLAFOND
0.472 0.472 0.472
4.1. Pasang rangka plafond hollow galvalum 40 x 40 mm dan 20 x 40 mm Rp 334,114,317.35 1.41
4.2. Pasang penutup plafond PVC Rp 476,841,433.75 2.02
4.3. Pasang list plafond PVC Rp 207,123,781.59 0.88
5.1. Pasang kloset duduk type CW421J/SW420JP ex. Toto Rp 38,523,694.00 0.16
5.2. Pasang jett spray type TX403SB ex.Toto Rp 6,571,950.00 0.03
5.3. Pasang floor drain type TX1CV2 ex. Toto Rp 3,764,420.00 0.02
5.4. Pasang tempat tisu type TX703AES ex. Toto Rp 3,821,950.00 0.02
5.5. Pasang wastafel ex Toto type L521V1A Rp 5,461,170.00 0.02
5.6. Pasang urinoir ex. Toto Type U57 Rp 13,518,780.00 0.06
5.7. Cor meja wastafel + pelapis meja granite alam (termasuk pingul) Rp 11,550,000.00 0.05
6 PEKERJAAN CAT
7.1. Cat dinding tembok interior Rp 95,518,303.21 0.40
7.2. Cat dinding tembok eksterior watershell Rp 26,674,808.16 0.11
7.3. Cat lisplank Rp 6,213,917.16 0.03
C PEKERJAAN FAÇADE
Pasang ACP warna rray 43.64
1.1. Rp 1,526,466,394.20 6.46

1.2. Rp 394,587,454.25 1.67

1.3. Lisplank elv +5m (Area Void) Rp 184,290,975.00 0.78

1.4. ACP Cutting Rp 64,619,984.00 0.27

2 PEKERJAAN SIGNAGE
2.1. Rp 36,000,000.00 0.15
Huruf terbuat dari bahan stainless steel denga ketinggian sesuai
-
gambar
1.1. Biaya penyambungan (BP) Rp 439,875,000.00 1.86
1.2. Biaya pengurusan Rp 46,575,000.00 0.20
1.3. Materai Rp 20,000.00 0.00
1.3. Gardu PLN 20 kV Rp -
1.4. In coming cubicle PLN 20 kV Rp 44,355,000.00 0.19
1.5. Metering PLN 20 kV Rp 84,435,000.00 0.36
1.6. Out going cubicle PLN 20 kV Rp 356,250,000.00 1.51
2.1. In coming cubicle 20 kV Rp 44,355,000.00 0.19
2.2. Out going cubicle 20 kV Rp 71,875,000.00 0.30
2.3. Trafo 630 kVA (DGPT 2/DVCR relay elastimold bushing termination) Rp 212,500,000.00 0.90
2.4. Rey chem 20 kV Rp 28,125,000.00 0.12

3.1. Pentanahan travo + netral Rp 1,875,000.00 0.01
3.2. Pentanahan cubicle Rp 4,687,500.00 0.02
3.3. Pentanahan ruang travo Rp 3,750,000.00 0.02
3.4. Bar cupper 30 x 5 mm (ruang travo) Rp 9,375,000.00 0.04
3.5. Biaya pasang travo Rp 3,125,000.00 0.01
3.6. Biaya pasang cubicle Rp 15,625,000.00 0.07
3.7. Testing & commissioning Rp 4,375,000.00 0.02
172
38.56
JUMLAH HARGA BOBOT
3.8. Material bantu Rp 1,562,500.00 0.01

4.1. P.LVMDP ke :
a. Travo 630 kVA NYY 8 x 1 x 240 mm² Rp 6,204,000.00 0.03 0.026
b. P. Capasitor bank NYY 4 x 1 x 300 mm² Rp 3,781,250.00 0.02 0.016
c. P. Control genset + AMF NYY 8 x 1 x 240 mm² Rp 6,204,000.00 0.03 0.026

38.56
d. P. Pompa NYY 4 x 95 mm² Rp 15,743,750.00 0.07 0.067
e. P. Pen. & R Genset NYY 4 x 4 mm² Rp 994,400.00 0.00 0.004
f. P. SDP lt- 1 NYY 4 x 300 mm² Rp 66,132,000.00 0.28 0.140 0.140
g. P. SDP lt- 2 NYY 4 x 185 mm² Rp 67,969,000.00 0.29 0.144 0.144
4.2. Kabel XLPE 3 x 1 x 70 mm² (travo ke cubicle pelanggan) Rp 7,755,000.00 0.03 0.033
4.3. Kabel XLPE 3 x 50 mm² (cubicle ke travo) Rp 7,821,000.00 0.03 0.033
4.4. P.SDP-1 ke :
a. P. AC lt-1 NYY 4 x 185 mm² Rp 3,674,000.00 0.02 0.016
b. P. Pen. Lt-1 NYY 4 x 50 mm² Rp 5,865,750.00 0.02 0.025
c. P. Pen. lampu taman NYY 4 x 6 mm² Rp 742,500.00 0.00 0.003
4.5. P.SDP-2 ke :
a. P.AC lt-2 NYY 4 x 120 mm² Rp 5,346,000.00 0.02 0.023
b. P.Pen. Lt-2 NYY 4 x 35 mm² Rp 2,153,250.00 0.01 0.009
c. P.Pen. lampu taman NYY 4 x 6 mm² Rp 742,500.00 0.00 0.003
5 PEKERJAAN PANEL
5.1. Panel LVMDP Rp 260,639,500.00 1.10 1.104
5.2. Panel capasitor bank Rp 84,574,820.00 0.36 0.358
5.3. Panel pompa Rp 19,492,000.00 0.08 0.083
5.4. Panel SDP.-1 Rp 15,241,600.00 0.06 0.065
5.5. Panel SDP.-2 Rp 17,825,500.00 0.08 0.075
5.6. Panel penerangan Lt - 1 Rp 14,801,600.00 0.06 0.063
5.8. Panel AC lt - 1 Rp 38,309,700.00 0.16 0.162
5.9. Panel AC lt-2 Rp 27,065,500.00 0.11 0.115
5.10. Panel penerangan taman Rp 5,373,500.00 0.02 0.023

6.1. Instalasi
a. Instalasi pen NYM 3 x 2,5 mm² + PVC cond. 20 mm² Rp 92,500,100.00 0.39 0.131 0.131 0.131
b. Instalasi stop kontak NYM 3 x 2,5 mm² + PVC cond. 20 mm² Rp 29,854,000.00 0.13 0.042 0.042 0.042
c. Instalasi exhaust fan NYM 3 x 2,5 mm² + PVC cond. 20 mm² Rp 990,550.00 0.00 0.001 0.001 0.001
d. Instalasi power pompa NYM 3 x 4 mm² + PVC cond. 20 mm² Rp 2,550,000.00 0.01 0.004 0.004 0.004
6.2. Armature
a. Pemasangan lampu down light 18 Watt Rp 19,212,600.00 0.08
b. Pemasangan lampu down light 11 Watt Rp 6,534,000.00 0.03
c. Pemasangan lampu RM300 2 x 36 W Rp 132,132,000.00 0.56
d. Pemasangan lampu RMO 2 x 36 W Rp 2,640,000.00 0.01
e. Pemasangan lampu exit 1 x 8W + batt Rp 4,369,200.00 0.02
f. Pemasangan TL BL 1 x 36W Rp 827,200.00 0.00
a. Pemasangan Lampu Taman SL 18 W + GL Rp 2,000,000.00 0.01
35.03
a. Pemasangan Lampu Sorot 30 watt Waterproff Rp 1,700,000.00 0.01
6.3. Fixture
a. Pasang stop kontak Rp 1,576,696.00 0.01
b. Sakelar 2 gang Rp 1,670,592.00 0.01
c. Sakelar 1 gang Rp 666,952.00 0.00
d. Pasang saklar hotel Rp 283,008.00 0.00
e. Pasang exhaus fan Rp 2,117,500.00 0.01
7.1. Instalasi
a. Instalasi pen NYM 3 x 2,5 mm² + PVC cond. 20 mm² Rp 96,367,700.00 0.41 0.136 0.136 0.136
b. Instalasi stopkontak NYM 3 x 2,5 mm² + PVC cond. 20 mm² Rp 33,748,000.00 0.14 0.048 0.048 0.048
c. Instalasi exhaustfan NYM 3 x 2,5 mm² + PVC cond. 20 mm² Rp 3,962,200.00 0.02 0.006 0.006 0.006
7.2. Armature
a. Pemasangan lampu down light 18 Watt Rp 13,589,400.00 0.06
b. Pemasangan lampu down light 11 Watt Rp 12,196,800.00 0.05
c. Pemasangan lampu RM300 2 x 36 W Rp 147,576,000.00 0.62
d. Pemasangan lampu RMO 2 x 36 W Rp 2,640,000.00 0.01
e. Pemasangan lampu exit 1 x 8 W + batt Rp 4,369,200.00 0.02
f. Pemasangan TL BL 1 x 36 W Rp 827,200.00 0.00
7.3. Fixture
a. Pasang stop kontak Rp 1,782,352.00 0.01
b. Sakelar 2 gang Rp 994,400.00 0.00
c. Sakelar 1 gang Rp 697,268.00 0.00
d. Pasang saklar hotel Rp 260,000.00 0.00
e. Pasang exhaus fan Rp 8,470,000.00 0.04
1.1. AC split 1 PK Rp 4,984,100.00 0.02
1.2. AC split 2 PK Rp 360,565,700.00 1.53
1.3. Instalasi AC split 1 PK NYM 3 x 4mm² +PVC cond. 20 mm² Rp 319,300.00 0.00
1.4. Instalasi AC Split 2PK NYM 4 x 4mm² + PVC cond. 20 mm² Rp 16,747,500.00 0.07
1.5. Pengadaan Pipa refrigerant Ø 3/8"-5/8" +Armaflexi uk. Spit 2PK. Rp - -
2.1. AC split 2 PK Rp 323,265,800.00 1.37
1.4 Instalasi AC Split 2PK NYM 4 x 4mm² + PVC cond. 20 mm² Rp 15,015,000.00 0.06
2.3. Pengadaan Pipa refrigerant Ø 3/8"-5/8" +Armaflexi uk. Spit 2PK. Rp - -
31.70
1.1. Elektrikal
a. Cable tray 30 x10 cm Rp 35,574,000.00 0.15 0.075 0.075
b. Cable tray 40 x10 cm Rp 4,199,250.00 0.02 0.009 0.009
c. Cable tray 60 x10 cm Rp 5,143,600.00 0.02 0.011 0.011
a. Cable Ladder 20 x10 cm Rp 20,790,000.00 0.09 0.044 0.044
d. Fitting - fitting Rp 4,000,000.00 0.02 0.008 0.008
e. Material bantu Rp 1,250,000.00 0.01 0.003 0.003
1.2. Elektronik - -

2.1. Elektrikal
2.2. Elektronik

1.1. Penangkal petir non radio actif max radius proteksi 100 Meter Rp 10,626,000.00 0.04
1.2. Down conduktor NYY 1 x 70mm Rp 3,432,000.00 0.01
29.15
1.3. Dudukan tiang penangkal petir Rp 2,000,000.00 0.01
1.4. Grounding penangkal petir Rod Ø 1" P.12 m Rp 6,250,000.00 0.03
1.5. Bak kontrol penangkal petir Rp 410,000.00 0.00
1.6. Ligting counter viking Rp 6,000,000.00 0.03
1.7. ijin DEPNAKER Rp 3,000,000.00 0.01
1.8. Material bantu Rp 50,000.00 0.00
1 PERALATAN UTAMA
1.1. Instalasi power fire alarm NYM 3 x 2,5 mm + PVC cond. 20 mm Rp 625,625.00 0.00 0.003
1.2. Pengkabelan & pemasangan kabel feeder dari MCFA: -
- Kabel STP 18 AWG 1 pair + NYY 2 x 1.5 mm² + PVC cond. 20 mm² Rp 1,400,000.00 0.01 0.006
1.3. Pengkabelan & pemasangan dari MCFA ke Anunciator: -
- Kabel STP 18 AWG 1 pair + NYY 2 (3 x 1.5 mm²) + PVC cond. 20 mm² Rp 2,100,000.00 0.01 0.009

2.1. Instalasi smoke detector FRC 2 x 1.5 mm² + PVC conduit 20 mm² Rp 14,250,000.00 0.06 0.020 0.020 0.020
2.2. Instalasi head detector FRC 2 x 1.5 mm² + PVC conduit 20 mm² Rp 22,800,000.00 0.10 0.032 0.032 0.032
2.3. Instalasi indicator lamp FRC 2 x 1.5 mm² + PVC conduit 20 mm² Rp 3,000,000.00 0.01 0.004 0.004 0.004
2.4. Instalasi alarm bell FRC 2 x 1.5 mm² + PVC conduit 20 mm² Rp 3,000,000.00 0.01 0.004 0.004 0.004
2.5. Instalasi manual push bottom FRC 2 x 1.5 mm² + PVC conduit 20 mm² Rp 3,000,000.00 0.01 0.004 0.004 0.004
2.6. Instalasi jack interkom ITC 2 x 2 x 0.6 mm² + PVC conduit 20 mm² Rp 4,000,000.00 0.02 0.006 0.006 0.006

3.1. Instalasi smoke detector FRC 2 x 1.5 mm² + PVC conduit 20 mm² Rp 15,200,000.00 0.06 0.021 0.021 0.021
27.18
3.2. Instalasi head detector FRC 2 x 1.5 mm² + PVC conduit 20 mm² Rp 18,050,000.00 0.08 0.025 0.025 0.025
3.3. Instalasi indicator lamp FRC 2 x 1.5 mm² + PVC conduit 20 mm² Rp 3,000,000.00 0.01 0.004 0.004 0.004
3.4. Instalasi alarm bell FRC 2 x 1.5 mm² + PVC conduit 20 mm² Rp 3,000,000.00 0.01 0.004 0.004 0.004
3.5. Instalasi manual push bottom FRC 2 x 1.5 mm² + PVC conduit 20 mm² Rp 3,000,000.00 0.01 0.004 0.004 0.004
3.6. Instalasi jack interkom ITC 2 x 2 x 0.6 mm² + PVC conduit 20 mm² Rp 4,000,000.00 0.02 0.006 0.006 0.006
F PEKERJAAN TELEPON
173
27.18
JUMLAH HARGA BOBOT
MDF telepon ke :
1.1. TB TELKOM OTC 10 x 2 x 0.6 mm² Rp 5,500,000.00 0.02 0.008 0.008 0.008
1.2. TB TELKOM OTC 10 x 2 x 0.6 mm² Rp 480,000.00 0.00 0.001 0.001 0.001

2.1. Instalasi telepone ITC 2 x 2 x 0.6 mm² + PVC conduit 20 mm² Rp 36,900,000.00 0.16 0.052 0.052 0.052

3.1. Instalasi telepone ITC 2 x 2 x 0.6 mm² + PVC conduit 20 mm² Rp 27,880,000.00 0.12 0.039 0.039 0.039
G PEKERJAAN DATA
1.1. Grounding BC 25 mm² Rp 550,000.00 0.00 0.001 0.001
1.2. Instalasi power komputer server NYM 3 x 2,5 mm² + PVC conduit 20 mm² Rp 750,000.00 0.00 25.50 0.002 0.002

2.1. Instalasi data UTP cat 5e + PVC conduit 20 mm² Rp 24,700,000.00 0.10 0.052 0.052
2.2. Instalasi wirelless access point UTP cat 5e + PVC conduit 20 mm² Rp 12,600,000.00 0.05 0.027 0.027

3.2. Instalasi wirelless access point UTP cat 5e + PVC conduit 20 mm² Rp 10,200,000.00 0.04 0.022 0.022
Patch panel ke :
4.1. Switch hub - 1 UTP cat 6e + PVC cond. 20 mm² Rp 136,000.00 0.00 0.000 0.000
H PEKERJAAN CCTV
1.1. Instalasi power DVR NYM 3 x 2,5 mm + PVC cond. 2 0mm Rp 1,200,000.00 0.01 0.003 0.003

2.1. Instalasi CCTV coaxial cable RG-6 belden + PVC cond. 20 mm Rp 10,650,000.00 0.05 0.023 0.023
2.2. Instalasi power CCTV NYM 3 x 2.5 mm² + PVC cond. 20 mm² Rp 9,150,000.00 0.04 0.019 0.019

3.1. Instalasi CCTV coaxial cable RG-6 belden + PVC cond. 20 mm Rp 8,520,000.00 0.04 23.85 0.018 0.018
3.2. Instalasi Power CCTV NYM 3 x 2.5 mm² + PVC con. 20 mm² Rp 7,320,000.00 0.03 0.015 0.015

1.1 Inst power sound system NYM 3 x 2,5 mm + PVC cond. 20 mm Rp 610,000.00 0.00 0.001 0.001
2.1. TB sound system lantai-1 NYMHY (4 x 2.5 mm² + PVC cond. 20 mm) Rp 400,000.00 0.00 0.001 0.001
2.2. TB sound system lantai-2 NYMHY (4 x 2.5 mm² + PVC cond. 20 mm) Rp 600,000.00 0.00 0.001 0.001

3.1. Instalasi ceiling S NYMHY 2 x 1.5 mm² + PVC cond. 20 mm² Rp 7,020,000.00 0.03 0.015 0.015

4.1 Instalasi ceiling S NYMHY 2 x 1.5 mm² + PVC cond. 20 mm² Rp 6,630,000.00 0.03 0.014 0.014
J PEKERJAAN HYDRANT
1.1 Fire Estinguiser (FE) 3.5 kg Rp 3,840,000.00 0.02
2 PEKERJAAN HYDRANT LANTAI 2 22.38
2.1 Fire Estinguiser (FE) 3.5 kg Rp 3,840,000.00 0.02
a. Ruang pompa
- Gate valve Ø 2" Rp 1,188,000.00 0.01 0.005
- Pelampung Ø 2" Rp 450,000.00 0.00 0.002
- Pipa PPR PN10 Ø 2" Rp 694,531.20 0.00 0.003
- Pompa transfer kapasitas 120 ltr/mnt, H 33 m Rp 18,200,000.00 0.08 0.077
- Panel kontrol + WLC lengkap dengan pengkabelan Rp 5,600,000.00 0.02 0.024
- Foot valve Ø 1" Rp 650,000.00 0.00 0.003
- Gate valve Ø 1" Rp 3,740,000.00 0.02 0.016
- Check valve Ø 1" Rp 710,000.00 0.00 0.003
- Strainer Ø 1" Rp 900,000.00 0.00 0.004
- Flexible joint Ø 1" Rp 1,000,000.00 0.00 0.004
- Header Ø 3" Rp 1,100,000.00 0.00 0.005
- Pipa PPR PN10 Ø 1" Rp 1,701,638.40 0.01 0.007

20.83
- Pipa PPR PN10 Ø 1"(ke roof tank) Rp 1,458,547.20 0.01 0.006
- Fitting-fitting Rp 1,750,000.00 0.01 0.007
- Material bantu Rp 500,000.00 0.00 0.002
b. Lantai Atap -
- Roof tank kapasitas 2 m³ Rp 18,000,000.00 0.08 0.076
- Gate valve Ø 2" Rp 2,376,000.00 0.01 0.010
- Gate valve Ø 1,5" Rp 1,760,000.00 0.01 0.007
- Gate valve Ø 1" Rp 2,992,000.00 0.01 0.013
- Pelampung Ø 1" Rp 500,000.00 0.00 0.002
- Header Ø 4" Rp 1,510,000.00 0.01 0.006
- Pipa PPR PN10 Ø 2" Rp 2,604,492.00 0.01 0.011
- Pipa PPR PN10 Ø1,5" Rp 302,715.60 0.00 0.001
- Fitting-fitting Rp 600,000.00 0.00 0.003
c. KM/WC (I) -
- Gate valve Ø 2" Rp 1,188,000.00 0.01 0.005
- Pipa PPR PN10 Ø 2" (tegak) Rp 694,531.20 0.00 0.003

19.29
- Pipa PPR PN10 Ø 2" Rp 1,041,796.80 0.00 0.004
- Pipa PPR PN10 Ø 1,5" Rp 529,752.30 0.00 0.002
- Pipa PPR PN10 Ø 1" Rp 1,093,910.40 0.00 0.005
- Pipa PPR PN10 Ø 0,75" Rp 3,234,066.00 0.01 0.014
d. KM/WC (II) -
- Gate valve Ø 2" Rp 1,188,000.00 0.01 0.005

18.48
- Pipa PPR PN10 Ø 2" Rp 520,898.40 0.00 0.002
- Pipa PPR PN10 Ø 1,5" Rp 454,073.40 0.00 0.002
- Pipa PPR PN10 Ø 1" Rp 425,409.60 0.00 0.002
- Pipa PPR PN10 Ø 0,75" Rp 2,757,466.80 0.01 0.012
e. Ruang Ketua, Wakil Ketua & Ruang Adm -
- Pipa PPR PN10 Ø 1" Rp 2,187,820.80 0.01 0.009
- Pipa PPR PN10 Ø 0,75" Rp 817,027.20 0.00 0.003

17.67
f. Pemipaan Area luar -
- Pipa PPR PN10 Ø 1,25" Rp 8,173,321.20 0.03 0.035
- Pipa PPR PN10 Ø 1" Rp 8,204,328.00 0.03 0.035
1.2. Lantai-2
a. KM/WC (I)
16.83
- Gate valve Ø 2" Rp 1,188,000.00 0.01 0.005
- Pipa PPR PN10 Ø 2" Rp 1,041,796.80 0.00 0.004
- Pipa PPR PN10 Ø 1,5" Rp 529,752.30 0.00 0.002
- Pipa PPR PN10 Ø 1" Rp 1,093,910.40 0.00 0.005
- Pipa PPR PN10 Ø 0,75" Rp 3,234,066.00 0.01 0.014
b. KM/WC (II) -
16.05
- Gate valve Ø 2" Rp 1,188,000.00 0.01 0.005
- Pipa PPR PN10 Ø 2" Rp 520,898.40 0.00 0.002
- Pipa PPR PN10 Ø 1,5" Rp 454,073.40 0.00 0.002
- Pipa PPR PN10 Ø 1" Rp 425,409.60 0.00 0.002
- Pipa PPR PN10 Ø 0,75" Rp 2,757,466.80 0.01 0.012
c. Ruang Ketua, Wakil Ketua & Ruang Adm 15.27 -
- Pipa PPR PN10 Ø 1" Rp 2,187,820.80 0.01 0.009
- Pipa PPR PN10 Ø 0,75" Rp 817,027.20 0.00 0.003

2.1. Lantai-1
- Pipa air panas PPR PN16 Ø 0,75" Rp 714,898.80 0.00 0.002 0.002
- Gate valve Ø 0,75" Rp 3,300,000.00 0.01 0.007 0.007
- Instalasi water heater NYM 3 x 2,5 mm + PVC cond. 20 mm Rp 900,000.00 0.00 0.002 0.002
- Fitting-fitting Rp 11,500,000.00 0.05 0.024 0.024
- Material bantu Rp 1,250,000.00 0.01 0.003 0.003
174
15.27

JUMLAH HARGA BOBOT

3.1. Lantai-1
a. Ruang Adm
- Pipa PVC AW Ø 4" Rp 1,509,393.60 0.01 0.006
b. Ruang Ketua & Wakil Ketua -
- Clean out (CO) Ø 4" Rp 230,000.00 0.00 0.001
- Pipa PVC AW Ø 4" Rp 4,528,180.80 0.02 0.019
c. KM/WC (I) -
- Clean out (CO) Ø 4" Rp 460,000.00 0.00 0.002
- Septic tank biofilter kapasitas 6 m³ Rp 20,500,000.00 0.09 0.087
- Pipa PVC AW Ø 4" Rp 8,301,664.80 0.04 0.035
- Pipa PVC AW Ø 2" Rp - - -
d. KM/WC (II) 12.48 -
- Clean out(CO) Ø 4" Rp 460,000.00 0.00 0.002
- Pipa PVC AW Ø 4" Rp 4,150,832.40 0.02 0.018
3.2. Lantai-2
a. KM/WC (I)
- Clean out (CO) Ø 4" Rp 460,000.00 0.00 0.002
- Clean out (CO) Ø 2" Rp 230,000.00 0.00 0.001
- Pipa PVC AW Ø 4" Rp 7,169,619.60 0.03 0.030
b. KM/WC (II) -
- Clean out(CO) Ø 4" Rp 460,000.00 0.00 0.002
- Pipa PVC AW Ø 4" Rp 2,767,221.60 0.01 0.012

4.1. Lantai-1
a. Ruang Adm
- Floor drain (FD) Ø 2" Rp 330,000.00 0.00 0.001
b. Ruang ketua & wakil ketua -
c. KM/WC (I) -
- Floor drain (FD) Ø 2" Rp 1,980,000.00 0.01 0.008
- Pipa PVC AW Ø 4" Rp 1,006,262.40 0.00 0.004
- Pipa PVC AW Ø 3" Rp 371,131.20 0.00 0.002
c.a - Pipa PVC AW Ø 3" Rp 3,232,612.50 0.01 0.014
- Fitting-fitting Rp 350,000.00 0.00 9.40 0.001
d. KM/WC (II) -
- Pipa PVC AW Ø 4" Rp 1,006,262.40 0.00 0.004
- Pipa PVC AW Ø 3" (tegak) Rp 371,131.20 0.00 0.002
d.a - Pipa PVC AW Ø 3" (tegak) Rp 1,304,387.50 0.01 0.006
4.2. Lantai-2 -
a. KM/WC (I) -
- Pipa PVC AW Ø 3" Rp 92,782.80 0.00 0.000
a.a - Pipa PVC AW Ø 3" Rp 1,587,950.00 0.01 0.007
- Pipa PVC AW Ø 2" Rp 72,652.80 0.00 0.000
b. KM/WC (II) -
Floor drain (FD) Ø 2" Rp 1,980,000.00 0.01 0.008
Pipa PVC AW Ø 4" Rp 1,006,262.40 0.00 0.004
Pipa PVC AW Ø 3" (tegak) Rp 92,782.80 0.00 0.000
b.a Pipa PVC AW Ø 3" (tegak) Rp 1,758,087.50 0.01 0.007
Pipa PVC AW Ø 2" Rp 72,652.80 0.00 0.000
Clean out(CO) Ø 2" Rp 115,000.00 0.00 0.000
Fitting-fitting Rp 350,000.00 0.00 0.001
Material bantu Rp 50,000.00 0.00 0.000
c. Denah (kanan) -
Pipa PVC AW Ø 3" Rp 371,131.20 0.00 0.002
c.a Pipa PVC AW Ø 3" Rp 1,304,387.50 0.01 0.006
Pipa PVC AW Ø 2" Rp 290,611.20 0.00 0.001
d. Denah (kiri) -
Pipa PVC AW Ø 3" Rp 371,131.20 0.00 6.17 0.002
Pipa PVC AW Ø 3" Rp 1,304,387.50 0.01 0.006
Pipa PVC AW Ø 2" Rp 290,611.20 0.00 0.001

5.1. Lantai-1
a. KM/WC (I)
a.a - Pipa PVC AW Ø 2" (tegak) Rp 1,962,575.00 0.01 0.008
b. KM/WC (II) -
b.a Pipa PVC AW Ø 2" (tegak) Rp 1,928,737.50 0.01 0.008
5.2. Lantai-2 -
a. KM/WC (I) -
- Pipa PVC AW Ø 2" (tegak) Rp 3,214,562.50 0.01 0.014
b. KM/WC (II) -
- Vent cup Ø 2" Rp 190,000.00 0.00 0.001

3.78
L PEKERJAAN AIR HUJAN - -
1.1 RoofDrain Rp 5,600,000.00 0.02 0.024
1.2 Pipa Tegak 4" Rp 5,383,503.84 0.02 0.023
1.3 Pipa PVC AW Ø 4" (horisontal) Rp 6,037,574.40 0.03 0.026
1.4 Fitting-fitting Rp 2,000,000.00 0.01 0.008
1.5 Material bantu Rp 250,000.00 0.00 0.001

8 PEKERJAAN GROUND TANK KAPASITAS 125 M3 -
2.88
8.1. Galian tanah Rp 3,736,988.92 0.02
8.2. Urug pasir Rp 263,461.44 0.00
8.3. Rabat/lantai kerja, t = 5 cm Rp 531,043.91 0.00
8.4. Beton plat ground tank, t = 20 cm 2.57
a. Cor beton site mix, K-250 Rp 2,562,711.68 0.01

b. Besi beton polos Ø 12 mm 131.45 Kg/M3 Rp 3,778,349.91 0.02
c. Bekisting batako 1.60 M /M
2 3
Rp 429,567.86 0.00 2.28

b. Besi beton polos Ø 12 mm 131.45 Kg/M3 Rp 7,588,993.41 0.03 2.00
c. Bekisting dinding 10.00 M2/M3 Rp 6,949,686.33 0.03
a. Cor beton site mix, K-250 Rp 206,518.89 0.00
1.66
175
1.17
2.88
2.57
2.28
21-Jul 28-Jul 4-Aug 11-Aug 18-Aug 25-Aug 1-Sep 8-Sep 15-Sep 2.00
22-Sep 29-Sep 6-Oct 13-Oct 20-Oct 27-Oct 3-Nov 10-Nov 17-Nov 24-Nov 1-Dec 8-Dec 15-Dec 22-Dec 29-Dec 5-Jan 12-Jan 19-Jan 26-Jan 2-Feb 9-Feb 16-Feb 23-Feb 2-Mar 9-Mar 16-Mar 23-Mar 30-Mar 6-Apr 13-Apr 20-Apr 27-Apr
JUMLAH HARGA BOBOT
b. Besi beton polos Ø 12 mm 99.43 Kg/M3 Rp 230,307.97 0.00 1.66
c. Besi beton polos Ø 10 mm 67.93 Kg/M3 Rp 157,347.84 0.00

d. Bekisting dinding 4.00 M2/M3 Rp 111,532.96 0.00
b. Besi beton polos Ø 10 mm 115.82 Kg/M 3
Rp 268,279.04 0.00 1.17
d. Bekisting plat 8.33 M2/M3 Rp 1,431,804.00 0.01
8.7. Keramik ground tank Rp 5,574,453.28 0.02
8.8. Tutup mainhole Rp 300,000.00 0.00
8.9. Waterprofing Rp 2,046,506.00 0.01
0.77

0.59
1 Saluran Beton
1.1 Cor beton site mix K-175 Rp 100,000,000.00 0.42 0.48
F PENGUJIAN MATERIAL 0.39
1 Uji Material
0.26
1.1 Beton,Besi Beton, Besi Profil, dan Plat Rp 20,000,000.00 0.08 0.021 0.021 0.021
Rp 23,613,636,934.32 100.00 0.12
KEMAJUAN PEKERJAAN MINGGUAN -0.06 0.24 0.24 0.27 0.65 1.03 0.98 1.43 1.26 1.26 1.11 1.39 1.26 1.17 1.17 1.39 1.44 1.30 1.55 1.23 2.21 1.59 1.59 2.07 2.07 2.07 2.07 2.20 2.13 1.26 1.31 1.44 1.21 1.48 2.02 2.02 1.88 1.93 2.07 1.90 2.63
RENCANA AWAL KEMAJUAN KOMULATIF - 0.06 0.30 0.54 0.81 1.45 2.48 3.46 4.89 6.15 7.41 8.52 9.91 11.17 12.35 13.52 14.90 16.34 17.65 19.19 20.43 22.64 24.23 25.82 27.89 29.96 32.03 34.11 36.31 38.44 39.70 41.02 42.45 43.67 45.15 47.17 49.19 51.07 53.01 55.08 56.98 59.61
KEMAJUAN PEKERJAAN MINGGUAN 0.12 0.13 0.13 0.09 0.11 0.19 0.40 0.49 0.34 0.29 0.29 0.31 0.90 2.39 3.23 3.08 2.79 0.78 0.78 0.84 0.81 0.81 1.55 1.55 1.48 1.65 1.68 1.97 2.55 3.33 3.53 5.09 4.31 1.90 2.18 1.35 1.92 2.41 2.00 1.56 1.11
RENCANA ULANG KEMAJUAN KOMULATIF - 0.12 0.26 0.39 0.48 0.59 0.77 1.17 1.66 2.00 2.28 2.57 2.88 3.78 6.17 9.40 12.48 15.27 16.05 16.83 17.67 18.48 19.29 20.83 22.38 23.85 25.50 27.18 29.15 31.70 35.03 38.56 43.64 47.95 49.85 52.03 53.38 55.29 57.70 59.70 61.26 62.37
RENCANA AWAL
RENCANA ULANG

1)RAHMAWAN , ST 1) …................................ Direksi Teknis Konsultan Pengawas
Nip. 1980701 201001 1 014 Dinas Pekerjaan Umum & Penataan Ruang PT KONINDO PANORAMA KONSULTAN
1)KEVIN ESTON FUNAY, A.Md 1) …................................
2)IZAK JUNAEDI, ST 2) …........ Nip 19810830 201101 1 010
Nip. 19820601 201503 1 003
2)MELYUNI LONI JAKOP, ST 2) …................................
3)FRETS O.I.LEOSE,A Mdt 3) …........ Nip 19910615 201903 2 002 PURNOMO JULIYANTO, ST
Nip. 19850617 201403 1 001 Direktur
176
AAN 510 HARI KALENDER,
99.99 100.00 BULAN
BULAN -11 BULAN -12 BULAN -13 BULAN -14 BULAN -15 BULAN -16 BULAN -17 BULAN -18
-19
42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73
4-May 11-May 18-May 25-May 1-Jun 8-Jun 15-Jun 22-Jun 29-Jun 6-Jul 13-Jul 20-Jul 27-Jul 3-Aug 10-Aug 17-Aug 24-Aug 31-Aug 7-Sep 14-Sep 21-Sep 28-Sep 5-Oct 12-Oct 19-Oct 26-Oct 2-Nov 9-Nov 16-Nov 23-Nov 30-Nov 7-Dec KET
s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d
99.61
10-May 17-May 24-May 31-May 7-Jun 14-Jun 21-Jun 28-Jun 5-Jul 12-Jul 19-Jul 26-Jul 2-Aug 9-Aug 16-Aug 23-Aug 30-Aug 6-Sep 13-Sep 20-Sep 27-Sep 4-Oct 11-Oct 18-Oct 25-Oct 1-Nov 8-Nov 15-Nov 22-Nov 29-Nov 6-Dec 12-Dec
99.24
0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002
0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003 0.003
0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001
98.34
96.37
94.80
93.24
91.67
90.11
177
88.67
90.11

99.99 100.00 BULAN
-19
42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73
99.61
99.24
88.67
98.34
87.45
96.37
84.87
94.80
93.24
82.64
81.63
91.67
80.60
0.420
0.052
0.013
0.006
0.000
0.023
0.004
0.041
0.003
90.11
0.042
0.008
0.221
79.16
0.300
88.67
78.08
0.062
77.10
87.45
178
76.21
78.08
AAN 510 HARI KALENDER, 77.10

99.99 100.00 BULAN
-19
42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73
99.61
0.126
99.24
76.21
98.34
0.022
74.91
0.076
73.60
96.37
0.107
72.30 0.188
94.80
0.034
70.85 70.86 70.86

70.84
70.65
0.088
93.24
0.156
69.13 0.574
91.67
0.084
0.308
90.11
67.13
0.126
0.104
0.139
0.296
88.67
65.31
0.071
87.45
0.072
179
65.31

99.99 100.00 BULAN
-19
42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73
99.61
0.032
99.24
0.029
63.48
0.058
98.34
62.37 0.012
61.26
0.587
96.37
0.268
0.409 0.409 0.409 0.409
0.163 0.163 0.163 0.163
59.70 0.065 0.065 0.065
0.011 0.011 0.011
0.006 0.006 0.006
0.006 0.006 0.006
0.012 0.012 0.012 94.80
0.019 0.019 0.019
0.001 0.001 0.001
0.013 0.013 0.013
0.005 0.005 0.005
0.002 0.002 0.002
0.175 0.175 0.175 0.175
0.018 0.018 0.018 0.018
93.24
7.70 0.390 0.390 0.390 0.390
0.024 0.024 0.024 0.024
0.005 0.005 0.005 0.005
0.018 0.018 0.018 0.018
0.003 0.003 0.003 0.003
0.030 0.030 0.030 0.030
0.019 0.019 0.019 0.019
0.135 0.135
91.67
0.092
0.145
90.11
0.034
0.090
88.67
0.139
0.104
0.333
87.45
180
99.99 100.00 BULAN
-19
42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73
99.61
0.071 99.24
0.059
98.34
0.069
0.053
0.133
96.37
0.252 0.252
0.068
0.097
94.80
0.161 0.161
0.134 0.134
93.24
0.505 0.505 0.505 0.505
0.219 0.219 0.219 0.219
0.054 0.054 0.054
0.009 0.009 0.009
0.005 0.005 0.005
0.005 0.005 0.005
0.008 0.008 0.008
0.019 0.019 0.019
0.016 0.016 0.016
0.005 0.005 0.005
0.101 0.101 0.101 0.101
0.028 0.028 0.028 0.028
0.026
91.67
1.077 1.077 1.077 1.077 1.077 1.077
0.279 0.279 0.279 0.279 0.279 0.279
0.130 0.130 0.130 0.130 0.130 0.130
90.11
0.046 0.046 0.046 0.046 0.046 0.046
0.025 0.025 0.025 0.025 0.025 0.025
0.931 0.931
0.099 0.099
0.000 88.67
0.094 0.094
0.179 0.179
0.754 0.754
0.094 0.094
0.152 0.152
0.450 0.450
0.060 0.060
0.008
0.020
87.45
0.016
0.040
0.013
0.066
0.019
181
99.99 100.00 BULAN
-19
42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73
99.61
0.007
99.24
98.34
96.37
0.041 0.041
0.014 0.014
0.280 0.280
0.006 0.006
0.009 0.009
0.002 0.002
0.004 0.004
0.004 0.004
- -
0.003 0.003
0.004 0.004
0.001 0.001
0.001 0.001
94.80 0.004 0.004
0.029 0.029
0.026 0.026
0.312 0.312
0.006 0.006
0.009 0.009
0.002 0.002
0.004 0.004
0.002 0.002
0.001 0.001
0.001 0.001
93.24
0.018 0.018
0.021
0.763 0.763
0.001 0.001
0.035 0.035
- -
0.342 0.342 0.342 0.342
0.016 0.016 0.016 0.016
- - - -
91.67
90.11
0.045
0.015
0.008
0.026
0.002
0.025
0.013
0.000
88.67
87.45
182
99.99 100.00 BULAN
-19
42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73
99.61
99.24
98.34
96.37
0.008 0.008
0.008 0.008
94.80
93.24
91.67
90.11
88.67
87.45
183
99.99 100.00 BULAN
-19
42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73
99.61
99.24
98.34
96.37
94.80
93.24
91.67
90.11
88.67
0.016
0.001
0.002
0.011
0.016
0.002
-
87.45
0.022
0.032
0.029
0.001
184
99.99 100.00 BULAN
-19
42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73
99.61
0.001
0.001
0.000 99.24
0.006
0.001
0.006
0.024
0.001
0.009
- 98.34
0.423
0.021
2.62 1.59 1.59 1.52 1.52 1.82 1.61 1.26 1.26 1.44 1.30 1.30 1.30 0.89 0.98 1.08 1.44 1.01 0.97 0.97 0.98 1.18 1.47 1.47 1.47 1.47 1.47 0.97 0.97 1.00 0.45 0.01
62.23 63.82 65.42 66.93 68.45 70.27 71.88 73.14 74.39 75.83 77.13 78.44 79.74 80.63 81.61 82.69 84.13 85.14 86.12 87.09 88.07 89.26 90.72 92.19 93.66 95.13 96.60 97.57 98.54 99.55 99.99 100.00
1.11 1.84 1.81 2.01 1.52 0.19 0.01 0.01 0.01 1.44 1.30 1.30 1.30 0.89 0.98 1.08 1.44 1.03 1.00 2.23 2.58 1.22 1.44 1.56 1.56 1.56 1.56 1.97 0.90 0.38 0.38 0.01
63.48 65.31 67.13 69.13 70.65 70.84 70.85 70.86 70.86 72.30 73.60 74.91 76.21 77.10 78.08 79.16 80.60 81.63 82.64 84.87 87.45 88.67 90.11 91.67 93.24 94.80 96.37 98.34 99.24 99.61 99.99 100.00
Dibuat Oleh,
onsultan Pengawas PT. TANJONG HARAPAN
DO PANORAMA KONSULTAN 96.37
NOMO JULIYANTO, ST JIMI ANTONIUS HURU

Kepala Cabang
94.80
93.24
91.67
90.11
88.67
87.45
185
PEMERINTAH DAERAH
KABUPATEN SABU RAIJUA
DINAS PEKERJAAN UMUM DAN PENATAAN RUANG
JL . TRANS SEBA - BOLOU KM.7
CONTRACT CHANGE ORDER

(CCO)
SURAT PERJANJIAN DAN PELAKSANAAN PEKERJAAN
( SPPP / KONTRAK )
PU.620/KONTRAK.DPRD/01/VII/2021 - Tanggal 21 Juli 2021
NAMA PEKERJAAN
LANJUTAN PEMBANGUNAN FISIK GEDUNG KANTOR DPRD
(MULTIYEARS TAHAP 1)
LOKASI
SABU - RAIJUA
KONSULTAN PENGAWAS PENYEDIA BARANG / JASA
PT TANJONG HARAPAN
DAFTAR HARGA SATUAN UPAH
01 Desember 2021
ANALISA (ITEM BARU)
01 Desember 2021
REKAPITULASI
01 Desember 2021
01 Desember 2021
GRAFIK RE-SCHEDULE REALISASI
01 Desember 2021
99.99 100.00
RENCANA ULANG JADWAL PELAKSANAAN (RE-SCHEDULE)

MUTUAL CHECK - MC 0% 99.47

### : PU.620/KONTRAK.DPRD/01/VII/2021 - Tanggal 21 Juli 2021
### : PU.620/PPK.SR/SPMK-DPRD/01/VII/2021 - Tanggal 21 Juli 2021
### : Rp 25,975,000,000
### : 510 (Lima Ratus Sepuluh) Hari Kalender
KONSULTAN PENGAWAS: PT.KONINDO PANORAMA KONSULTAN
JANGKA WAKTU PELAKSANAAN 510 HARI KALENDER,

R A B - MC 0% BULA
BULAN -1 BULAN -2 BULAN -3 BULAN -4 BULAN -5 BULAN -6 BULAN -7 BULAN -8 BULAN -9 BULAN -10 BULAN -11 BULAN -12 BULAN -13 BULAN -14 BULAN -15 BULAN -16 BULAN -17 BULAN -18
N -19
NO JENIS PEKERJAAN 98.30
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73
KET
21-Jul 28-Jul 4-Aug 11-Aug 18-Aug 25-Aug 1-Sep 8-Sep 15-Sep 22-Sep 29-Sep 6-Oct 13-Oct 20-Oct 27-Oct 3-Nov 10-Nov 17-Nov 24-Nov 1-Dec 8-Dec 15-Dec 22-Dec 29-Dec 5-Jan 12-Jan 19-Jan 26-Jan 2-Feb 9-Feb 16-Feb 23-Feb 2-Mar 9-Mar 16-Mar 23-Mar 30-Mar 6-Apr 13-Apr 20-Apr 27-Apr 4-May 11-May 18-May 25-May 1-Jun 8-Jun 15-Jun 22-Jun 29-Jun 6-Jul 13-Jul 20-Jul 27-Jul 3-Aug 10-Aug 17-Aug 24-Aug 31-Aug 7-Sep 14-Sep 21-Sep 28-Sep 5-Oct 12-Oct 19-Oct 26-Oct 2-Nov 9-Nov 16-Nov 23-Nov 30-Nov 7-Dec
JUMLAH HARGA BOBOT
s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d
27-Jul 3-Aug 10-Aug 17-Aug 24-Aug 31-Aug 7-Sep 14-Sep 21-Sep 28-Sep 5-Oct 12-Oct 19-Oct 26-Oct 2-Nov 9-Nov 16-Nov 23-Nov 30-Nov 7-Dec 14-Dec 21-Dec 28-Dec 4-Jan 11-Jan 18-Jan 25-Jan 1-Feb 8-Feb 15-Feb 22-Feb 1-Mar 8-Mar 15-Mar 22-Mar 29-Mar 5-Apr 12-Apr 19-Apr 26-Apr 3-May 10-May 17-May 24-May 31-May 7-Jun 14-Jun 21-Jun 28-Jun 5-Jul 12-Jul 19-Jul 26-Jul 2-Aug 9-Aug 16-Aug 23-Aug 30-Aug 6-Sep 13-Sep 20-Sep 27-Sep 4-Oct 11-Oct 18-Oct 25-Oct 1-Nov 8-Nov 15-Nov 22-Nov 29-Nov 6-Dec 12-Dec
1 Pembersihan lokasi dan pembongkaran Rp 10,000,000.00 0.05 0.05
2 Pemasangan pagar seng pengaman Rp 6,179,139.03 0.03 0.02 0.02
3 Papan nama proyek Rp 1,500,000.00 0.01 0.01
4 Penyediaan listrik kerja Rp 42,500,000.00 0.21 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
5 Penyediaan air kerja Rp 51,000,000.00 0.25 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
7 Pembuatan gudang Rp 37,500,000.00 0.18 0.09 0.09
8 Pembuatan los Kerja Rp 18,000,000.00 0.09 0.09
9 Pembuatan direksi keet dan sarana penunjang Rp 56,000,000.00 0.28 0.09 0.09 0.09
10 Peralatan K3 Rp 25,500,000.00 0.13 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rp 248,179,139.03
II PEKERJAAN STRUKTUR 97.17
1 Galian alinemen pondasi foot plat Rp 500,000.00 0.00 0.00
2 Urugan pasir bawah pondasi footplat Rp 257,664.00 0.00 0.00
3 Cor lantai kerja bawah pondasi footplat, K-100 Rp 758,820.09 0.00 0.00
4.2. Besi beton ulir Ø 13 mm Rp 4,554,777.66 0.02 0.02
4.3. Bekisting pasangan batako Rp 1,413,243.87 0.01 0.01
5.3. Bekisting pasangan batako Rp 978,889.92 0.00 0.00
6.3. Bekisting pasangan batako Rp 924,436.33 0.00 0.00
96.04
Rp 25,589,239.37
1.2. Besi beton polos Ø 12 mm Rp 18,564,010.39 0.09 0.02 0.02 0.02 0.02
1.4. Bekisting kolom Rp 13,223,210.00 0.07 0.02 0.02 0.02 0.02
2.4. Bekisting balok Rp 8,473,250.13 0.04 0.01 0.01 0.01 0.01
94.53
5.2. Besi beton polos Ø 10 mm Rp 865,432.83 0.00 0.00 0.00 0.00 0.00
6.1. Cor beton site mix, K-175 Rp 329,709.17 0.00 0.00 0.00 0.00 0.00
6.3. Bekisting plat Rp 238,420.17 0.00 0.00 0.00 0.00 0.00
7 Beton kolom (30 x 30 cm), K-250 - - - -
7.3. Besi beton polos Ø 10 mm Rp 2,857,801.75 0.01 0.01
7.4. Bekisting kolom Rp 4,426,723.84 0.02 0.02
- Besi beton ulir Ø 13 mm Rp 4,506,790.83 0.02 0.01 0.01
- Besi beton polos Ø 10 mm Rp 1,544,110.25 0.01 0.00 0.00
- Bekisting balok Rp 3,461,768.64 0.02 0.01 0.01
93.01
- Bekisting tangga Rp 36,013,427.81 0.18 0.09 0.09
9.1. Cor beton site mix K-250 Rp - 0.00 -
9.2. Besi beton polos Ø 16 mm Rp - 0.00 - -
9.5. Bekisting plat Rp - 0.00 - -
10.2. Besi beton polos Ø 10 mm Rp 32,325,632.44 0.16 0.08 0.08
10.3. Bekisting plat Rp 26,357,489.88 0.13 0.06 0.06
Rp 448,033,209.50
1 Beton kolom (60 x 60) cm, K-250 -
1.4. Bekisting kolom Rp 12,043,292.80 0.06 0.06
2.2. Pekerjaan pemasangan floor deck tebal 0.75 mm Rp 663,200,661.20 3.27 0.82 0.82 0.82 0.82 91.50
2.3. Pekerjaan pemasangan wiremesh M10 Rp 269,047,114.60 1.33 0.33 0.33 0.33 0.33
2.4. Pemasangan shear conektor besi Ǿ 12 mm Rp 40,798,518.75 0.20 0.05 0.05 0.05 0.05
4.2. Pekerjaan pemasangan floor deck tebal 0.75 mm Rp 78,429,887.27 0.39 0.19 0.19
4.3. Pekerjaan pemasangan wiremesh M10 Rp 32,563,725.20 0.16 0.08 0.08
4.4. Pemasangan shear conektor besi Ǿ 12 mm Rp 1,426,316.22 0.01 0.00 0.00
91.50

R A B - MC 0% BULA
N -19
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73
KET
JUMLAH HARGA BOBOT

89.99
7.3. Besi beton polos Ø 8 mm Rp 3,118,140.38 0.02 0.01 0.01 97.17
7.4. Bekisting kolom Rp 11,799,172.00 0.06 0.03 0.03
9.4. Bekisting balok Rp 8,473,250.13 0.04 0.02 0.02
96.04
88.48
11.4. Bekisting kolom Rp 96,834,584.00 0.48 0.16 0.16 0.16
Rp 2,294,437,577.87
D PEKERJAAN ATAP
1 Pasang rangka atap baja ringan Rp 1,119,377,490.00 5.52 1.84 1.84 1.84
2 Pasang atap onduvilla termasuk bubungan dan jurai Rp 1,271,639,600.00 6.27 1.57 1.57 1.57 1.57
3 Pasang multipleks tebal 15 mm pelapis atap Rp 655,707,096.00 3.23 0.81 0.81 0.81 0.81
4 Pasang list plank wood plank lebar 30 cm Rp 24,632,190.00 0.12 0.03 0.03 0.03 0.03
Rp 3,071,356,376.00
1 Pembuatan pondasi dudukan kolom WF tambahan 87.47
1.1. Cor lantai kerja bawah pondasi footplat, K-100 Rp - 0.00 -
1.2. Cor beton site mix, K-250 Rp - 0.00 -
1.3. Besi beton ulir Ø 13 mm Rp - 0.00 -
94.53
1.4. Bekisting pasangan batako Rp - 0.00 -
2 Pemasangan kolom WF 300 x 150 x 6.5 x 9 Rp - 0.00 - -
3 Pemasangan angkur M 19 - 40 Rp - 0.00 -
4 Penambahan baut Ø 19 mm pada balok ekssisting (by aplikRp 18,000,000.00 0.09 0.09
5.1. Cor beton site mix, K-175 Rp - 0.00 -
5.2. Besi beton polos Ø 6 mm Rp - 0.00 -
5.3. Besi beton polos Ø 8 mm Rp - 0.00 -
5.4. Bekisting kolom Rp - 0.00 -
6 Pemasangan balok WF 200 x 100 x 5.5 x 8 Rp 93,500,931.33 0.46 0.23 0.23
7 Pemasangan balok WF 300 x 150 x6.5 x 9 Rp 78,477,758.33 0.39 0.19 0.19
8 Pemasangan balok WF 400 x 200 x 8 x 13 Rp 95,521,233.50 0.47 0.24 0.24
9 Cat zincromate baja Rp 168,638,371.69 0.83 0.17 0.17 0.17 0.17 0.17 86.37
Rp 454,138,294.86
1.1. Pasangan batu batako tebal ½ batu campuran 1P Rp 353,406,598.49 1.74 0.44 0.44 0.44 0.44
1.2. Plesteran dinding campuran 1 Pc : 4 PP, tebal 1. Rp 266,309,902.62 1.31 0.33 0.33 0.33 0.33
1.3. Acian bidang plesteran Rp 149,598,314.17 0.74 0.18 0.18 0.18 0.18
1.4. Plesteran + acian beton expose Rp 124,767,323.79 0.61 0.15 0.15 0.15 0.15
93.01
1.5. Benangan kusen Rp 127,337,860.00 0.63 0.16 0.16 0.16 0.16
a. Galian biasa Rp 323,532.00 0.00 0.00
b. Pasangan batu karang 1 Pc : 5 Psr Rp 11,975,650.50 0.06 0.06
c. Urugan sirtu Rp 4,273,176.60 0.02 0.02
d. Urugan pasir Rp 1,452,580.80 0.01 0.01
e. Cor lantai rabat (K 100) Rp 8,225,974.23 0.04 0.04
85.24
f. Plesteran pondasi Rp 1,911,971.95 0.01 0.01
g. Acian pondasi Rp 1,074,041.10 0.01 0.01
a. Galian biasa Rp 1,189,419.00 0.01 0.01
b. Pasangan batu karang 1 Pc : 5 Psr Rp 13,655,954.95 0.07 0.07
c. Pengaadaan tandon dari fiber kapasit Rp 18,500,000.00 0.09 0.09
- Besi beton polos Ø 10 mm Rp 1,644,797.28 0.01 0.01
- Bekisting plat Rp 2,505,657.00 0.01 0.01
e. Mean Holle Rp - 0.00 -
Rp 1,090,124,071.16
a. Cor site mix lantai rabat (K-100), tebal 5 cm Rp 13,822,760.50 0.07 0.07
b. Cor site mix lantai rabat (K-100), tebal 10 cm Rp 8,915,810.68 0.04 0.04 91.50
2.2. Pasang lantai keramik ukuran 60 x 60 cm polish Rp 792,838,348.02 3.91 0.49 0.49 0.49 0.49 0.49 0.49 0.49 0.49 84.11
Pasang lantai keramik ukuran 60 x 60 cm
2.3. Rp 99,100,335.49 0.49 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.06
unpolish
2.4. Rp 24,380,582.69 0.12 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02
unpolish (tekstur kasar)
2.5. Pasang lantai keramik ukuran 20 x 20 cm unpolis Rp 11,374,384.21 0.06 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01
2.6. Pasang keramik meja pantri ukuran 20 x 20 cm poRp 803,497.20 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2.7. Pasang plin keramik ukuran 10 x 60 cm polish Rp 43,839,641.01 0.22 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03
2.8. Pasang plin keramik ukuran 10 x 60 cm unpolish Rp 6,801,015.30 0.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2.9. Pasang dinding keramik ukuran 20 x 40 cm polish Rp 77,205,032.83 0.38 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05
2.10. Pasang dinding batu alam Rp 6,367,760.69 0.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2.11. Pasang lantai homogenius tile ukuran 60 x 60 cm Rp 78,900,236.80 0.39 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05
unpolish step
2.12. Pasang tangga lantai keramik
noizing 1 ke lantai
102x 60 cm pada Rp 15,727,599.36 0.08 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01
tangga lantai 1 ke lantai 2 Rp 1,180,077,004.76
3.1. Pasang kusen type PJ1 Rp 52,190,136.24 0.26 0.26
Termasuk pengadaan bahan dan pemasangan,
lengkap sesuai gambar, dengan spesifikasi sbb :
- Pasang profil kusen aluminium, brown
- Pasangan kaca tempret tebal 12 mm 82.93
- Patch fitting UL DORMA (PT 10 UL +
- Pull handle PH DL802 38 x 600 x 400 89.99
3.2. Pasang kusen type P1 Rp 70,747,399.73 0.35 0.35
- Pasang frame aluminium rangka pintu
- Full handle ex. Fino HRE.85.02F US3
- Double cylinder Fino DC FB 1001-60
- Engsel pintu Fino SEL FB 050, 4 x 3"
- Cat daun pintu
81.25
88.48
R A B - MC 0% BULA
N -19
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73
KET
JUMLAH HARGA BOBOT

81.25
- Cat daun pintu
- Full handle ex. Fino HRE.85.02F US3 97.17
- Double Cylinder Fino DC FB 1001-60
- Engsel boven casement 12" ex solid
Rambuncis / kunci jendela solid RMB
- Pasang daun pintu panil kayu jati 80.00
- Cat daun pintu
- Full handle ex Fino HRE.85.02F US3
96.04
3.6. Pasang Kusen Type P3 Rp 17,947,227.90 0.09 0.09
- Full Handle ex. Fino HRE.85.02F US3
78.86
Cat daun pintu
Full handle ex. Fino HRE.85.02F US3
Double cylinder Fino DC FB 1001-60
Engsel pintu Fino SEL FB 050, 4 x 3"
94.53
- Pasang daun pintu alumunium spanrea
77.82
3.9. Pasang kusen type PS Rp 7,989,171.94 0.04 0.04
- Pasang daun pintu dobel tripleks 3 m
- Cat daun pintu
3.10. Pasang kusen type J1 Rp 20,750,449.74 0.10 0.10
- Pasang frame aluminium rangka jende
- Engsel boven casement 12" ex. Solid
- Rambuncis / kunci jendela Solid RMB
93.01
76.30
3.12. Pasang Kusen Type J3 Rp 135,524,325.03 0.67 0.67
Termasuk pengadaan bahan dan pemasangan, 91.50
74.79
- Pasang kaca polos tebal 5 mm 89.99
3.20. Pasang kusen type J10 Rp 16,685,296.26 0.08 73.27 0.08
88.48
R A B - MC 0% BULA
N -19
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73
KET
JUMLAH HARGA BOBOT

3.23. Pasang kusen type BV1 Rp 13,797,586.33 0.07 0.07
- Engsel boven casement 12" ex. Solid 71.58 71.59 71.60
71.57
- Rambuncis / kunci jendela solid RMB
3.25. Pasang kusen type BV2 Rp 2,897,277.38 0.01 0.01 97.17
- Pasang profil kusen aluminium, brown 71.32
- Rambuncis / kunci jendela solid RMB
3.26. Pasang railling pembatas Rp - 0.00 -
- Tiang railling pipa besi ∅ 1.5'', tebal
- Hand railling pipa besi ∅ 1.5'', tebal
- Finising cat duco
3.27. Pasang railling tangga lantai 1 ke lantai 2 Rp 138,600,000.00 0.68 0.68
- Tiang railling besi hollow 4 x 4 cm, t
- Hand railling besi hollow 4 x 4 cm, te
96.04
- Finising cat duco
3.28. Pasang sunscreen Rp 63,400,000.00 0.31 0.31
- Finising cat duco
Rp 977,777,069.54
4 PEKERJAAN PLAFOND
4.1. Pasang rangka plafond hollow galvalum 40 x 40 Rp 270,450,087.49 1.33 0.67 0.67
4.2. mm dan penutup

Pasang 20 x 40 mm
plafond PVC Rp 385,981,087.25 1.90 0.48 0.48 0.48 0.48
4.3. Pasang list plafond PVC Rp 153,873,614.40 0.76 0.19 0.19 0.19 0.19
Rp 810,304,789.14
69.56
5.1. Pasang kloset duduk jongkok type CW421J/SW42 Rp 46,228,432.80 0.23 0.08 0.08 0.08
5.2. Pasang jett spray type TX403SB ex. Toto Rp 7,886,340.00 0.04 0.01 0.01 0.01
5.3. Pasang floor drain type TX1CV2 ex. Toto Rp 4,517,304.00 0.02 0.01 0.01 0.01
5.4. Pasang tempat tisu type TX703AES ex. Toto Rp 4,586,340.00 0.02 0.01 0.01 0.01
5.5. Pasang wastafel ex. Toto type L521V1A Rp 8,191,755.00 0.04 0.01 0.01 0.01
5.6. Pasang urinoir ex. Toto type U57 Rp 13,518,780.00 0.07 0.02 0.02 0.02
5.7. Pasasng kitchen zink stainless Rp 569,195.00 0.00 0.00 0.00 0.00
5.8. Cor meja wastafel + pelapis meja granite tile (ter Rp 9,360,000.00 0.05 0.02 0.02 0.02
5.9. Pasang kaca cermin toilet ukuran 90 x 320 cm Rp 3,476,000.00 0.02 0.01 0.01 0.01
94.53
Rp 100,050,146.80
6 PEKERJAAN CAT
6.1. Cat dinding tembok interior Rp 165,159,679.36 0.81 0.20 0.20 0.20 0.20
6.2. Cat dinding tembok eksterior watershell Rp 17,197,860.68 0.08 0.02 0.02 0.02 0.02
6.3. Cat Plafon Rp -
Rp 182,357,540.04
Rp 4,340,690,621.45
1 PEKERJAAN DINDING
1.1. Pasangan batu batako tebal ½ batu campuran 1 P Rp 247,634,200.36 1.22 0.41 0.41 0.41
1.4. Plesteran dinding campuran 1 Pc : 4 PP, tebal 1. Rp 198,372,648.08 0.98 0.33 0.33 0.33
1.5. Acian bidang plesteran Rp 111,434,886.34 0.55 0.18 0.18 0.18
1.6. Plesteran + acian beton ekspose Rp 98,221,084.68 0.48 0.16 0.16 0.16
1.7. Benangan kusen Rp 101,839,400.00 0.50 0.17 0.17 0.17
Rp 757,502,219.46 67.79
2.1. Pasang lantai keramik ukuran 60 x 60 cm polish Rp 736,481,387.84 3.63 0.45 0.45 0.45 0.45 0.45 0.45 0.45 0.45
2.2. Rp 45,712,312.80 0.23 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03
unpolish
2.3. Pasang lantai keramik ukuran 20 x 20 cm unpolis Rp 9,559,557.70 0.05 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01
2.4. Pasang plin keramik ukuran 10 x 60 cm polish Rp 33,667,629.93 0.17 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02
2.5. Pasang plin keramik ukuran 10 x 60 cm unpolish Rp 5,506,382.77 0.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
2.6. Pasang dinding keramik ukuran 20 x 40 cm polish Rp 57,155,434.16 0.28 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04
93.01
2.7. Pekerjaan waterproofing jenis coating Rp 35,143,948.05 0.17 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02
Rp 923,226,653.26
3.1. Pasang kusen type P1 Rp 63,672,659.76 0.31 0.16 0.16
- Engsel pintu Fino SEL FB 050, 4 x 3",
lengkap sesuai gambar, dengan spesifikasi sbb : 66.27
Cat daun pintu
Full handle ex. Fino HRE.85.02F US3
Double cylinder Fino DC FB 1001-60
Engsel pintu Fino SEL FB 050, 4 x 3", 91.50
- Pasang daun pintu alumunium spanrea
3.4. Pasang kusen type PS Rp 7,989,171.94 0.04 0.04
- Pasang daun pintu dobel tripleks 3 m
- Cat daun pintu
64.74
63.45
88.48
R A B - MC 0% BULA
BULAN -1 BULAN -2 BULAN -3 BULAN -4 BULAN -5 BULAN -6 BULAN -7 BULAN -8 BULAN -9 BULAN -10 BULAN -11 63.45
BULAN -12 BULAN -13 BULAN -14 BULAN -15 BULAN -16 BULAN -17 BULAN -18
N -19
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73
KET
JUMLAH HARGA BOBOT

3.10. Pasang kusen type J11A Rp 13,968,716.73 0.07 0.07
- Pasang profil kusen aluminium, brown 97.17
3.13. Pasang kusen type J3A Rp 118,787,461.36 0.59 0.29 0.29
Termasuk pengadaan bahan dan pemasangan, 96.04
3.16. Pasang kusen type BV1 Rp 22,995,977.22 0.11 60.15 0.11
3.17. Pasang railling pembatas Rp 76,080,000.00 0.37 0.19 0.19
lengkap sesuai gambar, dengan spesifikasi sbb : 94.53
- Tiang railling pipa besi ∅ 1.5'', tebal
- Hand railing pipa besi ∅ 1.5'', tebal 2
- Finising cat duco
3.18. Pasang sunscreen Rp 63,400,000.00 0.31 0.16 0.16
- Finising cat duco
Rp 672,956,517.49
4 PEKERJAAN PLAFOND
4.1. Pasang rangka plafond hollow galvalum 40 x 40 Rp 334,114,317.35 1.65 0.55 0.55 0.55
4.2. mm dan penutup

Pasang 20 x 40 mm
plafond PVC Rp 476,841,433.75 2.35 0.59 0.59 0.59 0.59
4.3. Pasang list plafond PVC Rp 207,123,781.59 1.02 0.26 0.26 0.26 0.26
Rp 1,018,079,532.69
5.1. Pasang kloset duduk type CW421J/SW420JP ex. Rp 38,523,694.00 0.19 0.06 0.06 0.06
5.2. Pasang jett spray type TX403SB ex.Toto Rp 6,571,950.00 0.03 0.01 0.01 0.01
5.3. Pasang floor drain type TX1CV2 ex. Toto Rp 3,764,420.00 0.02 0.01 0.01 0.01
5.4. Pasang tempat tisu type TX703AES ex. Toto Rp 3,821,950.00 0.02 0.01 0.01 0.01
5.5. Pasang wastafel ex Toto type L521V1A Rp 5,461,170.00 0.03 0.01 0.01 0.01
5.6. Pasang urinoir ex. Toto Type U57 Rp 13,518,780.00 0.07 0.02 0.02 0.02
5.7. Cor meja wastafel + pelapis meja granite alam (te Rp 11,550,000.00 0.06 0.02 0.02 0.02
93.01
Rp 86,756,864.00
6 PEKERJAAN CAT
6.1 Cat dinding tembok interior Rp 95,518,303.21 0.47 57.92 0.12 0.12 0.12 0.12
6.2 Cat dinding tembok eksterior watershell Rp 26,674,808.16 0.13 0.03 0.03 0.03 0.03
6.3 Cat Plafon Rp - 0.00
6.4 Cat lisplank Rp 6,213,917.16 0.03 0.03
Rp 128,407,028.53
Rp 3,586,928,815.43
C PEKERJAAN FAÇADE
1.1. Rp 1,526,466,394.20 7.52 1.50 1.50 1.50 1.50 1.50
- Aluminium composite panel coating PV
- Rangka hollow galvalume 40 x 40, teb
1.2. Rp 394,587,454.25 1.94 0.65 0.65 0.65
- Aluminium composite panel coating PV
- Rangka hollow galvalume 40 x 40, teb
Rp 1,921,053,848.45
2 PEKERJAAN SIGNAGE
2.1. Pengadaaan dan Pemasang Huruf Tulisan Rp 36,000,000.00 0.18 91.50
0.09 0.09
"DEWAN Huruf terbuat dari bahan
PERWAKILAN RAKYAT KABUPATEN stainless
-
SABU RAIJUA"steel denga ketinggian sesuai gambar
Rp 36,000,000.00
Rp 1,957,053,848.45
Rp 9,884,673,285.32
IV PEKERJAAN MEKANIKAL ELEKTRIKAL DAN PLUMBING 56.18
1.1. Biaya penyambungan (BP) Rp 439,875,000.00 2.17 1.08 1.08
1.2. Biaya pengurusan Rp 46,575,000.00 0.23 0.11 0.11
1.3. Materai Rp 20,000.00 0.00 0.00
1.3. Gardu PLN 20 kV
1.4. In coming cubicle PLN 20 kV Rp 44,355,000.00 0.22 0.11 0.11
1.5. Metering PLN 20 kV Rp 84,435,000.00 0.42 0.21 0.21
1.6. Out going cubicle PLN 20 kV Rp 356,250,000.00 1.76 0.88 0.88
Rp 971,510,000.00
2.1. In coming cubicle 20 kV Rp 44,355,000.00 0.22 0.11 0.11
2.2. Out going cubicle 20 kV Rp 71,875,000.00 0.35 0.18 0.18
Trafo 630 kVA (DGPT 2/DVCR relay elastimold
2.3. Rp 212,500,000.00 1.05 0.52 0.52
bushing termination)
2.3. Rey chem 20 kV Rp 28,125,000.00 0.14 0.07 0.07
Rp 356,855,000.00
3 PEKERJAAAN GROUNDING 89.99
3.1. Pentanahan travo + netral Rp 1,875,000.00 0.01 0.01
3.2. Pentanahan cubicle Rp 4,687,500.00 0.02 0.02
3.3. Pentanahan ruang travo Rp 3,750,000.00 0.02 0.02
3.4. Bar cupper 30 x 5 mm (ruang travo) Rp 9,375,000.00 0.05 0.05
3.5. Biaya pasang travo Rp 3,125,000.00 0.02 0.02
3.6. Biaya pasang cubicle Rp 15,625,000.00 0.08 0.08
3.7. Testing & commissioning Rp 4,375,000.00 0.02 54.51
0.02
3.8. Material bantu Rp 1,562,500.00 0.01 0.01
Rp 44,375,000.00
5.1. P.LVMDP ke :
a. Travo 630 kVA NYY 8 x 1 x 240 mm² Rp 6,204,000.00 0.03 0.03
b. P. Capasitor bank NYY 4 x 1 x 300 mm Rp 3,781,250.00 0.02 0.02
c. P. Control genset + AMF NYY 8 x 1 x Rp 6,204,000.00 0.03 0.03
d. P. Pompa NYY 4 x 95 mm² Rp 15,743,750.00 0.08 0.08
e. P. Pen. & R Genset NYY 4 x 4 mm² Rp 994,400.00 0.00 0.00
f. P. SDP lt- 1 NYY 4 x 300 mm² Rp 66,132,000.00 0.33 0.16 0.16
88.48
54.51

R A B - MC 0% BULA
N -19
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73
KET
JUMLAH HARGA BOBOT
g. P. SDP lt- 2 NYY 4 x 185 mm² Rp 67,969,000.00 0.33 0.17 0.17

5.2. Kabel XLPE 3 x 1 x 70 mm² (travo ke cubicle pel Rp 7,755,000.00 0.04 0.04
5.3. Kabel XLPE 3 x 50 mm² (cubicle ke travo) Rp 7,821,000.00 0.04 0.04
a. Pompa elektrik hydrant NYY 4 x 70 m Rp - 0.00 -
b. Pompa jockey NYY 4 x 6 mm² Rp - 0.00 -
5.5. P.SDP-1 ke :
a. P. AC lt-1 NYY 4 x 185 mm² Rp 3,674,000.00 0.02 0.02
b. P. Pen. Lt-1 NYY 4 x 50 mm² Rp 5,865,750.00 0.03 0.03
c. P. Pen. lampu taman NYY 4 x 6 mm² Rp 742,500.00 0.00 0.00
5.6. P.SDP-2 ke :
a. P.AC lt-2 NYY 4 x 120 mm² Rp 5,346,000.00 0.03 0.03 97.17
b. P.Pen. Lt-2 NYY 4 x 35 mm² Rp 2,153,250.00 0.01 0.01
c. P.Pen. lampu taman NYY 4 x 6 mm² Rp 742,500.00 0.00 0.00 52.88
Rp 201,128,400.00
5 PEKERJAAN PANEL
6.1. Panel LVMDP Rp 260,639,500.00 1.28 1.28
6.2. Panel capasitor bank Rp 84,574,820.00 0.42 0.42
6.3. Panel pompa Rp 19,492,000.00 0.10 0.10
6.4. Panel SDP.-1 Rp 15,241,600.00 0.08 0.08
6.5. Panel SDP.-2 Rp 17,825,500.00 0.09 0.09
6.8. Panel AC lt - 1 Rp 38,309,700.00 0.19 0.19
6.9. Panel AC lt-2 Rp 27,065,500.00 0.13 0.13
6.10. Panel penerangan taman Rp 5,373,500.00 0.03 0.03
6.11. Panel penerangan ruang genset Rp - 0.00 -
Rp 496,866,920.00
96.04
7.1. Instalasi
a. Instalasi pen NYM 3 x 2,5 mm² + PVC Rp 89,921,700.00 0.44 0.15 0.15 0.15
b. Instalasi stop kontak NYM 3 x 2,5 mm Rp 29,854,000.00 0.15 0.05 0.05 0.05
c. Instalasi exhaust fan NYM 3 x 2,5 m Rp 990,550.00 0.00 0.00 0.00 0.00
d. Instalasi power pompa NYM 3 x 4 mm Rp 2,550,000.00 0.01 0.00 0.00 0.00
7.2. Armature
a. Pemasangan lampu down light 18 WattRp 19,212,600.00 0.09 0.05 0.05
b. Pemasangan lampu down light 11 Watt Rp 6,534,000.00 0.03 0.02 0.02
c. Pemasangan lampu RM300 2 x 36 W Rp 132,132,000.00 0.65 51.21
0.33 0.33
d. Pemasangan lampu RMO 2 x 36 W Rp 2,640,000.00 0.01 0.01 0.01
e. Pemasangan lampu exit 1 x 8W + batt Rp 4,369,200.00 0.02 0.01 0.01
f. Pemasangan TL BL 1 x 36W Rp 827,200.00 0.00 0.00 0.00
7.3. Fixture
a. Pasang stop kontak Rp 1,576,696.00 0.01 0.00 0.00
b. Sakelar 2 gang Rp 1,591,040.00 0.01 0.00 0.00
c. Sakelar 1 gang Rp 636,636.00 0.00 0.00 0.00
d. Pasang saklar hotel Rp 283,008.00 0.00 0.00 0.00
e. Pasang exhaus fan Rp 2,117,500.00 0.01 0.01 0.01
Rp 295,236,130.00
7 INSTALASI LISTRIK LANTAI DUA 50.48
8.1. Instalasi
94.53
a. Instalasi pen NYM 3 x 2,5 mm² + PVC Rp 96,367,700.00 0.47 0.16 0.16 0.16
b. Instalasi stopkontak NYM 3 x 2,5 mm Rp 33,748,000.00 0.17 0.06 0.06 0.06
c. Instalasi exhaustfan NYM 3 x 2,5 mm Rp 3,962,200.00 0.02 0.01 0.01 0.01
8.2. Armature
a. Pemasangan lampu down light 18 WattRp 13,589,400.00 0.07 0.03 0.03
b. Pemasangan lampu down light 11 WattRp 12,196,800.00 0.06 0.03 0.03
c. Pemasangan lampu RM300 2 x 36 W Rp 147,576,000.00 0.73 0.36 0.36
d. Pemasangan lampu RMO 2 x 36 W Rp 2,640,000.00 0.01 0.01 0.01
e. Pemasangan lampu exit 1 x 8 W + bat Rp 4,369,200.00 0.02 0.01 0.01
f. Pemasangan TL BL 1 x 36 W Rp 827,200.00 0.00 0.00 0.00
8.3. Fixture 49.65
a. Pasang stop kontak Rp 1,782,352.00 0.01 0.00 0.00
b. Sakelar 2 gang Rp 994,400.00 0.00 0.00 0.00
c. Sakelar 1 gang Rp 697,268.00 0.00 0.00 0.00
d. Pasang saklar hotel Rp 260,000.00 0.00 0.00 0.00
e. Pasang exhaus fan Rp 8,470,000.00 0.04 0.02 0.02
Rp 327,480,520.00
9.1. Pasang lampu TL TK 2 x 36 W Rp - 0.00
9.2. Pasang lampu rosed 18 W Rp - 0.00
9.3. Pasang exhaus fan 288 m³/jam (type industrial) Rp - 0.00
9.4. Pasang stop kontak Rp - 0.00
93.01
9.5. Pasang sakelar 2 gang Rp - 0.00
9.6. Instalasi pen NYM 3 x 2,5 mm² + PVC cond. 20 m Rp - 0.00
9.7. Instalasi stop kontak NYM 3 x 2,5 mm² + PVC co Rp - 0.00
9.8. Instalasi exhaus fan NYM 3 x 2,5 mm² + PVC co Rp - 0.00
Rp -
10.1. Pasang lampu TL TK 2 x 36 W Rp - 0.00 -
10.2. Pasang lampu rosed 18 W Rp - 0.00 -
10.3. Pasang exhaus fan 144 m³/jam (type industrial) Rp - 0.00 -
10.4. Pasang stop kontak Rp - 0.00 -
10.5. Pasang sakelar 1 gang Rp - 0.00 -
10.6. Pasang sakelar 2 gang Rp - 0.00 - 48.08
10.7. Instalasi pen NYM 3 x 2,5 mm² + PVC cond. 20 m Rp - 0.00 -
10.8. Instalasi stop kontak NYM 3 x 2,5mm² + PVC con Rp - 0.00 -
10.9. Instalasi exhaus fan NYM 3 x 2,5 mm² + PVC co Rp - 0.00 -
Rp -
11.1. Lampu taman tinggi 2.5m + SL 18W + GL Globe Rp - 0.00
11.2. Instalasi pen. luar NYFGBY 4 x 4 mm² Rp - 0.00
11.3. Instalasi pen. luar NYY 3 x 2,5 mm² Rp - 0.00
Rp -
Rp 2,693,451,970.00
B PEKERJAAAN AIR CONDITIONING (AC) 91.50
1.1. AC split 1 PK Rp 4,984,100.00 0.02 0.02
1.2. AC cassette 3 PK Rp - 0.00 - -
1.6. Instalasi AC split 1 PK NYM 3 x 4mm² +PVC cond Rp 319,300.00 0.00 0.00 0.00
1.7. Instalasi AC Cassette 3PK NYM 4 x 4mm² + PVC Rp - 0.00 - -
1.8. Instalasi AC Cassette 4-6PK NYM 4 x 4mm² + PV Rp - 0.00 - -
Rp 5,303,400.00
2 PEKERJAAAN AIR CONDITIONING (AC) LANTAI 2 46.54
2.1. AC cassette 4PK Rp - 0.00 - - - -
2.2. AC cassette 5PK Rp - 0.00 - -
2.3. Instalasi AC cassette NYM 4 x 4 mm² Rp - 0.00 - - - -
Rp -
Rp 5,303,400.00
1.1. Elektrikal
c. Cable tray 60 x10 cm Rp 5,143,600.00 0.03 0.01 0.01 89.99
1.2. Elektronik
Rp 93,474,410.00
2 PEKERJAAAN CABLE TRAY LANTAI 2 45.19
1.1. Elektrikal
1.2. Elektronik
88.48
45.19
R A B - MC 0% BULA
N -19
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73
KET
JUMLAH HARGA BOBOT

Rp 81,785,150.00
Rp 175,259,560.00
1.1. Penangkal petir non radio actif max radius protek Rp 10,626,000.00 0.05 0.05
1.2. Down conduktor NYY 1 x 70mm Rp 3,432,000.00 0.02 0.02
1.3. Dudukan tiang penangkal petir Rp 2,000,000.00 0.01 0.01
1.4. Grounding penangkal petir Rod Ø 1" P.12 m Rp 6,250,000.00 0.03 0.03
1.5. Bak kontrol penangkal petir Rp 410,000.00 0.00 0.00
1.6. Ligting counter viking Rp 6,000,000.00 0.03 0.03 97.17
1.7. ijin DEPNAKER Rp 3,000,000.00 0.01 0.01
1.8. Material bantu Rp 50,000.00 0.00 0.00
Rp 31,768,000.00
1 PERALATAN UTAMA
1.1. MCFA 1 Lop 55 Address Rp - 0.00 -
1.2. Nectifier 48 unit Rp - 0.00 -
1.3. Line surge arester Rp - 0.00 -
1.4. Nicat battery, recargeable kapasitas 1/4 jam + ca Rp - 0.00 -
1.5. Anunciator Rp - 0.00 -
1.6. Instalasi power fire alarm NYM 3 x 2,5 mm + PV Rp 625,625.00 0.00 0.00
1.7. Ground BC 25 mm² Rp - 0.00 - 42.96
1.8. Pengkabelan & pemasangan kabel feeder dari M
- Kabel STP 18 AWG 1 pair + NYY 2 x 1.5 mm² + Rp 1,400,000.00 0.01 0.01
1.9. Pengkabelan & pemasangan dari MCFA ke Anunci
- Kabel STP 18 AWG 1 pair + NYY 2 (3 x 1.5 mm² Rp 2,100,000.00 0.01 0.01
96.04
1.10. Testing commissioning Rp - 0.00 -
1.11. Material bantu Rp - 0.00 -
Rp 4,125,625.00
2.1 TB FA Rp - 0.00 - - -
2.2 Smoke detector Rp - 0.00 - - -
2.3 Head detector Rp - 0.00 - - -
2.4 Manual push bottom Rp - 0.00 - - -
2.5 Alarm bell Rp - 0.00 - - -
2.6 Indicator lamp Rp - 0.00 - - -
2.7 Jack interkom Rp - 0.00 - - -
2.8 End of line Rp - 0.00 - - -
2.9 Instalasi smoke detector FRC 2 x 1.5 mm² + PVC Rp 14,250,000.00 0.07 0.02 0.02 0.02
2.10 Instalasi head detector FRC 2 x 1.5 mm² + PVC c Rp 22,800,000.00 0.11 0.04 0.04 0.04
2.11 Instalasi indicator lamp FRC 2 x 1.5 mm² + PVC Rp 3,000,000.00 0.01 0.00 0.00 0.00
2.12 Instalasi alarm bell FRC 2 x 1.5 mm² + PVC condu Rp 3,000,000.00 0.01 0.00 0.00 0.00
2.13 Instalasi manual push bottom FRC 2 x 1.5 mm² + Rp 3,000,000.00 0.01 0.00 0.00 0.00
2.14 Instalasi jack interkom ITC 2 x 2 x 0.6 mm² + PV Rp 4,000,000.00 0.02 0.01 0.01 0.01
2.15 Short circuit indicator Rp - 0.00 - - -
2.16 Zone address module Rp - 0.00 - - -
2.17 Individual address module Rp - 0.00 41.27 - - -
2.18 Control zone module Rp - 0.00 - - -
94.53
2.19 Signal zone address module Rp - 0.00 - - -
2.20 Instalasi hydrant FRC 2 x 1.5 mm² + PVC conduit Rp - 0.00 - - -
2.21 Instalasi genset FRC 2 x 1.5 mm² + PVC conduit Rp - 0.00 - - -
2.22 Instalasi panel FRC 2 x 1.5 mm² + PVC conduit 2 Rp - 0.00 - - -
Rp 50,050,000.00
3.1 TB FA Rp - 0.00 - - -
3.2 Smoke detector Rp - 0.00 - - -
3.3 Head detector Rp - 0.00 - - -
3.4 Manual push bottom Rp - 0.00 - - -
3.5 Alarm bell Rp - 0.00 - - -
3.6 Indicator lamp Rp - 0.00 - - -
3.7 Jack interkom Rp - 0.00 - - -
3.8 End of line Rp - 0.00 - - -
3.9 Instalasi smoke detector FRC 2 x 1.5 mm² + PVC Rp 15,200,000.00 0.07 0.02 0.02 0.02
3.10 Instalasi head detector FRC 2 x 1.5 mm² + PVC c Rp 18,050,000.00 0.09 0.03 0.03 0.03
3.11 Instalasi indicator lamp FRC 2 x 1.5 mm² + PVC Rp 3,000,000.00 0.01 0.00 0.00 0.00
3.12 Instalasi alarm bell FRC 2 x 1.5 mm² + PVC condu Rp 3,000,000.00 0.01 0.00 0.00 0.00
3.13 Instalasi manual push bottom FRC 2 x 1.5 mm² + Rp 3,000,000.00 0.01 0.00 0.00 0.00
3.14 Instalasi jack interkom ITC 2 x 2 x 0.6 mm² + PV Rp 4,000,000.00 0.02 0.01 0.01 0.01
3.15 Short circuit indicator Rp - 0.00 - - -
3.16 Zone address module Rp - 0.00 - - -
93.01
3.17 Individual address module Rp - 0.00 - - -
3.18 Control zone module Rp - 0.00 - - -
3.19 Signal zone address module Rp - 0.00 - - -
3.20 Instalasi panel FRC 2 x 1.5 mm² + PVC conduit 2 Rp - 0.00 - - -
Rp 46,250,000.00
Rp 100,425,625.00
F PEKERJAAN TELEPON
1.1. PABX 8CO 90 ext (lengkap dengan operator cons Rp - 0.00 - - -
1.2. Accu dry cell 12V, 38AH Rp - 0.00 - - -
1.3. Billing sistem Rp - 0.00 - - -
1.4. Report printer Rp - 0.00 38.86 - - -
1.5. UPS 2 kVA Rp - 0.00 - - -
1.6. Surge arester Rp - 0.00 - - -
1.7. MDF telepon 90 pair Rp - 0.00 - - -
1.8. Instalasi power UPS NYM 3 x 2.5 mm² + PVC con Rp 650,000.00 0.00 0.00 0.00 0.00
1.9. Pasang + program Rp - 0.00 - - -
1.10. Ground BC 25 mm² Rp - 0.00 - - -
1.11. Testing commissioning Rp - 0.00 - - -
1.12. Material bantu Rp - 0.00 - - -
1.13. Ijin Telkom Rp - 0.00 - - -
Rp 650,000.00
2 PEKERJAAN PENGKABELAN 91.50
MDF telepon ke :
2.1. TB TELKOM OTC 10 x 2 x 0.6 mm² Rp 5,500,000.00 0.03 0.01 0.01 0.01
Rp 6,700,000.00
3.1. TB tlp 50 pair Rp - 0.00 - - -
3.2. Outlet telepone Rp - 0.00 - - -
3.3. Pesawat telepone Rp - 0.00 - - -
3.4. Instalasi telepone ITC 2 x 2 x 0.6 mm² + PVC con Rp 36,900,000.00 0.18 0.06 0.06 0.06
Rp 36,900,000.00
3.1. TB tlp 40 pair Rp - 0.00 - - -
3.2. Outlet telepone Rp - 0.00 - - -
3.3. Pesawat telepone Rp - 0.00 - - -
3.4. Instalasi telepone ITC 2 x 2 x 0.6 mm² + PVC con Rp 27,880,000.00 0.14 0.05 0.05 0.05
Rp 27,880,000.00
Rp 72,130,000.00
G PEKERJAAN DATA
1 PEKERJAAAN KomputerPERALATAN UTAMA
server lengkap dengan router, modem,
1.1. wall, internet, LAN switch beserta peralatan Rp - 0.00 - -
1.2. penunjang
Patch panel 24 port Rp - 0.00 - - 89.99
1.3. Rack cabinet Rp - 0.00 - -
1.4. Grounding BC 25 mm² Rp 550,000.00 0.00 36.45 0.00 0.00
1.5. UPS 2vkVA Rp - 0.00 - -
1.6. Surge arester Rp - 0.00 - -
Instalasi power komputer server NYM 3 x 2,5
1.7. Rp 750,000.00 0.00 0.00 0.00
mm² + PVC conduit 20 mm²
1.8. Testing commissioning + program Rp - 0.00 - -
1.9. Material bantu Rp - 0.00 - -
Rp 1,300,000.00
2.1. Switch hub 16 port Rp - 0.00 - -
2.2. Modular outlet cat-5e Rp - 0.00 - -
2.3. Face plate 1 hole Rp - 0.00 - -
2.4. Wirelless access point Rp - 0.00 - -
2.5. Instalasi wirelless access point UTP cat 5e + PV Rp 12,600,000.00 0.06 0.03 0.03
Rp 37,300,000.00
88.48
R A B - MC 0% BULA
N -19
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73
KET
JUMLAH HARGA BOBOT
3.1. Switch hub 16 port Rp - 0.00 - -

3.2. Modular outlet cat-5e Rp - 0.00 - -
3.3. Face plate 1 hole Rp - 0.00 - -
3.4. Wirelless access point Rp - 0.00 - -
3.6. Instalasi wirelless access point UTP cat 5e + PV Rp 10,200,000.00 0.05 0.03 0.03
Rp 32,300,000.00
Patch panel ke :
Rp 340,000.00 97.17
Rp 71,240,000.00
H PEKERJAAN CCTV
1.1. DVR 16 CH stand alone Rp - 0.00 - -
1.2. LCD monitor 21" Rp - 0.00 - -
1.3. UPS 2 kVA Rp - 0.00 - -
1.5. Instalasi power DVR NYM 3 x 2,5 mm + PVC con Rp 1,200,000.00 0.01 34.03 0.00 0.00
1.6. Grounding BC 25mm Rp - 0.00 - -
1.7. Biaya pasang & program Rp - 0.00 - -
1.8. Testing comissioning Rp - 0.00 - -
Rp 1,200,000.00
2.1. Dome camera Rp - 0.00 - -
2.2. Instalasi CCTV coaxial cable RG-6 belden + PVC Rp 10,650,000.00 0.05 0.03 0.03
96.04
2.3. Instalasi power CCTV NYM 3 x 2.5 mm² + PVC co Rp 9,150,000.00 0.05 0.02 0.02
2.4. Adaptor Rp - 0.00 - -
Rp 19,800,000.00
3.1. Dome camera Rp - 0.00 - -
3.2. Instalasi CCTV coaxial cable RG-6 belden + PVC Rp 8,520,000.00 0.04 0.02 0.02
3.3. Instalasi Power CCTV NYM 3 x 2.5 mm² + PVC co Rp 7,320,000.00 0.04 0.02 0.02
3.4. Adaptor Rp - 0.00 - -
Rp 15,840,000.00
Rp 36,840,000.00
1.1. Paging micropone Rp - 0.00 - -
1.2. Radio tuner AM/FM MP3 / VCD / DVD Rp - 0.00 - -
1.3. Mixer Rp - 0.00 - -
1.4. Equalizer module Rp - 0.00 - -
1.5. Power amp 240 watt Rp - 0.00 - -
1.6. Speaker selector Rp - 0.00 - -
1.7. MDF sound system Rp - 0.00 - -
1.8. COS Rp - 0.00 - -
1.9. Emergency mic Rp - 0.00 - -
1.10. Power amp 120 watt Rp - 0.00 - -
94.53
1.11. Auto evacuation(voice announcement) Rp - 0.00 - -
1.12. UPS 2 kVA Rp - 0.00 - -
1.14. Grounding BC 25 mm² Rp - 0.00 - -
1.15. Inst paging microphon Rp - 0.00 - -
1.16. Inst interconection Rp - 0.00 - -
1.17. Cabinet rack Rp - 0.00 - -
1.18. Inst power sound system NYM 3 x 2,5 mm + PVC Rp 610,000.00 0.00 0.00 0.00
1.19. Pasang + program Rp - 0.00 31.35 - -
1.20. Testing comissioning Rp - 0.00 - -
Rp 610,000.00
2.1. TB sound system lantai-1 NYMHY (4 x 2.5 mm² + Rp 400,000.00 0.00 0.00 0.00
2.2. TB sound system lantai-2 NYMHY (4 x 2.5 mm² + Rp 600,000.00 0.00 0.00 0.00
Rp 1,000,000.00
3.1. TB sound system Rp - 0.00 - -
3.2. Ceilling speaker 6 watt Rp - 0.00 - -
3.3. Instalasi ceiling S NYMHY 2 x 1.5 mm² + PVC co Rp 7,020,000.00 0.03 0.02 0.02
Rp 7,020,000.00
93.01
4.1. TB sound system Rp - 0.00 - -
4.2. Ceilling speaker 6 watt Rp - 0.00 - -
4.3. Instalasi ceiling S NYMHY 2 x 1.5 mm² + PVC co Rp 6,630,000.00 0.03 0.02 0.02
Rp 6,630,000.00
Rp 15,260,000.00
J PEKERJAAN HYDRANT
1 RUANG POMPA
1.1. Ground tank kapasitas 113 m³
1.2. Gate valve Ø 2" Rp - 0.00 -
1.3. Pelampung Ø 2" Rp - 0.00 -
Diesel fire pump kapasitas 500 USG pm,H 95m
1.4. Rp - 0.00 - -
lengkap dengan tanki solar 500 ltr
1.5. Hydrant elctric pump kapasitas 500 USGpm,H 95 Rp - 0.00 - -
1.6. Jocey pump kapasitas 25 USGpm,H 100m Rp - 0.00 - -
1.7. Panel kontrol untuk tiga pompa Rp - 0.00 - -
1.8. Header Ø 6" Rp - 0.00 - -
1.9. Pressure tank kapasitas 500 ltr Rp - 0.00 - -
1.10. Preming tank kapasitas C1046100ltr Rp - 0.00 - -
1.11. Valve-valve :
a. Gate valve Ø 5" Rp - 0.00 - -
b. Gate valve Ø 4" Rp - 0.00 - -
c. Gate valve Ø 3" Rp - 0.00 - -
d. Gate valve Ø 2,5" Rp - 0.00 - - 91.50
e. Gate valve Ø 2" Rp - 0.00 - -
f. Gate valve Ø 1" Rp - 0.00 - -
g. Gate valve Ø 0,5" Rp - 0.00 - -
h. Pelampung Ø 1" Rp - 0.00 - -
28.56
i. Safety valve Ø 1" Rp - 0.00 - -
j. Relief valve Ø 3" Rp - 0.00 - -
k. Pressure gauge Rp - 0.00 - -
l. Pressure switch Rp - 0.00 - -
m. Strainer Ø 5" Rp - 0.00 - -
n. Strainer Ø 2.5" Rp - 0.00 - -
o. Check valve Ø 5" Rp - 0.00 - -
p. Check valve Ø 2.5" Rp - 0.00 - -
q. Flexible joint Ø 5" Rp - 0.00 - -
r. Flexible joint Ø 3" Rp - 0.00 - -
s. Flexible joint Ø 2,5" Rp - 0.00 - -
t. Foot valve Ø 5" Rp - 0.00 - -
u. Foot valve Ø 2,5" Rp - 0.00 - -
1.12. Pemipaan
a. Pipa BS SCH40 Ø 5" Rp - 0.00 - -
b. Pipa BS SCH40 Ø 4" Rp - 0.00 - -
c. Pipa BS SCH40 Ø 3" Rp - 0.00 - -
d. Pipa BS SCH40 Ø 2,5" Rp - 0.00 - - 89.99
e. Pipa BS SCH40 Ø 2" Rp - 0.00 - -
f. Pipa BS SCH40 Ø 1" Rp - 0.00 - -
g. Fitting-fitting Rp - 0.00 - -
h. Material bantu Rp - 0.00 - -
Rp -
2 LAY OUT
2.1. Outdoor hydrant box (OHB) Rp - 0.00 - -
2.2. Pilar hydrant Rp - 0.00 - -
2.3. siamiece connection Rp - 0.00 - -
26.71
2.4. Gate valve Ø 4" Rp - 0.00 - -
2.5. Check valve Ø 4" Rp - 0.00 - -
2.6. Pipa BS SCH40 Ø 4" Rp - 0.00 - -
2.7. Fitting-fitting Rp - 0.00 - -
Rp -
3.1. Indoor hydrant box (IHB) Rp - 0.00 - -
88.48
26.71 JANGKA WAKTU PELAKSANAAN 510 HARI KALENDER,
R A B - MC 0% BULA
N -19
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73
KET
JUMLAH HARGA BOBOT
3.2. Gate valve Ø 3" Rp - 0.00 - -

3.3. Pemipaan :
a. Pipa BS SCH40 Ø 4"(tegak) Rp - 0.00 - -
b. Pipa BS SCH40 Ø 3" Rp - 0.00 - -
c. Pipa BS SCH40 Ø 2.5" Rp - 0.00 - -
3.4. Fire Estinguiser (FE) 3.5 kg Rp 3,840,000.00 0.02 0.01 0.01
Rp 3,840,000.00
4.1. Indoor hydrant box (IHB) Rp - 0.00 - -
4.2. Gate valve Ø 3" Rp - 0.00 - - 97.17
4.3. Pemipaan :
a. Pipa BS SCH40 Ø 4" (tegak) Rp - 0.00 - -
b. Pipa BS SCH40 Ø 3" Rp - 0.00 - -
c. Pipa BS SCH40 Ø 2.5" Rp - 0.00 - -
4.4. Fire Estinguiser (FE) 3.5 kg Rp 3,840,000.00 0.02 0.01 0.01
4.5. AAV Ø 1" Rp - 0.00
Rp 3,840,000.00
Rp 7,680,000.00
a. Ruang pompa
- Gate valve Ø 2" Rp 1,188,000.00 0.01 0.01
- Pelampung Ø 2" Rp 450,000.00 0.00 0.00
96.04
- Pipa PPR PN10 Ø 2" Rp 694,531.20 0.00 0.00
- Pompa transfer kapasitas 120 ltr/m Rp 18,200,000.00 0.09 0.09
- Panel kontrol + WLC lengkap den Rp 5,600,000.00 0.03 0.03
24.03
- Foot valve Ø 1" Rp 650,000.00 0.00 0.00
- Gate valve Ø 1" Rp 3,740,000.00 0.02 0.02
- Check valve Ø 1" Rp 710,000.00 0.00 0.00
- Strainer Ø 1" Rp 900,000.00 0.00 0.00
- Flexible joint Ø 1" Rp 1,000,000.00 0.00 0.00
- Header Ø 3" Rp 1,100,000.00 0.01 0.01
- Pipa PPR PN10 Ø 1" Rp 1,701,638.40 0.01 0.01
- Pipa PPR PN10 Ø 1"(ke roof tank) Rp 1,458,547.20 0.01 0.01
b. Lantai Atap
- Roof tank kapasitas 2 m³ Rp 18,000,000.00 0.09 0.09
- Gate valve Ø 2" Rp 2,376,000.00 0.01 0.01
- Gate valve Ø 1,5" Rp 1,760,000.00 0.01 0.01
- Gate valve Ø 1" Rp 2,992,000.00 0.01 0.01
- Pelampung Ø 1" Rp 500,000.00 0.00 0.00
- Header Ø 4" Rp 1,510,000.00 0.01 0.01
- Pipa PPR PN10 Ø 2" Rp 2,604,492.00 0.01 0.01
- Pipa PPR PN10 Ø1,5" Rp 302,715.60 0.00 0.00
94.53
c. KM/WC (I)
- Gate valve Ø 2" Rp 1,188,000.00 0.01 0.01
22.36
- Pipa PPR PN10 Ø 2" Rp 1,041,796.80 0.01 0.01
- Pipa PPR PN10 Ø 1,5" Rp 529,752.30 0.00 0.00
- Pipa PPR PN10 Ø 1" Rp 1,093,910.40 0.01 0.01
- Pipa PPR PN10 Ø 0,75" Rp 3,234,066.00 0.02 0.02
d. KM/WC (II)
- Gate valve Ø 2" Rp 1,188,000.00 0.01 0.01
- Pipa PPR PN10 Ø 2" Rp 520,898.40 0.00 0.00
- Pipa PPR PN10 Ø 1,5" Rp 454,073.40 0.00 0.00
- Pipa PPR PN10 Ø 1" Rp 425,409.60 0.00 0.00
- Pipa PPR PN10 Ø 0,75" Rp 2,757,466.80 0.01 0.01
e. Ruang Ketua, Wakil Ketua & Ruang A
- Pipa PPR PN10 Ø 1" Rp 2,187,820.80 0.01 0.01
93.01
- Pipa PPR PN10 Ø 0,75" Rp 817,027.20 0.00 0.00
- Pipa PPR PN10 Ø 1,25" Rp 8,173,321.20 0.04 0.04
- Pipa PPR PN10 Ø 1" Rp 8,204,328.00 0.04 0.04
1.2. Lantai-2
a. KM/WC (I)
- Gate valve Ø 2" Rp 1,188,000.00 0.01 0.01
20.44
- Pipa PPR PN10 Ø 2" Rp 1,041,796.80 0.01 0.01
- Pipa PPR PN10 Ø 1,5" Rp 529,752.30 0.00 0.00
- Pipa PPR PN10 Ø 1" Rp 1,093,910.40 0.01 0.01
- Pipa PPR PN10 Ø 0,75" Rp 3,234,066.00 0.02 0.02
b. KM/WC (II)
- Gate valve Ø 2" Rp 1,188,000.00 0.01 0.01
- Pipa PPR PN10 Ø 2" Rp 520,898.40 0.00 0.00
- Pipa PPR PN10 Ø 1,5" Rp 454,073.40 0.00 0.00 91.50
- Pipa PPR PN10 Ø 1" Rp 425,409.60 0.00 0.00
- Pipa PPR PN10 Ø 0,75" Rp 2,757,466.80 0.01 0.01
c. Ruang Ketua, Wakil Ketua & Ruang A
- Pipa PPR PN10 Ø 1" Rp 2,187,820.80 0.01 0.01
- Pipa PPR PN10 Ø 0,75" Rp 817,027.20 0.00 0.00
Rp 129,820,141.80
2 PEKERJAAAN AIR PANAS 18.89
2.1. Lantai-1
- Water heater kapasitas 30 ltr Rp - 0.00 - -
- Pipa air panas PPR PN16 Ø 0,75" Rp 714,898.80 0.00 0.00 0.00
- Gate valve Ø 0,75" Rp 3,300,000.00 0.02 0.01 0.01
- Instalasi water heater NYM 3 x 2 Rp 900,000.00 0.00 0.00 0.00
- Fitting-fitting Rp 11,500,000.00 0.06 0.03 0.03
- Material bantu Rp 1,250,000.00 0.01 0.00 0.00
Rp 17,664,898.80
3.1. Lantai-1 89.99
a. Ruang Adm
- Septic tank biofilter kapasitas 2 m³ Rp - 0.00 -
- Pipa PVC AW Ø 4" Rp 1,509,393.60 0.01 0.01
- Clean out (CO) Ø 4" Rp 230,000.00 0.00 0.00
- Pipa PVC AW Ø 4" Rp 4,528,180.80 0.02 0.02
c. KM/WC (I)
- Clean out (CO) Ø 4" Rp 460,000.00 0.00 0.00
- Clean out (CO) Ø 2" Rp - 0.00 -
- Pipa PVC AW Ø 6" Rp - 0.00 -
- Pipa PVC AW Ø 5" Rp - 0.00 16.98 -
88.48
R A B - MC 0% BULA
N -19
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73
KET
JUMLAH HARGA BOBOT
16.98
- Pipa PVC AW Ø 4" Rp 8,301,664.80 0.04 0.04
d. KM/WC (II)
- Clean out(CO) Ø 4" Rp 460,000.00 0.00 0.00
- Pipa PVC AW Ø 4" Rp 4,150,832.40 0.02 0.02
- Material bantu Rp 250,000.00 0.00 0.00 97.17
3.2. Lantai-2
a. KM/WC (I)
- Clean out (CO) Ø 4" Rp 460,000.00 0.00 0.00
- Clean out (CO) Ø 2" Rp 230,000.00 0.00 0.00
- Pipa PVC AW Ø 5" (tegak) Rp - 0.00 -
- Pipa PVC AW Ø 4" Rp 7,169,619.60 0.04 0.04
- Pipa PVC AW Ø 2,5" Rp - 0.00 -
b. KM/WC (II)
- Clean out(CO) Ø 4" Rp 460,000.00 0.00 0.00
- Pipa PVC AW Ø 5" (tegak) Rp - 0.00 -
- Pipa PVC AW Ø 4" Rp 2,767,221.60 0.01 15.12 0.01
96.04
Rp 78,226,912.80
4.1. Lantai-1
a. Ruang Adm
c. KM/WC (I)
- Pipa PVC AW Ø 4" Rp 1,006,262.40 0.00 0.00
- Pipa PVC AW Ø 3" Rp 5,659,750.80 0.03 0.03
- Material bantu Rp 50,000.00 0.00 13.60 0.00
d. KM/WC (II)
94.53
- Pipa PVC AW Ø 4" Rp 1,006,262.40 0.00 0.00
4.2. Lantai-2
a. KM/WC (I)
- Pipa PVC AW Ø 3" Rp 2,690,701.20 0.01 0.01
- Pipa PVC AW Ø 2" Rp 72,652.80 0.00 0.00
b. KM/WC (II)
Pipa PVC AW Ø 4" Rp 1,006,262.40 0.00 0.00
Pipa PVC AW Ø 3" (tegak) Rp 2,969,049.60 0.01 0.01
Pipa PVC AW Ø 2" Rp 72,652.80 0.00 0.00
Clean out(CO) Ø 2" Rp 115,000.00 0.00 0.00
12.04
c. Denah (kanan)
93.01
Pipa PVC AW Ø 3" Rp 2,505,135.60 0.01 0.01
Pipa PVC AW Ø 2" Rp 290,611.20 0.00 0.00
d. Denah (kiri)
Pipa PVC AW Ø 3" Rp 2,505,135.60 0.01 0.01
Pipa PVC AW Ø 2" Rp 290,611.20 0.00 0.00
Rp 37,965,223.60
5.1. Lantai-1
a. KM/WC (I)
- Pipa PVC AW Ø 1,5" Rp - 0.00 -
b. KM/WC (II)
- Pipa PVC AW Ø 1,5" Rp - 0.00 - 91.50
10.39
5.2. Lantai-2
a. KM/WC (I)
- Pipa PVC AW Ø 1,5" Rp - 0.00 -
b. KM/WC (II)
- Pipa PVC AW Ø 1,5" Rp - 0.00 -
- Vent cup Ø 2" Rp 190,000.00 0.00 0.00
Rp 21,989,825.60
Rp 285,667,002.60
Rp 3,495,025,557.60
1 PEKERJAAAN PERSIAPAN 89.99
1.1. Uitset/ bouwplak Rp - 0.00 -
Rp -
2 PEKERJAAN TANAH
2.1. Galian tanah pondasi Rp - 0.00 -
2.2. Urugan tanah kembali Rp - 0.00 -
2.3. Urugan pasir di bawah pondasi menerus Rp - 0.00 -
2.4. Urugan pasir di bawah pondasi footplat Rp - 0.00 -
2.5. Urugan pasir di bawah lantai Rp - 0.00 8.38 -
2.6. Urugan sirtu peninggian lantaI menggunakan tanahRp - 0.00 -
Rp -
3.1. Pekerjaan pasangan batu kosong / aanstamping Rp - 0.00 -
3.2. Pekerjaan pondasi batu karang 1 Pc : 5 PP Rp - 0.00 -
3.3. Pasangan tembok biasa 1 Pc : 5 Ps Rp - 0.00 -
3.4. Plesteran dinding 1 Pc : 5 Ps Rp - 0.00 -
3.5. Plesteran pondasi 1 Pc : 3 Ps Rp - 0.00 -
3.6. Acian bidang plesteran Rp - 0.00 -
88.48
8.38

R A B - MC 0% BULA
N -19
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73
KET
JUMLAH HARGA BOBOT
3.7. Plesteran + acian beton ekspose kolom dan lispla Rp - 0.00 -

Rp -
4 PEKERJAAN BETON
4.1. Lantai kerja pondasi footplat, K-125 Rp - 0.00 -
a. Cor beton site mix, K-250 Rp - 0.00 -
b. Besi beton ulir Ø 12 mm Rp - 0.00 -
c. Bekisting pasangan batako Rp - 0.00 7.17 -
4.3. Sloof (15 x 30 cm), K-250
b. Besi beton polos Ø 12 mm Rp - 0.00 -
c. Besi beton polos Ø 10 mm Rp - 0.00 - 97.17
c. Besi beton polos Ø 8 mm Rp - 0.00 -
d. Bekisting sloof Rp - 0.00 -
b. Besi beton polos Ø 8 mm Rp 3,185,256.69 0.02 0.02
4.5. Kolom K2 (20 x 20 cm), K-250
a. Cor beton site mix, K-250 Rp 1,955,671.30 0.01 0.01
c. Besi beton polos Ø 8 mm Rp 1,197,994.27 0.01 0.01
d. Bekisting kolom Rp 4,238,208.33 0.02 0.02
a. Cor beton site mix, K-175 Rp 280,918.13 0.00 0.00
b. Besi beton polos Ø 10 mm Rp 904,400.51 0.00 0.00
c. Besi beton polos Ø 8 mm Rp 170,243.30 0.00 0.00
d. Bekisting kolom Rp 644,207.67 0.00 0.00
4.7. Balok B (15 x 30 cm), K-250 5.80
96.04
d. Besi beton polos Ø 8 mm Rp 1,633,995.66 0.01 0.01
e. Bekisting balok Rp 3,065,978.67 0.02 0.02
4.8. Balok BA (15 x 25 cm), K-250
a. Cor beton site mix, K-250 Rp 297,262.04 0.00 0.00
d. Bekisting balok Rp 397,183.60 0.00 0.00
c. Bekisting plat Rp 8,511,279.33 0.04 0.04
c. Bekisting dinding Rp 8,871,940.00 0.04 0.04
4.11. Balok latei (10 x 20 cm), K-175
a. Cor Beton Site Mix, K-175 Rp 162,636.81 0.00 4.43 0.00
94.53
d. Bekisting balok Rp 383,247.33 0.00 0.00
Rp 69,922,301.96
5 PEKERJAAAN PLAFON
5.1. Pekerjaaan plafond beton ekspose Rp 5,494,913.48 0.03 0.03
Rp 5,494,913.48
6 PEKERJAAAN KUSEN
6.1. Kusen Type P1 Rp 31,000,000.00 0.15 0.15
- Pasang profil kusen besi hollow 5 x 1
6.2. Kusen Type P2 Rp 11,000,000.00 0.05 0.05
- Pasang boven lovre besi 3.05
6.3. Kusen Type BV Rp 18,000,000.00 0.09 0.09
93.01
Rp 60,000,000.00
7.1. Cat tembok eksterior Rp 3,648,604.96 0.02 0.02
7.2. Cat tembok interior Rp 2,861,542.53 0.01 0.01
7.3. Cat plafond beton ekspose Rp 2,450,608.16 0.01 0.01
Pekerjaan Screeding 1 Pc : 2 Ps, tebal 3 cm +
7.4. Rp 6,923,091.38 0.03 0.03
Waterproofing jenis coating pada pelat dak
Rp 15,883,847.03
Pemasangan gril besi strip 0,44 mm Jarak 4 cm 2.08
8.1. Rp 3,480,000.00 0.02 0.02
8.2. Pemasangan pipa PVC Ø 4 " Rp 2,012,524.80 0.01 0.01
8.4. Pemasangan roof drain Rp 1,600,000.00 0.01 0.01
Rp 7,092,524.80
8.1. Galian tanah Rp 18,684,944.58 0.09 0.09
8.2. Urug pasir Rp 1,317,307.20 0.01 0.01
8.3. Rabat/lantai kerja, t = 5 cm Rp 2,655,219.53 0.01 0.01
c. Bekisting batako Rp 2,147,839.29 0.01 0.01
8.4. Beton dinding ground tank, t = 20 cm 91.50
1.10
c. Bekisting dinding Rp 34,748,431.67 0.17 0.17
b. Besi beton polos Ø 12 mm Rp 1,151,539.84 0.01 0.79 0.01
d. Bekisting dinding Rp 557,664.80 0.00 0.00
b. Besi beton polos Ø 10 mm Rp 1,341,395.20 0.01 0.48 0.01
d. Bekisting plat Rp 7,159,020.00 0.04 0.04
8.7. Keramik ground tank Rp 27,872,266.40 0.14 0.14
9.8. Tutup mainhole Rp 1,500,000.00 0.01 0.27 0.01
9.9. Waterprofing Rp 10,232,530.00 0.05 0.05
Rp 213,333,201.52
Rp 371,726,788.80 0.06
Rp 20,293,159,468.34 100.00
RENCANA AWAL KEMAJUAN PEKERJAAN MINGGUAN 0.06 0.24 0.24 0.27 0.50 1.03 0.94 1.43 1.26 1.26 1.11 1.39 1.31 1.22 1.20 1.44 1.44 1.30 1.55 1.23 2.21 1.59 2.41 2.38 2.07 2.07 2.07 1.52 1.97 1.26 1.31 1.44 1.07 1.42 2.10 3.59 3.44 2.22 2.28 1.83 1.06 1.06 1.31 1.31 1.52 1.52 1.82 1.61 1.26 1.26 1.44 1.30 1.30 1.30 0.89 0.98 1.08 1.44 1.01 0.97 0.97 0.98 1.18 1.47 1.47 1.47 1.47 1.47 0.97 0.97 1.00 0.45 0.01
KEMAJUAN KOMULATIF PEKERJAAN MINGGUAN 0.06 0.30 0.54 0.81 1.31 2.34 3.29 4.72 5.98 7.23 8.35 9.74 11.05 12.27 13.47 14.90 16.34 17.65 19.19 20.43 22.64 24.23 26.63 29.01 31.08 33.16 35.23 36.75 38.72 39.98 41.29 42.73 43.80 45.22 47.32 50.91 54.35 56.57 58.85 60.67 61.74 62.80 64.11 65.42 66.93 68.45 70.27 71.88 73.14 74.39 75.83 77.13 78.44 79.74 80.63 81.61 82.69 84.13 85.14 86.12 87.09 88.07 89.26 90.72 92.19 93.66 95.13 96.60 97.57 98.54 99.55 99.99 100.00
RENCANA ULANG KEMAJUAN PEKERJAAN MINGGUAN 0.06 0.21 0.21 0.31 0.31 0.98 0.97 1.37 1.37 1.37 1.21 2.01 1.65 1.56 1.52 1.86 1.91 1.55 1.93 1.67 2.68 1.85 2.79 2.69 2.41 2.41 2.41 1.69 2.23 1.36 1.54 1.57 0.83 0.73 1.67 1.64 1.67 1.74 2.23 2.01 1.29 1.29 1.52 1.52 1.77 1.77 0.25 0.01 0.01 0.01 1.67 1.52 1.52 1.52 1.04 1.14 1.26 1.68 1.18 1.13 1.13 1.10 1.00 1.51 1.51 1.51 1.51 1.51 1.13 1.13 1.17 0.52 0.01
89.99
KEMAJUAN KOMULATIF PEKERJAAN MINGGUAN 0.06 0.27 0.48 0.79 1.10 2.08 3.05 4.43 5.80 7.17 8.38 10.39 12.04 13.60 15.12 16.98 18.89 20.44 22.36 24.03 26.71 28.56 31.35 34.03 36.45 38.86 41.27 42.96 45.19 46.54 48.08 49.65 50.48 51.21 52.88 54.51 56.18 57.92 60.15 62.16 63.45 64.74 66.27 67.79 69.56 71.32 71.57 71.58 71.59 71.60 73.27 74.79 76.30 77.82 78.86 80.00 81.25 82.93 84.11 85.24 86.37 87.47 88.48 89.99 91.50 93.01 94.53 96.04 97.17 98.30 99.47 99.99 100.00
Seba, Oktober 2021

Mengetahui, Disetujui Oleh, Diperiksa Oleh, Dibuat Oleh,
0.00 Direksi Pekerjaan Konsultan Supervisi PT. TANJONG HARAPAN
### PT KONINDO PANORAMA KONSULTAN
88.48
R A B - MC 0% BULA
N -19
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73
KET
JUMLAH HARGA BOBOT
0.00 2) PURNOMO JULIYANTO, ST JIMI ANTONIUS HURU

0 0 Direktur Kepala Cabang
97.17
96.04
94.53
93.01
91.50
89.99
88.48
NILAI KONTRAK : Rp 25,975,000,000.00
225
R A B - ITEM BARU
HARGA SATUAN PEKERJAAN

NO JENIS PEKERJAAN
VOL. SAT. NO ANALISA
HARGA HARGA HARGA
HPS JUMLAH HARGA JUMLAH HARGA
KONTRAK SATUAN BARU NEGOISASI
1 2 3 4 5 6 7=4x6 8 9=4x8
I PERBAIKAN CAT PADA BESI WF

A - Lantai 1 2,057.15 M2 Analisa-226 31,251.00 64,287,994.65 - -
B - Lantai 2 1,522.90 M2 Analisa-226 31,251.00 47,592,147.90 - -
2 Cat zincromate baja (setelah di kerok)
A - Lantai 1 2,057.15 M2 Analisa-111 62,681.85 128,945,967.73 - -
B - Lantai 2 1,522.90 M2 Analisa-111 62,681.85 95,458,189.37 - -
JUMLAH I 336,284,299.64
II PEKERJAAN BONGKARAN
1 Pembongkaran Pasangan Bata
A - Lantai 1 36.19 M3 Analisa-227 571,982.40 20,700,329.05 - -
JUMLAH II 20,700,329.05
III PENAMBAHAN STRUKTUR PERKUATAN
1 PERKUATAN STRUKTUR
A LANTAI I
1 Kolom K.22 Elv. +3.00
1.1 Cor beton site mix, K-250 1.68 m3 Analisa-031 1,564,537.04 2,628,422.23
1.2 Besi beton ulir D 13 mm 204.12 Kg/M3 Analisa-037 17,778.75 3,628,969.45
1.3 Besi beton ulir D 10 mm 165.64 Kg/M3 Analisa-034 17,547.75 2,906,631.77
1.4 Bekisting kolom 33.60 M2/M3 Analisa-043 169,528.33 5,696,152.00
2 Kolom KJ.88-1 t.5m (80x80) -
2.1 Cor beton site mix, K-250 - 1,564,537.04 -
2.2 Besi beton ulir 12-D 22 mm - 17,778.75 -
2.3 Besi beton ulir 8- D 16 mm - 17,547.75 -
2.4 Besi beton ulir D13-100 - 17,778.75 -
2.5 Bekisting kolom - 169,528.33 -
3.6 Chemical Anchor D.13-aocm - 51,279.31 -
3 Kolom KJ.88-2 t.4m (80x80) -
3.1 Cor beton site mix, K-250 - 1,564,537.04 -
3.2 Besi beton ulir 12-D 22 mm - 17,778.75 -
3.3 Besi beton ulir 8- D 16 mm - 17,547.75 -
3.4 Besi beton ulir D13-100 - 17,778.75 -
3.5 Bekisting kolom - 169,528.33 -
4 Plat Lantai Konvensional Area Tangga -
4.1 Cor beton site mix, K-250 4.80 1,564,537.04 7,509,777.80
4.2 Besi beton ulir D 13 mm 674.84 17,778.75 11,997,817.37
4.3 Besi beton ulir D 10 mm 375.90 17,547.75 6,596,150.97
4.4 Bekisting Plat 25.20 169,994.00 4,283,848.80
5 Plat Lantai Konvensional Area Kamar Mandi Elv +5m -
5.1 Besi beton ulir D 10 mm - 17,547.75 -
5.2 Bekisting Plat - 169,994.00 -
6 Plat Lantai Konvensional Area Teras Depan Elv +5m -
6.2 Bekisting Plat - 169,994.00 -
7 Beton pembungkus Balok WF (40 x 15) cm, K-175 Elv.+5m -
6.1 Cor beton site mix K-175 4.84 1,478,516.46 7,156,019.67
6.2 Besi beton polos Ø 6 mm 60.40 18,356.25 1,108,647.97
6.3 Besi beton polos Ø 8 mm 95.44 17,952.00 1,713,355.54
6.4 Bekisting Balok 60.50 174,203.33 10,539,301.67
8 Pemasangan balok WF 300 x 150 x6.5 x 9 (Area Selasar Samping Elv. +3.00) 1,251.55 kg Analisa-127 34,540.00 43,228,537.00
9 Pemasangan balok WF 200 x 100 x 5.5 x 8 (Area Selasar Samping Elv +3.00) 2,614.31 kg Analisa-127 34,540.00 90,298,305.78
10 Pemasangan angkur M 16 - 32cm 156.00 BH - 75,000.00 11,700,000.00
11 Penambahan baut Ø 19 mm 64.00 Titik - 500,000.00 32,000,000.00
12 Cat zincromate baja 120.30 M2 Analisa-111 62,681.85 7,540,626.56
JUMLAH LANTAI I 250,532,564.58
B LANTAI II
1 Pemasangan balok WF 200 x 100 x 5.5 x 8 (Elv. +5.00) 2,021.97 kg Analisa-127 34,540.00 69,838,824.61
2 Pemasangan balok WF 300 x 150 x 6,5 x 9 (Elv. +5.00) 1,160.96 kg Analisa-127 34,540.00 40,099,718.21
3 Perkuatan Balok WF metode Box menggunakan Plat 18,416.93 kg Analisa-226 41,244.50 759,597,219.61
4 Pengelasan Full Cover Plat Balok WF Elv +5.00 107,816.00 CM Analisa-227 2,981.00 321,399,496.00
5 Modifikasi Joint Plate
3.1 Pengelasan keliling pada EndPlate 8,888.00 CM Analisa-227 2,981.00 26,495,128.00
2.2 Penambahan Stefner 101.02 kg Analisa-226 41,244.50 4,166,381.91
6 Pemasangan shear conektor besi D.16 mm 2,325.00 kg Analisa-035 17,547.75 40,798,518.75
7 Penambahan Tulangan Kebakaran pada floor deck 8,219.79 kg Analisa-034 17,547.75 144,238,898.94
JUMLAH LANTAI II 1,460,527,398.84
C LANTAI Elevasi +8.20m
1 Pemasangan balok WF 300 x 150 x 6.5 x 9 2,668.33 kg Analisa-127 34,540.00 92,164,233.33
NILAI KONTRAK : Rp 25,975,000,000.00
225
R A B - ITEM BARU
HARGA SATUAN PEKERJAAN

NO JENIS PEKERJAAN
VOL. SAT. NO ANALISA
HARGA HARGA HARGA
HPS JUMLAH HARGA JUMLAH HARGA
KONTRAK SATUAN BARU NEGOISASI
1 2 3 4 5 6 7=4x6 8 9=4x8
2 Pemasangan balok WF 400 x 200 x 8 x 13 1,019.58 kg Analisa-127 34,540.00 35,216,216.44
3 Pemasangan angkur M 19 - 75cm - BH - 75,000.00 -
Beton pembungkus Balok WF (40 x 15) cm, K-175 - -
5.1 Cor beton site mix K-175 1.08 1,478,516.46 1,596,797.78
5.2 Besi beton polos Ø 6 mm 13.48 18,356.25 247,384.26
5.3 Besi beton polos Ø 8 mm 21.30 17,952.00 382,319.00
5.4 Bekisting kolom 13.50 169,528.33 2,288,632.50
5 Plat Lantai Konvensional Elv +8.2m - -
6.2 Bekisting Plat - 169,994.00 -
JUMLAH LANTAI Elevasi +8.20m 151,831,507.85
D LANTAI Elevasi +9.00m
1 Pemasangan balok WF 300 x 150 x6.5 x 9 1,849.30 kg Analisa-127 34,540.00 63,874,822.00
2 Pemasangan balok WF 2000 x 100 x5.5 x 8 - kg Analisa-127 34,540.00 -
3 Perkuatan Balok WF metode Box menggunakan Plat Elv +9.00 (Atap) 2,725.50 kg Analisa-226 41,244.50 112,411,884.75
4 Pengelasan Full Cover Plat Balok WF Elv +9.00 (Atap) 50,320.00 CM Analisa-227 2,981.00 150,003,920.00
6 Pemasangan besi siku 5x5 (untuk tumpuan & sepatu kuda-kuda) 795.09 kg Analisa-127 34,540.00 27,462,512.22
JUMLAH LANTAI Elevasi +9.00m 360,460,994.89
TOTAL III 2,223,352,466.16
IV PEKERJAAN ARSITEK LANTAI DUA
A PEKERJAAN DINDING
1 Pasangan bata ringan tebal10 cm / menggunakan mortal - m2 Analisa-228 328,247.85 -
2 Plesteran dinding menggunakan mortal tebal 10mm - m2 Analisa-229 113,810.73 -
3 Acian menggunakan Mortal 3mm - m2 Analisa-230 39,943.20 -
JUMLAH IV -
V PEKERJAAN SALURAN BETON DALAM BANGUNAN
1 Saluran Beton
1.1 Cor beton site mix K-175 1.00 LS 100,000,000 100,000,000.00
1.2 Besi beton polos Ø 8 mm
1.3 Bekisting kolom
JUMLAH V 100,000,000.00
VI PENGUJIAN MATERIAL
1 Test Tarik
1.1 Besi berat WF 1.00 LS 20,000,000 20,000,000.00
JUMLAH 20,000,000.00
SUB TOTAL I+II+III+IV 2,700,337,094.85

Dibuat Oleh,
PT. TANJONG HARAPAN
JIMI ANTONIUS HURU

Kepala Cabang
ANALISA HARGA SATUAN PEKERJAAN CCO (PENAWARAN)

LOKASI : KAB. SABU RAIJUA
TA. : 2021
NO URAIAN KOEF. SAT. HARGA SATUAN JUMLAH HARGA
Analisa-02 1 M2 Pengerokan Karat pada Permukaan Baja secara Manual Rp 34,914.00
(J3a) Ampelas Besi 0.3330 Bh Rp 60,000.00 Rp 19,980.00
(U1) Pekerja 0.1500 Org/hari Rp 72,000.00 Rp 10,800.00
(U13) Mandor 0.0080 Org/hari Rp 120,000.00 Rp 960.00
Alat Bantu (mesin ampelas, skafholding dll) 1.0000 Ls Rp 5,000.00 Rp 5,000.00
Jumlah Rp 31,740.00
Overhead & Profit 10% Rp 3,174.00
Harga Satuan Pekerjaan Rp 34,914.00
Analisa-226 1 Kg Perkuatan Balok WF metode Box menggunakan Plate Rp 43,774.50
(E62) Plat Baja 1.1500 Kg Rp 20,500.00 Rp 23,575.00
(U8) Tukang besi 0.0600 Org/hari Rp 98,000.00 Rp 5,880.00
(U12) Kepala tukang 0.0060 Org/hari Rp 110,000.00 Rp 660.00
Alat Bantu 1.0000 Ls Rp 5,000.00 Rp 5,000.00
Jumlah Rp 39,795.00
Analisa-227 1 cm 1
Pekerjaan las listrik Rp 3,113.00
(E40) Kawat las 0.0400 Kg Rp 45,000.00 Rp 1,800.00
(U1) Pekerja 0.0040 Org/hari Rp 72,000.00 Rp 288.00
(U8) Tukang besi 0.0020 Org/hari Rp 98,000.00 Rp 196.00
Alat Bantu 1.0000 Ls Rp 500.00 Rp 500.00
Jumlah Rp 2,830.00
Overhead & Profit 10% Rp 283.00
1 Unit Pasang AC Split 2 PK Rp 12,653,300.00
(M2) AC Split 2 PK 1.0000 Unit Rp 8,600,000.00 Rp 8,600,000.00
(M9) Pipa refrigerant Ø 3/8"-5/8" + isolasi 8.0000 M 1

Rp 115,000.00 Rp 920,000.00
(K15) Pipa PVC type AW Ø 1" 17.0000 M 1

Rp 21,000.00 Rp 357,000.00
(L6) Kabel NYY 4 x 4 mm² 19.0000 M 1

Rp 39,000.00 Rp 741,000.00
ANALISA HARGA SATUAN PEKERJAAN CCO (PENAWARAN)

TA. : 2021
Support AC 1.0000 Bh Rp 360,000.00 Rp 360,000.00
Upah pasang 1.0000 Ls Rp 300,000.00 Rp 300,000.00
Isi Freon 1.0000 Ls Rp 225,000.00 Rp 225,000.00
Jumlah Rp 11,503,000.00
Overhead & Profit 10% Rp 1,150,300.00
Harga Satuan Pekerjaan Rp 12,653,300.00
1M 2
Pasang ACP Lasser Cutting untuk facade Rp 1,684,100.00
(E36) ACP Lasser Cutting PVDF, t = 0,5 mm 1.0500 M2 Rp 975,000.00 Rp 1,023,750.00
(E41) Rangka hollow galvalume 40 x 40, tebal 0.5 mm 13.3000 M' Rp 16,000.00 Rp 212,800.00
(E38) Besi baja siku L 40 x 40 x 3 mm 9.6800 Kg Rp 12,500.00 Rp 121,000.00
(J17) Sealant 0.5000 Tube Rp 85,000.00 Rp 42,500.00
(E25) Screw 15.0000 Bh Rp 250.00 Rp 3,750.00
(U5) Tukang alumunium 1.1000 Org/hari Rp 98,000.00 Rp 107,800.00
(U12) Kepala tukang 0.1000 Org/hari Rp 110,000.00 Rp 11,000.00
(U13) Mandor 0.0100 Org/hari Rp 120,000.00 Rp 1,200.00
Jumlah Rp 1,531,000.00
Analisa-1 1 M1
Pasang cable ladder elektronik 200 x 100 Rp 357,500.00
Cabel Ladder ukuran 200 mm x 100 mm 1.0000 M1 Rp 300,000.00 Rp 300,000.00
Material bantu 1.0000 Ls Rp 15,000.00 Rp 15,000.00
Upah Pasang 1.0000 Ls Rp 10,000.00 Rp 10,000.00
Jumlah Rp 325,000.00

ANALISA HARGA SATUAN PEKERJAAN CCO (NEGOSIASI)

TA. : 2021
Analisa-02 1 M2 Pengerokan Karat pada Permukaan Baja secara Manual Rp 31,251.00
(J3a) Ampelas Besi 0.3330 Bh Rp 50,000.00 Rp 16,650.00
Alat Bantu (mesin ampelas, skafholding dll) 1.0000 Ls Rp 5,000.00 Rp 5,000.00
Jumlah Rp 28,410.00
Analisa-226 1 Kg Perkuatan Balok WF metode Box menggunakan Plate Rp 41,244.50
(E62) Plat Baja 1.1500 Kg Rp 18,500.00 Rp 21,275.00
(U8) Tukang besi 0.0600 Org/hari Rp 98,000.00 Rp 5,880.00
Alat Bantu 1.0000 Ls Rp 5,000.00 Rp 5,000.00
Jumlah Rp 37,495.00
Analisa-227 1 cm 1
Pekerjaan las listrik Rp 2,981.00
(E40) Kawat las 0.0400 Kg Rp 42,000.00 Rp 1,680.00
(U1) Pekerja 0.0040 Org/hari Rp 72,000.00 Rp 288.00
(U8) Tukang besi 0.0020 Org/hari Rp 98,000.00 Rp 196.00
Alat Bantu 1.0000 Ls Rp 500.00 Rp 500.00
Jumlah Rp 2,710.00
Overhead & Profit 10% Rp 271.00
1 Unit Pasang AC Split 2 PK Rp 12,433,300.00
(M2) AC Split 2 PK 1.0000 Unit Rp 8,400,000.00 Rp 8,400,000.00
(M9) Pipa refrigerant Ø 3/8"-5/8" + isolasi 8.0000 M 1

Rp 115,000.00 Rp 920,000.00
(K15) Pipa PVC type AW Ø 1" 17.0000 M 1

Rp 21,000.00 Rp 357,000.00
(L6) Kabel NYY 4 x 4 mm² 19.0000 M 1

Rp 39,000.00 Rp 741,000.00
ANALISA HARGA SATUAN PEKERJAAN CCO (NEGOSIASI)

TA. : 2021
Support AC 1.0000 Bh Rp 360,000.00 Rp 360,000.00
Upah pasang 1.0000 Ls Rp 300,000.00 Rp 300,000.00
Isi Freon 1.0000 Ls Rp 225,000.00 Rp 225,000.00
Jumlah Rp 11,303,000.00
Overhead & Profit 10% Rp 1,130,300.00
1M 2
Pasang ACP Lasser Cutting untuk facade Rp 1,655,225.00
(E36) ACP Lasser Cutting PVDF, t = 0,5 mm 1.0500 M2 Rp 950,000.00 Rp 997,500.00
(E41) Rangka hollow galvalume 40 x 40, tebal 0.5 mm 13.3000 M' Rp 16,000.00 Rp 212,800.00
(E38) Besi baja siku L 40 x 40 x 3 mm 9.6800 Kg Rp 12,500.00 Rp 121,000.00
(J17) Sealant 0.5000 Tube Rp 85,000.00 Rp 42,500.00
(E25) Screw 15.0000 Bh Rp 250.00 Rp 3,750.00
(U5) Tukang alumunium 1.1000 Org/hari Rp 98,000.00 Rp 107,800.00
(U12) Kepala tukang 0.1000 Org/hari Rp 110,000.00 Rp 11,000.00
(U13) Mandor 0.0100 Org/hari Rp 120,000.00 Rp 1,200.00
Jumlah Rp 1,504,750.00
Analisa-1 1 M1
Pasang cable ladder elektronik 200 x 100 Rp 346,500.00
Cabel Ladder ukuran 200 mm x 100 mm 1.0000 M1 Rp 290,000.00 Rp 290,000.00
Material bantu 1.0000 Ls Rp 15,000.00 Rp 15,000.00
Upah Pasang 1.0000 Ls Rp 10,000.00 Rp 10,000.00
Jumlah Rp 315,000.00

DAFTAR HARGA SATUAN UPAH , BAHAN & TENAGA

TAHUN ANGG. : 2021
HARGA SATUAN
KODE URAIAN SAT. KETERANGAN
(Rp.)
1 2 3 4 5
II BAHAN
AC Split 2 PK (by Daikin) Unit 8,600,000.00 -

Cabel Ladder ukuran 200 mm x 100 mm M1 290,000.00 -
ACP Lasser Cutting PVDF, t = 0,5 mm (by SEVEN) M2 950,000.00 -
Catatan,
Pak, Panitia CCO & PPK meminta dukungan / Nota harga barang dengan di Cap Basah Oleh Distributor / Toko
DAFTAR HARGA SATUAN UPAH

TAHUN ANGG. : 2021
HARGA SATUAN
(Rp.)
1 2 3 4 5
I UPAH
(U1) Pekerja Org/hari 72,000.00
(U2) Tukang batu Org/hari 98,000.00
(U3) Tukang kayu Org/hari 98,000.00
(U4) Tukang plafond Org/hari 98,000.00
(U5) Tukang alumunium Org/hari 98,000.00
(U6) Tukang atap Org/hari 98,000.00
(U7) Tukang cat Org/hari 98,000.00
(U8) Tukang besi Org/hari 98,000.00
(U9) Tukang pipa Org/hari 98,000.00
(U10) Tukang las Org/hari 98,000.00
(U11) Tukang listrik Org/hari 98,000.00
(U12) Kepala tukang Org/hari 110,000.00
(U13) Mandor Org/hari 120,000.00
(U14) Sopir Org/hari 110,000.00
(U15) Operator Org/hari 115,000.00
(U16) Pembantu operator / pembantu sopir Org/hari 72,000.00
II BAHAN
A TANAH DAN PASIR
(A1) Pasir cor M3 340,000.00 Lokasi pekerjaan
(A2) Pasir pasang M3 280,000.00 Lokasi pekerjaan
(A3) Pasir urug M3 225,000.00 Lokasi pekerjaan
HARGA SATUAN
(Rp.)
1 2 3 4 5
(A4) Sirtu M 3
160,000.00 Lokasi pekerjaan
B BATU DAN BLOK BETON
(B1) Batako ukuran 10 x 20 x 40 cm Bh 5,400.00 Lokasi pekerjaan
1300 Bata merah 5 x 10 x 20 cm Bh 1,250.00 Lokasi pekerjaan
(B3) Batu karang M3 260,000.00 Lokasi pekerjaan
(B4) Batu pecah 2/3 (hasil stone cruser) M3 650,000.00 Lokasi pekerjaan
(B5) Paving block heksagonal, tebal 6 cm Bh 6,000.00 Lokasi pekerjaan
(B6) Batu alam andesit bakar M 2
HARGA SATUAN
(Rp.)
1 2 3 4 5
C SEMEN DAN KAPUR
(C1) Semen portland (Pc) kupang Zak 62,000.00 Lokasi pekerjaan
(C2) Semen warna Kg 5,000.00 Lokasi pekerjaan
(C3) Compound Zak 60,000.00 Lokasi pekerjaan
(C4) Papan plafond ABC WH-08 [25 x 585 cm] 0.8 mm Lbr 155,000.00 Lokasi pekerjaan
(C5) Kalsiboard ukuran 1200 x 2400 x 6 mm Lembar 147,500.00 Lokasi pekerjaan
(C6) Wood plank, lebar 30 cm M 1
(C7) List plafond PVC M 1
D KAYU DAN KAYU OLAHAN
(D1) Balok kayu bayam M3 17,500,000.00 Lokasi pekerjaan
(D2) Balok kayu kelas II ex. kayu meranti M 3
4,250,000.00 Lokasi pekerjaan
(D3) Papan kayu jati M3 4,500,000.00 Lokasi pekerjaan
(D4) Papan kayu kelas II ex. kayu meranti M 3
(D5) Papan kayu kelas III lokal M 3
(D6) Usuk 5/7 kayu kelas II ex. kayu meranti M3 4,250,000.00 Lokasi pekerjaan
(D7) Usuk 5/5 kayu kelas II ex. kayu meranti M 3
(D8) Usuk 3/4 kayu kelas II ex. kayu meranti M 3
(D9) Usuk 5/7 kayu kelas III ex. kayu meranti M3 2,500,000.00 Lokasi pekerjaan
(D10) Dolken kayu Ø 8-10 cm, panjang 4 m Btg 20,000.00 Lokasi pekerjaan
(D11) Multipleks 9 mm Lbr 155,000.00 Lokasi pekerjaan
(D12) Multipleks 15 mm Lbr 290,000.00 Lokasi pekerjaan
(D13) Tripleks 4 mm Lembar 82,500.00 Lokasi pekerjaan
(D14) Textile tape/kassa Rol 16,000.00 Lokasi pekerjaan
E BESI, ALUMUNIUM DAN KACA
(E1) Baut Ø 10 mm Bh 2,600.00 Lokasi pekerjaan
(E2) Besi beton polos Ø 6 mm Kg 14,250.00 Lokasi pekerjaan
(E6) Besi beton ulir Ø 10 mm Kg 13,750.00 Lokasi pekerjaan
(E11) Besi strip Kg 14,500.00 Lokasi pekerjaan
HARGA SATUAN
(Rp.)
1 2 3 4 5
(E12) Kawat beton Kg 24,000.00 Lokasi pekerjaan
(E13) Besi hollow 40 x 40 mm M1 24,500.00 Lokasi pekerjaan
(E14) Hollow 20 x 40 mm galvalum M1 8,500.00 Lokasi pekerjaan
(E15) Hollow 40 x 40 mm galvalum M 1
(E16) List plafond alumunium U profil ukuran 1 cm M1 7,500.00 Lokasi pekerjaan
(E17) Baja ringan profil C-75, tebal 1 mm M1 18,000.00 Lokasi pekerjaan
(E18) Baja ringan profil C-65, tebal 1 mm M 1
(E19) Reng R 32.45 (tinggi 32 mm, t = 0.45 mm) M 1
HARGA SATUAN
(Rp.)
1 2 3 4 5
(E20) Paku < 5 cm Kg 20,000.00 Lokasi pekerjaan
(E21) Paku > 5 cm Kg 22,500.00 Lokasi pekerjaan
(E22) Paku < 2 cm Kg 25,000.00 Lokasi pekerjaan
(E23) Dynabol Ø 12 x 120 mm Bh 7,500.00 Lokasi pekerjaan
(E24) Self driling screw Ø 6 x 20 mm Bh 1,250.00 Lokasi pekerjaan
(E25) Screw cteks 10 x 16 -16 Bh 250.00 Lokasi pekerjaan
(E28) Screw viser Bh 500.00 Lokasi pekerjaan
(E29) Profil kusen allumunium 4", powder coating ex. alexindo M 1
(E30) Frame allumunium pintu kaca, powder coating ex. alexindo M1 210,000.00 Lokasi pekerjaan
(E31) Frame allumunium jendela kaca, powder coating ex. alexindo M 1
(E32) Kaca polos 5 mm, ex. asahi mas M 2
(E33) Kaca polos tebal 8 mm, ex. asahi mas M2 200,000.00 Lokasi pekerjaan
(E34) Kaca tempered 12 mm, ex. asahi mas M 2
(E35) Kaca tempered 10 mm, ex. asahi mas M 2
(E36) Aluminium composite panel coating PVDF, t = 0,5 mm M2 450,000.00 Lokasi pekerjaan
(E37) Besi baja siku L 50 x 50 x 4 mm Kg 12,500.00 Lokasi pekerjaan
(E40) Kawat las Kg 42,000.00 Lokasi pekerjaan
(E41) Rangka hollow galvalume 40 x 40, tebal 0.5 mm M' 16,000.00 Lokasi pekerjaan
(E42) Hollow besi 20 x 40 mm, tebal 0.80 mm M' 15,200.00 Lokasi pekerjaan
(E48) Hollow besi 40 x 40 mm, tebal 0.60 mm M1 14,200.00 Lokasi pekerjaan
(E49) Hollow besi 40 x 40 mm, tebal 0.80 mm M 1
HARGA SATUAN
(Rp.)
1 2 3 4 5
(E62) Baja WF Kg 13,200.00 Lokasi pekerjaan
(E63) Pipa baja Kg 13,250.00 Lokasi pekerjaan
(E64) Floor deck W-1000 M 2
HARGA SATUAN
(Rp.)
1 2 3 4 5
(E65) Wiremesh M10 M 2
(E64) Plat besi galvanis Lembar 800,000.00 Lokasi pekerjaan
(E65) Pintu besi harmonika M2 1,300,000.00 Lokasi pekerjaan
F PENUTUP ATAP, ASBES DAN GIPSUM DAN KERAMIK
(F1) Atap bitumen bergelombang, h = 40 mm M2 215,000.00 Lokasi pekerjaan
(F2) Atap seng galvalum berwarna, tebal 0.20 mm Lembar 62,000.00 Lokasi pekerjaan
(F3) Nok atap spandek, tebal 0.30 mm M 1
(F4) Seng plat BJLS, tebal 0.30 mm x 30 cm x 48 m M 1
(F5) Genteng keramik kemmuri milenio M2 110,000.00 Lokasi pekerjaan
(F6) Bubungan genteng keramik dan acesories atap M 1
(F7) Atap bitumen ex. gaf royal sovereign M 2
(F8) Bubungan, jurai luar M1 250,000.00 Lokasi pekerjaan
(F9) Shinglemate ex. gaf M 1
(F10) Stormguard ex. gaf M 1
(F11) Prostart ex. gaf M1 57,000.00 Lokasi pekerjaan
(F12) Eavesflashing 1,5 Cm Pcs 92,000.00 Lokasi pekerjaan
G PERLENGKAPAN LANTAI DAN PELAPIS DINDING
(G1) Keramik ukuran 60 x 60 cm, polish Dos 230,000.00 Lokasi pekerjaan
(G2) Keramik ukuran 60 x 60 cm, unpolish Dos 250,000.00 Lokasi pekerjaan
(G3) Keramik ukuran 60 x 60 cm, unpolish (teksture kasar) Dos 250,000.00 Lokasi pekerjaan
(G4) Keramik ukuran 20 x 20 cm polish Dos 110,000.00 Lokasi pekerjaan
(G5) Keramik ukuran 20 x 20 cm, unplolish Dos 125,000.00 Lokasi pekerjaan
(G6) Keramik dinding ukuran 20 x 40 cm, polish Dos 165,000.00 Lokasi pekerjaan
(G7) Keramik dekoratif 20 x 10 cm Dos 80,000.00 Lokasi pekerjaan
(G8) Stepnozing 10 x 60 cm Bh 26,000.00 Lokasi pekerjaan
H PERLENGKAPAN PENGGANTUNG DAN PENGUNCI
(H1) Rambuncis / kunci jendela solid RMB 613 B Bh 70,000.00 Lokasi pekerjaan
(H2) Kunci KM/WC ex. solid type LSV605X300 Bh 82,000.00 Lokasi pekerjaan
(H3) Lockcase fino FB 8534-40 US 15 Bh 220,000.00 Lokasi pekerjaan
(H4) Full handle ex. fino HRE.85.02F US32D Pasang 385,000.00 Lokasi pekerjaan
(H5) Double cylinder fino DC FB 1001-60 US14 Bh 140,000.00 Lokasi pekerjaan
(H6) Engsel pintu fino SEL FB 050, 4 x 3", tebal 2.50 mm Bh 70,000.00 Lokasi pekerjaan
(H7) Engsel jendela fino SEL FB 050, 3 x 3" Bh 24,000.00 Lokasi pekerjaan
(H8) Engsel boven casement 12" ex. solid US32D Pasang 70,000.00 Lokasi pekerjaan
(H9) Engsel jendela casement 24" ex. solid US32D Pasang 210,000.00 Lokasi pekerjaan
HARGA SATUAN
(Rp.)
1 2 3 4 5
(H10) Floor hinges ex. cisa 06241, 07124, lengkap dng covering plate Bh 2,200,000.00 Lokasi pekerjaan
(H11) Glass door handle stainless steel, standart Pasang 1,100,000.00 Lokasi pekerjaan
(H12) Bottom patch fitting PT 2210 US 32 Bh 305,000.00 Lokasi pekerjaan
(H13) Bottom patch lock fitting US 2210 US 32 Bh 390,000.00 Lokasi pekerjaan
(H14) Double cylinder cisa 08510-07 US 14 Bh 260,000.00 Lokasi pekerjaan
(H15) Top patch fitting PT 2220 US 32 Bh 279,000.00 Lokasi pekerjaan
(H16) Pivot top patch fitting PT 2221 US 32 Bh 240,000.00 Lokasi pekerjaan
(H17) L-shape flushbolt FB 050, 8" & 12" Pasang 140,000.00 Lokasi pekerjaan
HARGA SATUAN
(Rp.)
1 2 3 4 5
(H18) Mortise lock Bh 75,000.00 Lokasi pekerjaan
(H19) Cylinder Bh 42,000.00 Lokasi pekerjaan
(H20) Cover cylinder Psg 27,500.00 Lokasi pekerjaan
(H21) Engsel pintu Bh 40,000.00 Lokasi pekerjaan
(H22) Engsel jendela Bh 30,000.00 Lokasi pekerjaan
(H23) Grendel jendela tanam Bh 25,000.00 Lokasi pekerjaan
(H24) Grendel pintu tanam Bh 90,000.00 Lokasi pekerjaan
(H25) Hak angin Bh 37,000.00 Lokasi pekerjaan
(H26) Handel pintu Psg 440,000.00 Lokasi pekerjaan
(H27) Kunci pintu dobel slaag + handel Bh 205,000.00 Lokasi pekerjaan
(H28) Kunci pintu KM/WC Bh 145,000.00 Lokasi pekerjaan
I PERLENGKAPAN SANITAIR
(I1) Bak air fiber oval kapasitas 120 liter Bh 750,000.00 Lokasi pekerjaan
(I2) Floor drain type TX1CV2 ex. toto Bh 330,000.00 Lokasi pekerjaan
(I3) Kloset duduk type CW421J/SW420JP ex. toto Bh 3,350,000.00 Lokasi pekerjaan
(I4) Kloset jongkok ex. toto CE7 Bh 535,000.00 Lokasi pekerjaan
(I5) Tempat sabun type S156N ex. toto Bh 140,000.00 Lokasi pekerjaan
(I6) Wastafel ex. toto type L521V1A Bh 755,000.00 Lokasi pekerjaan
(I7) Kitchen zink stainless Bh 445,000.00 Lokasi pekerjaan
(I8) Kran air ø ½" type T23 B13V7NB ex. toto Bh 80,000.00 Lokasi pekerjaan
(I9) Jett spray type TX403SB ex. toto Bh 525,000.00 Lokasi pekerjaan
(I10) Shower spray type TX423S ex. toto Bh 900,000.00 Lokasi pekerjaan
(I11) Urinoir ex. toto type U57 Bh 3,000,000.00 Lokasi pekerjaan
(I12) Tempat tisu type TX703AES ex. toto Bh 275,000.00 Lokasi pekerjaan
(I13) Kaca cermin toilet 90 x 320 cm Bh 1,700,000.00 Lokasi pekerjaan
(I14) Kaca cermin toilet 90 x 60 cm Bh 510,000.00 Lokasi pekerjaan
J CAT, PERLENGKAPAN CAT DAN PEREKAT
(J1) Kwas biasa Bh 14,000.00 Lokasi pekerjaan
(J2) Kwas roll Bh 22,000.00 Lokasi pekerjaan
(J3) Amplas Lbr 5,500.00 Lokasi pekerjaan
(J4) Cat tembok interior ex. jotun Kg 51,000.00 Lokasi pekerjaan
(J5) Cat tembok eksterior watershell ex. jotun Kg 75,000.00 Lokasi pekerjaan
(J6) Cat kayu ex. emco Kg 65,000.00 Lokasi pekerjaan
(J7) Cat besi ex. emco Kg 65,000.00 Lokasi pekerjaan
(J8) Dempul Kayu Kg 28,000.00 Lokasi pekerjaan
HARGA SATUAN
(Rp.)
1 2 3 4 5
(J9) Meni Kg 31,000.00 Lokasi pekerjaan
(J10) Minyak cat Liter 35,000.00 Lokasi pekerjaan
(J11) Minyak bekisting Liter 25,000.00 Lokasi pekerjaan
(J12) Lem kayu Kg 24,000.00 Lokasi pekerjaan
(J13) Plamur kayu Kg 30,000.00 Lokasi pekerjaan
(J14) Plamur tembok Kg 19,000.00 Lokasi pekerjaan
(J15) zincromate Liter 24,000.00 Lokasi pekerjaan
(J16) Tiner A spesial Ltr 35,000.00 Lokasi pekerjaan
HARGA SATUAN
(Rp.)
1 2 3 4 5
(J17) Sealant Tube 85,000.00 Lokasi pekerjaan
(J18) Wood filler ultran Kg 70,000.00 Lokasi pekerjaan
(J19) Sending sealer impra Kg 98,000.00 Lokasi pekerjaan
(J20) Cat warna ultran Kg 75,000.00 Lokasi pekerjaan
(J21) Melamik impra Kg 57,000.00 Lokasi pekerjaan
K PERLENGKAPAN PELAMBING
(K1) Pompa transfer ex ebara 50 x 40 FSH Bh 9,100,000.00 Lokasi pekerjaan
(K2) Pompa boster ex grounfost Bh 10,000,000.00 Lokasi pekerjaan
(K3) Tangki air stainless steel 2000 liter ex maspion Bh 9,000,000.00 Lokasi pekerjaan
(K4) Pipa GIP medium A Ø 1/2 " M 1
(K5) Pipa GIP medium A Ø 3/4 " M1 31,000.00 Lokasi pekerjaan
(K6) Pipa GIP medium A Ø 1 " M1 37,000.00 Lokasi pekerjaan
(K7) Pipa GIP medium A Ø 1 1/2 " M 1
(K8) Pipa GIP medium A Ø 2 " M1 86,000.00 Lokasi pekerjaan
(K9) Pipa PP-R.10 Ø 1/2" ex. wavin tigris green M1 16,000.00 Lokasi pekerjaan
(K10) Pipa PP-R.10 Ø 3/4" ex. wavin tigris green M 1
(K11) Pipa PP-R.10 Ø 1" ex. wavin tigris Green M1 34,000.00 Lokasi pekerjaan
(K12) Pipa PP-R.10 Ø 1 1/2" ex. wavin tigris green M1 95,000.00 Lokasi pekerjaan
(K13) Pipa PVC type AW Ø 1/2" ex. wavin rucika M 1
(K14) Pipa PVC type AW Ø 3/4" M1 18,000.00 Lokasi pekerjaan
(K15) Pipa PVC type AW Ø 1" M1 21,000.00 Lokasi pekerjaan
(K16) Pipa PVC type AW Ø 1 1/2" M 1
(K19) Pipa PVC type AW Ø 4" M 1
(K21) Strainer Ø 1 1/2" Bh 525,000.00 Lokasi pekerjaan
(K22) Check valve Ø 1 1/2" Bh 575,000.00 Lokasi pekerjaan
(K23) Gate valve Ø 1 1/2" Bh 760,000.00 Lokasi pekerjaan
(K24) Foot valve Ø 1 1/2 " 10K Bh 375,000.00 Lokasi pekerjaan
(K25) Flexible joint Ø 1 1/2 " Bh 625,000.00 Lokasi pekerjaan
(K26) Flexible joint Ø 2 " Bh 850,000.00 Lokasi pekerjaan
(K27) Header GIP medium A Ø 2" Bh 1,250,000.00 Lokasi pekerjaan
(K28) Gate valve Ø 2" Bh 1,040,000.00 Lokasi pekerjaan
(K29) Gate valve Ø 1/2" Bh 175,000.00 Lokasi pekerjaan
HARGA SATUAN
(Rp.)
1 2 3 4 5
(K30) Roof drain san-ei type H01 - 4 " Bh 240,000.00 Lokasi pekerjaan
(K31) Clean out stainless steel Ø 2" ex. san ei Bh 320,000.00 Lokasi pekerjaan
(K32) Clean out stainless steel Ø 3" ex. san ei Bh 450,000.00 Lokasi pekerjaan
(K33) Clean out stainless steel Ø 4" ex san ei Bh 487,000.00 Lokasi pekerjaan
(K34) Pipa PP-R.10 Ø 2" ex. wavin tigris green M1 110,000.00 Lokasi pekerjaan
(K35) Gate valve Ø 1" Bh 640,000.00 Lokasi pekerjaan
(K36) Pipa PVC type AW Ø 5" M 1
HARGA SATUAN
(Rp.)
1 2 3 4 5
L PERLENGKAPAN LISTRIK
(L1) Kabel NYM 3 x 2,5 mm2 M1 15,000.00 Lokasi pekerjaan
(L2) Kabel NYM 3 x 4 mm2 M1 20,000.00 Lokasi pekerjaan
(L3) Kabel NYY 8 x 1 x 240 mm² M 1
(L4) Kabel NYY 4 x 300 mm² M1 400,000.00 Lokasi pekerjaan
(L6) Kabel NYY 4 x 4 mm² M 1
(L9) Kabel XLPE 3 x 1 x 70 mm² M 1
(L10) Kabel XLPE 4 x 50 mm² M1 575,000.00 Lokasi pekerjaan
(L17) Kabel data cat 6 M1 18,000.00 Lokasi pekerjaan
(L18) Cabel tray ukuran 20 cm x 10 cm M 1
(L19) Cabel tray ukuran 30 cm x 10 cm M1 175,000.00 Lokasi pekerjaan
(L20) Cabel tray ukuran 40 mm x 10 mm M1 220,000.00 Lokasi pekerjaan
(L21) Cabel tray ukuran 60 mm x 10 mm M 1
(L22) Lampu down light 18 watt ex. plhilips Bh 195,000.00 Lokasi pekerjaan
(L23) Lampu down light 11 watt ex. plhilips Bh 180,000.00 Lokasi pekerjaan
(L24) Lampu RM300 2 x 36 watt Bh 750,000.00 Lokasi pekerjaan
(L25) Lampu RMO 2 x 36 watt Bh 450,000.00 Lokasi pekerjaan
(L26) Lampu exit 1 x 8 W + batt Bh 975,000.00 Lokasi pekerjaan
(L27) Lampu BL 1 x 36 W Bh 170,000.00 Lokasi pekerjaan
(L28) Lampu TL TK 2 x 36 Watt Bh 300,000.00 Lokasi pekerjaan
(L29) Lampu rosed + PL 18W Bh 83,000.00 Lokasi pekerjaan
(L30) Saklar ganda Bh 28,000.00 Lokasi pekerjaan
(L31) Saklar tunggal Bh 20,000.00 Lokasi pekerjaan
(L33) Saklar hotel Bh 24,000.00 Lokasi pekerjaan
(L34) Stop kontak 1P 16A Bh 23,000.00 Lokasi pekerjaan
(L35) Exhaust fan 8" ex. KDK Bh 325,000.00 Lokasi pekerjaan
HARGA SATUAN
(Rp.)
1 2 3 4 5
(L36) Exhaust fan 288 m³/jam (type industrial) Bh 825,000.00 Lokasi pekerjaan
(L37) Exhaust fan 144 om³/jam (type industrial) Bh 1,300,000.00 Lokasi pekerjaan
(L38) Pipa conduit 20 mm setara clipsal M1 4,000.00 Lokasi pekerjaan
M PERLENGKAPAN TATA UDARA DAN VENTILASI
(M1) AC split 1PK Unit 3,250,000.00 Lokasi pekerjaan
(M2) AC cassette 3 PK Unit 15,000,000.00 Lokasi pekerjaan
HARGA SATUAN
(Rp.)
1 2 3 4 5
(M6) Pipa refrigerant Ø 3/8"-1/4" + isolasi M 1
(M7) Pipa refrigerant Ø 1/4"-1/2" + isolasi M1 92,000.00 Lokasi pekerjaan
(M9) Pipa refrigerant Ø 3/8"-5/8" + isolasi M 1
(M11) Pipa refrigerant Ø 5/8"-1 1/8" + isolasi M1 255,000.00 Lokasi pekerjaan
N PERLENGKAPAN SOUND SYSTEM
(N1) Power amplifier ampli TOA A-1724 A1724 240 W Unit 3,450,000.00 Lokasi pekerjaan
(N2) CD/DVD player ex. sony Unit 1,800,000.00 Lokasi pekerjaan
(N3) Speaker monitor Unit 4,000,000.00 Lokasi pekerjaan
(N4) Equalizer TOA E-1231 Unit 4,250,000.00 Lokasi pekerjaan
(N5) Paging microphone ex. TOA type ZM-100EC Unit 2,950,000.00 Lokasi pekerjaan
(N6) Rack cabinet Unit 7,000,000.00 Lokasi pekerjaan
(N7) Ceiling speaker 6W ex. TOA ZS-646R Unit 300,000.00 Lokasi pekerjaan
(N8) Volume control 5-30W ex. TOA ZV-303 Unit 450,000.00 Lokasi pekerjaan
O PERLENGKAPAN CCTV
(O1) Panel CCTV management system c/w battery back Unit 18,550,000.00 Lokasi pekerjaan
up 1 kVA :
- DVR 16 Ch
- Key board
(O2) TV monitor 32 inch Unit 4,200,000.00 Lokasi pekerjaan
(O3) Switch 24 port 10/100/1000 POE Unit 24,500,000.00 Lokasi pekerjaan
(O4) Camera fix dome indoor Unit 1,250,000.00 Lokasi pekerjaan
(O5) Camera fix dome outdoor Unit 1,500,000.00 Lokasi pekerjaan
(O6) Kabel data CAT 6 M 1
(O7) Power supply to CCTV managenet c/w receptacle Ls 1,800,000.00 Lokasi pekerjaan
p PERLENGKAPAN PENANGKAL PETIR
(P1) Penangkal petir non radio actif max radius proteksi 100 m Unit 9,600,000.00 Lokasi pekerjaan
up 1 kVA :
- DVR 16 Ch
- Key Board
(P2) TV monitor 32 inch Unit 4,200,000.00 Lokasi pekerjaan
Q BAHAN BAKAR DAN PELUMAS
(Q1) Solar Liter 10,500.00 Lokasi pekerjaan
(Q2) Oli / pelumas Liter 40,000.00 Lokasi pekerjaan
HARGA SATUAN
(Rp.)
1 2 3 4 5
III PERALATAN
(R1) Concrete mixer 0.30 M3 Hari 406,927.50
(R2) Dump truck 3-4 M 3
Hari 1,463,990.52
(R3) Ekscavator Hari 3,872,772.06
(R4) Stemper Hari 210,000.00
(R5) Concrete pump M3 65,000.00
(R6) Concrete vibrator Hari 110,000.00
CALCULATION SHEET
PERHITUNGAN DATA REKAYASA LAPANGAN / MUTUAL CHECK - MC 0%
Ukuran
KODE
NO JENIS PEKERJAAN TOTAL Luas Ruangan Keb. (AC) Jml / Unit (AC) Σ Volume
BTU/M2 SAT GAMBAR
(BTU) (m2)

AC 1 PK 600 btu 10000 17 1
AC 2 PK 600 btu 20000 33 1
AC 3 PK 600 btu 30000 50 1
AC 4 PK 600 btu 40000 67 1
AC 5 PK 600 btu 50000 83 1
1.1. AC split 1 PK 1.00 Unit

- Ruang Admin 600 btu 9000 15 0.90 1 Unit
1.2. AC cassette 3 PK 5.00 Unit
- Ruang Ketua 600 btu 40440 67.4 1.35 1 Unit
- Ruang Wakil Ketua I 600 btu 32466 54.11 1.08 1 Unit
- Ruang Wakil Ketua II 600 btu 32466 54.11 1.08 1 Unit
- Ruang Sekwan 600 btu 32466 54.11 1.08 1 Unit
- Ruang Security 600 btu 22500 37.5 0.75 1 Unit
- Ruang Fraksi.1 600 btu 64800 108 1.62 1 Unit
- Ruang Komici C 600 btu 64800 108 1.62 1 Unit
- Ruang Komisi B 600 btu 97200 162 1.94 1 Unit
- Ruang Komisi A 600 btu 64800 108 1.30 1 Unit
- Ruang Sekretariat 600 btu 93600 156 1.87 1 Unit
1.6. Instalasi AC split 1 PK NYM 3 x 4mm² +PVC cond. 20 mm² 1.00 Titik
1.7. Instalasi AC Cassette 3PK NYM 4 x 4mm² + PVC cond. 20 mm² 5.00 Titik
1.8. Instalasi AC Cassette 4-6PK NYM 4 x 4mm² + PVC cond. 20 mm² 10.00 Titik
2.1. AC cassette 4PK 17.00 Unit
- Ruang Pengadaan Materi 600 btu 64800 1.62 108 1.62 1 bh
- Ruang Badan Musyawarah 600 btu 97200 1.944 162 2.43 2 bh
- Ruang Badan Kehormatan 600 btu 129600 2.592 216 3.24 3 bh
- Ruang Rapat Gabungan 600 btu 162000 3.24 270 4.05 4 bh
- Ruang Badan Legeslatif 600 btu 162000 3.24 270 4.05 4 bh
- Ruang Perpustakaan 600 btu 129600 2.592 216 3.24 3 bh
2.2. AC cassette 5PK 3.00 Unit
- Ruang Badan Anggaran 600 btu 162000 3.24 270 3.24 3 bh
2.3. Instalasi AC cassette NYM 4 x 4 mm² 20.00 Titik
TOTAL AC 1PK 1.00 Unit

JUMLAH TOTAL KESELURUHAN 36.00 Unit

Mengetahui, Disetujui Oleh, Diperiksa Oleh, Dibuat Oleh,
Pengguna Jasa Direksi Pekerjaan Konsultan Supervisi PT. TANJONG HARAPAN
0.00 Err:509
Ukuran
KODE
NO JENIS PEKERJAAN TOTAL Luas Ruangan Keb. (AC) Jml / Unit (AC) Σ Volume GAMBAR
BTU/M2 SAT
(BTU) (m2)
KRISTOFEL F. KANALOMI, ST 0.00 Err:509 JIMI ANTONIUS HURU

NIP : 19760816201001 1 020 0 Err:509 Kepala Cabang
CALCULATION SHEET
PERHITUNGAN DATA REKAYASA LAPANGAN / MUTUAL CHECK - MC 0%
Ukuran Berat KODE
NO JENIS PEKERJAAN Jml / Unit Volume Σ Volume GAMBAR
Pengerokan Karat pada Permukaan Baja secara Manual

K1 : WF 400X400X13X21 0.4 x 0.4 2.4
K2 : WF 300X150X6,5X9 0.3 x 0.15 1.2
B2 : WF 200X150X6X9 0.2 x 0.15 1
LANTAI 2 1522.9 m2
KOLOM
K1 : WF 400X400X13X21 0.4 x 0.4 4 2.4 68 652.8 m2
K2 : WF 300X150X6,5X9 0.3 x 0.15 4 1.2 42 201.6 m2
BALOK Section Memanjang

As 1 B2 : WF 200X150X6X9 0.2 x 0.15 16 1 16 16 m2
As 2 B2 : WF 200X150X6X9 0.2 x 0.15 84 1 84 84 m2
As 3 B2 : WF 200X150X6X9 0.2 x 0.15 84 1 84 84 m2
As 4 B2 : WF 200X150X6X9 0.2 x 0.15 55 1 55 55 m2
As 5 B2 : WF 200X150X6X9 0.2 x 0.15 24 1 24 24 m2
As 6 B2 : WF 200X150X6X9 0.2 x 0.15 55 1 55 55 m2
As 7 B2 : WF 200X150X6X9 0.2 x 0.15 60 1 60 60 m2
As 8 B2 : WF 200X150X6X9 0.2 x 0.15 60 1 60 60 m2
As 9 B2 : WF 200X150X6X9 0.2 x 0.15 24 1 24 24 m2
As 10 B2 : WF 200X150X6X9 0.2 x 0.15 12 1 12 12 m2
BALOK Section Melintang

As B B2 : WF 200X150X6X9 0.2 x 0.15 36 1 36 36 m2
As D B2 : WF 200X150X6X9 0.2 x 0.15 18 1 18 18 m2
As D-1 B2 : WF 200X150X6X9 0.2 x 0.15 13 1 13 13 m2
As G B2 : WF 200X150X6X9 0.2 x 0.15 5 1 5 5 m2
As H B2 : WF 200X150X6X9 0.2 x 0.15 22 1 22 22 m2
As I B2 : WF 200X150X6X9 0.2 x 0.15 6.5 1 6.5 6.5 m2
As J B2 : WF 200X150X6X9 0.2 x 0.15 22 1 22 22 m2
As K B2 : WF 200X150X6X9 0.2 x 0.15 5 1 5 5 m2
As M-1 B2 : WF 200X150X6X9 0.2 x 0.15 13 1 13 13 m2
As N B2 : WF 200X150X6X9 0.2 x 0.15 18 1 18 18 m2
As P B2 : WF 200X150X6X9 0.2 x 0.15 36 1 36 36 m2
TOTAL KUPAS CAT LAMA & PENGECATAN BARU (LANTAI 2) 1,522.90 M2

TOTAL KUPAS CAT LAMA & PENGECATAN BARU (LANTAI 1) 2,057.15 M2
JUMLAH TOTAL KESELURUHAN 3,580.05 M2
Disetujui Oleh, Diperiksa Oleh: Dibuat Oleh,

Direksi Pekerjaan Konsultan Pengawas Kontraktor Pelaksana
Dinas Pekerjaan Umum Dan Penataan Ruang PT.KONINDO PANORAMA KONSULTAN PT. TANJONG HARAPAN
KEVIN ESTON FUNAY, A.Md MELYUNI LONI JAKOP, ST MESAKH PENLAANA, ST PRIYO SUSANTO, ST
Nip 19810830 201101 1 010 Nip 19910615 201903 002 Inspector Pelaksana
NIP : 19760816201001 1 020 0 Err:509
CALCULATION SHEET
MUTUAL CHECK - MC 0%
Ukuran Berat KODE
Pengerokan Karat pada Permukaan Baja secara Manual

K1 : WF 400X400X13X21 0.4 x 0.4 2.4
K2 : WF 300X150X6,5X9 0.3 x 0.15 1.2
G1 : HC 509X175X7X11 0.5 x 0.175 1.7
G2 : WF 350X150X6,5X9 0.35 x 0.15 1.3
B1 : WF 300X150X6,5X9 0.3 x 0.15 1.2
B2 : WF 200X150X6X9 0.2 x 0.15 1
LANTAI 1 2057.15 m2
KOLOM
K1 : WF 400X400X13X21 0.4 x 0.4 0.5 2.4 68 81.6 m2
K2 : WF 300X150X6,5X9 0.3 x 0.15 0.5 2.4 41 49.2 m2
BALOK Section Memanjang

As 1 G2 : WF 350X150X6,5X9 0.35 x 0.15 24 1.3 31.2 31.2 m2
As 2 G2 : WF 350X150X6,5X9 0.35 x 0.15 84 1.3 109.2 109.2 m2
As 2-1 B1 : WF 300X150X6,5X9 0.3 x 0.15 4 1.2 4.8 4.8 m2
As 2-2 B1 : WF 300X150X6,5X9 0.3 x 0.15 76 1.2 91.2 91.2 m2
As 2-3 B1 : WF 300X150X6,5X9 0.3 x 0.15 16 1.2 19.2 19.2 m2
As 3 G2 : WF 350X150X6,5X9 0.35 x 0.15 84 1.3 109.2 109.2 m2
As 4 G2 : WF 350X150X6,5X9 0.35 x 0.15 36 1.3 46.8 46.8 m2
B1 : WF 300X150X6,5X9 0.3 x 0.15 48 1.2 57.6 57.6 m2
As 4-1 B1 : WF 300X150X6,5X9 0.3 x 0.15 36 1.2 43.2 43.2 m2
As 5 G2 : WF 350X150X6,5X9 0.35 x 0.15 36 1.3 46.8 46.8 m2
B1 : WF 300X150X6,5X9 0.3 x 0.15 5 1.2 6 6 m2
As 5-1 B1 : WF 300X150X6,5X9 0.3 x 0.15 41 1.2 49.2 49.2 m2
As 6 G2 : WF 350X150X6,5X9 0.35 x 0.15 36 1.3 46.8 46.8 m2
B1 : WF 300X150X6,5X9 0.3 x 0.15 48 1.2 57.6 57.6 m2
As 7 G2 : WF 350X150X6,5X9 0.35 x 0.15 84 1.3 109.2 109.2 m2
As 7-1 B1 : WF 300X150X6,5X9 0.3 x 0.15 4 1.2 4.8 4.8 m2
As 7-2 B1 : WF 300X150X6,5X9 0.3 x 0.15 76 1.2 91.2 91.2 m2
As 8 G2 : WF 350X150X6,5X9 0.35 x 0.15 84 1.3 109.2 109.2 m2
As 9 B1 : WF 300X150X6,5X9 0.3 x 0.15 24 1.2 28.8 28.8 m2
As 10 G2 : WF 350X150X6,5X9 0.35 x 0.15 12 1.3 15.6 15.6 m2
B1 : WF 300X150X6,5X9 0.3 x 0.15 12 1.2 14.4 14.4 m2
As 11 G2 : WF 350X150X6,5X9 0.35 x 0.15 12 1.3 15.6 15.6 m2
BALOK Section Melintang

As B G1 : HC 509X175X7X11 0.5 x 0.175 23 1.7 39.1 39.1 m2
G2 : WF 350X150X6,5X9 0.35 x 0.15 13 1.3 16.9 16.9 m2
As C G1 : HC 509X175X7X11 0.5 x 0.175 23 1.7 39.1 39.1 m2
G2 : WF 350X150X6,5X9 0.35 x 0.15 13 1.3 16.9 16.9 m2
As D G1 : HC 509X175X7X11 0.5 x 0.175 23 1.7 39.1 39.1 m2
G2 : WF 350X150X6,5X9 0.35 x 0.15 13 1.3 16.9 16.9 m2
As D-1 B1 : WF 300X150X6,5X9 0.3 x 0.15 13 1.2 15.6 15.6 m2
As E G1 : HC 509X175X7X11 0.5 x 0.175 18 1.7 30.6 30.6 m2
B1 : WF 300X150X6,5X9 0.3 x 0.15 5 1.2 6 6 m2
As F G1 : HC 509X175X7X11 0.5 x 0.175 18 1.7 30.6 30.6 m2
B1 : WF 300X150X6,5X9 0.3 x 0.15 5 1.2 6 6 m2
As G G1 : HC 509X175X7X11 0.5 x 0.175 36 1.7 61.2 61.2 m2
B1 : WF 300X150X6,5X9 0.3 x 0.15 12.5 1.2 15 15 m2
B2 : WF 200X150X6X9 0.2 x 0.15 2.5 1 2.5 2.5 m2
As H G1 : HC 509X175X7X11 0.5 x 0.175 18 1.7 30.6 30.6 m2
B1 : WF 300X150X6,5X9 0.3 x 0.15 7.5 1.2 9 9 m2
G2 : WF 350X150X6,5X9 0.35 x 0.15 9.5 1.3 12.35 12.35 m2
B2 : WF 200X150X6X9 0.2 x 0.15 2.5 1 2.5 2.5 m2
As I G1 : HC 509X175X7X11 0.5 x 0.175 18 1.7 30.6 30.6 m2
B1 : WF 300X150X6,5X9 0.3 x 0.15 7.5 1.2 9 9 m2
G2 : WF 350X150X6,5X9 0.35 x 0.15 9.5 1.3 12.35 12.35 m2
B2 : WF 200X150X6X9 0.2 x 0.15 2.5 1 2.5 2.5 m2
As J G1 : HC 509X175X7X11 0.5 x 0.175 18 1.7 30.6 30.6 m2
CALCULATION SHEET
MUTUAL CHECK - MC 0%
Ukuran Berat KODE
B1 : WF 300X150X6,5X9 0.3 x 0.15 7.5 1.2 9 9 m2

G2 : WF 350X150X6,5X9 0.35 x 0.15 9.5 1.3 12.35 12.35 m2
B2 : WF 200X150X6X9 0.2 x 0.15 2.5 1 2.5 2.5 m2
As K G1 : HC 509X175X7X11 0.5 x 0.175 36 1.7 61.2 61.2 m2
B1 : WF 300X150X6,5X9 0.3 x 0.15 12.5 1.2 15 15 m2
B2 : WF 200X150X6X9 0.2 x 0.15 2.5 1 2.5 2.5 m2
As L G1 : HC 509X175X7X11 0.5 x 0.175 18 1.7 30.6 30.6 m2
B1 : WF 300X150X6,5X9 0.3 x 0.15 5 1.2 6 6 m2
As M G1 : HC 509X175X7X11 0.5 x 0.175 18 1.7 30.6 30.6 m2
B1 : WF 300X150X6,5X9 0.3 x 0.15 5 1.2 6 6 m2
As N G1 : HC 509X175X7X11 0.5 x 0.175 23 1.7 39.1 39.1 m2
G2 : WF 350X150X6,5X9 0.35 x 0.15 13 1.3 16.9 16.9 m2
As O G1 : HC 509X175X7X11 0.5 x 0.175 23 1.7 39.1 39.1 m2
G2 : WF 350X150X6,5X9 0.35 x 0.15 13 1.3 16.9 16.9 m2
As P G1 : HC 509X175X7X11 0.5 x 0.175 23 1.7 39.1 39.1 m2
G2 : WF 350X150X6,5X9 0.35 x 0.15 13 1.3 16.9 16.9 m2
TOTAL KUPAS CAT LAMA & PENGECATAN BARU (LANTAI 1) 2057.15 M2
Disetujui Oleh, Diperiksa Oleh: Dibuat Oleh,

Direksi Pekerjaan Konsultan Pengawas Kontraktor Pelaksana
Dinas Pekerjaan Umum Dan Penataan Ruang PT.KONINDO PANORAMA KONSULTAN PT. TANJONG HARAPAN
KEVIN ESTON FUNAY, A.Md MELYUNI LONI JAKOP, ST MESAKH PENLAANA, ST PRIYO SUSANTO, ST
Nip 19810830 201101 1 010 Nip 19910615 201903 002 Inspector Pelaksana
0 0 Err:509
PERHITUNGAN PEMBESIAN
MUTUAL CHECK - MC-0%

II.A.4 0 0.9 0.9 0.3

Data
Jumlah titik : 8.00 unit
widht : 0.90 W (m)
Lenght : 0.90 L (m)
height : 0.30 H(m)
jarak beugel pada (W) : 0.20 (m)
jarak beugel pada (L) : 0.20 (m)
Diameter tulangan dasar : 13.00 (mm)
Daimeter tulangan atas : 13.00 (mm)
jumlah beugel dasar / W- Ø 13.00 : 5.50 (unit)
jumlah beugel dasar / L- Ø 13.00 : 5.50 (unit)
jumlah beugel atas /w -Ø 13.00 : 5.50 (unit)
jumlah beugel atas /L - Ø 13.00 : 5.50 (unit)
selimut beton : 0.04 (m)

panjang begel dasar/w : 1.46 (m)
panjang begel dasar/L : 1.46 (m)
panjang begel atas/w : 1.46 (m)
panjang begel atas/L : 1.46 (m)
Hasil
panjang beugel dasar : 128.48 m1
panjang beugel atas : 128.48 m1
berat beugel dasar 0.02

berat beugel atas 0.02
0.03
berat beugel dasar : 133.80 kg

berat beugel atas 133.80 kg
Total berat besi : 267.60 kg
137.65604 kg/m3
Total bekesting : 8.64 m2
4.4444444 m2/m3
Net vol beton : 1.94 m3
II.A.5 0 1.6 0.9 0.3

Data
widht : 1.60 W (m)

Lenght : 0.90 L (m)
height : 0.30 H(m)

Hasil

0.03

132.44358 kg/m3
3.4722222 m2/m3
II.A.6 0 1.6 0.75 0.3

Data
widht : 1.60 W (m)
Lenght : 0.75 L (m)
height : 0.30 H(m)


Hasil

0.03

148.47471 kg/m3
3.9166667 m2/m3
II.B.1 0
Data 0.1 X 0.1
length : 0.1 L (m)
widht : 0.1 W (m)
height : 5.00 H(m)
overstek : 0.5 (m)
selimut beton : 20 (mm)
jumlah unit : 89.00 (unit)
jumlah tul. Utama : 4 btg
Dia tul. Utama : 10 (mm)
jarak sengkang : 0.2 (m)
Dia tul. sengkang : 8 (mm)
Hasil
panjang tul utama : 1958
panjang sengkang /pcs : 0.24 m1
panjang total sengkang 534.00 m1
Volume tul utama 0.15

Volume sengkang 0.03
0.18
total berat besi tulangan utama : 1,206.57 kg 271.139 kg/m3
total berat besi sengkang : 210.60 kg 47.32608 kg/m3
total berat tulangan : 1,417.17 kg
318.46508 kg/m3
20 m2/m3
II.B.2 Beton balok latai (10 x 20) cm, K-175

Data 0.1 X 0.20

length : 0.10 L (m)
widht : 0.20 W (m)
height : 349.00 H(m)
overstek : 17.45 (m)
selimut beton : 20.00 (mm)
jumlah tul. Utama : 4.00 btg
Dia tul. Utama : 10.00 (mm)
Dia tul. sengkang : 8.00 (mm)
Hasil
panjang tul utama : 1,465.80
panjang total sengkang 1,023.73 m1

0.17
total berat besi tulangan utama : 903.26 kg 129.40725 kg/m3
Total bekesting : 139.60 m2 20 m2/m3
II.B.3 Beton gawang kusen (10 x 10) cm, K-175

Data 0.1 X 0.10
length : 0.10 L (m)
widht : 0.10 W (m)
Hasil

0.27
II.B.4 0
Data 0.2 X 0.2
length : 0.2 L (m)
widht : 0.2 W (m)
height : 5 H(m)
overstek : 0.55 (m)
Hasil

0.19
II.B.7 0
Data 0.3 X 0.3
length : 0.3 L (m)
widht : 0.3 W (m)
height : 2.72 H(m)
overstek : 0.5 (m)
Hasil
panjang tul utama : 206.08


0.06
total berat tulangan : 464.55 kg
Total bekesting : 26.11 m2 13.333333 m2/m3
II.B.8 0
Data 0.25 X 0.45
length : 0.45 L (m)
widht : 0.25 W (m)
height : 4.00 H(m)
overstek : 0.30 (m)
Hasil

0.04
LANTAI 2
II.C.1 0
Data 0.6 X 0.6
length : 0.6 L (m)
widht : 0.6 W (m)
height : 4 H(m)
overstek : 0.5 (m)

Hasil

0.11
II.C.7 0
Data 0.1 X 0.1
length : 0.1 L (m)
widht : 0.1 W (m)
height : 4.00 H(m)
overstek : 0 (m)
Hasil

0.19
418.04704 kg/m3
20 m2/m3
II.C.8 0
Data 0.2 X 0.2
length : 0.2 L (m)
widht : 0.2 W (m)
height : 4.00 H(m)
overstek : 0.5 (m)
Hasil

0.08
II.C.9 0
Data 0.1 X 0.20
length : 0.10 L (m)
widht : 0.20 W (m)
Hasil


0.28
II.C.10 0
Data 0.1 X 0.10
length : 0.10 L (m)
widht : 0.10 W (m)
Hasil

0.20
V.4.2 0 0.8 0.8 0.2

Data
widht : 0.80 W (m)
Lenght : 0.80 L (m)
height : 0.20 H(m)


Hasil

0.02
berat beugel dasar : 61.76 kg 80.417363 kg/m3

berat beugel atas 61.76 kg 80.417363 kg/m3
160.83473 kg/m3
V.4.3 0
Data 0.15 X 0.30
length : 0.30 L (m)
widht : 0.15 W (m)
height : 26.44 H(m)
overstek : 0.30 (m)
Hasil

0.02
118.33361 kg/m3
V.4.5 0
Data 0.2 X 0.2
length : 0.2 L (m)
widht : 0.2 W (m)
height : 3.91 H(m)
overstek : 0.5 (m)
Hasil

0.04
242.25695 kg/m3
V.4.6 0
Data 0.1 X 0.1
length : 0.1 L (m)
widht : 0.1 W (m)
height : 3.91 H(m)
overstek : 0 (m)
Hasil

0.01
402.27168 402.27168 kg/m3
20
V.4.7 0
Data 0.15 X 0.30
length : 0.15 L (m)
widht : 0.30 W (m)
height : 32.00 H(m)
overstek : 1.60 (m)
Hasil

0.02
126.05681 kg/m3
V.4.8 0
Data 0.15 X 0.25
length : 0.15 L (m)
widht : 0.25 W (m)
height : 5.07 H(m)
overstek : 0.25 (m)

Hasil

0.00
144.2569 kg/m3
Atambua, Juli 2021

Dibuat Oleh,
PT. TANJONG HARAPAN
JIMI ANTONIUS HURU

Kepala Cabang

Backup Data Struktur Lt.2 & Atap: Kontraktor Pelaksana

Diunggah oleh

Informasi Dokumen

Judul Asli

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

Backup Data Struktur Lt.2 & Atap: Kontraktor Pelaksana

Diunggah oleh

Hak Cipta:

Format Tersedia

BACKUP DATA

STRUKTUR LT.2 & ATAP

PEKERJAAN : LANJUTAN PEMBANGUNAN FISIK GEDUNG KANTOR DPRD (MULTIYEARS TAHAP 1)

REKAPITULASI RAB KONTRAK

III PEKERJAAN ARSITEKTUR

IV PEKERJAAN MEKANIKAL ELEKTRIKAL DAN PLUMBING

PPN 10% Rp 2,361,363,693.43

Disetujui Oleh, Diperiksa Oleh,

KRISTOFEL F. KANALOMI, ST PURNOMO JULIYANTO, ST

PEKERJAAN TAMBAH PEKERJAAN KURANG REKAP CCO

Rp - - Rp 29,020,860.97 0.12 Rp 248,179,139.03

Rp 184,464,912.85 0.78 Rp 106,598,638.45 0.45 Rp 1,090,124,071.16

Rp 61,492,440.84 0.26 Rp - - Rp 757,502,219.46

Rp 140,104.25 0.00 Rp 198,971,330.80 0.84 Rp 1,921,053,848.45

Rp - - Rp 580,090,500.00 2.46 Rp 5,303,400.00

Rp - - Rp 84,450,000.00 0.36 Rp 4,125,625.00

Rp - - Rp 275,280,000.00 1.17 Rp 650,000.00

Rp - - Rp 45,400,000.00 0.19 Rp 1,300,000.00

Rp - - Rp 48,900,000.00 0.21 Rp 1,200,000.00

Rp - - Rp 67,390,000.00 0.29 Rp 610,000.00

Rp 5,937,500.00 0.03 Rp - - Rp 129,820,141.80

Rp 336,284,299.64 1.42 Rp - - Rp 336,284,299.64

Rp 248,608,806.87 1.05 Rp - - Rp 248,608,806.87

Rp 4,381,149,317.00 Rp 4,466,087,311.55 Rp 3,599,321,540.59

Atambua, September 2021

MO JULIYANTO, ST JIMI ANTONIUS HURU

RAB -KONTRAK PEKERJAAN TAMBAH

- Aluminium composite panel coating PVDF t. 0,5 mm

- Aluminium composite panel coating PVDF t. 0,5 mm

2.3. Rey chem 20 kV Set 5.00 Rp 5,625,000.00 Rp 5,625,000.00 Rp 28,125,000.00 0.12 - - -

1.8. Testing commissioning + program Ls 1.00 Rp 3,325,000.00 Rp 3,000,000.00 Rp 3,000,000.00 0.01 - - -

- Aluminium composite panel coating PVDF t. 0,5 mm

- Aluminium composite panel coating PVDF t. 0,5 mm

- Aluminium composite panel coating PVDF t. 0,5 mm

TOTAL-PEKERJAAN TAMBAHAN Rp - Rp 3,599,321,540.59

JUMLAH HARGA PEKERJAAN Rp 23,613,636,934.32

Panitia Peneliti Kontrak Diperiksa Oleh,

2) IZAK JUNAEDI, ST 2) …................................ 1) KEVIN ESTON FUNAY, A.Md 1) …................................

3) FRETS O.I.LEOSE,A Mdt 3) …................................ 2) MELYUNI LONI JAKOP, ST 2) …................................

- - - 1.00 Rp 10,000,000.00 0.04 200.00 TETAP TIMPANG

- - - 1.00 Rp 500,000.00 0.00 100.00 TETAP OK

- - - 1.94 Rp 3,035,201.86 0.01 97.35 TETAP OK

- - - 1.72 Rp 2,691,003.71 0.01 97.35 TETAP OK

- - - 1.44 Rp 2,252,933.34 0.01 97.35 TETAP OK

- - - 3.90 Rp 5,766,214.20 0.02 97.48 TAMBAH OK

- - - 6.98 Rp 10,320,044.89 0.04 97.48 TETAP OK

- - - 6.48 Rp 9,574,872.60 0.04 97.48 TETAP OK

- - - 6.00 Rp 8,871,098.76 0.04 97.48 TAMBAH OK

- - - 1.56 Rp 2,305,007.16 0.01 97.48 TETAP OK

- - - 0.22 Rp 329,709.17 0.00 97.48 TETAP OK

0.20 315,410.67 0.00 1.96 Rp 3,063,989.34 0.01 97.35 KURANG OK

- - - 1.94 Rp 3,041,460.01 0.01 97.35 TAMBAH OK

- - - 25.66 Rp 40,152,278.65 0.17 97.35 TAMBAH OK

12.55 19,638,068.96 0.08 Rp - - 97.35 DIHILANGKAN OK

- - - 15.91 Rp 24,883,992.95 0.11 97.35 TAMBAH OK

- - - 10.66 Rp 15,755,071.40 0.07 97.48 TAMBAH OK

- - - 390.37 Rp 610,744,742.42 2.59 97.35 TAMBAH OK

1.42 2,220,078.06 0.01 2.83 Rp 4,419,817.14 0.02 97.35 KURANG OK

- - - 44.67 Rp 69,893,991.71 0.30 97.35 TAMBAH OK

0.70 1,088,917.78 0.00 2.41 Rp 3,768,969.73 0.02 97.35 KURANG OK

- - - 3.26 Rp 5,106,648.91 0.02 97.35 TETAP OK

0.24 360,758.02 0.00 3.48 Rp 5,145,237.28 0.02 97.48 KURANG OK

- - - 2.43 Rp 3,595,752.03 0.02 97.48 TETAP OK