Rap (STR Ars Me) Fortuna Suite

REKAP ENGINEERING ESTIMATE ( EE )
PEMBANGUNAN HOTEL FORTUNA SUITE

YOGYAKARTA
TAHUN 2020
PEKERJAAN MEKANIKAL & ELEKTRIKAL HOTEL FORTUNA SUITE

JUMLAH HARGA
NO JENIS PEKERJAAN
(Rp)
A. PEKERJAAN ELEKTRIKAL
A.1 PEKERJAAN INSTALASI PENERANGAN DAN KOTAK KONTAK 2,476,226,100.00

A.2 PEKERJAAN INSTALASI KABEL TOUVUR DAN PANEL DAYA 1,306,822,500.00
A.3 PEKERJAAN INSTALASI PENYALUR PETIR 34,838,900.00
A.4 PEKERJAAN INSTALASI KABEL TRAY DAN LADDER 209,935,800.00
A.5 PEKERJAAN INSTALASI FIRE ALARM 532,060,900.00
A.6 PEKERJAAN INSTALASI SOUND SYSTEM 357,896,100.00
A.7 PEKERJAAN INSTALASI TELEPON 475,704,900.00
A.8 PEKERJAAN INSTALASI DATA KOMPUTER 481,721,900.00
A.9 PEKERJAAN INSTALASI CCTV 129,277,700.00
A.10 PEKERJAAN INSTALASI IPTV 111,394,000.00
TOTAL PEKERJAAN ELEKTRIKAL 6,115,878,800.00
B. PEKERJAAN MEKANIKAL PLUMBING
B.1 PEKERJAAN INSTALASI AIR BERSIH DINGIN 535,852,400.00

B.2 PEKERJAAN INSTALASI AIR KOTOR/ BEKAS DAN VENT CUP 1,877,378,500.00
B.3 PEKERJAAN INSTALASI AIR BERSIH PANAS 1,104,699,600.00
B.4 PEKERJAAN INSTALASI AIR HUJAN 246,675,400.00
B.5 PEKERJAAN INSTALASI HYDRANT DAN SPRINKLER 1,359,260,300.00
B.6 PEKERJAAN INSTALASI PENGKONDISIAN UDARA 5,960,691,200.00
B.7 PEKERJAAN INSTALASI PASSANGER LIFT 2,581,300,000.00
TOTAL PEKERJAAN MEKANIKAL 13,665,857,400.00
C. PEKERJAAN INFRASTRUKTUR
C.1 PEKERJAAN INSTALASI PASANG DAYA LISTRIK 555 KVA 855,378,000.00

C.2 PEKERJAAN INSTALASI PANEL MVMDP 186,165,000.00
C.3 PEKERJAAN INSTALASI PANEL DAYA DAN KABEL TOUVUR 949,195,400.00
C.4 PEKERJAAN INSTALASI GENSET 600 KVA, TYPE SILENT 1,712,460,000.00
C.5 PEKERJAAN INSTALASI PERALATAN UTAMA AIR BERSIH 791,284,100.00
C.6 PEKERJAAN INSTALASI PERALATAN UTAMA HYDRANT SPRINKLER 608,927,650.00
TOTAL PEKERJAAN INFRASTRUKTUR 5,103,410,150.00
TOTAL PEKERJAAN ELEKTRIKAL & MEKANIKAL 24,885,146,350.00

RENCANA ANGGARAN BIAYA (RAB)
PEKERJAAN ELEKTRIKAL
PEKERJAAN : PEMBANGUNAN HOTEL FORTUNA SUITE
LOKASI : YOGYAKARTA
TAHUN : 2020
HARGA SAT JUMLAH HARGA SUB TOTAL

NO JENIS PEKERJAAN SPESIFIKASI VOL SAT
(Rp) (Rp) (Rp)
C.1 PEKERJAAN INSTALASI PASANG DAYA LISTRIK 555 KVA

1 Transformator 800 KVA , 20/ 11.55 KV-400/ 231 V, 3 Phasa, 50 HZ, indoor type 1 unit 196,813,000.00 196,813,000.00
terpasang dgn Assesories standar, terminasi + Sertifikat Uji
2 Biaya Penyambungan (BP) 555000 VA 969.00 537,795,000.00

3 Sertifikat Layak Operasional (SLO) 555000 VA 117.00 64,935,000.00
4 Uang Jaminan Langganan (UJL) 555000 VA 13.00 7,215,000.00
5 Keur gambar 555000 VA 55.00 30,525,000.00
6 Biaya Admistrasi ( pengurusan ijin PLN, strom awal, materai,dll). 1 ls 18,095,000.00 18,095,000.00
SUB TOTAL 855,378,000.00
TOTAL PEKERJAAN PASANG DAYA LISTRIK
C.2 PEKERJAAN INSTALASI PANEL MVMDP

Pekerjaan Pengadaan dan pemasangan Panel MVMDP
lengkap dgn assesories/ alat bantu sesuai gambar dan spek teknis
1 Incoming LBS, 24kV, busbar 630A, 16kA 1 unit 48,865,000.00 48,865,000.00
Type SM6 - IM, c/w:
- Switch Cubicle (LBS-SF6) 24kV, 16kA, 630 A
- Voltage Indicators 3 Pcs
- Busbar 630 A 3 unit
- Heater 50 W, 220 VAC
- CIT Operating Mechanism
2 Lightning Arrester Cubicle, tipe GAM2LA

- Casing Cubicle 24 kV 1 unit 49,800,000.00 49,800,000.00
- Lightning Arrester 24 kV 3 buah
- Busbar 630A 3 buah
- Aksesoris
3 Trafo Protection, tipe QM- SM6 Trafindo 1 unit 87,500,000.00 87,500,000.00

lengkap dengan :
- Switch Cubicle (LBS-SF6) 24kV, 16 kA , 400/630 A
- Voltage indicator
- Heater 50W 220V
- Busbar 630 Ampere 3 Pcs.
- Shunt Trip 220VAC .
- Fusarc x 3
SUB TOTAL 186,165,000.00

TOTAL PEKERJAAN PANEL MVMDP (PANEL TM)
C.3 PEKERJAAN INSTALASI PANEL DAYA DAN KABEL TOUVUR

Pekerjaan Pengadaan dan pemasangan Power Panel & Kabel-kabel Touvur
1 Kabel N2XSEFGbY 3 x 70 mm2 dari MVMDP PLN Scope s/d MVMDP Pelanggan Supreme,Kabelmetal 33 m1 778,900.00 25,703,700.00
2 Kabel N2XSY 3 x 1 x 70 mm2 dari MVMDP Pelanggan s/d Trafo Supreme,Kabelmetal 15 m1 773,900.00 11,608,500.00
3 Kabel NYY 3 (4 x 1c x 240 mm2) dari Trafo s/d Income trafo Supreme,Kabelmetal 8 m1 5,579,800.00 44,638,400.00
4 Kabel NYY 3 (4 x 1c x 240 mm2) dari Panel P. Genset s/d COS Supreme,Kabelmetal 22 m1 5,579,800.00 122,755,600.00
5 Kabel NYFGbY 4 x 16 mm2 dari LVMDP s/d DP. Pompa Supreme,Kabelmetal 45 m1 168,300.00 7,573,500.00
6 Kabel NYY 4 x 4 mm2 dari DP. Pompa s/d PP. Deep Well Supreme,Kabelmetal 10 m1 42,000.00 420,000.00
7 Kabel NYY 4 x 4 mm2 dari DP. Pompa s/d PP. Treatment Supreme,Kabelmetal 10 m1 42,000.00 420,000.00
8 Kabel NYY 4 x 6 mm2 dari DP. Pompa s/d PP. Transfer Supreme,Kabelmetal 10 m1 56,300.00 563,000.00
9 Kabel FRC 4 x 70 mm2 dari LVMDP s/d PP. Hydrant Supreme,Kabelmetal 50 m1 1,461,700.00 73,085,000.00
10 Kabel NYRGbY 4 x 10 mm2 dari Panel LVMDP s/d PP. Air Kotor Supreme,Kabelmetal 55 m1 144,900.00 7,969,500.00
Grounding system
Grounding System Arus Kuat Max 5 ohm (petanahan) lengkap dgn bak kontrol dan material
11 3 unit 7,500,000.00 22,500,000.00
bantu lainya sesui dengan gambar dan spek teknis
- Grounding Netral Trafo + Grounding Body Trafo

- Grounding Panel TM
- Grounding Panel LVMDP
- Grounding Genset
12 Kabel NYA 3 (1c x 120 mm2) Grounding body & netral Trafo Supreme,Kabelmetal 42 m1 426,800.00 17,925,600.00
13 Kabel BC 2 (1c x 95 mm2) Grounding 38 m1 255,000.00 9,690,000.00
14 Kabel BC 70 mm tersambung atar Sumur grounding 28 m1 75,400.00 2,111,200.00
(Rp) (Rp) (Rp)
15 Kabel BC 50 mm tersambung atar Bak kontrol (penyama potensial) 15 m1 63,300.00 949,500.00

16 Kabel BC 70 mm dibawah pondasi Gardu (Potensial Equivalen) tersambung dgn CU 39 m1 75,400.00 2,940,600.00
17 Grounding CU BAR uk. 20 x 10 mm2 22 m1 136,000.00 2,992,000.00
18 Rekolit (dudukan CU BAR Grounding) 45 bh 25,500.00 1,147,500.00
19 Panel In-Trafo 1 unit 58,654,200.00 58,654,200.00

20 Auto-Manual COS 1250 A 380/ 415 V, 50 HZ/ 4P 1 unit 134,915,000.00 134,915,000.00
21 Kapasitor Bank 420 kVar/ 415 V 1 unit 166,255,100.00 166,255,100.00
22 Panel LVMDP 1 unit 192,014,900.00 192,014,900.00
23 Power Panel FAN Lt. Basement 1 1 unit 4,816,900.00 4,816,900.00
24 Distribution Panel Air Bersih 1 unit 12,412,400.00 12,412,400.00
25 Power Panel Transfer Pump 1 unit 2,247,000.00 2,247,000.00
26 Power Panel Air Kotor 1 unit 5,624,900.00 5,624,900.00
27 Distribution Panel Hydrant 1 unit 12,067,000.00 12,067,000.00
28 Pipa PVC dia. 100 mm atau 4" kelas AW Rucika 12 m1 174,700.00 2,096,400.00
29 Membuat Kabel Trech lot By Sipil
30 Kabel Ladder ukuran 400 mm x 50 mm 4 m1 261,700.00 1,046,800.00
31 Elbow ukuran 400 mm x 50 mm 2 m1 313,100.00 626,200.00
32 Pemasangan pagar BRC uk. 120 cm x 240 cm 4 unit 275,000.00 1,100,000.00
33 Pemasangan pintu pagar BRC uk. 90 cm 1 m1 325,000.00 325,000.00
SUB TOTAL 949,195,400.00
TOTAL PEKERJAAN PANEL DAYA DAN KABEL TOUVUR
C.4 PEKERJAAN INSTALASI GENSET 600 KVA, TYPE SILENT

Pekerjaan Pengadaan dan pemasangan Genset lengkap dgn assesories/ alat bantu
sesuai gambar dan spek teknis dan dilengkapi dgn surat / sertifikat keaslian
1 Genset 600 KVA. 220/ 380 V, 50 Hz, Type Silent Hartech,Kisuba 1 Unit 1,529,560,000.00 1,529,560,000.00
lengkap dengan :
- Spring Vibration Residential Silencer
- Radiator
- Accessories
2 Tanki bahan bakar bulanan kapasitas : 10.000 Liter 1 Unit 75,800,000.00 75,800,000.00
3 Pompa Bahan bakar 10 LPM ( Pompa Elektrik ) Groudfos 1 Unit 5,500,000.00 5,500,000.00
4 Pemipaan Bahan Bakar lengkap dengan Gate Valve 1 ls 6,750,000.00 6,750,000.00
- Termasuk Fitting, Check Valve, Foot Valve dan accessories
5 Instalasi Cerobong Asap dari Genset ke area luar /pembuangan dan Silincer 1 ls 8,450,000.00 8,450,000.00
6 Instalasi Pengedap/ Peredam Suara Ruangan Genset 1 ls 75,400,000.00 75,400,000.00
7 Testing & Commisioning 1 ls 5,500,000.00 5,500,000.00
8 Perijinan 1 ls 5,500,000.00 5,500,000.00
SUB TOTAL 1,712,460,000.00
TOTAL PEKERJAAN GENSET
C.5 PEKERJAAN INSTALASI PERALATAN UTAMA AIR BERSIH

Peralatan Utama Air Bersih sudah lengkap terpasang dengan Accessories
dan material bantu sesuai dgn gambar perencanaan dan spesifikasi teknis
1 Sumur bor kedalaman 120 meter lengkap dengan pompa Deep weel, pemipaan 1 unit 235,000,000.00 235,000,000.00
Gip medium A dia 50 mm2 dari Pompa s/d Ground water tank, valve-valve,
panel kontrol, pengkabelan WLC , accecories, Perijinan dan material bantu.
Spesifikasi Pompa Deep Weel Groudfos,Ebara
- Flow : 12 m3/ Jam
- Head : 80 meter
- Power (KW) : 5.5 KW
- pengkabelan dari panel kontrol s/d unit pompa
2 Pompa Transfer Groudfos,Ebara 2 unit 86,000,000.00 172,000,000.00

- Flow : 500 Liter/ menit
- Head : 60 meter
- Putaran : 2900 RPM
- Power pump : 5.5 KW
- Material Pump : CI, Cassing bronze
- Pengkabelan dari panel kontrol s/d unit pompa
3 Pompa Kuras Reservoar (Sumersible pump) Groudfos,Ebara 2 unit 55,000,000.00 110,000,000.00

- Flow : 200 Liter/ menit
- Head : 30 meter
- Putaran : 2900 RPM
- Power pump : 3 KW
- Material Pump : CI, Cassing bronze
4 Dosing Pump 1 unit 21,945,000.00 21,945,000.00

(Rp) (Rp) (Rp)
1 Set c/w Acessories dan panel kontrol

- Kapasitas : 75 liter per menit
- Total Head : 20 m
- Putaran : 1500 rpm - 2.900 rpm
- Daya Motor : 0,48 KW
- Data Listrik : 380 V/3 Ph/50 Hz
- Operasi : Water Level Control
- Kelengkapan : Valve, Panel Control
- Lokasi : Pump Room
5 Sand Filter 1 unit 82,500,000.00 82,500,000.00

- Material Of Contruction : FRP Line Mild Steel
- Filter Media : Silica Sand
- Silica Gravel : Silica Gravel
- Operating Pressure : 6 Bar Max
- Kapacity : 15 m³/jam
- Pipa Connection : 2.5 "
- Backwash system : Manual
- Standart Accessories : 1 handhole
1 manhole
1 air vent
2 Pressure Guages
5 Ball valve
6 Carbon Filter 1 unit 93,500,000.00 93,500,000.00
- Type : ACF 54
- Material Of Contruction : FRP Line Mild Steel
- Dimensi : 1370 mm x 1800mm
- Filter Media : Activated Carbon Glanular
- Silica Gravel : Silica Gravel
- Operating Pressure : 4 Bar Max
- Kapacity : 30 m³/jam
- Pipa Connection : 2.5 "
- Backwash system : Manual
- Standart Accessories : 1 handhole
1 mandhole
1 air vent
2 Pressure Guages
5 Ball valve
7 Gate Valve 10 K Drat dia. 32 mm atau 1 1/4" Riser,Yuta 4 bh 2,873,800.00 11,495,200.00

8 Gate Valve dia. 50 mm atau 2" Riser,Yuta 8 bh 568,800.00 4,550,400.00
9 Check Valve dia. 32 mm atau 1 1/4" Riser,Yuta 4 bh 859,500.00 3,438,000.00
10 Foot Valve dia. 32 mm atau 1 1/4" Riser,Yuta 4 bh 742,200.00 2,968,800.00
11 Flexible Joint dia. 32 mm atau 1 1/4" Tozen 8 bh 251,000.00 2,008,000.00
12 Pipa PPR PN 10 dia. 25 mm atau 1" Rucika,Toro 28 m1 51,100.00 1,430,800.00
13 Pipa PPR PN 10 dia. 32 mm atau 1 1/4" Rucika,Toro 24 m1 74,300.00 1,783,200.00
14 Pipa PPR PN 10 dia. 50 mm atau 2" supplay s/d Rofftank Rucika,Toro 115 m1 169,300.00 19,469,500.00
15 Header dia. 100 mm atau 4" dgn gate Valve + pressure Gauge dan material bantu 2 unit 169,300.00 338,600.00
16 Pressure Gauge Wipro,Nagano 8 bh 169,300.00 1,354,400.00

17 Pressure Switch Fanal 4 bh 169,300.00 677,200.00
18 Automatic Air Vant 25 GV 2 bh 1,250,000.00 2,500,000.00
19 Fitting + Supporting 1 ls 5,000,000.00 5,000,000.00
20 Perijinan, Testing dan Commissioning 1 ls 19,325,000.00 19,325,000.00
SUB TOTAL 791,284,100.00
TOTAL PEKERJAAN INSTALASI PERALATAN UTAMA AIR BERSIH
C.6 PEKERJAAN INSTALASI PERALATAN UTAMA HYDRANT SPRINKLER

Spesifikasi Pompa :
Pompa lengkap terkopel dengan diesel engine diatas baseplate, lengkap dengan Radiator,
Muffler, Flexible pipe, Fuel tank, Accu, Panel Electric Starting Manual, Panel Control Starting
Manual dan Panel Control Automatic, Standard NPFA 20
1 Electric Fire Pump (EFP) lengkap dengan panel kontrol comply NFPA Ebara
Pengadaan dan Pemasangan Pompa Hydrant Electric 1 unit 206,791,750.00 206,791,750.00
- Type : Centrifugal End Suction Pump
- Kapasitas : 750 GPM
- Total Head : 106 meter
- Putaran : 2900 rpm
- Power Rating : 75kW/ 100Hp/ 380-660V/ 50Hz/ 3Ph
- Pengkabelan dari Panel hydrant s/d unit Pompa
(Rp) (Rp) (Rp)
2 Diesel Fire Pump (DFP) lengkap dengan panel kontrol comply NFPA Ebara,Isuzu
Pengadaan dan Pemasangan Pompa Diesel Fire Pump c/w Control Panel 1 set 250,791,750.00 250,791,750.00
- Type : Centrifugal End Suction Pump
- Total Head : 101 meter
- Putaran : 2900 rpm
- Tangki bahan bakar : Kapasitas 200 liter
3 Jockey Pump (JP) lengkap dgn panel kontrol comply NFPA 20 Ebara,CNP 1 unit 37,446,750.00 37,446,750.00
Instalasi Pompa Jockey (pasang termasuk kelengkapan inst. Power & kontrol)
- Type : Type. Vertical Multi stage Inline Compy
- Head : 111 meter
- Power Rating : 4kW/5.5Hp/ 380V/ 3phase/ 50Hz
- Tangki bahan bakar : Kapasitas 16 m3/ jam
Peralatan Bantu dan valve-valve lengkap terpasang dan accessories

yang diperlukan sesuai dgn gambar perencanaan dan spesifikasi teknis
4 Gate Valve 10 K with Flanges dia. 100 mm atau 4" Riser,Yuta 2 bh 7,605,800.00 15,211,600.00
6 Strainer dia. 100 mm atau 4" Riser,Yuta 3 bh 3,650,600.00 10,951,800.00
7 Strainer dia. 50 mm atau 2" Riser,Yuta 3 bh 1,691,300.00 5,073,900.00
8 Check Valve dia. 100 mm atau 4" Riser,Yuta 3 bh 5,331,500.00 15,994,500.00
9 Flexible Joint dia. 100 mm atau 4" Tozen 3 bh 897,900.00 2,693,700.00
10 Flexible Joint dia. 50 mm atau 2" Tozen 2 bh 518,600.00 1,037,200.00
11 Foot Valve dia. 100 mm atau 4" Riser,Yuta 2 bh 1,595,700.00 3,191,400.00
12 Foot Valve dia. 50 mm atau 2" Riser,Yuta 2 bh 1,093,600.00 2,187,200.00
13 Pipa Black Stell Medium A dia. 100 mm Spindo 20 m1 331,500.00 6,630,000.00
14 Pipa Black Stell Medium A dia. 50 mm Spindo 20 m1 120,400.00 2,408,000.00
15 Header dia. 200 mm dgn gate Valve + pressure Gauge dan material bantu 1 unit 8,395,800.00 8,395,800.00
16 Pressure Gauge Wipro,Nagano 3 bh 676,200.00 2,028,600.00

17 Pressure Switch Fanal 3 bh 1,423,100.00 4,269,300.00
18 Pressure tank kap 1.000 Ltr 1 unit 22,580,300.00 22,580,300.00
19 Fitting dan assesories termasuk hanger 1 ls 7,500,000.00 7,500,000.00
SUB TOTAL 608,927,650.00
TAL PEKERJAAN PERALATAN UTAMA HYDRANT SPRINKLER
TOTAL PEKERJAAN INFRASRUKTUR

LOKASI : YOGYAKARTA
TAHUN : 2020

(Rp) (Rp) (Rp)
A.1 PEKERJAAN INSTALASI PENERANGAN DAN KOTAK KONTAK

Pekerjaan Pengadaan dan pemasangan penerangan dan kotak kontak
lengkap dengan assesories/ alat bantu sesuai gambar dan spek teknis
SITEPLAN
PENERANGAN RUANG LVMDP
1 Instalasi Penerangan dg Kabel NYA 3 x 2.5 mm dlm Pipa Conduit dia. 20 mm2 Extrana,Jembo 69 titik 286,000.00 19,734,000.00
2 Instalasi Kotak kontak Biasa dg Kabel NYA 3 x 2.5 mm dlm Pipa Conduit dia. 20 mm2 Extrana,Jembo 8 titik 297,000.00 2,376,000.00
3 Downlight Compact LED 11 W Opple,Deppa 2 bh 214,500.00 429,000.00
4 Balk T8 LED Tube 1 x 16 W Opple,Deppa 2 bh 396,000.00 792,000.00
5 Kotak Kontak Biasa Panasonic,Nero 2 bh 51,400.00 102,800.00
6 Saklar Ganda Panasonic,Nero 1 bh 56,000.00 56,000.00
7 Saklar Tunggal Panasonic,Nero 2 bh 43,300.00 86,600.00
PENERANGAN OUTDOOR
8 Instalasi Penerangan luar dg Kabel NYRGbY 3 x 4 mm2 Extrana,Jembo 39 titik 858,600.00 33,485,400.00
9 Garden light LED 3 x 24 W Opple,Deppa 6 bh 1,017,500.00 6,105,000.00
10 Wall Light Antik LED Bulb 8 W Opple,Deppa 7 bh 495,000.00 3,465,000.00
11 Wall Steplight LED 5 W Opple,Deppa 8 bh 522,500.00 4,180,000.00
12 Spotlight Tree LED 9 W Opple,Deppa 18 bh 495,000.00 8,910,000.00
SUB TOTAL 79,721,800.00
LANTAI BASEMENT 2
3 Downlight Compact LED 11 W Opple,Deppa 21 bh 214,500.00 4,504,500.00
4 RM LED Tube 2 x 16 W Opple,Deppa 4 bh 748,000.00 2,992,000.00
5 Balk T8 LED Tube 1 x 16 W Opple,Deppa 91 bh 396,000.00 36,036,000.00
6 Emergency Exit LED 8 W Opple,Deppa 2 bh 1,490,500.00 2,981,000.00
7 Niced Batteray Opple,Deppa 42 bh 750,000.00 31,500,000.00
8 Kotak Kontak Biasa Panasonic,Nero 21 bh 51,400.00 1,079,400.00
11 Saklar Grid 4 Gang 12 Device Panasonic,Nero 1 set 626,800.00 626,800.00
SUB TOTAL 133,890,400.00
LANTAI BASEMENT 1
6 RM LED Tube 2 x 16 W Acrylic Cover Opple,Deppa 3 bh 984,500.00 2,953,500.00
12 Saklar Grid 4 Gang 12 Device Panasonic,Nero 1 set 626,800.00 626,800.00
SUB TOTAL 73,299,700.00
LANTAI 1
6 Downlight Surface LED 11 W Opple,Deppa 16 bh 476,300.00 7,620,800.00
7 Downlight Fixed Spot light LED 7 W Opple,Deppa 13 bh 418,000.00 5,434,000.00
12 Kotak Kontak Furnitur Panasonic,Nero 12 bh 51,400.00 616,800.00
15 Saklar Grid 4 Gang 12 Device Panasonic,Nero 2 bh 626,800.00 1,253,600.00
(Rp) (Rp) (Rp)
SUB TOTAL 115,261,200.00

LANTAI 2
8 Striplight LED 7 W/m, 12 V (P: 31.6 m1) terpasang Power suplay 10 A Opple,Deppa 2 set 4,567,000.00 9,134,000.00
9 Striplight LED 7 W/m, 12 V IP65 (P: 30.6 m1) terpasang Power suplay 10 A Opple,Deppa 3 set 4,446,000.00 13,338,000.00
14 Kotak Kontak Furnitur Panasonic,Nero 15 bh 51,400.00 771,000.00
15 Saklar Ganda Panasonic,Nero 25 bh 56,000.00 1,400,000.00
17 Saklar Hotel Ganda Panasonic,Nero 2 bh 65,300.00 130,600.00
18 Saklar Grid 2 Gang 8 Device Panasonic,Nero 1 bh 498,300.00 498,300.00
SUB TOTAL 168,051,000.00
LANTAI 3
6 Downlight Adjustable LED 4.5 W Opple,Deppa 10 bh 500,500.00 5,005,000.00
9 Striplight LED 7 W/m, 12 V (P: 1.7 m1) terpasang Power suplay 2 A Opple,Deppa 1 set 493,500.00 493,500.00
SUB TOTAL 40,939,600.00
Kamar Deluxe ( 11 unit )
3 Instalasi MURD-DND dg Kabel NYA 2 (1 x 1.5 mm) dlm Pipa Conduit dia. 20 mm2 Extrana,Jembo 22 titik 183,700.00 4,041,400.00
4 Spot Trimless LED 6 W Opple,Deppa 33 bh 443,300.00 14,628,900.00
5 Downlight Spot light LED 7 W Opple,Deppa 22 bh 192,500.00 4,235,000.00
7 Wall Lamp LED bulb 5 W Opple,Deppa 33 bh 398,200.00 13,140,600.00
8 Striplight LED 7 W/m, 12 V (P: 3.7 m1) terpasang Power suplay 2 A Opple,Deppa 11 set 733,800.00 8,071,800.00
10 Kotak Kontak Universal Panasonic,Nero 11 bh 86,700.00 953,700.00
11 Kotak Kontak Electric Kettles Panasonic,Nero 11 bh 178,500.00 1,963,500.00
12 Kotak Kontak TV Panasonic,Nero 11 bh 51,400.00 565,400.00
13 Kotak Kontak Shaver & H-Dryer Panasonic,Nero 11 bh 394,200.00 4,336,200.00
14 Kotak Kontak Fridge Panasonic,Nero 11 bh 51,400.00 565,400.00
15 Saklar Tunggal Panasonic,Nero 33 bh 43,300.00 1,428,900.00
16 Saklar Hotel Ganda Panasonic,Nero 44 bh 65,300.00 2,873,200.00
17 Keytag Switch 11 bh 530,500.00 5,835,500.00
18 MURD & DND 11 bh 264,800.00 2,912,800.00
19 Door Bell 11 bh 198,000.00 2,178,000.00
20 Panel Kamar Deluxe 11 unit 1,387,700.00 15,264,700.00
- Box MCB 12 modul : 1 cell
- MCB 16 A/ 6 KA/ 1P : 1 bh
- MCB 6 A/ 4.5 KA/ 1P : 6 bh
- Kabel Pengawatan Panel dan perlengkapan : 1 ls
SUB TOTAL 144,162,700.00
Kamar Excutive Balcony ( 9 unit )
(Rp) (Rp) (Rp)

18 Keytag Switch 9 bh 530,500.00 4,774,500.00
19 MURD & DND 9 bh 264,800.00 2,383,200.00
20 Door Bell 9 bh 198,000.00 1,782,000.00
19 Panel Kamar Executive Balcony 9 unit 1,261,200.00 11,350,800.00
- MCB 16 A/ 6 KA/ 1P : 1 bh
- MCB 6 A/ 4.5 KA/ 1P : 6 bh
SUB TOTAL 121,283,100.00
LANTAI 4
SUB TOTAL 40,939,600.00
Kamar Deluxe Balcony ( 11 unit )
18 Keytag Switch 11 bh 530,500.00 5,835,500.00
19 MURD & DND 11 bh 264,800.00 2,912,800.00
20 Door Bell 11 bh 198,000.00 2,178,000.00
19 Panel Kamar Deluxe Balcony 11 unit 1,387,700.00 15,264,700.00
- MCB 16 A/ 6 KA/ 1P : 1 bh
- MCB 6 A/ 4.5 KA/ 1P : 6 bh
SUB TOTAL 150,102,700.00
(Rp) (Rp) (Rp)

18 Keytag Switch 9 bh 530,500.00 4,774,500.00
19 MURD & DND 9 bh 264,800.00 2,383,200.00
20 Door Bell 9 bh 198,000.00 1,782,000.00
- MCB 16 A/ 6 KA/ 1P : 1 bh
- MCB 6 A/ 4.5 KA/ 1P : 6 bh
SUB TOTAL 121,283,100.00
LANTAI 5
SUB TOTAL 40,939,600.00
18 Keytag Switch 11 bh 530,500.00 5,835,500.00
19 MURD & DND 11 bh 264,800.00 2,912,800.00
20 Door Bell 11 bh 198,000.00 2,178,000.00
- MCB 16 A/ 6 KA/ 1P : 1 bh
- MCB 6 A/ 4.5 KA/ 1P : 6 bh
SUB TOTAL 150,102,700.00
(Rp) (Rp) (Rp)

18 Keytag Switch 9 bh 530,500.00 4,774,500.00
19 MURD & DND 9 bh 264,800.00 2,383,200.00
20 Door Bell 9 bh 198,000.00 1,782,000.00
- MCB 16 A/ 6 KA/ 1P : 1 bh
- MCB 6 A/ 4.5 KA/ 1P : 6 bh
SUB TOTAL 121,283,100.00
LANTAI 6
SUB TOTAL 40,939,600.00
18 Keytag Switch 11 bh 530,500.00 5,835,500.00
19 MURD & DND 11 bh 264,800.00 2,912,800.00
20 Door Bell 11 bh 198,000.00 2,178,000.00
- MCB 16 A/ 6 KA/ 1P : 1 bh
- MCB 6 A/ 4.5 KA/ 1P : 6 bh
SUB TOTAL 150,102,700.00
(Rp) (Rp) (Rp)

18 Keytag Switch 9 bh 530,500.00 4,774,500.00
19 MURD & DND 9 bh 264,800.00 2,383,200.00
20 Door Bell 9 bh 198,000.00 1,782,000.00
- MCB 16 A/ 6 KA/ 1P : 1 bh
- MCB 6 A/ 4.5 KA/ 1P : 6 bh
SUB TOTAL 121,283,100.00
LANTAI 7
SUB TOTAL 37,152,600.00
18 Keytag Switch 9 bh 530,500.00 4,774,500.00
19 MURD & DND 9 bh 264,800.00 2,383,200.00
20 Door Bell 9 bh 198,000.00 1,782,000.00
- MCB 16 A/ 6 KA/ 1P : 1 bh
- MCB 6 A/ 4.5 KA/ 1P : 6 bh
SUB TOTAL 122,811,300.00
(Rp) (Rp) (Rp)

18 Keytag Switch 7 bh 530,500.00 3,713,500.00
19 MURD & DND 7 bh 264,800.00 1,853,600.00
20 Door Bell 7 bh 198,000.00 1,386,000.00
- MCB 16 A/ 6 KA/ 1P : 1 bh
- MCB 6 A/ 4.5 KA/ 1P : 6 bh
SUB TOTAL 94,331,300.00
Kamar President Balcony ( 1 unit )
3 Instalasi MURD-DND dg Kabel NYA 2 (1 x 1.5 mm) dlm Pipa Conduit dia. 20 mm2 Extrana,Jembo 2 titik 183,700.00 367,400.00
6 Downlight Spot light LED 5 W Opple,Deppa 3 bh 170,500.00 511,500.00
15 Kotak Kontak Electric Kettles Panasonic,Nero 2 bh 178,500.00 357,000.00
22 Saklar Hotel Tunggal Panasonic,Nero 2 bh 51,400.00 102,800.00
23 Keytag Switch 1 bh 530,500.00 530,500.00
24 MURD & DND 1 bh 264,800.00 264,800.00
25 Door Bell 1 bh 198,000.00 198,000.00
- MCB 16 A/ 6 KA/ 1P : 1 bh
- MCB 6 A/ 4.5 KA/ 1P : 11 bh
SUB TOTAL 37,616,300.00
LANTAI 8
SUB TOTAL 37,152,600.00
(Rp) (Rp) (Rp)

19 Keytag Switch 9 bh 530,500.00 4,774,500.00
20 MURD & DND 9 bh 264,800.00 2,383,200.00
21 Door Bell 9 bh 198,000.00 1,782,000.00
- MCB 16 A/ 6 KA/ 1P : 1 bh
- MCB 6 A/ 4.5 KA/ 1P : 6 bh
SUB TOTAL 122,811,300.00
19 Keytag Switch 7 bh 530,500.00 3,713,500.00
20 MURD & DND 7 bh 264,800.00 1,853,600.00
21 Door Bell 7 bh 198,000.00 1,386,000.00
- MCB 16 A/ 6 KA/ 1P : 1 bh
- MCB 6 A/ 4.5 KA/ 1P : 7 bh
SUB TOTAL 94,331,300.00
Kamar Suite Balcony ( 1 unit )
9 Wall Lamp LED bulb 5 W Opple,Deppa 2 bh 398,200.00 796,400.00
(Rp) (Rp) (Rp)
15 Kotak Kontak Shaver & H-Dryer Panasonic,Nero 1 bh 394,200.00 394,200.00

20 Keytag Switch 1 bh 530,500.00 530,500.00
21 MURD & DND 1 bh 264,800.00 264,800.00
22 Door Bell 1 bh 198,000.00 198,000.00
23 Panel Kamar Suite Balcony 1 unit 1,371,200.00 1,371,200.00
- MCB 16 A/ 6 KA/ 1P : 1 bh
- MCB 6 A/ 4.5 KA/ 1P : 6 bh
SUB TOTAL 19,925,700.00
Kamar Junior Suite Balcony ( 1 unit )
9 Wall Lamp LED bulb 5 W Opple,Deppa 2 bh 398,200.00 796,400.00
15 Kotak Kontak Shaver & H-Dryer Panasonic,Nero 1 bh 394,200.00 394,200.00
20 Keytag Switch 1 bh 530,500.00 530,500.00
21 MURD & DND 1 bh 264,800.00 264,800.00
22 Door Bell 1 bh 198,000.00 198,000.00
23 Panel Kamar Junior Suite Balcony 1 unit 1,244,700.00 1,244,700.00
- MCB 16 A/ 6 KA/ 1P : 1 bh
- MCB 6 A/ 4.5 KA/ 1P : 6 bh
SUB TOTAL 17,787,600.00
LANTAI 9
5 RM LED Tube 2 x 16 W Acrylic Cover Opple,Deppa 4 bh 984,500.00 3,938,000.00
7 Pendant Light LED Bulb 8 W Opple,Deppa 10 bh 1,386,000.00 13,860,000.00
8 Wall Steplight LED 5 W Opple,Deppa 8 bh 522,500.00 4,180,000.00
9 Wall Light Antik LED Bulb 8 W Opple,Deppa 4 bh 495,000.00 1,980,000.00
10 Spotlight Tree LED 9 W Opple,Deppa 7 bh 495,000.00 3,465,000.00
11 Underwater light LED 12 W Opple,Deppa 3 bh 3,421,000.00 10,263,000.00
14 Kotak Kontak Furniture Panasonic,Nero 4 bh 51,400.00 205,600.00
SUB TOTAL 78,720,400.00
TOTAL PEKERJAAN INSTALASI PENERANGAN DAN KOTAK KONTAK
A.2 PEKERJAAN INSTALASI KABEL TOUVUR DAN PANEL DAYA

Pekerjaan Pengadaan dan pemasangan kabel touvur dan panel daya
lengkap dgn assesories sesuai gambar dan spek teknis
1 Kabel NYY 4 x 240 mm2 dari LVMDP s/d SDP Supreme,Kabelmetal 25 m1 1,970,300.00 49,257,500.00
2 Kabel NYY 4 x 6 mm2 dari SDP s/d LP. Lt. Basement 2 Supreme,Kabelmetal 20 m1 56,300.00 1,126,000.00
3 Kabel NYY 4 x 6 mm2 dari SDP s/d LP. Lt. Basement 1 Supreme,Kabelmetal 25 m1 56,300.00 1,407,500.00
4 Kabel NYY 4 x 10 mm2 dari SDP s/d LP. Lt. 1 Supreme,Kabelmetal 30 m1 88,500.00 2,655,000.00
(Rp) (Rp) (Rp)
Kabel NYM 3 x 4 mm2 dari LP. 4 s/d Bok MCB Kamar Supreme,Kabelmetal 2225 m1 35,600.00 79,210,000.00
13 Kabel NYY 4 x 6 mm2 dari SDP s/d LP. Lt. Atap Supreme,Kabelmetal 80 m1 56,300.00 4,504,000.00
14 Kabel NYY 4 x 10 mm2 dari SDP s/d LP. OL Supreme,Kabelmetal 45 m1 88,500.00 3,982,500.00
15 Kabel NYY 4 x 10 mm2 dari SDP s/d LP. POOL Supreme,Kabelmetal 50 m1 88,500.00 4,425,000.00
16 Kabel NYY 4 x 6 mm2 dari SDP s/d PP. Sumpit 1 Supreme,Kabelmetal 35 m1 56,300.00 1,970,500.00
17 Kabel NYY 4 x 6 mm2 dari SDP s/d PP. Sumpit 2 Supreme,Kabelmetal 40 m1 56,300.00 2,252,000.00
18 Kabel NYRGbY 4 x 6 mm2 dari SDP s/d LP. OL Supreme,Kabelmetal 36 m1 99,600.00 3,585,600.00
19 Kabel NYY 4 x 35 mm2 dari SDP s/d PP. Kitchen Supreme,Kabelmetal 25 m1 314,900.00 7,872,500.00
20 Kabel NYY 4 x 10 mm2 dari SDP s/d PP. Frezzer Supreme,Kabelmetal 36 m1 88,500.00 3,186,000.00
21 Kabel NYY 4 x 10 mm2 dari SDP s/d PP. Loundry Supreme,Kabelmetal 65 m1 88,500.00 5,752,500.00
22 Kabel NYY 4 x 240 mm2 dari LVMDP s/d SDP EMG Supreme,Kabelmetal 20 m1 1,970,300.00 39,406,000.00
23 Kabel NYY 4 x 16 mm2 dari SDP E s/d PP. Lift 1 Supreme,Kabelmetal 75 m1 143,900.00 10,792,500.00
24 Kabel NYY 4 x 16 mm2 dari SDP E s/d PP. Lift 2 Supreme,Kabelmetal 80 m1 143,900.00 11,512,000.00
25 Kabel FRC 4 x 16 mm2 dari SDP E s/d PP. Pressurized Fan Supreme,Kabelmetal 85 m1 203,600.00 17,306,000.00
26 Kabel FRC 4 x 16 mm2 dari SDP E s/d PK. Fan Basement Supreme,Kabelmetal 40 m1 203,600.00 8,144,000.00
27 Kabel FRC 4 x 10 mm2 dari SDP E s/d PP. Electronik Supreme,Kabelmetal 65 m1 153,700.00 9,990,500.00
28 Kabel NYY 4 x 16 mm2 dari SDP s/d PP. Heat Pump Supreme,Kabelmetal 95 m1 143,900.00 13,670,500.00
29 Kabel NYY 4 x 10 mm2 dari SDP s/d PP. Boster Pump Supreme,Kabelmetal 95 m1 88,500.00 8,407,500.00
30 Kabel NYY 4 x 300 mm2 dari LVMDP s/d SDP AC Supreme,Kabelmetal 14 m1 2,438,700.00 34,141,800.00
31 Kabel NYY 4 x 6 mm2 dari SDP s/d PP. AC Lt. Basement 2 Supreme,Kabelmetal 31 m1 56,300.00 1,745,300.00
32 Kabel NYY 4 x 6 mm2 dari SDP s/d PP. AC Lt. Basement 1 Supreme,Kabelmetal 28 m1 56,300.00 1,576,400.00
33 Kabel NYY 4 x 50 mm2 dari SDP s/d PP. AC Lt. 1 Supreme,Kabelmetal 31 m1 427,300.00 13,246,300.00
42 Kabel FRC 4 x 50 mm2 dari LVMDP s/d SDP Emergency Supreme,Kabelmetal 16 m1 1,050,400.00 16,806,400.00
43 Kabel FRC 4 x 16 mm2 dari SDP E s/d PP,Lift 1 Supreme,Kabelmetal 57 m1 203,600.00 11,605,200.00
44 Kabel FRC 4 x 16 mm2 dari SDP E s/d PP,Lift 2 Supreme,Kabelmetal 119 m1 203,600.00 24,228,400.00
45 Kabel FRC 4 x 16 mm2 dari SDP E s/d PP, Pressurized Air Fan Supreme,Kabelmetal 60 m1 203,600.00 12,216,000.00
46 Kabel FRC 4 x 16 mm2 dari SDP E s/d PP, Fan Basement Supreme,Kabelmetal 45 m1 203,600.00 9,162,000.00
47 Kabel FRC 4 x 10 mm2 dari SDP E s/d PP, Elektronik Supreme,Kabelmetal 44 m1 153,700.00 6,762,800.00
48 Grounding System (Petanahan) 1 lot 25,500,000.00 25,500,000.00
PANEL DAYA
49 Panel SDP Scheneider 1 unit 49,042,400.00 49,042,400.00
50 Panel Penerangan Lantai Basement 2 Scheneider 1 unit 6,553,800.00 6,553,800.00
51 Panel Penerangan Lantai Basement 1 Scheneider 1 unit 4,479,200.00 4,479,200.00
52 Panel Penerangan Lantai 1 Scheneider 1 unit 5,985,100.00 5,985,100.00
61 Power Panel Kolam Renang (PP. Pool) Scheneider 1 unit 3,086,600.00 3,086,600.00
62 Power Panel Heat Pump Scheneider 1 unit 4,237,300.00 4,237,300.00
63 Power Panel Boster Scheneider 1 unit 3,045,900.00 3,045,900.00
64 Panel SDP AC Scheneider 1 unit 42,483,100.00 42,483,100.00
65 Power Panel FAN Lt. Basement 1 Scheneider 1 unit 4,816,900.00 4,816,900.00
66 Power Panel AC Lantai Basement 1 Scheneider 1 unit 4,341,700.00 4,341,700.00
67 Power Panel AC Lantai Basement 2 Scheneider 1 unit 4,303,200.00 4,303,200.00
68 Power Panel AC Lantai 1 Scheneider 1 unit 9,767,600.00 9,767,600.00
(Rp) (Rp) (Rp)

77 SDP Emergency Scheneider 1 unit 14,977,600.00 14,977,600.00
78 Power Panel Lift 1 Scheneider 1 unit 6,359,100.00 6,359,100.00
79 Power Panel Lift 2 Scheneider 1 unit 6,878,300.00 6,878,300.00
80 Power Panel Pressurized Fan Scheneider 1 unit 4,413,200.00 4,413,200.00
81 Power Panel Elektronik Scheneider 1 unit 4,525,000.00 4,525,000.00
SUB TOTAL 1,306,822,500.00
TOTAL PEKERJAAN INSTALASI KABEL TOUVUR DAN PANEL DAYA
A.3 PEKERJAAN INSTALASI PENYALUR PETIR

Pekerjaan Pengadaan dan pemasangan penyalur petir
lengkap dgn assesories, sesuai dengan gambar dan spek teknis
1 Head terminal type KURN Radius proteksi 68 meter (R : 80) Kurn 1 Unit 6,804,900.00 6,804,900.00
2 Tiang penyangga penangkal petir 3 meter 1 unit 2,337,500.00 2,337,500.00
3 Kabel NYY 1c x 70 mm2 Down Conductor Supreme,Kabelmetal 65 m1 147,100.00 9,561,500.00
4 Kabel BC 70 mm2 Down Conductor Supreme,Kabelmetal 25 m1 75,400.00 1,885,000.00
5 Instalasi Pentanahan/ grounding lengkap dengan baut Coupling/Join Conector 1 unit 3,500,000.00 3,500,000.00
6 Bak Kontrol Uk. 40 x 40 cm lengkap dengan elektroda tanah 1 unit 1,750,000.00 1,750,000.00
7 Fitting + Supporting 1 lot 3,500,000.00 3,500,000.00
Testing & Commisioning (surat keterangan hasil pemeriksaan dan pengujian dari Disnaker
1 lot 5,500,000.00 5,500,000.00
8 )
SUB TOTAL 34,838,900.00

TOTAL PEKERJAAN PENYALUR PETIR
LOKASI : YOGYAKARTA
TAHUN : 2020

(Rp) (Rp) (Rp)
A.4 PEKERJAAN INSTALASI KABEL TRAY DAN LADDER

Pekerjaan Pengadaan dan pemasangan kabel tray dan ladder
LANTAI BASEMENT 2
Arus Kuat
1 Kabel Ladder ukuran 400 mm x 50 mm Tri Abadi 4 m1 237,600.00 950,400.00
2 Kabel Cage ukuran 400 mm x 50 mm Tri Abadi 14 m1 182,600.00 2,556,400.00
4 Reduser Cage ukuran 400 mm x 300 mm x 50 mm Tri Abadi 2 bh 317,700.00 635,400.00
5 Tee Cage ukuran 400 mm x 50 mm Tri Abadi 1 bh 461,800.00 461,800.00
6 In/ out Side ukuran 400 mm x 50 mm Tri Abadi 1 bh 357,800.00 357,800.00
Arus Lemah
SUB TOTAL 28,074,000.00
LANTAI BASEMENT 1
Arus Kuat
7 Elbow ukuran 400 mm x 50 mm Tri Abadi 3 bh 305,400.00 916,200.00
Arus Lemah
SUB TOTAL 26,199,600.00
LANTAI 1
Arus Kuat
Arus Lemah
SUB TOTAL 14,480,300.00
LANTAI 2
Arus Kuat
(Rp) (Rp) (Rp)

Arus Lemah
SUB TOTAL 14,808,200.00
LANTAI 3
Arus Kuat
Arus Lemah
3 Tee Cage ukuran 300 mm x 50 mm Tri Abadi 32 bh 334,700.00 10,710,400.00
SUB TOTAL 20,327,100.00
LANTAI 4
Arus Kuat
Arus Lemah
SUB TOTAL 19,364,000.00
LANTAI 5
Arus Kuat
Arus Lemah
SUB TOTAL 19,364,000.00
LANTAI 6
Arus Kuat
Arus Lemah
(Rp) (Rp) (Rp)

SUB TOTAL 19,364,000.00
LANTAI 7
Arus Kuat
Arus Lemah
SUB TOTAL 17,095,200.00
LANTAI 8
Arus Kuat
Arus Lemah
SUB TOTAL 17,946,000.00
LANTAI 9
Arus Kuat
Arus Lemah
SUB TOTAL 12,913,400.00
TOTAL PEKERJAAN KABEL TRAY DAN LADDER
LOKASI : YOGYAKARTA
TAHUN : 2020

(Rp) (Rp) (Rp)
A.5 PEKERJAAN INSTALASI FIRE ALARM

Pekerjaan Pengadaan dan pemasangan Fire alarm
LANTAI BASEMENT 2
1 Instalasi ROR Heat Detector (kabel NYA 2 x 1.5 mm2) Extrana,Jembo 17 titik 219,800.00 3,736,600.00
2 Instalasi Smoke detector (kabel NYA 2 x 1.5 mm2) Extrana,Jembo 5 titik 219,800.00 1,099,000.00
3 Instalasi Break Glass (kabel NYA 2 x 1.5 mm2 + ITC 2 pair) Extrana,Jembo 2 titik 335,100.00 670,200.00
4 Instalasi Alarm Bell (kabel NYA 2 x 1.5 mm2) Extrana,Jembo 2 titik 335,100.00 670,200.00
5 Instalasi Indicating lamp (kabel NYA 2x1.5 mm2) Extrana,Jembo 2 titik 335,100.00 670,200.00
6 Instalasi Flow Switch (kabel NYA 2 x 1.5 mm2) Extrana,Jembo 2 titik 335,100.00 670,200.00
7 ROR Heat Detector Hooseki 17 bh 125,700.00 2,136,900.00
8 Smoke Detector Hooseki 5 bh 345,100.00 1,725,500.00
9 Break Glass Hooseki 2 bh 229,600.00 459,200.00
10 Alarm Bell Hooseki 2 bh 293,200.00 586,400.00
11 Indicating Lamp Hooseki 2 bh 102,600.00 205,200.00
12 Flow Switch Hooseki 1 bh 2,510,800.00 2,510,800.00
13 Tamper Switch Hooseki 1 bh 2,453,000.00 2,453,000.00
14 End of line resistor Hooseki 3 bh 37,100.00 111,300.00
15 Terminal Box Fire Alarm (TB-FA) Hooseki 1 set 2,400,800.00 2,400,800.00
- Monitor Module
- Input Module
- Output Module
- Short circuite Isolator Module
- Manual Call Point
16 Kabel dari MCFA s/d TTB-FA lt. Basement 2
- Kabel Feeder fire Alarm (FRC Twisted AWG 18) Kabelmetal 34 m1 63,800.00 2,169,200.00
- Kabel Power + intercom (FRC 2x2.5 mm + FRC STP 2 pair) Kabelmetal 34 m1 40,200.00 1,366,800.00
17 Kabel dari Basement 2 s/d TTB-FA lt. Basement 1
- Kabel Feeder fire Alarm (FRC Twisted AWG 18) Kabelmetal 15 m1 63,800.00 957,000.00
- Kabel Power + intercom (FRC 2x2.5 mm + FRC STP 2 pair) Kabelmetal 15 m1 40,200.00 603,000.00
SUB TOTAL 25,201,500.00
LANTAI BASEMENT 1
7 Instalasi Gas Detector (kabel FRC 2 x 1.5 mm2) Kabelmetal 1 titik 308,000.00 308,000.00
15 Gas Detector Hooseki 1 bh 553,000.00 553,000.00
- Monitor Module
- Input Module
- Output Module
- Manual Call Point
18 Kabel dari Basement 1 s/d TTB-FA lt. 1
SUB TOTAL 27,045,700.00
LANTAI 1
(Rp) (Rp) (Rp)
1 Instalasi ROR Heat detector (kabel NYA 2 x 1.5 mm2) Extrana,Jembo 10 titik 219,800.00 2,198,000.00
3 Instalasi Fix detector (kabel NYA 2 x 1.5 mm2) Extrana,Jembo 1 titik 219,800.00 219,800.00
10 Fix Temperature Head Detector Hooseki 1 bh 137,200.00 137,200.00
- Monitor Module
- Input Module
- Output Module
- Manual Call Point
18 Announciator Hooseki 1 set 23,133,000.00 23,133,000.00
19 MC-FA 2 loop Semi Addressable Hooseki 1 unit 185,017,800.00 185,017,800.00
- Master Intercome
- Intercome Grouping
- Lighting Arester
- Power Supply
- Lead Acid Battery Rechargeable
- Sirine
- Fireman Handset
- Control Module
20 Kabel dari MCFA s/d Announciator
- Kabel Feeder fire Alarm (FRC Twisted AWG 18) Kabelmetal 52 m1 63,800.00 3,317,600.00
21 Kabel dari TB-FA lt. 1 s/d lt. 2
SUB TOTAL 233,162,800.00
LANTAI 2
1 Instalasi ROR Heat detector (kabel NYA 2 x 1.5 mm2) Extrana,Jembo 12 titik 219,800.00 2,637,600.00
- Monitor Module
- Input Module
- Output Module
- Manual Call Point
18 Kabel dari TB-FA lt. 2 s/d TB-FA lt. 3
SUB TOTAL 22,517,500.00
(Rp) (Rp) (Rp)
LANTAI 3
8 Instalasi Remote lamp (kabel NYA 2 x 1.5 mm2) Extrana,Jembo 18 titik 214,300.00 3,857,400.00
18 Remote Indicating Lamp Hooseki 18 bh 102,600.00 1,846,800.00
- Monitor Module
- Input Module
- Output Module
- Manual Call Point
SUB TOTAL 33,618,500.00
LANTAI 4
- Monitor Module
- Input Module
- Output Module
- Manual Call Point
SUB TOTAL 34,252,300.00
LANTAI 5
(Rp) (Rp) (Rp)
- Monitor Module
- Input Module
- Output Module
- Manual Call Point
SUB TOTAL 34,252,300.00
LANTAI 6
- Monitor Module
- Input Module
- Output Module
- Manual Call Point
SUB TOTAL 34,252,300.00
LANTAI 7
9 ROR Heat Detector Hooseki 7 bh 125,700.00 879,900.00
(Rp) (Rp) (Rp)

- Monitor Module
- Input Module
- Output Module
- Manual Call Point
SUB TOTAL 32,391,200.00
LANTAI 8
- Monitor Module
- Input Module
- Output Module
- Manual Call Point
SUB TOTAL 33,053,600.00
LANTAI 9
2 Instalasi Smoke detector (kabel NYA 2 x 1.5 mm2) Extrana,Jembo 1 titik 219,800.00 219,800.00
10 Smoke Detector Hooseki 1 bh 345,100.00 345,100.00
- Monitor Module
- Input Module
- Output Module
(Rp) (Rp) (Rp)
- Manual Call Point

20 Kabel dari TB-FA lt. 9 s/d MCFA Ruang server
SUB TOTAL 22,313,200.00
TOTAL PEKERJAAN INSTALASI FIRE ALARM
LOKASI : YOGYAKARTA
TAHUN : 2020

(Rp) (Rp) (Rp)
A.6 PEKERJAAN INSTALASI SOUND SYSTEM

Pekerjaan Pengadaan dan pemasangan tata suara/ sound system
LANTAI BASEMENT 2
Instalasi Celling Speaker dgn kabel NYMHY 3 x 1,5 mm dlm pipa conduit
1 Extrana,Jembo 8 titik 250,800.00 2,006,400.00
PVC dia. 20 mm2
Instalasi Speaker dgn kabel NYMHY 2 x 1,5 mm dlm pipa conduit PVC dia.
20 mm2
3 Celling Speaker 3 W Toa 8 bh 184,000.00 1,472,000.00

4 Horn Speaker 15 W Toa 4 bh 323,200.00 1,292,800.00
5 Column Speaker 15 W Emergency Toa 2 bh 911,100.00 1,822,200.00
6 Volume Kontrol Toa 6 bh 334,100.00 2,004,600.00
7 Terminal Box Sound System (TB-SS) 1 set 804,400.00 804,400.00
8 Kabel NYMHY 3 x 2.5 mm2 (kabdari TB-SS s/d Sentral Sound Extrana,Jembo 31 m1 40,400.00 1,252,400.00
dari Sentral Sound s/d TB-SS. Lt. Basement 2
SUB TOTAL 12,747,000.00
LANTAI BASEMENT 1
PVC dia. 20 mm2
20 mm2

4 Horn Speaker 15 W Toa 2 bh 323,200.00 646,400.00
8 Kabel NYMHY 3 x 2.5 mm2 (kabdari TB-SS s/d Sentral Sound Extrana,Jembo 27 m1 40,400.00 1,090,800.00
dari Sentral Sound s/d TB-SS. Lt. Basement 1
SUB TOTAL 11,443,000.00
LANTAI 1
PVC dia. 20 mm2
20 mm2

4 Wall Mount Speaker 6 W Toa 4 bh 383,200.00 1,532,800.00
6 Volume Kontrol Toa 2 bh 334,100.00 668,200.00
8 Kabel NYMHY 3 x 2.5 mm2 (kabel Feeder Sound System) Extrana,Jembo 23 m1 40,400.00 929,200.00
dari Sentral Sound s/d TB-SS. Lt. 1
Central System Sound di ruang server lengkap Terpasang :
9 Mixer Amplifier 240 Watt Toa 5 unit 5,002,000.00 25,010,000.00
10 Digital Mixer Toa 1 unit 38,692,000.00 38,692,000.00
11 Equalizer 24 Channel Toa 1 unit 13,916,900.00 13,916,900.00
12 Microphone Toa 2 unit 251,000.00 502,000.00
13 CD/VCD/DVD/MP3+ Radio tuner Toa 1 unit 5,821,500.00 5,821,500.00
14 Cabinet Rack w/ Accessories. Toa 1 unit 26,152,500.00 26,152,500.00
15 Main Distrubution Fram (MDF) Sound System 1 unit 5,678,800.00 5,678,800.00
SUB TOTAL 129,275,100.00
LANTAI 2
PVC dia. 20 mm2
2 Extrana,Jembo 2 titik 348,700.00 697,400.00
20 mm2

5 Volume Kontrol Toa 1 bh 334,100.00 334,100.00
(Rp) (Rp) (Rp)
7 Kabel NYMHY 3 x 2.5 mm2 (kabel Feeder Sound System) Extrana,Jembo 27 m1 40,400.00 1,090,800.00
SUB TOTAL 9,531,700.00
Lokal Sound System
20 mm2

3 Mixer amplifier 60 Watt Toa 2 set 2,659,000.00 5,318,000.00
4 Mixer amplifier 30 Watt Toa 4 set 2,245,200.00 8,980,800.00
5 Microphone Toa 6 set 251,000.00 1,506,000.00
6 Change Over Switch (COS) 6 set 325,000.00 1,950,000.00
SUB TOTAL 32,834,800.00
LANTAI 3
PVC dia. 20 mm2
20 mm2

SUB TOTAL 24,201,700.00
LANTAI 4
PVC dia. 20 mm2
20 mm2

SUB TOTAL 24,363,300.00
LANTAI 5
PVC dia. 20 mm2
20 mm2

SUB TOTAL 24,565,300.00
LANTAI 6
PVC dia. 20 mm2
20 mm2

SUB TOTAL 24,726,900.00
LANTAI 7
PVC dia. 20 mm2
20 mm2
(Rp) (Rp) (Rp)
SUB TOTAL 23,451,400.00
LANTAI 8
PVC dia. 20 mm2
20 mm2

SUB TOTAL 23,947,100.00
LANTAI 9
PVC dia. 20 mm2
20 mm2

4 Garden Speaker 15 W Toa 3 bh 1,122,400.00 3,367,200.00
5 Wall Mount Speaker 6 W Toa 3 bh 383,200.00 1,149,600.00
SUB TOTAL 16,808,800.00
TOTAL PEKERJAAN INSTALASI SOUND SYSTEM
LOKASI : YOGYAKARTA
TAHUN : 2020

(Rp) (Rp) (Rp)
A.7 PEKERJAAN INSTALASI TELEPON

Pekerjaan Pengadaan dan pemasangan telepon lengkap dgn
assesories/ alat bantu sesuai gambar dan spek teknis
LANTAI BASEMENT 2
1 Instalasi Telephone dg Kabel UTP Cat 6 dlm Pipa Conduit 20 mm Belden,LS 4 titik 291,000.00 1,164,000.00
2 Direct Outlet dinding Panasonic,Nero 4 bh 122,500.00 490,000.00
3 Handset single Telephone IP Panasonic,Transtel 4 unit 2,070,800.00 8,283,200.00
SUB TOTAL 9,937,200.00
LANTAI BASEMENT 1
1 Instalasi Telephone dg Kabel UTP CAT 6 dlm Pipa Conduit 20 mm Belden,LS 10 titik 291,000.00 2,910,000.00
2 Direct Outlet dinding Panasonic,Nero 10 bh 122,500.00 1,225,000.00
SUB TOTAL 24,843,000.00
LANTAI 1
3 Direct Outlet Lantai Panasonic,Nero 2 bh 144,700.00 289,400.00
5 Terminal Box Telepon (TB-TP) 1 unit 730,200.00 730,200.00
Sistem Telepon.
6 Main Distrubution Fram Telepon (MDF-TP) 150 Ext. Panasonic,Transtel 1 unit 7,869,400.00 7,869,400.00
7 Private Automatic Branch eXchange 6 Co, 146 Ext. Panasonic,Transtel 1 unit 101,726,000.00 101,726,000.00
Main Unit Built In Power Supply + 6 CO + 16 SLT + 2 DPT :
- 6 Port Analogue CO Trunk with Caller ID : 1 unit
- 16 Port Single Line Telephone with Caller ID & Message : 9 unit

Waiting
- 2 Port Digital Telephone + 2 D-XDP : 1 unit
- 2 Ch DISA or Simple VM : 1 unit
- 2 Ch Internal BGM (WAV file can be saved) : 1 unit
- Expand Master Card (Bus-M Connection) : 1 unit
- Expand Unit Built in power Suplay + 16 SLT. : 1 unit
- Pemasangan ,Program , Connecting : 1 unit
- Software Billing Telepon Standar : 1 unit
SUB TOTAL 125,275,800.00

LANTAI 2
SUB TOTAL 18,120,300.00
LANTAI 3
SUB TOTAL 50,416,200.00
LANTAI 4
SUB TOTAL 50,416,200.00
LANTAI 5
SUB TOTAL 50,416,200.00
LANTAI 6
(Rp) (Rp) (Rp)

SUB TOTAL 50,416,200.00
LANTAI 7
SUB TOTAL 45,447,600.00
LANTAI 8
SUB TOTAL 45,447,600.00
LANTAI 9
1 Instalasi Telephone dg Kabel UTP CAT 6 dlm Pipa Conduit 20 mm Belden,LS 2 titik 291,000.00 582,000.00
SUB TOTAL 4,968,600.00
TOTAL PEKERJAAN INSTALASI TELEPON
LOKASI : YOGYAKARTA
TAHUN : 2020

(Rp) (Rp) (Rp)
A.8 PEKERJAAN INSTALASI DATA KOMPUTER

Pekerjaan Pengadaan dan pemasangan data komputer
LANTAI BASEMENT 2
Instalasi Data komputer dg kabel UTP Cat 6 dlm pipa conduit PVC dia.
1 Belden,LS 5 titik 279,400.00 1,397,000.00
20 mm2
2 Outlet Data dinding Panasonic,Nero 4 bh 142,700.00 570,800.00

3 Outlet Wifi/ Acces Point Aruba,Tenda 1 bh 142,700.00 142,700.00
4 Wiffi Acces Point 2,4 GHz/ 5 GHz type wall Aruba,Tenda 1 bh 1,423,100.00 1,423,100.00
5 Switch hub 24 port POE Manageble 1 unit 7,802,700.00 7,802,700.00
6 Patch Panel 24 port 1 unit 2,816,000.00 2,816,000.00
7 Patch Cord 11 unit 156,100.00 1,717,100.00
8 SFP Module 1 unit 452,700.00 452,700.00
9 Wallmount Rack 19" 4U 1 unit 2,621,300.00 2,621,300.00
10 Kabel Feber Optik Singgle mode 12 core 24 m1 27,400.00 657,600.00
dari Switch hub s/d server
SUB TOTAL 19,601,000.00
LANTAI BASEMENT 1
1 Belden,LS 13 titik 279,400.00 3,632,200.00
20 mm2
2 Outlet Data dinding Panasonic,Nero 12 bh 142,700.00 1,712,400.00

7 Patch Cord 41 unit 156,100.00 6,400,100.00
8 SFP Module 2 unit 452,700.00 905,400.00
SUB TOTAL 32,673,100.00
LANTAI 1
1 Belden,LS 7 titik 279,400.00 1,955,800.00
20 mm2

3 Outlet Data lantai Panasonic,Nero 2 bh 207,100.00 414,200.00
4 Outlet Wifi/ Acces Point 2 bh 142,700.00 285,400.00
5 Wiffi Acces Point 2,4 GHz/ 5 GHz type wall 2 bh 1,423,100.00 2,846,200.00
8 Patch Cord 40 unit 156,100.00 6,244,000.00
9 SFP Module 2 unit 452,700.00 905,400.00
10 Standing Close Rack 19" 42U 1 unit 10,436,800.00 10,436,800.00
SERVER
12 Giga Switch 16 port 1 unit 2,510,100.00 2,510,100.00
13 Optical Line Terminal (OLT) 16 Port 1 unit 32,541,900.00 32,541,900.00
14 Setting & Test Commisioning 1 unit 7,500,000.00 7,500,000.00
SUB TOTAL 81,629,800.00
LANTAI 2
1 Belden,LS 13 titik 279,400.00 3,632,200.00
20 mm2

3 Outlet Wifi/ Acces Point Aruba,Tenda 8 bh 142,700.00 1,141,600.00
7 Patch Cord 43 unit 156,100.00 6,712,300.00
8 SFP Module 2 unit 452,700.00 905,400.00
(Rp) (Rp) (Rp)

SUB TOTAL 38,277,800.00
LANTAI 3
1 Belden,LS 5 titik 279,400.00 1,397,000.00
20 mm2
2 Outlet Wifi/ Acces Point Panasonic,Nero 5 bh 142,700.00 713,500.00

3 Wiffi Acces Point 2,4 GHz/ 5 GHz type Ceiiling Aruba,Tenda 5 bh 2,137,700.00 10,688,500.00
4 Switch hub 24 port POE Manageble Aruba,Tenda 1 unit 7,802,700.00 7,802,700.00
8 Patch Cord 43 unit 156,100.00 6,712,300.00
9 SFP Module 2 unit 452,700.00 905,400.00
SUB TOTAL 49,602,200.00
LANTAI 4
1 Belden,LS 5 titik 279,400.00 1,397,000.00
20 mm2

8 Patch Cord 43 unit 156,100.00 6,712,300.00
9 SFP Module 2 unit 452,700.00 905,400.00
SUB TOTAL 49,711,800.00
LANTAI 5
1 Belden,LS 5 titik 279,400.00 1,397,000.00
20 mm2

8 Patch Cord 43 unit 156,100.00 6,712,300.00
9 SFP Module 2 unit 452,700.00 905,400.00
SUB TOTAL 49,821,400.00
LANTAI 6
1 Belden,LS 5 titik 279,400.00 1,397,000.00
20 mm2

8 Patch Cord 43 unit 156,100.00 6,712,300.00
9 SFP Module 2 unit 452,700.00 905,400.00
SUB TOTAL 49,931,000.00
LANTAI 7
1 Belden,LS 5 titik 279,400.00 1,397,000.00
20 mm2
(Rp) (Rp) (Rp)

6 Patch Cord 40 unit 156,100.00 6,244,000.00
7 SFP Module 1 unit 452,700.00 452,700.00
9 Kabel Feber Optik Singgle mode 12 core 41 m1 27,400.00 1,123,400.00
SUB TOTAL 44,657,900.00
LANTAI 8
1 Belden,LS 5 titik 279,400.00 1,397,000.00
20 mm2

6 Patch Cord 41 unit 156,100.00 6,400,100.00
7 SFP Module 1 unit 452,700.00 452,700.00
SUB TOTAL 44,923,600.00
LANTAI 9
1 Belden,LS 3 titik 279,400.00 838,200.00
20 mm2
2 Outlet Data dinding Aruba,Tenda 1 bh 142,700.00 142,700.00

4 Wiffi Acces Point 2,4 GHz/ 5 GHz type wall 2 bh 1,423,100.00 2,846,200.00
7 Patch Cord 11 unit 156,100.00 1,717,100.00
8 SFP Module 1 unit 452,700.00 452,700.00
SUB TOTAL 20,892,300.00
TOTAL PEKERJAAN INSTALASI DATA KOMPUTER
LOKASI : YOGYAKARTA
TAHUN : 2020

(Rp) (Rp) (Rp)
A.9 PEKERJAAN INSTALASI CCTV

Pekerjaan Pengadaan dan pemasangan CCTV
LANTAI BASEMENT 2
1 Instalasi CCTV dg kabel UTP CAT 6 dlm pipa conduit PVC dia. 20 mm2 Belden,LS 9 titik 437,300.00 3,935,700.00
2 In door Camera CCTV IR type Fixed Hikvision 4 bh 1,037,800.00 4,151,200.00

3 Color Dome type camera Hikvision 5 bh 993,100.00 4,965,500.00
SUB TOTAL 13,052,400.00
LANTAI BASEMENT 1

SUB TOTAL 8,761,200.00
LANTAI 1

4 NVR kap 16 chanel, hardisc 4 T Hikvision 3 unit 12,498,800.00 37,496,400.00
5 Kabel HDMI 10 m1 23,900.00 239,000.00
6 Monitor LED 32" Aquos,Samsung 1 unit 3,902,800.00 3,902,800.00
7 NVR kap 16 chanel, hardisc 4 T Hikvision 1 unit 12,498,800.00 12,498,800.00
SUB TOTAL 71,614,700.00
LANTAI 2

SUB TOTAL 4,291,200.00
LANTAI 3

SUB TOTAL 4,291,200.00
LANTAI 4

SUB TOTAL 4,291,200.00
LANTAI 5

SUB TOTAL 4,291,200.00
LANTAI 6

SUB TOTAL 4,291,200.00
LANTAI 7

SUB TOTAL 4,291,200.00
LANTAI 8

SUB TOTAL 4,291,200.00
(Rp) (Rp) (Rp)
LANTAI 9

SUB TOTAL 5,811,000.00
TOTAL PEKERJAAN INSTALASI CCTV
LOKASI : YOGYAKARTA
TAHUN : 2020

(Rp) (Rp) (Rp)
A.10 PEKERJAAN INSTALASI IPTV

Pekerjaan Pengadaan dan pemasangan MATV lengkap dgn
assesories/ alat bantu sesuai gambar dan spek teknis
LANTAI 1
1 Instalasi IPTV dg kabel UTP CAT 6 dlm pipa conduit PVC dia. 20 mm2 Belsen.LS 2 titik 348,700.00 697,400.00
2 Outlet Antena IP TV Panasonic,Nero 2 bh 192,900.00 385,800.00

Peralatan utama System MATV
Server IPTV
1 IP Gateway Server 1 unit 3,062,200.00 3,062,200.00
2 IP Head Processor 2 unit 7,412,000.00 14,824,000.00
3 SD Decorder 8 unit 1,391,600.00 11,132,800.00
4 Active Splitter 6 unit 886,900.00 5,321,400.00
5 Standing Close Rack 19" 42U 1 unit 10,436,800.00 10,436,800.00
SUB TOTAL 45,860,400.00
LANTAI 3
1 Instalasi IPTV dg kabel UTP CAT 6 dlm pipa conduit PVC dia. 20 mm2 Belsen.LS 20 titik 348,700.00 6,974,000.00
2 Outlet Antena IP TV Panasonic,Nero 20 bh 192,900.00 3,858,000.00

SUB TOTAL 10,832,000.00
LANTAI 4

SUB TOTAL 10,832,000.00
LANTAI 5

SUB TOTAL 10,832,000.00
LANTAI 6

SUB TOTAL 10,832,000.00
LANTAI 7

SUB TOTAL 10,290,400.00
LANTAI 8

SUB TOTAL 10,832,000.00
LANTAI 9
1 Instalasi IPTV dg kabel UTP CAT 6 dlm pipa conduit PVC dia. 20 mm2 Belsen.LS 2 titik 348,700.00 697,400.00
2 Outlet Antena IP TV Panasonic,Nero 2 bh 192,900.00 385,800.00

SUB TOTAL 1,083,200.00
TOTAL PEKERJAAN INSTALASI IPTV
CANA ANGGARAN BIAYA (RAB)
TOTAL HARGA
(Rp)
111,394,000.00
PEKERJAAN MEKANIKAL PLUMBING
LOKASI : YOGYAKARTA
TAHUN : 2020

(Rp) (Rp) (Rp)
B.1 PEKERJAAN INSTALASI AIR BERSIH DINGIN
Pekerjaan Pengadaan dan pemasangan instalasi air bersih
LANTAI SEMI BASEMENT 2
2 Pipa PPR PN 10 dia. 25 mm atau 1" Rucika,Toro 4 m1 51,100.00 204,400.00
3 Pipa PPR PN 10 dia. 20 mm atau 3/4" Rucika,Toro 80 m1 39,800.00 3,184,000.00
4 Gate Valve dia. 32 mm atau 1 1/4" Rucika,Toro 1 bh 373,900.00 373,900.00
5 Gate Valve dia. 20 mm atau 3/4" Rucika,Toro 4 bh 256,700.00 1,026,800.00
6 Fitting + Supporting termasuk hanger 1 ls 815,000.00 815,000.00
SUB TOTAL 7,684,500.00
LANTAI SEMI BASEMENT 1
1 Pipa PPR PN 10 dia. 32 mm atau 1 1/4" Rucika,Toro 7 m1 74,300.00 520,100.00
5 Gate Valve dia. 20 mm atau 3/4" Rucika,Toro 3 bh 256,700.00 770,100.00
SUB TOTAL 7,163,700.00
LANTAI 1
1 Gate Valve dia. 25 mm atau 1" Rucika,Toro 1 bh 318,000.00 318,000.00
3 Fitting + Supporting termasuk hanger 1 ls 1,910,700.00 1,910,700.00
SUB TOTAL 17,710,500.00
LANTAI 2
SUB TOTAL 11,977,700.00
LANTAI 3
SUB TOTAL 18,139,000.00
LANTAI 4
SUB TOTAL 18,139,000.00
LANTAI 5
4 Gate Valve dia. 32 mm atau 1 1/4" Rucika,Toro 10 bh 373,900.00 3,739,000.00
SUB TOTAL 44,191,300.00
LANTAI 6
SUB TOTAL 18,139,000.00
LANTAI 7
(Rp) (Rp) (Rp)
SUB TOTAL 17,625,600.00
LANTAI 8
SUB TOTAL 43,363,300.00
LANTAI 9
7 Gate Valve dia. 20 mm atau 3/4" Rucika,Toro 1 bh 256,700.00 256,700.00
SUB TOTAL 7,414,300.00
LANTAI ATAP
2 Rooftank FRP Kap. 8 m3 Solofiberglass,Bioline 2 unit 24,000,000.00 48,000,000.00
3 AAV 1 bh 75,000.00 75,000.00
4 Paket Pompa Booster Grundfos 1 unit 185,960,000.00 185,960,000.00
Spesifikasi Pompa Boster
Flow : 400 liter/ menit
Head : 40 meter
Putaran : 2900 RPM
Material Pump : CI, Cassing bronze-impeler, SS 403-shaft
Operation ; Pararel alternativ (2 Pump running in 2 pump system)
Elektrikal power : 2 x 4 KW/ 380/ 3PH/ 50 HZ/ 3000 rpm,
C/W : Baseframe, Coupling Guard, Control Panel + VSD
Pressure Switch, Pressure Tank
Pengkabelan dari panel kontrol s/d unit pompa
5 Gate Valve dia. 50 mm atau 2" 4 bh 568,800.00 2,275,200.00
6 Header dia. 100 mm atau 4" dgn gate Valve + pressure Gauge dan material bantu 1 unit 3,620,400.00 3,620,400.00

SUB TOTAL 264,593,100.00
Riser
SUB TOTAL 59,711,400.00
TOTAL PEKERJAAN INSTALASI AIR BERSIH DINGIN
B.2 PEKERJAAN INSTALASI AIR KOTOR/ BEKAS DAN VENT CUP
Pekerjaan Pengadaan dan pemasangan Instalasi air kotor/ bekas dan vent
LANTAI BASEMENT 2
4 Pipa PVC dia. 50 mm atau 2" kelas AW Rucika 4 m1 64,300.00 257,200.00
5 Clean Out dia. 100 mm atau 4" 1 bh 139,400.00 139,400.00
7 IPAL Extended Aeration Kap. 50 m3/ hari Bioline,Biosas 1 unit 746,580,000.00 746,580,000.00
lengkap dengan :
- Bak Screening & and Screnn type Raill Saff & Finne Bascrin/ Stainlees steel
- Air Blow dan Accessories
- Air Seal Diffuser type Coarse Bubble
- Media Aeration, 100 % Udara Constant
- Air Lift Pump Sistem Kap. 12.5 m3/ hours Slude Active
- Skum Skimmer
- Equalizink Pump& Effluent Pump
(Rp) (Rp) (Rp)
- Control Panel
- Basket Screen
- Material Bantu dan Assesories
8 Fitting + Supporting termasuk hanger dan u-trap 1 ls 6,798,800.00 6,798,800.00
SUB TOTAL 803,232,700.00
LANTAI BASEMENT 1
4 Fitting + Supporting termasuk hanger dan u-trap 1 ls 491,000.00 491,000.00
SUB TOTAL 3,582,100.00
LANTAI 1
4 Pipa PVC dia. 32 mm atau 1 1/4" kelas AW Vent Rucika 20 m1 42,000.00 840,000.00
5 Pipa PVC dia. 25 mm atau 1" kelas AW Vent Rucika 26 m1 24,400.00 634,400.00
8 Greasetrap 1 m3 set by sipil
9 Septictank BF-04 1 unit 9,540,000.00 9,540,000.00
10 Peresapan 1 unit 3,500,000.00 3,500,000.00
11 Bak Kontrol Air Wudhu 1 unit 450,000.00 450,000.00
SUB TOTAL 25,272,700.00
LANTAI 2
4 Pipa PVC dia. 32 mm atau 1 1/4" kelas AW Vent Rucika 28 m1 42,000.00 1,176,000.00
SUB TOTAL 10,923,600.00
LANTAI 3
6 Pipa PVC dia. 25 mm atau 1" kelas AW Vent Rucika 112 m1 24,400.00 2,732,800.00
7 Clean Out dia. 100 mm atau 4" 20 bh 139,400.00 2,788,000.00
SUB TOTAL 81,396,300.00
LANTAI 4
SUB TOTAL 45,611,100.00
LANTAI 5
SUB TOTAL 196,201,500.00
LANTAI 6
(Rp) (Rp) (Rp)
SUB TOTAL 163,301,300.00
LANTAI 7
SUB TOTAL 202,123,900.00
LANTAI 8
SUB TOTAL 199,567,800.00
LANTAI 9
3 Pipa PVC dia. 32 mm atau 1 1/4" kelas AW Rucika 28 m1 42,000.00 1,176,000.00
SUB TOTAL 8,347,800.00
Pipa Riser
SUB TOTAL 137,817,700.00
TOTAL PEKERJAAN INSTALASI AIR KOTOR/ BEKAS DAN VENT CUP
B.3 PEKERJAAN INSTALASI AIR BERSIH PANAS

Pekerjaan Pengadaan dan pemasangan instalasi air panas
LANTAI 3
1 Pipa PPR PN 20 dia. 50 mm atau 2" return Rucika,Toro 58 m1 195,700.00 11,350,600.00
2 Pipa PPR PN 20 dia. 32 mm atau 1 1/4" return Rucika,Toro 17 m1 82,900.00 1,409,300.00
SUB TOTAL 26,861,300.00
LANTAI 4
SUB TOTAL 10,911,400.00
LANTAI 5
SUB TOTAL 10,911,400.00
LANTAI 6
(Rp) (Rp) (Rp)
SUB TOTAL 10,911,400.00
LANTAI 7
SUB TOTAL 10,317,800.00
LANTAI 8
1 Pipa PPR PN 20 dia. 50 mm atau 2" Distribusi Rucika,Toro 106 m1 195,700.00 20,744,200.00
2 Pipa PPR PN 20 dia. 32 mm atau 1 1/4" Distribusi Rucika,Toro 12 m1 82,900.00 994,800.00
SUB TOTAL 41,230,800.00
Lantai Atap
2 Heat pump kap. 35 KW (2.600 watt)/ 52 - 55ºC Wika,Handal 2 unit 472,000,000.00 944,000,000.00
Heat Pump : 2 unit
- Type : Comercial Air To Water Heat Pump
- Heating Capacity : 9.6 KW
- Max pressured : 0.7 Mpa
Tangki air panas : 2 unit
- Type : Pressurised Tank WP 5BAR
- Capasitas : 1.500 liter
POMPA
Boster Pump Hot Water Set Grundfos
Jumlah : 2 buah
Ukuran : 1 1/4" / 1"
Kapasitas : 100 LPM
Head : 30 M
Power : 550 W/ 1 PH / 50 HZ
suhu maksimal : 90 drajat celcius
assesories : Control panel, Valve, Flexsibel Joint, Pres-Gauge-Switch,

header pipe, Press- Tank, Booster Base frame
Return Pump Grundfos
Jumlah : 2 buah
Kapasitas : 100 LPM
Head : 30 M
Power : 550 W/ 1 PH / 50 HZ
suhu maksimal : 90 drajat celcius
assesories : Control panel, Valve, Flexsibel Joint,

header pipe, boster base frame, press gauge
Fitting + Supporting termasuk hanger

3 Selenoid valve dia. 50 mm atau 2" 2 bh 931,000.00 1,862,000.00
4 Selenoid valve dia. 40 mm atau 1 1/2" 1 bh 858,300.00 858,300.00
5 Gate valve dia. 50 mm atau 2" 3 bh 568,800.00 1,706,400.00
6 Gate valve dia. 40 mm atau 1 1/2" 2 bh 540,900.00 1,081,800.00
7 Strainer dia. 50 mm atau 2" 1 bh 1,691,300.00 1,691,300.00
8 Strainer dia. 40 mm atau 1 1/2" 1 bh 781,300.00 781,300.00
9 Header dia. 100 mm atau 4" dgn gate Valve + pressure Gauge, isolasi dan material bantu 1 unit 3,620,400.00 3,620,400.00

SUB TOTAL 975,757,500.00
Riser dan Distribusi
SUB TOTAL 17,798,000.00
TOTAL PEKERJAAN INSTALASI AIR BERSIH PANAS
B.4 PEKERJAAN INSTALASI AIR HUJAN

Pekerjaan Pengadaan dan pemasangan instalasi air hujan
1 Roofdrain dia. 100 mm atau 4" 33 bh 322,200.00 10,632,600.00
(Rp) (Rp) (Rp)
2 Floordrain dia. 100 mm atau 4" 8 bh 362,000.00 2,896,000.00
6 Bak Kontrol Air Hujan uk. 40 x 40 16 unit 425,000.00 6,800,000.00
7 Sumur Peresapan Air Hujan (SPAH) 8 unit 3,500,000.00 28,000,000.00
8 Saluran air hujan ex. Beton/ talang by sipil
9 Saluran air hujan ex. Beton/ u-ditch by sipil
10 Bak Sumpit by sipil
11 Pompa Sumersible di bak Sumpit Grundfos 1 unit 47,550,000.00 47,550,000.00
Spesifikasi Pompa
Flow : 17 m3/ h
Head : 10 meter
operation ; Pararel alternativ (2 Pump running in 2 pump system)
Elektrikal power : 2 x 1.9 KW/ 380/ 3PH/ 50 HZ/ 3000 rpm,
C/W : Baseframe, Coupling Guard, Control Panel + VSD,
Pengkabelan dari panel kontrol s/d unit pompa
SUB TOTAL 246,675,400.00
TOTAL PEKERJAAN INSTALASI AIR HUJAN
PEKERJAAN MEKANIKAL ELEKTRIKAL
LOKASI : YOGYAKARTA
TAHUN : 2020

(Rp) (Rp) (Rp)
B.5 PEKERJAAN INSTALASI HYDRANT DAN SPRINKLER

Pekerjaan Pengadaan dan pemasangan Instalasi hydrant dan sprinkler
LANTAI BASEMENT 2
1 Pipa BS sch-40 dia. 100 mm atau 4", ASTM A53 Suplay Spindo 107 m1 476,700.00 51,006,900.00
2 Pipa BS sch-40 dia. 100 mm atau 4", ASTM A53 Spindo 53 m1 476,700.00 25,265,100.00
4 Pipa BS sch-40 dia. 65 mm atau 2 1/2", ASTM A53 Spindo 18 m1 262,200.00 4,719,600.00
9 Pipa BS sch-40 dia. 20 mm atau 3/4", ASTM A53 Spindo 123 m1 65,200.00 8,019,600.00
10 Sprinkler Head Pendant Viking 45 bh 124,000.00 5,580,000.00
13 Brach Control Valve dia. 80 mm atau 3" Zeki,Hooseki 1 bh 9,437,500.00 9,437,500.00
In door Hydrant Box lengkap dgn Hose,Hose Rack, Nozel, Landing Valve dan
1 unit 6,942,200.00 6,942,200.00
Gate Valve
14 Zeki,Hooseki
Pressure Gauge, dia 100mm, 1/2 NPT, 16 kg/cm2 c/w Gate Valve dia 16mm Nagano,Wipro 1 unit 804,600.00 804,600.00
15
16 Portable Fire Extinguisher type ABC 6 kg Zeki,Optimax 2 unit 1,139,100.00 2,278,200.00
SUB TOTAL 171,535,000.00
LANTAI BASEMENT 1
12 Brach Control Valve dia. 80 mm atau 3" Zeki,Hooseki 1 set 9,437,500.00 9,437,500.00
13 2 unit 6,942,200.00 13,884,400.00
Gate Valve
Zeki,Hooseki
14 Pressure Gauge, dia 100mm, 1/2 NPT, 16 kg/cm2 c/w Gate Valve dia 16mm Nagano,Wipro 1 unit 804,600.00 804,600.00

SUB TOTAL 119,723,200.00
LANTAI 1
13 Pressure Gauge, dia 100mm, 1/2 NPT, 16 kg/cm2 c/w Gate Valve dia 16mm Nagano,Wipro 1 bh 804,600.00 804,600.00
14 1 unit 6,942,200.00 6,942,200.00
Gate Valve
Zeki,Hooseki
(Rp) (Rp) (Rp)
SUB TOTAL 109,157,200.00
TAPAK
Out door Hydrant Box lengkap dgn Hose,Hose Rack, Nozel, landing Valve dan
2 2 unit 5,468,400.00 10,936,800.00
Gate Valve
Zeki,Hooseki
3 Pillar hydrant dgn Gate Valve dia. 100 mm atau 4" dan bak kontrol Zeki,Hooseki 2 unit 9,288,100.00 18,576,200.00
4 Seamese connection dgn Check Valve dia. 100 mm atau 4" dan bak kontrol 1 unit 8,157,800.00 8,157,800.00
Zeki,Hooseki
SUB TOTAL 86,887,200.00
LANTAI 2
Pressure Gauge, dia 100mm, 1/2 NPT, 16 kg/cm2 c/w Gate Valve dia 16mm Nagano,Wipro 1 804,600.00 804,600.00
13 bh
2 unit 6,942,200.00 13,884,400.00
Gate Valve
14 Zeki,Hooseki
15 Portable Fire Extinguisher type ABC 6 kg 2 unit 1,139,100.00 2,278,200.00
SUB TOTAL 137,405,600.00
LANTAI 3
5 Pipa BS sch-40 dia. 32 mm atau 1 1/4", ASTM A53 Spindo 4 m1 110,400.00 441,600.00
8 Sprinkler Head side, Inlet dia. 16 mm Viking 20 bh 201,000.00 4,020,000.00
12 Pressure Gauge, dia 100mm, 1/2 NPT, 16 kg/cm2 c/w Gate Valve dia 16mm Nagano,Wipro 1 804,600.00 804,600.00
bh
13 2 unit 6,942,200.00 13,884,400.00
Gate Valve
Zeki,Hooseki
SUB TOTAL 100,533,700.00
LANTAI 4
bh
(Rp) (Rp) (Rp)
13 2 unit 6,942,200.00 13,884,400.00
Gate Valve
Zeki,Hooseki
SUB TOTAL 100,533,700.00
LANTAI 5
bh
13 2 unit 6,942,200.00 13,884,400.00
Gate Valve
Zeki,Hooseki
SUB TOTAL 100,533,700.00
LANTAI 6
bh
13 2 unit 6,942,200.00 13,884,400.00
Gate Valve
Zeki,Hooseki
SUB TOTAL 100,533,700.00
LANTAI 7
bh
13 2 unit 6,942,200.00 13,884,400.00
Gate Valve
Zeki,Hooseki
SUB TOTAL 100,361,500.00
LANTAI 8
(Rp) (Rp) (Rp)
bh
13 2 unit 6,942,200.00 13,884,400.00
Gate Valve
Zeki,Hooseki
SUB TOTAL 100,361,500.00
LANTAI 9
4 Pipa BS sch-40 dia. 25 mm atau 1", ASTM A53 Spindo 7 m1 82,800.00 579,600.00
bh
11 1 unit 6,942,200.00 6,942,200.00
Gate Valve
Zeki,Hooseki
SUB TOTAL 68,149,000.00
RISER
3 Automatic Air vent c/w Gate Valve dia. 25 mm Riser,Yuta 1 set 1,898,900.00 1,898,900.00
SUB TOTAL 63,545,300.00
TOTAL PEKERJAAN INSTALASI HYDRANT DAN SPRINKLER
PEKERJAAN MEKANIKAL PLUMBING
LOKASI : YOGYAKARTA
TAHUN : 2020

(Rp) (Rp) (Rp)
B.6 PEKERJAAN INSTALASI PENGKONDISIAN UDARA

Pekerjaan Pengadaan dan pemasangan instalasi pengkondisian udara
LANTAI SEMI BASEMENT
1 Instalasi Power AC dg Kabel NYM 3 x 2.5 mm dlm Pipa Conduit dia. 20 mm2 Extrana,jembo 4 titik 361,900.00 1,447,600.00
2 Kabel NYM 3 x 2.5 mm Kontrol AC Indoor - Outdoor Extrana,jembo 18 m1 26,200.00 471,600.00
3 Air Conditioner Wall Mounted 18.000 Btu/h Gree,LG 1 unit 8,460,700.00 8,460,700.00
6 Refrigerant Ukuran 6.4 mm atau 1/4" + Insultube Denji,DSP 18 m1 67,500.00 1,215,000.00
8 Refrigerant Ukuran 12.7 mm atau 1/2" + Insultube Denji,DSP 2 m1 141,200.00 282,400.00
10 Pipa PVC dia. 20 mm atau 3/4" kelas AW U/ Drain Rucika 15 m1 12,300.00 184,500.00
11 Pipa PVC dia. 25 mm atau 1" kelas AW U/ Drain Rucika 14 m1 24,400.00 341,600.00
12 Fitting + Supporting dan material bantu 1 ls 620,000.00 620,000.00
SUB TOTAL 31,135,400.00
LANTAI BASEMENT 1
9 Fitting + Supporting dan material bantu 1 ls 1,045,200.00 1,045,200.00
SUB TOTAL 36,907,700.00
LANTAI 1
1 Instalasi Power AC dg Kabel NYM 4 x 4 mm dlm Pipa Conduit dia. 20 mm2 Supreme,Kabelmetal 8 titik 688,600.00 5,508,800.00
2 Instalasi Power AC dg Kabel NYM 3 x 2.5 mm dlm Pipa Conduit dia. 20 mm2 Extrana,jembo 2 titik 361,900.00 723,800.00
3 Kabel NYM 4 x 2.5 mm Kontrol AC Indoor - Outdoor Extrana,jembo 110 m1 33,600.00 3,696,000.00
5 Air Conditioner Ceiling Duct Connected 54.000 Btu/h Gree,LG 3 unit 33,161,600.00 99,484,800.00
6 Air Conditioner Ceilling Cassete 45.000 Btu/h Gree,LG 5 unit 52,906,300.00 264,531,500.00
11 Pipa PVC dia. 50 mm atau 2" kelas D U/ Drain Rucika 26 m1 51,800.00 1,346,800.00
12 Louvre Air Grill uk. 1500 mm AMT,Primawangi 12 set 814,000.00 9,768,000.00
13 Return Air Grill uk. 800 x 400 mm + Volum Dumper AMT,Primawangi 3 set 939,800.00 2,819,400.00
14 Ducting polyurethane uk. 500 x 300 mm TDI 17 m2 450,000.00 7,650,000.00
15 Ducting polyurethane uk. 400 x 300 mm TDI 8.5 m2 450,000.00 3,825,000.00
18 Flexibel Round duct uk. 4" 12 m1 55,000.00 660,000.00
SUB TOTAL 470,398,000.00
LANTAI 2
1 Instalasi Power AC dg Kabel NYM 4 x 4 mm dlm Pipa Conduit dia. 20 mm2 Extrana,jembo 18 titik 688,600.00 12,394,800.00
2 Instalasi Power AC dg Kabel NYM 3 x 2.5 mm dlm Pipa Conduit dia. 20 mm2 Extrana,jembo 1 titik 361,900.00 361,900.00
(Rp) (Rp) (Rp)
15 Pipa PVC dia. 25 mm atau 1" kelas AW U/ Drain Rucika 44 m1 24,400.00 1,073,600.00
SUB TOTAL 942,333,000.00
LANTAI 3
OUT DOOR UNIT
1 Kabel NYY 4 x 16 mm2 power Out Door unit Supreme,Kabelmetal 34 m1 143,900.00 4,892,600.00
2 Outdoor Unit kap. 305,700 BTU/h 1 Unit 177,447,500.00 177,447,500.00
3 Dudukan Out Door Unit 1 lot 15,450,000.00 15,450,000.00
INDOOR UNIT
6 Indoor Unit AC Ceiling Concealed Duct (Mid / High) 42,000 Btu/h Gree,LG 2 unit 13,159,600.00 26,319,200.00
7 Indoor Unit AC Ceiling Concealed Duct (Low) 12,300 BTU/h Gree,LG 20 unit 8,117,400.00 162,348,000.00
8 Y-Branch N01621 6 set 1,267,500.00 7,605,000.00
9 Y-Branch N03321 5 set 1,506,600.00 7,533,000.00
10 Y-Branch N07121 9 set 2,186,900.00 19,682,100.00
11 Y-Branch N14521 1 set 2,921,400.00 2,921,400.00
12 Outdoor Pipe Connection 1 set 2,419,000.00 2,419,000.00
13 Standard 2 Wired Remocon 2 set 2,071,400.00 4,142,800.00
14 Simple Wired Remocon for Hotel 20 set 2,040,200.00 40,804,000.00
15 Dry Contact Simple 20 set 1,607,000.00 32,140,000.00
21 Refrigerant Ukuran 28.6 mm atau 1 1/8" + Insultube Denji,DSP 22 m1 453,500.00 9,977,000.00
23 Pipa PVC dia. 20 mm atau 3/4" kelas AW U/ Drain Rucika 135 m1 12,300.00 1,660,500.00
24 Suplay Air Grill uk. 400 x 200 + Volum Dumper AMT,Primawangi 7 set 729,300.00 5,105,100.00
27 Fress Air Grill uk. 400 x 200 mm + Volum Dumper AMT,Primawangi 2 set 1,119,000.00 2,238,000.00
SUB TOTAL 647,747,700.00
LANTAI 4
OUT DOOR UNIT
2 Outdoor Unit kap. 305,700 BTU/h 1 Unit 177,447,500.00 177,447,500.00
INDOOR UNIT
8 Y-Branch N01621 6 set 1,267,500.00 7,605,000.00
9 Y-Branch N03321 5 set 1,506,600.00 7,533,000.00
10 Y-Branch N07121 9 set 2,186,900.00 19,682,100.00
11 Y-Branch N14521 1 set 2,921,400.00 2,921,400.00
(Rp) (Rp) (Rp)

SUB TOTAL 647,747,700.00
LANTAI 5
OUT DOOR UNIT
2 Outdoor Unit kap. 305,700 BTU/h Gree,LG 1 Unit 177,447,500.00 177,447,500.00
INDOOR UNIT
8 Y-Branch N01621 6 set 1,267,500.00 7,605,000.00
9 Y-Branch N03321 5 set 1,506,600.00 7,533,000.00
10 Y-Branch N07121 9 set 2,186,900.00 19,682,100.00
11 Y-Branch N14521 1 set 2,921,400.00 2,921,400.00
(Rp) (Rp) (Rp)

SUB TOTAL 647,935,200.00
LANTAI 6
OUT DOOR UNIT
INDOOR UNIT
8 Y-Branch N01621 6 set 1,267,500.00 7,605,000.00
9 Y-Branch N03321 5 set 1,506,600.00 7,533,000.00
10 Y-Branch N07121 9 set 2,186,900.00 19,682,100.00
11 Y-Branch N14521 1 set 2,921,400.00 2,921,400.00
23 Pipa PVC dia. 20 mm atau 3/4" kelas AW U/ Drain 135 m1 12,300.00 1,660,500.00
SUB TOTAL 647,935,200.00
LANTAI 7
OUT DOOR UNIT
INDOOR UNIT
6 Ducting Polyurethane 1000 x 200 mm AMT,Primawangi 10 m2 525,000.00 5,250,000.00
7 Suplay Air Duct Uk. 1000 x 200 mm AMT,Primawangi 20 unit 947,100.00 18,942,000.00
8 Return Air Duct Uk. 600 x 600 mm AMT,Primawangi 20 unit 734,100.00 14,682,000.00
(Rp) (Rp) (Rp)

16 Pipa PVC dia. 20 mm atau 3/4" kelas AW U/ Drain 132 m1 12,300.00 1,623,600.00
SUB TOTAL 544,677,000.00
LANTAI 8
OUT DOOR UNIT
INDOOR UNIT
10 Ducting Polyurethane 1000 x 200 mm TDI 10 m2 525,000.00 5,250,000.00
11 Suplay Air Duct Uk. 1000 x 200 mm TDI 20 unit 947,100.00 18,942,000.00
12 Return Air Duct Uk. 600 x 600 mm TDI 20 unit 734,100.00 14,682,000.00
SUB TOTAL 560,347,500.00
LANTAI 9
(Rp) (Rp) (Rp)
SUB TOTAL 47,842,200.00
RISER U/ DRAIN
1 Pipa PVC dia. 50 mm atau 2" kelas AW U/ Drain Rucika 156 m1 64,300.00 10,030,800.00
SUB TOTAL 19,650,100.00
EXSHAUST FAN
LANTAI BASEMENT 2
1 Instalasi Exshaust FAN dg kabel NYM 2 x 2.5 mm2 dlm Pipa Conduit dia. 20 mm2 Extrana,jembo 5 titik 173,500.00 867,500.00
2 Exshaust FAN 14 W 5 bh 402,900.00 2,014,500.00
3 Pipa PVC dia. 100 mm atau 4" kelas D Ducting Fan Rucika 4 m1 139,500.00 558,000.00
4 Pipa PVC dia. 80 mm atau 3" kelas D Ducting Fan Rucika 15 m1 90,100.00 1,351,500.00
4 Exshaust Louvre Air Grill 400 x 200 AMT,Primawangi 1 set 342,100.00 342,100.00
VENTILASI UDARA
1 Kabel FRC 4 x 4 mm + BC 4 mm2 instalasi exshaust Fan Semi Basement Supreme,Kabelmetal 93 m1 98,400.00 9,151,200.00
2 Fresh Air Fan type centrifugal 9.000 CFM 3 set 15,800,000.00 47,400,000.00
3 Jet Fan 1.5 KW/ 5.000 CFM 3 set 16,335,000.00 49,005,000.00
4 Ducting BJLS 0.8 uk. 1400 x 400 mm Lokfom 82 m2 445,000.00 36,490,000.00
9 Fress Air Grill 600 mm x 300 mm AMT,Primawangi 10 set 825,000.00 8,250,000.00
SUB TOTAL 190,854,600.00
LANTAI BASEMENT 1
VENTILASI UDARA
1 Kabel FRC 4 x 4 mm + BC 4 mm2 instalasi exshaust Fan Semi Basement Supreme,Kabelmetal 114 m1 98,400.00 11,217,600.00
2 Fresh Air Fan type centrifugal 9.000 CFM CKE,KDK 3 set 15,800,000.00 47,400,000.00
3 Jet Fan 1.5 KW/ 5.000 CFM CKE,KDK 3 set 16,335,000.00 49,005,000.00
SUB TOTAL 180,812,600.00
LANTAI 1
1 Instalasi Exshaust FAN dg kabel NYM 2 x 2.5 mm2 dlm Pipa Conduit dia. 20 mm2 Extrana,jembo 6 titik 173,500.00 1,041,000.00
2 Exshaust FAN 14 W CKE,KDK 6 bh 402,900.00 2,417,400.00
6 Pressurized Air Fan type centrifugal 13.000 CFM 2 unit 25,217,500.00 50,435,000.00
lengkap dgn Accessories, Ducting, dan pengkabelan s/d Panel pressurized
SUB TOTAL 57,571,100.00
LANTAI 2
SUB TOTAL 4,812,900.00
LANTAI 3
4 Exshaust Louvre Air Grill 300 x 150 AMT,Primawangi 20 set 299,800.00 5,996,000.00
SUB TOTAL 27,254,800.00
LANTAI 4
(Rp) (Rp) (Rp)
SUB TOTAL 27,254,800.00

LANTAI 5
SUB TOTAL 27,254,800.00
LANTAI 6
SUB TOTAL 27,254,800.00
LANTAI 7
SUB TOTAL 26,108,300.00
LANTAI 8
SUB TOTAL 26,108,300.00
LANTAI 9
2 Exshaust FAN 14 W CKE,KDK 1 bh 402,900.00 402,900.00
SUB TOTAL 2,238,000.00
Lantai Atap
1 Pressurized Air Fan type centrifugal 13.000 CFM CKE,KDK 2 unit 25,217,500.00 50,435,000.00
lengkap dgn Accessories, Ducting, dan pengkabelan s/d Panel pressurized
3 Ducting Pressure Air Uk. 1250 x 600 Lokfom 146 m2 400,000.00 58,400,000.00
lengkap terpasang dengan material bantu/ accessories dan gantungan sesui gambar
dan spek teknis
SUB TOTAL 118,509,500.00
TOTAL PEKERJAAN INSTALASI PENGKONDISIAN UDARA
PEKERJAAN MEKANIKAL/ PLAMBING

LOKASI : YOGYAKARTA
TAHUN : 2020

(Rp) (Rp) (Rp)
B.7 PEKERJAAN INSTALASI PASSANGER LIFT
Pekerjaan Pengadaan dan pemasangan Passanger LIFT
lengkap dgn assesories / alat bantu sesuai gambar dan spek teknis
1 Passanger LIFT Gearless lengkap dengan : Kone,Foklslift 2 unit 785,900,000.00 1,571,800,000.00

Kapasitas : 750 Kg
Pelayanan : 11 lantai
Stop Opening : 11
lengkap dengan:
- Fire Emergency
- Fire man switch
- Full load by pase operation
- Anti nuicance operation
- Door photo cell
- Arival car gong
- Emergency power operation
- ARD
- Earthquake sensor device
2 Passanger LIFT Service lengkap dengan : Kone,Foklslift 1 unit 999,000,000.00 999,000,000.00

Kapasitas : 1.100 Kg
Pelayanan : 11 lantai
Stop Opening : 11
lengkap dengan:
- Fire Emergency
- Fire man switch
- Full load by pase operation
- Anti nuicance operation
- Door photo cell
- Arival car gong
- Emergency power operation
- ARD
- Earthquake sensor device
3 - Ijin Depnaker dan Testing & Commisioning (3 unit) 1 ls 10,500,000.00 10,500,000.00

SUB TOTAL 2,581,300,000.00
TOTAL PEKERJAAN INSTALASI PASSANGER LIFT
REKAP ANALISA SATUAN PEKERJAAN MEKANIKAL DAN ELEKTRIKAL
PEKERJAAN : PEMBANGUNAN HOTEL GRAND DAFFAM FORTUNE
LOKASI : YOGYAKARTA
TAHUN : 2020
JUMLAH HARGA
No. MACAM PEKERJAAN
(Rp)
PEKERJAAN ELEKTRIKAL & ELEKTRONIK
PENERANGAN
Instalasi Penerangan dg Kabel NYA 3 x 2.5 mm dlm Pipa Conduit

1 1.00 titik 286,000.00
dia. 20 mm2
2 1.00 titik Instalasi Penerangan luar dg Kabel NYRGbY 3 x 4 mm2 858,600.00
Instalasi Kotak kontak Biasa dg Kabel NYA 3 x 2.5 mm dlm Pipa

3 1.00 titik 297,000.00
Conduit dia. 20 mm2
Instalasi Kotak kontak lantai dg Kabel NYM 3 x 2.5 mm dlm Pipa

4 1.00 titik 298,300.00
Conduit dia. 20 mm2
Instalasi MURD-DND dg Kabel NYA 2 (1 x 1.5 mm) dlm Pipa
5 1.00 titik 183,700.00
Conduit dia. 20 mm2
6 1.00 bh Downlight compact LED 18 W 286,000.00
9 1.00 bh Downlight Surface LED 11 W 476,300.00
10 1.00 bh Downlight Outbow LED 18 W 275,000.00
11 1.00 bh Downlight Fixed Spot light LED 7 W 418,000.00
12 1.00 bh Downlight Spot light LED 7 W 192,500.00
13 1.00 bh Downlight Spot light LED 5 W 170,500.00
14 1.00 bh Downlight Adjustable LED 4.5 W 500,500.00
15 1.00 bh Single Square Trimless DL-LED 1xMR16 6 W 621,500.00
16 1.00 bh Spot Trimless LED 6 W 443,300.00
17 1.00 bh Spotlight Tree LED 9 W 495,000.00
18 1.00 bh Garden light LED 3 x 24 W 1,017,500.00
19 1.00 bh Wall Lamp LED bulb 5 W 398,200.00
20 1.00 bh Wall Steplight LED 5 W 522,500.00
21 1.00 bh Wall Light Antik LED Bulb 8 W 495,000.00
22 1.00 bh Pendant Light LED Bulb 8 W 1,386,000.00
23 1.00 bh RM LED Tube 2 x 16 W Acrylic Cover 984,500.00
24 1.00 bh RM LED Tube 2 x 16 W 748,000.00
25 1.00 bh LED Batten 20 W 286,000.00
26 1.00 bh Balk T8 LED Tube 1 x 16 W 396,000.00
27 1.00 bh Underwater light LED 12 W 3,421,000.00
28 1.00 bh Ceiling light LED 17 W 651,200.00
29 1.00 bh Emergency Exit LED 8 W 1,490,500.00
30 1.00 set Striplight LED 7 W/m, 12 V (P: 1.5 m1) terpasang Power suplay 2 467,500.00
A
A
A
A
Striplight LED 7 W/m, 12 V (P: 7.5 m1) terpasang Power suplay 5
34 1.00 set 1,450,900.00
A
Striplight LED 7 W/m, 12 V (P: 14.4 m1) terpasang Power suplay
35 1.00 set 2,476,300.00
10 A
Striplight LED 7 W/m, 12 V IP65 (P: 15.2 m1) terpasang Power
36 1.00 set 2,573,600.00
suplay 10 A
37 1.00 set 4,056,500.00
suplay 10 A
38 1.00 set 4,446,000.00
suplay 10 A
Striplight LED 7 W/m, 12 V (P: 31.6 m1) terpasang Power suplay
39 1.00 set 4,567,000.00
10 A
40 1.00 bh Bollard light LED 9 W 1,025,100.00
41 1.00 bh Niced Batteray 750,000.00
42 1.00 bh Kotak Kontak Biasa 51,400.00
43 1.00 bh Kotak Kontak TV 51,400.00
44 1.00 bh Kotak Kontak Fridge 51,400.00
45 1.00 bh Kotak Kontak Shaver & H-Dryer 394,200.00
46 1.00 bh Kotak Kontak Universal 86,700.00
47 1.00 bh Kotak Kontak Electric Kettles 178,500.00
48 1.00 bh Keytag Switch 530,500.00
49 1.00 bh MURD & DND 264,800.00
50 1.00 bh Kotak Kontak 3 phasa 432,000.00
51 1.00 bh Saklar Ganda 56,000.00
52 1.00 bh Saklar Tunggal 43,300.00
53 1.00 bh Saklar Hotel Ganda 65,300.00
54 1.00 bh Saklar Hotel Tunggal 51,400.00
55 1.00 set Saklar Grid 2 Gang 4 Device 338,600.00
KABEL
1 1.00 m1 Kabel NYM 3 x 4 mm2 35,600.00
2 1.00 m1 Kabel N2XSEFGbY 3 x 70 mm2 778,900.00
3 1.00 m1 Kabel N2XSY 3 x 1 x 70 mm2 773,900.00
4 1.00 m1 Kabel FRC 4 x 70 mm2 1,461,700.00
5 1.00 m1 Kabel FRC 4 x 50 mm2 1,050,400.00
6 1.00 m1 Kabel FRC 4 x 35 mm2 807,700.00
7 1.00 m1 Kabel FRC 4 x 25 mm2 296,700.00
8 1.00 m1 Kabel FRC 4 x 16 mm2 203,600.00
9 1.00 m1 Kabel FRC 4 x 10 mm2 153,700.00
10 1.00 m1 Kabel FRC 4 x 6 mm2 107,100.00
11 1.00 m1 Kabel NYFGbY 4 x 16 mm2 168,300.00
12 1.00 m1 Kabel NYRGbY 4 x 10 mm2 144,900.00
13 1.00 m1 Kabel NYRGbY 4 x 6 mm2 99,600.00
14 1.00 m1 Kabel NYY 3 (4 x 1c x 240 mm2) 5,579,800.00
14 1.00 m1 Kabel NYY 4 x 300 mm2 2,438,700.00
15 1.00 m1 Kabel NYY 4 x 240 mm2 1,970,300.00
16 1.00 m1 Kabel NYY 4 x 150 mm2 1,217,200.00
15 1.00 m1 Kabel NYY 4 x 70 mm2 601,600.00
16 1.00 m1 Kabel NYY 4 x 50 mm2 427,300.00
17 1.00 m1 Kabel NYY 4 x 35 mm2 314,900.00
18 1.00 m1 Kabel NYY 4 x 25 mm2 231,000.00
19 1.00 m1 Kabel NYY 4 x 16 mm2 143,900.00
20 1.00 m1 Kabel NYY 4 x 10 mm2 88,500.00
21 1.00 m1 Kabel NYY 4 x 6 mm2 56,300.00
22 1.00 m1 Kabel NYY 4 x 4 mm2 42,000.00
23 1.00 m1 Kabel NYY 2 x 4 mm2 29,800.00
24 1.00 m1 Kabel NYY 1c x 70 mm2 147,100.00
25 1.00 m1 Kabel NYA 3 (1c x 120 mm2) 426,800.00
26 1.00 m1 Kabel BC 120 mm2 369,800.00
27 1.00 m1 Kabel BC 2 (1c x 70 mm2) 156,700.00
28 1.00 m1 Kabel BC 2 (1c x 95 mm2) 255,000.00
29 1.00 m1 Kabel BC 70 mm2 75,400.00
30 1.00 m1 Kabel BC 50 mm2 63,300.00
31 1.00 m1 Kabel BC 35 mm2 43,600.00
32 1.00 m1 Kabel BC 16 mm2 31,600.00
33 1.00 m1 Kabel BC 10 mm2 22,400.00
34 1.00 m1 Kabel BC 6 mm2 13,500.00
PANEL DISTRIBUSI
1 1.00 unit Panel In-Trafo 58,654,200.00
2 1.00 unit Auto-Manual COS 1250 A 380/ 415 V, 50 HZ/ 4P 134,915,000.00
3 1.00 unit Kapasitor Bank 420 kVar/ 415 V 166,255,100.00
4 1.00 unit Panel LVMDP 192,014,900.00
5 1.00 unit Panel SDP 49,042,400.00
5 1.00 unit Panel Penerangan Lantai Basement 2 6,553,800.00
6 1.00 unit Panel Penerangan Lantai Basement 1 4,479,200.00
7 1.00 unit Panel Penerangan Lantai 1 5,985,100.00
16 1.00 unit Panel Penerangan Outdoor 1 5,244,800.00
17 1.00 unit Panel Kamar Executive 1,261,200.00
18 1.00 unit Panel Kamar Executive Balcony 1,261,200.00
19 1.00 unit Panel Kamar Deluxe 1,387,700.00
20 1.00 unit Panel Kamar Deluxe Balcony 1,387,700.00
21 1.00 unit Panel Kamar Suite Balcony 1,371,200.00
22 1.00 unit Panel Kamar Junior Suite Balcony 1,244,700.00
23 1.00 unit Distribution Panel Air Bersih 12,412,400.00

24 1.00 unit Distribution Panel Hydrant 12,067,000.00
25 1.00 unit Power Panel Heat Pump 4,237,300.00
26 1.00 unit Power Panel Kolam Renang (PP. POOL) 3,086,600.00
27 1.00 unit Power Panel Air Kotor 5,624,900.00
28 1.00 unit Power Panel POND 3,707,000.00
29 1.00 unit Power Panel Transfer Pump 2,247,000.00
30 1.00 unit Power Panel Boster 3,045,900.00
31 1.00 unit Panel SDP AC 42,483,100.00

32 1.00 unit Power Panel AC Lantai Basement 2 4,303,200.00
33 1.00 unit Power Panel AC Lantai Basement 1 4,341,700.00
34 1.00 unit Power Panel AC Lantai 1 9,767,600.00
43 1.00 unit SDP Emergency 14,977,600.00

44 1.00 unit Power Panel Pressurized Fan 4,413,200.00
45 1.00 unit Power Panel Lift 1 6,359,100.00
46 1.00 unit Power Panel Lift 2 6,878,300.00
47 1.00 unit Power Panel Elektronik 4,525,000.00
1.00 unit Power Panel FAN Lt. Basement 1 4,816,900.00
Tray, Ladder
1 1.00 m1 Kabel Ladder ukuran 400 mm x 50 mm 237,600.00
2 1.00 m1 Kabel Ladder ukuran 300 mm x 50 mm 213,800.00
3 1.00 m1 Kabel Cage ukuran 400 mm x 50 mm 182,600.00
4 1.00 m1 Kabel Cage ukuran 300 mm x 50 mm 141,800.00
5 1.00 m1 Reduser Cage ukuran 400 mm x 300 mm x 50 mm 317,700.00
6 1.00 bh Tee Cage ukuran 400 mm x 50 mm 461,800.00
7 1.00 bh Tee Cage ukuran 300 mm x 50 mm 334,700.00
8 1.00 bh Elbow ukuran 400 mm x 50 mm 305,400.00
9 1.00 bh Elbow ukuran 300 mm x 50 mm 219,500.00
10 1.00 bh In/ out Side ukuran 400 mm x 50 mm 357,800.00
11 1.00 bh In/ out Side ukuran 300 mm x 50 mm 287,400.00
FIRE ALARM
1 1.00 titik Instalasi ROR Heat detector (kabel NYA 2 x 1.5 mm2) 219,800.00
2 1.00 titik Instalasi Smoke detector (kabel NYA 2 x 1.5 mm2) 219,800.00
3 1.00 titik Instalasi Fix detector (kabel NYA 2 x 1.5 mm2) 219,800.00
4 1.00 titik Instalasi Indicating lamp (kabel NYA 2x1.5 mm2) 335,100.00
5 1.00 titik Instalasi Break Glass (kabel NYA 2 x 1.5 mm2 + ITC 2 pair) 335,100.00
6 1.00 titik Instalasi Alarm Bell (kabel NYA 2 x 1.5 mm2) 335,100.00
7 1.00 titik Instalasi Flow Switch (kabel NYA 2 x 1.5 mm2) 335,100.00
8 1.00 titik Instalasi Gas Detector (kabel FRC 2 x 1.5 mm2) 308,000.00
9 1.00 titik Instalasi Remote lamp (kabel NYA 2 x 1.5 mm2) 214,300.00
10 1.00 m1 Kabel Feeder fire Alarm (FRC Twisted AWG 18) 63,800.00
11 1.00 m1 Kabel Power + intercom (FRC 2x2.5 mm + FRC STP 2 pair) 40,200.00
12 1.00 bh ROR Heat detector 125,700.00
13 1.00 bh Independent Smoke Detector 368,200.00
14 1.00 bh Smoke Detector 345,100.00
15 1.00 bh Fix Temperature Head Detector 137,200.00
16 1.00 bh Break Glass 229,600.00
17 1.00 bh Indicating Lamp 102,600.00
18 1.00 bh Alarm Bell 293,200.00
19 1.00 bh Flow Switch 2,510,800.00
20 1.00 bh Tamper Switch 2,453,000.00
21 1.00 bh Gas Detector 553,000.00
22 1.00 bh End of line resistor 37,100.00
23 1.00 bh Remote Indicating Lamp 102,600.00
24 1.00 unit Terminal Box Fire Alarm (TB-FA) 2,400,800.00
25 1.00 unit Announciator 23,133,000.00
26 1.00 unit MC-FA 2 loop Semi Addressable 185,017,800.00
27 1.00 set Surge Arester 1P+N/ 20 KA 1,027,100.00
SOUND SYSTEM
Instalasi Celling Speaker dgn kabel NYMHY 3 x 1,5 mm dlm pipa
1 1.00 titik 250,800.00
conduit PVC dia. 20 mm2
Instalasi Speaker dgn kabel NYMHY 2 x 1,5 mm dlm pipa conduit
1.00 titik 348,700.00
2 PVC dia. 20 mm2
3 1.00 m1 Kabel NYMHY 3 x 2.5 mm2 (kabel Feeder Sound System) 40,400.00
4 1.00 bh Celling Speaker 3 W 184,000.00
5 1.00 bh Celling Speaker 6 W 231,300.00
6 1.00 bh Horn Speaker 15 W 323,200.00
7 1.00 bh Wall Mount Speaker 6 W 383,200.00
8 1.00 bh Garden Speaker 15 W 1,122,400.00
9 1.00 bh Column Speaker 15 W Emergency 911,100.00
10 1.00 bh Volume Kontrol 334,100.00
11 1.00 unit Microphone 251,000.00
12 1.00 unit Digital Mixer 38,692,000.00
13 1.00 unit Mixer Amplifier 240 Watt 5,002,000.00
16 1.00 unit Mixer amplifier 30 Watt 2,245,200.00
17 1.00 unit Car amplifier 25 Watt (DC) + Sirine + mic 927,400.00
18 1.00 unit CD/VCD/DVD/MP3+ Radio tuner 5,821,500.00
19 1.00 unit Equalizer 24 channel 13,916,900.00
20 1.00 unit Cabinet Rack w/ Accessories. 26,152,500.00
21 1.00 unit Main Distrubution Fram (MDF) Sound System 5,678,800.00
22 1.00 unit Terminal Box Sound System (TB-SS) 804,400.00
TELEPHONE
Instalasi Telephone dg Kabel UTP CAT 6 dlm Pipa Conduit 20
1 1.00 titik 291,000.00
mm
2 1.00 bh Direct Outlet dinding 122,500.00

3 1.00 bh Direct Outlet Lantai 144,700.00
4 1.00 bh Handset single Telephone IP 2,070,800.00
5 1.00 set Terminal Box Telepon (TB-TP) 730,200.00
6 1.00 set Main Distrubution Fram Telepon (MDF-TP) 150 Ext. 7,869,400.00
7 1.00 unit Private Automatic Branch eXchange 6 Co, 146 Ext. 101,726,000.00
DATA KOMPUTER
Instalasi Data komputer dg kabel UTP Cat 6 dlm pipa conduit
1 1.00 titik 279,400.00
PVC dia. 20 mm2
2 1.00 m1 Kabel Feber Optik Singgle mode 12 core 27,400.00

3 1.00 bh Outlet data dinding 142,700.00
4 1.00 bh Outlet Data lantai 207,100.00
5 1.00 bh Outlet Wifi/ Acces Point 142,700.00
6 1.00 bh Wiffi Acces Point 2,4 GHz/ 5 GHz type wall 1,423,100.00
7 1.00 bh Wiffi Acces Point 2,4 GHz/ 5 GHz type Ceiiling 2,137,700.00
8 1.00 unit Switch hub 24 port POE Manageble 7,802,700.00
11 1.00 unit Patch Panel 24 port 2,816,000.00
14 1.00 unit Patch Cord 156,100.00
15 1.00 unit SFP Module 452,700.00
16 1.00 unit Giga Switch 16 port 2,510,100.00
17 1.00 unit Optical Line Terminal (OLT) 16 Port 32,541,900.00
18 1.00 unit Wallmount Rack 19" 4U 2,621,300.00
19 1.00 unit Standing Close Rack 19" 42U 10,436,800.00
IPTV
Instalasi IPTV dg kabel UTP CAT 6 dlm pipa conduit PVC dia. 20
1 1.00 titik 348,700.00
mm2
2 1.00 bh Outlet Antena IP TV 192,900.00

3 1.00 set IP Gateway Server 3,062,200.00
4 1.00 set IP Head Processor 7,412,000.00
5 1.00 set SD Decorder 1,391,600.00
6 1.00 set Active Splitter 886,900.00
CCTV
Instalasi CCTV dg kabel UTP CAT 6 dlm pipa conduit PVC dia. 20
1 1.00 titik 437,300.00
mm2
2 1.00 m1 Kabel HDMI 23,900.00

3 1.00 bh In door Camera CCTV IR type Fixed 1,037,800.00
4 1.00 bh Color Dome type camera 993,100.00
5 1.00 unit Monitor LED 32" 3,902,800.00
6 1.00 unit NVR kap 16 chanel, hardisc 4 T 12,498,800.00
PENYALUR PETIR
1 1.00 unit Head terminal type KURN Radius proteksi 68 meter (R : 80) 6,804,900.00
2 1.00 set Tiang Penyangga penangkal petir 3 meter 2,337,500.00
PEKERJAAN MEKANIKAL & PLAMBING
VALVE
1 1.00 bh Gate Valve 10 K with Flanges dia. 100 mm atau 4" 7,605,800.00
4 1.00 bh Gate Valve 10 K Drat dia. 32 mm atau 1 1/4" 2,873,800.00
5 1.00 bh Brach Control Valve dia. 80 mm atau 3" 9,437,500.00
6 1.00 bh Brach Control Valve dia. 50 mm atau 2" 7,819,000.00
7 1.00 bh Pressure Reducing Valve dia. 100 mm atau 4" 56,754,700.00
8 1.00 bh Pressure Reducing Valve dia. 80 mm atau 3" 52,065,800.00
9 1.00 bh Gate Valve dia. 50 mm atau 2" 568,800.00
10 1.00 bh Gate Valve dia. 40 mm atau 1 1/2" 540,900.00
11 1.00 bh Gate Valve dia. 32 mm atau 1 1/4" 373,900.00
12 1.00 bh Gate Valve dia. 25 mm atau 1" 318,000.00
13 1.00 bh Gate Valve dia. 20 mm atau 3/4" 256,700.00
14 1.00 bh Check Valve dia. 100 mm atau 4" 5,331,500.00
15 1.00 bh Check Valve dia. 32 mm atau 1 1/4" 859,500.00
16 1.00 bh Foot Valve dia. 100 mm atau 4" 1,595,700.00
17 1.00 bh Foot Valve dia. 50 mm atau 2" 1,093,600.00
18 1.00 bh Foot Valve dia. 32 mm atau 1 1/4" 742,200.00
19 1.00 bh Flexible Joint dia. 100 mm atau 4" 897,900.00
20 1.00 bh Flexible Joint dia. 50 mm atau 2" 518,600.00
21 1.00 bh Flexible Joint dia. 32 mm atau 1 1/4" 251,000.00
Pressure Gauge, dia 100mm, 1/2 NPT, 16 kg/cm2 c/w Gate
22 1.00 bh 804,600.00
Valve dia 16mm
23 1.00 bh Pressure Gauge 676,200.00

24 1.00 bh Pressure Switch 1,423,100.00
25 1.00 bh Strainer dia. 100 mm atau 4" 3,650,600.00
26 1.00 bh Strainer dia. 50 mm atau 2" 1,691,300.00
27 1.00 bh Strainer dia. 40 mm atau 1 1/2" 781,300.00
28 1.00 bh Selenoid valve dia. 50 mm atau 2" 931,000.00
29 1.00 bh Selenoid valve dia. 40 mm atau 1 1/2" 858,300.00
30 1.00 bh Roofdrain dia. 100 mm atau 4" 322,200.00
31 1.00 bh Roofdrain dia. 80 mm atau 3" 322,200.00
32 1.00 bh Floordrain dia. 100 mm atau 4" 362,000.00
Header dia. 100 mm atau 4" dgn gate Valve + pressure Gauge
1.00 set 3,620,400.00
35 dan material bantu
Header dia. 200 mm dgn gate Valve + pressure Gauge dan
36 1.00 set 8,395,800.00
material bantu
37 1.00 bh Clean Out dia. 150 mm atau 6" 215,200.00

41 1.00 bh Water Meter dia. 20 mm atau 3/4" 189,600.00
42 1.00 bh Water Meter dia. 25 mm atau 1" 306,800.00
PPR PN 10
1 1.00 m1 Pipa PPR PN 10 dia. 50 mm atau 2" 169,300.00
2 1.00 m1 Pipa PPR PN 10 dia. 40 mm atau 1 1/2" 116,200.00
5 1.00 m1 Pipa PPR PN 10 dia. 20 mm atau 3/4" 39,800.00
PVC AW
1 1.00 m1 Pipa PVC dia. 150 mm atau 6" kelas AW 342,800.00
5 1.00 m1 Pipa PVC dia. 32 mm atau 1 1/4" kelas AW 42,000.00
7 1.00 m1 Pipa PVC dia. 20 mm atau 3/4" kelas AW 12,300.00
8 1.00 m1 Pipa PVC dia. 15 mm atau 1/2" kelas AW 9,200.00
9 1.00 m1 Pipa PVC dia. 100 mm atau 4" kelas D 139,500.00
PPR PN 20
HYDRANT
1 1.00 m1 Pipa BS sch-40 dia. 100 mm atau 4", ASTM A53 476,700.00
3 1.00 m1 Pipa BS sch-40 dia. 65 mm atau 2 1/2", ASTM A53 262,200.00
8 1.00 m1 Pipa BS sch-40 dia. 20 mm atau 3/4", ASTM A53 65,200.00
Out door Hydrant Box lengkap dgn Hose,Hose Rack, Nozel,
9 1.00 unit 5,468,400.00
landing Valve dan Gate Valve
In door Hydrant Box lengkap dgn Hose,Hose Rack, Nozel, landing
10 1.00 unit 6,942,200.00
Valve dan Gate Valve
11 1.00 unit Sprinkler Head Pendant 124,000.00

12 1.00 unit Sprinkler Head side, Inlet dia. 16 mm 201,000.00
13 1.00 unit Automatic Air vent c/w Gate Valve dia. 25 mm 1,898,900.00
14 1.00 unit Pressure tank kap 1.000 Ltr 22,580,300.00
15 1.00 unit Pillar hydrant dgn Gate Valve dia. 100 mm atau 4" dan bak kontrol 9,288,100.00
Seamese connection dgn Check Valve dia. 100 mm atau 4" dan
16 1.00 unit 8,157,800.00
bak kontrol
17 1.00 unit Portable Fire Extinguisher type ABC 6 kg 1,139,100.00
PENGKONDISIAN UDARA
Instalasi Power AC dg Kabel NYM 4 x 4 mm dlm Pipa Conduit dia.
1 1.00 titik 688,600.00
20 mm2
Instalasi Power AC dg Kabel NYM 3 x 2.5 mm dlm Pipa Conduit
2 1.00 titik 361,900.00
dia. 20 mm2
3 1.00 m1 Kabel NYM 4 x 2.5 mm Kontrol AC Indoor - Outdoor 33,600.00
4 1.00 m1 Kabel NYM 3 x 2.5 mm Kontrol AC Indoor - Outdoor 26,200.00
5 1.00 unit Outdoor Unit kap. 305,700 BTU/h 177,447,500.00
6 1.00 set Indoor Unit AC Ceiling Concealed Duct (Mid / High) 42,000 Btu/h 13,159,600.00
7 1.00 set Indoor Unit AC Ceiling Concealed Duct (Low) 24,200 BTU/h 9,106,200.00
10 1.00 unit Air Conditioner Ceiling Duct Connected 54.000 Btu/h 33,161,600.00
11 1.00 unit Air Conditioner Ceilling Cassete 45.000 Btu/h 52,906,300.00
14 1.00 unit Air Conditioner Wall Mounted 22.500 Btu/h 11,591,700.00
19 1.00 set Y-Branch N01621 1,267,500.00

20 1.00 set Y-Branch N03321 1,506,600.00
21 1.00 set Y-Branch N07121 2,186,900.00
22 1.00 set Y-Branch N14521 2,921,400.00
23 1.00 set Outdoor Pipe Connection 2,419,000.00
24 1.00 set Standard 2 Wired Remocon 2,071,400.00
25 1.00 set Simple Wired Remocon for Hotel 2,040,200.00
26 1.00 set Dry Contact Simple 1,607,000.00
20 1.00 m1 Refrigerant Ukuran 6.4 mm atau 1/4" + Insultube 67,500.00

26 1.00 m1 Refrigerant Ukuran 28.6 mm atau 1 1/8" + Insultube 453,500.00
25 1.00 m2 Ducting BJLS 0.6 400,000.00
EXSHAUST FAN
Instalasi Exshaust FAN dg kabel NYM 3 x 2.5 mm2 dlm Pipa
1 1.00 titik 301,200.00
Conduit dia. 20 mm2
Instalasi Exshaust FAN dg kabel NYM 2 x 2.5 mm2 dlm Pipa
2 1.00 titik 173,500.00
Conduit dia. 20 mm2
3 1.00 unit Exshaust FAN 14 W 402,900.00
4 1.00 unit Exshaust c/w Louvre 850 cmh 1,014,500.00
5 1.00 unit Wall Fan 150 Watt 904,800.00
6 1.00 unit Pressurized Air Fan type centrifugal 13.000 CFM 25,217,500.00
7 1.00 unit Pressurized Air Fan type centrifugal 10.000 CFM 23,311,800.00
8 1.00 set Fress Air Grill 600 mm x 300 mm 825,000.00
9 1.00 set Fress Air Grill 600 mm x 350 mm 879,500.00
10 1.00 set Fress Air Grill uk. 400 x 200 mm + Volum Dumper 1,119,000.00
11 1.00 set Exshaust Louvre Air Grill 400 x 200 342,100.00
12 1.00 set Exshaust Louvre Air Grill 300 x 150 299,800.00
13 1.00 set Louvre Air Grill uk. 1500 mm 814,000.00
14 1.00 set Suplay Air Duct Uk. 1000 x 200 mm 947,100.00
15 1.00 set Suplay Air Grill uk. 400 x 200 + Volum Dumper 729,300.00
16 1.00 set Suplay Air Grill uk. 150 x 150 + Volum Dumper 567,200.00
17 1.00 set Return Air Duct Uk. 600 x 600 mm 734,100.00
18 1.00 set Return Air Grill uk. 800 x 400 mm + Volum Dumper 939,800.00
ANALISA SATUAN PEKERJAAN ELEKTRIKAL
LOKASI : YOGYAKARTA
TAHUN : 2020
Upah Material Total

No. Macam Pekerjaan
(Rp) (Rp) (Rp)
(1) (2) (3) (4) (5)
1 1.00 titik Instalasi Penerangan dg Kabel NYM 3 x 2.5 mm dlm Pipa Conduit dia. 20 mm2
10.00 m1 Kabel NYM 3x2.5 mm2 13,800.00 138,000.00
10.00 m1 Pipa Conduit PVC dia. 20 mm2 3,800.00 38,000.00
1.00 ls Material bantu T dos,klem,dll 10,000.00 10,000.00
1.00 ls Upah Tenaga 50,000.00 50,000.00
Jumlah (A) 50,000.00 186,000.00 236,000.00
10% Overhead + Profit (10%) B 23,600.00
Jumlah (A+B) 259,600.00
2 1.00 titik Instalasi Penerangan luar dg Kabel NYRGbY 3 x 4 mm2

15.00 m1 Kabel NYRGbY 3x4 mm2 47,700.00 715,500.00
1.00 ls Upah Tenaga 55,000.00 55,000.00
Jumlah (A) 55,000.00 725,500.00 780,500.00
Jumlah (A+B) 858,600.00
3 1.00 titik Instalasi Kotak kontak Biasa dg Kabel NYM 3 x 2.5 mm dlm Pipa Conduit dia. 20 mm2
10.00 m1 Kabel NYM 3x2.5 mm2 13,800.00 138,000.00
1.00 ls Upah Tenaga 50,000.00 50,000.00
Jumlah (A) 50,000.00 186,000.00 236,000.00
Jumlah (A+B) 259,600.00
4 1.00 titik Instalasi Kotak kontak lantai dg Kabel NYM 3 x 2.5 mm dlm Pipa Conduit dia. 20 mm2
12.00 m1 Kabel NYM 3x2.5 mm2 13,800.00 165,600.00
1.00 ls Upah Tenaga 50,000.00 50,000.00
Jumlah (A) 50,000.00 221,200.00 271,200.00
Jumlah (A+B) 298,300.00
5 1.00 titik Instalasi MURD-DND dg Kabel NYA 2 (1 x 1.5 mm) dlm Pipa Conduit dia. 20 mm2
14.00 m1 Kabel NYA 1x1.5 mm2 2,800.00 39,200.00
1.00 ls Upah Tenaga 35,000.00 35,000.00
Jumlah (A) 35,000.00 75,800.00 110,800.00
Jumlah (A+B) 121,900.00
6 1.00 unit Downlight compact LED 18 W

1.00 bh Armature Downlight 235,000.00 235,000.00
1.00 bh Lampu LED 18 W Include
1.00 ls Material Bantu (ringan) 5,000.00 5,000.00
1.00 ls Upah Tenaga 20,000.00 20,000.00
Jumlah (A) 20,000.00 240,000.00 260,000.00
Jumlah (A+B) 286,000.00

1.00 ls Upah Tenaga 20,000.00 20,000.00
Jumlah (A) 20,000.00 175,000.00 195,000.00
Jumlah (A+B) 214,500.00

1.00 ls Upah Tenaga 20,000.00 20,000.00
Jumlah (A) 20,000.00 160,000.00 180,000.00
Jumlah (A+B) 198,000.00
9 1.00 unit Downlight Surface LED 11 W

1.00 bh Armature Downlight surface 408,000.00 408,000.00
Upah Material Total
No. Macam Pekerjaan
(Rp) (Rp) (Rp)
(1) (2) (3) (4) (5)
1.00 ls Upah Tenaga 20,000.00 20,000.00
Jumlah (A) 20,000.00 413,000.00 433,000.00
Jumlah (A+B) 476,300.00
10 1.00 unit Downlight Outbow LED 18 W

1.00 bh Armature Downlight surface 225,000.00 225,000.00
1.00 ls Upah Tenaga 20,000.00 20,000.00
Jumlah (A) 20,000.00 230,000.00 250,000.00
Jumlah (A+B) 275,000.00
11 1.00 unit Downlight Fixed Spot light LED 7 W

1.00 bh Armature Downlight Spot Fixed light 355,000.00 355,000.00
1.00 bh Lampu Spot LED 7 W Include
1.00 ls Upah Tenaga 20,000.00 20,000.00
Jumlah (A) 20,000.00 360,000.00 380,000.00
Jumlah (A+B) 418,000.00
12 1.00 unit Downlight Spot light LED 7 W

1.00 bh Armature Spot light 150,000.00 150,000.00
1.00 ls Upah Tenaga 20,000.00 20,000.00
Jumlah (A) 20,000.00 155,000.00 175,000.00
Jumlah (A+B) 192,500.00
13 1.00 unit Downlight Spot light LED 5 W

1.00 ls Upah Tenaga 20,000.00 20,000.00
Jumlah (A) 20,000.00 135,000.00 155,000.00
Jumlah (A+B) 170,500.00
14 1.00 unit Downlight Adjustable LED 4.5 W

1.00 ls Upah Tenaga 20,000.00 20,000.00
Jumlah (A) 20,000.00 435,000.00 455,000.00
Jumlah (A+B) 500,500.00
15 1.00 unit Single Square Trimless DL-LED 1xMR16 6 W

1.00 ls Upah Tenaga 20,000.00 20,000.00
Jumlah (A) 20,000.00 545,000.00 565,000.00
Jumlah (A+B) 621,500.00
16 1.00 unit Spot Trimless LED 6 W

1.00 ls Upah Tenaga 20,000.00 20,000.00
Jumlah (A) 20,000.00 383,000.00 403,000.00
Jumlah (A+B) 443,300.00
17 1.00 unit Spotlight Tree LED 9 W

1.00 ls Upah Tenaga 20,000.00 20,000.00
Jumlah (A) 20,000.00 430,000.00 450,000.00
Jumlah (A+B) 495,000.00
18 1.00 unit Garden light LED 3 x 24 W

Upah Material Total
No. Macam Pekerjaan
(Rp) (Rp) (Rp)
(1) (2) (3) (4) (5)
1.00 bh Armature Garden light 895,000.00 895,000.00
1.00 bh Lampu LED 3 x 24 W Include
1.00 ls Upah Tenaga 25,000.00 25,000.00
Jumlah (A) 25,000.00 900,000.00 925,000.00
Jumlah (A+B) 1,017,500.00
19 1.00 unit Wall Lamp LED bulb 5 W

1.00 bh Armature Wall Lamp 337,000.00 337,000.00
1.00 bh Lampu LED bulb 5 W Include
1.00 ls Upah Tenaga 20,000.00 20,000.00
Jumlah (A) 20,000.00 342,000.00 362,000.00
Jumlah (A+B) 398,200.00
20 1.00 unit Wall Steplight LED 5 W

1.00 bh Lampu LED bulb 5 W Include
1.00 ls Upah Tenaga 20,000.00 20,000.00
Jumlah (A) 20,000.00 455,000.00 475,000.00
Jumlah (A+B) 522,500.00
21 1.00 unit Wall Light Antik LED Bulb 8 W

1.00 ls Upah Tenaga 20,000.00 20,000.00
Jumlah (A) 20,000.00 430,000.00 450,000.00
Jumlah (A+B) 495,000.00
22 1.00 unit Pendant Light LED Bulb 8 W 1,225,000.00 1,225,000.00

1.00 bh Armature pendant light
1.00 ls Material Bantu (sedang) 10,000.00 10,000.00
1.00 ls Upah Tenaga 25,000.00 25,000.00
Jumlah (A) 25,000.00 1,235,000.00 1,260,000.00
Jumlah (A+B) 1,386,000.00
23 1.00 unit RM LED Tube 2 x 16 W Acrylic Cover

1.00 bh Armature RM 2 x 16 W Acrylic Cover 860,000.00 860,000.00
2.00 bh Lampu LED Tube 16 W Include
1.00 ls Upah Tenaga 25,000.00 25,000.00
Jumlah (A) 25,000.00 870,000.00 895,000.00
Jumlah (A+B) 984,500.00
24 1.00 unit RM LED Tube 2 x 16 W

1.00 bh Armature RM 2 x 16 W 645,000.00 645,000.00
1.00 ls Upah Tenaga 25,000.00 25,000.00
Jumlah (A) 25,000.00 655,000.00 680,000.00
Jumlah (A+B) 748,000.00
25 1.00 unit Balk T8 LED Tube 1 x 16 W

1.00 bh Armature Batten 325,000.00 325,000.00
1.00 ls Upah Tenaga 25,000.00 25,000.00
Jumlah (A) 25,000.00 335,000.00 360,000.00
Jumlah (A+B) 396,000.00
26 1.00 unit LED Batten 20 W

1.00 bh Armature Batten 225,000.00 225,000.00
1.00 ls Upah Tenaga 25,000.00 25,000.00
Jumlah (A) 25,000.00 235,000.00 260,000.00
Jumlah (A+B) 286,000.00
Upah Material Total
No. Macam Pekerjaan
(Rp) (Rp) (Rp)
(1) (2) (3) (4) (5)
27 1.00 unit Underwater light LED 12 W
1.00 bh Armature Underwater light 3,075,000.00 3,075,000.00
1.00 ls Upah Tenaga 25,000.00 25,000.00
Jumlah (A) 25,000.00 3,085,000.00 3,110,000.00
Jumlah (A+B) 3,421,000.00
28 1.00 unit Ceiling light LED 17 W

1.00 bh Armature Ceiling light 557,000.00 557,000.00
1.00 ls Upah Tenaga 25,000.00 25,000.00
Jumlah (A) 25,000.00 567,000.00 592,000.00
Jumlah (A+B) 651,200.00
29 1.00 unit Emergency Exit LED 8 W 1,325,000.00 1,325,000.00

1.00 ls Upah Tenaga 20,000.00 20,000.00
Jumlah (A) 20,000.00 1,335,000.00 1,355,000.00
Jumlah (A+B) 1,490,500.00
30 1.00 set Striplight LED 7 W/m, 12 V (P: 1.5 m1) terpasang Power suplay 2 A
1.50 m1 Striplight LED 7 W/m, 12 V 108,000.00 162,000.00
1.00 set Power Suplay strip LED 12 V/ 2 A 250,000.00 250,000.00
1.00 ls Upah Tenaga 3,000.00 3,000.00
Jumlah (A) 3,000.00 422,000.00 425,000.00
Jumlah (A+B) 467,500.00
1.00 ls Upah Tenaga 5,000.00 5,000.00
Jumlah (A) 5,000.00 443,600.00 448,600.00
Jumlah (A+B) 493,500.00
1.00 ls Upah Tenaga 7,500.00 7,500.00
Jumlah (A) 7,500.00 465,200.00 472,700.00
Jumlah (A+B) 520,000.00
1.00 ls Upah Tenaga 7,500.00 7,500.00
Jumlah (A) 7,500.00 659,600.00 667,100.00
Jumlah (A+B) 733,800.00
1.00 ls Upah Tenaga 19,000.00 19,000.00
Jumlah (A) 19,000.00 1,300,000.00 1,319,000.00
Jumlah (A+B) 1,450,900.00
14.40 m1 Striplight LED 7 W/m, 12 V 108,000.00 1,555,200.00
1.00 ls Upah Tenaga 36,000.00 36,000.00
Jumlah (A) 36,000.00 2,215,200.00 2,251,200.00
Jumlah (A+B) 2,476,300.00
Upah Material Total
No. Macam Pekerjaan
(Rp) (Rp) (Rp)
(1) (2) (3) (4) (5)
36 1.00 set Striplight LED 7 W/m, 12 V IP65 (P: 15.2 m1) terpasang Power suplay 10 A
1.00 ls Upah Tenaga 38,000.00 38,000.00
Jumlah (A) 38,000.00 2,301,600.00 2,339,600.00
Jumlah (A+B) 2,573,600.00
1.00 ls Upah Tenaga 68,500.00 68,500.00
Jumlah (A) 68,500.00 3,619,200.00 3,687,700.00
Jumlah (A+B) 4,056,500.00
1.00 ls Upah Tenaga 77,000.00 77,000.00
Jumlah (A) 77,000.00 3,964,800.00 4,041,800.00
Jumlah (A+B) 4,446,000.00
1.00 ls Upah Tenaga 79,000.00 79,000.00
Jumlah (A) 79,000.00 4,072,800.00 4,151,800.00
Jumlah (A+B) 4,567,000.00
40 1.00 unit Bollard light LED 9 W

1.00 bh Armature bollard 875,000.00 875,000.00
1.00 ls Material Bantu 21,875.00 21,875.00
1.00 ls Upah Tenaga 35,000.00 35,000.00
Jumlah (A) 35,000.00 896,875.00 931,875.00
Jumlah (A+B) 1,025,100.00
41 1.00 unit Kotak Kontak Biasa

1.00 bh Ex. legrand, Panasonic, Schneider 35,000.00 35,000.00
1.00 ls Upah Tenaga 10,000.00 10,000.00
Jumlah (A) 10,000.00 36,750.00 46,750.00
Jumlah (A+B) 51,400.00
42 1.00 unit Kotak Kontak TV

1.00 ls Upah Tenaga 10,000.00 10,000.00
Jumlah (A) 10,000.00 36,750.00 46,750.00
Jumlah (A+B) 51,400.00
43 1.00 unit Kotak Kontak Fridge

1.00 bh Material Bantu 1,750.00 1,750.00
1.00 ls Upah Tenaga 10,000.00 10,000.00
Jumlah 10,000.00 36,750.00 46,750.00
10% Overhead + Profit 46,750.00 4,675.00 4,675.00
Jumlah (Belum PPN) 10,000.00 41,500.00 51,400.00
44 1.00 unit Kotak Kontak Shaver & H-Dryer

1.00 ls Upah Tenaga 15,000.00 15,000.00
Jumlah 15,000.00 343,350.00 358,350.00
10% Overhead + Profit 358,350.00 35,835.00 35,835.00
Jumlah (Belum PPN) 15,000.00 379,200.00 394,200.00
45 1.00 unit Kotak Kontak Universal

Upah Material Total
No. Macam Pekerjaan
(Rp) (Rp) (Rp)
(1) (2) (3) (4) (5)
1.00 ls Upah Tenaga 10,000.00 10,000.00
Jumlah 10,000.00 68,775.00 78,775.00
10% Overhead + Profit 78,775.00 7,877.50 7,877.50
Jumlah (Belum PPN) 10,000.00 76,700.00 86,700.00
46 1.00 unit Kotak Kontak Electric Kettles

1.00 ls Upah Tenaga 10,000.00 10,000.00
Jumlah 10,000.00 152,250.00 162,250.00
10% Overhead + Profit 162,250.00 16,225.00 16,225.00
Jumlah (Belum PPN) 10,000.00 168,500.00 178,500.00
47 1.00 unit Keytag Switch

1.00 ls Upah Tenaga 15,000.00 15,000.00
Jumlah 15,000.00 467,250.00 482,250.00
10% Overhead + Profit 482,250.00 48,225.00 48,225.00
Jumlah (Belum PPN) 15,000.00 515,500.00 530,500.00
48 1.00 unit MURD & DND

1.00 ls Upah Tenaga 15,000.00 15,000.00
Jumlah 15,000.00 225,750.00 240,750.00
10% Overhead + Profit 240,750.00 24,075.00 24,075.00
Jumlah (Belum PPN) 15,000.00 249,900.00 264,800.00
49 1.00 unit Kotak Kontak 3 phasa

1.00 ls Upah Tenaga 20,000.00 20,000.00
Jumlah (A) 20,000.00 372,750.00 392,750.00
Jumlah (A+B) 432,000.00
50 1.00 unit Saklar Ganda

1.00 ls Upah Tenaga 10,000.00 10,000.00
Jumlah (A) 10,000.00 40,950.00 50,950.00
Jumlah (A+B) 56,000.00
51 1.00 unit Saklar Tunggal

1.00 ls Upah Tenaga 10,000.00 10,000.00
Jumlah (A) 10,000.00 29,400.00 39,400.00
Jumlah (A+B) 43,300.00
52 1.00 unit Saklar Hotel Ganda

1.00 ls Upah Tenaga 10,000.00 10,000.00
Jumlah (A) 10,000.00 49,350.00 59,350.00
Jumlah (A+B) 65,300.00
53 1.00 unit Saklar Hotel Tunggal

1.00 ls Upah Tenaga 10,000.00 10,000.00
Jumlah (A) 10,000.00 36,750.00 46,750.00
Jumlah (A+B) 51,400.00
54 1.00 unit Saklar Grid 2 Gang 4 Device

1.00 ls Upah Tenaga 35,000.00 35,000.00
Jumlah (A) 35,000.00 272,800.00 307,800.00
Jumlah (A+B) 338,600.00

Upah Material Total
No. Macam Pekerjaan
(Rp) (Rp) (Rp)
(1) (2) (3) (4) (5)
1.00 ls Upah Tenaga 35,000.00 35,000.00
Jumlah (A) 35,000.00 418,000.00 453,000.00
Jumlah (A+B) 498,300.00

1.00 ls Upah Tenaga 55,000.00 55,000.00
Jumlah (A) 55,000.00 514,800.00 569,800.00
Jumlah (A+B) 626,800.00
KABEL
1 1.00 m1 Kabel NYM 3 x 4 mm2
1.00 m1 Kabel NYM 3x4 mm2 23,800.00 23,800.00
1.00 ls Upah Tenaga 5,000.00 5,000.00
Jumlah (A) 5,000.00 27,370.00 32,370.00
Jumlah (A+B) 35,600.00
2 1.00 m1 Kabel N2XSEFGbY 3 x 70 mm2

1.00 m1 Kabel N2XSEFGbY 3 x 70 mm2 567,900.00 567,900.00
1.00 ls Upah Tenaga 55,000.00 55,000.00
Jumlah (A) 55,000.00 653,085.00 708,085.00
Jumlah (A+B) 778,900.00
3 1.00 m1 Kabel N2XSY 3 x 1 x 70 mm2

3.00 m1 Kabel N2XSY 1 x 70 mm2 205,900.00 617,700.00
1.00 ls Upah Tenaga 55,000.00 55,000.00
Jumlah (A) 55,000.00 648,585.00 703,585.00
Jumlah (A+B) 773,900.00
4 1.00 m1 Kabel FRC 4 x 70 mm2

1.00 m1 Kabel FRC 4x70 mm2 1,213,200.00 1,213,200.00
1.00 ls Upah Tenaga 55,000.00 55,000.00
Jumlah (A) 55,000.00 1,273,860.00 1,328,860.00
Jumlah (A+B) 1,461,700.00

1.00 m1 Kabel FRC 4x50 mm2 869,400.00 869,400.00
1.00 ls Upah Tenaga 42,000.00 42,000.00
Jumlah (A) 42,000.00 912,870.00 954,870.00
Jumlah (A+B) 1,050,400.00

1.00 m1 Kabel FRC 4x35 mm2 666,000.00 666,000.00
1.00 ls Upah Tenaga 35,000.00 35,000.00
Jumlah (A) 35,000.00 699,300.00 734,300.00
Jumlah (A+B) 807,700.00

1.00 m1 Kabel FRC 4x25 mm2 233,100.00 233,100.00
1.00 ls Upah Tenaga 25,000.00 25,000.00
Jumlah (A) 25,000.00 244,755.00 269,755.00
Jumlah (A+B) 296,700.00

1.00 m1 Kabel FRC 4x16 mm2 162,000.00 162,000.00
1.00 ls Upah Tenaga 15,000.00 15,000.00
Jumlah (A) 15,000.00 170,100.00 185,100.00
Jumlah (A+B) 203,600.00

Upah Material Total
No. Macam Pekerjaan
(Rp) (Rp) (Rp)
(1) (2) (3) (4) (5)
1.00 m1 Kabel FRC 4x10 mm2 118,800.00 118,800.00
1.00 ls Upah Tenaga 15,000.00 15,000.00
Jumlah (A) 15,000.00 124,740.00 139,740.00
Jumlah (A+B) 153,700.00

1.00 m1 Kabel FRC 4x6 mm2 83,200.00 83,200.00
1.00 ls Upah Tenaga 10,000.00 10,000.00
Jumlah (A) 10,000.00 87,360.00 97,360.00
Jumlah (A+B) 107,100.00
10 1.00 m1 Kabel NYFGbY 4 x 16 mm2

1.00 m1 Kabel NYFGbY 4x16 mm2 130,000.00 130,000.00
1.00 ls Upah Tenaga 10,000.00 10,000.00
Jumlah (A) 10,000.00 143,000.00 153,000.00
Jumlah (A+B) 168,300.00
11 1.00 m1 Kabel NYRGbY 4 x 10 mm2

1.00 ls Upah Tenaga 10,000.00 10,000.00
Jumlah (A) 10,000.00 121,770.00 131,770.00
Jumlah (A+B) 144,900.00
12 1.00 m1 Kabel NYRGbY 4 x 6 mm2

1.00 ls Upah Tenaga 5,000.00 5,000.00
Jumlah (A) 5,000.00 85,580.00 90,580.00
Jumlah (A+B) 99,600.00
13 1.00 m1 Kabel NYY 3 (4 x 1c x 240 mm2)

12.00 m1 Kabel NYY 1cx240 mm2 388,300.00 4,659,600.00
1.00 ls Upah Tenaga 180,000.00 180,000.00
Jumlah (A) 180,000.00 4,892,580.00 5,072,580.00
Jumlah (A+B) 5,579,800.00
14 1.00 m1 Kabel NYY 4 x 300 mm2

1.00 m1 Kabel NYY 4x300 mm2 1,997,100.00 1,997,100.00
1.00 ls Upah Tenaga 120,000.00 120,000.00
Jumlah (A) 120,000.00 2,096,955.00 2,216,955.00
Jumlah (A+B) 2,438,700.00
15 1.00 m1 Kabel NYY 4 x 240 mm2

1.00 m1 Kabel NYY 4x240 mm2 1,601,100.00 1,601,100.00
1.00 ls Upah Tenaga 110,000.00 110,000.00
Jumlah (A) 110,000.00 1,681,155.00 1,791,155.00
Jumlah (A+B) 1,970,300.00
16 1.00 m1 Kabel NYY 4 x 150 mm2

1.00 m1 Kabel NYY 4x150 mm2 972,900.00 972,900.00
1.00 ls Upah Tenaga 85,000.00 85,000.00
Jumlah (A) 85,000.00 1,021,545.00 1,106,545.00
Jumlah (A+B) 1,217,200.00
17 1.00 m1 Kabel NYY 4 x 70 mm2

1.00 m1 Kabel NYY 4x70 mm2 456,300.00 456,300.00
1.00 ls Upah Tenaga 45,000.00 45,000.00
Jumlah (A) 45,000.00 501,930.00 546,930.00
Jumlah (A+B) 601,600.00
Upah Material Total
No. Macam Pekerjaan
(Rp) (Rp) (Rp)
(1) (2) (3) (4) (5)
18 1.00 m1 Kabel NYY 4 x 50 mm2
1.00 m1 Kabel NYY 4x50 mm2 321,300.00 321,300.00
1.00 ls Upah Tenaga 35,000.00 35,000.00
Jumlah (A) 35,000.00 353,430.00 388,430.00
Jumlah (A+B) 427,300.00
19 1.00 m1 Kabel NYY 4 x 35 mm2

1.00 m1 Kabel NYY 4x35 mm2 242,100.00 242,100.00
1.00 ls Upah Tenaga 20,000.00 20,000.00
Jumlah (A) 20,000.00 266,310.00 286,310.00
Jumlah (A+B) 314,900.00
20 1.00 m1 Kabel NYY 4 x 25 mm2

1.00 m1 Kabel NYY 4x25 mm2 177,300.00 177,300.00
1.00 ls Upah Tenaga 15,000.00 15,000.00
Jumlah (A) 15,000.00 195,030.00 210,030.00
Jumlah (A+B) 231,000.00
21 1.00 m1 Kabel NYY 4 x 16 mm2

1.00 m1 Kabel NYY 4x16 mm2 109,800.00 109,800.00
1.00 ls Upah Tenaga 10,000.00 10,000.00
Jumlah (A) 10,000.00 120,780.00 130,780.00
Jumlah (A+B) 143,900.00
22 1.00 m1 Kabel NYY 4 x 10 mm2 + BC 10 mm2

1.00 m1 Kabel NYY 4x10 mm2 66,330.00 66,330.00
1.00 m1 Kabel BC 10 mm2 14,000.00 14,000.00
1.00 ls Upah Tenaga 10,000.00 10,000.00
Jumlah (A) 10,000.00 86,963.00 96,963.00
Jumlah (A+B) 106,700.00
23 1.00 m1 Kabel NYY 4 x 10 mm2

1.00 m1 Kabel NYY 4x10 mm2 66,330.00 66,330.00
1.00 ls Upah Tenaga 7,500.00 7,500.00
Jumlah (A) 7,500.00 72,963.00 80,463.00
Jumlah (A+B) 88,500.00
24 1.00 m1 Kabel NYY 4 x 6 mm2

1.00 m1 Kabel NYY 4x6 mm2 41,500.00 41,500.00
1.00 ls Upah Tenaga 5,500.00 5,500.00
Jumlah (A) 5,500.00 45,650.00 51,150.00
Jumlah (A+B) 56,300.00

1.00 m1 Kabel NYY 4x4 mm2 29,700.00 29,700.00
1.00 ls Upah Tenaga 5,500.00 5,500.00
Jumlah (A) 5,500.00 32,670.00 38,170.00
Jumlah (A+B) 42,000.00

1.00 m1 Kabel NYY 2x4 mm2 21,420.00 21,420.00
1.00 ls Upah Tenaga 3,500.00 3,500.00
Jumlah (A) 3,500.00 23,562.00 27,062.00
Jumlah (A+B) 29,800.00
27 1.00 m1 Kabel NYY 1c x 70 mm2

1.00 m1 Kabel NYY 1cx70 mm2 112,500.00 112,500.00
1.00 ls Upah Tenaga 10,000.00 10,000.00
Jumlah (A) 10,000.00 123,750.00 133,750.00
Upah Material Total
No. Macam Pekerjaan
(Rp) (Rp) (Rp)
(1) (2) (3) (4) (5)
Jumlah (A+B) 147,100.00
28 1.00 m1 Kabel NYA 3 (1c x 120 mm2)

3.00 m1 Kabel NYA 1cx120 mm2 108,900.00 326,700.00
1.00 ls Upah Tenaga 45,000.00 45,000.00
Jumlah (A) 45,000.00 343,035.00 388,035.00
Jumlah (A+B) 426,800.00
29 1.00 m1 Kabel BC 120 mm2

2.00 m1 Kabel BC 120 mm2 145,800.00 291,600.00
1.00 ls Upah Tenaga 30,000.00 30,000.00
Jumlah (A) 30,000.00 306,180.00 336,180.00
Jumlah (A+B) 369,800.00
30 1.00 m1 Kabel BC 2 (1c x 70 mm2)

2.00 m1 Kabel BC 70 mm2 60,700.00 121,400.00
1.00 ls Upah Tenaga 15,000.00 15,000.00
Jumlah (A) 15,000.00 127,470.00 142,470.00
Jumlah (A+B) 156,700.00
31 1.00 m1 Kabel BC 50 mm2

1.00 m1 Kabel BC 50 mm2 43,200.00 43,200.00
1.00 ls Upah Tenaga 10,000.00 10,000.00
Jumlah (A) 10,000.00 47,520.00 57,520.00
Jumlah (A+B) 63,300.00
32 1.00 m1 Kabel BC 35 mm2

1.00 m1 Kabel BC 35 mm2 29,250.00 29,250.00
1.00 ls Upah Tenaga 7,500.00 7,500.00
Jumlah (A) 7,500.00 32,175.00 39,675.00
Jumlah (A+B) 43,600.00
33 1.00 m1 Kabel BC 16 mm2

1.00 m1 Kabel BC 16 mm2 21,600.00 21,600.00
1.00 ls Upah Tenaga 5,000.00 5,000.00
Jumlah (A) 5,000.00 23,760.00 28,760.00
Jumlah (A+B) 31,600.00
34 1.00 m1 Kabel BC 10 mm2

1.00 m1 Kabel BC 10 mm2 14,000.00 14,000.00
1.00 ls Upah Tenaga 5,000.00 5,000.00
Jumlah (A) 5,000.00 15,400.00 20,400.00
Jumlah (A+B) 22,400.00
35 1.00 m1 Kabel BC 6 mm2

1.00 m1 Kabel BC 6 mm2 8,000.00 8,000.00
1.00 ls Material Bantu 800.00 800.00
1.00 ls Upah Tenaga 3,500.00 3,500.00
Jumlah (A) 3,500.00 8,800.00 12,300.00
Jumlah (A+B) 13,500.00
PANEL DISTRIBUSI
1 Panel In-Trafo
1.00 unit Panel Incoming Trafo lengkap dengan:
1.00 cell Box panel Standing Floor 185 x 80 x 80 cm 7,750,000.00 7,750,000.00
1.00 bh MCCB 1250 A/ 50 KA/ 4P 35,250,000.00 35,250,000.00
3.00 bh Lampu Indikator 25,000.00 75,000.00
3.00 bh Sekering 2 A/ Fuse 25,000.00 75,000.00
3.00 bh Power Meter PM1200 2,269,000.00 6,807,000.00
Emergency stop push button (+ latching key to
1.00 bh 350,000.00 350,000.00
release)
1.00 bh Volt Selektor swicth (VSS) 115,000.00 115,000.00
1.00 ls Busbar CU 60 x 10 mm 1,700,000.00 1,700,000.00
1.00 ls Kabel Pengawatan Panel dan perlengkapan 450,000.00 450,000.00
Upah Material Total
No. Macam Pekerjaan
(Rp) (Rp) (Rp)
(1) (2) (3) (4) (5)
1.00 ls Upah Tenaga 750,000.00 750,000.00
Jumlah (A) 750,000.00 52,572,000.00 53,322,000.00
10% Overhead + Profit (10%) B 5,332,200.00
Jumlah (A+B) 58,654,200.00
2 Auto-Manual COS 1250 A 380/ 415 V, 50 HZ/ 4P

1.00 unit Panel COS lengkap dengan:
COS 1250 A 380/ 415 V, 50 HZ/ 4P Auto-Manual
1.00 bh 111,500,000.00
Motorized 111,500,000.00
5.00 bh Lampu Indikator 25,000.00 125,000.00
1.00 ls Busbar CU 80 x 10 mm 1,700,000.00 1,700,000.00
1.00 ls Upah Tenaga 750,000.00 750,000.00
Jumlah (A) 750,000.00 121,900,000.00 122,650,000.00
Jumlah (A+B) 134,915,000.00
3 Kapasitor Bank 420 kVar/ 415 V

1.00 unit Kapasitor Bank 420 KvaR lengkap dengan:
1.00 bh LBS 1000 A INS1000,3P 27,992,000.00 27,992,000.00
6.00 bh MCCB 50 A/ 18 KA/ 3P 897,000.00 5,382,000.00
6.00 bh MCCB 125 A/ 18 KA/ 3P 1,604,000.00 9,624,000.00
6.00 bh Kapasitor VarPlus Heavy Duty 50 kVar 6,257,000.00 37,542,000.00
6.00 bh Kapasitor VarPlus Heavy Duty 20 kVar 2,972,000.00 17,832,000.00
6.00 bh Kontaktor khusus Kapasitor Bank 20 kVar 1,472,000.00 8,832,000.00
6.00 bh Kontaktor khusus Kapasitor Bank 50 Kvar 1,472,000.00 8,832,000.00
1.00 set Regulator Varlogic kapasitor Bank 12 step 11,255,000.00 11,255,000.00
19.00 bh Lampu indikator 25,000.00 475,000.00
2.00 bh Exshaust 14 W 725,000.00 1,450,000.00
12.00 bh Push Button (on/Off) 115,000.00 1,380,000.00
1.00 bh Thermostat 1,355,000.00 1,355,000.00
1.00 ls Busbar CU 80 x 10 mm 1,850,000.00 1,850,000.00
1.00 ls Upah Tenaga 750,000.00 750,000.00
Jumlah (A) 750,000.00 150,391,000.00 151,141,000.00
Jumlah (A+B) 166,255,100.00
4 Panel LVMDP
1.00 unit Panel LVMDP lengkap dengan:
COS 1000 A 380/ 415 V, 50 HZ/ 4P Auto-Manual
1.00 bh 93,935,000.00 93,935,000.00
Motorized
2.00 bh MCCB 630 A/ 50 KA/ 3P 11,619,000.00 23,238,000.00
1.00 bh MCCB 200 A/ 36 KA/ 3P 3,269,000.00 3,269,000.00
1.00 bh MCCB 160 A/ 36 KA/ 3P 2,326,000.00 2,326,000.00
2.00 bh MCCB 63 A/ 36 KA/ 3P 1,694,000.00 3,388,000.00
4.00 bh MCCB 40 A/ 36 KA/ 3P 1,566,000.00 6,264,000.00
1.00 bh Motorized 14,650,000.00 14,650,000.00
1.00 bh Power Meter PM2200 5,030,000.00 5,030,000.00
1.00 bh Reverse Power Relay (RPR) 450,000.00 450,000.00
1.00 bh Earth Fault Relay (EF) 375,000.00 375,000.00
1.00 bh Over Current Relay (OCR) 867,000.00 867,000.00
1.00 bh Phasa Failure Relay (PFR) 1,352,000.00 1,352,000.00
1.00 bh Under Voltage Relay (UVR) 150,000.00 150,000.00
1.00 ls Busbar CU 80 x 10 mm 2,300,000.00 2,300,000.00
1.00 ls Upah Tenaga 750,000.00 750,000.00
Jumlah (A) 750,000.00 173,809,000.00 174,559,000.00
Jumlah (A+B) 192,014,900.00
5 Panel SDP
1.00 unit Panel SDP lengkap dengan:
1.00 bh MCCB 500 A/ 50 KA/ 3P 7,785,000.00 7,785,000.00
1.00 bh MCCB 160 A/ 25 KA/ 3P 2,055,000.00 2,055,000.00
1.00 bh MCCB 100 A/ 25 KA/ 3P 1,235,000.00 1,235,000.00
6.00 bh MCCB 50 A/ 25 KA/ 3P 1,222,000.00 7,332,000.00
8.00 bh MCCB 40 A/ 25 KA/ 3P 1,222,000.00 9,776,000.00
2.00 bh MCCB 32 A/ 25 KA/ 3P 1,222,000.00 2,444,000.00
1.00 bh MCCB 25 A/ 25 KA/ 3P 1,222,000.00 1,222,000.00
3.00 bh MCCB 16 A/ 25 KA/ 3P 1,185,000.00 3,555,000.00
Upah Material Total
No. Macam Pekerjaan
(Rp) (Rp) (Rp)
(1) (2) (3) (4) (5)
3.00 bh Ampere meter+ CT 450,000.00 1,350,000.00
1.00 bh Volt meter (V) 355,000.00 355,000.00
1.00 ls Busbar CU 40 X 10 mm 860,000.00 860,000.00
1.00 ls Upah Tenaga 500,000.00 500,000.00
Jumlah (A) 500,000.00 44,084,000.00 44,584,000.00
Jumlah (A+B) 49,042,400.00
6 Panel Penerangan Lantai Basement 2

1.00 unit Panel Penerangan lantaI B.2 lengkap dengan:
1.00 cell Box panel wall mounted uk. 80 x 60 x 20 cm 1,705,000.00 1,705,000.00
1.00 bh MCCB 32 A/ 25 kA/ 3P 1,222,000.00 1,222,000.00
3.00 bh MCB 16 A/ 6 KA/ 1P 110,000.00 330,000.00
9.00 bh MCB 6 A/ 6 KA/ 1P 118,000.00 1,062,000.00
1.00 bh Switch 125,000.00 125,000.00
1.00 bh Timer 24 h 425,000.00 425,000.00
1.00 bh Kontaktor 25 A 289,000.00 289,000.00
1.00 ls Busbar CU 20 x 3 mm 150,000.00 150,000.00
1.00 ls Upah Tenaga 350,000.00 350,000.00
Jumlah (A) 350,000.00 5,608,000.00 5,958,000.00
Jumlah (A+B) 6,553,800.00
7 Panel Penerangan Lantai Basement 1

1.00 unit Panel Penerangan lantaI B.1 lengkap dengan:
1.00 bh MCCB 32 A/ 25 kA/ 3P 1,222,000.00 1,222,000.00
4.00 bh MCB 16 A/ 6 KA/ 1P 110,000.00 440,000.00
5.00 bh MCB 6 A/ 6 KA/ 1P 118,000.00 590,000.00
1.00 ls Busbar CU 20 x 3 mm 150,000.00 150,000.00
1.00 ls Upah Tenaga 350,000.00 350,000.00
Jumlah (A) 350,000.00 3,722,000.00 4,072,000.00
Jumlah (A+B) 4,479,200.00
8 Panel Penerangan Lantai 1

1.00 unit Panel Penerangan lantaI 1 lengkap dengan:
1.00 bh MCCB 40 A/ 25 kA/ 3P 1,222,000.00 1,222,000.00
7.00 bh MCB 10 A/ 6 KA/ 1P 110,000.00 770,000.00
8.00 bh MCB 6 A/ 6 KA/ 1P 118,000.00 944,000.00
1.00 ls Busbar CU 20 x 3 mm 150,000.00 150,000.00
1.00 ls Upah Tenaga 350,000.00 350,000.00
Jumlah (A) 350,000.00 5,091,000.00 5,441,000.00
Jumlah (A+B) 5,985,100.00

1.00 bh MCCB 40 A/ 25 kA/ 3P 1,222,000.00 1,222,000.00
10.00 bh MCB 16 A/ 6 KA/ 1P 110,000.00 1,100,000.00
8.00 bh MCB 6 A/ 6 KA/ 1P 118,000.00 944,000.00
1.00 ls Busbar CU 20 x 3 mm 150,000.00 150,000.00
1.00 ls Upah Tenaga 350,000.00 350,000.00
Jumlah (A) 350,000.00 5,421,000.00 5,771,000.00
Jumlah (A+B) 6,348,100.00

1.00 bh MCCB 50 A/ 25 kA/ 3P 1,222,000.00 1,222,000.00
21.00 bh MCB 16 A/ 6 KA/ 1P 110,000.00 2,310,000.00
Upah Material Total
No. Macam Pekerjaan
(Rp) (Rp) (Rp)
(1) (2) (3) (4) (5)
5.00 bh MCB 6 A/ 6 KA/ 1P 118,000.00 590,000.00
1.00 ls Busbar CU 20 x 3 mm 150,000.00 150,000.00
1.00 ls Upah Tenaga 350,000.00 350,000.00
Jumlah (A) 350,000.00 6,277,000.00 6,627,000.00
Jumlah (A+B) 7,289,700.00

1.00 bh MCCB 50 A/ 25 kA/ 3P 1,222,000.00 1,222,000.00
21.00 bh MCB 16 A/ 6 KA/ 1P 110,000.00 2,310,000.00
5.00 bh MCB 6 A/ 6 KA/ 1P 118,000.00 590,000.00
1.00 ls Busbar CU 20 x 3 mm 150,000.00 150,000.00
1.00 ls Upah Tenaga 350,000.00 350,000.00
Jumlah (A) 350,000.00 6,277,000.00 6,627,000.00
Jumlah (A+B) 7,289,700.00

1.00 bh MCCB 50 A/ 25 kA/ 3P 1,222,000.00 1,222,000.00
21.00 bh MCB 16 A/ 6 KA/ 1P 110,000.00 2,310,000.00
5.00 bh MCB 6 A/ 6 KA/ 1P 118,000.00 590,000.00
2.00 bh MCB 6 A/ 6 KA/ 1P 118,000.00 236,000.00
1.00 ls Busbar CU 20 x 3 mm 150,000.00 150,000.00
1.00 ls Upah Tenaga 350,000.00 350,000.00
Jumlah (A) 350,000.00 6,513,000.00 6,863,000.00
Jumlah (A+B) 7,549,300.00

1.00 bh MCCB 50 A/ 25 kA/ 3P 1,222,000.00 1,222,000.00
21.00 bh MCB 16 A/ 6 KA/ 1P 110,000.00 2,310,000.00
5.00 bh MCB 6 A/ 6 KA/ 1P 118,000.00 590,000.00
1.00 ls Busbar CU 20 x 3 mm 150,000.00 150,000.00
1.00 ls Upah Tenaga 350,000.00 350,000.00
Jumlah (A) 350,000.00 6,277,000.00 6,627,000.00
Jumlah (A+B) 7,289,700.00

1.00 bh MCCB 50 A/ 25 kA/ 3P 1,222,000.00 1,222,000.00
18.00 bh MCB 16 A/ 6 KA/ 1P 110,000.00 1,980,000.00
5.00 bh MCB 6 A/ 6 KA/ 1P 118,000.00 590,000.00
1.00 ls Busbar CU 20 x 3 mm 150,000.00 150,000.00
1.00 ls Upah Tenaga 350,000.00 350,000.00
Jumlah (A) 350,000.00 5,947,000.00 6,297,000.00
Jumlah (A+B) 6,926,700.00

1.00 bh MCCB 50 A/ 25 kA/ 3P 1,222,000.00 1,222,000.00
19.00 bh MCB 16 A/ 6 KA/ 1P 110,000.00 2,090,000.00
5.00 bh MCB 6 A/ 6 KA/ 1P 118,000.00 590,000.00
1.00 ls Busbar CU 20 x 3 mm 150,000.00 150,000.00
Upah Material Total
No. Macam Pekerjaan
(Rp) (Rp) (Rp)
(1) (2) (3) (4) (5)
1.00 ls Upah Tenaga 350,000.00 350,000.00
Jumlah (A) 350,000.00 6,057,000.00 6,407,000.00
Jumlah (A+B) 7,047,700.00

1.00 bh MCCB 40 A/ 25 kA/ 3P 1,222,000.00 1,222,000.00
6.00 bh MCB 16 A/ 6 KA/ 1P 110,000.00 660,000.00
9.00 bh MCB 6 A/ 6 KA/ 1P 118,000.00 1,062,000.00
1.00 bh RCBO Slim 1P + N/ 25 A/ 30 mA 279,400.00 279,400.00
1.00 bh Timer 24 h 425,000.00 425,000.00
1.00 bh Kontaktor 25 A 289,000.00 289,000.00
1.00 ls Busbar CU 20 x 3 mm 150,000.00 150,000.00
1.00 ls Upah Tenaga 350,000.00 350,000.00
Jumlah (A) 350,000.00 6,092,400.00 6,442,400.00
Jumlah (A+B) 7,086,600.00
17 Panel Kamar Executive

1.00 unit Panel kamar lengkap dengan:
1.00 cell Box MCB 12 modul 216,500.00 216,500.00
1.00 bh MCB 16 A/ 6 KA/ 1P 110,000.00 110,000.00
2.00 bh MCB 16 A/ 4.5 KA/ 1P 95,000.00 190,000.00
4.00 bh MCB 6 A/ 4.5 KA/ 1P 95,000.00 380,000.00
1.00 ls Upah Tenaga 150,000.00 150,000.00
Jumlah (A) 150,000.00 996,500.00 1,146,500.00
Jumlah (A+B) 1,261,200.00
18 Panel Kamar Executive Balcony

1.00 bh MCB 16 A/ 6 KA/ 1P 110,000.00 110,000.00
6.00 bh MCB 6 A/ 4.5 KA/ 1P 95,000.00 570,000.00
1.00 ls Upah Tenaga 150,000.00 150,000.00
Jumlah (A) 150,000.00 996,500.00 1,146,500.00
Jumlah (A+B) 1,261,200.00
19 Panel Kamar Deluxe

1.00 bh MCB 16 A/ 6 KA/ 1P 110,000.00 110,000.00
6.00 bh MCB 6 A/ 4.5 KA/ 1P 95,000.00 570,000.00
1.00 bh Push Button (on/Off) 115,000.00 115,000.00
1.00 ls Upah Tenaga 150,000.00 150,000.00
Jumlah (A) 150,000.00 1,111,500.00 1,261,500.00
Jumlah (A+B) 1,387,700.00
20 Panel Kamar Deluxe Balcony

1.00 bh MCB 16 A/ 6 KA/ 1P 110,000.00 110,000.00
6.00 bh MCB 6 A/ 4.5 KA/ 1P 95,000.00 570,000.00
1.00 ls Upah Tenaga 150,000.00 150,000.00
Jumlah (A) 150,000.00 1,111,500.00 1,261,500.00
Jumlah (A+B) 1,387,700.00
21 Panel Kamar Suite Balcony

1.00 bh MCB 16 A/ 4.5 KA/ 1P 95,000.00 95,000.00
6.00 bh MCB 6 A/ 4.5 KA/ 1P 95,000.00 570,000.00
1.00 ls Upah Tenaga 150,000.00 150,000.00
Jumlah (A) 150,000.00 1,096,500.00 1,246,500.00
Upah Material Total
No. Macam Pekerjaan
(Rp) (Rp) (Rp)
(1) (2) (3) (4) (5)
Jumlah (A+B) 1,371,200.00
22 Panel Kamar Junior Suite Balcony

1.00 bh MCB 16 A/ 4.5 KA/ 1P 95,000.00 95,000.00
6.00 bh MCB 6 A/ 4.5 KA/ 1P 95,000.00 570,000.00
1.00 ls Upah Tenaga 150,000.00 150,000.00
Jumlah (A) 150,000.00 981,500.00 1,131,500.00
Jumlah (A+B) 1,244,700.00
23 Panel Kamar President Suite

1.00 bh MCB 16 A/ 4.5 KA/ 1P 95,000.00 95,000.00
11.00 bh MCB 6 A/ 4.5 KA/ 1P 95,000.00 1,045,000.00
1.00 ls Upah Tenaga 150,000.00 150,000.00
Jumlah (A) 150,000.00 1,456,500.00 1,606,500.00
Jumlah (A+B) 1,767,200.00
24 Panel Penerangan Outdoor 1

1.00 unit Panel Penerangan Outdoor lengkap dengan:
1.00 bh MCCB 25 A/ 25 kA/ 3P 1,222,000.00 1,222,000.00
9.00 bh MCB 6 A/ 6 KA/ 1P 118,000.00 1,062,000.00
1.00 bh Timer 24 h 425,000.00 425,000.00
1.00 bh Kontaktor 25 A 289,000.00 289,000.00
1.00 ls Busbar CU 20 x 2 mm 150,000.00 150,000.00
1.00 ls Upah Tenaga 300,000.00 300,000.00
Jumlah (A) 300,000.00 4,468,000.00 4,768,000.00
Jumlah (A+B) 5,244,800.00
25 Panel SDP AC
1.00 unit Panel SDP AC lengkap dengan:
1.00 bh MCCB 630 A/ 50 KA/ 3P 11,619,000.00 11,619,000.00
1.00 bh MCCB 200 A/ 25 KA/ 3P 2,234,000.00 2,234,000.00
1.00 bh MCCB 160 A/ 25 KA/ 3P 2,055,000.00 2,055,000.00
6.00 bh MCCB 100 A/ 25 KA/ 3P 1,235,000.00 7,410,000.00
1.00 bh MCCB 80 A/ 25 KA/ 3P 1,235,000.00 1,235,000.00
2.00 bh MCCB 40 A/ 25 KA/ 3P 1,222,000.00 2,444,000.00
2.00 bh MCCB 32 A/ 25 KA/ 3P 1,222,000.00 2,444,000.00
3.00 bh Ampere meter+ CT 450,000.00 1,350,000.00
1.00 bh Volt meter (V) 355,000.00 355,000.00
1.00 ls Busbar CU 40 X 10 mm 860,000.00 860,000.00
1.00 ls Upah Tenaga 500,000.00 500,000.00
Jumlah (A) 500,000.00 38,121,000.00 38,621,000.00
Jumlah (A+B) 42,483,100.00
26 Power Panel FAN Lt. Basement 1

1.00 unit Panel Power FAN lantai B 1 lengkap dengan:
4.00 bh MCB 16 A/ 6 KA/ 1P 110,000.00 440,000.00
1.00 bh Timer 24 h 425,000.00 425,000.00
1.00 bh Kontaktor 25 A 289,000.00 289,000.00
1.00 bh Main Switch 16 A 540,000.00 540,000.00
1.00 bh VCD 865,000.00 865,000.00
1.00 ls Busbar CU 20 x 2 mm 150,000.00 150,000.00
1.00 ls Upah Tenaga 350,000.00 350,000.00
Jumlah (A) 350,000.00 4,029,000.00 4,379,000.00
Jumlah (A+B) 4,816,900.00
Upah Material Total
No. Macam Pekerjaan
(Rp) (Rp) (Rp)
(1) (2) (3) (4) (5)
27 Power Panel AC Lantai Basement 2
1.00 unit Panel Power AC lantai 1 lengkap dengan:
1.00 bh MCCB 32 A/ 25 kA/ 3P 1,222,000.00 1,222,000.00
7.00 bh MCB 16 A/ 6 kA/ 1P 110,000.00 770,000.00
1.00 ls Busbar CU 20 x 5 mm 250,000.00 250,000.00
1.00 ls Upah Tenaga 350,000.00 350,000.00
Jumlah (A) 350,000.00 3,562,000.00 3,912,000.00
Jumlah (A+B) 4,303,200.00
28 Power Panel AC Lantai Basement 1

1.00 bh MCCB 32 A/ 25 kA/ 3P 1,222,000.00 1,222,000.00
8.00 bh MCB 16 A/ 6 kA/ 1P 110,000.00 880,000.00
1.00 ls Busbar CU 20 x 5 mm 250,000.00 250,000.00
1.00 ls Upah Tenaga 350,000.00 350,000.00
Jumlah (A) 350,000.00 3,597,000.00 3,947,000.00
Jumlah (A+B) 4,341,700.00
29 Power Panel AC Lantai 1

1.00 bh MCCB 160 A/ 25 kA/ 3P 2,055,000.00 2,055,000.00
3.00 bh MCB 25 A/ 6 kA/ 3P 458,700.00 1,376,100.00
5.00 bh MCB 16 A/ 6 kA/ 3P 458,700.00 2,293,500.00
5.00 bh MCB 16 A/ 6 kA/ 1P 110,000.00 550,000.00
1.00 ls Busbar CU 20 x 5 mm 250,000.00 250,000.00
1.00 ls Upah Tenaga 350,000.00 350,000.00
Jumlah (A) 350,000.00 8,529,600.00 8,879,600.00
Jumlah (A+B) 9,767,600.00

1.00 bh MCCB 200 A/ 25 kA/ 3P 2,234,000.00 2,234,000.00
16.00 bh MCB 16 A/ 6 kA/ 3P 458,700.00 7,339,200.00
4.00 bh MCB 25 A/ 6 kA/ 1P 110,000.00 440,000.00
2.00 bh MCB 16 A/ 6 kA/ 1P 110,000.00 220,000.00
1.00 ls Busbar CU 20 x 5 mm 250,000.00 250,000.00
1.00 ls Upah Tenaga 350,000.00 350,000.00
Jumlah (A) 350,000.00 12,488,200.00 12,838,200.00
Jumlah (A+B) 14,122,000.00

1.00 bh MCCB 100 A/ 25 kA/ 3P 1,235,000.00 1,235,000.00
1.00 bh MCCB 80 A/ 18 kA/ 3P 897,000.00 897,000.00
5.00 bh MCB 6 A/ 6 kA/ 1P 118,000.00 590,000.00
1.00 bh Selektor swicth (SS) 68,000.00 68,000.00
1.00 set DOL 2,500,000.00 2,500,000.00
1.00 ls Busbar CU 20 x 5 mm 250,000.00 250,000.00
1.00 ls Upah Tenaga 250,000.00 250,000.00
Jumlah (A) 250,000.00 7,645,000.00 7,895,000.00
Jumlah (A+B) 8,684,500.00

1.00 bh MCCB 100 A/ 25 kA/ 3P 1,235,000.00 1,235,000.00
Upah Material Total
No. Macam Pekerjaan
(Rp) (Rp) (Rp)
(1) (2) (3) (4) (5)
1.00 bh MCCB 80 A/ 18 kA/ 3P 897,000.00 897,000.00
5.00 bh MCB 6 A/ 6 kA/ 1P 118,000.00 590,000.00
1.00 set DOL 2,500,000.00 2,500,000.00
1.00 ls Busbar CU 20 x 5 mm 250,000.00 250,000.00
1.00 ls Upah Tenaga 250,000.00 250,000.00
Jumlah (A) 250,000.00 7,645,000.00 7,895,000.00
Jumlah (A+B) 8,684,500.00

1.00 bh MCCB 100 A/ 25 kA/ 3P 1,235,000.00 1,235,000.00
1.00 bh MCCB 80 A/ 18 kA/ 3P 897,000.00 897,000.00
5.00 bh MCB 6 A/ 6 kA/ 1P 118,000.00 590,000.00
1.00 set DOL 2,500,000.00 2,500,000.00
1.00 ls Busbar CU 20 x 5 mm 250,000.00 250,000.00
1.00 ls Upah Tenaga 250,000.00 250,000.00
Jumlah (A) 250,000.00 7,645,000.00 7,895,000.00
Jumlah (A+B) 8,684,500.00

1.00 bh MCCB 100 A/ 25 kA/ 3P 1,235,000.00 1,235,000.00
1.00 bh MCCB 80 A/ 18 kA/ 3P 897,000.00 897,000.00
5.00 bh MCB 6 A/ 6 kA/ 1P 118,000.00 590,000.00
1.00 set DOL 2,500,000.00 2,500,000.00
1.00 ls Busbar CU 20 x 5 mm 250,000.00 250,000.00
1.00 ls Upah Tenaga 250,000.00 250,000.00
Jumlah (A) 250,000.00 7,645,000.00 7,895,000.00
Jumlah (A+B) 8,684,500.00

1.00 bh MCCB 100 A/ 25 kA/ 3P 1,235,000.00 1,235,000.00
1.00 bh MCCB 80 A/ 18 kA/ 3P 897,000.00 897,000.00
5.00 bh MCB 6 A/ 6 kA/ 1P 118,000.00 590,000.00
1.00 set DOL 2,500,000.00 2,500,000.00
1.00 ls Busbar CU 20 x 5 mm 250,000.00 250,000.00
1.00 ls Upah Tenaga 250,000.00 250,000.00
Jumlah (A) 250,000.00 7,645,000.00 7,895,000.00
Jumlah (A+B) 8,684,500.00

1.00 bh MCCB 100 A/ 25 kA/ 3P 1,235,000.00 1,235,000.00
1.00 bh MCCB 80 A/ 18 kA/ 3P 897,000.00 897,000.00
5.00 bh MCB 6 A/ 6 kA/ 1P 118,000.00 590,000.00
1.00 set DOL 2,500,000.00 2,500,000.00
1.00 ls Busbar CU 20 x 5 mm 250,000.00 250,000.00
1.00 ls Upah Tenaga 250,000.00 250,000.00
Jumlah (A) 250,000.00 7,645,000.00 7,895,000.00
Jumlah (A+B) 8,684,500.00
Upah Material Total
No. Macam Pekerjaan
(Rp) (Rp) (Rp)
(1) (2) (3) (4) (5)

1.00 bh MCCB 40 A/ 25 kA/ 3P 1,222,000.00 1,222,000.00
1.00 bh MCB 25 A/ 6 kA/ 1P 110,000.00 110,000.00
4.00 bh MCB 16 A/ 6 kA/ 1P 110,000.00 440,000.00
3.00 bh MCB 6 A/ 6 kA/ 1P 118,000.00 354,000.00
1.00 ls Busbar CU 20 x 5 mm 250,000.00 250,000.00
1.00 ls Upah Tenaga 250,000.00 250,000.00
Jumlah (A) 250,000.00 4,381,000.00 4,631,000.00
Jumlah (A+B) 5,094,100.00
38 Distribution Panel Air Bersih

1.00 unit Panel Pompa lengkap dengan:
1.00 bh MCCB 63 A/ 36 kA/ 3P 1,694,000.00 1,694,000.00
1.00 bh MCCB 250 A/ 18 kA/ 3P 1,685,000.00 1,685,000.00
7.00 bh MCCB 25 A/ 18 kA/ 3P 880,000.00 6,160,000.00
1.00 ls Busbar CU 20 x 3 mm 175,000.00 175,000.00
1.00 ls Upah Tenaga 250,000.00 250,000.00
Jumlah (A) 250,000.00 11,034,000.00 11,284,000.00
Jumlah (A+B) 12,412,400.00
39 Distribution Panel Hydrant

1.00 unit DP. Hydrant lengkap dengan:
1.00 bh MCCB 200 A/ 50 kA/ 3P 3,767,000.00 3,767,000.00
1.00 bh MCCB 160 A/ 36 kA/ 3P 2,326,000.00 2,326,000.00
2.00 bh MCCB 25 A/ 36 kA/ 3P 1,566,000.00 3,132,000.00
1.00 ls Busbar CU 20 x 3 mm 175,000.00 175,000.00
1.00 ls Upah Tenaga 250,000.00 250,000.00
Jumlah (A) 250,000.00 10,720,000.00 10,970,000.00
Jumlah (A+B) 12,067,000.00
40 Power Panel Heat Pump

1.00 unit Panel Power Air Panas lengkap dengan:
1.00 cell Box panel wall mounted uk. 40 x 30 x 20 cm 529,000.00 529,000.00
1.00 bh MCCB 40 A/ 25 KA/ 3P 1,222,000.00 1,222,000.00
3.00 bh MCB 25 A/ 6 kA/ 3P 458,700.00 1,376,100.00
1.00 ls Busbar CU 20 x 3 mm 175,000.00 175,000.00
1.00 ls Upah Tenaga 250,000.00 250,000.00
Jumlah (A) 250,000.00 3,602,100.00 3,852,100.00
Jumlah (A+B) 4,237,300.00
41 Power Panel Kolam Renang (PP. POOL)

1.00 unit PP. POOL lengkap dengan:
1.00 bh MCCB 40 A/ 25 KA/ 3P 1,222,000.00 1,222,000.00
3.00 bh MCB 25 A/ 6 kA/ 1P 110,000.00 330,000.00
1.00 ls Busbar CU 20 x 3 mm 175,000.00 175,000.00
1.00 ls Upah Tenaga 250,000.00 250,000.00
Jumlah (A) 250,000.00 2,556,000.00 2,806,000.00
Jumlah (A+B) 3,086,600.00
42 Power Panel Air Kotor

1.00 unit Panel Power Air Kotor lengkap dengan:
1.00 bh MCCB 25 A/ 36 KA/ 3P 1,566,000.00 1,566,000.00
5.00 bh MCB 16 A/ 6 kA/ 3P 458,700.00 2,293,500.00
Upah Material Total
No. Macam Pekerjaan
(Rp) (Rp) (Rp)
(1) (2) (3) (4) (5)
1.00 ls Busbar CU 20 x 3 mm 175,000.00 175,000.00
1.00 ls Upah Tenaga 250,000.00 250,000.00
Jumlah (A) 250,000.00 4,863,500.00 5,113,500.00
Jumlah (A+B) 5,624,900.00
43 Power Panel POND

1.00 unit PP. POND lengkap dengan:
1.00 bh MCCB 25 A/ 36 KA/ 3P 1,566,000.00 1,566,000.00
5.00 bh MCB 16 A/ 6 kA/ 1P 110,000.00 550,000.00
1.00 ls Busbar CU 20 x 3 mm 175,000.00 175,000.00
1.00 ls Upah Tenaga 250,000.00 250,000.00
Jumlah (A) 250,000.00 3,120,000.00 3,370,000.00
Jumlah (A+B) 3,707,000.00
44 Power Panel Transfer

1.00 unit PP. Transfer lengkap dengan:
1.00 bh MCB 16 A/ 6 KA/ 3P 458,700.00 458,700.00
3.00 bh MCB 16 A/ 6 kA/ 1P 110,000.00 330,000.00
1.00 ls Busbar CU 20 x 3 mm 175,000.00 175,000.00
1.00 ls Upah Tenaga 250,000.00 250,000.00
Jumlah (A) 250,000.00 1,792,700.00 2,042,700.00
Jumlah (A+B) 2,247,000.00
45 Power Panel Boster

1.00 unit PP. Bosterr lengkap dengan:
1.00 bh MCCB 16 A/ 25 KA/ 3P 1,185,000.00 1,185,000.00
3.00 bh MCB 10 A/ 6 kA/ 1P 110,000.00 330,000.00
1.00 ls Busbar CU 20 x 3 mm 175,000.00 175,000.00
1.00 ls Upah Tenaga 250,000.00 250,000.00
Jumlah (A) 250,000.00 2,519,000.00 2,769,000.00
Jumlah (A+B) 3,045,900.00
46 SDP Emergency
1.00 unit SDP E lengkap dengan:
1.00 bh MCCB 160 A/ 36 KA/ 3P 2,326,000.00 2,326,000.00
1.00 bh MCCB 100 A/ 25 kA/ 3P 1,235,000.00 1,235,000.00
3.00 bh MCCB 63 A/ 25 kA/ 3P 1,222,000.00 3,666,000.00
2.00 bh MCCB 40 A/ 25 kA/ 3P 1,222,000.00 2,444,000.00
1.00 ls Busbar CU 20 x 3 mm 175,000.00 175,000.00
1.00 ls Upah Tenaga 500,000.00 500,000.00
Jumlah (A) 500,000.00 13,116,000.00 13,616,000.00
Jumlah (A+B) 14,977,600.00
47 Power Panel Pressurized Fan

1.00 unit Panel Power Pressurized lengkap dengan:
1.00 bh MCCB 40 A/ 25 KA/ 3P 1,222,000.00 1,222,000.00
3.00 bh MCB 16 A/ 10 kA/ 3P 512,000.00 1,536,000.00
1.00 ls Busbar CU 20 x 3 mm 175,000.00 175,000.00
1.00 ls Upah Tenaga 250,000.00 250,000.00
Jumlah (A) 250,000.00 3,762,000.00 4,012,000.00
Jumlah (A+B) 4,413,200.00
Upah Material Total
No. Macam Pekerjaan
(Rp) (Rp) (Rp)
(1) (2) (3) (4) (5)
48 Power Panel Lift 1

1.00 unit Panel Power LIFT 1 lengkap dengan:
1.00 bh MCCB 40 A/ 25 kA/ 3P 1,222,000.00 1,222,000.00
4.00 bh MCCB 40 A/ 10 kA/ 3P 703,500.00 2,814,000.00
1.00 ls Busbar CU 20 x 3 mm 175,000.00 175,000.00
1.00 ls Upah Tenaga 250,000.00 250,000.00
Jumlah (A) 250,000.00 5,531,000.00 5,781,000.00
Jumlah (A+B) 6,359,100.00
49 Power Panel Lift 2

1.00 unit Panel Power LIFT 2 lengkap dengan:
1.00 bh MCCB 63 A/ 36 kA/ 3P 1,694,000.00 1,694,000.00
4.00 bh MCCB 40 A/ 10 kA/ 3P 703,500.00 2,814,000.00
1.00 ls Busbar CU 20 x 3 mm 175,000.00 175,000.00
1.00 ls Upah Tenaga 250,000.00 250,000.00
Jumlah (A) 250,000.00 6,003,000.00 6,253,000.00
Jumlah (A+B) 6,878,300.00
Tray, Ladder
1 1.00 m1 Kabel Ladder ukuran 400 mm x 50 mm 190,600.00 190,600.00

1.00 ls Material bantu 9,530.00 9,530.00
1.00 ls Upah Tenaga 25,000.00 25,000.00
Jumlah (A) 25,000.00 200,130.00 225,130.00
Jumlah (A+B) 247,600.00
2 1.00 m1 Kabel Ladder ukuran 300 mm x 50 mm 175,000.00 175,000.00

1.00 ls Upah Tenaga 25,000.00 25,000.00
Jumlah (A) 25,000.00 183,750.00 208,750.00
Jumlah (A+B) 229,600.00
3 1.00 m1 Kabel Tray ukuran 400 mm x 50 mm 224,000.00 224,000.00

1.00 ls Upah Tenaga 25,000.00 25,000.00
Jumlah (A) 25,000.00 235,200.00 260,200.00
Jumlah (A+B) 286,200.00
4 1.00 m1 Kabel Tray ukuran 300 mm x 50 mm 182,000.00 182,000.00

1.00 ls Upah Tenaga 25,000.00 25,000.00
Jumlah (A) 25,000.00 191,100.00 216,100.00
Jumlah (A+B) 237,700.00
1.00 bh Reduser Tray ukuran 400 mm x 300 mm x 50 mm 302,000.00 302,000.00

5
1.00 ls Upah Tenaga 20,000.00 20,000.00
Jumlah (A) 20,000.00 319,500.00 339,500.00
Jumlah (A+B) 373,500.00
6 1.00 bh Tee Tray ukuran 400 mm x 50 mm 336,000.00 336,000.00

1.00 ls Upah Tenaga 20,000.00 20,000.00
Jumlah (A) 20,000.00 353,500.00 373,500.00
Jumlah (A+B) 410,900.00
7 1.00 bh Tee Tray ukuran 300 mm x 50 mm 266,000.00 266,000.00

1.00 ls Upah Tenaga 20,000.00 20,000.00
Jumlah (A) 20,000.00 279,300.00 299,300.00
Jumlah (A+B) 329,200.00
Upah Material Total
No. Macam Pekerjaan
(Rp) (Rp) (Rp)
(1) (2) (3) (4) (5)
8 1.00 bh Elbow ukuran 400 mm x 50 mm 241,000.00 241,000.00

1.00 ls Upah Tenaga 20,000.00 20,000.00
Jumlah (A) 20,000.00 253,050.00 273,050.00
Jumlah (A+B) 300,400.00
9 1.00 bh Elbow ukuran 300 mm x 50 mm 182,000.00 182,000.00

1.00 ls Upah Tenaga 20,000.00 20,000.00
Jumlah (A) 20,000.00 191,100.00 211,100.00
Jumlah (A+B) 232,200.00
10 1.00 bh In/ out Side ukuran 400 mm x 50 mm 286,000.00 286,000.00

1.00 ls Upah Tenaga 25,000.00 25,000.00
Jumlah (A) 25,000.00 300,300.00 325,300.00
Jumlah (A+B) 357,800.00
11 1.00 bh In/ out Side ukuran 300 mm x 50 mm 225,000.00 225,000.00

1.00 ls Upah Tenaga 25,000.00 25,000.00
Jumlah (A) 25,000.00 236,250.00 261,250.00
Jumlah (A+B) 287,400.00
FIRE ALARM
1 1.00 titik Instalasi ROR Heat detector (kabel FRC 2 x 1.5 mm2)
10.00 m1 kabel FRC 2 x 1.5 mm2 15,000.00 150,000.00
1.00 ls Upah Tenaga 55,000.00 55,000.00
Jumlah (A) 55,000.00 198,000.00 253,000.00
Jumlah (A+B) 278,300.00
2 1.00 titik Instalasi Smoke detector (kabel FRC 2 x 1.5 mm2)

10.00 m1 kabel FRC 2 x 1.5 mm2 15,000.00 150,000.00
1.00 ls Upah Tenaga 55,000.00 55,000.00
Jumlah (A) 55,000.00 198,000.00 253,000.00
Jumlah (A+B) 278,300.00
3 1.00 titik Instalasi Fix detector (kabel FRC 2 x 1.5 mm2)

10.00 m1 kabel FRC 2 x 1.5 mm2 15,000.00 150,000.00
1.00 ls Upah Tenaga 55,000.00 55,000.00
Jumlah (A) 55,000.00 198,000.00 253,000.00
Jumlah (A+B) 278,300.00
4 1.00 titik Instalasi Indicating lamp (kabel FRC 2x1.5 mm2)

20.00 m1 kabel FRC 2 x 1.5 mm2 15,000.00 300,000.00
1.00 ls Upah Tenaga 55,000.00 55,000.00
Jumlah (A) 55,000.00 386,000.00 441,000.00
Jumlah (A+B) 485,100.00
5 1.00 titik Instalasi Break Glass (kabel FRC 2 x 1.5 mm2 + ITC 2 pair)
20.00 m1 kabel FRC 2 x 1.5 mm2 15,000.00 300,000.00
1.00 ls Upah Tenaga 55,000.00 55,000.00
Jumlah (A) 55,000.00 386,000.00 441,000.00
Jumlah (A+B) 485,100.00
6 1.00 titik Instalasi Alarm Bell (kabel FRC 2 x 1.5 mm2)

20.00 m1 kabel FRC 2 x 1.5 mm2 15,000.00 300,000.00
Upah Material Total
No. Macam Pekerjaan
(Rp) (Rp) (Rp)
(1) (2) (3) (4) (5)
1.00 ls Upah Tenaga 55,000.00 55,000.00
Jumlah (A) 55,000.00 386,000.00 441,000.00
Jumlah (A+B) 485,100.00
7 1.00 titik Instalasi Flow Switch (kabel FRC 2 x 1.5 mm2)

20.00 m1 kabel FRC 2 x 1.5 mm2 15,000.00 300,000.00
1.00 ls Upah Tenaga 55,000.00 55,000.00
Jumlah (A) 55,000.00 386,000.00 441,000.00
Jumlah (A+B) 485,100.00
8 1.00 titik Instalasi Gas Detector (kabel FRC 2 x 1.5 mm2)

10.00 m1 kabel FRC 2 x 1.5 mm2 15,000.00 150,000.00
1.00 ls Upah Tenaga 55,000.00 55,000.00
Jumlah (A) 55,000.00 198,000.00 253,000.00
Jumlah (A+B) 278,300.00
9 1.00 titik Instalasi Remote lamp (kabel FRC 2 x 1.5 mm2)

10.00 m1 kabel FRC 2 x 1.5 mm2 15,000.00 150,000.00
1.00 ls Upah Tenaga 55,000.00 55,000.00
Jumlah (A) 55,000.00 198,000.00 253,000.00
Jumlah (A+B) 278,300.00
10 1.00 set Kabel Feeder fire Alarm (FRC Twisted AWG 18)
1.00 m1 Kabel Twisted Shielded 18 AWG FRC 45,000.00 45,000.00
1.00 ls Material bantu klem,dll 3,500.00 3,500.00
1.00 ls Upah Tenaga 5,000.00 5,000.00
Jumlah (A) 5,000.00 52,300.00 57,300.00
Jumlah (A+B) 63,000.00
11 1.00 set Kabel Power + intercom (FRC 2x2.5 mm + FRC STP 2 pair)
1.00 m1 Kabel FRC 2 x 2.5 mm2 19,500.00 19,500.00
1.00 m1 Kabel FRC STP 2 pair 4,000.00 4,000.00
1.00 ls Material bantu klem,dll 3,500.00 3,500.00
1.00 ls Upah Tenaga 5,000.00 5,000.00
Jumlah (A) 5,000.00 30,800.00 35,800.00
Jumlah (A+B) 39,400.00
12 1.00 bh ROR Heat detector 95,000.00 95,000.00

1.00 ls Upah Tenaga 15,000.00 15,000.00
Jumlah (A) 15,000.00 99,750.00 114,750.00
Jumlah (A+B) 126,200.00
13 1.00 bh Independent Smoke Detector 308,000.00 308,000.00

1.00 ls Upah Tenaga 15,000.00 15,000.00
Jumlah (A) 15,000.00 323,400.00 338,400.00
Jumlah (A+B) 372,200.00
14 1.00 bh Smoke Detector 290,000.00 290,000.00

1.00 ls Upah Tenaga 15,000.00 15,000.00
Jumlah (A) 15,000.00 304,500.00 319,500.00
Jumlah (A+B) 351,500.00
15 1.00 bh Fix Temperature Head Detector 110,000.00 110,000.00

1.00 ls Upah Tenaga 15,000.00 15,000.00
Jumlah (A) 15,000.00 115,500.00 130,500.00
Jumlah (A+B) 143,600.00
16 1.00 bh Break Glass 126,000.00 126,000.00

Upah Material Total
No. Macam Pekerjaan
(Rp) (Rp) (Rp)
(1) (2) (3) (4) (5)
1.00 ls Upah Tenaga 20,000.00 20,000.00
Jumlah (A) 20,000.00 132,300.00 152,300.00
Jumlah (A+B) 167,500.00
17 1.00 bh Indicating Lamp 65,000.00 65,000.00

1.00 ls Upah Tenaga 15,000.00 15,000.00
Jumlah (A) 15,000.00 68,250.00 83,250.00
Jumlah (A+B) 91,600.00
18 1.00 bh Alarm Bell 230,000.00 230,000.00

1.00 ls Upah Tenaga 25,000.00 25,000.00
Jumlah (A) 25,000.00 241,500.00 266,500.00
Jumlah (A+B) 293,200.00
19 1.00 bh Flow Switch 225,000.00 225,000.00

1.00 ls Upah Tenaga 25,000.00 25,000.00
Jumlah (A) 25,000.00 236,250.00 261,250.00
Jumlah (A+B) 287,400.00
20 1.00 bh Tamper Switch 1,286,000.00 1,286,000.00

1.00 ls Upah Tenaga 25,000.00 25,000.00
Jumlah (A) 25,000.00 1,350,300.00 1,375,300.00
Jumlah (A+B) 1,512,800.00
21 1.00 bh Gas Detector 455,000.00 455,000.00

1.00 ls Upah Tenaga 25,000.00 25,000.00
Jumlah (A) 25,000.00 477,750.00 502,750.00
Jumlah (A+B) 553,000.00
22 1.00 bh End of line resistor 25,000.00 25,000.00

1.00 ls Upah Tenaga 7,500.00 7,500.00
Jumlah (A) 7,500.00 26,250.00 33,750.00
Jumlah (A+B) 37,100.00
23 1.00 bh Remote Indicating Lamp 125,000.00 125,000.00

1.00 ls Upah Tenaga 15,000.00 15,000.00
Jumlah (A) 15,000.00 131,250.00 146,250.00
Jumlah (A+B) 160,900.00
24 1.00 unit Terminal Box Fire Alarm (TB-FA) 1,750,000.00 1,750,000.00

1.00 bh Material bantu 87,500.00 87,500.00
1.00 ls Upah Tenaga 450,000.00 450,000.00
Jumlah (A) 450,000.00 1,837,500.00 2,287,500.00
Jumlah (A+B) 2,516,300.00
25 1.00 unit Announciator 19,500,000.00 19,500,000.00

1.00 ls Upah Tenaga 555,000.00 555,000.00
Jumlah (A) 555,000.00 20,475,000.00 21,030,000.00
Jumlah (A+B) 23,133,000.00
26 1.00 unit MC-FA 2 loop Semi Addressable 158,760,000.00 158,760,000.00

1.00 bh Material bantu 7,938,000.00 7,938,000.00
1.00 ls Upah Tenaga 1,500,000.00 1,500,000.00
Jumlah (A) 1,500,000.00 166,698,000.00 168,198,000.00
Jumlah (A+B) 185,017,800.00
27 1.00 unit Surge Arester 1P+N/ 20 KA 875,000.00 875,000.00

1.00 ls Upah Tenaga 15,000.00 15,000.00
Jumlah (A) 15,000.00 918,750.00 933,750.00
Jumlah (A+B) 1,027,100.00
Upah Material Total
No. Macam Pekerjaan
(Rp) (Rp) (Rp)
(1) (2) (3) (4) (5)
SOUND SYSTEM
1 1.00 titik Instalasi Celling Speaker dgn kabel NYMHY 3 x 1,5 mm dlm pipa conduit PVC dia. 20 mm2
10.00 m1 Kabel NYMHY 3x1.5 mm2 11,500.00 115,000.00
1.00 ls Upah Tenaga 55,000.00 55,000.00
Jumlah (A) 55,000.00 163,000.00 218,000.00
Jumlah (A+B) 239,800.00
2 1.00 titik Instalasi Speaker dgn kabel NYMHY 2 x 1,5 mm dlm pipa conduit PVC dia. 20 mm2
20.00 m1 Kabel NYMHY 2x1.5 mm2 8,100.00 162,000.00
1.00 ls Upah Tenaga 55,000.00 55,000.00
Jumlah (A) 55,000.00 248,000.00 303,000.00
Jumlah (A+B) 333,300.00
3 1.00 set Kabel NYMHY 3 x 2.5 mm2 (kabel Feeder Sound System)
1.00 m1 Kabel NYMHY 3x2.5 mm2 17,200.00 17,200.00
1.00 ls Upah Tenaga 5,000.00 5,000.00
Jumlah (A) 5,000.00 31,000.00 36,000.00
Jumlah (A+B) 39,600.00
4 1.00 bh Celling Speaker 3 W 145,000.00 145,000.00

1.00 ls Upah Tenaga 15,000.00 15,000.00
Jumlah (A) 15,000.00 152,250.00 167,250.00
Jumlah (A+B) 184,000.00
5 1.00 bh Celling Speaker 6 W 186,000.00 186,000.00

1.00 ls Upah Tenaga 15,000.00 15,000.00
Jumlah (A) 15,000.00 195,300.00 210,300.00
Jumlah (A+B) 231,300.00
6 1.00 bh Horn Speaker 15 W 256,000.00 256,000.00

1.00 ls Upah Tenaga 25,000.00 25,000.00
Jumlah (A) 25,000.00 268,800.00 293,800.00
Jumlah (A+B) 323,200.00
7 1.00 bh Wall Mount Speaker 6 W 308,000.00 308,000.00

1.00 ls Upah Tenaga 25,000.00 25,000.00
Jumlah (A) 25,000.00 323,400.00 348,400.00
Jumlah (A+B) 383,200.00
8 1.00 bh Garden Speaker 15 W 948,000.00 948,000.00

1.00 ls Upah Tenaga 25,000.00 25,000.00
Jumlah (A) 25,000.00 995,400.00 1,020,400.00
Jumlah (A+B) 1,122,400.00
9 1.00 bh Column Speaker 15 W Emergency 765,000.00 765,000.00

1.00 ls Upah Tenaga 25,000.00 25,000.00
Jumlah (A) 25,000.00 803,250.00 828,250.00
Jumlah (A+B) 911,100.00
10 1.00 bh Volume Kontrol 275,000.00 275,000.00

1.00 ls Upah Tenaga 15,000.00 15,000.00
Jumlah (A) 15,000.00 288,750.00 303,750.00
Jumlah (A+B) 334,100.00
11 1.00 unit Microphone 215,000.00 215,000.00

Upah Material Total
No. Macam Pekerjaan
(Rp) (Rp) (Rp)
(1) (2) (3) (4) (5)
1.00 ls Upah Tenaga 10,000.00 10,000.00
Jumlah (A) 10,000.00 218,225.00 228,225.00
Jumlah (A+B) 251,000.00
12 1.00 unit Digital Mixer 33,780,000.00 33,780,000.00

1.00 ls Material bantu box 844,500.00 844,500.00
1.00 ls Upah Tenaga 550,000.00 550,000.00
Jumlah (A) 550,000.00 34,624,500.00 35,174,500.00
Jumlah (A+B) 38,692,000.00
13 1.00 unit Mixer Amplifier 240 Watt 4,290,000.00 4,290,000.00

1.00 ls Upah Tenaga 150,000.00 150,000.00
Jumlah (A) 150,000.00 4,397,250.00 4,547,250.00
Jumlah (A+B) 5,002,000.00

1.00 ls Upah Tenaga 150,000.00 150,000.00
Jumlah (A) 150,000.00 2,995,050.00 3,145,050.00
Jumlah (A+B) 3,459,600.00

1.00 ls Upah Tenaga 150,000.00 150,000.00
Jumlah (A) 150,000.00 2,267,300.00 2,417,300.00
Jumlah (A+B) 2,659,000.00
16 1.00 unit Mixer amplifier 30 Watt 1,845,000.00 1,845,000.00

1.00 ls Upah Tenaga 150,000.00 150,000.00
Jumlah (A) 150,000.00 1,891,125.00 2,041,125.00
Jumlah (A+B) 2,245,200.00
17 1.00 unit Car amplifier 25 Watt (DC) + Sirine + mic 725,000.00 725,000.00
1.00 ls Upah Tenaga 100,000.00 100,000.00
Jumlah (A) 100,000.00 743,125.00 843,125.00
Jumlah (A+B) 927,400.00
18 1.00 unit CD/VCD/DVD/MP3+ Radio tuner 5,090,000.00 5,090,000.00

1.00 ls Upah Tenaga 75,000.00 75,000.00
Jumlah (A) 75,000.00 5,217,250.00 5,292,250.00
Jumlah (A+B) 5,821,500.00
19 1.00 unit Equalizer 24 channel 12,148,000.00 12,148,000.00

1.00 ls Upah Tenaga 200,000.00 200,000.00
Jumlah (A) 200,000.00 12,451,700.00 12,651,700.00
Jumlah (A+B) 13,916,900.00
20 1.00 unit Cabinet Rack w/ Accessories. 22,500,000.00 22,500,000.00

1.00 ls Material bantu 1,125,000.00 1,125,000.00
1.00 ls Upah Tenaga 150,000.00 150,000.00
Jumlah (A) 150,000.00 23,625,000.00 23,775,000.00
Jumlah (A+B) 26,152,500.00
21 1.00 bh Main Distrubution Fram (MDF) Sound System 4,500,000.00 4,500,000.00

1.00 ls Material Bantu Box 112,500.00 112,500.00
1.00 ls Upah Tenaga 550,000.00 550,000.00
Jumlah (A) 550,000.00 4,612,500.00 5,162,500.00
Jumlah (A+B) 5,678,800.00
22 1.00 unit Terminal Box Sound System (TB-SS) 425,000.00 425,000.00

1.00 bh Material Bantu Box 106,250.00 106,250.00
1.00 ls Upah Tenaga 200,000.00 200,000.00
Jumlah (A) 200,000.00 531,250.00 731,250.00
Jumlah (A+B) 804,400.00
Upah Material Total
No. Macam Pekerjaan
(Rp) (Rp) (Rp)
(1) (2) (3) (4) (5)
TELEPHONE
1 1.00 titik Instalasi Telephone dg Kabel UTP CAT 6 dlm Pipa Conduit 20 mm
15.00 m1 Kabel UTP CAT 6 8,800.00 132,000.00
1.00 ls Upah Tenaga 55,000.00 55,000.00
Jumlah (A) 55,000.00 199,000.00 254,000.00
Jumlah (A+B) 279,400.00
2 1.00 set Direct Outlet dinding 96,500.00 96,500.00

1.00 ls Upah Tenaga 10,000.00 10,000.00
Jumlah (A) 10,000.00 101,325.00 111,325.00
Jumlah (A+B) 122,500.00
3 1.00 set Direct Outlet Lantai 111,000.00 111,000.00

1.00 ls Upah Tenaga 15,000.00 15,000.00
Jumlah (A) 15,000.00 116,550.00 131,550.00
Jumlah (A+B) 144,700.00
4 1.00 set Handset single Telephone IP 2,750,000.00 2,750,000.00

1.00 ls Upah Tenaga 20,000.00 20,000.00
Jumlah (A) 20,000.00 2,887,500.00 2,907,500.00
Jumlah (A+B) 3,198,300.00
5 1.00 set Terminal Box Telepon (TB-TP) 524,000.00 524,000.00

1.00 ls Upah Tenaga 35,000.00 35,000.00
Jumlah (A) 35,000.00 628,800.00 663,800.00
Jumlah (A+B) 730,200.00
6 1.00 set Main Distrubution Fram Telepon (MDF-TP) 150 Ext. 6,480,000.00 6,480,000.00
1.00 ls Upah Tenaga 350,000.00 350,000.00
Jumlah (A) 350,000.00 6,804,000.00 7,154,000.00
Jumlah (A+B) 7,869,400.00
7 1.00 unit Private Automatic Branch eXchange 6 Co, 146 Ext. 89,880,000.00 89,880,000.00
1.00 bh Material Bantu 1,348,200.00 1,348,200.00
1.00 ls Upah Tenaga 1,250,000.00 1,250,000.00
Jumlah (A) 1,250,000.00 91,228,200.00 92,478,200.00
Jumlah (A+B) 101,726,000.00
Data Komputer
1 1.00 titik Instalasi Data komputer dg kabel UTP Cat 6 dlm pipa conduit PVC dia. 20 mm2
15.00 m1 Kabel UTP Cat 6 8,800.00 132,000.00
1.00 ls Upah Tenaga 55,000.00 55,000.00
Jumlah (A) 55,000.00 199,000.00 254,000.00
Jumlah (A+B) 279,400.00
2 1.00 m1 Kabel Feber Optik Singgle mode 12 core

1.00 m1 Kabel Feber Optik Singgle mode 12 core 12,000.00 12,000.00
1.00 ls Upah Tenaga 7,500.00 7,500.00
Jumlah (A) 7,500.00 17,380.00 24,880.00
Jumlah (A+B) 27,400.00
3 1.00 bh Outlet Data dinding 114,000.00 114,000.00

1.00 ls Upah Tenaga 10,000.00 10,000.00
Jumlah (A) 10,000.00 119,700.00 129,700.00
Jumlah (A+B) 142,700.00
Upah Material Total
No. Macam Pekerjaan
(Rp) (Rp) (Rp)
(1) (2) (3) (4) (5)
4 1.00 bh Outlet Data lantai 165,000.00 165,000.00
1.00 ls Upah Tenaga 15,000.00 15,000.00
Jumlah (A) 15,000.00 173,250.00 188,250.00
Jumlah (A+B) 207,100.00
5 1.00 bh Outlet Wifi/ Acces Point 114,000.00 114,000.00

1.00 ls Upah Tenaga 10,000.00 10,000.00
Jumlah (A) 10,000.00 119,700.00 129,700.00
Jumlah (A+B) 142,700.00
6 1.00 bh Wiffi Acces Point 2,4 GHz/ 5 GHz type wall 1,250,000.00 1,250,000.00
1.00 ls Upah Tenaga 25,000.00 25,000.00
Jumlah (A) 25,000.00 1,268,750.00 1,293,750.00
Jumlah (A+B) 1,423,100.00
7 1.00 bh Wiffi Acces Point 2,4 GHz/ 5 GHz type Ceiiling 1,890,000.00 1,890,000.00
1.00 ls Upah Tenaga 25,000.00 25,000.00
Jumlah (A) 25,000.00 1,918,350.00 1,943,350.00
Jumlah (A+B) 2,137,700.00
8 1.00 unit Switch hub 24 port POE Manageble 6,890,000.00 6,890,000.00

1.00 ls Upah Tenaga 100,000.00 100,000.00
Jumlah (A) 100,000.00 6,993,350.00 7,093,350.00
Jumlah (A+B) 7,802,700.00

1.00 ls Upah Tenaga 100,000.00 100,000.00
Jumlah (A) 100,000.00 9,388,750.00 9,488,750.00
Jumlah (A+B) 10,437,600.00

1.00 ls Upah Tenaga 100,000.00 100,000.00
Jumlah (A) 100,000.00 13,986,700.00 14,086,700.00
Jumlah (A+B) 15,495,400.00
11 1.00 unit Patch Panel 24 port 2,468,000.00 2,468,000.00

1.00 ls Upah Tenaga 55,000.00 55,000.00
Jumlah (A) 55,000.00 2,505,020.00 2,560,020.00
Jumlah (A+B) 2,816,000.00

1.00 ls Upah Tenaga 55,000.00 55,000.00
Jumlah (A) 55,000.00 4,354,350.00 4,409,350.00
Jumlah (A+B) 4,850,300.00

1.00 ls Upah Tenaga 55,000.00 55,000.00
Jumlah (A) 55,000.00 5,328,750.00 5,383,750.00
Jumlah (A+B) 5,922,100.00
14 1.00 unit Patch Cord 125,000.00 125,000.00

1.00 ls Upah Tenaga 15,000.00 15,000.00
Jumlah (A) 15,000.00 126,875.00 141,875.00
Jumlah (A+B) 156,100.00
15 1.00 unit SFP Module 371,000.00 371,000.00

1.00 ls Upah Tenaga 35,000.00 35,000.00
Jumlah (A) 35,000.00 376,565.00 411,565.00
Upah Material Total
No. Macam Pekerjaan
(Rp) (Rp) (Rp)
(1) (2) (3) (4) (5)
Jumlah (A+B) 452,700.00
15 1.00 unit Giga Switch 16 port 2,125,000.00 2,125,000.00

1.00 ls Upah Tenaga 125,000.00 125,000.00
Jumlah (A) 125,000.00 2,156,875.00 2,281,875.00
Jumlah (A+B) 2,510,100.00
16 1.00 unit Optical Line Terminal (OLT) 16 Port 28,900,000.00 28,900,000.00

1.00 ls Upah Tenaga 250,000.00 250,000.00
Jumlah (A) 250,000.00 29,333,500.00 29,583,500.00
Jumlah (A+B) 32,541,900.00
16 1.00 unit Wallmount Rack 19" 4U 2,200,000.00 2,200,000.00

1.00 ls Upah Tenaga 150,000.00 150,000.00
Jumlah (A) 150,000.00 2,233,000.00 2,383,000.00
Jumlah (A+B) 2,621,300.00
17 1.00 unit Standing Close Rack 19" 42U 9,200,000.00 9,200,000.00

1.00 ls Upah Tenaga 150,000.00 150,000.00
Jumlah (A) 150,000.00 9,338,000.00 9,488,000.00
Jumlah (A+B) 10,436,800.00
IPTV
1 1.00 titik Instalasi IPTV dg kabel UTP CAT 6 dlm pipa conduit PVC dia. 20 mm2
20.00 m1 Kabel UTP CAT 6 8,800.00 176,000.00
1.00 ls Upah Tenaga 55,000.00 55,000.00
Jumlah (A) 55,000.00 262,000.00 317,000.00
Jumlah (A+B) 348,700.00
2 1.00 bh Outlet Antena IP TV 148,000.00 148,000.00

1.00 ls Upah Tenaga 20,000.00 20,000.00
Jumlah (A) 20,000.00 155,400.00 175,400.00
Jumlah (A+B) 192,900.00
3 1.00 bh IP Gateway Server 2,579,800.00 2,579,800.00

1.00 ls Upah Tenaga 75,000.00 75,000.00
Jumlah (A) 75,000.00 2,708,790.00 2,783,790.00
Jumlah (A+B) 3,062,200.00
4 1.00 bh IP Head Processor 6,345,900.00 6,345,900.00

1.00 ls Upah Tenaga 75,000.00 75,000.00
Jumlah (A) 75,000.00 6,663,195.00 6,738,195.00
Jumlah (A+B) 7,412,000.00
5 1.00 bh SD Decorder 1,152,500.00 1,152,500.00

1.00 ls Upah Tenaga 55,000.00 55,000.00
Jumlah (A) 55,000.00 1,210,125.00 1,265,125.00
Jumlah (A+B) 1,391,600.00
6 1.00 bh Active Splitter 725,000.00 725,000.00

1.00 ls Upah Tenaga 45,000.00 45,000.00
Jumlah (A) 45,000.00 761,250.00 806,250.00
Jumlah (A+B) 886,900.00
CCTV
1 1.00 titik Instalasi CCTV dg kabel UTP CAT 6 dlm pipa conduit PVC dia. 20 mm2
25.00 m1 Kabel UTP CAT 6 8,800.00 220,000.00
Upah Material Total
No. Macam Pekerjaan
(Rp) (Rp) (Rp)
(1) (2) (3) (4) (5)
1.00 ls Upah Tenaga 55,000.00 55,000.00
Jumlah (A) 55,000.00 325,000.00 380,000.00
Jumlah (A+B) 418,000.00
2 1.00 m1 Kabel HDMI

1.00 m1 Kabel HDMI 12,500.00 12,500.00
1.00 ls Upah Tenaga 3,000.00 3,000.00
Jumlah (A) 3,000.00 17,930.00 20,930.00
Jumlah (A+B) 23,000.00
3 1.00 unit In door Camera CCTV IR type Fixed

1.00 unit Indoor Camera CCTV IR type Fixed 895,000.00 895,000.00
1.00 unit Power adaptor + Bracket include
1.00 ls Upah Tenaga 35,000.00 35,000.00
Jumlah (A) 35,000.00 908,425.00 943,425.00
Jumlah (A+B) 1,037,800.00
4 1.00 unit Color Dome type camera

1.00 unit Color Dome type camera 855,000.00 855,000.00
1.00 bh Power adaptor + Bracket include
1.00 ls Upah Tenaga 35,000.00 35,000.00
Jumlah (A) 35,000.00 867,825.00 902,825.00
Jumlah (A+B) 993,100.00
5 1.00 unit Monitor LED 32" 3,700,000.00 3,700,000.00

1.00 ls Upah Tenaga 25,000.00 25,000.00
Jumlah (A) 25,000.00 3,755,500.00 3,780,500.00
Jumlah (A+B) 4,158,600.00
6 1.00 unit NVR kap 16 chanel, hardisc 4 T

1.00 bh NVR kap 16 chanel 10,612,000.00 10,612,000.00
1.00 bh Hardisk 4 T 2,150,000.00 2,150,000.00
1.00 ls Upah Tenaga 150,000.00 150,000.00
Jumlah (A) 150,000.00 13,027,300.00 13,177,300.00
Jumlah (A+B) 14,495,000.00
PENYALUR PETIR
1 1.00 unit Head terminal Radius proteksi 68 meter 5,750,000.00 5,750,000.00

1.00 ls Upah Tenaga 350,000.00 350,000.00
Jumlah (A) 350,000.00 5,836,250.00 6,186,250.00
Jumlah (A+B) 6,804,900.00
2 1.00 unit Tiang Penyangga penangkal petir 3 meter

1.00 set Tiang penyangga penangkal petir 3 meter 750,000.00 750,000.00
1.00 set Dudukan tiang penyangga 1,150,000.00 1,150,000.00
1.00 ls Material bantu (skun, denabolt dll) 75,000.00 75,000.00
1.00 ls Upah Tenaga 150,000.00 150,000.00
Jumlah (A) 150,000.00 1,975,000.00 2,125,000.00
Jumlah (A+B) 2,337,500.00
ANALISA SATUAN PEKERJAAN MEKANIKAL/ PLAMBING

LOKASI : YOGYAKARTA
TAHUN : 2020
Upah Material Total

No. Macam Pekerjaan
(Rp) (Rp) (Rp)
(1) (2) (3) (4) (5)
PEKERJAAN MEKANIKAL
VALVE
1 Gate Valve 10 K with Flanges dia. 100 mm atau 4"
1.00 bh Gate Valve 10 K with Flanges dia. 100 mm atau 4" 6,689,000.00 6,689,000.00
1.00 ls Upah Tenaga 125,000.00 125,000.00
Jumlah (A) 125,000.00 6,789,335.00 6,914,335.00
Jumlah (A+B) 7,605,800.00

1.00 ls Upah Tenaga 120,000.00 120,000.00
Jumlah (A) 120,000.00 5,977,335.00 6,097,335.00
Jumlah (A+B) 6,707,100.00

1.00 ls Upah Tenaga 105,000.00 105,000.00
Jumlah (A) 105,000.00 3,298,750.00 3,403,750.00
Jumlah (A+B) 3,744,100.00
4 Gate Valve 10 K Drat dia. 32 mm atau 1 1/4"

1.00 bh Gate Valve 10 K Drat dia. 32 mm atau 1 1/4" 2,500,000.00 2,500,000.00
1.00 ls Upah Tenaga 75,000.00 75,000.00
Jumlah (A) 75,000.00 2,537,500.00 2,612,500.00
Jumlah (A+B) 2,873,800.00
5 Brach Control Valve dia. 80 mm atau 3"

1.00 bh Brach Control Valve dia. 80 mm atau 3" 8,300,000.00 8,300,000.00
1.00 ls Upah Tenaga 155,000.00 155,000.00
Jumlah (A) 155,000.00 8,424,500.00 8,579,500.00
Jumlah (A+B) 9,437,500.00
6 Brach Control Valve dia. 50 mm atau 2"

1.00 bh Brach Control Valve dia. 50 mm atau 2" 6,880,000.00 6,880,000.00
1.00 ls Upah Tenaga 125,000.00 125,000.00
Jumlah (A) 125,000.00 6,983,200.00 7,108,200.00
Jumlah (A+B) 7,819,000.00
7 Pressure Reducing Valve dia. 100 mm atau 4"

1.00 bh Pressure Reducing Valve dia. 100 mm atau 4" 50,680,000.00 50,680,000.00
1.00 ls Upah Tenaga 155,000.00 155,000.00
Jumlah (A) 155,000.00 51,440,200.00 51,595,200.00
Jumlah (A+B) 56,754,700.00
8 Pressure Reducing Valve dia. 80 mm atau 3"

1.00 bh Pressure Reducing Valve dia. 80 mm atau 3" 46,500,000.00 46,500,000.00
1.00 ls Upah Tenaga 135,000.00 135,000.00
Jumlah (A) 135,000.00 47,197,500.00 47,332,500.00
Jumlah (A+B) 52,065,800.00
9 Gate Valve dia. 50 mm atau 2"

1.00 bh Gate Valve dia. 50 mm atau 2" 475,000.00 475,000.00
1.00 ls Upah Tenaga 35,000.00 35,000.00
Jumlah (A) 35,000.00 482,125.00 517,125.00
Jumlah (A+B) 568,800.00
10 Gate Valve dia. 40 mm atau 1 1/2"

1.00 bh Gate Valve dia. 40 mm atau 1 1/2" 450,000.00 450,000.00
1.00 ls Upah Tenaga 35,000.00 35,000.00
Jumlah (A) 35,000.00 456,750.00 491,750.00
Jumlah (A+B) 540,900.00
11 Gate Valve dia. 32 mm atau 1 1/4"

1.00 bh Gate Valve dia. 32 mm atau 1 1/4" 325,000.00 325,000.00
1.00 ls Upah Tenaga 10,000.00 10,000.00
Jumlah (A) 10,000.00 329,875.00 339,875.00
Upah Material Total
No. Macam Pekerjaan
(Rp) (Rp) (Rp)
(1) (2) (3) (4) (5)
Jumlah (A+B) 373,900.00
12 Gate Valve dia. 25 mm atau 1"

1.00 bh Gate Valve dia. 25 mm atau 1" 275,000.00 275,000.00
1.00 ls Upah Tenaga 10,000.00 10,000.00
Jumlah (A) 10,000.00 279,125.00 289,125.00
Jumlah (A+B) 318,000.00
13 Gate Valve dia. 20 mm atau 3/4"

1.00 bh Gate Valve dia. 20 mm atau 3/4" 225,000.00 225,000.00
1.00 ls Upah Tenaga 5,000.00 5,000.00
Jumlah (A) 5,000.00 228,375.00 233,375.00
Jumlah (A+B) 256,700.00
14 Check Valve dia. 100 mm atau 4"

1.00 bh Check Valve dia. 100 mm atau 4" 4,721,000.00 4,721,000.00
1.00 ls Upah Tenaga 55,000.00 55,000.00
Jumlah (A) 55,000.00 4,791,815.00 4,846,815.00
Jumlah (A+B) 5,331,500.00
15 Check Valve dia. 32 mm atau 1 1/4"

1.00 bh Check Valve dia. 32 mm atau 1 1/4" 755,000.00 755,000.00
1.00 ls Upah Tenaga 15,000.00 15,000.00
Jumlah (A) 15,000.00 766,325.00 781,325.00
Jumlah (A+B) 859,500.00
16 Foot Valve dia. 100 mm atau 4"

1.00 bh Foot Valve dia. 100 mm atau 4" 1,375,000.00 1,375,000.00
1.00 ls Upah Tenaga 55,000.00 55,000.00
Jumlah (A) 55,000.00 1,395,625.00 1,450,625.00
Jumlah (A+B) 1,595,700.00
17 Foot Valve dia. 50 mm atau 2"

1.00 bh Foot Valve dia. 50 mm atau 2" 945,000.00 945,000.00
1.00 ls Upah Tenaga 35,000.00 35,000.00
Jumlah (A) 35,000.00 959,175.00 994,175.00
Jumlah (A+B) 1,093,600.00
18 Foot Valve dia. 32 mm atau 1 1/4"

1.00 bh Foot Valve dia. 32 mm atau 1 1/4" 650,000.00 650,000.00
1.00 ls Upah Tenaga 15,000.00 15,000.00
Jumlah (A) 15,000.00 659,750.00 674,750.00
Jumlah (A+B) 742,200.00
19 Flexible Joint dia. 100 mm atau 4"

1.00 bh Flexible Joint dia. 100 mm atau 4" 750,000.00 750,000.00
1.00 ls Upah Tenaga 55,000.00 55,000.00
Jumlah (A) 55,000.00 761,250.00 816,250.00
Jumlah (A+B) 897,900.00
20 Flexible Joint dia. 50 mm atau 2"

1.00 bh Flexible Joint dia. 50 mm atau 2" 430,000.00 430,000.00
1.00 ls Upah Tenaga 35,000.00 35,000.00
Jumlah (A) 35,000.00 436,450.00 471,450.00
Jumlah (A+B) 518,600.00
21 Flexible Joint dia. 32 mm atau 1 1/4"

1.00 bh Flexible Joint dia. 32 mm atau 1 1/4" 210,000.00 210,000.00
1.00 ls Upah Tenaga 15,000.00 15,000.00
Jumlah (A) 15,000.00 213,150.00 228,150.00
Jumlah (A+B) 251,000.00
22 Pressure Gauge, dia 100mm, 1/2 NPT, 16 kg/cm2 c/w Gate Valve dia 16mm
1.00 bh Pressure Gauge 581,000.00 581,000.00
1.00 bh Gate Valve dia. 16 mm atau 1/2" 115,000.00 115,000.00
1.00 ls Upah Tenaga 25,000.00 25,000.00
Jumlah (A) 25,000.00 706,440.00 731,440.00
Jumlah (A+B) 804,600.00
22 Pressure Gauge
1.00 bh Pressure Gauge 581,000.00 581,000.00
Upah Material Total
No. Macam Pekerjaan
(Rp) (Rp) (Rp)
(1) (2) (3) (4) (5)
1.00 ls Upah Tenaga 25,000.00 25,000.00
Jumlah (A) 25,000.00 589,715.00 614,715.00
Jumlah (A+B) 676,200.00
23 Pressure Switch
1.00 bh Pressure Switch 1,250,000.00 1,250,000.00
1.00 ls Upah Tenaga 25,000.00 25,000.00
Jumlah (A) 25,000.00 1,268,750.00 1,293,750.00
Jumlah (A+B) 1,423,100.00
24 Strainer dia. 100 mm atau 4"

1.00 bh Strainer dia. 100 mm atau 4" 3,250,000.00 3,250,000.00
1.00 ls Upah Tenaga 20,000.00 20,000.00
Jumlah (A) 20,000.00 3,298,750.00 3,318,750.00
Jumlah (A+B) 3,650,600.00
25 Strainer dia. 50 mm atau 2"

1.00 bh Strainer dia. 50 mm atau 2" 1,500,000.00 1,500,000.00
1.00 ls Upah Tenaga 15,000.00 15,000.00
Jumlah (A) 15,000.00 1,522,500.00 1,537,500.00
Jumlah (A+B) 1,691,300.00
26 Strainer dia. 40 mm atau 1 1/2"

1.00 bh Strainer dia. 40 mm atau 1 1/2" 685,000.00 685,000.00
1.00 ls Upah Tenaga 15,000.00 15,000.00
Jumlah (A) 15,000.00 695,275.00 710,275.00
Jumlah (A+B) 781,300.00
27 Selenoid valve dia. 50 mm atau 2"

1.00 bh Selenoid valve dia. 50 mm atau 2" 819,100.00 819,100.00
1.00 ls Upah Tenaga 15,000.00 15,000.00
Jumlah (A) 15,000.00 831,386.50 846,386.50
Jumlah (A+B) 931,000.00
28 Selenoid valve dia. 40 mm atau 1 1/2"

1.00 bh Selenoid valve dia. 40 mm atau 1 1/2" 754,000.00 754,000.00
1.00 ls Upah Tenaga 15,000.00 15,000.00
Jumlah (A) 15,000.00 765,310.00 780,310.00
Jumlah (A+B) 858,300.00
29 Roofdrain dia. 100 mm atau 4"

1.00 bh Roofdrain dia. 100 mm atau 4" 375,000.00 375,000.00
1.00 ls Material bantu (ringan) 5,625.00 5,625.00
1.00 ls Upah Tenaga 20,000.00 20,000.00
Jumlah (A) 20,000.00 380,625.00 400,625.00
Jumlah (A+B) 440,700.00
30 Roofdrain dia. 80 mm atau 3"

1.00 bh Roofdrain dia. 80 mm atau 3" 325,000.00 325,000.00
1.00 ls Upah Tenaga 20,000.00 20,000.00
Jumlah (A) 20,000.00 329,875.00 349,875.00
Jumlah (A+B) 384,900.00
31 Floordrain dia. 100 mm atau 4"

1.00 bh Floordrain dia. 100 mm atau 4" 450,000.00 450,000.00
1.00 ls Upah Tenaga 20,000.00 20,000.00
Jumlah (A) 20,000.00 456,750.00 476,750.00
Jumlah (A+B) 524,400.00

1.00 ls Upah Tenaga 20,000.00 20,000.00
Jumlah (A) 20,000.00 441,525.00 461,525.00
Jumlah (A+B) 507,700.00

1.00 ls Upah Tenaga 20,000.00 20,000.00
Jumlah (A) 20,000.00 395,850.00 415,850.00
Jumlah (A+B) 457,400.00
Upah Material Total
No. Macam Pekerjaan
(Rp) (Rp) (Rp)
(1) (2) (3) (4) (5)
34 Header dia. 100 mm atau 4" dgn gate Valve + pressure Gauge dan material bantu
Header dia. 100 mm atau 4" dgn gate Valve +
bh 3,750,000.00 3,750,000.00
1.00 pressure Gauge dan material bantu
1.00 ls Upah Tenaga 20,000.00 20,000.00
Jumlah (A) 20,000.00 3,806,250.00 3,826,250.00
Jumlah (A+B) 4,208,900.00
35 Header dia. 200 mm dgn gate Valve + pressure Gauge dan material bantu
Header dia. 200 mm dgn gate Valve + pressure
bh 7,500,000.00 7,500,000.00
1.00 Gauge dan material bantu
1.00 ls Upah Tenaga 20,000.00 20,000.00
Jumlah (A) 20,000.00 7,612,500.00 7,632,500.00
Jumlah (A+B) 8,395,800.00
36 Clean Out dia. 150 mm atau 6"

1.00 bh Clean Out dia. 150 mm atau 6" 178,000.00 178,000.00
1.00 ls Upah Tenaga 15,000.00 15,000.00
Jumlah (A) 15,000.00 180,670.00 195,670.00
Jumlah (A+B) 215,200.00

1.00 ls Upah Tenaga 10,000.00 10,000.00
Jumlah (A) 10,000.00 116,725.00 126,725.00
Jumlah (A+B) 139,400.00

1.00 ls Upah Tenaga 10,000.00 10,000.00
Jumlah (A) 10,000.00 98,455.00 108,455.00
Jumlah (A+B) 119,300.00

1.00 ls Upah Tenaga 10,000.00 10,000.00
Jumlah (A) 10,000.00 76,125.00 86,125.00
Jumlah (A+B) 94,700.00
40 Water Meter dia. 20 mm atau 3/4"

1.00 bh Water Meter dia. 20 mm atau 3/4" 155,000.00 155,000.00
1.00 ls Upah Tenaga 15,000.00 15,000.00
Jumlah (A) 15,000.00 157,325.00 172,325.00
Jumlah (A+B) 189,600.00
41 Water Meter dia. 25 mm atau 1"

1.00 bh Water Meter dia. 25 mm atau 1" 260,000.00 260,000.00
1.00 ls Upah Tenaga 15,000.00 15,000.00
Jumlah (A) 15,000.00 263,900.00 278,900.00
Jumlah (A+B) 306,800.00
PPR PN 10
1 Pipa PPR PN 10 dia. 50 mm atau 2"

1.00 m1 Pipa PPR PN 10 dia. 50 mm atau 2" 89,600.00 89,600.00
1.00 ls Upah Tenaga 10,000.00 10,000.00
Jumlah (A) 10,000.00 103,040.00 113,040.00
Jumlah (A+B) 124,300.00
2 Pipa PPR PN 10 dia. 40 mm atau 1 1/2"

1.00 m1 Pipa PPR PN 10 dia. 40 mm atau 1 1/2" 56,600.00 56,600.00
1.00 ls Upah Tenaga 7,500.00 7,500.00
Jumlah (A) 7,500.00 65,090.00 72,590.00
Jumlah (A+B) 79,800.00

1.00 ls Upah Tenaga 5,000.00 5,000.00
Jumlah (A) 5,000.00 42,550.00 47,550.00
Jumlah (A+B) 52,300.00

Upah Material Total
No. Macam Pekerjaan
(Rp) (Rp) (Rp)
(1) (2) (3) (4) (5)
1.00 ls Upah Tenaga 3,500.00 3,500.00
Jumlah (A) 3,500.00 26,450.00 29,950.00
Jumlah (A+B) 32,900.00
5 Pipa PPR PN 10 dia. 20 mm atau 3/4"

1.00 m1 Pipa PPR PN 10 dia. 20 mm atau 3/4" 14,300.00 14,300.00
1.00 ls Upah Tenaga 2,500.00 2,500.00
Jumlah (A) 2,500.00 16,445.00 18,945.00
Jumlah (A+B) 20,800.00

1.00 ls Upah Tenaga 2,500.00 2,500.00
Jumlah (A) 2,500.00 12,535.00 15,035.00
Jumlah (A+B) 16,500.00
PVC
1 Pipa PVC dia. 150 mm atau 6" kelas AW
1.00 m1 Pipa PVC dia. 150 mm atau 6" kelas AW 180,000.00 180,000.00
1.00 ls Upah Tenaga 17,500.00 17,500.00
Jumlah (A) 17,500.00 198,000.00 215,500.00
Jumlah (A+B) 237,100.00

1.00 ls Upah Tenaga 15,000.00 15,000.00
Jumlah (A) 15,000.00 89,100.00 104,100.00
Jumlah (A+B) 114,500.00

1.00 ls Upah Tenaga 12,000.00 12,000.00
Jumlah (A) 12,000.00 53,790.00 65,790.00
Jumlah (A+B) 72,400.00

1.00 ls Upah Tenaga 10,000.00 10,000.00
Jumlah (A) 10,000.00 26,180.00 36,180.00
Jumlah (A+B) 39,800.00
5 Pipa PVC dia. 32 mm atau 1 1/4" kelas AW

1.00 m1 Pipa PVC dia. 32 mm atau 1 1/4" kelas AW 16,200.00 16,200.00
1.00 ls Upah Tenaga 5,500.00 5,500.00
Jumlah (A) 5,500.00 17,820.00 23,320.00
Jumlah (A+B) 25,700.00

1.00 ls Upah Tenaga 5,500.00 5,500.00
Jumlah (A) 5,500.00 11,880.00 17,380.00
Jumlah (A+B) 19,100.00
7 Pipa PVC dia. 20 mm atau 3/4" kelas AW

1.00 m1 Pipa PVC dia. 20 mm atau 3/4" kelas AW 7,900.00 7,900.00
1.00 ls Material bantu 790.00 790.00
1.00 ls Upah Tenaga 2,500.00 2,500.00
Jumlah (A) 2,500.00 8,690.00 11,190.00
Jumlah (A+B) 12,300.00
8 Pipa PVC dia. 15 mm atau 1/2" kelas AW

1.00 m1 Pipa PVC dia. 15 mm atau 1/2" kelas AW 5,800.00 5,800.00
1.00 ls Material bantu 580.00 580.00
1.00 ls Upah Tenaga 2,000.00 2,000.00
Jumlah (A) 2,000.00 6,380.00 8,380.00
10% Overhead + Profit (10%) B 838.00
Jumlah (A+B) 9,200.00
9 Pipa PVC dia. 100 mm atau 4" kelas D

1.00 m1 Pipa PVC dia. 100 mm atau 4" kelas D 41,600.00 41,600.00
1.00 ls Upah Tenaga 12,500.00 12,500.00
Jumlah (A) 12,500.00 45,760.00 58,260.00
Jumlah (A+B) 64,100.00
Upah Material Total
No. Macam Pekerjaan
(Rp) (Rp) (Rp)
(1) (2) (3) (4) (5)

1.00 ls Upah Tenaga 7,500.00 7,500.00
Jumlah (A) 7,500.00 29,150.00 36,650.00
Jumlah (A+B) 40,300.00

1.00 ls Upah Tenaga 5,000.00 5,000.00
Jumlah (A) 5,000.00 16,170.00 21,170.00
Jumlah (A+B) 23,300.00
PPR PN 20

1.00 ls Upah Tenaga 10,000.00 10,000.00
Jumlah (A) 10,000.00 167,900.00 177,900.00
Jumlah (A+B) 195,700.00

1.00 ls Upah Tenaga 7,500.00 7,500.00
Jumlah (A) 7,500.00 105,800.00 113,300.00
Jumlah (A+B) 124,600.00

1.00 ls Upah Tenaga 7,500.00 7,500.00
Jumlah (A) 7,500.00 67,850.00 75,350.00
Jumlah (A+B) 82,900.00

1.00 ls Upah Tenaga 5,000.00 5,000.00
Jumlah (A) 5,000.00 44,045.00 49,045.00
Jumlah (A+B) 53,900.00

1.00 ls Upah Tenaga 2,500.00 2,500.00
Jumlah (A) 2,500.00 26,680.00 29,180.00
Jumlah (A+B) 32,100.00

1.00 ls Upah Tenaga 2,500.00 2,500.00
Jumlah (A) 2,500.00 17,595.00 20,095.00
Jumlah (A+B) 22,100.00
HYDRANT
1 1.00 m1 Pipa BS sch-40 dia. 100 mm atau 4", ASTM A53 342,200.00 342,200.00
1.00 ls Upah Tenaga 15,000.00 15,000.00
Jumlah (A) 15,000.00 359,310.00 374,310.00
Jumlah (A+B) 411,700.00
1.00 ls Upah Tenaga 15,000.00 15,000.00
Jumlah (A) 15,000.00 265,650.00 280,650.00
Jumlah (A+B) 308,700.00
3 1.00 m1 Pipa BS sch-40 dia. 65 mm atau 2 1/2", ASTM A53 168,800.00 168,800.00
1.00 ls Upah Tenaga 15,000.00 15,000.00
Jumlah (A) 15,000.00 177,240.00 192,240.00
Jumlah (A+B) 211,500.00
1.00 ls Upah Tenaga 10,000.00 10,000.00
Jumlah (A) 10,000.00 127,995.00 137,995.00
Upah Material Total
No. Macam Pekerjaan
(Rp) (Rp) (Rp)
(1) (2) (3) (4) (5)
Jumlah (A+B) 151,800.00
1.00 ls Upah Tenaga 7,500.00 7,500.00
Jumlah (A) 7,500.00 95,760.00 103,260.00
Jumlah (A+B) 113,600.00
1.00 ls Upah Tenaga 7,500.00 7,500.00
Jumlah (A) 7,500.00 80,640.00 88,140.00
Jumlah (A+B) 97,000.00
1.00 ls Upah Tenaga 7,500.00 7,500.00
Jumlah (A) 7,500.00 58,905.00 66,405.00
Jumlah (A+B) 73,000.00
8 1.00 m1 Pipa BS sch-40 dia. 20 mm atau 3/4", ASTM A53 37,900.00 37,900.00
1.00 ls Upah Tenaga 5,000.00 5,000.00
Jumlah (A) 5,000.00 39,795.00 44,795.00
Jumlah (A+B) 49,300.00
9 1.00 unit Out door Hydrant Box lengkap dgn Hose,Hose Rack, Nozel, Landing Valve dan Gate Valve
1.00 bh Out door Hydrant Box type size (80 x 115 x 30 cm) 1,855,000.00 1,855,000.00
1.00 bh Hydrant Valve (Landing Valve) uk. 65 mm atau 2 1/2" 972,000.00 972,000.00
1.00 bh Hose Rack dia. 65 mm atau 2 1/2" 475,000.00 475,000.00
1.00 bh Fire Hose dia. 65 mm atau 2 1/2" x 30 meter 2,700,000.00 2,700,000.00
1.00 bh Jet nozzle dia. 65 mm atau 2 1/2" 725,000.00 725,000.00
1.00 ls Upah Tenaga 75,000.00 75,000.00
Jumlah (A) 75,000.00 6,827,000.00 6,902,000.00
Jumlah (A+B) 7,592,200.00
10 1.00 unit In door Hydrant Box lengkap dgn Hose,Hose Rack, Nozel, Landing Valve dan Gate Valve
1.00 bh Indoor Hydrant Box type B size (75 x 125 x 18 cm) 1,855,000.00 1,855,000.00
1.00 bh Hydrant Valve (Landing Valve) uk. 40 mm 501,000.00 501,000.00
1.00 bh Hose Rack dia. 40 mm 409,000.00 409,000.00
1.00 bh Fire Hose dia. 40 mm x 30 meter 1,456,000.00 1,456,000.00
1.00 bh Jet nozzle dia. 40 mm 484,000.00 484,000.00
1.00 ls Upah Tenaga 75,000.00 75,000.00
Jumlah (A) 75,000.00 4,805,000.00 4,880,000.00
Jumlah (A+B) 5,368,000.00
11 Sprinkler Head Pendant

1.00 bh Head Sprinkler Pendant 60,500.00 60,500.00
1.00 ls Upah Tenaga 15,000.00 15,000.00
Jumlah (A) 15,000.00 65,500.00 80,500.00
Jumlah (A+B) 88,600.00
12 Sprinkler Head side

1.00 bh Head Sprinkler side 93,500.00 93,500.00
1.00 ls Upah Tenaga 15,000.00 15,000.00
Jumlah (A) 15,000.00 98,500.00 113,500.00
Jumlah (A+B) 124,900.00
13 Automatic Air vent c/w Gate Valve dia. 25 mm

1.00 bh AAV dia. 25 mm 2,550,000.00 2,550,000.00
1.00 ls Upah Tenaga 25,000.00 25,000.00
Jumlah (A) 25,000.00 2,555,000.00 2,580,000.00
Jumlah (A+B) 2,838,000.00
14 Pressure tank kap 1.000 Ltr

1.00 unit Pressure tank kap 1.000 L 28,500,000.00 28,500,000.00
1.00 ls Upah Tenaga 50,000.00 50,000.00
Jumlah (A) 50,000.00 28,927,500.00 28,977,500.00
Jumlah (A+B) 31,875,300.00
Pillar hydrant dgn Gate Valve dia. 100 mm atau 4"

15 unit 7,500,000.00 7,500,000.00
1.00 dan bak kontrol
1.00 bh Gare Valve dia. 100 mm atau 4" include
1.00 set Bak kontrol include
1.00 ls Upah Tenaga 100,000.00 100,000.00
Jumlah (A) 100,000.00 7,612,500.00 7,712,500.00
Jumlah (A+B) 8,483,800.00
Upah Material Total
No. Macam Pekerjaan
(Rp) (Rp) (Rp)
(1) (2) (3) (4) (5)
16 Seamese connection dgn Check Valve dia. 100

1.00 unit mm atau 4" dan bak kontrol 6,250,000.00 6,250,000.00
1.00 bh Check Valve dia. 100 mm atau 4" include
1.00 set Bak kontrol include
1.00 ls Upah Tenaga 100,000.00 100,000.00
Jumlah (A) 100,000.00 6,250,000.00 6,350,000.00
Jumlah (A+B) 6,985,000.00
17 Portable Fire Extinguisher type ABC 6 kg

1.00 bh Portable Fire Extinguisher type ABC 6 kg 750,000.00 750,000.00
1.00 ls Upah Tenaga 55,000.00 55,000.00
Jumlah (A) 55,000.00 761,250.00 816,250.00
Jumlah (A+B) 897,900.00
Pengkondisi udara
1 1.00 titik Instalasi Power AC dg Kabel NYM 4 x 4 mm dlm Pipa Conduit dia. 20 mm2
15.00 m1 Kabel NYM 4x4 mm2 33,600.00 504,000.00
1.00 ls Upah Tenaga 55,000.00 55,000.00
Jumlah (A) 55,000.00 571,000.00 626,000.00
Jumlah (A+B) 688,600.00
2 1.00 titik Instalasi Power AC dg Kabel NYM 3 x 2.5 mm dlm Pipa Conduit dia. 20 mm2
15.00 m1 Kabel NYM 3x2.5 mm2 13,800.00 207,000.00
1.00 ls Upah Tenaga 55,000.00 55,000.00
Jumlah (A) 55,000.00 274,000.00 329,000.00
Jumlah (A+B) 361,900.00
3 1.00 m1 Kabel NYM 4 x 2.5 mm Kontrol AC Indoor - Outdoor

1.00 m1 Kabel NYM 4x2.5 mm2 20,500.00 20,500.00
1.00 ls Upah Tenaga 5,000.00 5,000.00
Jumlah (A) 5,000.00 25,500.00 30,500.00
Jumlah (A+B) 33,600.00
4 1.00 m1 Kabel NYM 3 x 2.5 mm Kontrol AC Indoor - Outdoor

1.00 m1 Kabel NYM 3x2.5 mm2 13,800.00 13,800.00
1.00 ls Upah Tenaga 5,000.00 5,000.00
Jumlah (A) 5,000.00 18,800.00 23,800.00
Jumlah (A+B) 26,200.00
Outdoor Unit AC
5 1.00 unit Outdoor Unit kap. 305,700 BTU/h 158,193,000.00 158,193,000.00

1.00 bh ex. LG include
1.00 ls Material Bantu 2,372,895.00 2,372,895.00
1.00 ls Upah Tenaga 750,000.00 750,000.00
Jumlah (A) 750,000.00 160,565,895.00 161,315,895.00
Jumlah (A+B) 177,447,500.00
Indor unit AC
Indoor Unit AC Ceiling Concealed Duct (Mid /

6 1.00 unit 11,330,000.00 11,330,000.00
High) 42,000 Btu/h
ls Material Bantu 283,250.00 283,250.00

1.00
1.00 ls Upah Tenaga 350,000.00 350,000.00
Jumlah (A) 350,000.00 11,613,250.00 11,963,250.00
Jumlah (A+B) 13,159,600.00
Indoor Unit AC Ceiling Concealed Duct (Low)

7 1.00 unit 7,735,000.00 7,735,000.00
24,200 BTU/h

1.00
1.00 ls Upah Tenaga 350,000.00 350,000.00
Jumlah (A) 350,000.00 7,928,375.00 8,278,375.00
Jumlah (A+B) 9,106,200.00

7 1.00 unit 6,981,000.00 6,981,000.00
15,400 BTU/h

1.00
1.00 ls Upah Tenaga 350,000.00 350,000.00
Jumlah (A) 350,000.00 7,155,525.00 7,505,525.00
Jumlah (A+B) 8,256,100.00
Upah Material Total
No. Macam Pekerjaan
(Rp) (Rp) (Rp)
(1) (2) (3) (4) (5)
8 1.00 unit 6,858,000.00 6,858,000.00
12,300 BTU/h

1.00
1.00 ls Upah Tenaga 350,000.00 350,000.00
Jumlah (A) 350,000.00 7,029,450.00 7,379,450.00
Jumlah (A+B) 8,117,400.00

8 1.00 unit 5,767,000.00 5,767,000.00
9,600 BTU/h

1.00
1.00 ls Upah Tenaga 350,000.00 350,000.00
Jumlah (A) 350,000.00 5,911,175.00 6,261,175.00
Jumlah (A+B) 6,887,300.00
INDOOR UNIT
Indoor Unit AC Ceiling Concealed Duct (Mid /

7 1.00 unit 11,330,000.00 11,330,000.00
High) 42,000 Btu/h
1.00 bh ex. Mcquay, Daikin include

1.00
1.00 ls Upah Tenaga 350,000.00 350,000.00
Jumlah (A) 350,000.00 11,613,250.00 11,963,250.00
Jumlah (A+B) 13,159,600.00
DUCT
Air Conditioner Ceiling Duct Connected 54.000

5 1.00 unit 28,875,000.00 28,875,000.00
Btu/h

1.00
1.00 ls Upah Tenaga 550,000.00 550,000.00
Jumlah (A) 550,000.00 29,596,875.00 30,146,875.00
Jumlah (A+B) 33,161,600.00
Ceiling Casette
6 1.00 unit Air Conditioner Ceilling Cassete 45.000 Btu/h 46,387,000.00 46,387,000.00
ls Material Bantu 1,159,675.00 1,159,675.00

1.00
1.00 ls Upah Tenaga 550,000.00 550,000.00
Jumlah (A) 550,000.00 47,546,675.00 48,096,675.00
Jumlah (A+B) 52,906,300.00

1.00 ls Upah Tenaga 550,000.00 550,000.00
Jumlah (A) 550,000.00 32,798,975.00 33,348,975.00
Jumlah (A+B) 36,683,900.00

1.00 ls Upah Tenaga 550,000.00 550,000.00
Jumlah (A) 550,000.00 26,214,375.00 26,764,375.00
Jumlah (A+B) 29,440,800.00
Wall Mounted
Air Conditioner Wall Mounted 22.500 Btu/h

9 1.00 unit 10,037,000.00 10,037,000.00
1.00 ls Upah Tenaga 250,000.00 250,000.00
Jumlah (A) 250,000.00 10,287,925.00 10,537,925.00
Jumlah (A+B) 11,591,700.00
10 1.00 unit Air Conditioner Wall Mounted 18.000 Btu/h 7,260,000.00 7,260,000.00

1.00 ls Upah Tenaga 250,000.00 250,000.00
Jumlah (A) 250,000.00 7,441,500.00 7,691,500.00
Jumlah (A+B) 8,460,700.00

Upah Material Total
No. Macam Pekerjaan
(Rp) (Rp) (Rp)
(1) (2) (3) (4) (5)
1.00 ls Upah Tenaga 250,000.00 250,000.00
Jumlah (A) 250,000.00 5,592,400.00 5,842,400.00
Jumlah (A+B) 6,426,600.00

1.00 ls Upah Tenaga 250,000.00 250,000.00
Jumlah (A) 250,000.00 4,487,450.00 4,737,450.00
Jumlah (A+B) 5,211,200.00
1.00 ls Upah Tenaga 250,000.00 250,000.00
Jumlah (A) 250,000.00 4,137,925.00 4,387,925.00
Jumlah (A+B) 4,826,700.00
REFFNET
1 1.00 set Y-Branch N01621 1,045,000.00 1,045,000.00

1.00 ls Upah Tenaga 55,000.00 55,000.00
Jumlah (A) 55,000.00 1,097,250.00 1,152,250.00
Jumlah (A+B) 1,267,500.00
2 1.00 set Y-Branch N03321 1,252,000.00 1,252,000.00

1.00 ls Upah Tenaga 55,000.00 55,000.00
Jumlah (A) 55,000.00 1,314,600.00 1,369,600.00
Jumlah (A+B) 1,506,600.00
3 1.00 set Y-Branch N07121 1,841,000.00 1,841,000.00

1.00 ls Upah Tenaga 55,000.00 55,000.00
Jumlah (A) 55,000.00 1,933,050.00 1,988,050.00
Jumlah (A+B) 2,186,900.00
4 1.00 set Y-Branch N14521 2,477,000.00 2,477,000.00

1.00 ls Upah Tenaga 55,000.00 55,000.00
Jumlah (A) 55,000.00 2,600,850.00 2,655,850.00
Jumlah (A+B) 2,921,400.00
5 1.00 set Outdoor Pipe Connection 2,042,000.00 2,042,000.00

1.00 ls Upah Tenaga 55,000.00 55,000.00
Jumlah (A) 55,000.00 2,144,100.00 2,199,100.00
Jumlah (A+B) 2,419,000.00
6 1.00 set Standard 2 Wired Remocon 1,741,000.00 1,741,000.00

1.00 ls Upah Tenaga 55,000.00 55,000.00
Jumlah (A) 55,000.00 1,828,050.00 1,883,050.00
Jumlah (A+B) 2,071,400.00
7 1.00 set Simple Wired Remocon for Hotel 1,714,000.00 1,714,000.00

1.00 ls Upah Tenaga 55,000.00 55,000.00
Jumlah (A) 55,000.00 1,799,700.00 1,854,700.00
Jumlah (A+B) 2,040,200.00
8 1.00 set Dry Contact Simple 1,339,000.00 1,339,000.00

1.00 ls Upah Tenaga 55,000.00 55,000.00
Jumlah (A) 55,000.00 1,405,950.00 1,460,950.00
Jumlah (A+B) 1,607,000.00
REFRIGERANT
14 1.00 set Refrigerant Ukuran 6.4 mm atau 1/4" + Insultube

1.00 m1 Refrigerant Ukuran 6.4 mm atau 1/4" 21,100.00 21,100.00
1.00 m1 Insultube uk. 6.4 mm 7,150.00 7,150.00
1.00 ls Upah Tenaga 10,000.00 10,000.00
Jumlah (A) 10,000.00 29,662.50 39,662.50
Jumlah (A+B) 43,600.00

Upah Material Total
No. Macam Pekerjaan
(Rp) (Rp) (Rp)
(1) (2) (3) (4) (5)
1.00 m1 Insultube uk. 9.5 mm 7,700.00 7,700.00
1.00 ls Upah Tenaga 10,000.00 10,000.00
Jumlah (A) 10,000.00 42,420.00 52,420.00
Jumlah (A+B) 57,700.00

1.00 m1 Insultube uk. 12.7 mm 8,580.00 8,580.00
1.00 ls Upah Tenaga 10,000.00 10,000.00
Jumlah (A) 10,000.00 63,399.00 73,399.00
Jumlah (A+B) 80,700.00

1.00 m1 Insultube uk. 15.9 mm 9,130.00 9,130.00
1.00 ls Upah Tenaga 10,000.00 10,000.00
Jumlah (A) 10,000.00 87,916.50 97,916.50
Jumlah (A+B) 107,700.00

1.00 m1 Insultube uk. 19.1 mm 10,120.00 10,120.00
1.00 ls Upah Tenaga 10,000.00 10,000.00
Jumlah (A) 10,000.00 110,166.00 120,166.00
Jumlah (A+B) 132,200.00

1.00 m1 Insultube uk. 22.2 mm 11,330.00 11,330.00
1.00 ls Upah Tenaga 10,000.00 10,000.00
Jumlah (A) 10,000.00 136,321.50 146,321.50
Jumlah (A+B) 161,000.00
20 1.00 set Refrigerant Ukuran 28.6 mm atau 1 1/8" + Insultube

1.00 m1 Refrigerant Ukuran 28.6 mm atau 1 1/8" 176,000.00 176,000.00
1.00 m1 Insultube uk. 28.6 mm 11,880.00 11,880.00
1.00 ls Upah Tenaga 10,000.00 10,000.00
Jumlah (A) 10,000.00 197,274.00 207,274.00
Jumlah (A+B) 228,000.00

1.00 m1 Insultube uk. 34.9 mm 14,850.00 14,850.00
1.00 ls Upah Tenaga 10,000.00 10,000.00
Jumlah (A) 10,000.00 272,842.50 282,842.50
Jumlah (A+B) 311,100.00

1.00 m1 Insultube uk. 41.3 mm 16,500.00 16,500.00
1.00 ls Upah Tenaga 10,000.00 10,000.00
Jumlah (A) 10,000.00 349,125.00 359,125.00
Jumlah (A+B) 395,000.00
Ceilling Exshaust FAN 40 W
1 1.00 titik Instalasi Exshaust FAN dg kabel NYM 3 x 2.5 mm2 dlm Pipa Conduit dia. 20 mm2
13.00 m1 Kabel NYM 3x2.5 mm2 13,800.00 179,400.00
1.00 ls Upah Tenaga 35,000.00 35,000.00
Jumlah (A) 35,000.00 238,800.00 273,800.00
Jumlah (A+B) 301,200.00
2 1.00 titik Instalasi Exshaust FAN dg kabel NYM 2 x 2.5 mm2 dlm Pipa Conduit dia. 20 mm2
7.00 m1 Kabel NYM 2x2.5 mm2 12,300.00 86,100.00
1.00 ls Upah Tenaga 35,000.00 35,000.00
Jumlah (A) 35,000.00 122,700.00 157,700.00
Jumlah (A+B) 173,500.00
3 1.00 unit Exshaust FAN 14 W 325,000.00 325,000.00

1.00 bh ex. KDK, panasoic include
1.00 ls Upah Tenaga 25,000.00 25,000.00
Upah Material Total
No. Macam Pekerjaan
(Rp) (Rp) (Rp)
(1) (2) (3) (4) (5)
Jumlah (A) 25,000.00 341,250.00 366,250.00
Jumlah (A+B) 402,900.00
4 1.00 unit Exshaust c/w Louvre 850 cmh 845,000.00 845,000.00

1.00 ls Upah Tenaga 35,000.00 35,000.00
Jumlah (A) 35,000.00 887,250.00 922,250.00
Jumlah (A+B) 1,014,500.00
5 1.00 unit Pressurized Air Fan type centrifugal 13.000 CFM

1.00 bh Pressurized Air Fan type centrifugal 13.000 CFM 21,500,000.00 21,500,000.00
1.00 ls Material Bantu 1,075,000.00 1,075,000.00
1.00 ls Upah Tenaga 350,000.00 350,000.00
Jumlah (A) 350,000.00 22,575,000.00 22,925,000.00
Jumlah (A+B) 25,217,500.00
6 1.00 unit Pressurized Air Fan type centrifugal 10.000 CFM

1.00 bh Pressurized Air Fan type centrifugal 10.000 CFM 19,850,000.00 19,850,000.00
1.00 ls Upah Tenaga 350,000.00 350,000.00
Jumlah (A) 350,000.00 20,842,500.00 21,192,500.00
Jumlah (A+B) 23,311,800.00
7 1.00 bh Wall Fan 150 Watt 750,000.00 750,000.00

1.00 ls Upah Tenaga 35,000.00 35,000.00
Jumlah (A) 35,000.00 787,500.00 822,500.00
Jumlah (A+B) 904,800.00
8 1.00 set Fress Air Grill 600 mm x 300 mm

1.00 set Fress Air Grill 600 mm x 300 mm 650,000.00 650,000.00
1.00 ls Material Bantu 5% dari bahan 65,000.00 65,000.00
1.00 ls Upah Tenaga 35,000.00 35,000.00
Jumlah (A) 35,000.00 715,000.00 750,000.00
Jumlah (A+B) 825,000.00
9 1.00 set Fress Air Grill 600 mm x 350 mm

1.00 set Fress Air Grill 600 mm x 350 mm 695,000.00 695,000.00
1.00 ls Upah Tenaga 35,000.00 35,000.00
Jumlah (A) 35,000.00 764,500.00 799,500.00
Jumlah (A+B) 879,500.00
10 1.00 set Fress Air Grill uk. 400 x 200 mm + Volum Dumper
1.00 set Fress Air Grill uk. 400 x 200 mm + Volum Dumper 893,000.00 893,000.00
1.00 ls Upah Tenaga 35,000.00 35,000.00
Jumlah (A) 35,000.00 982,300.00 1,017,300.00
Jumlah (A+B) 1,119,000.00
11 1.00 set Exshaust Louvre Air Grill 400 x 200

1.00 set Exshaust Louvre Air Grill 400 x 200 260,000.00 260,000.00
1.00 ls Upah Tenaga 25,000.00 25,000.00
Jumlah (A) 25,000.00 286,000.00 311,000.00
Jumlah (A+B) 342,100.00
12 1.00 set Exshaust Louvre Air Grill 300 x 150

1.00 set Exshaust Louvre Air Grill 300 x 150 225,000.00 225,000.00
1.00 ls Upah Tenaga 25,000.00 25,000.00
Jumlah (A) 25,000.00 247,500.00 272,500.00
Jumlah (A+B) 299,800.00
13 1.00 set Louvre Air Grill uk. 1500 mm

1.00 set Louvre Air Grill uk. 1500 mm 650,000.00 650,000.00
1.00 ls Upah Tenaga 25,000.00 25,000.00
Jumlah (A) 25,000.00 715,000.00 740,000.00
Jumlah (A+B) 814,000.00
14 1.00 set Suplay Air Duct Uk. 1000 x 200 mm

1.00 set Suplay Air Duct Uk. 1000 x 200 mm 760,000.00 760,000.00
1.00 ls Upah Tenaga 25,000.00 25,000.00
Jumlah (A) 25,000.00 836,000.00 861,000.00
Jumlah (A+B) 947,100.00
15 1.00 set Suplay Air Grill uk. 400 x 200 + Volum Dumper
1.00 set Suplay Air Grill uk. 400 x 200 + Volum Dumper 580,000.00 580,000.00
Upah Material Total
No. Macam Pekerjaan
(Rp) (Rp) (Rp)
(1) (2) (3) (4) (5)
1.00 ls Upah Tenaga 25,000.00 25,000.00
Jumlah (A) 25,000.00 638,000.00 663,000.00
Jumlah (A+B) 729,300.00
16 1.00 set Suplay Air Grill uk. 150 x 150 + Volum Dumper
1.00 set Suplay Air Grill uk. 150 x 150 + Volum Dumper 446,000.00 446,000.00
1.00 ls Upah Tenaga 25,000.00 25,000.00
Jumlah (A) 25,000.00 490,600.00 515,600.00
Jumlah (A+B) 567,200.00
17 1.00 set Return Air Duct Uk. 600 x 600 mm

1.00 set Return Air Duct Uk. 600 x 600 mm 584,000.00 584,000.00
1.00 ls Upah Tenaga 25,000.00 25,000.00
Jumlah (A) 25,000.00 642,400.00 667,400.00
Jumlah (A+B) 734,100.00
18 1.00 set Return Air Grill uk. 800 x 400 mm + Volum Dumper
1.00 set Return Air Grill uk. 800 x 400 mm + Volum Dumper 754,000.00 754,000.00
1.00 ls Upah Tenaga 25,000.00 25,000.00
Jumlah (A) 25,000.00 829,400.00 854,400.00
Jumlah (A+B) 939,800.00
DAFTAR HARGA SATUAN BAHAN
PEMBANGUNAN HOTEL GRAND DAFFAM FORTUNE
YOGYAKARTA
TAHUN 2020
HARGA SAT.
NO URAIAN BAHAN SAT.
(Rp)
LAMPU
1 Downlight Compact LED 18 W bh 235,000.00
4 Downlight Surface LED 11 W bh 408,000.00
5 Downlight Outbow LED 18 W bh 225,000.00
6 Downlight Fixed Spot light LED 7 W bh 355,000.00
7 Downlight Spot light LED 7 W bh 150,000.00
8 Downlight Spot light LED 5 W bh 130,000.00
9 Downlight Adjustable LED 4.5 W bh 430,000.00
10 Single Square Trimless DL-LED 1xMR16 6 W bh 540,000.00
11 Spot Trimless LED 6 W bh 378,000.00

12 Spotlight Tree LED 9 W bh 425,000.00
13 Garden light LED 3 x 24 W bh 895,000.00
14 Wall Lamp LED bulb 5 W bh 337,000.00
15 Wall Steplight LED 5 W bh 450,000.00
16 Wall Light Antik LED Bulb 8 W bh 425,000.00
17 Pendant Light LED Bulb 8 W bh 1,225,000.00
18 RM LED Tube 2 x 16 W Acrylic Cover bh 860,000.00
19 RM LED Tube 2 x 16 W bh 645,000.00
20 Balk T8 LED Tube 1 x 16 W bh 325,000.00
21 LED Batten 20 W bh 225,000.00
22 Underwater light LED 12 W bh 3,075,000.00
23 Ceiling Light LED 17 W bh 557,000.00
24 Emergency Exit LED 8 W bh 1,325,000.00
25 Striplight LED 4.8 W/m, 12 V m1 95,000.00
26 Striplight LED 7 W/m, 12 V m1 108,000.00
27 Power Suplay strip LED 12 V/ 2 A bh 250,000.00
30 Bollard light LED 9 W bh 875,000.00
31 Kotak Kontak biasa bh 35,000.00
32 Kotak Kontak Universal bh 65,500.00
33 Kotak Kontak Electric Kettles bh 145,000.00
34 Kotak Kontak Shaver & H-Dryer bh 327,000.00
35 Kotak Kontak Lantai bh 675,000.00
36 Keytag Switch bh 445,000.00
37 MURD & DND bh 215,000.00
38 Kotak Kontak 3 phasa bh 355,000.00
39 Saklar ganda bh 39,000.00
40 Saklar tunggal bh 28,000.00
41 Saklar hotel ganda bh 47,000.00
42 Saklar hotel tunggal bh 35,000.00
43 Saklar Grid 2 Gang 4 Device bh 248,000.00
KABEL
1 Kabel NYM 2x2.5 mm2 m1 12,300.00
2 Kabel NYM 3x2.5 mm2 m1 13,800.00
3 Kabel NYM 4x2.5 mm2 m1 20,500.00
4 Kabel NYM 3x4 mm2 m1 23,800.00
5 Kabel NYM 4x4 mm2 m1 33,600.00
6 Kabel N2XSEFGbY 3 x 70 mm2 m1 567,900.00
7 Kabel N2XSY 1 x 70 mm2 m1 205,900.00
8 Kabel FRC 4x70 mm2 m1 1,213,200.00
9 Kabel FRC 4x50 mm2 m1 869,400.00

10 Kabel FRC 4x35 mm2 m1 666,000.00
11 Kabel FRC 4x25 mm2 m1 233,100.00
12 Kabel FRC 4x16 mm2 m1 162,000.00
13 Kabel FRC 4x10 mm2 m1 118,800.00

14 Kabel FRC 4x6 mm2 m1 83,200.00
15 Kabel NYRGbY 3x4 mm2 m1 47,700.00
16 Kabel NYFGbY 4x16 mm2 m1 130,000.00
19 Kabel NYY 1cx240 mm2 m1 388,300.00
20 Kabel NYY 1cx70 mm2 m1 112,500.00
21 Kabel NYY 4x300 mm2 m1 1,997,100.00
22 Kabel NYY 4x240 mm2 m1 1,601,100.00
23 Kabel NYY 4x150 mm2 m1 972,900.00
24 Kabel NYY 4x70 mm2 m1 456,300.00
25 Kabel NYY 4x50 mm2 m1 321,300.00
26 Kabel NYY 4x35 mm2 m1 242,100.00
27 Kabel NYY 4x25 mm2 m1 177,300.00
28 Kabel NYY 4x16 mm2 m1 109,800.00
29 Kabel NYY 4x10 mm2 m1 66,330.00
30 Kabel NYY 4x6 mm2 m1 41,500.00
31 Kabel NYY 4x4 mm2 m1 29,700.00
32 Kabel NYY 2x4 mm2 m1 21,420.00
33 Kabel NYY 3x2.5 mm2 m1 18,900.00
34 Kabel NYY 2x2.5 mm2 m1 13,800.00
35 Kabel NYA 1x1.5 mm2 m1 2,800.00
36 Kabel NYA 1cx120 mm2 m1 108,900.00
37 Kabel NYA 1cx95 mm2 m1 85,500.00
38 Kabel BC 150 mm2 m1 207,900.00
39 Kabel BC 120 mm2 m1 145,800.00
40 Kabel BC 70 mm2 m1 60,700.00
41 Kabel BC 50 mm2 m1 43,200.00
42 Kabel BC 35 mm2 m1 29,250.00
43 Kabel BC 16 mm2 m1 21,600.00
44 Kabel BC 10 mm2 m1 14,000.00
45 Kabel BC 6 mm2 m1 8,000.00
46 CU BAR kg 165,000.00
BOX PANEL, MCCB dan ACCESSORIES

1 Box panel Standing Floor 185 x 80 x 80 cm cell 7,750,000.00
2 Box panel Standing Floor 180 x 80 x 60 cm cell 5,500,000.00
3 Box panel wall mounted uk. 100 x 80 x 30 cm cell 2,970,000.00
8 Box panel wall mounted uk. 40 x 30 x 20 cm cell 529,000.00
9 Box MCB 12 modul bh 216,500.00
10 LBS 1000 A INS1000,3P bh 27,992,000.00
11 MCCB 1250 A/ 50 KA/ 4P bh 35,250,000.00
12 MCCB 1000 A/ 50 KA/ 4P Motorized bh 37,996,000.00
12 MCCB 630 A/ 50 KA/ 3P bh 11,619,000.00
13 MCCB 500 A/ 50 KA/ 3P bh 7,785,000.00
14 MCCB 200 A/ 50 KA/ 3P bh 3,767,000.00
15 MCCB 500 A/ 36 KA/ 3P bh 6,578,000.00
16 MCCB 200 A/ 36 KA/ 3P bh 3,269,000.00
17 MCCB 160 A/ 36 KA/ 3P bh 2,326,000.00
18 MCCB 100 A/ 36 KA/ 3P bh 1,694,000.00
19 MCCB 63 A/ 36 KA/ 3P bh 1,694,000.00
20 MCCB 40 A/ 36 KA/ 3P bh 1,566,000.00
21 MCCB 25 A/ 36 kA/ 3P bh 1,566,000.00
22 MCCB 20 A/ 36 KA/ 3P bh 1,566,000.00
21 MCCB 320 A/ 25 KA/ 3P bh 5,525,000.00
22 MCCB 200 A/ 25 KA/ 3P bh 2,234,000.00
23 MCCB 160 A/ 25 KA/ 3P bh 2,055,000.00
24 MCCB 100 A/ 25 KA/ 3P bh 1,235,000.00
25 MCCB 80 A/ 25 KA/ 3P bh 1,235,000.00
25 MCCB 63 A/ 25 KA/ 3P bh 1,222,000.00
26 MCCB 50 A/ 25 KA/ 3P bh 1,222,000.00
27 MCCB 40 A/ 25 KA/ 3P bh 1,222,000.00
28 MCCB 32 A/ 25 KA/ 3P bh 1,222,000.00
29 MCCB 25 A/ 25 KA/ 3P bh 1,222,000.00
30 MCCB 16 A/ 25 KA/ 3P bh 1,185,000.00
31 MCCB 250 A/ 18 KA/ 3P bh 1,685,000.00
32 MCCB 125 A/ 18 KA/ 3P bh 1,604,000.00
33 MCCB 80 A/ 18 KA/ 3P bh 897,000.00
34 MCCB 60 A/ 18 KA/ 3P bh 897,000.00
35 MCCB 50 A/ 18 KA/ 3P bh 897,000.00
36 MCCB 25 A/ 18 KA/ 3P bh 880,000.00
37 MCCB 40 A/ 10 KA/ 3P bh 703,500.00
38 MCB 16 A/ 10 KA/ 3P bh 512,000.00
39 MCB 25 A/ 6 KA/ 3P bh 458,700.00
40 MCB 16 A/ 6 KA/ 3P bh 458,700.00
41 MCB 10 A/ 6 KA/ 3P bh 458,700.00
42 MCB 40 A/ 6 KA/ 1P bh 117,000.00
43 MCB 25 A/ 6 KA/ 1P bh 110,000.00
44 MCB 16 A/ 6 KA/ 1P bh 110,000.00
45 MCB 10 A/ 6 KA/ 1P bh 110,000.00
46 MCB 6 A/ 6 KA/ 1P bh 118,000.00
47 MCB 4 A/ 6 KA/ 1P bh 118,000.00
48 MCB 16 A/ 4.5 KA/ 1P bh 95,000.00
49 MCB 6 A/ 4.5 KA/ 1P bh 95,000.00
50 RCBO Slim 1P + N/ 25 A/ 30 mA bh 279,400.00
51 RCBO 3P + N/ 25 A/ 30 mA bh 651,000.00
52 Motorized bh 14,650,000.00
53 COS 1250 A 380/ 415 V, 50 HZ/ 4P Auto-Manual Motorized bh 111,500,000.00
54 COS 1000 A 380/ 415 V, 50 HZ/ 4P Auto-Manual Motorized bh 93,935,000.00
55 Kapasitor VarPlus Heavy Duty 50 KVAR bh 6,257,000.00
56 Kapasitor VarPlus Heavy Duty 20 KVAR bh 2,972,000.00
57 Kontaktor khusus Kapasitor Bank 50 kVar bh 1,472,000.00
58 Kontaktor khusus Kapasitor Bank 20 kVar bh 1,472,000.00
59 Regulator Varlogic kapasitor Bank 12 step bh 11,255,000.00
60 Module AMF bh 12,500,000.00
61 Reverse Power Relay (RPR) bh 450,000.00
62 Earth Fault Relay (EF) bh 375,000.00
63 Over Current Relay (OCR) bh 867,000.00
64 Phasa Failure Relay (PFR) bh 1,352,000.00
65 Under Voltage Relay (UVR) bh 150,000.00
66 Power Meter PM2200 bh 5,030,000.00
67 Power Meter PM1200 bh 2,269,000.00
68 Ampere meter+ CT bh 450,000.00
69 Volt meter (V) bh 355,000.00
70 Frekuensi meter bh 350,000.00
71 Cos Phi meter bh 465,000.00
72 Emergency stop push button (+ latching key to release) bh 350,000.00
73 Volt Selektor swicth (VSS) bh 115,000.00

74 Selektor swicth (SS) bh 68,000.00
75 Thermostat bh 1,355,000.00
76 Timer 24 h bh 425,000.00
77 Kontaktor 25 A bh 289,000.00
78 Kontaktor 32 A bh 335,000.00
79 Switch bh 125,000.00
80 Push Button (on/Off) bh 115,000.00
81 Lampu indikator bh 25,000.00
82 Sekering 2 A/ Fuse bh 25,000.00
83 Exshaust 14 W bh 725,000.00
84 Line Surge Arester 3P+N 100 KA, 400 V bh 14,350,000.00
85 Surge Arester 1P+N/ 20 KA bh 875,000.00
86 Pipa Conduit PVC dia. 20 mm2 m1 3,800.00
MATERIAL BANTU
1 Material Bantu (ringan) ls 5,000.00
2 Material Bantu (sedang) ls 10,000.00
3 Material bantu T dos,klem,dll ls 10,000.00
KABEL TRAY
1 Kabel Ladder ukuran 400 mm x 50 mm m1 190,600.00
2 Kabel Ladder ukuran 300 mm x 50 mm m1 175,000.00
3 Kabel Tray ukuran 400 mm x 50 mm m1 224,000.00
4 Kabel Tray ukuran 300 mm x 50 mm m1 182,000.00
5 Reduser Tray ukuran 400 mm x 300 mm x 50 mm bh 302,000.00
6 Tee Tray ukuran 400 mm x 50 mm bh 336,000.00
7 Tee Tray ukuran 300 mm x 50 mm bh 266,000.00
8 Elbow ukuran 400 mm x 50 mm bh 241,000.00
9 Elbow ukuran 300 mm x 50 mm bh 182,000.00
10 In/ Out Side ukuran 400 mm x 50 mm bh 286,000.00
11 In/ Out Side ukuran 300 mm x 50 mm bh 225,000.00
FIRE ALARM
1 Kabel FRC 2 x 1.5 mm2 m1 15,000.00
2 Kabel FRC 2 x 2.5 mm2 m1 19,500.00
3 Kabel FRC STP 2 pair m1 4,000.00
4 Kabel Twisted Shielded 18 AWG FRC m1 45,000.00
5 ROR Heat detector bh 95,000.00
6 Smoke Detector bh 290,000.00
7 Independent Smoke Detector bh 308,000.00
8 Fix Temperature Head Detector bh 110,000.00
9 Break Glass bh 126,000.00
10 Indicating Lamp bh 65,000.00
11 Alarm Bell bh 230,000.00
12 Flow Switch bh 225,000.00
13 Tamper Switch bh 1,286,000.00
14 Gas Detector bh 455,000.00
15 End of line resistor bh 25,000.00
16 Remote Indicating Lamp bh 125,000.00
17 Terminal Box Fire Alarm (TB-FA) bh 1,750,000.00
18 Announciator unit 19,500,000.00
19 MC-FA 2 Loop Semi Addressable unit 158,760,000.00
TATA SUARA
1 Kabel NYMHY 3x2.5 mm2 m1 17,200.00
2 Kabel NYMHY 3x1.5 mm2 m1 11,500.00
3 Kabel NYMHY 2x1.5 mm2 m1 8,100.00
4 Celling Speaker 3 W bh 145,000.00
5 Celling Speaker 6 W bh 186,000.00
6 Horn Speaker 15 W bh 256,000.00
7 Wall Mount Speaker 6 W bh 308,000.00
8 Garden Speaker 15 W bh 948,000.00
9 Column Speaker 15 W Emergency bh 765,000.00
10 Digital Mixer set 33,780,000.00
11 Volume Kontrol bh 275,000.00
12 Mixer amplifier 240 Watt unit 4,290,000.00
16 Car amplifier 25 Watt (DC) + Sirine + mic unit 725,000.00
17 Microphone bh 215,000.00
18 Equalizer 24 channel unit 12,148,000.00
19 Wierles Microphone bh 4,560,000.00
20 CD/VCD/DVD/MP3+ Radio tuner bh 5,090,000.00
21 Cabinet Rack w/ Accessories. unit 22,500,000.00
22 Main Distrubution Fram (MDF) Sound System unit 4,500,000.00
23 Terminal Box Sound System (TB-SS) bh 425,000.00
TELEPON
1 Direct Outlet dinding bh 96,500.00
2 Direct Outlet lantai bh 111,000.00
3 Handset single Telephone IP bh 2,750,000.00
4 Terminal Box Telepon (TB-TP) set 524,000.00
5 Main Distrubution Fram Telepon (MDF-TP) 150 Ext. set 6,480,000.00
6 Private Automatic Branch eXchange 6 Co, 146 Ext. unit 89,880,000.00
DATA KOMPUTER
1 Kabel UTP CAT 6 m1 8,800.00
2 Kabel Feber Optik Singgle mode 12 core m1 12,000.00
3 Outlet Data dinding bh 114,000.00
4 Outlet Data lantai bh 165,000.00
5 Wiffi Acces Point 2,4 GHz/ 5 GHz type wall unit 1,250,000.00
6 Wiffi Acces Point 2,4 GHz/ 5 GHz type Ceiiling unit 1,890,000.00
7 Switch hub 24 port POE Manageble unit 6,890,000.00
10 Patch Panel 24 port unit 2,468,000.00
13 Patch Cord unit 125,000.00
14 SFP Module unit 371,000.00
15 Giga Switch 16 port unit 2,125,000.00
16 Optical Line Terminal (OLT) 16 Port unit 28,900,000.00
17 Wallmount Rack 19" 4U unit 2,200,000.00
18 Standing Close Rack 19" 42U unit 9,200,000.00
IPTV
1 Outlet Antena IP TV bh 148,000.00
2 IP Gateway Server bh 2,579,800.00
3 IP Head Processor bh 6,345,900.00
3 SD Decorder bh 1,152,500.00
4 Active Splitter bh 725,000.00
CCTV
1 Kabel HDMI m1 12,500.00
2 Indoor Camera CCTV IR type Fixed bh 895,000.00
3 Color Dome type camera bh 855,000.00
4 NVR kap 16 chanel unit 10,612,000.00
5 Hardisk 4 T bh 2,150,000.00
6 Monitor LED 32" unit 3,700,000.00
PENYALUR PETIR
1 Head terminal Radius proteksi 68 meter unit 5,750,000.00
2 Tiang penyangga penangkal petir 3 meter set 750,000.00

3 Dudukan tiang penyangga set 1,150,000.00
GATE VALVE
1 Gate Valve 10 K with Flanges dia. 100 mm atau 4" bh 6,689,000.00
4 Gate Valve 10 K Drat dia. 32 mm atau 1 1/4" bh 2,500,000.00
5 Brach Control Valve dia. 80 mm atau 3" bh 8,300,000.00
6 Brach Control Valve dia. 50 mm atau 2" bh 6,880,000.00
7 Pressure Reducing Valve dia. 100 mm atau 4" bh 50,680,000.00
8 Pressure Reducing Valve dia. 80 mm atau 3" bh 46,500,000.00
9 Gate Valve dia. 50 mm atau 2" bh 475,000.00
10 Gate Valve dia. 40 mm atau 1 1/2" bh 450,000.00
11 Gate Valve dia. 32 mm atau 1 1/4" bh 325,000.00
12 Gate Valve dia. 25 mm atau 1" bh 275,000.00
13 Gate Valve dia. 20 mm atau 3/4" bh 225,000.00
14 Gate Valve dia. 16 mm atau 1/2" bh 115,000.00
15 Check Valve dia. 100 mm atau 4" bh 4,721,000.00
16 Check Valve dia. 32 mm atau 1 1/4" bh 755,000.00
17 Foot Valve dia. 100 mm atau 4" bh 1,375,000.00
18 Foot Valve dia. 50 mm atau 2" bh 945,000.00
19 Foot Valve dia. 32 mm atau 1 1/4" bh 650,000.00
20 Flexible Joint dia. 100 mm atau 4" bh 750,000.00
21 Flexible Joint dia. 50 mm atau 2" bh 430,000.00
22 Flexible Joint dia. 32 mm atau 1 1/4" bh 210,000.00
23 Pressure Gauge bh 581,000.00
24 Pressure Switch bh 1,250,000.00
25 Strainer dia. 100 mm atau 4" bh 3,250,000.00
26 Strainer dia. 50 mm atau 2" bh 1,500,000.00
27 Strainer dia. 40 mm atau 1 1/2" bh 685,000.00
28 Selenoid valve dia. 50 mm atau 2" bh 819,100.00
29 Selenoid valve dia. 40 mm atau 1 1/2" bh 754,000.00
30 Roofdrain dia. 100 mm atau 4" bh 375,000.00
31 Roofdrain dia. 80 mm atau 3" bh 325,000.00
32 Floordrain dia. 100 mm atau 4" bh 450,000.00
Header dia. 100 mm atau 4" dgn gate Valve + pressure Gauge dan
34 bh 3,750,000.00
material bantu
Header dia. 200 mm dgn gate Valve + pressure Gauge dan material
35 bh 7,500,000.00
bantu
36 Clean Out dia. 150 mm atau 6" bh 178,000.00

40 Water Meter dia. 20 mm atau 3/4" bh 155,000.00
41 Water Meter dia. 25 mm atau 1" bh 260,000.00
Pipa PVC Kelas AW

1 Pipa PVC dia. 150 mm atau 6" kelas AW m1 180,000.00
5 Pipa PVC dia. 32 mm atau 1 1/4" kelas AW m1 16,200.00
7 Pipa PVC dia. 20 mm atau 3/4" kelas AW m1 7,900.00
8 Pipa PVC dia. 15 mm atau 1/2" kelas AW m1 5,800.00
9 Pipa PVC dia. 100 mm atau 4" kelas D m1 41,600.00
PIPA PPR PN 10
1 Pipa PPR PN 10 dia. 50 mm atau 2" m1 89,600.00
2 Pipa PPR PN 10 dia. 40 mm atau 1 1/2" m1 56,600.00
5 Pipa PPR PN 10 dia. 20 mm atau 3/4" m1 14,300.00
PIPA PPR PN 20
PIPA BS SCH 40
1 Pipa BS sch-40 dia. 100 mm atau 4", ASTM A53 m1 342,200.00

3 Pipa BS sch-40 dia. 65 mm atau 2 1/2", ASTM A53 m1 168,800.00
8 Pipa BS sch-40 dia. 20 mm atau 3/4", ASTM A53 m1 37,900.00
9 Sprinkler Head Pendant bh 60,500.00
10 Sprinkler Head side bh 93,500.00
11 Automatic Air vent c/w Gate Valve dia. 25 mm bh 2,550,000.00
12 Out door Hydrant Box type size (80 x 115 x 30 cm) bh 1,855,000.00
13 Hydrant Valve (Landing Valve) uk. 65 mm atau 2 1/2" bh 972,000.00
14 Hose Rack dia. 65 mm atau 2 1/2" bh 475,000.00
15 Fire Hose dia. 65 mm atau 2 1/2" x 30 meter bh 2,700,000.00
16 Jet nozzle dia. 65 mm atau 2 1/2" bh 725,000.00
17 Indoor Hydrant Box type B size (75 x 125 x 18 cm) bh 1,855,000.00
18 Hydrant Valve (Landing Valve) uk. 40 mm bh 501,000.00
19 Hose Rack dia. 40 mm bh 409,000.00
20 Fire Hose dia. 40 mm x 30 meter bh 1,456,000.00
21 Jet nozzle dia. 40 mm bh 484,000.00
22 Pillar hydrant dgn Gate Valve dia. 100 mm atau 4" dan bak kontrol bh 7,500,000.00
Seamese connection dgn Check Valve dia. 100 mm atau 4" dan bak
23 bh 6,250,000.00
kontrol
24 Pressure tank kap 1.000 L unit 28,500,000.00

25 Portable Fire Extinguisher type ABC 6 kg bh 750,000.00
TATA UDARA DAN EXSHAUS FAN

1 Outdoor Unit kap. 305,700 BTU/h unit 158,193,000.00
2 Indoor Unit AC Ceiling Concealed Duct (Mid / High) 42,000 Btu/h unit 11,330,000.00
3 Indoor Unit AC Ceiling Concealed Duct (Low) 24,200 BTU/h unit 7,735,000.00
7 Air Conditioner Ceiling Duct Connected 54.000 Btu/h unit 28,875,000.00

8 Air Conditioner Standing Floor 45.000 Btu/h unit 30,998,000.00
9 Air Conditioner Ceilling Cassete 45.000 Btu/h unit 46,387,000.00
12 Air Conditioner Wall Mounted 22.500 Btu/h unit 10,037,000.00
17 Refrigerant Ukuran 6.4 mm atau 1/4" m1 21,100.00

23 Refrigerant Ukuran 28.6 mm atau 1 1/8" m1 176,000.00
26 Y-Branch N01621 set 1,045,000.00
27 Y-Branch N03321 set 1,252,000.00
28 Y-Branch N07121 set 1,841,000.00
29 Y-Branch N14521 set 2,477,000.00
30 Outdoor Pipe Connection set 2,042,000.00
31 Standard 2 Wired Remocon set 1,741,000.00
32 Simple Wired Remocon for Hotel set 1,714,000.00
33 Dry Contact Simple set 1,339,000.00
27 Insultube uk. 6.4 mm m1 7,150.00

28 Insultube uk. 9.5 mm m1 7,700.00
29 Insultube uk. 12.7 mm m1 8,580.00
30 Insultube uk. 15.9 mm m1 9,130.00
31 Insultube uk. 19.1 mm m1 10,120.00
32 Insultube uk. 22.2 mm m1 11,330.00
33 Insultube uk. 28.6 mm m1 11,880.00
34 Insultube uk. 34.9 mm m1 14,850.00
35 Insultube uk. 41.3 mm m1 16,500.00
36 Exshaust Fan 14 W set 325,000.00
37 Exshaust c/w Louvre 850 cmh set 845,000.00
38 Axial Type Exshaust Fan 5454 CMH set 855,000.00
39 Wall Fan 150 Watt set 750,000.00
40 Pressurized Air Fan type centrifugal 13.000 CFM unit 21,500,000.00
41 Pressurized Air Fan type centrifugal 10.000 CFM unit 19,850,000.00
42 Fress Air Grill 600 mm x 300 mm set 650,000.00
43 Fress Air Grill 600 mm x 350 mm set 695,000.00
44 Fress Air Grill uk. 400 x 200 mm + Volum Dumper set 893,000.00
45 Exshaust Louvre Air Grill 400 x 200 set 260,000.00
46 Exshaust Louvre Air Grill 300 x 150 set 225,000.00
47 Louvre Air Grill uk. 1500 mm set 650,000.00
48 Suplay Air Duct Uk. 1000 x 200 mm set 760,000.00
49 Suplay Air Grill uk. 400 x 200 + Volum Dumper set 580,000.00
50 Suplay Air Grill uk. 150 x 150 + Volum Dumper set 446,000.00
51 Return Air Duct Uk. 600 x 600 mm set 584,000.00
52 Return Air Grill uk. 800 x 400 mm + Volum Dumper set 754,000.00
Rencana Anggaran Biaya
Proyek : HOTEL FORTUNA SUITE

Lokasi : YOGYAKARTA
no. jenis pekerjaan jumlah harga
PERSIAPAN Rp 630,000,000
STRUKTUR Rp 19,850,574,913
ARSITEKTUR Rp 25,920,128,903
MEKANIKAL ELEKTRIKAL Rp 24,885,146,350
LANSEKAP Rp 442,589,878
INTERIOR Rp 7,940,500,000
Jumlah Pekerjaan Rp 79,668,940,043.56

Contruction Management Rp 3,983,447,002.18
Total Rp 83,652,387,045.74
Dibulatkan Rp 83,652,387,000.00
terbilang :
# Delapan Puluh Tiga Milyar Enam Ratus Lima Puluh Dua Juta Tiga Ratus Delapan
Puluh Tujuh Ribu Rupiah #
Lokasi : YOGYAKARTA
No Jenis Pekerjaan Volume Satuan Harga Satuan
1 DELUXE ROOM 11.00 ls 40,000,000.00

2 DELUXE BALCONY ROOM 62.00 ls 40,000,000.00
3 EXECUTIVE BALCONY ROOM 50.00 ls 50,000,000.00
4 JUNIOR SUITE ROOM 1.00 ls 100,000,000.00
5 SUITE BALCONY ROOM 1.00 ls 150,000,000.00
6 PRESIDENT ROOM 1.00 ls 300,000,000.00
7 RESTORANT DAN LOBBY 375.00 m2 2,500,000.00
8 MEETING ROOM 520.00 m2 1,000,000.00
9 COFE SHOP 144.00 m2 2,500,000.00
10 PLAY GROUND 25.00 m2 1,500,000.00
11 GYM & SPA 77.00 m2 1,500,000.00
Jumlah Pekerjaan INTERIOR 7,940,500,000.00

Jumlah Harga
440,000,000.00
2,480,000,000.00
2,500,000,000.00
100,000,000.00
150,000,000.00
300,000,000.00
937,500,000.00
520,000,000.00
360,000,000.00
37,500,000.00
115,500,000.00
7,940,500,000.00
Lokasi : YOGYAKARTA
No Jenis Pekerjaan Persiapan Volume Satuan Harga Satuan Jumlah Harga
1 pembersihan lokasi 1,673.00 m2 17,160.00 28,708,680.00

2 pengukuran dan pemasangan bouwplank 223.00 m1 63,277.50 14,110,882.50
3 papan nama proyek 1.00 unit 911,817.50 911,817.50
4 pagar proyek (sewa) 223.00 m1 75,000.00 16,725,000.00
5 listrik dan air kerja 12.00 bln 2,483,300.00 29,799,600.00
6 direksi kit (sewa) 30.00 m2 1,333,684.00 40,010,520.00
7 Perengkapan dan Peralatan K3 1.00 set 20,500,000.00 20,500,000.00
8 PDA tes 2.00 ttk 15,000,000.00 30,000,000.00
9 mobilisasi alat 1.00 pkt 50,000,000.00 50,000,000.00
10 sewa tower crane 12.00 bln 62,500,000.00 750,000,000.00
Jumlah Pekerjaan Persiapan 630,000,000.00

REKAPITULASI ANGGARAN BIAYA STRUKTUR
PEKERJAAN : HOTEL GRAND DAFAM
LOKASI : YOGYAKARTA
TAHUN : 2019
PEKERJAAN STRUKTUR
NO URAIAN PEKERJAAN JUMLAH

A. PEKERJAAN STRUKTUR BAWAH
I. PONDASI BORE PILE Rp 2,298,654,564.96
II. PILECAP Rp 608,649,044.87
III. SOILDEIR PILE dan GALIAN TANAH Rp 909,744,258.28
IV. GWT DAN STP Rp 225,000,000.00
B. PEKERJAAN STRUKTUR ATAS
I. LANTAI BASEMENT 2 Rp 1,847,549,461.29
II. LANTAI BASEMENT 1 Rp 2,420,013,381.34
III. LANTAI 1 Rp 1,999,793,931.48
IV. LANTAI 2 Rp 2,054,027,662.97
V. LANTAI 3 Rp 1,412,322,325.60
VI. LANTAI 4 Rp 950,840,994.56
VII. LANTAI 5 Rp 950,840,994.56
VIII.LANTAI 6 Rp 950,840,994.56
IX. LANTAI 7 Rp 950,840,994.56
X. LANTAI 8 Rp 937,913,691.32
XI. LANTAI 9 Rp 1,011,294,613.96
XII. LANTAI ATAP Rp 322,247,998.72
JUMLAH Rp 19,850,574,913.04
Lokasi : YOGYAKARTA
no jenis pekerjaan harga satuan jumlah harga

PEKERJAAN ARSITEKTUR
I. BASEMENT 2 Rp 941,854,740.33
a. Pekerjaan Beton Praktis B2 Rp 52,153,531.49
b. Pekerjaan Pasangan B2 Rp 199,965,216.08
c. Pekerjaan Penutup Plafon, Lantai & Dinding B2 Rp 275,118,021.38
d. Pekerjaan Lavatory B2 Rp 101,800,651.30
e. Pekerjaan Tangga B2 Rp 25,493,950.00
f. Pekerjaan Pintu, Jendela dan Boven + Asesoris Pengunci B2 Rp 185,199,802.70
g. Pekerjaan Finishing B2 Rp 102,123,567.38
II. BASEMENT 1 Rp 1,051,991,783.11

a. Pekerjaan Beton Praktis B1 Rp 56,349,613.02
b. Pekerjaan Pasangan B1 Rp 236,383,757.54
c. Pekerjaan Penutup Plafon, Lantai & Dinding B1 Rp 220,026,739.78
d. Pekerjaan Lavatory B1 Rp 22,696,333.48
e. Pekerjaan Tangga B1 Rp 29,129,411.04
f. Pekerjaan Pintu, Jendela dan Boven + Asesoris Pengunci B1 Rp 368,824,970.23
g. Pekerjaan Finishing B1 Rp 118,580,958.01
III. LANTAI 1 Rp 1,969,958,530.39

a. Pekerjaan Beton Praktis lt1 Rp 75,322,038.54
b. Pekerjaan Pasangan lt1 Rp 254,812,058.58
c. Pekerjaan Penutup Plafon, Lantai & Dinding lt1 Rp 828,768,137.14
d. Pekerjaan Lavatory lt1 Rp 104,802,144.01
e. Pekerjaan Tangga lt1 Rp 107,918,891.16
f. Pekerjaan Pintu, Jendela dan Boven + Asesoris Pengunci lt1 Rp 498,325,759.03
g. Pekerjaan Finishing lt1 Rp 100,009,501.93
IV. LANTAI 2 Rp 3,986,818,732.98

c. Pekerjaan Penutup Plafon, Lantai & Dinding lt2 Rp 1,865,878,699.46
h. Pekerjaan Penutup Atap lt2 Rp 307,618,578.28
V. LANTAI 3 Rp 2,903,730,564.30
VI. LANTAI 4 Rp 2,517,646,861.06

VII. LANTAI 5 Rp 2,552,522,844.37

no jenis pekerjaan harga satuan jumlah harga
VIII. LANTAI 6 Rp 2,518,030,941.84

IX. LANTAI 7 Rp 2,539,986,419.73

X. LANTAI 8 Rp 2,496,744,498.09
XI. LANTAI 9 Rp 1,642,301,483.51

a. Pekerjaan Beton Praktis Rp 47,950,966.55
b. Pekerjaan Pasangan Rp 180,694,357.46
c. Pekerjaan Penutup Plafon, Lantai & Dinding Rp 476,888,374.09
d. Pekerjaan Pintu, Jendela dan Boven + Asesoris Pengunci Rp 174,444,046.55
e. Pekerjaan Lavatory Rp 112,893,857.16
f. Pekerjaan Finishing Rp 126,561,940.55
g. Pekerjaan Penutup Atap Rp 319,542,979.52
h. Pekerjaan Kolam Renang Rp 203,324,961.62
XII. Pekerjaan Fasad Rp 798,541,503.09
JUMLAH PEKERJAAN ARSITEKTUR Rp 25,920,128,902.79

Lokasi : YOGYAKARTA
no jenis pekerjaan volume satuan harga satuan jumlah harga

PEKERJAAN LANSEKAP
1 pagar keliling 122.67 m1 2,590,638.48 317,793,621.73
2 rumput gajah mini 207.07 m2 55,000.00 11,388,586.00
3 tanaman 574.06 plb 10,000.00 5,740,617.50
4 pohon 18.00 bh 2,500,000.00 45,000,000.00
5 kanstin 114.81 m1 150,000.00 17,221,852.50
6 kanstin car stopper 7.00 bh 63,600.00 445,200.00
7 vertikal garden 30.00 m2 1,500,000.00 45,000,000.00
Jumlah Pekerjaan Lansekap 442,589,877.73

Lokasi : YOGYAKARTA
no jenis pekerjaan spesifikasi volume satuan harga satuan jumlah harga

I. BASEMENT 2
a. Pekerjaan Beton Praktis B2 52,153,531.49
1 kolom praktis 2.01 m3 4,436,365.00 8,911,770.01
2 balok praktis 2.42 m3 4,991,520.00 12,073,573.23
3 kolom skelet 0.99 m3 4,436,365.00 4,407,972.26
4 balok skelet 0.36 m3 4,991,520.00 1,782,571.62
5 rabat beton bawah lantai 36.48 m3 641,593.39 23,403,407.72
6 meja beton 0.32 m3 4,858,935.00 1,574,236.63
b. Pekerjaan Pasangan B2 199,965,216.08

1 pasangan dinding trasram bata merah tebal ½ ba 125.98 m2 109,224.50 13,760,107.97
2 pasangan dinding biasa bata merah tebal ½ batu 339.41 m2 102,407.00 34,757,702.83
3 plesteran trasram 1SP : 3PP 251.96 m2 49,722.60 12,528,111.27
4 plesteran beton 1SP : 3PP 840.10 m2 49,722.60 41,771,956.26
5 plesteran biasa 1SP : 6PP 678.81 m2 45,786.60 31,080,629.96
6 acian 1,770.88 m2 28,237.50 50,005,085.07
7 sponengan 1,042.62 m1 15,405.00 16,061,622.72
c. Pekerjaan Penutup Plafon, Lantai & Dinding B2 275,118,021.38

1 compound 833.04 m2 65,700.00 54,730,622.88
2 gypsum board elephant rangka hex : board eleph 276.37 m2 120,000.00 33,164,652.00
3 kalsiboard 12mm rangka hollow ex : kalsiboard r 9.91 m2 190,000.00 1,882,976.00
4 lis plafon 494.45 m1 20,485.00 10,128,709.92
cove plafon 98.89 m1 62,000.00 6,131,120.48
5 floor hardener 1,015.74 m2 65,000.00 66,023,035.00
6 lantai keramik 50x50cm ex : habitat 181.03 m2 170,000.00 30,775,814.00
7 granite 60x60cm ex : valentino 60 19.13 m2 270,000.00 5,164,317.00
8 plint lantai :
- lantai keramik 50x50cm ex : habitat 222.05 m1 17,000.00 3,774,773.50
- granite 60x60cm ex : valentino 60 20.15 m1 27,000.00 543,990.60
9 dinding keramik 50x50cm ex : habitat 228.36 m2 275,000.00 62,798,010.00
d. Pekerjaan Lavatory B2 101,800,651.30

1 kran dinding 4.00 unit 42,275.00 169,100.00
2 kloset duduk 5.00 unit 5,888,175.00 29,440,875.00
3 jet washer 5.00 unit 874,775.00 4,373,875.00
4 wastafel 1.00 unit 5,131,600.00 5,131,600.00
5 shower 2.00 unit 5,022,275.00 10,044,550.00
6 fiting shower 2.00 unit 1,872,275.00 3,744,550.00
7 urinoir 1.00 unit 4,073,350.00 4,073,350.00
8 sekat urinoir 1.00 unit 1,798,250.00 1,798,250.00
9 floordrain 9.00 bh 472,075.00 4,248,675.00
10 papper holder 5.00 bh 643,075.00 3,215,375.00
11 soap holder 7.00 bh 438,325.00 3,068,275.00
12 towel holder 7.00 bh 250,825.00 1,755,775.00
13 lavatory faucet 2.00 unit 1,317,275.00 2,634,550.00
14 wastafel 3.00 unit 5,131,600.00 15,394,800.00
15 kaca cermin 5 mm 4.00 m2 340,840.50 1,363,362.00
16 grill stainless 4.95 m1 654,756.14 3,243,989.30
17 solid surface 5.40 m1 1,500,000.00 8,099,700.00
e. Pekerjaan Tangga B2 25,493,950.00

2 relling 36.30 m1 450,000.00 16,335,000.00
3 compound 28.50 m2 65,700.00 1,872,450.00
4 cat interior 28.50 m2 29,000.00 826,500.00
f. Pekerjaan Pintu, Jendela dan Boven + Asesoris Pengunci B2 185,199,802.70

1 pintu P1 3.00 unit 25,200,000.00 75,600,000.00
2 pintu P2 5.00 unit 2,500,000.00 12,500,000.00
3 pintu P3 1.00 unit 9,000,000.00 9,000,000.00
4 pintu P4 5.00 unit 7,242,375.00 36,211,875.00
5 pintu PD 2.00 unit 12,600,000.00 25,200,000.00
6 pintu jendela PJ1 1.00 unit 9,234,827.70 9,234,827.70
7 jendela J1 1.00 unit 17,453,100.00 17,453,100.00
g. Pekerjaan Finishing B2 102,123,567.38

1 cat interior 1,770.88 m2 29,000.00 51,355,377.32
2 cat plafon 1,119.32 m2 25,000.00 27,983,022.50
3 besi siku sudut kolom area parkir 152.00 m1 65,000.00 9,880,000.00
4 cat marka parkir 45.04 m2 150,000.00 6,756,000.90
5 grill besi 7.64 m1 654,756.14 5,004,366.66
6 kanstin car stopper 18.00 bh 63,600.00 1,144,800.00
II. BASEMENT 1
a. Pekerjaan Beton Praktis B1 56,349,613.02
1 kolom praktis 2.62 m3 4,436,365.00 11,626,825.39
2 balok praktis 2.65 m3 4,991,520.00 13,240,136.98
3 kolom skelet 1.30 m3 4,436,365.00 5,749,529.04
4 balok skelet 0.54 m3 4,991,520.00 2,709,796.38
6 meja beton m3 4,858,935.00 -
b. Pekerjaan Pasangan B1 236,383,757.54

6 acian 2,077.34 m2 28,237.50 58,658,956.02
7 sponengan 1,236.42 m1 15,405.00 19,046,988.48
c. Pekerjaan Penutup Plafon, Lantai & Dinding B1 220,026,739.78

1 compound 833.04 m2 65,700.00 54,730,622.88
2 gypsum board elephant rangka hollow 276.37 m2 120,000.00 33,164,652.00
4 lis plafon 494.45 m1 20,485.00 10,128,709.92
cove plafon 98.89 m1 62,000.00 6,131,120.48
5 floor hardener 980.56 m2 65,000.00 63,736,198.50
7 granite 60x60cm ex : valentino 60 19.54 m2 270,000.00 5,275,017.00
8 plint lantai :
- granite 60x60cm ex : valentino 60 20.27 m1 27,000.00 547,219.80
d. Pekerjaan Lavatory B1 22,696,333.48

1 kloset duduk ex : toto 1.00 unit 5,888,175.00 5,888,175.00
2 jet washer ex : toto 1.00 unit 874,775.00 874,775.00
3 urinoir ex : toto 1.00 unit 4,073,350.00 4,073,350.00
4 floordrain 1.00 bh 472,075.00 472,075.00
5 papper holder 1.00 bh 643,075.00 643,075.00
6 soap holder 1.00 bh 438,325.00 438,325.00
7 towel holder 1.00 bh 250,825.00 250,825.00
8 wastafel ex : toto 1.00 unit 5,131,600.00 5,131,600.00
9 kaca cermin 5 mm 1.00 m2 340,840.50 340,840.50
e. Pekerjaan Tangga B1 29,129,411.04

2 relling 36.30 m1 550,150.44 19,970,461.04
3 compound 28.50 m2 65,700.00 1,872,450.00
4 cat interior 28.50 m2 29,000.00 826,500.00
f. Pekerjaan Pintu, Jendela dan Boven + Asesoris Pengunci B1 368,824,970.23

1 pintu P1 1.00 unit 25,200,000.00 25,200,000.00
2 pintu P2 2.00 unit 2,500,000.00 5,000,000.00
3 pintu P3 2.00 unit 9,000,000.00 18,000,000.00
4 pintu P4 12.00 unit 7,242,375.00 86,908,500.00
5 pintu P5 3.00 unit 10,483,634.18 31,450,902.53
6 pintu P6 2.00 unit 15,052,012.50 30,104,025.00
7 pintu P7 2.00 unit 3,328,920.00 6,657,840.00
8 pintu PD 2.00 unit 12,600,000.00 25,200,000.00
10 jendela J1 1.00 unit 17,453,100.00 17,453,100.00
11 jendela J3 3.00 unit 37,871,925.00 113,615,775.00
g. Pekerjaan Finishing B1 118,580,958.01

1 cat interior 2,077.34 m2 29,000.00 60,242,929.60
2 cat plafon 1,119.32 m2 29,000.00 32,460,306.10
3 waterproofing m2 59,765.00 -
4 besi siku sudut kolom area parkir 168.00 m1 65,000.00 10,920,000.00
5 cat marka parkir 25.79 m2 150,000.00 3,867,789.00
6 grill besi 15.29 m1 654,756.14 10,008,733.31
7 kanstin car stopper 17.00 bh 63,600.00 1,081,200.00
III. LANTAI 1
a. Pekerjaan Beton Praktis lt1 75,322,038.54
1 kolom praktis 4.68 m3 4,436,365.00 20,762,188.20
2 balok praktis 2.71 m3 4,991,520.00 13,537,596.43
3 kolom skelet 0.91 m3 4,436,365.00 4,024,670.33
4 balok skelet 0.83 m3 4,991,520.00 4,139,950.72
6 meja beton 0.36 m3 4,858,935.00 1,749,216.60
b. Pekerjaan Pasangan lt1 254,812,058.58

5 plesteran biasa 1SP : 6PP 1,300.74 m2 45,786.60 59,556,562.81
6 acian 2,003.25 m2 28,237.50 56,566,901.77
7 sponengan 1,410.36 m1 15,405.00 21,726,659.88
c. Pekerjaan Penutup Plafon, Lantai & Dinding lt1 828,768,137.14

3 lis plafon 404.35 m1 20,485.00 8,283,023.71
cove plafon 80.87 m1 94,000.00 7,601,701.04
4 floor hardener 284.50 m2 65,000.00 18,492,805.50
7 granite 240x120cm ex : quadra 72.33 m2 270,000.00 19,530,261.00
10 decking kayu decking kayu ulin 61.19 m2 900,000.00 55,072,170.00
11 carpet 35.13 m2 804,885.00 28,273,275.88
12 andesit 473.78 m2 385,800.00 182,785,674.30
1 plint lantai :
- granite 240x120cm ex : quadra 63.68 m1 27,000.00 1,719,333.00
- decking kayu 43.43 m1 90,000.00 3,908,772.00
- carpet 22.77 m1 80,488.50 1,832,369.00
- andesit 159.91 m1 38,580.00 6,169,258.36
2 dinding granite ex : quadra 120x 112.40 m2 760,000.00 85,425,216.00
d. Pekerjaan Lavatory lt1 104,802,144.01

2 jet washer ex : toto 6.00 unit 874,775.00 5,248,650.00
4 urinoir 2.00 unit 4,073,350.00 8,146,700.00
6 floordrain 4.00 bh 472,075.00 1,888,300.00
7 papper holder 6.00 bh 643,075.00 3,858,450.00
8 soap holder 2.00 bh 438,325.00 876,650.00
9 towel holder 6.00 bh 250,825.00 1,504,950.00
11 kaca cermin 5 mm 6.00 m2 340,840.50 2,045,043.00
12 hand bar stainless 8.00 m1 314,781.38 2,518,251.01
13 solid surface 6.00 m1 1,500,000.00 9,000,000.00
e. Pekerjaan Tangga lt1 107,918,891.16

2 relling 36.30 m1 550,150.44 19,970,461.04
3 relling putar kaca tempered 18.15 m1 2,500,000.00 45,375,000.00
4 compound 42.75 m2 65,700.00 2,808,675.00
5 cat interior 42.75 m2 29,000.00 1,239,750.00
6 carpet 35.83 m2 804,885.00 28,835,005.13
f. Pekerjaan Pintu, Jendela dan Boven + Asesoris Pengunci lt1 498,325,759.03

1 pintu P2 1.00 unit 2,500,000.00 2,500,000.00
2 pintu P4 3.00 unit 7,242,375.00 21,727,125.00
3 pintu P6 2.00 unit 15,052,012.50 30,104,025.00
4 pintu P8 6.00 unit 3,830,925.00 22,985,550.00
5 pintu P9 1.00 unit 4,327,575.00 4,327,575.00
6 pintu P10 1.00 unit 7,781,553.78 7,781,553.78
7 pintu P20 1.00 unit 6,632,136.00 6,632,136.00
8 pintu PD 2.00 unit 12,600,000.00 25,200,000.00
10 jendela J3 6.00 unit 37,871,925.00 227,231,550.00
11 jendela J4 1.00 unit 30,748,110.75 30,748,110.75
12 jendela J5 3.00 unit 14,677,446.00 44,032,338.00
13 jendela J6 1.00 unit 18,079,740.00 18,079,740.00
14 jendela J7 1.00 unit 14,973,000.00 14,973,000.00
15 jendela J8 1.00 unit 10,940,212.50 10,940,212.50
16 jendela J9 1.00 unit 11,659,987.50 11,659,987.50
g. Pekerjaan Finishing lt1 100,009,501.93

1 cat interior 1,056.86 m2 29,000.00 30,648,797.90
2 cat exterior 946.40 m2 38,000.00 35,963,181.00
3 cat plafon 842.78 m2 29,000.00 24,440,614.20
4 waterproofing 149.87 m2 59,765.00 8,956,908.83
IV. LANTAI 2
1 kolom praktis 12.01 m3 4,436,365.00 53,278,969.10
2 balok praktis 6.12 m3 4,991,520.00 30,525,654.94
3 kolom skelet 0.65 m3 4,436,365.00 2,874,764.52
4 balok skelet 0.35 m3 4,991,520.00 1,745,195.12
6 meja beton 0.80 m3 4,858,935.00 3,899,353.64

2 pasangan dinding biasa bata merah tebal ½ batu 2,164.56 m2 102,407.00 221,666,139.44
6 acian 5,578.15 m2 28,237.50 157,513,078.39
7 sponengan 2,380.20 m1 15,405.00 36,666,956.35
c. Pekerjaan Penutup Plafon, Lantai & Dinding lt2 1,865,878,699.46

1 gypsum board elephant rangka hollow 1,053.67 m2 120,000.00 126,440,148.00
3 plat alumunium hitam tebal 2mm 5.07 m2 2,500,000.00 12,677,250.00
4 lis plafon 581.32 m1 20,485.00 11,908,256.21
cove plafon 116.26 m1 570,000.00 66,270,012.60
5 floor hardener 9.23 m2 65,000.00 599,852.50

7 granit 60x120 ex : valentino 316.12 m2 360,000.00 113,801,580.00
8 carpet 591.45 m2 804,885.00 476,050,923.51
9 plint lantai :
- granit 60x120 ex : quadra 254.49 m1 36,000.00 9,161,517.60
- carpet 210.52 m1 80,488.50 16,944,294.14
10 cat arturo ex : quadra 94.77 m2 150,000.00 14,215,230.00
stainlis hair line 10.00 2,500,000.00 25,000,000.00
panel clading multiplek finis hpl ex : taco 955.00 m2 450,000.00 429,750,000.00
dinding granit 60x120 ex : valentino 94.77 m2 360,000.00 34,116,552.00
partisi meeting room 137.60 m1 3,000,000.00 412,800,000.00

4 urinoir ex : toto 2.00 unit 4,073,350.00 8,146,700.00
6 floordrain 8.00 bh 472,075.00 3,776,600.00
7 papper holder 5.00 bh 643,075.00 3,215,375.00
8 towel holder 5.00 bh 250,825.00 1,254,125.00
10 Bak cuci stenlis stell 2.00 unit 555,225.00 1,110,450.00
11 Kran dapur 2.00 bh 42,275.00 84,550.00
12 kaca cermin 5 mm 5.00 m2 340,840.50 1,704,202.50
14 solid surface 13.38 m1 1,500,000.00 20,062,800.00

1 lantai keramik 40x40cm 38.00 m2 170,000.00 6,460,000.00
2 relling 36.30 m1 550,150.44 19,970,461.04
3 compound 28.50 m2 65,700.00 1,872,450.00
4 cat interior 28.50 m2 29,000.00 826,500.00

1 pintu P4 2.00 unit 7,242,375.00 14,484,750.00
2 pintu P8 2.00 unit 3,830,925.00 7,661,850.00
3 pintu P11 5.00 unit 14,000,000.00 70,000,000.00
4 pintu P12 3.00 unit 5,728,170.00 17,184,510.00
5 pintu P13 1.00 unit 7,644,525.00 7,644,525.00
6 pintu PD 2.00 unit 12,600,000.00 25,200,000.00
9 jendela J3 7.00 unit 37,871,925.00 265,103,475.00
10 jendela J4 1.00 unit 30,748,110.75 30,748,110.75
11 jendela J10 1.00 unit 6,209,910.00 6,209,910.00
12 jendela J11 1.00 unit 15,055,740.00 15,055,740.00

1 cat interior 4,427.63 m2 29,000.00 128,401,206.20
2 cat exterior 1,150.52 m2 38,000.00 43,719,934.80
3 cat plafon 1,291.67 m2 29,000.00 37,458,369.10
4 waterproofing 143.07 m2 59,765.00 8,550,853.47
5 kanopi kaca laminate 12 mm rangka hollow 100.00 m2 1,500,000.00 150,000,000.00
h. Pekerjaan Penutup Atap lt2 307,618,578.28

1 rangka atap baja ringan 528.82 m2 150,000.00 79,322,419.20
2 atap tegola 528.82 m2 310,000.00 163,932,999.68
3 bubungan 50.20 m1 350,000.00 17,569,959.40
4 lisplank plat besi 94.00 m1 475,000.00 44,650,000.00
5 cat lisplank 56.40 m2 38,000.00 2,143,200.00
V. LANTAI 3
1 kolom praktis 9.26 m3 4,436,365.00 41,089,967.54
2 balok praktis 6.49 m3 4,991,520.00 32,413,268.90
3 kolom skelet 5.57 m3 4,436,365.00 24,722,974.87
4 balok skelet 1.15 m3 4,991,520.00 5,743,762.03
6 meja beton 1.76 m3 4,858,935.00 8,542,007.73

6 acian 2,791.53 m2 28,237.50 78,825,863.39
7 sponengan 2,035.34 m1 15,405.00 31,354,425.02
pekerjaan profillan 3,658.93 m1 150,000.00 548,839,860.83

4 plafond GRC rangka metal furing 34.91 m2 208,495.00 7,279,348.56
5 lis plafon 1,037.27 m1 20,485.00 21,248,484.35
cove plafon 207.45 m1 65,699.00 13,629,525.73
6 floor hardener 12.42 m2 65,000.00 807,332.50
8 cat texture ex : arturo 94.82 m2 270,000.00 25,601,454.00
9 carpet 77.90 m2 804,885.00 62,703,278.11
11 plint lantai :
- lantai keramik 40x40cm ex : habitat 47.95 m1 17,000.00 815,080.30
- cat texture 235.81 m1 27,000.00 6,366,891.60
- carpet 112.28 m1 80,488.50 9,037,586.83
- granit 80x80 ex : valentino 370.14 m1 31,000.00 11,474,209.80
12 dinding valentino 500.49 m2 310,000.00 155,152,551.00

4 shower ex : toto 20.00 unit 5,022,275.00 100,445,500.00
5 fiting shower ex : toto 20.00 unit 1,872,275.00 37,445,500.00
6 floordrain 21.00 bh 472,075.00 9,913,575.00
7 papper holder 20.00 bh 643,075.00 12,861,500.00
8 soap holder 20.00 bh 438,325.00 8,766,500.00
9 towel holder 20.00 bh 250,825.00 5,016,500.00
10 lavatory faucet ex : toto 20.00 unit 1,317,275.00 26,345,500.00
12 kaca cermin 5 mm 20.00 m2 340,840.50 6,816,810.00
13 grill stainless 1.13 m1 654,756.14 736,600.66
14 solid surface 29.30 m1 1,500,000.00 43,950,000.00

2 relling 36.30 m1 550,150.44 19,970,461.04
3 compound 28.50 m2 65,700.00 1,872,450.00
4 cat interior 28.50 m2 29,000.00 826,500.00

1 pintu P4 4.00 unit 7,242,375.00 28,969,500.00
2 pintu PD 2.00 unit 12,600,000.00 25,200,000.00
3 pintu PS 9.00 unit 3,180,450.00 28,624,050.00
4 pintu P8 1.00 unit 3,830,925.00 3,830,925.00
5 pintu P14 20.00 unit 6,921,075.00 138,421,500.00
6 pintu P15 22.00 unit 4,708,935.00 103,596,570.00
7 pintu P16 9.00 unit 5,253,150.00 47,278,350.00
8 pintu P17 1.00 unit 4,725,000.00 4,725,000.00
11 jendela J12 11.00 unit 2,782,762.50 30,610,387.50
12 jendela J13 1.00 unit 37,940,437.50 37,940,437.50
13 jendela J14 1.00 unit 40,519,815.00 40,519,815.00
14 jendela J15 1.00 unit 7,955,298.75 7,955,298.75

1 cat interior 2,371.24 m2 29,000.00 68,766,072.52
2 cat exterior 420.29 m2 38,000.00 15,970,919.68
3 cat plafon 624.71 m2 29,000.00 18,116,529.97
4 waterproofing 27.58 m2 59,765.00 1,648,300.77
5 relling balkon 44.10 m1 1,500,000.00 66,150,000.00
VI. LANTAI 4
1 kolom praktis 9.26 m3 4,436,365.00 41,089,967.54
2 balok praktis 6.49 m3 4,991,520.00 32,413,268.90
3 kolom skelet 5.57 m3 4,436,365.00 24,722,974.87
4 balok skelet 1.28 m3 4,991,520.00 6,408,632.49
6 meja beton 1.76 m3 4,858,935.00 8,542,007.73

6 acian 3,021.37 m2 28,237.50 85,315,942.15
7 sponengan 2,162.38 m1 15,405.00 33,311,476.22

5 lis plafon 1,117.26 m1 20,485.00 22,887,023.57
cove plafon 223.45 m1 65,699.00 14,680,542.46
6 floor hardener 12.42 m2 65,000.00 807,332.50
9 carpet 77.90 m2 804,885.00 62,703,278.11
10 granit 80x80 373.87 m2 310,000.00 115,901,033.00
11 plint lantai :
- granit 80x80 235.81 m1 31,000.00 7,310,134.80
- carpet 112.28 m1 80,488.50 9,037,586.83
- granit 80x80 370.14 m1 31,000.00 11,474,209.80
12 dinding granite 500.49 m2 310,000.00 155,152,551.00

4 shower ex : toto 20.00 unit 5,022,275.00 100,445,500.00
5 fiting shower ex : toto 20.00 unit 1,872,275.00 37,445,500.00
6 floordrain 21.00 bh 472,075.00 9,913,575.00
7 papper holder 20.00 bh 643,075.00 12,861,500.00
8 soap holder 20.00 bh 438,325.00 8,766,500.00
9 towel holder 20.00 bh 250,825.00 5,016,500.00
10 lavatory faucet ex : toto 20.00 unit 1,317,275.00 26,345,500.00
12 kaca cermin 5 mm 20.00 m2 340,840.50 6,816,810.00
14 solid surface 29.30 m1 1,500,000.00 43,950,000.00

2 relling 36.30 m1 550,150.44 19,970,461.04
3 compound 28.50 m2 65,700.00 1,872,450.00
4 cat interior 28.50 m2 29,000.00 826,500.00

1 pintu P4 4.00 4.00 unit 7,242,375.00 28,969,500.00
2 pintu PD 2.00 2.00 unit 12,600,000.00 25,200,000.00
3 pintu PS 9.00 9.00 unit 3,180,450.00 28,624,050.00
4 pintu P8 1.00 1.00 unit 3,830,925.00 3,830,925.00
5 pintu P14 20.00 20.00 unit 6,921,075.00 138,421,500.00
6 pintu P15 22.00 22.00 unit 4,708,935.00 103,596,570.00
7 pintu P16 9.00 9.00 unit 5,253,150.00 47,278,350.00
8 pintu P17 1.00 1.00 unit 4,725,000.00 4,725,000.00
9 pintu jendela PJ9 20.00 20.00 unit 7,145,860.58 142,917,211.50
11 jendela J15 1.00 1.00 unit 7,955,298.75 7,955,298.75

1 cat interior 2,601.08 m2 29,000.00 75,431,403.52
2 cat exterior 420.29 m2 38,000.00 15,970,919.68
3 cat plafon 662.46 m2 29,000.00 19,211,481.52
4 waterproofing 595.31 m2 59,765.00 35,578,839.61
5 relling balkon 98.00 m1 1,500,000.00 147,000,000.00
VII. LANTAI 5
1 kolom praktis 9.26 m3 4,436,365.00 41,089,967.54
2 balok praktis 6.49 m3 4,991,520.00 32,413,268.90
3 kolom skelet 5.57 m3 4,436,365.00 24,722,974.87
4 balok skelet 1.28 m3 4,991,520.00 6,408,632.49
6 meja beton 1.76 m3 4,858,935.00 8,542,007.73

6 acian 3,021.37 m2 28,237.50 85,315,942.15
7 sponengan 2,162.38 m1 15,405.00 33,311,476.22

5 lis plafon 1,117.26 m1 20,485.00 22,887,023.57
cove plafon 223.45 m1 65,699.00 14,680,542.46
6 floor hardener 12.42 m2 65,000.00 807,332.50
9 carpet 77.90 m2 804,885.00 62,703,278.11
10 granit 80x80 373.87 m2 310,000.00 115,901,033.00
11 plint lantai :
- carpet 112.28 m1 80,488.50 9,037,586.83
- granit 80x80 370.14 m1 31,000.00 11,474,209.80

3 jet washer 20.00 unit 874,775.00 17,495,500.00
4 shower 20.00 unit 5,022,275.00 100,445,500.00
6 floordrain 21.00 bh 472,075.00 9,913,575.00
7 papper holder 20.00 bh 643,075.00 12,861,500.00
8 soap holder 20.00 bh 438,325.00 8,766,500.00
9 towel holder 20.00 bh 250,825.00 5,016,500.00
11 wastafel 20.00 unit 5,131,600.00 102,632,000.00
12 kaca cermin 5 mm 20.00 m2 340,840.50 6,816,810.00
14 solid surface 29.30 m1 1,500,000.00 43,950,000.00

2 relling 36.30 m1 550,150.44 19,970,461.04
3 compound 28.50 m2 65,700.00 1,872,450.00
4 cat interior 28.50 m2 29,000.00 826,500.00

1 pintu P4 4.00 4.00 unit 7,242,375.00 28,969,500.00
2 pintu PD 2.00 2.00 unit 12,600,000.00 25,200,000.00
3 pintu PS 9.00 9.00 unit 3,180,450.00 28,624,050.00
4 pintu P8 1.00 1.00 unit 3,830,925.00 3,830,925.00
5 pintu P14 20.00 20.00 unit 6,921,075.00 138,421,500.00
6 pintu P15 22.00 22.00 unit 4,708,935.00 103,596,570.00
7 pintu P16 9.00 9.00 unit 5,253,150.00 47,278,350.00
8 pintu P17 1.00 1.00 unit 4,725,000.00 4,725,000.00

1 cat interior 2,601.08 m2 29,000.00 75,431,403.52
2 cat exterior 420.29 m2 38,000.00 15,970,919.68
3 cat plafon 3,308.43 m2 29,000.00 95,944,519.59
4 waterproofing 28.06 m2 59,765.00 1,677,083.59
5 relling balkon 98.00 m1 1,500,000.00 147,000,000.00
VIII. LANTAI 6
1 kolom praktis 9.26 m3 4,436,365.00 41,089,967.54
2 balok praktis 6.49 m3 4,991,520.00 32,413,268.90
3 kolom skelet 5.57 m3 4,436,365.00 24,722,974.87
4 balok skelet 1.30 m3 4,991,520.00 6,487,698.17
6 meja beton 1.76 m3 4,858,935.00 8,542,007.73

6 acian 3,021.37 m2 28,237.50 85,315,942.15
7 sponengan 2,163.79 m1 15,405.00 33,333,166.46

5 lis plafon 1,117.26 m1 20,485.00 22,887,023.57
cove plafon 223.45 m1 65,699.00 14,680,542.46
6 floor hardener 12.42 m2 65,000.00 807,332.50
9 carpet 77.90 m2 804,885.00 62,703,278.11
10 granit 80x80 373.87 m2 310,000.00 115,901,033.00
11 plint lantai :
- carpet 112.28 m1 80,488.50 9,037,586.83
- granit 80x80 370.14 m1 31,000.00 11,474,209.80
12 dinding valentino ex : quadra 500.49 m2 310,000.00 155,152,551.00

3 jet washer 20.00 unit 874,775.00 17,495,500.00
4 shower 20.00 unit 5,022,275.00 100,445,500.00
6 floordrain 21.00 bh 472,075.00 9,913,575.00
7 papper holder 20.00 bh 643,075.00 12,861,500.00
8 soap holder 20.00 bh 438,325.00 8,766,500.00
9 towel holder 20.00 bh 250,825.00 5,016,500.00
11 wastafel 20.00 unit 5,131,600.00 102,632,000.00
12 kaca cermin 5 mm 20.00 m2 340,840.50 6,816,810.00
14 solid surface 29.30 m1 1,500,000.00 43,950,000.00

2 relling 36.30 m1 550,150.44 19,970,461.04
3 compound 28.50 m2 65,700.00 1,872,450.00
4 cat interior 28.50 m2 29,000.00 826,500.00

1 pintu P4 4.00 unit 7,242,375.00 28,969,500.00
2 pintu PD 2.00 unit 12,600,000.00 25,200,000.00
3 pintu PS 9.00 unit 3,180,450.00 28,624,050.00
4 pintu P8 1.00 unit 3,830,925.00 3,830,925.00
5 pintu P14 21.00 unit 6,921,075.00 145,342,575.00
6 pintu P15 22.00 unit 4,708,935.00 103,596,570.00
7 pintu P16 9.00 unit 5,253,150.00 47,278,350.00
8 pintu P17 1.00 unit 4,725,000.00 4,725,000.00
11 jendela J15 1.00 unit 7,955,298.75 7,955,298.75

1 cat interior 2,601.08 m2 29,000.00 75,431,403.52
2 cat exterior 420.29 m2 38,000.00 15,970,919.68
3 cat plafon 3,308.43 m2 29,000.00 95,944,519.59
4 waterproofing 28.06 m2 59,765.00 1,677,083.59
5 relling balkon 98.00 m1 1,500,000.00 147,000,000.00
IX. LANTAI 7
1 kolom praktis 9.26 m3 4,436,365.00 41,089,967.54
2 balok praktis 6.49 m3 4,991,520.00 32,413,268.90
3 kolom skelet 5.57 m3 4,436,365.00 24,722,974.87
4 balok skelet 1.30 m3 4,991,520.00 6,487,698.17
6 meja beton 1.76 m3 4,858,935.00 8,542,007.73

6 acian 3,021.37 m2 28,237.50 85,315,942.15
7 sponengan 2,163.79 m1 15,405.00 33,333,166.46

5 lis plafon 1,117.26 m1 20,485.00 22,887,023.57
cove plafon 223.45 m1 65,699.00 14,680,542.46
6 floor hardener 12.42 m2 65,000.00 807,332.50
9 carpet 77.90 m2 804,885.00 62,703,278.11
10 granit 80x80 373.87 m2 310,000.00 115,901,033.00
11 plint lantai :
- carpet 112.28 m1 80,488.50 9,037,586.83
- granit 80x80 370.14 m1 31,000.00 11,474,209.80
12 dinding granite ex : valentino 500.49 m2 310,000.00 155,152,551.00

3 jet washer 19.00 unit 874,775.00 16,620,725.00
4 shower 18.00 unit 5,022,275.00 90,400,950.00
6 floordrain 21.00 bh 472,075.00 9,913,575.00
7 papper holder 19.00 bh 643,075.00 12,218,425.00
8 soap holder 19.00 bh 438,325.00 8,328,175.00
9 towel holder 19.00 bh 250,825.00 4,765,675.00
11 wastafel 19.00 unit 5,131,600.00 97,500,400.00
12 bathtub 1.00 unit 29,052,285.00 29,052,285.00
13 kaca cermin 5 mm 19.00 m2 340,840.50 6,475,969.50
15 solid surface 29.30 m1 1,500,000.00 43,950,000.00

2 relling 36.30 m1 550,150.44 19,970,461.04
3 compound 28.50 m2 65,700.00 1,872,450.00
4 cat interior 28.50 m2 29,000.00 826,500.00

1 pintu P4 4.00 unit 7,242,375.00 28,969,500.00
2 pintu PD 2.00 unit 12,600,000.00 25,200,000.00
3 pintu PS 9.00 unit 3,180,450.00 28,624,050.00
4 pintu P8 1.00 unit 3,830,925.00 3,830,925.00
5 pintu P12 1.00 unit 5,728,170.00 5,728,170.00
6 pintu P13 2.00 unit 7,644,525.00 15,289,050.00
7 pintu P14 19.00 unit 6,921,075.00 131,500,425.00
8 pintu P15 18.00 unit 4,708,935.00 84,760,830.00
9 pintu P16 8.00 unit 5,253,150.00 42,025,200.00
10 pintu P17 1.00 unit 4,725,000.00 4,725,000.00
11 pintu P18 3.00 unit 4,872,000.00 14,616,000.00
16 jendela J15 1.00 unit 7,955,298.75 7,955,298.75

1 cat interior 2,601.08 m2 29,000.00 75,431,403.52
2 cat exterior 420.29 m2 38,000.00 15,970,919.68
3 cat plafon 1,216.53 m2 29,000.00 35,279,450.04
4 waterproofing 595.31 m2 59,765.00 35,578,839.61
5 relling balkon 98.00 m1 1,500,000.00 147,000,000.00
X. LANTAI 8
1 kolom praktis 9.26 m3 4,436,365.00 41,089,967.54
2 balok praktis 6.49 m3 4,991,520.00 32,413,268.90
3 kolom skelet 5.57 m3 4,436,365.00 24,722,974.87
4 balok skelet 1.21 m3 4,991,520.00 6,060,743.52
6 meja beton 1.76 m3 4,858,935.00 8,542,007.73

5 plesteran beton 364.80 m2 49,722.60 18,138,804.48
6 acian 3,033.87 m2 28,237.50 85,668,797.95
7 sponengan 2,156.19 m1 15,405.00 33,216,039.17

5 lis plafon 1,117.26 m1 20,485.00 22,887,023.57
cove plafon 223.45 m1 65,699.00 14,680,542.46
6 floor hardener 12.42 m2 65,000.00 807,332.50
9 carpet 77.90 m2 804,885.00 62,703,278.11
10 granit 80x80 373.87 m2 310,000.00 115,901,033.00
11 plint lantai :
- granit 80x80 ex : valentino 307.31 m1 27,000.00 8,297,391.60
- carpet 112.28 m1 80,488.50 9,037,586.83
- granit 80x80 370.14 m1 31,000.00 11,474,209.80
12 dinding granite ex : valentino 500.49 m2 310,000.00 155,152,551.00

3 jet washer 19.00 unit 874,775.00 16,620,725.00
4 shower 18.00 unit 5,022,275.00 90,400,950.00
6 floordrain 21.00 bh 472,075.00 9,913,575.00
7 papper holder 19.00 bh 643,075.00 12,218,425.00
8 soap holder 19.00 bh 438,325.00 8,328,175.00
9 towel holder 19.00 bh 250,825.00 4,765,675.00
11 wastafel 18.00 unit 5,131,600.00 92,368,800.00
12 bathtub 1.00 unit 29,052,285.00 29,052,285.00
13 kaca cermin 5 mm 18.00 m2 340,840.50 6,135,129.00
15 solid surface 29.30 m1 1,500,000.00 43,950,000.00

2 relling 36.30 m1 550,150.44 19,970,461.04
3 compound 28.50 m2 65,700.00 1,872,450.00
4 cat interior 28.50 m2 29,000.00 826,500.00

1 pintu P4 4.00 unit 7,242,375.00 28,969,500.00
2 pintu PD 2.00 unit 12,600,000.00 25,200,000.00
3 pintu PS 8.00 unit 3,180,450.00 25,443,600.00
4 pintu P8 1.00 unit 3,830,925.00 3,830,925.00
5 pintu P14 18.00 unit 6,921,075.00 124,579,350.00
6 pintu P15 19.00 unit 4,708,935.00 89,469,765.00
7 pintu P16 7.00 unit 5,253,150.00 36,772,050.00
8 pintu P17 1.00 unit 4,725,000.00 4,725,000.00
9 pintu P18 2.00 unit 4,872,000.00 9,744,000.00
10 pintu P19 1.00 unit 5,061,000.00 5,061,000.00
14 jendela J13 unit 37,940,437.50 -
15 jendela J14 unit 40,519,815.00 -
16 jendela J15 1.00 unit 7,955,298.75 7,955,298.75

1 cat interior 2,613.58 m2 29,000.00 75,793,787.52
2 cat exterior 420.29 m2 38,000.00 15,970,919.68
3 cat plafon 662.46 m2 29,000.00 19,211,481.52
4 waterproofing 641.87 m2 59,765.00 38,361,515.94
5 relling balkon 98.00 m1 1,500,000.00 147,000,000.00
XI. LANTAI 9
a. Pekerjaan Beton Praktis 47,950,966.55
1 kolom praktis 3.09 m3 4,436,365.00 13,696,655.85
2 balok praktis 2.86 m3 4,991,520.00 14,271,038.40
3 kolom skelet 0.86 m3 4,436,365.00 3,833,019.36
4 balok skelet 0.54 m3 4,991,520.00 2,676,732.55
6 meja beton 0.27 m3 4,858,935.00 1,311,912.45
b. Pekerjaan Pasangan 180,694,357.46

5 plesteran beton 211.05 m2 49,722.60 10,493,954.73
6 acian 1,404.13 m2 28,237.50 39,648,994.37
7 sponengan 821.00 m1 15,405.00 12,647,492.68
c. Pekerjaan Penutup Plafon, Lantai & Dinding 476,888,374.09

3 lis plafon 442.84 m1 20,485.00 9,071,662.62
cove plafon 88.57 m1 38,000.00 3,365,615.62
4 floor hardener 3.95 m2 65,000.00 256,464.00
7 granit 80x80 104.52 m2 310,000.00 32,399,991.00
8 granit 80x80 16.74 m2 310,000.00 5,190,826.00
9 decking kayu kayu ulin 85.97 m2 900,000.00 77,375,700.00
10 tegel kunci 144.00 m2 450,000.00 64,800,000.00
11 lantai vynil 42.00 m2 696,610.00 29,254,972.88
12 andesit 65.66 m2 385,800.00 25,331,859.48
13 plint lantai :
- granit 80x80 121.03 m1 31,000.00 3,751,964.10
- granit 80x80 36.45 m1 31,000.00 1,130,061.60
- decking kayu 127.85 m1 90,000.00 11,506,158.00
- lantai vynil 34.27 m1 69,661.00 2,387,268.54
- andesit 82.34 m1 38,580.00 3,176,704.21
d. Pekerjaan Pintu, Jendela dan Boven + Asesoris Pengunci 174,444,046.55

1 pintu P2 5.00 unit 2,500,000.00 12,500,000.00
2 pintu P3 4.00 unit 9,000,000.00 36,000,000.00
3 pintu P8 7.00 unit 3,830,925.00 26,816,475.00
4 pintu P17 1.00 unit 4,725,000.00 4,725,000.00
5 pintu PD 2.00 unit 12,600,000.00 25,200,000.00
9 jendela J16 2.00 unit 6,737,587.50 13,475,175.00
10 jendela J17 2.00 unit 3,289,177.50 6,578,355.00
11 jendela J18 1.00 unit 8,997,450.00 8,997,450.00
e. Pekerjaan Lavatory 112,893,857.16

3 jet washer 3.00 unit 874,775.00 2,624,325.00
4 shower 3.00 unit 5,022,275.00 15,066,825.00
6 urinoir 1.00 unit 4,073,350.00 4,073,350.00
8 floordrain 7.00 bh 472,075.00 3,304,525.00
9 papper holder 3.00 bh 643,075.00 1,929,225.00
10 soap holder 3.00 bh 438,325.00 1,314,975.00
11 towel holder 3.00 bh 250,825.00 752,475.00
13 wastafel 3.00 unit 5,131,600.00 15,394,800.00
14 bathtub 1.00 unit 29,052,285.00 29,052,285.00
15 kaca cermin 5 mm 3.00 m2 340,840.50 1,022,521.50
17 solid surface 4.50 m1 1,500,000.00 6,750,000.00
f. Pekerjaan Finishing 126,561,940.55

1 cat interior 951.88 m2 29,000.00 27,604,390.08
2 cat exterior 452.25 m2 38,000.00 17,185,500.00
3 cat plafon 26.92 m2 29,000.00 780,752.50
4 waterproofing 377.95 m2 59,765.00 22,587,978.55
5 relling 72.00 m1 550,150.44 39,610,831.81
6 screed 377.95 m2 49,722.60 18,792,487.61
g. Pekerjaan Penutup Atap 319,542,979.52

1 rangka atap baja ringan 405.90 m2 250,000.00 101,474,240.00
2 atap tegola 405.90 m2 310,000.00 125,828,057.60
3 bubungan 82.49 m1 350,000.00 28,872,036.20
4 lisplank plat besi 127.30 m1 475,000.00 60,466,265.00
5 cat lisplank 76.38 m2 38,000.00 2,902,380.72
h. Pekerjaan Kolam Renang 203,324,961.62

1 waterproofing 226.85 m2 59,765.00 13,557,606.58
2 keramik lantai mozaik kuda laut 68.43 m2 582,927.50 39,889,204.19
3 keramik dinding mozaik kuda laut 66.60 m2 622,715.00 41,470,950.86
4 relling pengaman kaca 39.00 m1 1,500,000.00 58,500,000.00
5 andesit 84.00 m2 385,800.00 32,407,200.00
6 pohon + tanah subur 7.00 bh 2,500,000.00 17,500,000.00
XII. Pekerjaan Fasad 798,541,503.09

1 granite QUADRA ROCK NOIR ex : quadra 80.34 m2 1,744,430.00 140,154,483.92
2 granite QUADRA KRYPTON 47.80 m2 12,906,864.00
BIANCO SHINY POLISHED
240x120cm ex : quadra 270,000.00
3 kisi kisi WPC 373.34 m2 1,034,482.76 386,212,655.17
4 sig ning "HOTEL GRAND DAFAM" 15.00 unit 2,500,000.00 37,500,000.00
5 konsul besi tempa 20.00 unit 750,000.00 15,000,000.00
6 acp cutting 30.00 m2 1,000,000.00 30,000,000.00
7 tali air 2,719.50 m1 65,000.00 176,767,500.00
no jenis pekerjaan satuan volume harga satuan jumlah harga
1 Membuat & Pemasangan 1 unit pintu PD
A. TENAGA
upah pasang % 5.000 12,000,000.00 600,000.00 5
jumlah tenaga kerja 600,000.00 0
B. BAHAN
pintu baja anti api ex. Pithon 110 x 219 unit 1.000 12,000,000.00 12,000,000.00
jumlah harga bahan 12,000,000.00

C. PERALATAN
D. JUMLAH (A+B+C) 12,600,000.00
E. Overhead & Profit % - 12,600,000.00 -
F. Harga Satuan Pekerjaan (D+E) 12,600,000.00 pintu PD
2 Membuat & Pemasangan 1 unit pintu PS

A. TENAGA
upah pasang % 5.000 3,029,000.00 151,450.00
jumlah tenaga kerja 151,450.00
B. BAHAN
kusen honeycomb merk PIKA DOORS m1 5.800 165,000.00 957,000.00
daun pintu honeycomb merk PIKA DOOR m2 1.540 1,000,000.00 1,540,000.00
cup handle CH/ONS 31-1 SS unit 1.000 170,000.00 170,000.00
security bolt SB/ONS 007 unit 1.000 80,000.00 80,000.00
engsel HI/ONS 432 (4"X3"X2mm) SUS 30 unit 3.000 94,000.00 282,000.00

C. PERALATAN
D. JUMLAH (A+B+C) 3,180,450.00
F. Harga Satuan Pekerjaan (D+E) 3,180,450.00 pintu PS
3 Membuat & Pemasangan 1 unit pintu P1

A. TENAGA
upah pasang % 5.000 13,373,593.64 668,679.68
B. BAHAN
panil block board 6 mm m2 7.040 150,000.00 1,056,000.00
kusen upvc 4" m1 6.000 155,000.00 930,000.00
ram kayu meranti oven t.6 cm m1 15.200 450,000.00 6,840,000.00
powder coating block m2 7.040 250,000.00 1,760,000.00
handle LHD/ONS 203 Tube SS unit 1.000 135,000.00 135,000.00
lockcase BD/ONS 8811-40 SS unit 1.000 250,000.00 250,000.00
engsel HI/ONS 432 SUS 304 bh 6.000 94,000.00 564,000.00
Flushbolt Kotak GT/ONS 6" + 12" bh 2.000 119,000.00 238,000.00
dust proof DP/ONS 209 bh 2.000 100,000.00 200,000.00
double cylinder CY/ONS 60mm DO unit 1.000 125,000.00 125,000.00
kaca bening 6 mm m2 0.179 97,500.00 17,413.50
plat stainless stell m2 1.200 1,048,483.45 1,258,180.14

C. PERALATAN
D. JUMLAH (A+B+C) 14,042,273.32
F. Harga Satuan Pekerjaan (D+E) 25,200,000.00 pintu P1

A. TENAGA
upah pasang % 5.000 6,426,000.00 321,300.00
B. BAHAN
panil block board 6 mm m2 3.520 150,000.00 528,000.00
kusen upvc 4" m1 5.200 155,000.00 806,000.00
powder coating block m2 3.520 250,000.00 880,000.00

C. PERALATAN
D. JUMLAH (A+B+C) 6,747,300.00

A. TENAGA
upah pasang % 5.000 12,061,226.13 603,061.31
B. BAHAN
kusen rangka besi galvanis hollow 15x4x m1 6.000 83,333.33 500,000.00
rangka besi t.4 cm m1 14.960 41,666.67 623,333.33
plat besi t.5 mm m2 6.566 589,500.00 3,870,892.80
cat duco warna dark grey m2 7.040 350,000.00 2,464,000.00
handle LHD/ONS 201-22mm unit 1.000 3,000,000.00 3,000,000.00
lockcase BD/ONS 7260 SS unit 1.000 185,000.00 185,000.00
flushbolt for steeldoor 702 bh 2.000 190,000.00 380,000.00

C. PERALATAN
D. JUMLAH (A+B+C) 12,664,287.44

A. TENAGA
upah pasang % 5.000 6,897,500.00 344,875.00
B. BAHAN
kusen upvc 4" m1 5.300 155,000.00 821,500.00
powder coating block m2 3.960 250,000.00 990,000.00

C. PERALATAN
D. JUMLAH (A+B+C) 7,242,375.00

A. TENAGA
upah pasang % 5.000 9,984,413.50 499,220.68
B. BAHAN
kusen upvc 4" m1 5.400 155,000.00 837,000.00
powder coating block m2 5.040 250,000.00 1,260,000.00
kaca bening 6 mm m2 0.179 97,500.00 17,413.50
C. PERALATAN
D. JUMLAH (A+B+C) 10,483,634.18

A. TENAGA
upah pasang % 5.000 14,335,250.00 716,762.50
B. BAHAN
kusen honeycomb merk pika doors m1 5.410 165,000.00 892,650.00
engineering door fabric by ecolux m2 3.604 900,000.00 3,243,600.00
hotel lock HL/ONS 930 SS - 2 RF unit 1.000 3,140,000.00 3,140,000.00
energy saver HL/ONS 0309 ES - RF unit 1.000 958,000.00 958,000.00
card encorder system HL/ONS H-MF9 unit 1.000 5,337,000.00 5,337,000.00
spyhole DV/ONS 180 bh 1.000 70,000.00 70,000.00
door stoper DS/ONS 09 SS bh 1.000 120,000.00 120,000.00
door guard DG/ONS 11A-1NB bh 1.000 130,000.00 130,000.00
engsel HI/ONS 433 SD (4"X3"X3mm) SUS bh 3.000 148,000.00 444,000.00

C. PERALATAN
D. JUMLAH (A+B+C) 15,052,012.50

A. TENAGA
upah pasang % 5.000 3,170,400.00 158,520.00
B. BAHAN
daun pintu honeycomb merk PIKA DOOR m2 1.760 165,000.00 290,400.00
lapis HPL m2 3.520 100,000.00 352,000.00
handle almunium unit 1.000 350,000.00 350,000.00
rell pintu geser bh 1.760 750,000.00 1,320,000.00

C. PERALATAN
D. JUMLAH (A+B+C) 3,328,920.00

A. TENAGA
upah pasang % 5.000 3,648,500.00 182,425.00
B. BAHAN

C. PERALATAN
D. JUMLAH (A+B+C) 3,830,925.00

A. TENAGA
upah pasang % 5.000 4,121,500.00 206,075.00
B. BAHAN

C. PERALATAN
D. JUMLAH (A+B+C) 4,327,575.00

A. TENAGA
upah pasang % 5.000 7,411,003.60 370,550.18
B. BAHAN
kusen honeycomb merk PIKA DOORS m1 6.500 165,000.00 1,072,500.00
kaca bening 6 mm m2 0.449 97,500.00 43,777.50
plat stainless stell m2 0.840 1,048,483.45 880,726.10

C. PERALATAN
D. JUMLAH (A+B+C) 7,781,553.78

A. TENAGA
upah pasang % 5.000 9,414,400.00 470,720.00
B. BAHAN

C. PERALATAN
D. JUMLAH (A+B+C) 9,885,120.00

A. TENAGA
upah pasang % 5.000 5,455,400.00 272,770.00
B. BAHAN

C. PERALATAN
D. JUMLAH (A+B+C) 5,728,170.00

A. TENAGA
upah pasang % 5.000 7,280,500.00 364,025.00
B. BAHAN

C. PERALATAN
D. JUMLAH (A+B+C) 7,644,525.00

A. TENAGA
upah pasang % 5.000 6,591,500.00 329,575.00
B. BAHAN
hotel lock RFID HL/ONS 930 SS-2 D unit 1.000 2,500,000.00 2,500,000.00
spyhole DV/ONS 180 bh 1.000 70,000.00 70,000.00
door stoper DS/ONS 09 SS bh 1.000 120,000.00 120,000.00
door guard DG/ONS 11A-1NB bh 1.000 130,000.00 130,000.00

C. PERALATAN
D. JUMLAH (A+B+C) 6,921,075.00

A. TENAGA
upah pasang % 5.000 4,484,700.00 224,235.00
B. BAHAN
kusen upvc 4" m1 5.180 155,000.00 802,900.00
ram UPVC m1 5.960 155,000.00 923,800.00
kaca bening 8 mm m2 5.160 150,000.00 774,000.00
handle KP-SRT 201 ALU WH=BODY unit 1.000 250,000.00 250,000.00
double cylinder CY/ONS 70mm DO bh 1.000 150,000.00 150,000.00
flushbolt for STEELDOOR 702 bh 1.000 190,000.00 190,000.00
door closer DC/ONS 880FR bh 1.000 950,000.00 950,000.00

C. PERALATAN
D. JUMLAH (A+B+C) 4,708,935.00

A. TENAGA
upah pasang % 5.000 5,003,000.00 250,150.00
B. BAHAN
lapis HPL m2 3.520 100,000.00 352,000.00

C. PERALATAN
D. JUMLAH (A+B+C) 5,253,150.00
A. TENAGA
upah pasang % 5.000 4,500,000.00 225,000.00
B. BAHAN
kusen upvc 4" m1 5.200 155,000.00 806,000.00
ram UPVC m1 6.000 155,000.00 930,000.00
kaca bening 8 mm m2 5.200 150,000.00 780,000.00
handle KP-SRT 201 ALU WH=BODY unit 1.000 250,000.00 250,000.00
double cylinder CY/ONS 70mm DO bh 1.000 150,000.00 150,000.00
flushbolt for STEELDOOR 702 bh 1.000 190,000.00 190,000.00
door closer DC/ONS 880FR bh 1.000 950,000.00 950,000.00

C. PERALATAN
D. JUMLAH (A+B+C) 4,725,000.00

A. TENAGA
upah pasang % 5.000 4,640,000.00 232,000.00
B. BAHAN
lapis HPL m2 3.520 100,000.00 352,000.00

C. PERALATAN
D. JUMLAH (A+B+C) 4,872,000.00

A. TENAGA
upah pasang % 5.000 4,820,000.00 241,000.00
B. BAHAN
lapis HPL m2 3.520 100,000.00 352,000.00

C. PERALATAN
D. JUMLAH (A+B+C) 5,061,000.00

A. TENAGA
upah pasang % 5.000 6,316,320.00 315,816.00
B. BAHAN
pull handle stainless unit 1.000 1,450,000.00 1,450,000.00
Floor hinge unit 1.000 1,750,000.00 1,750,000.00
Top Patch unit 1.000 128,000.00 128,000.00
Bottom patch unit 1.000 495,000.00 495,000.00
Corner Lock unit 1.000 410,000.00 410,000.00
kusen alumunium YKK 4" m1 6.520 155,000.00 1,010,600.00
kaca tempered 12 mm m2 2.332 460,000.00 1,072,720.00

C. PERALATAN
D. JUMLAH (A+B+C) 6,632,136.00
14 Membuat & Pemasangan 1 unit pintu jendela PJ1

A. TENAGA
upah pasang % 5.000 8,795,074.00 439,753.70
B. BAHAN
Floor hinge unit 1.000 1,750,000.00 1,750,000.00
Top Patch unit 1.000 128,000.00 128,000.00
Corner Lock unit 1.000 410,000.00 410,000.00
kaca tempered 12 mm m2 1.862 460,000.00 856,704.00

C. PERALATAN
D. JUMLAH (A+B+C) 9,234,827.70
F. Harga Satuan Pekerjaan (D+E) 9,234,827.70 pintu jendela PJ1

A. TENAGA
upah pasang % 5.000 8,190,455.00 409,522.75
B. BAHAN
Floor hinge unit 1.000 1,750,000.00 1,750,000.00
Top Patch unit 1.000 128,000.00 128,000.00
Corner Lock unit 1.000 410,000.00 410,000.00

C. PERALATAN
D. JUMLAH (A+B+C) 8,599,977.75

A. TENAGA
upah pasang % 5.000 14,324,121.00 716,206.05
B. BAHAN
Floor hinge unit 1.000 1,750,000.00 1,750,000.00
Top Patch unit 1.000 128,000.00 128,000.00
Corner Lock unit 1.000 410,000.00 410,000.00

C. PERALATAN
D. JUMLAH (A+B+C) 15,040,327.05

A. TENAGA
upah pasang % 5.000 104,033,171.00 5,201,658.55
jumlah tenaga kerja 5,201,658.55
B. BAHAN
Floor hinge unit 1.000 1,750,000.00 1,750,000.00
Top Patch unit 1.000 128,000.00 128,000.00
Corner Lock unit 1.000 410,000.00 410,000.00
automatic sliding door unit 1.000 66,000,000.00 66,000,000.00
baja perkuatan kg 210.160 40,000.00 8,406,400.00

C. PERALATAN
D. JUMLAH (A+B+C) 109,234,829.55

A. TENAGA
upah pasang % 5.000 44,226,920.00 2,211,346.00
B. BAHAN
Floor hinge unit 2.000 1,750,000.00 3,500,000.00
Top Patch unit 2.000 128,000.00 256,000.00
Corner Lock unit 2.000 410,000.00 820,000.00

C. PERALATAN
D. JUMLAH (A+B+C) 46,438,266.00

A. TENAGA
upah pasang % 5.000 18,478,910.00 923,945.50
B. BAHAN
Floor hinge unit 2.000 1,750,000.00 3,500,000.00
Top Patch unit 2.000 128,000.00 256,000.00
Corner Lock unit 2.000 410,000.00 820,000.00

C. PERALATAN
D. JUMLAH (A+B+C) 19,402,855.50

A. TENAGA
upah pasang % 5.000 7,880,980.00 394,049.00
B. BAHAN
Floor hinge unit 1.000 1,750,000.00 1,750,000.00
Top Patch unit 1.000 128,000.00 128,000.00
Corner Lock unit 1.000 410,000.00 410,000.00

C. PERALATAN
D. JUMLAH (A+B+C) 8,275,029.00

A. TENAGA
upah pasang % 5.000 8,203,426.00 410,171.30
B. BAHAN
Floor hinge unit 1.000 1,750,000.00 1,750,000.00
Top Patch unit 1.000 128,000.00 128,000.00
Corner Lock unit 1.000 410,000.00 410,000.00
rangka alumunium YKK 4" m1 6.200 155,000.00 961,000.00

C. PERALATAN
D. JUMLAH (A+B+C) 8,613,597.30

A. TENAGA
upah pasang % 5.000 6,805,581.50 340,279.08
B. BAHAN
Floor hinge unit 1.000 1,750,000.00 1,750,000.00
Top Patch unit 1.000 128,000.00 128,000.00

C. PERALATAN
D. JUMLAH (A+B+C) 7,145,860.58

A. TENAGA
upah pasang % 5.000 5,889,170.50 294,458.53
B. BAHAN
Floor hinge unit 1.000 1,750,000.00 1,750,000.00
Top Patch unit 1.000 128,000.00 128,000.00
kusen alumunium YKK 4" m1 5.460 155,000.00 846,315.50

C. PERALATAN
D. JUMLAH (A+B+C) 6,183,629.03

A. TENAGA
upah pasang % 5.000 6,086,135.00 304,306.75
B. BAHAN
Floor hinge unit 1.000 1,750,000.00 1,750,000.00
Top Patch unit 1.000 128,000.00 128,000.00

C. PERALATAN
D. JUMLAH (A+B+C) 6,390,441.75

A. TENAGA
upah pasang % 5.000 6,805,810.50 340,290.53
B. BAHAN
Floor hinge unit 1.000 1,750,000.00 1,750,000.00
Top Patch unit 1.000 128,000.00 128,000.00

C. PERALATAN
D. JUMLAH (A+B+C) 7,146,101.03

A. TENAGA
upah pasang % 5.000 13,903,745.00 695,187.25
B. BAHAN
Floor hinge unit 1.000 1,750,000.00 1,750,000.00
Top Patch unit 1.000 128,000.00 128,000.00
Corner Lock unit 1.000 410,000.00 410,000.00

C. PERALATAN
D. JUMLAH (A+B+C) 14,598,932.25

A. TENAGA
upah pasang % 5.000 11,368,236.00 568,411.80
B. BAHAN
Floor hinge unit 2.000 1,750,000.00 3,500,000.00
Top Patch unit 2.000 128,000.00 256,000.00
Corner Lock unit 2.000 410,000.00 820,000.00

C. PERALATAN
D. JUMLAH (A+B+C) 11,936,647.80

A. TENAGA
upah pasang % 5.000 13,095,950.00 654,797.50
B. BAHAN
Floor hinge unit 1.000 1,750,000.00 1,750,000.00
Top Patch unit 1.000 128,000.00 128,000.00
Corner Lock unit 1.000 410,000.00 410,000.00

C. PERALATAN
D. JUMLAH (A+B+C) 13,750,747.50

A. TENAGA
upah pasang % 5.000 13,775,425.00 688,771.25
B. BAHAN
Floor hinge unit 1.000 1,750,000.00 1,750,000.00
Top Patch unit 1.000 128,000.00 128,000.00
Corner Lock unit 1.000 410,000.00 410,000.00

C. PERALATAN
D. JUMLAH (A+B+C) 14,464,196.25
29 Membuat & Pemasangan 1 unit jendela J1

A. TENAGA
upah pasang % 5.000 16,622,000.00 831,100.00
B. BAHAN
C. PERALATAN
D. JUMLAH (A+B+C) 17,453,100.00
F. Harga Satuan Pekerjaan (D+E) 17,453,100.00 jendela J1

A. TENAGA
upah pasang % 5.000 1,982,000.00 99,100.00
B. BAHAN
C. PERALATAN
D. JUMLAH (A+B+C) 2,081,100.00

A. TENAGA
upah pasang % 5.000 36,068,500.00 1,803,425.00
B. BAHAN
C. PERALATAN
D. JUMLAH (A+B+C) 37,871,925.00

A. TENAGA
upah pasang % 5.000 29,283,915.00 1,464,195.75
B. BAHAN
C. PERALATAN
D. JUMLAH (A+B+C) 30,748,110.75

A. TENAGA
upah pasang % 5.000 13,978,520.00 698,926.00
B. BAHAN
C. PERALATAN
D. JUMLAH (A+B+C) 14,677,446.00

A. TENAGA
upah pasang % 5.000 17,218,800.00 860,940.00
B. BAHAN
C. PERALATAN
D. JUMLAH (A+B+C) 18,079,740.00

A. TENAGA
upah pasang % 5.000 14,260,000.00 713,000.00
B. BAHAN
C. PERALATAN
D. JUMLAH (A+B+C) 14,973,000.00

A. TENAGA
upah pasang % 5.000 10,419,250.00 520,962.50
B. BAHAN
C. PERALATAN
D. JUMLAH (A+B+C) 10,940,212.50

A. TENAGA
upah pasang % 5.000 11,104,750.00 555,237.50
B. BAHAN
C. PERALATAN
D. JUMLAH (A+B+C) 11,659,987.50

A. TENAGA
upah pasang % 5.000 5,914,200.00 295,710.00
B. BAHAN
C. PERALATAN
D. JUMLAH (A+B+C) 6,209,910.00

A. TENAGA
upah pasang % 5.000 14,338,800.00 716,940.00
B. BAHAN
C. PERALATAN
D. JUMLAH (A+B+C) 15,055,740.00

A. TENAGA
upah pasang % 5.000 2,650,250.00 132,512.50
B. BAHAN
C. PERALATAN
D. JUMLAH (A+B+C) 2,782,762.50

A. TENAGA
upah pasang % 5.000 36,133,750.00 1,806,687.50
B. BAHAN
C. PERALATAN
D. JUMLAH (A+B+C) 37,940,437.50

A. TENAGA
upah pasang % 5.000 38,590,300.00 1,929,515.00
B. BAHAN
C. PERALATAN
D. JUMLAH (A+B+C) 40,519,815.00

A. TENAGA
upah pasang % 5.000 7,576,475.00 378,823.75
B. BAHAN
C. PERALATAN
D. JUMLAH (A+B+C) 7,955,298.75

A. TENAGA
upah pasang % 5.000 6,416,750.00 320,837.50
B. BAHAN
C. PERALATAN
D. JUMLAH (A+B+C) 6,737,587.50

A. TENAGA
upah pasang % 5.000 3,132,550.00 156,627.50
B. BAHAN
C. PERALATAN
D. JUMLAH (A+B+C) 3,289,177.50

A. TENAGA
upah pasang % 5.000 8,569,000.00 428,450.00
B. BAHAN
C. PERALATAN
D. JUMLAH (A+B+C) 8,997,450.00
47 A.4.1.1.32 Membuat 1 m3 kolom beton bertulang (150 kg besi + bekisting)

A. TENAGA
pekerja oh 5.300 70,000.00 371,000.00
tukang batu oh 0.275 80,000.00 22,000.00
tukang kayu oh 1.300 80,000.00 104,000.00 0
tukang besi oh 1.050 80,000.00 84,000.00
kepala tukang oh 0.265 90,000.00 23,850.00
mandor oh 0.265 95,000.00 25,175.00 0
B. BAHAN
Kayu kelas III m3 0.320 1,800,000.00 576,000.00
Paku 2”-3” kg 3.200 17,500.00 56,000.00
Minyak bekisting ltr 1.600 5,400.00 8,640.00
Besi beton kg 157.500 10,000.00 1,575,000.00
Kawat beton kg 2.250 18,000.00 40,500.00
Semen Portland kg 336.000 1,350.00 453,600.00
Pasir Beton m3 0.540 150,000.00 81,000.00
Kerikil m3 0.810 160,000.00 129,600.00
Balok kayu kelas II m3 0.120 1,800,000.00 216,000.00
Plywood tebal 9 mm lbr 2.800 125,000.00 350,000.00
Dolken kayu diameter 8-10/400 cm btg 32.000 10,000.00 320,000.00
C. PERALATAN
D. JUMLAH (A+B+C) 4,436,365.00
F. Harga Satuan Pekerjaan (D+E) 4,436,365.00 kolom praktis
48 A.4.1.1.31 Membuat 1 m3 balok beton bertulang (200 kg besi + bekisting)

A. TENAGA
pekerja oh 6.350 70,000.00 444,500.00
tukang batu oh 0.275 80,000.00 22,000.00
tukang kayu oh 1.650 80,000.00 132,000.00
tukang besi oh 1.400 80,000.00 112,000.00
kepala tukang oh 0.333 90,000.00 29,970.00
mandor oh 0.318 95,000.00 30,210.00
B. BAHAN
Kayu kelas III m3 0.320 1,800,000.00 576,000.00
Paku 2”-3” kg 3.200 17,500.00 56,000.00
Besi beton kg 210.000 10,000.00 2,100,000.00
Kawat beton kg 3.000 18,000.00 54,000.00
Pasir Beton m3 0.540 150,000.00 81,000.00
Kerikil m3 0.810 160,000.00 129,600.00
C. PERALATAN
D. JUMLAH (A+B+C) 4,991,520.00
F. Harga Satuan Pekerjaan (D+E) 4,991,520.00 balok praktis
49 Membuat 1 m3 plat beton bertulang (200 kg besi + bekisting)

A. TENAGA
pekerja oh 5.650 70,000.00 395,500.00
tukang batu oh 0.275 80,000.00 22,000.00
tukang kayu oh 1.560 80,000.00 124,800.00
tukang besi oh 1.400 80,000.00 112,000.00
kepala tukang oh 0.323 90,000.00 29,070.00
mandor oh 0.283 95,000.00 26,885.00
B. BAHAN
Kayu kelas III m3 0.250 1,800,000.00 450,000.00
Paku 2”-3” kg 3.000 17,500.00 52,500.00
Besi beton kg 210.000 10,000.00 2,100,000.00
Kawat beton kg 3.000 18,000.00 54,000.00
Pasir Beton m3 0.540 150,000.00 81,000.00
Kerikil m3 0.810 160,000.00 129,600.00
C. PERALATAN
D. JUMLAH (A+B+C) 4,858,935.00
F. Harga Satuan Pekerjaan (D+E) 4,858,935.00 meja beton
50 A.A.4.1.1.4 Membuat 1 m3 lantai kerja beton mutu f’c = 7,4 MPa (K 100), slump (3-6) cm, w/c = 0,87
TENAGA
pekerja oh 1.200 70,000.00 84,000.00
tukang batu oh 0.200 80,000.00 16,000.00
kepala tukang oh 0.020 90,000.00 1,800.00
mandor oh 0.060 95,000.00 5,700.00
B. BAHAN
air ltr 200.000 50.00 10,000.00
Semen portland kg 230.000 1,350.00 310,500.00
spliet 2-3 cm m3 0.761 155,000.00 117,914.81
Pasir beton m3 0.638 150,000.00 95,678.57
jumlah harga bahan 534,093.39
C. PERALATAN
D. JUMLAH (A+B+C) 641,593.39
E. Overhead & Profit % - 641,593.39 -
F. Harga Satuan Pekerjaan (D+E) 641,593.39 rabat beton bawah lantai
51 A. 4.4.1.8 Pemasangan 1m2 dinding bata merah (5x11x22) cm tebal ½ batu campuran 1SP : 3PP
TENAGA
pekerja oh 0.300 70,000.00 21,000.00
tukang batu oh 0.100 80,000.00 8,000.00
kepala tukang oh 0.010 90,000.00 900.00
mandor oh 0.015 95,000.00 1,425.00
B. BAHAN
bata merah ltr 70.000 750.00 52,500.00
Pasir pasang m3 0.040 150,000.00 6,000.00
C. PERALATAN
D. JUMLAH (A+B+C) 109,224.50
F. Harga Satuan Pekerjaan (D+E) 109,224.50 pasangan dinding trasram bata m
52 A. 4.4.1.11 Pemasangan 1m2 dinding bata merah (5x11x22)cm tebal ½ batu campuran 1SP : 6PP
TENAGA
pekerja oh 0.300 70,000.00 21,000.00
tukang batu oh 0.100 80,000.00 8,000.00
kepala tukang oh 0.010 90,000.00 900.00
mandor oh 0.015 95,000.00 1,425.00
B. BAHAN
bata merah ltr 70.000 750.00 52,500.00
Pasir pasang m3 0.049 150,000.00 7,350.00
C. PERALATAN
D. JUMLAH (A+B+C) 102,407.00
F. Harga Satuan Pekerjaan (D+E) 102,407.00 pasangan dinding biasa bata me
53 A.4.4.2.3. Pemasangan 1 m2 plesteran 1SP : 3PP tebal 15mm.

TENAGA
pekerja oh 0.300 70,000.00 21,000.00
tukang batu oh 0.150 80,000.00 12,000.00
kepala tukang oh 0.015 90,000.00 1,350.00
mandor oh 0.015 95,000.00 1,425.00
B. BAHAN
Pasir pasang m3 0.023 150,000.00 3,450.00
C. PERALATAN
D. JUMLAH (A+B+C) 49,722.60
F. Harga Satuan Pekerjaan (D+E) 49,722.60 plesteran trasram 1SP : 3PP
54 A.4.4.2.6. Pemasangan 1 m2 plesteran 1SP : 6PP tebal 15 mm.

TENAGA
pekerja oh 0.300 70,000.00 21,000.00
tukang batu oh 0.150 80,000.00 12,000.00
kepala tukang oh 0.015 90,000.00 1,350.00
mandor oh 0.015 95,000.00 1,425.00
B. BAHAN
Pasir pasang m3 0.027 150,000.00 4,050.00
C. PERALATAN
D. JUMLAH (A+B+C) 45,786.60
F. Harga Satuan Pekerjaan (D+E) 45,786.60 plesteran biasa 1SP : 6PP
55 A.4.4.2.27. Pemasangan 1 m2 acian.

TENAGA
pekerja oh 0.200 70,000.00 14,000.00
tukang batu oh 0.100 80,000.00 8,000.00
kepala tukang oh 0.010 90,000.00 900.00
mandor oh 0.010 95,000.00 950.00
B. BAHAN
C. PERALATAN
D. JUMLAH (A+B+C) 28,237.50
F. Harga Satuan Pekerjaan (D+E) 28,237.50 acian
56 A.4.4.2.20. Pemasangan 1 m’ plesteran skoning 1SP : 3PP lebar 10 cm

TENAGA
pekerja oh 0.080 70,000.00 5,600.00
tukang batu oh 0.040 80,000.00 3,200.00
kepala tukang oh 0.040 90,000.00 3,600.00
mandor oh 0.004 95,000.00 380.00
B. BAHAN
Semen portland kg 0.500 1,350.00 675.00
Pasir pasang m3 0.013 150,000.00 1,950.00
C. PERALATAN
D. JUMLAH (A+B+C) 15,405.00
F. Harga Satuan Pekerjaan (D+E) 15,405.00 sponengan
57 A.5.1.1 4. Pemasangan 1 buah urinoir

A. TENAGA
pekerja oh 1.000 70,000.00 70,000.00
tukang batu oh 1.000 80,000.00 80,000.00
kepala tukang oh 0.100 90,000.00 9,000.00
mandor oh 0.050 95,000.00 4,750.00
B. BAHAN
urinoir unit 1.000 3,000,000.00 3,000,000.00
Pasir Pasang m3 0.010 150,000.00 1,500.00
Perlengkapan % 30.000 3,000,000.00 900,000.00
C. PERALATAN
D. JUMLAH (A+B+C) 4,073,350.00
F. Harga Satuan Pekerjaan (D+E) 4,073,350.00 urinoir
58 Pemasangan 1 buah sekat urinoir

A. TENAGA
pekerja oh 0.500 70,000.00 35,000.00
tukang batu oh 0.500 80,000.00 40,000.00
kepala tukang oh 0.050 90,000.00 4,500.00
mandor oh 0.025 95,000.00 2,375.00
B. BAHAN
sekat urinoir unit 1.000 1,492,500.00 1,492,500.00
Perlengkapan % 15.000 1,492,500.00 223,875.00
C. PERALATAN
D. JUMLAH (A+B+C) 1,798,250.00
F. Harga Satuan Pekerjaan (D+E) 1,798,250.00 sekat urinoir
59 A.5.1.1 5. Pemasangan 1 buah wastafel

A. TENAGA
pekerja oh 1.200 70,000.00 84,000.00
tukang batu oh 1.450 80,000.00 116,000.00
kepala tukang oh 0.150 90,000.00 13,500.00
mandor oh 0.060 95,000.00 5,700.00
B. BAHAN
wastafel Unit 1.000 4,377,500.00 4,377,500.00
Semen Portland Kg 6.000 1,350.00 8,100.00
Pasir pasang M3 0.010 150,000.00 1,500.00
Perlengkapan % 12.000 4,377,500.00 525,300.00
C. PERALATAN
D. JUMLAH (A+B+C) 5,131,600.00
F. Harga Satuan Pekerjaan (D+E) 5,131,600.00 wastafel

A. TENAGA
pekerja oh 1.200 70,000.00 84,000.00
tukang batu oh 1.450 80,000.00 116,000.00
kepala tukang oh 0.150 90,000.00 13,500.00
mandor oh 0.060 95,000.00 5,700.00
B. BAHAN
wastafel Unit 1.000 4,377,500.00 4,377,500.00
Pasir pasang M3 0.010 150,000.00 1,500.00
Perlengkapan % 12.000 4,377,500.00 525,300.00
C. PERALATAN
D. JUMLAH (A+B+C) 5,131,600.00
F. Harga Satuan Pekerjaan (D+E) 5,131,600.00 wastafel..

A. TENAGA
pekerja oh 1.200 70,000.00 84,000.00
tukang batu oh 1.450 80,000.00 116,000.00
kepala tukang oh 0.150 90,000.00 13,500.00
mandor oh 0.060 95,000.00 5,700.00
B. BAHAN
wastafel Unit 1.000 4,377,500.00 4,377,500.00
Pasir pasang M3 0.010 150,000.00 1,500.00
Perlengkapan % 12.000 4,377,500.00 525,300.00
C. PERALATAN
D. JUMLAH (A+B+C) 5,131,600.00
F. Harga Satuan Pekerjaan (D+E) 5,131,600.00 wastafel,

A. TENAGA
pekerja oh 1.200 70,000.00 84,000.00
tukang batu oh 1.450 80,000.00 116,000.00
kepala tukang oh 0.150 90,000.00 13,500.00
mandor oh 0.060 95,000.00 5,700.00
B. BAHAN
wastafel Unit 1.000 4,377,500.00 4,377,500.00
Pasir pasang M3 0.010 150,000.00 1,500.00
Perlengkapan % 12.000 4,377,500.00 525,300.00
C. PERALATAN
D. JUMLAH (A+B+C) 5,131,600.00
F. Harga Satuan Pekerjaan (D+E) 5,131,600.00 wastafel.
63 A.5.1.1 14. Pemasangan 1 buah floor drain

A. TENAGA
pekerja oh 0.010 70,000.00 700.00
tukang batu oh 0.100 80,000.00 8,000.00
kepala tukang oh 0.010 90,000.00 900.00
mandor oh 0.005 95,000.00 475.00
B. BAHAN
floordrain unit 1.000 462,000.00 462,000.00
C. PERALATAN
D. JUMLAH (A+B+C) 472,075.00
F. Harga Satuan Pekerjaan (D+E) 472,075.00 floordrain
64 Pemasangan 1 buah soap holder

A. TENAGA
pekerja oh 0.010 70,000.00 700.00
tukang batu oh 0.100 80,000.00 8,000.00
kepala tukang oh 0.010 90,000.00 900.00
mandor oh 0.005 95,000.00 475.00
B. BAHAN
soap holder unit 1.000 428,250.00 428,250.00
C. PERALATAN
D. JUMLAH (A+B+C) 438,325.00
F. Harga Satuan Pekerjaan (D+E) 438,325.00 soap holder
65 Pemasangan 1 buah papper holder

A. TENAGA
pekerja oh 0.010 70,000.00 700.00
tukang batu oh 0.100 80,000.00 8,000.00
kepala tukang oh 0.010 90,000.00 900.00
mandor oh 0.005 95,000.00 475.00
B. BAHAN
papper holder unit 1.000 633,000.00 633,000.00
C. PERALATAN
D. JUMLAH (A+B+C) 643,075.00
F. Harga Satuan Pekerjaan (D+E) 643,075.00 papper holder
66 Pemasangan 1 buah towel holder

A. TENAGA
pekerja oh 0.010 70,000.00 700.00
tukang batu oh 0.100 80,000.00 8,000.00
kepala tukang oh 0.010 90,000.00 900.00
mandor oh 0.005 95,000.00 475.00
B. BAHAN
towel holder unit 1.000 240,750.00 240,750.00
C. PERALATAN
D. JUMLAH (A+B+C) 250,825.00
F. Harga Satuan Pekerjaan (D+E) 250,825.00 towel holder
67 A.5.1.1 19. Pemasangan 1 buah kran diameter ½” atau 3/4”

A. TENAGA
pekerja oh 0.010 70,000.00 700.00
tukang batu oh 0.400 80,000.00 32,000.00
kepala tukang oh 0.040 90,000.00 3,600.00
mandor oh 0.005 95,000.00 475.00
B. BAHAN
jet washer unit 1.000 832,500.00 832,500.00
Sealtape bh 1.000 5,500.00 5,500.00
C. PERALATAN
D. JUMLAH (A+B+C) 874,775.00
F. Harga Satuan Pekerjaan (D+E) 874,775.00 jet washer

A. TENAGA
pekerja oh 0.010 70,000.00 700.00
tukang batu oh 0.400 80,000.00 32,000.00
kepala tukang oh 0.040 90,000.00 3,600.00
mandor oh 0.005 95,000.00 475.00
B. BAHAN
shower unit 1.000 4,980,000.00 4,980,000.00
Sealtape bh 1.000 5,500.00 5,500.00
C. PERALATAN
D. JUMLAH (A+B+C) 5,022,275.00
F. Harga Satuan Pekerjaan (D+E) 5,022,275.00 shower

A. TENAGA
pekerja oh 0.010 70,000.00 700.00
tukang batu oh 0.400 80,000.00 32,000.00
kepala tukang oh 0.040 90,000.00 3,600.00
mandor oh 0.005 95,000.00 475.00
B. BAHAN
fiting shower unit 1.000 1,830,000.00 1,830,000.00
Sealtape bh 1.000 5,500.00 5,500.00
C. PERALATAN
D. JUMLAH (A+B+C) 1,872,275.00
F. Harga Satuan Pekerjaan (D+E) 1,872,275.00 fiting shower

A. TENAGA
pekerja oh 0.010 70,000.00 700.00
tukang batu oh 0.400 80,000.00 32,000.00
kepala tukang oh 0.040 90,000.00 3,600.00
mandor oh 0.005 95,000.00 475.00
B. BAHAN
lavatory faucet unit 1.000 1,275,000.00 1,275,000.00
Sealtape bh 1.000 5,500.00 5,500.00
C. PERALATAN
D. JUMLAH (A+B+C) 1,317,275.00
F. Harga Satuan Pekerjaan (D+E) 1,317,275.00 lavatory faucet
71 Pemasangan 1 unit kaca cermin

A. TENAGA
upah pasang ls 1.000 30,985.50 30,985.50
B. BAHAN
kaca cermin 5 mm unit 1.000 309,855.00 309,855.00
C. PERALATAN
D. JUMLAH (A+B+C) 340,840.50
F. Harga Satuan Pekerjaan (D+E) 340,840.50 kaca cermin 5 mm
72 A.5.1.1 6. Pemasangan 1 buah bathcuip porselen

A. TENAGA
pekerja oh 0.075 70,000.00 5,250.00
tukang batu oh 0.750 80,000.00 60,000.00
kepala tukang oh 0.075 90,000.00 6,750.00
mandor oh 0.003 95,000.00 285.00
B. BAHAN
bathtub unit 1.000 24,150,000.00 24,150,000.00
Perlengkapan % 20.000 24,150,000.00 4,830,000.00
C. PERALATAN
D. JUMLAH (A+B+C) 29,052,285.00
F. Harga Satuan Pekerjaan (D+E) 29,052,285.00 bathtub
73 A.5.1.1 12. Pemasangan 1 buah bak cuci piring stainlessteel

A. TENAGA
pekerja oh 0.030 70,000.00 2,100.00
tukang batu oh 0.300 80,000.00 24,000.00
kepala tukang oh 0.030 90,000.00 2,700.00
mandor oh 0.015 95,000.00 1,425.00
B. BAHAN
Bak cuci stenlis stell bh 1.000 350,000.00 350,000.00
Water drain + asesories set 1.000 175,000.00 175,000.00
C. PERALATAN
D. JUMLAH (A+B+C) 555,225.00
F. Harga Satuan Pekerjaan (D+E) 555,225.00 Bak cuci stenlis stell

A. TENAGA
pekerja oh 0.010 70,000.00 700.00
tukang batu oh 0.400 80,000.00 32,000.00
kepala tukang oh 0.040 90,000.00 3,600.00
mandor oh 0.005 95,000.00 475.00
B. BAHAN
Kran dapur T30AR13V7N unit 1.000 - -
Sealtape bh 1.000 5,500.00 5,500.00
C. PERALATAN
D. JUMLAH (A+B+C) 42,275.00
F. Harga Satuan Pekerjaan (D+E) 42,275.00 Kran dapur

A. TENAGA
pekerja oh 0.010 70,000.00 700.00
tukang batu oh 0.400 80,000.00 32,000.00
kepala tukang oh 0.040 90,000.00 3,600.00
mandor oh 0.005 95,000.00 475.00
B. BAHAN
kran dinding T23B13V7NB bh 1.000 - -
Sealtape bh 1.000 5,500.00 5,500.00
C. PERALATAN
D. JUMLAH (A+B+C) 42,275.00
F. Harga Satuan Pekerjaan (D+E) 42,275.00 kran dinding
76 meng compound 1 m2
A. TENAGA
pekerja oh 0.400 70,000.00 28,000.00
tukang batu oh 0.200 80,000.00 16,000.00
kepala tukang oh 0.020 90,000.00 1,800.00
mandor oh 0.020 95,000.00 1,900.00
B. BAHAN
compound kg 3.600 5,000.00 18,000.00
C. PERALATAN
D. JUMLAH (A+B+C) 65,700.00
F. Harga Satuan Pekerjaan (D+E) 65,700.00 compound
77 A.4.4.3.61.Pemasangan 1m2 floor harderner

A. TENAGA
pekerja oh 0.120 70,000.00 8,400.00
tukang batu oh 0.120 80,000.00 9,600.00
kepala tukang oh 0.012 90,000.00 1,080.00
mandor oh 0.006 95,000.00 570.00
B. BAHAN
floor harderner kg 5.000 20,000.00 100,000.00
C. PERALATAN
D. JUMLAH (A+B+C) 119,650.00
F. Harga Satuan Pekerjaan (D+E) 119,650.00 floor hardener
78 A.4.4.3.35.Pemasangan 1m2 lantai keramik

A. TENAGA
pekerja oh 0.700 70,000.00 49,000.00
tukang batu oh 0.350 80,000.00 28,000.00
kepala tukang oh 0.035 90,000.00 3,150.00
mandor oh 0.035 95,000.00 3,325.00
B. BAHAN
keramik 40 x 40 m2 1.068 180,000.00 192,294.00
Pasir Pasang m3 0.045 150,000.00 6,750.00
Semen warna kg 1.500 10,000.00 15,000.00
C. PERALATAN
D. JUMLAH (A+B+C) 311,019.00
F. Harga Satuan Pekerjaan (D+E) 275,000.00 lantai keramik roman 40x40cm
79 1 M2 MENGECAT TEMBOK BARU 1 LAPIS PLAMIR, 1 LAPIS CAT DASAR 2 LAPIS CAT PENUTUP
A. TENAGA
pekerja oh 0.020 70,000.00 1,400.00
tukang batu oh 0.063 80,000.00 5,040.00
kepala tukang oh 0.006 90,000.00 540.00
mandor oh 0.003 95,000.00 285.00
B. BAHAN
Plamir kg 0.100 18,000.00 1,800.00
Cat interior kg 0.100 78,000.00 7,800.00
Cat penutup 2 kali (cat interior) kg 0.260 78,000.00 20,280.00
C. PERALATAN
D. JUMLAH (A+B+C) 37,145.00
F. Harga Satuan Pekerjaan (D+E) 29,000.00 Cat interior
80 1 M2 MENGECAT TEMBOK BARU 1 LAPIS PLAMIR, 1 LAPIS CAT DASAR 2 LAPIS CAT PENUTUP
A. TENAGA
pekerja oh 0.020 70,000.00 1,400.00
tukang batu oh 0.063 80,000.00 5,040.00
kepala tukang oh 0.006 90,000.00 540.00
mandor oh 0.003 95,000.00 285.00
B. BAHAN
Plamir kg 0.100 18,000.00 1,800.00
Cat exterior kg 0.100 110,000.00 11,000.00
Cat penutup 2 kali (cat exterior) kg 0.260 110,000.00 28,600.00
C. PERALATAN
D. JUMLAH (A+B+C) 44,265.00
F. Harga Satuan Pekerjaan (D+E) 38,000.00 Cat exterior
OUND
81 A.4.4.3.50.Pemasangan 1 m2 dinding porslen
A. TENAGA
pekerja oh 0.900 70,000.00 63,000.00
tukang batu oh 0.450 80,000.00 36,000.00
kepala tukang oh 0.045 90,000.00 4,050.00
mandor oh 0.045 95,000.00 4,275.00
B. BAHAN
dinding roman 40x40cm m2 1.068 100,000.00 106,830.00
Pasir Pasang m3 0.018 150,000.00 2,700.00
Semen warna kg 1.940 10,000.00 19,400.00
C. PERALATAN
D. JUMLAH (A+B+C) 248,810.00
F. Harga Satuan Pekerjaan (D+E) 275,000.00 dinding roman 40x40cm

A. TENAGA
pekerja oh 0.900 70,000.00 63,000.00
tukang batu oh 0.450 80,000.00 36,000.00
kepala tukang oh 0.045 90,000.00 4,050.00
mandor oh 0.045 95,000.00 4,275.00
B. BAHAN
granite 60x120 cm m2 1.068 750,000.00 801,225.00
Pasir Pasang m3 0.018 150,000.00 2,700.00
Semen warna kg 1.940 10,000.00 19,400.00
C. PERALATAN
D. JUMLAH (A+B+C) 943,205.00
F. Harga Satuan Pekerjaan (D+E) 943,205.00 dinding granite
83 Pemasangan 1 m1 grill
A. TENAGA
upah pasang % 10.000 595,232.86 59,523.29
B. BAHAN
stainnless steel Ø 1.5" tebal 1,5 mm m1 2.200 52,154.03 114,738.86
stainnless steel Ø 1" tebal 1,5 mm m1 10.000 34,049.40 340,494.00
stainless steel front-plate bh 4.000 35,000.00 140,000.00
C. PERALATAN
D. JUMLAH (A+B+C) 654,756.14
F. Harga Satuan Pekerjaan 654,756.14 grill stainless
84 1 M2 MENGECAT waterproofing coating & membran

A. TENAGA
pekerja oh 0.020 70,000.00 1,400.00
tukang batu oh 0.063 80,000.00 5,040.00
kepala tukang oh 0.006 90,000.00 540.00
mandor oh 0.003 95,000.00 285.00
B. BAHAN
water proofing kg 0.200 75,000.00 15,000.00
penutup 2 kali kg 0.500 75,000.00 37,500.00
C. PERALATAN
D. JUMLAH (A+B+C) 59,765.00
F. Harga Satuan Pekerjaan 59,765.00 waterproofing
85 A.4.5.1.8. Pemasangan 1 m2 langit-langit rangka alluminium

A. TENAGA
pekerja oh 0.500 70,000.00 35,000.00
tukang batu oh 0.500 80,000.00 40,000.00
kepala tukang oh 0.050 90,000.00 4,500.00
mandor oh 0.025 95,000.00 2,375.00
B. BAHAN
Profil Allumunium metalfuring m1 3.600 9,500.00 34,200.00
Kawat dia 4 mm kg 0.150 9,000.00 1,350.00
Ramset bh 1.050 7,000.00 7,350.00
gypsum knauf standard board lmbr 0.364 65,000.00 23,660.00
C. PERALATAN
D. JUMLAH (A+B+C) 148,435.00
F. Harga Satuan Pekerjaan (D+E) 120,000.00 gypsum board elephant rangka h

A. TENAGA
pekerja oh 0.500 70,000.00 35,000.00
tukang batu oh 0.500 80,000.00 40,000.00
kepala tukang oh 0.050 90,000.00 4,500.00
mandor oh 0.025 95,000.00 2,375.00
B. BAHAN
Kawat dia 4 mm kg 0.150 9,000.00 1,350.00
Ramset bh 1.050 7,000.00 7,350.00
kalsiboard tebal 12mm lmbr 0.364 250,000.00 91,000.00
C. PERALATAN
D. JUMLAH (A+B+C) 215,775.00
F. Harga Satuan Pekerjaan (D+E) 190,000.00 kalsiboard 12mm rangka hollow
87 Pemasangan 1 m1 lis plafon

A. TENAGA
pekerja oh 0.050 70,000.00 3,500.00
tukang batu oh 0.050 80,000.00 4,000.00
kepala tukang oh 0.005 90,000.00 450.00
mandor oh 0.003 95,000.00 285.00
B. BAHAN
List plafon m1 1.100 10,000.00 11,000.00
compound kg 0.250 5,000.00 1,250.00
C. PERALATAN
D. JUMLAH (A+B+C) 20,485.00
F. Harga Satuan Pekerjaan (D+E) 20,485.00 lis plafon

A. TENAGA
pekerja oh 0.500 70,000.00 35,000.00
tukang batu oh 0.500 80,000.00 40,000.00
kepala tukang oh 0.050 90,000.00 4,500.00
mandor oh 0.025 95,000.00 2,375.00
B. BAHAN
Kawat dia 4 mm kg 0.150 9,000.00 1,350.00
Ramset bh 1.050 7,000.00 7,350.00
GRC board lmbr 0.364 230,000.00 83,720.00
C. PERALATAN
D. JUMLAH (A+B+C) 208,495.00
F. Harga Satuan Pekerjaan (D+E) 208,495.00 plafond GRC rangka metal furing
89 A.4.4.3.44.Pemasangan 1 m2 lantai karpet

A. TENAGA
pekerja oh 0.170 70,000.00 11,900.00
tukang kayu oh 0.170 80,000.00 13,600.00
kepala tukang oh 0.017 90,000.00 1,530.00
mandor oh 0.009 95,000.00 855.00
B. BAHAN
karpet m2 1.050 720,000.00 756,000.00
lem kuning kg 0.350 60,000.00 21,000.00
C. PERALATAN
D. JUMLAH (A+B+C) 804,885.00
F. Harga Satuan Pekerjaan (D+E) 804,885.00 carpet
90 A.4.4.3.44.Pemasangan 1 m2 lantai karpet

A. TENAGA
pekerja oh 0.150 70,000.00 10,500.00
tukang kayu oh 0.150 80,000.00 12,000.00
kepala tukang oh 0.015 90,000.00 1,350.00
mandor oh 0.008 95,000.00 760.00
B. BAHAN
lantai vynil m2 1.050 620,000.00 651,000.00
lem kuning kg 0.350 60,000.00 21,000.00
C. PERALATAN
D. JUMLAH (A+B+C) 696,610.00
F. Harga Satuan Pekerjaan (D+E) 696,610.00 lantai vynil

A. TENAGA
pekerja oh 0.700 70,000.00 49,000.00
tukang batu oh 0.350 80,000.00 28,000.00
kepala tukang oh 0.035 90,000.00 3,150.00
mandor oh 0.035 95,000.00 3,325.00
B. BAHAN
granite quadra kripton nero shiny polis m2 1.068 1,200,000.00 1,281,960.00
Pasir Pasang m3 0.045 150,000.00 6,750.00
Semen warna kg 1.500 10,000.00 15,000.00
C. PERALATAN
D. JUMLAH (A+B+C) 1,653,710.00
F. Harga Satuan Pekerjaan (D+E) 1,653,710.00 granite 240x120cm

A. TENAGA
pekerja oh 0.700 70,000.00 49,000.00
tukang batu oh 0.350 80,000.00 28,000.00
kepala tukang oh 0.035 90,000.00 3,150.00
mandor oh 0.035 95,000.00 3,325.00
B. BAHAN
granite quadra statuario marmi shiny p m2 1.068 1,200,000.00 1,281,960.00
Pasir Pasang m3 0.045 150,000.00 6,750.00
Semen warna kg 1.500 10,000.00 15,000.00
C. PERALATAN
D. JUMLAH (A+B+C) 1,653,710.00

A. TENAGA
pekerja oh 0.700 70,000.00 49,000.00
tukang batu oh 0.350 80,000.00 28,000.00
kepala tukang oh 0.035 90,000.00 3,150.00
mandor oh 0.035 95,000.00 3,325.00
B. BAHAN
ceramic tiles roman 20x20cm m2 1.068 115,000.00 122,854.50
Pasir Pasang m3 0.045 150,000.00 6,750.00
Semen warna kg 1.500 10,000.00 15,000.00
C. PERALATAN
D. JUMLAH (A+B+C) 241,579.50
F. Harga Satuan Pekerjaan (D+E) 241,579.50 lantai keramik 20x20cm

A. TENAGA
pekerja oh 0.700 70,000.00 49,000.00
tukang batu oh 0.350 80,000.00 28,000.00
kepala tukang oh 0.035 90,000.00 3,150.00
mandor oh 0.035 95,000.00 3,325.00
B. BAHAN
granite quadra kripton white 240x120 cm m2 1.068 2,044,444.44 2,184,080.00
Pasir Pasang m3 0.045 150,000.00 6,750.00
Semen warna kg 1.500 10,000.00 15,000.00
C. PERALATAN
D. JUMLAH (A+B+C) 2,302,805.00

A. TENAGA
pekerja oh 0.700 70,000.00 49,000.00
tukang batu oh 0.350 80,000.00 28,000.00
kepala tukang oh 0.035 90,000.00 3,150.00
mandor oh 0.035 95,000.00 3,325.00
B. BAHAN
batu andesit 30x60cm tebal 2cm m2 1.068 250,000.00 267,075.00
Pasir Pasang m3 0.045 150,000.00 6,750.00
Semen warna kg 1.500 10,000.00 15,000.00
C. PERALATAN
D. JUMLAH (A+B+C) 385,800.00
F. Harga Satuan Pekerjaan (D+E) 385,800.00 andesit
96 Pemasangan 1 m1 relling tangga

A. TENAGA
upah pasang oh 0.300 423,192.65 126,957.79
B. BAHAN
stainnless steel ∅2'' tebal 1,5 mm m1 3.300 70,195.13 231,643.91
stainnless steel Ø 1.5" tebal 1,5 mm m1 2.200 52,154.03 114,738.86
stainnless steel Ø 1" tebal 1,5 mm m1 0.200 34,049.40 6,809.88
stainless steel front-plate bh 2.000 35,000.00 70,000.00
C. PERALATAN
D. JUMLAH (A+B+C) 550,150.44
F. Harga Satuan Pekerjaan 550,150.44 relling
97 Pemasangan 1 m2 atap onduline

A. TENAGA
pekerja oh 0.150 70,000.00 10,500.00
tukang kayu oh 0.750 80,000.00 60,000.00
kepala tukang oh 0.080 90,000.00 7,200.00
mandor oh 0.006 95,000.00 570.00
B. BAHAN
atap tegola m2 1.050 350,000.00 367,500.00
paku hak panjang kg 1.140 17,500.00 19,950.00
C. PERALATAN
D. JUMLAH (A+B+C) 465,720.00
F. Harga Satuan Pekerjaan (D+E) 310,000.00 atap tegola
98 A.4.6.1.22. Pemasangan 1 m’ lisplank

A. TENAGA
pekerja oh 0.100 70,000.00 7,000.00
tukang batu oh 0.200 80,000.00 16,000.00
kepala tukang oh 0.020 90,000.00 1,800.00
mandor oh 0.005 95,000.00 475.00
B. BAHAN
lisplang GRC m1 1.100 35,000.00 38,500.00
cat exterior m2 0.440 110,000.00 48,400.00
Paku 2”-3” kg 0.050 17,500.00 875.00
C. PERALATAN
D. JUMLAH (A+B+C) 113,050.00
F. Harga Satuan Pekerjaan (D+E) 113,050.00 lisplank GRC
99 A.2.3.1.1. Penggalian 1 m3 tanah biasa sedalam 1 m

A. TENAGA
pekerja oh 0.750 70,000.00 52,500.00
mandor oh 0.025 95,000.00 2,375.00
B. BAHAN
C. PERALATAN
D. JUMLAH (A+B+C) 54,875.00
F. Harga Satuan Pekerjaan (D+E) 54,875.00 #REF!
100 urug tanah kembali 1 m3

A. TENAGA
pekerja oh 0.250 70,000.00 17,500.00
mandor oh 0.008 95,000.00 791.67
B. BAHAN
C. PERALATAN
D. JUMLAH (A+B+C) 18,291.67
101 A.2.3.1.11. Pengurugan 1 m3 dengan pasir

A. TENAGA
pekerja oh 0.300 70,000.00 21,000.00
mandor oh 0.010 95,000.00 950.00
B. BAHAN
Pasir pasang m3 1.200 150,000.00 180,000.00
C. PERALATAN
D. JUMLAH (A+B+C) 201,950.00
102 A.4.1.1.29 Membuat 1 m3 sloof beton bertulang (200 kg besi + bekisting)

A. TENAGA
pekerja oh 5.650 70,000.00 395,500.00
tukang batu oh 0.275 80,000.00 22,000.00
tukang kayu oh 1.560 80,000.00 124,800.00
tukang besi oh 1.400 80,000.00 112,000.00
kepala tukang oh 0.323 90,000.00 29,070.00
mandor oh 0.283 95,000.00 26,885.00
B. BAHAN
Kayu kelas III m3 0.270 1,800,000.00 486,000.00
Paku 2”-3” kg 2.000 17,500.00 35,000.00
Besi beton kg 210.000 10,000.00 2,100,000.00
Kawat beton kg 3.000 18,000.00 54,000.00
Pasir Beton m3 0.540 150,000.00 81,000.00
Kerikil m3 0.810 160,000.00 129,600.00
C. PERALATAN
D. JUMLAH (A+B+C) 4,052,695.00
F. Harga Satuan Pekerjaan (D+E) 4,052,695.00 #REF!
103 A.3.2.1.4. Pemasangan 1 m3 pondasi batu belah campuran 1SP : 6PP

A. TENAGA
pekerja oh 1.500 70,000.00 105,000.00
tukang batu oh 0.750 80,000.00 60,000.00
kepala tukang oh 0.075 90,000.00 6,750.00
mandor oh 0.075 95,000.00 7,125.00
B. BAHAN
batu belah m3 1.200 200,000.00 240,000.00
Pasir pasang m3 0.561 150,000.00 84,150.00
C. PERALATAN
D. JUMLAH (A+B+C) 660,975.00
104 A.4.4.3.46.Pemasangan 1 m2 lantai parquet kayu

A. TENAGA
pekerja oh 0.700 70,000.00 49,000.00
tukang kayu oh 0.350 80,000.00 28,000.00
kepala tukang oh 0.035 90,000.00 3,150.00
mandor oh 0.035 95,000.00 3,325.00
B. BAHAN
parquet m2 1.050 250,000.00 262,500.00
lem kayu kg 0.600 30,000.00 18,000.00
C. PERALATAN
D. JUMLAH (A+B+C) 345,975.00
F. Harga Satuan Pekerjaan (D+E) 345,975.00 parquet
105 A.4.4.3.38.Pemasangan 1m2 lantai keramik mozaik

A. TENAGA
pekerja oh 0.700 70,000.00 49,000.00
tukang batu oh 0.350 80,000.00 28,000.00
kepala tukang oh 0.035 90,000.00 3,150.00
mandor oh 0.035 95,000.00 3,325.00
B. BAHAN
mozaik kuda laut m2 1.050 450,000.00 472,500.00
Pasir Pasang m3 0.039 150,000.00 5,850.00
Semen warna kg 0.200 10,000.00 2,000.00
C. PERALATAN
D. JUMLAH (A+B+C) 582,927.50
F. Harga Satuan Pekerjaan (D+E) 582,927.50 keramik lantai mozaik kuda laut

A. TENAGA
pekerja oh 0.900 70,000.00 63,000.00
tukang batu oh 0.450 80,000.00 36,000.00
kepala tukang oh 0.045 90,000.00 4,050.00
mandor oh 0.045 95,000.00 4,275.00
B. BAHAN
mozaik kuda laut m2 1.068 450,000.00 480,735.00
Pasir Pasang m3 0.018 150,000.00 2,700.00
Semen warna kg 1.940 10,000.00 19,400.00
C. PERALATAN
D. JUMLAH (A+B+C) 622,715.00
F. Harga Satuan Pekerjaan (D+E) 622,715.00 keramik dinding mozaik kuda lau

A. TENAGA
pekerja oh 0.900 70,000.00 63,000.00
tukang batu oh 0.450 80,000.00 36,000.00
kepala tukang oh 0.045 90,000.00 4,050.00
mandor oh 0.045 95,000.00 4,275.00
B. BAHAN
granite QUADRA ROCK NOIR MATT m2 1.068 1,500,000.00 1,602,450.00
Pasir Pasang m3 0.018 150,000.00 2,700.00
Semen warna kg 1.940 10,000.00 19,400.00
C. PERALATAN
D. JUMLAH (A+B+C) 1,744,430.00
F. Harga Satuan Pekerjaan (D+E) 1,744,430.00 granite QUADRA ROCK NOIR MA

A. TENAGA
pekerja oh 0.900 70,000.00 63,000.00
tukang batu oh 0.450 80,000.00 36,000.00
kepala tukang oh 0.045 90,000.00 4,050.00
mandor oh 0.045 95,000.00 4,275.00
B. BAHAN
granite QUADRA KRYPTON BIANCO m2 1.068 1,250,000.00 1,335,375.00
Pasir Pasang m3 0.018 150,000.00 2,700.00
Semen warna kg 1.940 10,000.00 19,400.00
C. PERALATAN
D. JUMLAH (A+B+C) 1,477,355.00
F. Harga Satuan Pekerjaan (D+E) 1,477,355.00 granite QUADRA KRYPTON BIAN
109 A.5.1.1.1. Pemasangan 1 buah closet duduk/monoblock

A. TENAGA
pekerja oh 3.300 70,000.00 231,000.00
tukang batu oh 1.100 80,000.00 88,000.00
kepala tukang oh 0.010 90,000.00 900.00
mandor oh 0.160 95,000.00 15,200.00
B. BAHAN
kloset duduk Unit 1.000 5,238,750.00 5,238,750.00
Perlengkapan % 6.000 5,238,750.00 314,325.00
C. PERALATAN
D. JUMLAH (A+B+C) 5,888,175.00
F. Harga Satuan Pekerjaan (D+E) 5,888,175.00 kloset duduk
DAFTAR UPAH & BAHAN PEKERJAAN
Proyek : HOTEL GRAND DAFAM
Lokasi : YOGYAKARTA
Daftar upah
no jenis upah satuan harga
1 Pekerja oh Rp 70,000.00
2 Mandor oh Rp 95,000.00
3 Tukang kayu oh Rp 80,000.00
4 Kepala tukang oh Rp 90,000.00
5 Tukang batu oh Rp 80,000.00
6 tukang besi oh Rp 80,000.00
Daftar bahan
no jenis bahan satuan harga
1 Paku 2”-3” kg Rp 17,500.00
2 Semen portland kg Rp 1,350.00
3 Pasir pasang m3 Rp 150,000.00
4 Pasir beton m3 Rp 150,000.00
5 spliet 2-3 cm m3 Rp 155,000.00
6 Dolken kayu diameter 8-10/400 cm btg Rp 10,000.00
7 Bata merah bh Rp 750.00
8 kerikil m3 Rp 160,000.00
9 air ltr Rp 50.00
10 Besi beton kg Rp 10,000.00
11 Kawat beton kg Rp 18,000.00
12 Kayu kelas III m3 Rp 1,800,000.00
13 Minyak bekisting ltr Rp 5,400.00
14 Balok kayu kelas II m3 Rp 1,800,000.00
15 Plywood tebal 9 mm lbr Rp 125,000.00
16 Semen warna kg Rp 10,000.00
17 compound kg Rp 5,000.00
18 Bak cuci stenlis stell bh Rp 350,000.00
19 Water drain + asesories set Rp 175,000.00
20 Plamir kg Rp 18,000.00
21 Cat interior kg Rp 78,000.00
22 Cat exterior kg Rp 110,000.00
23 water proofing kg Rp 75,000.00
24 Sealtape bh Rp 5,500.00
25 stainless steel front-plate bh Rp 35,000.00
26 kaca cermin 5 mm unit Rp 309,855.00
27 kusen alumunium YKK 4" m1 Rp 155,000.00
28 rangka alumunium YKK 4" m1 Rp 155,000.00
29 panil block board 6 mm m2 Rp 150,000.00
30 double cylinder CY/ONS 60mm DO unit Rp 125,000.00
31 engsel HI/ONS 432 (4"X3"X2mm) SUS 304 2BB bh Rp 94,000.00
32 plat stainless stell m2 Rp 1,048,483.45
33 kusen rangka besi galvanis hollow 15x4x0.3 cm m1 Rp 83,333.33
34 rangka besi t.4 cm m1 Rp 41,666.67
35 plat besi t.5 mm m2 Rp 589,500.00
36 cat duco warna dark grey m2 Rp 350,000.00
37 handle LHD/ONS 201-22mm unit Rp 1,500,000.00
38 lockcase BD/ONS 7260 SS unit Rp 185,000.00
39 double cylinder CY/ONS 70mm DO unit Rp 150,000.00
40 flushbolt for steeldoor 702 bh Rp 95,000.00
41 door closer DC/ONS 880FR unit Rp 950,000.00
42 engsel HI/ONS 433 SD (4"X3"X3mm) SUS 304 4BB bh Rp 148,000.00
43 ram kayu meranti oven t.6 cm m1 Rp 450,000.00
Daftar bahan
44 hotel lock RFID HL/ONS 930 SS-2 D unit Rp 2,500,000.00
45 spyhole DV/ONS 180 bh Rp 70,000.00
46 door stoper DS/ONS 09 SS bh Rp 120,000.00
47 door guard DG/ONS 11A-1NB bh Rp 130,000.00
48 lockcase BD/ONS 8811-40 SS unit Rp 250,000.00
49 handle LHD/ONS 201-22mm unit Rp 1,500,000.00
50 flushbolt for steeldoor 702 bh Rp 95,000.00
51 pull handle stainless unit Rp 1,450,000.00
52 Floor hinge unit Rp 1,750,000.00
53 Top Patch unit Rp 128,000.00
54 Bottom patch unit Rp 495,000.00
55 Corner Lock unit Rp 410,000.00
56 kaca tempered 12 mm m2 Rp 460,000.00
57 kaca tempered 10 mm m2 Rp 450,000.00
58 kaca bening 6 mm m2 Rp 97,500.00
59 kaca bening 8 mm m2 Rp 150,000.00
60 keramik 40 x 40 m2 Rp 180,000.00
61 floor harderner kg Rp 20,000.00
62 karpet m2 Rp 720,000.00
63 lem kuning kg Rp 60,000.00
64 Profil Allumunium metalfuring m1 Rp 9,500.00
65 Kawat dia 4 mm kg Rp 9,000.00
66 Ramset bh Rp 7,000.00
67 gypsum knauf standard board lmbr Rp 65,000.00
68 kalsiboard tebal 12mm lmbr Rp 250,000.00
69 kusen honeycomb merk pika doors m1 Rp 165,000.00
70 kusen upvc 4" m1 Rp 155,000.00
71 handle LHD/ONS 203 Tube SS unit Rp 135,000.00
72 Flushbolt Kotak GT/ONS 6" + 12" bh Rp 119,000.00
73 dust proof DP/ONS 209 bh Rp 100,000.00
74 stainnless steel ∅2'' tebal 1,5 mm m1 Rp 70,195.13
75 stainnless steel Ø 1.5" tebal 1,5 mm m1 Rp 52,154.03
76 stainnless steel Ø 1" tebal 1,5 mm m1 Rp 34,049.40
77 List plafon m1 Rp 10,000.00
78 ceramic tiles roman 20x20cm m2 Rp 115,000.00
79 dinding roman 40x40cm m2 Rp 100,000.00
80 atap tegola m2 Rp 350,000.00
81 paku hak panjang kg Rp 17,500.00
82 lisplang GRC m1 Rp 35,000.00
83 cup handle CH/ONS 31-1 SS unit Rp 170,000.00
84 security bolt SB/ONS 007 unit Rp 80,000.00
85 engineering door fabric by ecolux m2 Rp 900,000.00
86 hotel lock HL/ONS 930 SS - 2 RF unit Rp 3,140,000.00
87 energy saver HL/ONS 0309 ES - RF unit Rp 958,000.00
88 card encorder system HL/ONS H-MF9 unit Rp 5,337,000.00
89 batu belah m3 Rp 200,000.00
90 batu andesit 30x60cm tebal 2cm m2 Rp 100,000.00
91 parquet m2 Rp 250,000.00
92 lem kayu kg Rp 30,000.00
93 mozaik kuda laut m2 Rp 450,000.00
94 daun pintu honeycomb merk PIKA DOORS m2 Rp 1,000,000.00
95 engsel HI/ONS 432 SUS 304 bh Rp 94,000.00
96 powder coating block m2 Rp 250,000.00
97 engsel HI/ONS 433 SUS 304 bh Rp 148,000.00
98 handle KP-SRT 201 ALU WH=BODY unit Rp 250,000.00
99 lapis HPL m2 Rp 100,000.00
100 handle almunium unit Rp 350,000.00
Daftar bahan
101 rell pintu geser m1 Rp 750,000.00
102 automatic sliding door unit Rp 66,000,000.00
103 GRC board lbr Rp 230,000.00
104 granite quadra kripton nero shiny polished 240x120c m2 Rp 2,044,444.44
105 granite quadra statuario marmi shiny polished 300x1 m2 Rp 2,500,000.00
106 granite quadra kripton white 240x120 cm m2 Rp 2,044,444.44
107 lantai vynil m2 Rp 620,000.00
108 kran dinding bh Rp 285,750.00
109 kloset duduk Unit Rp 5,238,750.00
110 jet washer unit Rp 832,500.00
111 wastafel unit Rp 3,020,000.00
112 shower unit Rp 4,980,000.00
113 fiting shower unit Rp 1,830,000.00
114 urinoir unit Rp 3,000,000.00
115 sekat urinoir unit Rp 1,492,500.00
116 floordrain bh Rp 462,000.00
117 papper holder bh Rp 633,000.00
118 soap holder bh Rp 428,250.00
119 towel holder bh Rp 240,750.00
120 lavatory faucet unit Rp 1,275,000.00
121 wastafel unit Rp 1,357,500.00
122 wastafel, unit Rp 1,237,500.00
123 wastafel. unit Rp 1,087,500.00
124 bathtub unit Rp 24,150,000.00
125 Kran dapur bh Rp 521,000.00
126 granite 60x120 cm m2 Rp 750,000.00
127 granite QUADRA ROCK NOIR MATTE 320x160cm m2 Rp 1,500,000.00
128 granite QUADRA KRYPTON BIANCO SHINY POLISHED m2 Rp 1,250,000.00
tinggi 3.1 3.5 5 6 3.2 3.2
kp 45 52 65 139 201 201
ks 23 30 21 15 129 129
dinding 167.9734 184.2032 188.3416 424.6877 450.9491 450.9491
B2 B1 LT1 LT2 LT3 LT4
7.5001 5.15 2.64 11.0001 5.25
B2 B1 1 2 3 4 5 6
cp 833.0384 731.2991
gyp 276.3721 319.857 332.9971 1053.6679 511.52387 507.19988 507.19988 507.19988
kals 321.54 357.08
kals lav 9.9104 11.7638 188.2427 126.7876 78.27028 84.05122 84.05122 84.05122
alm 5.0709 4 3.6 3.6 3.6
grc 34.91378 71.21378 71.21378 71.21378
lis 494.4452 579.3162 404.3458 581.3159 1037.2704 1117.2577 1117.2577 1117.2577
lantai B2 B1
floor hardener 1 1015.739 980.5569
lantai keramik 40x40cm 2 181.0342 196.0595
lantai keramik 20x20cm 3 0 0
granite 240x120cm 4 0 0
granite 300x150cm 5 19.1271 19.5371
granite quadra kripton white 240x120 cm 6 0 0
decking kayu 7 0 0
carpet 8 0 0
lantai vynil 9 0 0
andesit 10 0 0
terasso 11 0 0
lantai B2 B1
floor hardener 1 1015.739 980.5569
lantai keramik 20x20cm 3
granite 240x120cm 4
granite 300x150cm 5 19.1271 19.5371
granite quadra kripton white 240x120 cm 6
decking kayu 7
carpet 8
lantai vynil 9
andesit 10
terasso 11
plint
floor hardener 1 283.8626 321.5143
lantai keramik 20x20cm 3
granite 240x120cm 4
granite 300x150cm 5 20.1478 20.2674
granite quadra kripton white 240x120 cm 6
decking kayu 7
carpet 8
lantai vynil 9
andesit 10
terasso 11
jmlh lebar 4 4 4 4
jmlh tinggi 4 2 2 2
pintu P1 pintu P2 pintu P3 pintu P4 pintu PD
balok skelet 1.6 0.8 1.6 0.9 1.1
kolom skelet 2.2 2.2 2.2 2.2 2.2
luas 3.52 1.76 3.52 1.98 2.42
kusen UPVC 6 5.2 5.3

rangka meranti oven 4 cm 15.2 7.6 8
panil block board 6 mm 7.04 3.52 3.96
handle LHD/ONS 203 Tube SS 1 1 1
lockcase BD/ONS 8811 - 40 SS 1 1 1
cylinder CY/ONS 60mm DO 1 1 1
flushbolt kotak GT/ONS 6" + 12" 2
engsel HI/ONS 432 SUS 304 6 3 3
dust proof DP/ONS 209 1
kaca 5 mm 0.1786 0.1786
kusen besi hollow 15x4x0.3 cm 6
plat besi 5 mm 3.52
cat duco 3.52
handle LHD/ONS 201 - 22mm 1
lockcase BD/ONS 7260 SS 1
cylinder CY/ONS 70mm DO 1
engsel HI/ONS 433 SUS 304 6
flushbolt for steel Door 702 2
kusen honeycomb merk PIKA DOORS
daun pintu honeycomb merk PIKA DOORS
cup handle CH/ONS 31-1 SS
security bolt SB/ONS 007 SS
engsel HI/ONS 432 (4"X3"X2mm) SUS 304 2BB
rell pintu geser
handle almunium
plat stainless
hotel lock RFID HL/ONS 930 SS-2 D
engsel HI/ONS 433 SUS 304 4BB
door closer DC/ONS 068 DR
spyhole DV/ONS 180
door stoper DS/ONS 09 SS
door guard DG/ONS 11A-1NB
ram UPVC
kaca 8 mm
handle KP-SRT 201 ALU WH=BODY
double cylinder CY/ONS 70mm DO
flushbolt for STEELDOOR 702
engsel HI/ONS 433 SD (4"X3"X3mm) SUS 304 4BB
door closer DC/ONS 880FR
lapis HPL
pull handle stainless
Floor hinge
Top Patch
Bottom patch
Corner Lock
kusen alumunium
kaca tempered 12 mm
kaca tempered 10 mm
automatic sliding door
baja perkuatan
ram alumunium
B2 B1 LT1 LT2
pintu P1 4 1
pintu P2 1 2
pintu P3 5 11 4 5
pintu P4 2 2 2 2
pintu PD
pintu PS
pintu P5 3
pintu P6 2 2
pintu P7 2
pintu P8 5 2
pintu P9 1
pintu P10 1
pintu P11 5
pintu P12 3
pintu P13 1
pintu P14
pintu P15
pintu P16
pintu P17
pintu P18
pintu jendela PJ1 1 1
pintu jendela PJ2 1
pintu jendela PJ3 1
pintu jendela PJ4 1
pintu jendela PJ5 1
pintu jendela PJ6 5 2
pintu jendela PJ7 2
pintu jendela PJ8
pintu jendela PJ9
pintu jendela PJ10
pintu jendela PJ11
pintu jendela PJ12
pintu jendela PJ13
pintu jendela PJ14
pintu jendela PJ15
jendela J1 1 1
jendela J2 1
jendela J3 3
jendela J4 6
jendela J5 1
jendela J6 1
jendela J7 3
jendela J8 1
jendela J9 1
jendela J10 1
jendela J11 1
jendela J12 1
jendela J13
jendela J14
jendela J15
jendela J16
jendela J17
jendela J18
373.3389 13.4988 107.0933 151.2484 101.4984 F kisi kisi WPC
80.344 C granite QUADRA ROCK NOIR MATTE 320x160c
47.8032 D granite QUADRA KRYPTON BIANCO SHINY POL
G andesit
1834.2268 3658.9324 GRC cetak
D C 127.912 g1 2
17.9048 32.5959 240.72 g2 2
17.8497 65.932 g3 2
29.8984 29.8984 35.4154 g4 2
15.2059 g5 2
14.9199 g6 2
20.276 g7 5
21.756 g8 10
21.016 g9 5
20.276 g10 2
69.4696 g11 2
77.8026 g12 1
217.4051 g13 1
188.0755 g14 1
153.18214 g15 1
19.7802 g16 1
20.777 g17 1
10.6704 g18 1
68.1284 g19 7
19.1573 g20 1
20.8082 g21 1
8.128 g22 10
9.40864 g23 15
20.1295 g24 3
21.1439 g25 3
10.8414 g26 3
19.4648 g27 2
21.14222 g28 2
20.1295 g29 2
21.1439 g30 2
10.8414 g31 2
19.4955 g32 2
21.1756 g33 2
40.455 g34 1
7.1628 g35 3
8.291364 g36 2
57.9109 g37 1
23.3045 g38 1
24.4789 g39 1
12.8233 g40 1
8.07 g41 1
3.2 3.2 3.2 3.2 3.35
201 201 201 201 64
129 129 129 129 20
450.9491 450.9491 450.9491 450.9491 198.5456 0
LT5 LT6 LT7 LT8 LT9 atap
5.45
7 8 9
507.19988 507.19988 375.7218

38.143
84.05122 84.05122
3.6 3.6
71.21378 71.21378
1117.2577 1117.2577 442.84416
LT1 LT2 LT3 LT4 LT5 LT6 LT7 LT8 LT9 atap
284.5047 9.2285 12.4205 0 0 0 0 12.4205 3.9456 0
43.8895 145.6595 28.0613 0 0 0 0 28.0613 39.7522 0
153.0576 0 0 0 0 0 0 0 24.4355 0
72.3343 0 0 0 0 0 0 0 0 0
468.0946 309.8243 0 0 0 0 0 0 104.5161 0
24.2236 25.0775 94.8202 0 0 0 0 120.2302 16.7446 0
61.1913 24.2912 0 0 0 0 0 0 229.973 0
35.1271 591.4521 77.9034 0 0 0 0 77.9034 0 0
0 0 373.8743 0 0 0 0 373.8743 41.9962 0
473.7835 0 0 0 0 0 0 0 65.6606 0
121.1764 0 0 0 0 0 0 0 0 0
LT1 LT2 LT3 LT4 LT5 LT6 LT7 LT8 LT9 atap
284.5047 9.2285 12.4205 12.4205 3.9456
43.8895 145.6595 28.0613 28.0613 39.7522
153.0576 24.4355
72.3343
468.0946 309.8243 104.5161
24.2236 25.0775 94.8202 120.2302 16.7446
61.1913 24.2912 229.973
35.1271 591.4521 77.9034 77.9034
373.8743 373.8743 41.9962
473.7835 65.6606
121.1764
144.81 17.9373 28.5694 28.5694 8.4438

79.8062 140.0662 47.9459 47.9459 71.3308
104.8811 20.7172
63.679
334.2941 231.1974 121.0311
37.4672 31.5894 235.8108 307.3108 36.4536
43.4308 23.2892 127.8462
22.7656 210.5182 112.2842 112.2842
370.1358 370.1358 34.2698
159.9082 82.3407
128.4481
4
4
pintu PS pintu P5 pintu P6 pintu P7 pintu P8 pintu P9 pintu P10 pintu P11 pintu P12 pintu P13
0.7 1.2 0.9 0.8 0.9 1.1 2.1 2.16 1.16 2.1
2.2 2.1 2.2 2.2 2.2 2.2 2.2 3 3 2.2
1.54 2.52 1.98 1.76 1.98 2.42 4.62 6.48 3.48 4.62
5.4
13.2
5.04
1
1
1
2
6
1
0.1786 0.0893 0.449
5.3
1.98
1.98
1
1
1
3
2
5.8 5.2 5.3 5.5 6.5 8.16 7.16 6.5
1.54 1.76 1.98 2.42 4.62 6.48 3.48 4.62
1
1
3
1.76
1 1 1 1 2 1 2
0.84
3.52
LT3 LT4 LT5 LT6 LT7 LT8 LT9 atap
4 4 4 4 4 4 5
2 2 2 2 2 2 2
9 9 9 9 9 8
9 9 9 9 9 8
1
1 1 1 1 1 1 6
1 1 1 1 1 1 1
20 20 20 20 19 18
22 22 22 22 18 20
9 9 9 9 8 7
3 2
1
3 20 20 20 20 20
9 9 9 9 7 7
1
1
1
1
1
1
11
2
1
2
2
1
K NOIR MATTE 320x160cm
TON BIANCO SHINY POLISHED 240x120cm
255.824
481.44
131.864
70.8308
30.4118
29.8398
101.38
217.56
105.08
40.552
138.9392
77.8026
217.4051
188.0755
153.18214
19.7802
20.777
10.6704
476.8988
19.1573
20.8082
81.28
141.1296
60.3885
63.4317
32.5242
38.9296
42.28444
40.259
42.2878
21.6828
38.991
42.3512
40.455
21.4884
16.582728
57.9109
23.3045
24.4789
12.8233
8.07
pintu P14 pintu P15 pintu P16 pintu P17 pintu P18 pintu jendepintu jendepintu jendepintu jendepintu jende
1.1 0.78 1 0.8 0.8 2.55 2.35 6.25 7.1 3.1
2.2 2.2 2.2 2.2 2.2 2.3 2.3 2.3 3.7 9.7
2.42 1.716 1.76 1.76 5.865 5.405 14.375 26.27 30.07
5.18 5.2
5.5 5.4 5.2

2.42 0
2.2 1.76
1 1
1
3
1
1
1
1
5.96 6
5.16 5.2
1 1
1 1
1 1
3 3
1 1
0 3.52
1 1 1 1 2
1 1 1 1 2
1 1 1 1 2
1 1 1 1 2
1 1 1 1 2
13.445 10.77 25.4 87.1 143.1
1.8624 1.817 2.0441 7.1771 4.892
3.6031 3.2273 11.5863 19.0929 25.178
1
210.16
pintu jendepintu jendepintu jendepintu jendepintu jendepintu jendepintu jendepintu jendepintu jendepintu jende
2.06 2.1 1.8 1.4 1.2 1.35 1.4 4.02 1.7 3.63
4.68 2.3 2.2 2.23 2.23 2.23 2.2 2.5 2.5 2.5
9.6408 4.83 2.676 3.0105 3.08 10.05 4.25 9.075
2 1 1 1 1 1 1 1 2 1
2 1 1 1 1 1 1 1 2 1
2 1 1 1 1 1 1 1 2 1
2 1 1 1 1 1 1 1 2 1
2 1 1 1 2 1
36.33 10.27 9.3 10.2003 5.4601 5.76 10.2003 34.145 6.7 31.76
4.34 1.817 1.6506 1.54 1.561 1.561 1.5404 2.47 4.0516 2.47
5.3008 2.7118 1.797 1.5403 1.1151 1.4495 1.5404 7.2046 6.231
6.2
jendela J1 jendela J2 jendela J3 jendela J4 jendela J5 jendela J6 jendela J7 jendela J8 jendela J9 jendela J10
5.15 1 1.2 9.7 3.699 6 3.1 2.05 2.35 2.72
2.3 2.2 1.35 3.1 3.1 2.12 3.7 3.7 3.7 2.75
11.845 2.2 1.62 30.07 11.4669 12.72 11.47 7.585 8.695 7.48
72.85 6.4 6.3 145.4 56.893 74.16 58.7 45.2 46.4 16.44
11.845 2.2 1.62 30.07 11.4669 12.72 11.47 7.585 8.695 7.48
jendela J11jendela J12jendela J13jendela J14jendela J15jendela J16jendela J17jendela J18
1.78 1.06 1.8 1.7 2.65 5.8 2.48 2.65
4.7 2.95 2.2 19.07 18.77 1.25 1.25 2.5
8.366 3.127 3.96 32.419 49.7405 7.25 3.1 6.625
68.22 8.02 10.2 154.85 277.14 20.35 11.21 36.05
8.366 3.127 3.96 32.419 49.7405 7.25 3.1 6.625

DAFTAR HARGA UPAH DAN HARGA BAHAN
PEKERJAAN : PEMBANGUNAN GEDUNG
LOKASI : YOGYAKARTA
DAFTAR HARGA UPAH & BAHAN HARGA SATUAN

1 Pekerja Rp. 70,000.00 / o/h
2 Tukang Rp. 80,000.00 / o/h
3 Kepala tukang Rp. 90,000.00 / o/h
4 Mandor Rp. 95,000.00 / o/h
1 Air cor didatangkan Rp. 100.00 / ltr

2 Batu pecah/cor Rp. 200,000.00 / m3
3 Sirtu Rp. 250,000.00 / m3
4 Batu tempel Rp. 225,000.00 / m2
5 Batu bata Rp. 1,000.00 / bh
6 Batu belah/kali Rp. 175,000.00 / m3
7 Baja ringan Rp. 19,000.00 / kg
8 Besi beton polos Rp. 8,000.00 / kg
9 Besi beton ulir Rp. 8,000.00 / kg
10 Besi profil Rp. 18,000.00 / kg
11 Besi strip Rp. 6,500.00 / m1
12 Cat Interior Rp. 26,500.00 / kg
13 Cat Exterior Rp. 90,000.00 / kg
14 Coumpon Rp. 10,000.00 / kg
15 Dolken Rp. 3,250.00 / btg
16 Gypsum board Rp. 62,000.00 / lbr
17 Glass Block Rp. 32,000.00 / bh
18 List gypsum 10 cm Rp. 9,000.00 / m1
19 Atap metal Rp. 93,000.00 / m2
20 Nok/Bubungan atap metal Rp. 35,000.00 / m1
21 Kayu Lokal Rp. 2,700,000.00 / m3
22 Kayu Bekisting Rp. 2,700,000.00 / m3
23 Keramik 40/40 Rp. 10,800.00 / bh
24 Keramik 20/20 Rp. 2,600.00 / bh
25 Keramik 20/25 Rp. 3,250.00 / bh
26 Keramik 30/30 Rp. 4,500.00 / bh
27 Kawat beton Rp. 17,000.00 / kg
28 Kaca 5 mm Rp. 118,500.00 / m2
29 Minyak bekisting Rp. 4,500.00 / ltr
30 Pasir cor/pasang Rp. 150,000.00 / m3
31 Pasir urug Rp. 150,000.00 / m3
32 Paku Rp. 15,000.00 / kg
33 Papan GRC Rp. 40,000.00 / m1
34 Paving block Rp. 69,000.00 / m2
35 Multiplek Rp. 110,000.00 / lbr
36 Plamir Rp. 13,000.00 / kg
37 Semen PC Rp. 1,000.00 / kg
38 Semen grout Rp. 18,000.00 / kg
39 Kran air Rp. 75,000.00 / bh
40 Seal tape Rp. 7,000.00 / roll
41 Stop Kran Rp. 75,000.00 / bh
42 Closet jongkok Rp. 150,000.00 / unit
43 Closet duduk Rp. 1,700,000.00 / unit
44 Washtavel Rp. 1,150,000.00 / bh
45 Urinoir Rp. 2,850,000.00 / bh
46 Floor drain Rp. 75,000.00 / bh
47 Kusen Alumunium silver Rp. 118,000.00 / m1
48 Alumunium strip Rp. 28,000.00 / m1
49 Jendela Alumunium Kaca Rp. 620,000.00 / unit
50 Pipa PVC dia 6" Rp. 90,000.00 / m1
51 Pipa PVC dia 5" Rp. 65,000.00 / m1
52 Pipa PVC dia 4" Rp. 50,000.00 / m1
53 Pipa PVC dia 3" Rp. 40,000.00 / m1
54 Pipa PVC dia 2.5" Rp. 30,000.00 / m1
55 Pipa PVC dia 2" Rp. 24,000.00 / m1
56 Pipa PVC dia 1.5" Rp. 20,000.00 / m1
57 Pipa PVC dia 1.25" Rp. 18,500.00 / m1
58 Pipa PVC dia 1" Rp. 14,500.00 / m1
59 Pipa PVC dia 3/4" Rp. 12,000.00 / m1
60 Pipa PVC dia 1/2" Rp. 8,500.00 / m1
61 Kunci tanam kecil Rp. 90,000.00 / bh
62 Kunci silinder Rp. 80,000.00 / bh
63 Engsel pintu Rp. 15,000.00 / bh
64 Engsel jendela Rp. 8,000.00 / bh
65 Gerendel pintu Rp. 9,000.00 / bh
66 Gerendel jendela Rp. 5,000.00 / bh
67 Hak angin Rp. 12,500.00 / bh
68 Pegangan pintu/door holder Rp. 180,000.00 / bh
69 Pegangan jendela Rp. 15,000.00 / bh
70 Door closer Rp. 240,000.00 / bh
71 Sewa alat untuk perakitan besi Rp. 135,000.00 / jam
72 Solar Rp. 10,200.00 / ltr
73 Minyak pelumas Rp. 24,000.00 / ltr
74 Kawat las Rp. 45,000.00 / kg
75 Pintu lipat/folding gate Rp. 525,000.00 / m2
76 Pintu gulung/rolling door allumunium Rp. 425,000.00 / m2
77 Sealent Rp. 50,000.00 / tube
78 Lem kayu Rp. 40,000.00 / kg
79 Plywood Rp. 72,500.00 / lbr
80 Mega sungkai Rp. 130,000.00 / lbr
81 Triplek Rp. 80,000.00 / lbr
82 Buis beton U30 Rp. 55,000.00 / m1
83 Tali ijuk/ijuk Rp. 50,000.00 / kg
84 Kabel NYA 1 x 1.5 Rp. 2,000.00 / m1
85 Kabel NYA 1 x 2.5 Rp. 2,800.00 / m1
86 Paralon listrik Rp. 8,500.00 / btg
87 Stok kontak + Indoos Rp. 48,000.00 / bh
88 Saklar + Indoos Rp. 38,000.00 / bh
89 Saklar ganda + Indoos Rp. 44,000.00 / bh
90 Lampu SL 18 Watt Rp. 35,000.00 / bh
91 Lampu pijar 25 Watt Rp. 15,000.00 / bh
92 Fitting lampu Rp. 15,000.00 / bh
ANALISA HARGA SATUAN PEKERJAAN KONSTRUKSI
BANGUNAN GEDUNG DAN PERUMAHAN
TAHUN 2017
KET KOEF SAT URAIAN HARGA SATUAN JUMLAH
1 m3 Beton mutu f'c = 30 Mpa SNI : 7394:2008
484.000 kg PC Rp 900.00 Rp 435,600.00
0.494 m3 Pasir beton Rp 150,000.00 Rp 74,100.00
BAHAN
0.770 m3 Batu Split 2/3 Rp 200,000.00 Rp 154,000.00
215.000 liter Air Rp 100.00 Rp 21,500.00
1.450 OH Pekerja Rp 70,000.00 Rp 101,500.00
0.275 OH Tukang batu Rp 80,000.00 Rp 22,000.00
TENAGA
0.028 OH Kepala Tukang Rp 90,000.00 Rp 2,520.00
0.083 OH Mandor Rp 95,000.00 Rp 7,885.00
JUMLAH Rp 819,105.00
Alat bantu Rp 40,000.00 Rp 40,000.00
adiktiv Rp 50,000.00 Rp 50,000.00
HARGA SATUAN Rp 909,105.00
Pembesian 10 kg dengan besi polos atau ulir SNI : 7394:2008

11.000 kg Besi beton (polos/ulir) Rp 8,000.00 Rp 88,000.00
BAHAN
0.150 kg Kawat beton Rp 17,000.00 Rp 2,550.00
0.100 OH Pekerja Rp 70,000.00 Rp 7,000.00
0.100 OH Tukang besi Rp 80,000.00 Rp 8,000.00
TENAGA
0.010 OH Kepala Tukang Rp 90,000.00 Rp 900.00
0.010 OH Mandor Rp 95,000.00 Rp 950.00
1 kg -------------------> Rp 10,740.00
1 m2 bekisting SNI : 7394:2008
0.010 m3 Kayu papan bekisting lokal Rp 2,700,000.00 Rp 27,000.00
0.400 kg Paku 5 cm - 12 cm Rp 15,000.00 Rp 6,000.00
0.200 liter Minyak bekisting Rp 4,500.00 Rp 900.00
BAHAN
0.010 m3 Kayu balok lokal Rp 2,700,000.00 Rp 27,000.00
0.350 lbr Plywood Rp 110,000.00 Rp 38,500.00
2.000 btg Dolken Rp 3,250.00 Rp 6,500.00
0.300 OH Pekerja Rp 70,000.00 Rp 21,000.00
0.150 OH Tukang kayu Rp 80,000.00 Rp 12,000.00
TENAGA
0.010 OH Mandor Rp 95,000.00 Rp 950.00
1 m3 Beton mutu f'c = 35 Mpa SNI : 7394:2008

696.000 kg PC Rp 900.00 Rp 626,400.00
0.674 m3 Pasir beton Rp 150,000.00 Rp 101,100.00
BAHAN
0.770 m3 Batu Split 2/3 Rp 200,000.00 Rp 154,000.00
215.000 liter Air Rp 100.00 Rp 21,500.00
1.650 OH Pekerja Rp 70,000.00 Rp 115,500.00
0.275 OH Tukang batu Rp 80,000.00 Rp 22,000.00
TENAGA
0.083 OH Mandor Rp 95,000.00 Rp 7,885.00
JUMLAH Rp 1,050,905.00
Alat bantu Rp 40,000.00 Rp 40,000.00
adiktiv Rp 50,000.00 Rp 50,000.00
HARGA SATUAN Rp 1,140,905.00
1 m3 cyclop SNI : 7394:2008

BAHAN 194.000 kg PC Rp 900 Rp 174,600
0.312 m3 Pasir beton Rp 180,000 Rp 56,160
0.450 m3 Batu Split 2/3 Rp 200,000 Rp 90,000
0.468 liter kerikil Rp 200,000 Rp 93,600
TENAGA 2.400 OH Pekerja Rp 70,000 Rp 168,000
0.800 OH Tukang batu Rp 80,000 Rp 64,000
0.080 OH Kepala Tukang Rp 90,000 Rp 7,200
0.119 OH Mandor Rp 95,000 Rp 11,305
Rp 664,865
KET KOEF SAT URAIAN HARGA SATUAN JUMLAH
menurunkan cincin 1m pertama SNI : 7394:2008
Galian tanah
0.750 OH Pekerja Rp 70,000 Rp 52,500
0.025 OH Mandor Rp 95,000 Rp 2,375
Rp 54,875
menurunkan cincin
0.500 OH Pekerja Rp 70,000 Rp 35,000
0.050 OH Mandor Rp 95,000 Rp 4,750
Rp 39,750
menurunkan cincin 2m kedua

menurunkan cincin
1.500 OH Pekerja Rp 70,000 Rp 105,000
1.500 OH Mandor Rp 95,000 Rp 142,500
Rp 247,500
menurunkan cincin 3m ketiga

menurunkan cincin
3.000 OH Pekerja Rp 70,000 Rp 210,000
3.000 OH Mandor Rp 95,000 Rp 285,000
Rp 495,000
1 titik pondasi sumur dia 1m kedalaman 3m

6.000 bh cincin sumuran dia 100cm Rp 297,000 Rp 1,782,000
1.000 bh menurunkan cincin 1m pertama Rp 54,875 Rp 54,875
1.000 bh menurunkan cincin 2m kedua Rp 247,500 Rp 247,500
1.000 bh menurunkan cincin 3m ketiga Rp 495,000 Rp 495,000
1.571 m3 pondasi cyclope 60%beton 1:2:3 +40% batu Rp 664,865 Rp 1,044,503
jumlah Rp 3,623,878
RENCANA ANGGARAN BIAYA STRUKTUR
PEKERJAAN : HOTEL GRAND DAFAM
LOKASI : YOGYAKARTA
TAHUN : 2020
PEKERJAAN STRUKTUR
HARGA JUMLAH HARGA

NO URAIAN PEKERJAAN VOL SAT
SATUAN (Rp) (Rp)
A. PEKERJAAN STRUKTUR BAWAH
I. PONDASI BORE PILE
Mobilitas alat berat 1.00 ls 25,000,000.00 25,000,000.00
Tes PDA 2.00 Titik 25,000,000.00 50,000,000.00
Bobokan Kepala tiang 141.00 titik 100,000.00 14,100,000.00
Galian/pengeboren lubang bore pile Ø60 2559.15 m' 250,000.00 639,787,500.00
Beton Fc' 25Mpa 723.22 m³ 818,194.50 591,731,181.69
Besi BJTS40 91064.79 kg 10,740.00 978,035,883.26
JUMLAH I 2,298,654,564.96
II. PILECAP
TIPE F1
Pasir urug 10cm 15.03 m³ 200,000.00 3,005,600.00
Lantai kerja 10cm 15.03 m³ 650,000.00 9,768,200.00
Bekisting 176.80 m² 141,200.00 24,964,160.00
Beton Fc' 30Mpa 150.28 m³ 909,105.00 136,620,299.40
Besi BJTS40 12489.27 kg 10,740.00 134,134,758.37
TIPE F2
Pasir urug 10cm 8.00 m³ 200,000.00 1,600,000.00
Lantai kerja 10cm 8.00 m³ 650,000.00 5,200,000.00
Bekisting 138.40 m² 141,200.00 19,542,080.00
Beton Fc' 30Mpa 80.00 m³ 909,105.00 72,728,400.00
Besi BJTS40 6648.53 kg 10,740.00 71,405,248.00
TIPE F3
Pasir urug 10cm 1.30 m³ 200,000.00 259,200.00
Lantai kerja 10cm 1.30 m³ 650,000.00 842,400.00
Bekisting 31.20 m² 141,200.00 4,405,440.00
Beton Fc' 30Mpa 25.92 m³ 909,105.00 23,564,001.60
Besi BJTS40 1077.06 kg 10,740.00 11,567,650.18
TIPE F4
Pasir urug 10cm 0.86 m³ 200,000.00 172,800.00
Lantai kerja 10cm 0.86 m³ 650,000.00 561,600.00
Bekisting 28.80 m² 141,200.00 4,066,560.00
Beton Fc' 30Mpa 8.64 m³ 909,105.00 7,854,667.20
Besi BJTS40 718.04 kg 10,740.00 7,711,766.78
TIPE FL1
Pasir urug 10cm 1.54 m³ 200,000.00 308,000.00
Lantai kerja 10cm 1.54 m³ 650,000.00 1,001,000.00
Bekisting 15.70 m² 141,200.00 2,216,840.00
Beton Fc' 30Mpa 15.40 m³ 909,105.00 14,000,217.00
Besi BJTS40 1279.84 kg 10,740.00 13,745,510.24
PEKERJAAN STRUKTUR
HARGA JUMLAH HARGA

SATUAN (Rp) (Rp)
TIPE FL2
Pasir urug 10cm 1.85 m³ 200,000.00 370,000.00
Lantai kerja 10cm 1.85 m³ 650,000.00 1,202,500.00
Bekisting 17.70 m² 141,200.00 2,499,240.00
Beton Fc' 30Mpa 18.50 m³ 909,105.00 16,818,442.50
Besi BJTS40 1537.47 kg 10,740.00 16,512,463.60
JUMLAH II 608,649,044.87
III. SOILDEIR PILE dan GALIAN TANAH
Galian tanah basement dan GWT 7669.35 m³ 20,000.00 153,387,000.00
Galian/pengeboren lubang soildeir pile Ø40 1530.00 m' 200,000.00 306,000,000.00
Beton Fc' 20Mpa 192.17 m³ 718,194.50 138,014,000.68
Besi BJTS40 29082.24 kg 10,740.00 312,343,257.60
JUMLAH III 909,744,258.28
IV. GWT DAN STP
GWT 65.00 m² 2,500,000.00 162,500,000.00
STP 25.00 m² 2,500,000.00 62,500,000.00
JUMLAH III 225,000,000.00
JUMLAH A 4,042,047,868.10
PEKERJAAN STRUKTUR
HARGA JUMLAH HARGA

SATUAN (Rp) (Rp)
HARGA JUMLAH HARGA
SATUAN (Rp) (Rp)
B. PEKERJAAN STRUKTUR ATAS
I. LANTAI BASEMENT 2
TIE BEAM TB1
Bekisting 96.00 m² 141,200.00 13,555,200.00
Beton Fc' 30 Mpa 19.20 m³ 909,105.00 17,454,816.00
Besi BJTS40 3992.75 kg 10,740.00 42,882,113.52
TIE BEAM TB2
Bekisting 512.54 m² 141,200.00 72,370,648.00
Beton Fc' 30 Mpa 89.69 m³ 909,105.00 81,541,718.42
Besi BJTS40 18601.98 kg 10,740.00 199,785,268.64
TIE BEAM TB3
Bekisting 45.24 m² 141,200.00 6,387,888.00
Beton Fc' 30 Mpa 6.79 m³ 909,105.00 6,169,186.53
Besi BJTS40 1160.68 kg 10,740.00 12,465,675.71
TIE BEAM TB4
Bekisting 49.70 m² 141,200.00 7,017,640.00
Beton Fc' 30 Mpa 6.21 m³ 909,105.00 5,647,814.81
Besi BJTS40 996.56 kg 10,740.00 10,703,011.44
PLAT A1
Bekisting 32.00 m² 141,200.00 4,518,400.00
Beton Fc' 30 Mpa 260.00 m³ 909,105.00 236,367,300.00
Besi BJTS40 34389.33 kg 10,740.00 369,341,440.00
Tangga Darurat
Bekisting 13.03 m² 141,200.00 1,839,130.00
Beton Fc' 30 Mpa 1.65 m³ 909,105.00 1,500,023.25
Besi BJTS40 290.99 kg 10,740.00 3,125,196.80
SHEARWALL 1 & 2
Bekisting 85.56 m² 141,200.00 12,081,072.00
Beton Fc' 30 Mpa 10.70 m³ 909,105.00 9,722,877.98
Besi BJTS40 1454.52 kg 10,740.00 15,621,544.80
DINDING BETON DB25CM
Bekisting 992.00 m² 141,200.00 140,070,400.00
Beton Fc' 30 Mpa 124.00 m³ 909,105.00 112,729,020.00
Besi BJTS40 19681.28 kg 10,740.00 211,376,947.20
KOLOM K1
Bekisting 195.30 m² 141,200.00 27,576,360.00
Beton Fc' 35 Mpa 35.15 m³ 1,140,905.00 40,107,374.37
Besi BJTS40 8339.28 kg 10,740.00 89,563,909.73
KOLOM K2
Bekisting 104.78 m² 141,200.00 14,794,936.00
Beton Fc' 35 Mpa 16.12 m³ 174,600.00 2,814,552.00
Besi BJTS40 3815.54 kg 10,740.00 40,978,894.44
PEKERJAAN STRUKTUR
HARGA JUMLAH HARGA

SATUAN (Rp) (Rp)
KOLOM K3
Bekisting 7.44 m² 141,200.00 1,050,528.00
Beton Fc' 35 Mpa 1.09 m³ 168,000.00 182,280.00
Besi BJTS40 261.43 kg 10,740.00 2,807,736.29
KOLOM KL
Bekisting 52.08 m² 141,200.00 7,353,696.00
Beton Fc' 35 Mpa 5.15 m³ 664,865.00 3,426,547.99
Besi BJTS40 1333.98 kg 10,740.00 14,326,914.27
KOLOM KT
Bekisting 20.77 m² 141,200.00 2,932,724.00
Beton Fc' 35 Mpa 2.02 m³ 52,500.00 105,787.50
Besi BJTS40 489.10 kg 10,740.00 5,252,887.60
JUMLAH I 1,847,549,461.29
II. LANTAI BASEMENT 1
BALOK B1
Bekisting 120.00 m² 141,200.00 16,944,000.00
Beton Fc' 30Mpa 19.20 m³ 909,105.00 17,454,816.00
Besi BJTS40 4630.45 kg 10,740.00 49,731,054.48
BALOK B2
Bekisting 730.63 m² 141,200.00 103,164,250.00
PEKERJAAN STRUKTUR
HARGA JUMLAH HARGA

SATUAN (Rp) (Rp)
Beton Fc' 30Mpa 102.29 m³ 909,105.00 92,990,077.69
Besi BJTS40 25086.41 kg 10,740.00 269,428,000.44
BALOK BA1
Bekisting 218.40 m² 141,200.00 30,838,080.00
Beton Fc' 30Mpa 26.21 m³ 909,105.00 23,825,823.84
Besi BJTS40 5463.38 kg 10,740.00 58,676,678.86
BALOK BA2
Bekisting 193.00 m² 141,200.00 27,251,600.00
Beton Fc' 30Mpa 19.30 m³ 909,105.00 17,545,726.50
Besi BJTS40 3607.00 kg 10,740.00 38,739,229.10
BALOK BL
Bekisting 44.38 m² 141,200.00 6,265,750.00
Beton Fc' 30Mpa 4.44 m³ 909,105.00 4,034,153.44
Besi BJTS40 829.33 kg 10,740.00 8,907,011.87
PLAT A1
Bekisting 1019.00 m² 141,200.00 143,882,800.00
Beton Fc' 30Mpa 200.60 m³ 909,105.00 182,366,463.00
Besi BJTS40 26532.69 kg 10,740.00 284,961,126.40
PLAT A2
Bekisting 313.05 m² 141,200.00 44,202,660.00
Beton Fc' 30Mpa 44.55 m³ 909,105.00 40,500,627.75
Besi BJTS40 7032.96 kg 10,740.00 75,533,990.40
Tangga Darurat
Bekisting 13.03 m² 141,200.00 1,839,130.00
Beton Fc' 30 Mpa 1.65 m³ 909,105.00 1,500,023.25
Besi BJTS40 290.99 kg 10,740.00 3,125,196.80
SHEARWALL 1 & 2
Bekisting 96.60 m² 141,200.00 13,639,920.00
Beton Fc' 30Mpa 12.08 m³ 909,105.00 10,977,442.88
Besi BJTS40 1642.20 kg 10,740.00 17,637,228.00
DINDING BETON DB25CM
Bekisting 1120.00 m² 141,200.00 158,144,000.00
Beton Fc' 30Mpa 140.00 m³ 909,105.00 127,274,700.00
Besi BJTS40 22220.80 kg 10,740.00 238,651,392.00
KOLOM K1
Bekisting 220.50 m² 141,200.00 31,134,600.00
Beton Fc' 35Mpa 39.69 m³ 1,140,905.00 45,282,519.45
Besi BJTS40 9415.32 kg 10,740.00 101,120,543.24
KOLOM K2
Bekisting 118.30 m² 141,200.00 16,703,960.00
Beton Fc' 25Mpa 18.20 m³ 1,140,905.00 20,764,471.00
Besi BJTS40 4307.87 kg 10,740.00 46,266,493.73
KOLOM K3
Bekisting 8.40 m² 141,200.00 1,186,080.00
Beton Fc' 25Mpa 1.22 m³ 1,140,905.00 1,397,608.62
Besi BJTS40 295.16 kg 10,740.00 3,170,024.84
KOLOM KL
Bekisting 58.80 m² 141,200.00 8,302,560.00
PEKERJAAN STRUKTUR
HARGA JUMLAH HARGA

SATUAN (Rp) (Rp)
Beton Fc' 25Mpa 5.82 m³ 1,140,905.00 6,638,640.97
Besi BJTS40 1506.10 kg 10,740.00 16,175,548.37
KOLOM KT
Bekisting 23.45 m² 141,200.00 3,311,140.00
Beton Fc' 25Mpa 2.28 m³ 1,140,905.00 2,595,558.88
Besi BJTS40 552.20 kg 10,740.00 5,930,679.55
JUMLAH II 2,420,013,381.34
PEKERJAAN STRUKTUR
HARGA JUMLAH HARGA

SATUAN (Rp) (Rp)
III. LANTAI 1
TIE BEAM TB2
Bekisting 78.40 m² 141,200.00 11,070,080.00
Beton Fc' 30Mpa 13.72 m³ 909,105.00 12,472,920.60
Besi BJTS40 2845.43 kg 10,740.00 30,559,888.13
TIE BEAM TB4
Bekisting 13.70 m² 141,200.00 1,934,440.00
Beton Fc' 30Mpa 1.71 m³ 909,105.00 1,556,842.31
Besi BJTS40 274.70 kg 10,740.00 2,950,327.10
BALOK B1
Bekisting 120.00 m² 141,200.00 16,944,000.00
Beton Fc' 30Mpa 19.20 m³ 909,105.00 17,454,816.00
Besi BJTS40 4630.45 kg 10,740.00 49,731,054.48
BALOK B2
Bekisting 702.63 m² 141,200.00 99,210,650.00
Beton Fc' 30Mpa 98.37 m³ 909,105.00 89,426,386.09
Besi BJTS40 24125.01 kg 10,740.00 259,102,615.99
BALOK BA1
Bekisting 195.90 m² 141,200.00 27,661,080.00
Beton Fc' 30Mpa 23.51 m³ 909,105.00 21,371,240.34
Besi BJTS40 4900.53 kg 10,740.00 52,631,691.34
BALOK BA2
Bekisting 170.50 m² 141,200.00 24,074,600.00
Beton Fc' 30Mpa 17.05 m³ 909,105.00 15,500,240.25
Besi BJTS40 3186.50 kg 10,740.00 34,222,997.73
BALOK BL
Bekisting 44.38 m² 141,200.00 6,265,750.00
Beton Fc' 25Mpa 4.44 m³ 909,105.00 4,034,153.44
Besi BJTS40 829.33 kg 10,740.00 8,907,011.87
PLAT A1
Bekisting 445.00 m² 141,200.00 62,834,000.00
Beton Fc' 30Mpa 85.00 m³ 909,105.00 77,273,925.00
Besi BJTS40 11242.67 kg 10,740.00 120,746,240.00
PLAT A2
Bekisting 766.05 m² 141,200.00 108,166,260.00
Beton Fc' 30Mpa 112.50 m³ 909,105.00 102,274,312.50
Besi BJTS40 17760.00 kg 10,740.00 190,742,400.00
Tangga Darurat
Bekisting 13.03 m² 141,200.00 1,839,130.00
Beton Fc' 30 Mpa 1.65 m³ 909,105.00 1,500,023.25
Besi BJTS40 290.99 kg 10,740.00 3,125,196.80
Tangga Utama
Bekisting 18.53 m² 141,200.00 2,615,730.00
Beton Fc' 30 Mpa 3.30 m³ 909,105.00 3,000,046.50
Besi BJTS40 685.52 kg 10,740.00 7,362,484.80
SHEARWALL 1 & 2
Bekisting 138.00 m² 141,200.00 19,485,600.00
Beton Fc' 30Mpa 17.25 m³ 909,105.00 15,682,061.25
PEKERJAAN STRUKTUR
HARGA JUMLAH HARGA

SATUAN (Rp) (Rp)
Besi BJTS40 2346.00 kg 10,740.00 25,196,040.00
KOLOM K1
Bekisting 300.00 m² 141,200.00 42,360,000.00
Beton Fc' 35Mpa 54.00 m³ 1,140,905.00 61,608,870.00
Besi BJTS40 12809.96 kg 10,740.00 137,578,970.40
KOLOM K2
Bekisting 156.00 m² 141,200.00 22,027,200.00
Beton Fc' 25Mpa 24.00 m³ 1,140,905.00 27,381,720.00
Besi BJTS40 5680.70 kg 10,740.00 61,010,760.96
KOLOM K3
Bekisting 84.00 m² 141,200.00 11,860,800.00
Beton Fc' 25Mpa 12.25 m³ 1,140,905.00 13,976,086.25
Besi BJTS40 2951.61 kg 10,740.00 31,700,248.44
PEKERJAAN STRUKTUR
HARGA JUMLAH HARGA

SATUAN (Rp) (Rp)
KOLOM KL
Bekisting 84.00 m² 141,200.00 11,860,800.00
Beton Fc' 25Mpa 8.31 m³ 1,140,905.00 9,483,772.81
Besi BJTS40 2151.58 kg 10,740.00 23,107,926.24
KOLOM KT
Bekisting 33.50 m² 141,200.00 4,730,200.00
Beton Fc' 25Mpa 3.25 m³ 1,140,905.00 3,707,941.25
Besi BJTS40 788.86 kg 10,740.00 8,472,399.36
JUMLAH III 1,999,793,931.48
IV. LANTAI 2
BALOK B1
Bekisting 120.00 m² 141,200.00 16,944,000.00
Beton Fc' 30Mpa 19.20 m³ 909,105.00 17,454,816.00
Besi BJTS40 4630.45 kg 10,740.00 49,731,054.48
BALOK B2
Bekisting 640.50 m² 141,200.00 90,438,600.00
Beton Fc' 30Mpa 89.67 m³ 909,105.00 81,519,445.35
Besi BJTS40 21991.92 kg 10,740.00 236,193,169.25
BALOK BA1
Bekisting 227.40 m² 141,200.00 32,108,880.00
Beton Fc' 30Mpa 27.29 m³ 909,105.00 24,807,657.24
Besi BJTS40 5688.52 kg 10,740.00 61,094,673.87
BALOK BA2
Bekisting 163.75 m² 141,200.00 23,121,500.00
Beton Fc' 30Mpa 16.38 m³ 909,105.00 14,886,594.38
Besi BJTS40 3060.35 kg 10,740.00 32,868,128.31
BALOK BL
Bekisting 44.38 m² 141,200.00 6,265,750.00
Beton Fc' 30Mpa 4.44 m³ 909,105.00 4,034,153.44
Besi BJTS40 829.33 kg 10,740.00 8,907,011.87
BALOK BK1
Bekisting 13.50 m² 141,200.00 1,906,200.00
Beton Fc' 30Mpa 2.16 m³ 909,105.00 1,963,666.80
Besi BJTS40 339.76 kg 10,740.00 3,648,992.33
BALOK BK2
Bekisting 8.75 m² 141,200.00 1,235,500.00
Beton Fc' 30Mpa 1.22 m³ 909,105.00 1,113,653.62
Besi BJTS40 198.27 kg 10,740.00 2,129,441.28
BALOK BK3
Bekisting 6.00 m² 141,200.00 847,200.00
Beton Fc' 25Mpa 0.72 m³ 909,105.00 654,555.60
Besi BJTS40 112.99 kg 10,740.00 1,213,499.71
BALOK BK4
Bekisting 10.13 m² 141,200.00 1,429,650.00
Beton Fc' 30Mpa 1.01 m³ 909,105.00 920,468.81
Besi BJTS40 152.78 kg 10,740.00 1,640,831.12
BALOK BT
Bekisting 96.46 m² 141,200.00 13,620,152.00
PEKERJAAN STRUKTUR
HARGA JUMLAH HARGA

SATUAN (Rp) (Rp)
Beton Fc' 30Mpa 8.27 m³ 909,105.00 7,516,480.14
Besi BJTS40 1096.12 kg 10,740.00 11,772,331.56
PEKERJAAN STRUKTUR
HARGA JUMLAH HARGA

SATUAN (Rp) (Rp)
PLAT A2
Bekisting 1280.30 m² 141,200.00 180,778,360.00
Beton Fc' 30Mpa 187.50 m³ 909,105.00 170,457,187.50
Besi BJTS40 29600.00 kg 10,740.00 317,904,000.00
Tangga Darurat
Bekisting 13.03 m² 141,200.00 1,839,130.00
Beton Fc' 30 Mpa 1.65 m³ 909,105.00 1,500,023.25
Besi BJTS40 290.99 kg 10,740.00 3,125,196.80
SHEARWALL 1 & 2
Bekisting 165.60 m² 141,200.00 23,382,720.00
Beton Fc' 30Mpa 20.70 m³ 909,105.00 18,818,473.50
Besi BJTS40 2815.20 kg 10,740.00 30,235,248.00
KOLOM K1
Bekisting 360.00 m² 141,200.00 50,832,000.00
Beton Fc' 35Mpa 64.80 m³ 1,140,905.00 73,930,644.00
Besi BJTS40 15371.95 kg 10,740.00 165,094,764.48
KOLOM K2
Bekisting 171.60 m² 141,200.00 24,229,920.00
Beton Fc' 25Mpa 26.40 m³ 1,140,905.00 30,119,892.00
Besi BJTS40 6248.77 kg 10,740.00 67,111,837.06
KOLOM K3
Bekisting 100.80 m² 141,200.00 14,232,960.00
Beton Fc' 35Mpa 14.70 m³ 1,140,905.00 16,771,303.50
Besi BJTS40 3541.93 kg 10,740.00 38,040,298.13
KOLOM KL
Bekisting 100.80 m² 141,200.00 14,232,960.00
Beton Fc' 35Mpa 9.97 m³ 1,140,905.00 11,380,527.37
Besi BJTS40 2581.89 kg 10,740.00 27,729,511.49
KOLOM KT
Bekisting 40.20 m² 141,200.00 5,676,240.00
Beton Fc' 35Mpa 3.90 m³ 1,140,905.00 4,449,529.50
Besi BJTS40 946.64 kg 10,740.00 10,166,879.23
JUMLAH IV 2,054,027,662.97
V. LANTAI 3
BALOK B2
Bekisting 91.00 m² 141,200.00 12,849,200.00
Beton Fc' 30Mpa 12.74 m³ 909,105.00 11,581,997.70
Besi BJTS40 3124.53 kg 10,740.00 33,557,499.46
BALOK B3
Bekisting 597.80 m² 141,200.00 84,409,360.00
Beton Fc' 30Mpa 83.69 m³ 909,105.00 76,084,815.66
Besi BJTS40 18413.33 kg 10,740.00 197,759,197.71
BALOK BA3
Bekisting 164.25 m² 141,200.00 23,192,100.00
Beton Fc' 30Mpa 19.71 m³ 909,105.00 17,918,459.55
Besi BJTS40 3770.22 kg 10,740.00 40,492,124.14
BALOK BA4
Bekisting 87.63 m² 141,200.00 12,372,650.00
PEKERJAAN STRUKTUR
HARGA JUMLAH HARGA

SATUAN (Rp) (Rp)
Beton Fc' 30Mpa 8.76 m³ 909,105.00 7,966,032.56
Besi BJTS40 1479.91 kg 10,740.00 15,894,245.67
BALOK BL
Bekisting 44.38 m² 141,200.00 6,265,750.00
Beton Fc' 30Mpa 4.44 m³ 909,105.00 4,034,153.44
Besi BJTS40 829.33 kg 10,740.00 8,907,011.87
BALOK BK2
Bekisting 23.63 m² 141,200.00 3,335,850.00
Beton Fc' 30Mpa 3.31 m³ 909,105.00 3,006,864.79
Besi BJTS40 535.33 kg 10,740.00 5,749,491.46
BALOK BK3
Bekisting 16.20 m² 141,200.00 2,287,440.00
Beton Fc' 30Mpa 1.94 m³ 909,105.00 1,767,300.12
Besi BJTS40 305.07 kg 10,740.00 3,276,449.22
BALOK BK4
Bekisting 15.50 m² 141,200.00 2,188,600.00
Beton Fc' 30Mpa 1.55 m³ 909,105.00 1,409,112.75
Besi BJTS40 233.88 kg 10,740.00 2,511,889.61
BALOK BT
Bekisting 143.50 m² 141,200.00 20,262,200.00
Beton Fc' 30Mpa 12.30 m³ 909,105.00 11,181,991.50
Besi BJTS40 1630.66 kg 10,740.00 17,513,265.39
PLAT A2
Bekisting 130.90 m² 141,200.00 18,483,080.00
Beton Fc' 30Mpa 18.15 m³ 909,105.00 16,500,255.75
Besi BJTS40 2865.28 kg 10,740.00 30,773,107.20
PLAT A3
Bekisting 1060.66 m² 141,200.00 149,765,192.00
Beton Fc' 30Mpa 133.12 m³ 909,105.00 121,020,057.60
Besi BJTS40 18186.24 kg 10,740.00 195,320,217.60
Tangga Darurat
Bekisting 13.03 m² 141,200.00 1,839,130.00
Beton Fc' 30 Mpa 1.65 m³ 909,105.00 1,500,023.25
Besi BJTS40 290.99 kg 10,740.00 3,125,196.80
SHEARWALL 1 & 2
Bekisting 88.32 m² 141,200.00 12,470,784.00
Beton Fc' 30Mpa 11.04 m³ 909,105.00 10,036,519.20
Besi BJTS40 1501.44 kg 10,740.00 16,125,465.60
KOLOM K1
Bekisting 144.00 m² 141,200.00 20,332,800.00
Beton Fc' 35Mpa 25.92 m³ 1,140,905.00 29,572,257.60
Besi BJTS40 6148.78 kg 10,740.00 66,037,905.79
KOLOM K2
Bekisting 66.56 m² 141,200.00 9,398,272.00
Beton Fc' 35Mpa 10.24 m³ 1,140,905.00 11,682,867.20
Besi BJTS40 2423.77 kg 10,740.00 26,031,258.01
KOLOM K3
Bekisting 7.68 m² 141,200.00 1,084,416.00
PEKERJAAN STRUKTUR
HARGA JUMLAH HARGA

SATUAN (Rp) (Rp)
Beton Fc' 35Mpa 1.12 m³ 1,140,905.00 1,277,813.60
Besi BJTS40 269.86 kg 10,740.00 2,898,308.43
KOLOM KL
Bekisting 53.76 m² 141,200.00 7,590,912.00
Beton Fc' 35Mpa 5.32 m³ 1,140,905.00 6,069,614.60
Besi BJTS40 1377.01 kg 10,740.00 14,789,072.79
KOLOM KT
Bekisting 21.44 m² 141,200.00 3,027,328.00
Beton Fc' 35Mpa 2.08 m³ 1,140,905.00 2,373,082.40
Besi BJTS40 504.87 kg 10,740.00 5,422,335.59
JUMLAH V 1,412,322,325.60
VI. LANTAI 4
BALOK B3
Bekisting 432.15 m² 141,200.00 61,018,874.00
Beton Fc' 30Mpa 60.50 m³ 909,105.00 55,001,125.23
Besi BJTS40 13310.86 kg 10,740.00 142,958,595.67
BALOK BA3
Bekisting 141.75 m² 141,200.00 20,015,100.00
Beton Fc' 30Mpa 17.01 m³ 909,105.00 15,463,876.05
Besi BJTS40 3253.75 kg 10,740.00 34,945,257.82
BALOK BA4
Bekisting 49.75 m² 141,200.00 7,024,700.00
Beton Fc' 30Mpa 4.98 m³ 909,105.00 4,522,797.38
Besi BJTS40 840.23 kg 10,740.00 9,024,122.37
BALOK BL
Bekisting 44.38 m² 141,200.00 6,265,750.00
Beton Fc' 30Mpa 4.44 m³ 909,105.00 4,034,153.44
Besi BJTS40 829.33 kg 10,740.00 8,907,011.87
BALOK BK2
Bekisting 5.25 m² 141,200.00 741,300.00
Beton Fc' 30Mpa 0.73 m³ 909,105.00 668,192.17
Besi BJTS40 118.96 kg 10,740.00 1,277,664.77
BALOK BK4
Bekisting 1.88 m² 141,200.00 264,750.00
Beton Fc' 30Mpa 0.19 m³ 909,105.00 170,457.19
Besi BJTS40 28.29 kg 10,740.00 303,857.61
BALOK BT
Bekisting 11.20 m² 141,200.00 1,581,440.00
Beton Fc' 30Mpa 0.96 m³ 909,105.00 872,740.80
Besi BJTS40 127.27 kg 10,740.00 1,366,889.01
PLAT A2
Bekisting 130.90 m² 141,200.00 18,483,080.00
Beton Fc' 30Mpa 18.15 m³ 909,105.00 16,500,255.75
Besi BJTS40 2865.28 kg 10,740.00 30,773,107.20
PLAT A3
Bekisting 677.40 m² 141,200.00 95,648,880.00
Beton Fc' 30Mpa 85.02 m³ 909,105.00 77,292,107.10
Besi BJTS40 11615.04 kg 10,740.00 124,745,529.60
PEKERJAAN STRUKTUR
HARGA JUMLAH HARGA

SATUAN (Rp) (Rp)
Tangga Darurat
Bekisting 13.03 m² 141,200.00 1,839,130.00
Beton Fc' 30 Mpa 1.65 m³ 909,105.00 1,500,023.25
Besi BJTS40 290.99 kg 10,740.00 3,125,196.80
SHEARWALL 1 & 2
Bekisting 88.32 m² 141,200.00 12,470,784.00
Beton Fc' 30Mpa 11.04 m³ 909,105.00 10,036,519.20
Besi BJTS40 1106.94 kg 10,740.00 11,888,578.56
KOLOM K2
Bekisting 124.80 m² 141,200.00 17,621,760.00
Beton Fc' 35Mpa 19.20 m³ 1,140,905.00 21,905,376.00
Besi BJTS40 4388.81 kg 10,740.00 47,135,849.47
KOLOM K3
Bekisting 69.12 m² 141,200.00 9,759,744.00
Beton Fc' 35Mpa 10.08 m³ 1,140,905.00 11,500,322.40
Besi BJTS40 2342.49 kg 10,740.00 25,158,324.56
KOLOM KL
Bekisting 53.76 m² 141,200.00 7,590,912.00
Beton Fc' 35Mpa 5.32 m³ 1,140,905.00 6,069,614.60
Besi BJTS40 1237.68 kg 10,740.00 13,292,690.07
KOLOM KT
Bekisting 21.44 m² 141,200.00 3,027,328.00
Beton Fc' 35Mpa 2.08 m³ 1,140,905.00 2,373,082.40
Besi BJTS40 435.21 kg 10,740.00 4,674,144.23
JUMLAH VI 950,840,994.56
VII. LANTAI 5
BALOK B3
Bekisting 432.15 m² 141,200.00 61,018,874.00
Beton Fc' 30Mpa 60.50 m³ 909,105.00 55,001,125.23
Besi BJTS40 13310.86 kg 10,740.00 142,958,595.67
BALOK BA3
Bekisting 141.75 m² 141,200.00 20,015,100.00
Beton Fc' 30Mpa 17.01 m³ 909,105.00 15,463,876.05
Besi BJTS40 3253.75 kg 10,740.00 34,945,257.82
BALOK BA4
Bekisting 49.75 m² 141,200.00 7,024,700.00
Beton Fc' 30Mpa 4.98 m³ 909,105.00 4,522,797.38
Besi BJTS40 840.23 kg 10,740.00 9,024,122.37
BALOK BL
Bekisting 44.38 m² 141,200.00 6,265,750.00
Beton Fc' 30Mpa 4.44 m³ 909,105.00 4,034,153.44
Besi BJTS40 829.33 kg 10,740.00 8,907,011.87
BALOK BK2
Bekisting 5.25 m² 141,200.00 741,300.00
Beton Fc' 30Mpa 0.73 m³ 909,105.00 668,192.17
Besi BJTS40 118.96 kg 10,740.00 1,277,664.77
BALOK BK4
Bekisting 1.88 m² 141,200.00 264,750.00
PEKERJAAN STRUKTUR
HARGA JUMLAH HARGA

SATUAN (Rp) (Rp)
Beton Fc' 30Mpa 0.19 m³ 909,105.00 170,457.19
Besi BJTS40 28.29 kg 10,740.00 303,857.61
BALOK BT
Bekisting 11.20 m² 141,200.00 1,581,440.00
Beton Fc' 30Mpa 0.96 m³ 909,105.00 872,740.80
Besi BJTS40 127.27 kg 10,740.00 1,366,889.01
PLAT A2
Bekisting 130.90 m² 141,200.00 18,483,080.00
Beton Fc' 30Mpa 18.15 m³ 909,105.00 16,500,255.75
Besi BJTS40 2865.28 kg 10,740.00 30,773,107.20
PLAT A3
Bekisting 677.40 m² 141,200.00 95,648,880.00
Beton Fc' 30Mpa 85.02 m³ 909,105.00 77,292,107.10
Besi BJTS40 11615.04 kg 10,740.00 124,745,529.60
Tangga Darurat
Bekisting 13.03 m² 141,200.00 1,839,130.00
Beton Fc' 30 Mpa 1.65 m³ 909,105.00 1,500,023.25
Besi BJTS40 290.99 kg 10,740.00 3,125,196.80
SHEARWALL 1 & 2
Bekisting 88.32 m² 141,200.00 12,470,784.00
Beton Fc' 30Mpa 11.04 m³ 909,105.00 10,036,519.20
Besi BJTS40 1106.94 kg 10,740.00 11,888,578.56
KOLOM K2
Bekisting 124.80 m² 141,200.00 17,621,760.00
Beton Fc' 35Mpa 19.20 m³ 1,140,905.00 21,905,376.00
Besi BJTS40 4388.81 kg 10,740.00 47,135,849.47
KOLOM K3
Bekisting 69.12 m² 141,200.00 9,759,744.00
Beton Fc' 35Mpa 10.08 m³ 1,140,905.00 11,500,322.40
Besi BJTS40 2342.49 kg 10,740.00 25,158,324.56
KOLOM KL
Bekisting 53.76 m² 141,200.00 7,590,912.00
Beton Fc' 35Mpa 5.32 m³ 1,140,905.00 6,069,614.60
Besi BJTS40 1237.68 kg 10,740.00 13,292,690.07
KOLOM KT
Bekisting 21.44 m² 141,200.00 3,027,328.00
Beton Fc' 35Mpa 2.08 m³ 1,140,905.00 2,373,082.40
Besi BJTS40 435.21 kg 10,740.00 4,674,144.23
JUMLAH VII 950,840,994.56
PEKERJAAN STRUKTUR
HARGA JUMLAH HARGA

SATUAN (Rp) (Rp)
VIII.LANTAI 6
BALOK B3
Bekisting 432.15 m² 141,200.00 61,018,874.00
Beton Fc' 30Mpa 60.50 m³ 909,105.00 55,001,125.23
Besi BJTS40 13310.86 kg 10,740.00 142,958,595.67
BALOK BA3
Bekisting 141.75 m² 141,200.00 20,015,100.00
Beton Fc' 30Mpa 17.01 m³ 909,105.00 15,463,876.05
Besi BJTS40 3253.75 kg 10,740.00 34,945,257.82
BALOK BA4
Bekisting 49.75 m² 141,200.00 7,024,700.00
Beton Fc' 30Mpa 4.98 m³ 909,105.00 4,522,797.38
Besi BJTS40 840.23 kg 10,740.00 9,024,122.37
BALOK BL
Bekisting 44.38 m² 141,200.00 6,265,750.00
Beton Fc' 30Mpa 4.44 m³ 909,105.00 4,034,153.44
Besi BJTS40 829.33 kg 10,740.00 8,907,011.87
BALOK BK2
Bekisting 5.25 m² 141,200.00 741,300.00
Beton Fc' 30Mpa 0.73 m³ 909,105.00 668,192.17
Besi BJTS40 118.96 kg 10,740.00 1,277,664.77
BALOK BK4
Bekisting 1.88 m² 141,200.00 264,750.00
Beton Fc' 30Mpa 0.19 m³ 909,105.00 170,457.19
Besi BJTS40 28.29 kg 10,740.00 303,857.61
BALOK BT
Bekisting 11.20 m² 141,200.00 1,581,440.00
Beton Fc' 30Mpa 0.96 m³ 909,105.00 872,740.80
Besi BJTS40 127.27 kg 10,740.00 1,366,889.01
PLAT A2
Bekisting 130.90 m² 141,200.00 18,483,080.00
Beton Fc' 30Mpa 18.15 m³ 909,105.00 16,500,255.75
Besi BJTS40 2865.28 kg 10,740.00 30,773,107.20
PLAT A3
Bekisting 677.40 m² 141,200.00 95,648,880.00
Beton Fc' 30Mpa 85.02 m³ 909,105.00 77,292,107.10
Besi BJTS40 11615.04 kg 10,740.00 124,745,529.60
Tangga Darurat
Bekisting 13.03 m² 141,200.00 1,839,130.00
Beton Fc' 30 Mpa 1.65 m³ 909,105.00 1,500,023.25
Besi BJTS40 290.99 kg 10,740.00 3,125,196.80
SHEARWALL 1 & 2
Bekisting 88.32 m² 141,200.00 12,470,784.00
Beton Fc' 30Mpa 11.04 m³ 909,105.00 10,036,519.20
Besi BJTS40 1106.94 kg 10,740.00 11,888,578.56
KOLOM K2
Bekisting 124.80 m² 141,200.00 17,621,760.00
Beton Fc' 35Mpa 19.20 m³ 1,140,905.00 21,905,376.00
PEKERJAAN STRUKTUR
HARGA JUMLAH HARGA

SATUAN (Rp) (Rp)
Besi BJTS40 4388.81 kg 10,740.00 47,135,849.47
KOLOM K3
Bekisting 69.12 m² 141,200.00 9,759,744.00
Beton Fc' 35Mpa 10.08 m³ 1,140,905.00 11,500,322.40
Besi BJTS40 2342.49 kg 10,740.00 25,158,324.56
KOLOM KL
Bekisting 53.76 m² 141,200.00 7,590,912.00
Beton Fc' 35Mpa 5.32 m³ 1,140,905.00 6,069,614.60
Besi BJTS40 1237.68 kg 10,740.00 13,292,690.07
KOLOM KT
Bekisting 21.44 m² 141,200.00 3,027,328.00
Beton Fc' 35Mpa 2.08 m³ 1,140,905.00 2,373,082.40
Besi BJTS40 435.21 kg 10,740.00 4,674,144.23
JUMLAH VIII 950,840,994.56
IX. LANTAI 7
BALOK B3
Bekisting 432.15 m² 141,200.00 61,018,874.00
Beton Fc' 30Mpa 60.50 m³ 909,105.00 55,001,125.23
Besi BJTS40 13310.86 kg 10,740.00 142,958,595.67
BALOK BA3
Bekisting 141.75 m² 141,200.00 20,015,100.00
Beton Fc' 30Mpa 17.01 m³ 909,105.00 15,463,876.05
Besi BJTS40 3253.75 kg 10,740.00 34,945,257.82
BALOK BA4
Bekisting 49.75 m² 141,200.00 7,024,700.00
Beton Fc' 30Mpa 4.98 m³ 909,105.00 4,522,797.38
Besi BJTS40 840.23 kg 10,740.00 9,024,122.37
BALOK BL
Bekisting 44.38 m² 141,200.00 6,265,750.00
Beton Fc' 30Mpa 4.44 m³ 909,105.00 4,034,153.44
Besi BJTS40 829.33 kg 10,740.00 8,907,011.87
BALOK BK2
Bekisting 5.25 m² 141,200.00 741,300.00
Beton Fc' 30Mpa 0.73 m³ 909,105.00 668,192.17
Besi BJTS40 118.96 kg 10,740.00 1,277,664.77
BALOK BK4
Bekisting 1.88 m² 141,200.00 264,750.00
Beton Fc' 30Mpa 0.19 m³ 909,105.00 170,457.19
Besi BJTS40 28.29 kg 10,740.00 303,857.61
BALOK BT
Bekisting 11.20 m² 141,200.00 1,581,440.00
Beton Fc' 30Mpa 0.96 m³ 909,105.00 872,740.80
Besi BJTS40 127.27 kg 10,740.00 1,366,889.01
PLAT A2
Bekisting 130.90 m² 141,200.00 18,483,080.00
Beton Fc' 30Mpa 18.15 m³ 909,105.00 16,500,255.75
Besi BJTS40 2865.28 kg 10,740.00 30,773,107.20
PLAT A3
PEKERJAAN STRUKTUR
HARGA JUMLAH HARGA

SATUAN (Rp) (Rp)
Bekisting 677.40 m² 141,200.00 95,648,880.00
Beton Fc' 30Mpa 85.02 m³ 909,105.00 77,292,107.10
Besi BJTS40 11615.04 kg 10,740.00 124,745,529.60
Tangga Darurat
Bekisting 13.03 m² 141,200.00 1,839,130.00
Beton Fc' 30 Mpa 1.65 m³ 909,105.00 1,500,023.25
Besi BJTS40 290.99 kg 10,740.00 3,125,196.80
SHEARWALL 1 & 2
Bekisting 88.32 m² 141,200.00 12,470,784.00
Beton Fc' 30Mpa 11.04 m³ 909,105.00 10,036,519.20
Besi BJTS40 1106.94 kg 10,740.00 11,888,578.56
KOLOM K2
Bekisting 124.80 m² 141,200.00 17,621,760.00
Beton Fc' 35Mpa 19.20 m³ 1,140,905.00 21,905,376.00
Besi BJTS40 4388.81 kg 10,740.00 47,135,849.47
KOLOM K3
Bekisting 69.12 m² 141,200.00 9,759,744.00
Beton Fc' 25Mpa 10.08 m³ 1,140,905.00 11,500,322.40
Besi BJTS40 2342.49 kg 10,740.00 25,158,324.56
PEKERJAAN STRUKTUR
HARGA JUMLAH HARGA

SATUAN (Rp) (Rp)
KOLOM KL
Bekisting 53.76 m² 141,200.00 7,590,912.00
Beton Fc' 25Mpa 5.32 m³ 1,140,905.00 6,069,614.60
Besi BJTS40 1237.68 kg 10,740.00 13,292,690.07
KOLOM KT
Bekisting 21.44 m² 141,200.00 3,027,328.00
Beton Fc' 25Mpa 2.08 m³ 1,140,905.00 2,373,082.40
Besi BJTS40 435.21 kg 10,740.00 4,674,144.23
JUMLAH IX 950,840,994.56
X. LANTAI 8
BALOK B3
Bekisting 432.15 m² 141,200.00 61,018,874.00
Beton Fc' 30Mpa 60.50 m³ 909,105.00 55,001,125.23
Besi BJTS40 13310.86 kg 10,740.00 142,958,595.67
BALOK BA3
Bekisting 141.75 m² 141,200.00 20,015,100.00
Beton Fc' 30Mpa 17.01 m³ 909,105.00 15,463,876.05
Besi BJTS40 3253.75 kg 10,740.00 34,945,257.82
BALOK BA4
Bekisting 49.75 m² 141,200.00 7,024,700.00
Beton Fc' 30Mpa 4.98 m³ 909,105.00 4,522,797.38
Besi BJTS40 840.23 kg 10,740.00 9,024,122.37
BALOK BL
Bekisting 44.38 m² 141,200.00 6,265,750.00
Beton Fc' 30Mpa 4.44 m³ 909,105.00 4,034,153.44
Besi BJTS40 829.33 kg 10,740.00 8,907,011.87
BALOK BK2
Bekisting 5.25 m² 141,200.00 741,300.00
Beton Fc' 30Mpa 0.73 m³ 909,105.00 668,192.17
Besi BJTS40 118.96 kg 10,740.00 1,277,664.77
BALOK BK4
Bekisting 1.88 m² 141,200.00 264,750.00
Beton Fc' 30Mpa 0.19 m³ 909,105.00 170,457.19
Besi BJTS40 28.29 kg 10,740.00 303,857.61
BALOK BT
Bekisting 11.20 m² 141,200.00 1,581,440.00
Beton Fc' 30Mpa 0.96 m³ 909,105.00 872,740.80
Besi BJTS40 127.27 kg 10,740.00 1,366,889.01
PLAT A2
Bekisting 130.90 m² 141,200.00 18,483,080.00
Beton Fc' 30Mpa 18.15 m³ 909,105.00 16,500,255.75
Besi BJTS40 2865.28 kg 10,740.00 30,773,107.20
PLAT A3
Bekisting 677.40 m² 141,200.00 95,648,880.00
Beton Fc' 30Mpa 85.02 m³ 909,105.00 77,292,107.10
Besi BJTS40 11615.04 kg 10,740.00 124,745,529.60
Tangga Darurat
Bekisting 13.03 m² 141,200.00 1,839,130.00
PEKERJAAN STRUKTUR
HARGA JUMLAH HARGA

SATUAN (Rp) (Rp)
Beton Fc' 30 Mpa 1.65 m³ 909,105.00 1,500,023.25
Besi BJTS40 290.99 kg 10,740.00 3,125,196.80
SHEARWALL 1 & 2
Bekisting 88.32 m² 141,200.00 12,470,784.00
Beton Fc' 30Mpa 11.04 m³ 909,105.00 10,036,519.20
Besi BJTS40 1045.71 kg 10,740.00 11,230,912.51
KOLOM K2
Bekisting 124.80 m² 141,200.00 17,621,760.00
Beton Fc' 35Mpa 19.20 m³ 1,140,905.00 21,905,376.00
Besi BJTS40 3767.75 kg 10,740.00 40,465,639.30
KOLOM K3
Bekisting 69.12 m² 141,200.00 9,759,744.00
Beton Fc' 35Mpa 10.08 m³ 1,140,905.00 11,500,322.40
Besi BJTS40 1990.31 kg 10,740.00 21,375,933.70
KOLOM KL
Bekisting 53.76 m² 141,200.00 7,590,912.00
Beton Fc' 35Mpa 5.32 m³ 1,140,905.00 6,069,614.60
Besi BJTS40 1098.35 kg 10,740.00 11,796,307.35
KOLOM KT
Bekisting 21.44 m² 141,200.00 3,027,328.00
Beton Fc' 35Mpa 2.08 m³ 1,140,905.00 2,373,082.40
Besi BJTS40 405.35 kg 10,740.00 4,353,490.79
JUMLAH X 937,913,691.32
XI. LANTAI 9
BALOK B2
Bekisting 249.55 m² 141,200.00 35,236,460.00
Beton Fc' 30Mpa 34.94 m³ 909,105.00 31,761,401.38
Besi BJTS40 8568.43 kg 10,740.00 92,024,988.89
BALOK B3
Bekisting 184.98 m² 141,200.00 26,118,470.00
Beton Fc' 30Mpa 25.90 m³ 909,105.00 23,542,637.63
Besi BJTS40 5697.57 kg 10,740.00 61,191,882.90
BALOK BA1
Bekisting 124.50 m² 141,200.00 17,579,400.00
Beton Fc' 30Mpa 14.94 m³ 909,105.00 13,582,028.70
Besi BJTS40 3114.43 kg 10,740.00 33,448,930.94
BALOK BA3
Bekisting 57.15 m² 141,200.00 8,069,580.00
Beton Fc' 30Mpa 6.86 m³ 909,105.00 6,234,642.09
Besi BJTS40 1311.83 kg 10,740.00 14,089,040.45
BALOK BL
Bekisting 44.38 m² 141,200.00 6,265,750.00
Beton Fc' 30Mpa 4.44 m³ 909,105.00 4,034,153.44
Besi BJTS40 829.33 kg 10,740.00 8,907,011.87
BALOK BK2
Bekisting 7.88 m² 141,200.00 1,111,950.00
Beton Fc' 30Mpa 1.10 m³ 909,105.00 1,002,288.26
Besi BJTS40 178.44 kg 10,740.00 1,916,497.15
PEKERJAAN STRUKTUR
HARGA JUMLAH HARGA

SATUAN (Rp) (Rp)
BALOK BK3
Bekisting 2.25 m² 141,200.00 317,700.00
Beton Fc' 30Mpa 0.27 m³ 909,105.00 245,458.35
Besi BJTS40 42.37 kg 10,740.00 455,062.39
BALOK BK4
Bekisting 1.88 m² 141,200.00 264,750.00
Beton Fc' 25Mpa 0.19 m³ 909,105.00 170,457.19
Besi BJTS40 28.29 kg 10,740.00 303,857.61
BALOK BT
Bekisting 22.40 m² 141,200.00 3,162,880.00
Beton Fc' 30Mpa 1.92 m³ 909,105.00 1,745,481.60
Besi BJTS40 254.54 kg 10,740.00 2,733,778.01
BALOK B4
Bekisting 51.00 m² 141,200.00 7,201,200.00
Beton Fc' 30Mpa 3.06 m³ 909,105.00 2,781,861.30
Besi BJTS40 715.28 kg 10,740.00 7,682,131.75
BALOK B5
Bekisting 13.00 m² 141,200.00 1,835,600.00
Beton Fc' 30Mpa 0.75 m³ 909,105.00 681,828.75
Besi BJTS40 142.67 kg 10,740.00 1,532,321.83
PLAT A1
Bekisting 10.00 m² 141,200.00 1,412,000.00
Beton Fc' 30Mpa 28.00 m³ 909,105.00 25,454,940.00
Besi BJTS40 3703.47 kg 10,740.00 39,775,232.00
PLAT A2
Bekisting 669.90 m² 141,200.00 94,589,880.00
Beton Fc' 30Mpa 99.00 m³ 909,105.00 90,001,395.00
Besi BJTS40 15628.80 kg 10,740.00 167,853,312.00
SHEARWALL 1 & 2
Bekisting 92.46 m² 141,200.00 13,055,352.00
Beton Fc' 30Mpa 11.56 m³ 909,105.00 10,506,981.04
Besi BJTS40 1094.73 kg 10,740.00 11,757,361.54
KOLOM K2
Bekisting 87.10 m² 141,200.00 12,298,520.00
Beton Fc' 35Mpa 13.40 m³ 1,140,905.00 15,288,127.00
Besi BJTS40 2629.58 kg 10,740.00 28,241,644.09
KOLOM K3
Bekisting 64.32 m² 141,200.00 9,081,984.00
Beton Fc' 35Mpa 9.38 m³ 1,140,905.00 10,701,688.90
Besi BJTS40 1852.09 kg 10,740.00 19,891,493.86
KOLOM KL
Bekisting 56.28 m² 141,200.00 7,946,736.00
Beton Fc' 35Mpa 5.57 m³ 1,140,905.00 6,354,127.78
Besi BJTS40 1149.84 kg 10,740.00 12,349,259.26
KOLOM KT
Bekisting 22.45 m² 141,200.00 3,169,234.00
Beton Fc' 35Mpa 2.18 m³ 1,140,905.00 2,484,320.64
Besi BJTS40 424.35 kg 10,740.00 4,557,560.67
PEKERJAAN STRUKTUR
HARGA JUMLAH HARGA

SATUAN (Rp) (Rp)
KOLOM K4
Bekisting 18.00 m² 141,200.00 2,541,600.00
Beton Fc' 35Mpa 1.20 m³ 1,140,905.00 1,369,086.00
Besi BJTS40 314.83 kg 10,740.00 3,381,295.68
JUMLAH XI 1,011,294,613.96
XII. LANTAI ATAP
BALOK B3
Bekisting 300.65 m² 141,200.00 42,451,780.00
Beton Fc' 30Mpa 42.09 m³ 909,105.00 38,265,138.55
Besi BJTS40 9260.57 kg 10,740.00 99,458,519.22
BALOK BL
Bekisting 44.38 m² 141,200.00 6,265,750.00
Beton Fc' 30Mpa 4.44 m³ 909,105.00 4,034,153.44
Besi BJTS40 829.33 kg 10,740.00 8,907,011.87
BALOK BK2
Bekisting 21.88 m² 141,200.00 3,088,750.00
Beton Fc' 30Mpa 3.06 m³ 909,105.00 2,784,134.06
Besi BJTS40 495.68 kg 10,740.00 5,323,603.20
BALOK BK3
Bekisting 11.25 m² 141,200.00 1,588,500.00
Beton Fc' 30Mpa 1.35 m³ 909,105.00 1,227,291.75
Besi BJTS40 211.85 kg 10,740.00 2,275,311.96
BALOK BK4
Bekisting 1.88 m² 141,200.00 264,750.00
Beton Fc' 30Mpa 0.19 m³ 909,105.00 170,457.19
Besi BJTS40 28.29 kg 10,740.00 303,857.61
BALOK BT
Bekisting 91.00 m² 141,200.00 12,849,200.00
Beton Fc' 30Mpa 7.80 m³ 909,105.00 7,091,019.00
Besi BJTS40 1034.08 kg 10,740.00 11,105,973.17
PLAT A2
Bekisting 51.37 m² 141,200.00 7,253,444.00
Beton Fc' 30Mpa 7.08 m³ 909,105.00 6,436,463.40
Besi BJTS40 1117.70 kg 10,740.00 12,004,055.04
PLAT A3
Bekisting 118.00 m² 141,200.00 16,661,600.00
Beton Fc' 30Mpa 13.65 m³ 909,105.00 12,409,283.25
Besi BJTS40 1864.80 kg 10,740.00 20,027,952.00
JUMLAH XII 322,247,998.72
JUMLAH B 15,808,527,044.94
JUMLAH A+B 19,850,574,913.04

Rap (STR Ars Me) Fortuna Suite

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

Rap (STR Ars Me) Fortuna Suite

Diunggah oleh

Hak Cipta:

Format Tersedia

REKAP ENGINEERING ESTIMATE ( EE )

PEMBANGUNAN HOTEL FORTUNA SUITE

PEKERJAAN MEKANIKAL & ELEKTRIKAL HOTEL FORTUNA SUITE

A.1 PEKERJAAN INSTALASI PENERANGAN DAN KOTAK KONTAK 2,476,226,100.00

TOTAL PEKERJAAN ELEKTRIKAL 6,115,878,800.00

B. PEKERJAAN MEKANIKAL PLUMBING

B.1 PEKERJAAN INSTALASI AIR BERSIH DINGIN 535,852,400.00

TOTAL PEKERJAAN MEKANIKAL 13,665,857,400.00

C.1 PEKERJAAN INSTALASI PASANG DAYA LISTRIK 555 KVA 855,378,000.00

TOTAL PEKERJAAN INFRASTRUKTUR 5,103,410,150.00

TOTAL PEKERJAAN ELEKTRIKAL & MEKANIKAL 24,885,146,350.00

PEKERJAAN : PEMBANGUNAN HOTEL FORTUNA SUITE

HARGA SAT JUMLAH HARGA SUB TOTAL

C.1 PEKERJAAN INSTALASI PASANG DAYA LISTRIK 555 KVA

2 Biaya Penyambungan (BP) 555000 VA 969.00 537,795,000.00

C.2 PEKERJAAN INSTALASI PANEL MVMDP

2 Lightning Arrester Cubicle, tipe GAM2LA

3 Trafo Protection, tipe QM- SM6 Trafindo 1 unit 87,500,000.00 87,500,000.00

SUB TOTAL 186,165,000.00

C.3 PEKERJAAN INSTALASI PANEL DAYA DAN KABEL TOUVUR

- Grounding Netral Trafo + Grounding Body Trafo

15 Kabel BC 50 mm tersambung atar Bak kontrol (penyama potensial) 15 m1 63,300.00 949,500.00

19 Panel In-Trafo 1 unit 58,654,200.00 58,654,200.00

C.4 PEKERJAAN INSTALASI GENSET 600 KVA, TYPE SILENT

C.5 PEKERJAAN INSTALASI PERALATAN UTAMA AIR BERSIH

2 Pompa Transfer Groudfos,Ebara 2 unit 86,000,000.00 172,000,000.00

3 Pompa Kuras Reservoar (Sumersible pump) Groudfos,Ebara 2 unit 55,000,000.00 110,000,000.00

4 Dosing Pump 1 unit 21,945,000.00 21,945,000.00

1 Set c/w Acessories dan panel kontrol

5 Sand Filter 1 unit 82,500,000.00 82,500,000.00

7 Gate Valve 10 K Drat dia. 32 mm atau 1 1/4" Riser,Yuta 4 bh 2,873,800.00 11,495,200.00

16 Pressure Gauge Wipro,Nagano 8 bh 169,300.00 1,354,400.00

C.6 PEKERJAAN INSTALASI PERALATAN UTAMA HYDRANT SPRINKLER

Peralatan Bantu dan valve-valve lengkap terpasang dan accessories

16 Pressure Gauge Wipro,Nagano 3 bh 676,200.00 2,028,600.00

TOTAL PEKERJAAN INFRASRUKTUR

PEKERJAAN : PEMBANGUNAN HOTEL FORTUNA SUITE

HARGA SAT JUMLAH HARGA SUB TOTAL

A.1 PEKERJAAN INSTALASI PENERANGAN DAN KOTAK KONTAK

SUB TOTAL 115,261,200.00

7 Downlight Compact LED 7 W Opple,Deppa 9 bh 198,000.00 1,782,000.00

6 Downlight Spot light LED 5 W Opple,Deppa 9 bh 170,500.00 1,534,500.00

5 Downlight Spot light LED 7 W Opple,Deppa 18 bh 192,500.00 3,465,000.00

4 Spot Trimless LED 6 W Opple,Deppa 27 bh 443,300.00 11,969,100.00

4 Spot Trimless LED 6 W Opple,Deppa 21 bh 443,300.00 9,309,300.00

Kamar Deluxe Balcony ( 9 unit )

15 Kotak Kontak Shaver & H-Dryer Panasonic,Nero 1 bh 394,200.00 394,200.00

A.2 PEKERJAAN INSTALASI KABEL TOUVUR DAN PANEL DAYA

69 Power Panel AC Lantai 2 Scheneider 1 unit 14,122,000.00 14,122,000.00

A.3 PEKERJAAN INSTALASI PENYALUR PETIR

SUB TOTAL 34,838,900.00

PEKERJAAN : PEMBANGUNAN HOTEL FORTUNA SUITE

HARGA SAT JUMLAH HARGA SUB TOTAL

A.4 PEKERJAAN INSTALASI KABEL TRAY DAN LADDER

6 In/ out Side ukuran 300 mm x 50 mm Tri Abadi 1 bh 287,400.00 287,400.00

6 In/ out Side ukuran 400 mm x 50 mm Tri Abadi 1 bh 357,800.00 357,800.00

PEKERJAAN : PEMBANGUNAN HOTEL FORTUNA SUITE

HARGA SAT JUMLAH HARGA SUB TOTAL

A.5 PEKERJAAN INSTALASI FIRE ALARM

16 Tamper Switch Hooseki 1 bh 2,453,000.00 2,453,000.00

- Manual Call Point

PEKERJAAN : PEMBANGUNAN HOTEL FORTUNA SUITE

HARGA SAT JUMLAH HARGA SUB TOTAL