1,774,068,798.00 1.774.068.

798 798
PT. KERETA API INDONESIA (Persero) 068 774 1
UNIT NON RAILWAY ASSETS DEVELOPMENT
Satu Milyar Tujuh Ratus Tujuh Puluh Empat Juta Enam Puluh
RibuDelapan Ribu Tujuh
1774068798
Ratus Sembilan Puluh Delapan Rupiah
Satu Milyar Tujuh Ratus Tujuh
EnamPuluh
PuluhEmpat
Delapan
Tujuh
Juta Ratus
Enam Sembilan
Puluh Delapan
Puluh Ribu
Delapan
Tujuh Ratus Sembila
Satu Tujuh Ratus Tujuh Puluh Empat Milyar
NOMOR : Rupiah Juta
PEKERJAAN : PEMBANGUNAN GEDUNG KANTOR UPT RESOR SINTEL 1.18 PASAR MINGGU
LOKASI : DAOP 1 JAKARTA

RENCANA ANGGARAN BIAYA STRUKTUR

HARGA SATUAN (Rp) NILAI PEKERJAAN (Rp)

NO VOL SAT URAIAN PEKERJAAN
UPAH BAHAN UPAH BAHAN

I. PEKERJAAN PERSIAPAN
1. 96.00 m² Pek. Pembersihan Lapangan dan Peralatan, 32,220.80 - 3,093,196.43 -
2. 12.00 m2 Pembuatan bedeng buruh dan gudang, 656,501.40 1,337,440.00 7,878,016.80 16,049,280.00
3. 15.00 m Pek. Pembuatan Pagar sementara dari seng gelombang tinggi 2 m, 127,198.02 538,205.00 1,907,970.30 8,073,075.00
4. 12.00 m Pek. Pengukuran dan Pasang Papan Bowplank, 43,083.05 88,360.00 516,996.60 1,060,320.00
5. 1.00 ls Pek. Pengadaan air dan Listrik kerja, - 5,000,000.00 - 5,000,000.00
6. 1.00 ls Pek. Mobilisasi dan Demobilisasi Alat, 10,000,000.00 - 10,000,000.00 -
7. 1.00 ls Pek. Sewa Scafolding, - 3,000,000.00 - 3,000,000.00
8. 1.00 ls Pek. Pengadaan APD dan Rambu, - 2,500,000.00 - 2,500,000.00
9. 1.00 ls Pek. Soil investigation, - - -

Jumlah I. 23,396,180.13 35,682,675.00

II. PEKERJAAN TANAH

1. 127.87 m³ Pek. Galian Tanah Biasa, 150,944.55 - 19,300,562.62 -
2. 5.40 m³ Pek. Pengurugan dengan pasir urug, 60,377.82 336,000.00 325,738.34 1,812,720.00
3. 1.33 m³ Pek. Pembuatan Beton Tumbuk ad. 1 Pc : 3 Ps : 5 Kr, untuk lantai kerja pondasi t = 5 394,346.04
cm 1,104,800.00 523,691.53 1,467,174.40
4. 7.99 m³ Pek. Pasang pondasi batu kosong (Aanstamping), 248,036.14 517,800.00 1,980,816.61 4,135,150.80
5. 31.44 m³ Pek. Pasang pondasi batu kali 1 Pc : 4 Ps, 443,141.94 621,080.00 13,934,542.91 19,529,782.97
6. 4.46 m² Pek. Pemasangan bata merah tebal 1/2 bata ad. 1 Pc : 5 Ps, untuk rolag 87,984.15 164,914.00 392,497.29 735,681.35
7. 102.47 m³ Pek. Pengurugan tanah bekas galian 50,236.85 - 5,147,637.74 -

Jumlah II. 41,605,487.04 27,680,509.52

III. PEKERJAAN STRUKTUR BETON

III.A. PEKERJAAN FOOTPLAT 9,084,632.92 26,885,065.07
1. 7.97 m³ Pek. Pengecoran beton readymix K.225, 470,152.93 1,393,830.00 3,746,178.51 11,106,037.44
2. 872.95 kg Pek. Pembesian dengan Besi Ulir, D13 3,004.11 15,025.07 2,622,448.67 13,116,179.63
3. 23.04 m² Pek. Pemasangan Bekisting untuk pondasi, 117,882.19 115,575.00 2,716,005.75 2,662,848.00

0 III.B. PEKERJAAN SLOOF 10,800,289.46 25,497,562.47

1. 4.95 m³ Pek. Pengecoran beton readymix K.225, 470,152.93 1,393,830.00 2,325,376.37 6,893,883.18
2. 594.91 kg Pek. Pembesian dengan Besi Ulir, D13 3,004.11 15,025.07 1,787,179.51 8,938,580.11
3. 228.47 kg Pek. Pembesian dengan Besi Polos Ø8, 3,004.11 13,533.40 686,351.09 3,091,981.81
4. 50.91 m² Pek. Pemasangan Bekisting untuk Sloof Beton, 117,882.19 129,112.50 6,001,382.50 6,573,117.38

0 III.C. PEKERJAAN PELAT LANTAI 1 14,973,238.85 46,722,303.41

1. 4.76 m³ Pek. Pengecoran beton readymix K.175, 470,152.93 1,202,070.00 2,235,577.16 5,715,842.85
2. 25.77 m³ Pek. Pengecoran beton readymix K.225, 470,152.93 1,393,830.00 12,114,900.57 35,916,211.44
3. 396.75 kg Pek. Pemasangan Wiremesh, 1,569.64 12,829.76 622,761.12 5,090,249.12

0 III.D. PEKERJAAN KOLOM UTAMA 26,428,444.56 67,250,120.66

1. 9.43 m³ Pek. Pengecoran beton readymix K.225, 470,152.93 1,393,830.00 4,434,482.39 13,146,604.56
2. 1,401.38 kg Pek. Pembesian dengan Besi Ulir, D13 3,004.11 15,025.07 4,209,900.79 21,055,823.00
3. 313.95 kg Pek. Pembesian dengan Besi Polos Ø8, 3,004.11 13,533.40 943,141.25 4,248,810.30
4. 125.76 m² Pek. Pemasangan Bekisting untuk Kolom Beton, 133,913.17 228,998.75 16,840,920.13 28,798,882.80

0 III.E. PEKERJAAN BALOK STRUKTUR 15,034,353.43 38,556,363.37

1. 5.89 m³ Pek. Pengecoran beton readymix K.225, 470,152.93 1,393,830.00 2,769,788.42 8,211,400.99
2. 635.68 kg Pek. Pembesian dengan Besi Ulir, D13 3,004.11 15,025.07 1,909,645.88 9,551,095.78
3. 355.50 kg Pek. Pembesian dengan Besi Polos Ø8, 3,004.11 13,533.40 1,067,975.46 4,811,183.00
4. 67.40 m² Pek. Pemasangan Bekisting untuk Balok Beton, 137,782.35 237,121.25 9,286,943.67 15,982,683.61

0 III.F. PEKERJAAN PELAT LANTAI 2 17,499,183.69 43,383,548.47

1. 10.39 m³ Pek. Pengecoran beton readymix K.225, 470,152.93 1,393,830.00 4,883,854.55 14,478,827.27
2. 796.16 kg Pek. Pembesian dengan Besi Polos Ø8, 3,004.11 13,533.40 2,391,754.84 10,774,751.55
3. 74.20 m² Pek. Pemasangan Bekisting untuk Plat Lantai Beton 137,782.35 244,336.25 10,223,574.30 18,129,969.65

0 III.G. PEKERJAAN KOLOM PRAKTIS 7,877,230.65 17,410,012.45

1. 1.35 m³ Pek. Pengecoran beton readymix K.225, 470,152.93 1,393,830.00 634,231.03 1,880,261.06
2. 265.73 kg Pek. Pembesian dengan Besi Ulir, D13 3,004.11 15,025.07 798,290.79 3,992,652.19
3. 61.49 kg Pek. Pembesian dengan Besi Polos Ø8, 3,004.11 13,533.40 184,728.84 832,195.39
4. 46.75 m² Pek. Pemasangan Bekisting untuk Kolom Beton, 133,913.17 228,998.75 6,259,979.99 10,704,903.81

2
 HARGA SATUAN (Rp) NILAI PEKERJAAN (Rp)
NO VOL SAT URAIAN PEKERJAAN
UPAH BAHAN UPAH BAHAN
0 III.H. PEKERJAAN BALOK LATEI 5,739,180.27 15,033,830.48
1. 2.02 m³ Pek. Pengecoran beton readymix K.225, 470,152.93 1,393,830.00 949,859.36 2,815,982.63
2. 240.89 kg Pek. Pembesian dengan Besi Ulir, D13 3,004.11 15,025.07 723,666.69 3,619,419.69
3. 197.14 kg Pek. Pembesian dengan Besi Polos Ø10, 3,004.11 13,293.91 592,216.31 2,620,696.30
4. 25.21 m² Pek. Pemasangan Bekisting untuk Balok Beton, 137,782.35 237,121.25 3,473,437.91 5,977,731.86

0 III.I. PEKERJAAN BALOK TALANG 3,570,993.27 9,077,518.21

1. 1.39 m³ Pek. Pengecoran beton readymix K.225, 470,152.93 1,393,830.00 651,631.95 1,931,848.38
2. 126.03 kg Pek. Pembesian dengan Besi Ulir, D13 3,004.11 15,025.07 378,620.63 1,893,671.45
3. 108.25 kg Pek. Pembesian dengan Besi Polos Ø10, 3,004.11 13,293.91 325,200.52 1,439,088.69
4. 16.08 m² Pek. Pemasangan Bekisting untuk Balok Beton, 137,782.35 237,121.25 2,215,540.17 3,812,909.70

0 III.J. PEKERJAAN RING BALOK 6,761,851.16 17,236,365.67

1. 2.34 m³ Pek. Pengecoran beton readymix K.225, 470,152.93 1,393,830.00 1,101,836.29 3,266,538.17
2. 326.79 kg Pek. Pembesian dengan Besi Ulir, D13 3,004.11 15,025.07 981,709.20 4,910,019.54
3. 124.14 kg Pek. Pembesian dengan Besi Polos Ø10, 3,004.11 13,293.91 372,937.94 1,650,337.99
4. 31.25 m² Pek. Pemasangan Bekisting untuk Balok Beton, 137,782.35 237,121.25 4,305,367.73 7,409,469.97

0 III.K. PEKERJAAN PELAT TALANG 1,472,154.60 5,067,002.21

1. 1.42 m³ Pek. Pengecoran beton readymix K.225, 470,152.93 1,393,830.00 668,557.46 1,982,026.26
2. 202.28 kg Pek. Pembesian dengan Besi Polos Ø8, 3,004.11 13,533.40 607,670.64 2,737,529.80
3. 1.42 m² Pek. Pemasangan Bekisting untuk Plat Lantai Beton 137,782.35 244,336.25 195,926.50 347,446.15

0 III.L. PEKERJAAN TANGGA 4,180,944.28 11,115,181.83

1. 1.33 m³ Pek. Pengecoran beton readymix K.225, 470,152.93 1,393,830.00 625,381.91 1,854,026.67
2. 195.66 kg Pek. Pembesian dengan Besi Ulir, D13 3,004.11 15,025.07 587,794.46 2,939,854.56
3. 128.98 kg Pek. Pembesian dengan Besi Polos Ø8, 3,004.11 13,533.40 387,468.27 1,745,527.69
4. 18.73 m² Pek. Pemasangan Bekisting untuk Plat Lantai Beton 137,782.35 244,336.25 2,580,299.65 4,575,772.91

0 III.M. PEKERJAAN RAMP 3,976,464.83 9,562,787.20

1. 3.61 m³ Pek. Pengecoran beton readymix K.225, 470,152.93 1,393,830.00 1,695,935.63 5,027,823.58
2. 30.34 kg Pek. Pembesian dengan Besi Ulir, D13 3,004.11 15,025.07 91,149.41 455,883.87
3. 2.22 kg Pek. Pembesian dengan Besi Polos Ø10, 3,004.11 13,293.91 6,667.73 29,506.29
4. 28.94 kg Pek. Pemasangan Wiremesh, 1,569.64 12,829.76 45,432.25 371,348.64
4. 15.51 m² Pek. Pemasangan Bekisting untuk Balok Beton, 137,782.35 237,121.25 2,137,279.80 3,678,224.83

Jumlah III. 127,398,961.96 332,797,661.52

IV.A. PEKERJAAN ATAP 19,766,624.20 14,458,163.22

1. 112.06 m² Pek. Pemasangan Kuda-kuda Baja Ringan + Reng untuk rangka Atap, 138,942.30 106,606.67 15,569,318.37 11,945,916.64
2. 16.71 m² Pek. Pemasangan dinding bata ringan tebal 10 cm, 84,114.97 115,500.00 1,405,591.43 1,930,046.58
3. 20.00 m² Pek. Pemasangan plesteran 1 PC : 5 PP tebal 15 mm, 75,990.15 19,360.00 1,519,803.00 387,200.00
4. 20.00 m² Pek. Pemasangan acian, 63,595.57 9,750.00 1,271,911.40 195,000.00

Jumlah IV. 19,766,624.20 14,458,163.22

V. PEKERJAAN MENARA TANDON AIR

V.A. PEKERJAAN TANAH 337,243.62 422,777.70
1. 1.35 m³ Pek. Galian Tanah Biasa, 150,944.55 - 203,775.14 -
2. 0.29 m³ Pek. Pengurugan dengan pasir urug, 60,377.82 336,000.00 17,678.63 98,380.80
3. 0.29 m² Pek. Pembuatan Beton Tumbuk ad. 1 Pc : 3 Ps : 5 Kr, untuk lantai kerja 394,346.04 1,104,800.00 115,789.85 324,396.90
4. 0.50 m³ Pek. Pengurugan tanah bekas galian

V.B. PEKERJAAN FOOTPLAT 790,721.67 2,386,226.07

1. 0.45 m³ Pek. Pengecoran beton readymix K.225, 470,152.93 1,393,830.00 211,568.82 627,223.50
2. 98.61 kg Pek. Pembesian dengan Besi Ulir, D13 3,004.11 15,025.07 296,235.58 1,481,622.57
3. 2.40 m² Pek. Pemasangan Bekisting untuk pondasi, 117,882.19 115,575.00 282,917.27 277,380.00

0 V.C. PEKERJAAN SLOOF 592,767.90 1,353,848.99

1. 0.23 m³ Pek. Pengecoran beton readymix K.225, 470,152.93 1,393,830.00 105,784.41 313,611.75
2. 35.01 kg Pek. Pembesian dengan Besi Ulir, D13 3,004.11 15,025.07 105,172.40 526,019.85
3. 9.38 kg Pek. Pembesian dengan Besi Polos Ø8, 3,004.11 13,533.40 28,164.51 126,879.89
4. 3.00 m² Pek. Pemasangan Bekisting untuk Sloof Beton, 117,882.19 129,112.50 353,646.58 387,337.50

0 V.D. PEKERJAAN PELAT LANTAI 1 178,075.97 606,259.09

1. 0.27 m³ Pek. Pengecoran beton readymix K.225, 470,152.93 1,393,830.00 127,223.38 377,170.40
2. 16.93 kg Pek. Pembesian dengan Besi Polos Ø8, 3,004.11 13,533.40 50,852.59 229,088.69

0 V.E. PEKERJAAN KOLOM PEDESTAL 756,382.66 1,984,594.06

1. 0.27 m³ Pek. Pengecoran beton readymix K.225, 470,152.93 1,393,830.00 126,941.29 376,334.10
2. 36.68 kg Pek. Pembesian dengan Besi Ulir, D13 3,004.11 15,025.07 110,180.61 551,068.41
3. 12.37 kg Pek. Pembesian dengan Besi Polos Ø8, 3,004.11 13,533.40 37,173.36 167,464.37
4. 3.60 m² Pek. Pemasangan Bekisting untuk Kolom Beton, 133,913.17 228,998.75 482,087.41 824,395.50
5. 0.01 m³ Pek. Grouting, t = 2.5 cm - 7,259,075.00 - 65,331.68

0 V.F. PEKERJAAN BASE PLATE 191,180.11 855,497.64

1. 5.43 kg Pek. Pemasangan Plat Baja t = 20 mm, 14,771.21 15,400.00 80,147.41 83,559.17
2. 16.00 bh Pek. Pasang Angkur Bolt dia. 16 mm, - 33,000.00 - 528,000.00
3. 11.20 10 cm Pek. Pengelasan dengan Las Listrik, 1,227.68 1,982.40 13,749.98 22,202.88
4. 5.63 m² Pek. Pengecatan zincrommate 1x cat dasar & 2x Cat penutup, 17,287.95 39,404.25 97,282.72 221,735.60

3
 HARGA SATUAN (Rp) NILAI PEKERJAAN (Rp)
NO VOL SAT URAIAN PEKERJAAN
UPAH BAHAN UPAH BAHAN
V.G. PEKERJAAN RANGKA BAJA SIKU 10,732,713.83 16,203,324.51
1. 354.15 kg Pek. Pemasangan Baja Siku 70x70x7, 14,771.21 21,560.00 5,231,245.86 7,635,505.05
2. 279.40 kg Pek. Pemasangan Baja Siku 50x50x5, 14,771.21 21,560.00 4,127,109.61 6,023,912.29
3. 721.54 10 cm Pek. Pengelasan dengan Las Listrik, 1,227.68 1,982.40 885,817.63 1,430,380.90
4. 28.26 m² Pek. Pengecatan zincrommate 1x cat dasar & 2x Cat penutup, 17,287.95 39,404.25 488,540.73 1,113,526.28

Jumlah V. 13,579,085.76 23,812,528.06

VI. PEKERJAAN ARSITEKTUR

VI.A. PEKERJAAN LANTAI 1
VI.A.1. PEKERJAAN DINDING 66,152,569.81 53,258,553.24
1. 116.18 m² Pek. Pemasangan dinding bata ringan tebal 10 cm, 84,114.97 115,500.00 9,772,224.87 13,418,443.50
2. 62.21 m² Pek. Pemasangan dinding bata ringan tebal 7 cm, 84,114.97 110,500.00 5,232,476.85 6,873,790.63
3. 67.09 m² Pek. Pemasangan plesteran 1 PC : 3 PP tebal 15 mm, 75,990.15 25,840.00 5,097,856.21 1,733,495.78
4. 207.43 m² Pek. Pemasangan plesteran 1 PC : 5 PP tebal 15 mm, 75,990.15 19,360.00 15,762,465.84 4,015,801.24
5. 274.51 m² Pek. Pemasangan acian, 63,595.57 9,750.00 17,457,842.51 2,676,506.63
6. 81.33 m² Pek. Pengecatan Tembok Baru Eksterior Bertekstur, 18,671.48 42,926.50 1,518,471.85 3,491,029.81
7. 61.05 m² Pek. Pengecatan Tembok Baru Interior Dulux Pentalite ( Ngamplas. 1 x 18,671.48 44,124.90
1,139,856.31 2,693,736.90
cat dasar. 2x cat penutup),
8. 146.38 m² Pek. Pengecatan Tembok Baru Interior Bertekstur, 18,671.48 42,926.50 2,733,126.09 6,283,570.34
9. 3.52 m2 Pek. Roster Beton Uk. 20x20, 84,114.97 337,100.00 296,084.69 1,186,592.00
10. 27.83 m² Pek. Pemasangan Metal Furing untuk Rangka Dinding Modul 60x120cm, 107,824.63 30,900.02
3,000,220.36 859,792.92
11. 27.83 m² Pek. Pemasangan dinding Kalsiboard, 36,924.82 49,816.67 1,027,433.17 1,386,148.75
12. 39.74 m² Pek. Pemasangan Homogeneous Tile Uk.60x60cm polished Basel Bone 78,366.28 217,387.84
3,114,511.07 8,639,644.77
setara Roman Granit,

VI.A.2. PEKERJAAN LANTAI 8,971,180.04 19,259,643.20

1. 24.00 m² Pek. Pemasangan Homogeneous Tile Uk.60x60cm polished Basel Bone 78,366.28 217,387.84
1,880,790.72 5,217,308.06
setara Roman Granit,
2. 13.19 m² Pek. Pemasangan Homogeneous Tile Uk.60x60cm unpolished 78,366.28 260,246.32
1,033,651.23 3,432,648.91
Darlington Bone setara Roman Granit,
3. 42.00 m² Pek. Pemasangan Floor Hardener, 51,699.66 63,000.00 2,171,385.72 2,646,000.00
4. 17.85 m² Pek. Pemasangan Homogeneous Tile Uk. 60x10 Matt Dtectona Walnut 78,366.28 266,079.64
1,398,838.10 4,749,521.57
setara Roman Granit,
5. 1.89 m³ Pek. Pembuatan Beton Tumbuk ad. 1 Pc : 3 Ps : 5 Kr, 394,346.04 1,104,800.00 743,342.28 2,082,548.00
6. 35.95 m' Pek. Pemasangan Plint Homogeneous Tile Uk.60x10cm polished Basel 38,891.75 23,403.50
1,397,963.99 841,238.81
Black setara Roman Granit,
7. 13.19 m² Pek. Coating pada Area Basah, 26,171.95 22,015.00 345,208.01 290,377.85

VI.A.3. PEKERJAAN PLAFOND 12,312,187.10 9,498,505.80

1. 32.78 m² Pek. Pemasangan langit-langit gypsum board t=9 mm, 31,799.51 41,190.00 1,042,228.78 1,350,002.25
2. 13.19 m² Pek. Pemasangan langit-langit kalsi board t=6 mm, 31,799.51 51,891.60 419,435.47 684,450.20
3. 45.97 m² Pek. Pemasangan rangka besi hollow galvalum 40x40 untuk plafond, 108,733.19 56,250.00 4,997,921.08 2,585,531.25
4. 47.55 m² Pek. Pemasangan acian, 54,000.00 9,750.00 2,567,700.00 463,612.50
5. 93.52 m² Pek. Pengecatan Tembok Baru Interior Dulux Pentalite ( Ngamplas. 1 x
18,671.48 44,124.90 1,746,063.14 4,126,340.02
cat dasar. 2x cat penutup),
6. 71.05 m¹ Pek. Pemasangan list Shadow Line, 21,658.53 4,061.50 1,538,838.63 288,569.58

VI.A.4. PINTU & JENDELA 30,802,300.53 70,314,924.49

1 1.00 Bh Pekerjaan Pintu Jendela PJ1 2,574,295.27 15,744,585.59
25.61 m¹ Pek. Pemasangan Kusen Alumunium 4" Warna Hitam, 41,518.59 152,900.00 1,063,291.03 3,915,769.00
3.80 m² Pek. Pemasangan Daun Pintu Kaca Tempered, 36,928.03 1,118,320.80 140,418.83 4,252,414.84
1.42 m² Pek. Pemasangan Daun Jendela Aluminium 3" + Kaca T=5mm, 441,303.26 786,434.00 624,885.41 1,113,590.54
5.86 m² Pek. Pemasangan kaca bening t = 5 mm, 36,928.03 172,920.00 216,398.25 1,013,311.20
2.00 set Pek. Pemasangan Pegangan pintu/door holder double, 123,093.43 840,000.00 246,186.86 1,680,000.00
2.00 set Pek. Pemasangan Spring Floor Hinge + Patch Fitting, 123,093.43 1,837,500.00 246,186.86 3,675,000.00
1.00 set Pek. Pemasangan Engsel Pivot Jendela, 36,928.03 94,500.00 36,928.03 94,500.00

2. 2.00 Bh Pekerjaan Pintu P1 3,449,999.87 5,588,325.86

5.38 m¹ Pek. Pemasangan Kusen Alumunium 4" Warna Hitam, 41,518.59 152,900.00 446,740.00 1,645,204.00
1.86 m² Pek. Pemasangan Daun Pintu Kayu Kamper, 308,877.31 592,446.60 1,146,799.68 2,199,635.74
3.96 m² Pek. Pemasangan pemelituran (Sampai Mengkilap), 134,453.34 24,592.00 1,064,870.42 194,768.64
0.37 m² Pek. Pemasangan kaca bening t = 5 mm, 36,928.03 172,920.00 27,474.45 128,652.48
1.00 set Pek. Pemasangan Pegangan pintu/door holder single stainless steel, 123,093.43 277,882.50 246,186.86 555,765.00
1.00 set Pek. Pemasangan Kunci Double Silinder, 148,180.14 320,250.00 296,360.28 640,500.00
3.00 bh Pek. Pemasangan Engsel Pintu, 36,928.03 37,300.00 221,568.17 223,800.00

3. 3.00 Bh Pekerjaan Pintu PG 4,513,291.25 8,304,961.44

5.35 m¹ Pek. Pemasangan Kusen Alumunium 4" Warna Hitam, 41,518.59 152,900.00 666,373.33 2,454,045.00
1.79 m² Pek. Pemasangan Daun Pintu Kayu Kamper, 308,877.31 592,446.60 1,658,763.82 3,181,615.98
3.96 m² Pek. Pemasangan pemelituran (Sampai Mengkilap), 134,453.34 24,592.00 1,597,305.63 292,152.96
1.00 set Pek. Pemasangan Pegangan pintu/door holder single stainless steel, 123,093.43 277,882.50 369,280.29 833,647.50
1.00 bh Pek. Pemasangan Rel Pintu Geser, 36,928.03 273,000.00 110,784.09 819,000.00
1.00 bh Pek. Pemasangan Kunci Pintu Geser, 36,928.03 241,500.00 110,784.09 724,500.00

4
 HARGA SATUAN (Rp) NILAI PEKERJAAN (Rp)
NO VOL SAT URAIAN PEKERJAAN
UPAH BAHAN UPAH BAHAN
4. 2.00 Bh Pekerjaan Pintu PT 3,156,689.93 5,145,099.18
5.28 m¹ Pek. Pemasangan Kusen Alumunium 4" Warna Hitam, 41,518.59 152,900.00 438,436.29 1,614,624.00
1.64 m² Pek. Pemasangan Daun Pintu Kayu Kamper, 308,877.31 592,446.60 1,010,275.91 1,937,774.34
3.51 m² Pek. Pemasangan pemelituran (Sampai Mengkilap), 134,453.34 24,592.00 943,862.42 172,635.84
1.00 set Pek. Pemasangan Pegangan pintu/door holder single stainless steel, 123,093.43 277,882.50 246,186.86 555,765.00
1.00 set Pek. Pemasangan Kunci Double Silinder, 148,180.14 320,250.00 296,360.28 640,500.00
3.00 bh Pek. Pemasangan Engsel Pintu, 36,928.03 37,300.00 221,568.17 223,800.00

5. 8.00 Bh Pekerjaan Bouvenlight BV1 920,779.71 3,494,631.36

2.46 m¹ Pek. Pemasangan Kusen Alumunium 4" Warna Hitam, 41,518.59 152,900.00 817,085.80 3,009,072.00
0.35 m² Pek. Pemasangan kaca bening t = 5 mm, 36,928.03 172,920.00 103,693.91 485,559.36

6. 2.00 Bh Pekerjaan Jendela J1 1,388,375.28 3,529,338.82

5.84 m¹ Pek. Pemasangan Kusen Alumunium 4" Warna Hitam, 41,518.59 152,900.00 484,937.10 1,785,872.00
0.91 m² Pek. Pemasangan Daun Jendela Aluminium 3" + Kaca T=5mm, 441,303.26 786,434.00 803,348.45 1,431,624.45
0.36 m² Pek. Pemasangan kaca bening t = 5 mm, 36,928.03 172,920.00 26,233.67 122,842.37
1.00 set Pek. Pemasangan Engsel Pivot Jendela, 36,928.03 94,500.00 73,856.06 189,000.00

7. 1.00 Bh Pekerjaan Jendela J2 666,703.37 2,617,502.25

12.15 m¹ Pek. Pemasangan Kusen Alumunium 4" Warna Hitam, 41,518.59 152,900.00 504,450.84 1,857,735.00
4.39 m² Pek. Pemasangan kaca bening t = 5 mm, 36,928.03 172,920.00 162,252.53 759,767.25

8. 3.00 Bh Pekerjaan Pintu Lipat Besi RD1 9,759,365.07 17,879,400.00

6.45 m² Pek. Pemasangan pintu folding door besi, 504,359.95 924,000.00 9,759,365.07 17,879,400.00

9. 1.00 Bh Pekerjaan Pintu Lipat Besi RD2 4,372,800.78 8,011,080.00

8.67 m² Pek. Pemasangan pintu folding door besi, 504,359.95 924,000.00 4,372,800.78 8,011,080.00

VI.A.5. SANITARY 2,275,321.52 14,134,252.08

1. 1.00 bh Pek. Pemasangan kloset duduk / monoblok setara Toto 899,949.04 2,247,200.00
899,949.04 2,247,200.00
CW53J/SW53JP,
2. 1.00 bh Pek. Pemasangan Wall Shower Setara Toto TX402SN, 25,671.74 692,467.50 25,671.74 692,467.50
3. 1.00 bh Pek. Pemasangan Jet Shower Cebok Setara Paloma TSP 3111, 25,671.74 367,805.00 25,671.74 367,805.00
4. 1.00 bh Pek. Pemasangan Tissue Holder Setara Toto TX720ABW, 25,671.74 146,000.00 25,671.74 146,000.00
5. 1.00 Bh Pek. Pemasangan Tempat Sabun setara Toto TX2AV1B, 25,668.30 599,550.00 25,668.30 599,550.00
6. 1.00 bh Pek. Pemasangan Wastafel Meja Setara Toto LW540J, 390,423.40 1,765,088.00 390,423.40 1,765,088.00
7. 1.00 bh Pek. Pemasangan Kran Wastafel Setara Paloma FCP 6281, 25,671.74 585,325.00 25,671.74 585,325.00
8. 3.00 Bh Pek. Pemasangan floor drain setara Onda, 25,668.30 129,000.00 77,004.90 387,000.00
9. 1.00 Bh Pek. Pemasangan Kran Air setara Paloma FCP 6272, 25,671.74 285,325.00 25,671.74 285,325.00
10. 1.00 bh Pek. Pemasangan Kitchen Zink setara Royal Kitchen Sink SB 35, 73,856.06 686,000.00 73,856.06 686,000.00
11. 1.00 bh Pek. Pemasangan Keran Sink Angsa setara Onda, 73,856.06 188,162.50 73,856.06 188,162.50
12. 1.00 bh Pek. Pemasangan Kran Cabang Setara Paloma FCP 6376, 25,671.74 504,687.50 25,671.74 504,687.50
13. 1.44 m² Pek. Pemasangan Kaca Cermin t=5mm, 36,928.03 346,940.00 53,176.36 499,593.60
14. 1.00 bh Pek. Pemasangan Urinoir Setara Toto U57M, 390,423.40 4,823,360.00 390,423.40 4,823,360.00
15. 0.54 m2 Pek. Pembuatan Meja Beton Bertulang, 253,580.66 660,533.30 136,933.56 356,687.98

VI.A.6. TANGGA & RAILING 10,029,501.08 8,992,470.77

1. 6.54 m² Pek. Pijakan Tangga Decking Kayu T=20mm, 212,338.56 387,700.00 1,389,426.72 2,536,895.57
2. 18.03 m¹ Pek. Railing Hollow Besi Handrail Kayu Fin. Cat, (Tangga Akses) 479,172.24 358,021.50 8,640,074.37 6,455,575.21

VI.B. PEKERJAAN LANTAI 2

VI.B.1. PEKERJAAN DINDING 46,342,938.39 40,205,579.69
1. 113.48 m² Pek. Pemasangan dinding bata ringan tebal 10 cm, 84,114.97 115,500.00 9,545,072.39 13,106,535.75
2. 35.06 m² Pek. Pemasangan dinding bata ringan tebal 7 cm, 84,114.97 110,500.00 2,948,860.56 3,873,853.75
3. 40.94 m² Pek. Pemasangan plesteran 1 PC : 3 PP tebal 15 mm, 75,990.15 25,840.00 3,111,340.70 1,057,992.96
4. 125.41 m² Pek. Pemasangan plesteran 1 PC : 5 PP tebal 15 mm, 75,990.15 19,360.00 9,529,544.76 2,427,840.80
5. 166.35 m² Pek. Pemasangan acian, 63,595.57 9,750.00 10,579,059.47 1,621,902.75
6. 40.94 m² Pek. Pengecatan Tembok Baru Eksterior Bertekstur, 18,671.48 42,926.50 764,484.94 1,757,582.62
7. 85.72 m² Pek. Pengecatan Tembok Baru Interior Dulux Pentalite ( Ngamplas. 1 x 18,671.48 44,124.90
1,600,575.00 3,782,518.80
cat dasar. 2x cat penutup),
8. 62.08 m² Pek. Pengecatan Tembok Baru Interior Bertekstur, 18,671.48 42,926.50 1,159,125.27 2,664,877.12
9. 5.72 m2 Pek. Roster Beton Uk. 20x20, 84,114.97 337,100.00 481,137.63 1,928,212.00
10. 21.01 m² Pek. Pemasangan Metal Furing untuk Rangka Dinding Modul 60x120cm, 107,824.63 30,900.02
2,265,395.50 649,209.32
11. 9.81 m² Pek. Pemasangan dinding Kalsiboard, 36,924.82 49,816.67 362,071.88 488,484.80
12. 25.78 m² Pek. Pemasangan Homogeneous Tile Uk.60x60cm polished Basel Bone 78,366.28 217,387.84
2,020,204.33 5,604,041.02
setara Roman Granit,
13. 11.20 m² Pek. Pemasangan Double Gypsum Board uk.120x240x9 mm untuk 176,434.46 110,940.00
1,976,065.95 1,242,528.00
Partisi Dinding,

5
 HARGA SATUAN (Rp) NILAI PEKERJAAN (Rp)
NO VOL SAT URAIAN PEKERJAAN
UPAH BAHAN UPAH BAHAN
VI.B.2. PEKERJAAN LANTAI 9,457,304.97 24,146,409.20
1. 13.58 m² Pek. Pemasangan Homogeneous Tile Uk.60x60cm polished Basel Bone 78,366.28 217,387.84
1,063,822.25 2,951,039.87
setara Roman Granit,
2. 10.38 m² Pek. Pemasangan Homogeneous Tile Uk.60x60cm unpolished 78,366.28 260,246.32
813,050.16 2,700,055.53
Darlington Bone setara Roman Granit,
3. 63.35 m² Pek. Pemasangan Homogeneous Tile Uk. 60x10 Matt Dtectona Walnut 78,366.28 266,079.64
4,964,503.84 16,856,145.19
setara Roman Granit,
4. 60.28 m' Pek. Pemasangan Plint Homogeneous Tile Uk.60x10cm polished Basel 38,891.75 23,403.50
2,344,394.75 1,410,762.98
Black setara Roman Granit,
5. 10.38 m² Pek. Coating pada Area Basah, 26,171.95 22,015.00 271,533.97 228,405.63

VI.B.3. PEKERJAAN PLAFOND 19,036,194.38 16,203,848.42

1. 76.93 m² Pek. Pemasangan langit-langit gypsum board t=9 mm, 31,799.51 41,190.00 2,446,176.92 3,168,540.75
2. 18.08 m² Pek. Pemasangan langit-langit kalsi board t=6 mm, 31,799.51 51,891.60 574,776.05 937,940.67
3. 47.55 m² Pek. Pemasangan acian, 63,595.57 9,750.00 3,023,969.35 463,612.50
4. 95.00 m² Pek. Pemasangan rangka besi hollow galvalum 40x40 untuk plafond, 108,733.19 56,250.00 10,329,653.05 5,343,750.00
5. 142.55 m² Pek. Pengecatan Tembok Baru Interior Dulux Pentalite ( Ngamplas. 1 x
18,671.48 44,124.90 2,661,619.00 6,290,004.50
cat dasar. 2x cat penutup),

VI.B.4. PINTU & JENDELA 15,645,518.88 61,720,181.42

1. 1.00 Bh Pekerjaan Pintu Jendela PJ2 3,774,032.65 7,989,906.49
19.35 m¹ Pek. Pemasangan Kusen Alumunium 4" Warna Hitam, 41,518.59 152,900.00 803,384.67 2,958,615.00
1.80 m² Pek. Pemasangan Daun Pintu Kayu Kamper, 308,877.31 592,446.60 555,979.16 1,066,403.88
3.96 m² Pek. Pemasangan pemelituran (Sampai Mengkilap), 134,453.34 24,592.00 532,435.21 97,384.32
2.96 m² Pek. Pemasangan Daun Jendela Aluminium 3" + Kaca T=5mm, 441,303.26 786,434.00 1,306,257.64 2,327,844.64
4.25 m² Pek. Pemasangan kaca bening t = 5 mm, 36,928.03 172,920.00 156,990.28 735,126.15
1.00 set Pek. Pemasangan Pegangan pintu/door holder single stainless steel, 123,093.43 277,882.50 123,093.43 277,882.50
1.00 set Pek. Pemasangan Kunci Double Silinder, 148,180.14 320,250.00 148,180.14 320,250.00
3.00 bh Pek. Pemasangan Engsel Pintu, 36,928.03 37,300.00 110,784.09 111,900.00
1.00 set Pek. Pemasangan Engsel Pivot Jendela, 36,928.03 94,500.00 36,928.03 94,500.00

2. 1.00 Bh Pekerjaan Pintu PT 1,578,344.96 2,572,549.59

5.28 m¹ Pek. Pemasangan Kusen Alumunium 4" Warna Hitam, 41,518.59 152,900.00 219,218.14 807,312.00
1.64 m² Pek. Pemasangan Daun Pintu Kayu Kamper, 308,877.31 592,446.60 505,137.95 968,887.17
3.51 m² Pek. Pemasangan pemelituran (Sampai Mengkilap), 134,453.34 24,592.00 471,931.21 86,317.92
1.00 set Pek. Pemasangan Pegangan pintu/door holder single stainless steel, 123,093.43 277,882.50 123,093.43 277,882.50
1.00 set Pek. Pemasangan Kunci Double Silinder, 148,180.14 320,250.00 148,180.14 320,250.00
3.00 bh Pek. Pemasangan Engsel Pintu, 36,928.03 37,300.00 110,784.09 111,900.00

3. 8.00 Bh Pekerjaan Bouvenlight BV1 1,980,152.28 6,928,653.84

2.46 m¹ Pek. Pemasangan Kusen Alumunium 4" Warna Hitam, 41,518.59 152,900.00 817,085.80 3,009,072.00
2.30 m¹ Pek. Pemasangan Daun Jendela Aluminium, 41,518.93 145,544.70 763,948.34 2,678,022.48
0.35 m² Pek. Pemasangan kaca bening t = 5 mm, 36,928.03 172,920.00 103,693.91 485,559.36
1.00 set Pek. Pemasangan Engsel Pivot Jendela, 36,928.03 94,500.00 295,424.23 756,000.00

4. 3.00 Bh Pekerjaan Jendela J1 766,756.16 2,863,071.55

5.84 m¹ Pek. Pemasangan Kusen Alumunium 4" Warna Hitam, 41,518.59 152,900.00 727,405.65 2,678,808.00
0.36 m² Pek. Pemasangan kaca bening t = 5 mm, 36,928.03 172,920.00 39,350.51 184,263.55

5. 1.00 Bh Pekerjaan Jendela J2 666,703.37 3,261,757.81

12.15 m¹ Pek. Pemasangan Kusen Alumunium 4" Warna Hitam, 41,518.59 152,900.00 504,450.84 1,857,735.00
4.39 m² Pek. Pemasangan kaca bening t = 8 mm, 36,928.03 319,550.00 162,252.53 1,404,022.81

6. 1.00 Bh Pekerjaan Jendela J3 1,424,975.92 7,066,180.96

25.51 m¹ Pek. Pemasangan Kusen Alumunium 4" Warna Hitam, 41,518.59 152,900.00 1,059,139.17 3,900,479.00
9.91 m² Pek. Pemasangan kaca bening t = 8 mm, 36,928.03 319,550.00 365,836.75 3,165,701.96

7. 1.00 Bh Pekerjaan Jendela J4 815,405.92 3,970,682.38

14.95 m¹ Pek. Pemasangan Kusen Alumunium 4" Warna Hitam, 41,518.59 152,900.00 620,702.88 2,285,855.00
5.27 m² Pek. Pemasangan kaca bening t = 8 mm, 36,928.03 319,550.00 194,703.03 1,684,827.38

8. 1.00 Bh Pekerjaan Partisi Lipat 4,639,147.62 27,067,378.80

10.50 m¹ Pek. Pemasangan Kusen Alumunium 4" Warna Hitam, 41,518.59 152,900.00 435,945.17 1,605,450.00
13.61 m² Pek. Pemasangan Partisi Lipat, 308,877.31 1,871,100.00 4,203,202.45 25,461,928.80

6
 HARGA SATUAN (Rp) NILAI PEKERJAAN (Rp)
NO VOL SAT URAIAN PEKERJAAN
UPAH BAHAN UPAH BAHAN
VI.B.5. SANITARY 2,397,082.20 13,443,223.46
1. 1.00 bh Pek. Pemasangan kloset duduk / monoblok setara Toto
899,949.04 2,247,200.00 899,949.04 2,247,200.00
CW53J/SW53JP,
2. 1.00 bh Pek. Pemasangan Wall Shower Setara Toto TX402SN, 25,671.74 692,467.50 25,671.74 692,467.50
3. 1.00 bh Pek. Pemasangan Jet Shower Cebok Setara Paloma TSP 3111, 25,671.74 367,805.00 25,671.74 367,805.00
4. 1.00 bh Pek. Pemasangan Tissue Holder Setara Toto TX720ABW, 25,671.74 146,000.00 25,671.74 146,000.00
5. 1.00 bh Pek. Pemasangan Tempat Sabun setara Toto TX2AV1B, 25,671.74 146,000.00 25,671.74 146,000.00
6. 1.00 bh Pek. Pemasangan Wastafel Sudut Setara Toto LW7CJ, 390,423.40 1,251,680.00 390,423.40 1,251,680.00
7. 1.00 bh Pek. Pemasangan Kran Wastafel Setara Paloma FCP 6281, 25,671.74 585,325.00 25,671.74 585,325.00
8. 1.00 Bh Pek. Pemasangan floor drain setara Onda, 25,668.30 129,000.00 25,668.30 129,000.00
9. 2.00 Bh Pek. Pemasangan Kran Air setara Paloma FCP 6272, 25,671.74 285,325.00 51,343.48 570,650.00
10. 1.00 bh Pek. Pemasangan Kitchen Zink setara Royal Kitchen Sink SB 35, 73,856.06 686,000.00 73,856.06 686,000.00
11. 1.00 bh Pek. Pemasangan Keran Sink Angsa setara Onda, 73,856.06 188,162.50 73,856.06 188,162.50
12. 1.00 bh Pek. Pemasangan Kran Cabang Setara Paloma FCP 6376, 25,671.74 504,687.50 25,671.74 504,687.50
13. 0.90 m² Pek. Pemasangan Kaca Cermin t=5mm, 36,928.03 346,940.00 33,235.23 312,246.00
14. 1.00 bh Pek. Pemasangan Urinoir Setara Toto U57M, 390,423.40 4,823,360.00 390,423.40 4,823,360.00
15. 1.20 m2 Pek. Pembuatan Meja Beton Bertulang, 253,580.66 660,533.30 304,296.80 792,639.96

VI.B.6. TANGGA & RAILING 3,593,791.76 2,685,161.27

1. 2.10 m¹ Pek. Railing Hollow Besi Handrail Kayu Fin. Cat, (Void Tangga) 479,172.24 358,021.50 1,006,261.69 751,845.15
2. 5.40 m¹ Pek. Railing Hollow Besi Handrail Kayu Fin. Cat, (Pengaman Balkon) 479,172.24 358,021.50 2,587,530.07 1,933,316.11

VI.B.7. PEKERJAAN ATAP 14,100,824.95 68,345,853.14

1. 137.45 m² Pek. Pemasangan Zincalume setara Fumira Click-330, 38,159.41 430,253.79 5,244,934.04 59,137,522.64
2. 13.80 m¹ Pek. Pemasangan nok Atap Metal, 46,441.40 65,850.00 640,891.38 908,730.00
3. 137.45 m² Pek. Insulasi Atap, 42,174.49 24,166.67 5,796,799.44 3,321,660.00
4. 47.75 m¹ Pek. Pemasangan Nok Pinggir, 46,441.40 100,700.00 2,217,577.04 4,808,425.00
5. 7.70 m² Pek. Pengecatan Waterproofing, 26,054.94 22,015.00 200,623.06 169,515.50

VI.B.8. PEKERJAAN FASAD 43,132,252.73 142,731,274.21

1. 236.46 m² Pek. Pemasangan Zincalume setara Fumira Click-330, 38,159.41 430,253.79 9,023,253.91 101,738,721.30
2. 236.46 m² Pek. Pemasangan Hollow Rangka Dinding Modul 60x120cm, 107,824.63 94,381.88 25,496,440.45 22,317,737.92
3. 185.45 m¹ Pek. Pemasangan Nok Pinggir, 46,441.40 100,700.00 8,612,558.37 18,674,815.00

Jumlah V. 284,248,968.35 544,939,880.39

VII. PEKERJAAN ELECTRICAL

VII. A. ELECTRICAL
VII. A. 1. Lantai 1 Power Panel
1 1.00 unit Panel PP. 1, 3,558,789.00 12,833,289.15 3,558,789.00 12,833,289.15
VII. A. 2. Lantai 2 Power Panel
1. 1.00 unit Panel PP. 2, 3,558,789.00 12,563,058.97 3,558,789.00 12,563,058.97
VII. A. 3. Cable feeder instalation PP.1 to :
VII. A. 3. 1. PLN
1. 20.00 m Pek. Pemasangan Kabel Power ( NYY 4x10 mm2), 77,081.72 189,553.35 1,541,634.44 3,791,067.00
2. 20.00 m Pek. Pemasangan Kabel BC 10 mm², 77,081.72 21,131.25 1,541,634.44 422,625.00
VII. A. 3. 2. PP. 2
1. 10.00 m Pek. Pemasangan Kabel Power ( NYY 4x6 mm2), 77,081.72 66,780.00 770,817.22 667,800.00
2. 10.00 m Pek. Pemasangan Kabel BC 6 mm², 77,081.72 14,490.00 770,817.22 144,900.00
VII. A. 4. Penyambungan daya listrik PLN
1. 10,600.00 VA BP 10.6 kVA 3 phasa - 1,165.00 - 12,349,000.00
2. 10,600.00 VA Jaminan Langganan - 104.00 - 1,102,400.00
3. 10,600.00 VA SLO - 13.00 - 137,800.00
VII. A. 5. Grounding Installation
1. 15.00 m Pek. Pemasangan Kabel BC 10 mm², 77,081.72 21,131.25 1,156,225.83 316,968.75
2. 1.00 unit Grounding TR, 76,418.20 8,760,500.00 76,418.20 8,760,500.00
VII. A. 5. 2. Grounding Installation Panel TR (Resistansi Max 2 Ohm)
- Copper Rod dia. 32 mm
- Excavation & Bacfilling
- Box Control 400 x 400 x 400 m3
- Terminal Busbar 150 x 100 x 15 mm3
VII. A. 6. TESTING & COMMISSIONING ELECTRICAL INSTALATION
1. 1.00 Continue, Megger, Grounding & Function Test - EL 530,894.09 - 530,894.09 -

JUMLAH VI.A 13,506,019.45 53,089,408.87

7
 HARGA SATUAN (Rp) NILAI PEKERJAAN (Rp)
NO VOL SAT URAIAN PEKERJAAN
UPAH BAHAN UPAH BAHAN

VII. B. LIGHTING ARMATURE, CABELING

VII. B. 1. Lantai 1 Lighting Fixtures & Installation
1. 10.00 bh DN027B LED 12/CW D150 RD 12 Watt, 76,511.80 211,312.50 765,118.02 2,113,125.00
2. 6.00 bh SM293C LED 19 Watt, 76,511.80 821,100.00 459,070.81 4,926,600.00
3. 10.00 bh TL LED 18 Watt 76,511.80 105,000.00 765,118.02 1,050,000.00
4. 3.00 bh Emergency twin spotlight 2x3W, 76,511.80 787,500.00 229,535.41 2,362,500.00
5. 1.00 bh EX-LED-M (LED Emergency EXIT sign C/W High Temp), 76,511.80 420,000.00 76,511.80 420,000.00
6. 35.00 titik Titik Instalasi Penerangan, 76,511.80 210,026.25 2,677,913.07 7,350,918.75
Switch Fixtures & Installation
7. 2.00 bh Pek. Pemasangan Saklar Single, 76,511.80 25,725.00 153,023.60 51,450.00
8. 12.00 bh Pek. Pemasangan Saklar Double, 76,511.80 29,400.00 918,141.62 352,800.00
8. 1.00 bh Pek. Pemasangan Hotel Switch, 76,511.80 78,330.00 76,511.80 78,330.00
9. 2.00 bh Sensor Cahaya Photo Cell , 76,511.80 354,375.00 153,023.60 708,750.00
Socket Outlet Fixtures & Installation
10. 16.00 bh Stop Kontak 200 VA Double, 76,511.80 107,467.50 1,224,188.83 1,719,480.00
11. 6.00 bh Stop Kontak 200 VA Single, 76,511.80 43,050.00 459,070.81 258,300.00
12. 1.00 bh Stop Kontak 1000 VA 3 phasa, 76,511.80 1,039,657.50 76,511.80 1,039,657.50
13. 22.00 titik Titik Instalasi Stop Kontak (PVC Conduit), 76,511.80 382,232.81 1,683,259.64 8,409,121.88
14. 1.00 titik Titik Instalasi Daya 3 Phase in High impact Conduit Pipe, 76,511.80 570,582.06 76,511.80 570,582.06
15. 1.00 lot Continue, Megger, Grounding & Function Test - EL 628,232.30 628,232.30

VII. B. 2. Lantai 2 Lighting Fixtures & Installation

1. 3.00 bh RC091V LED36S W60L60 40 Watt, 76,511.80 1,233,461.25 229,535.41 3,700,383.75
2. 4.00 bh DN027B LED 12/CW D150 RD 12 Watt, 76,511.80 211,312.50 306,047.21 845,250.00
3. 16.00 bh DN027B LED 23 Watt, 76,511.80 292,154.63 1,224,188.83 4,674,474.00
4. 3.00 bh SM293C LED 19 Watt, 76,511.80 821,100.00 229,535.41 2,463,300.00
5. 2.00 bh Emergency twin spotlight 2x3W, 76,511.80 787,500.00 153,023.60 1,575,000.00
6. 1.00 bh EX-LED-M (LED Emergency EXIT sign C/W High Temp), 76,511.80 420,000.00 76,511.80 420,000.00
7. 31.00 titik Titik Instalasi Penerangan, 76,511.80 210,026.25 2,371,865.86 6,510,813.75
Switch Fixtures & Installation
8. 2.00 bh Pek. Pemasangan Saklar tunggal, 77,081.72 25,725.00 154,163.44 51,450.00
9. 7.00 bh Pek. Pemasangan Saklar Ganda, 77,081.72 29,400.00 539,572.06 205,800.00
10. 1.00 bh Pek. Pemasangan Hotel Switch, 76,511.80 78,330.00 76,511.80 78,330.00
Socket Outlet Fixtures & Installation
11. 17.00 bh Stop Kontak 200 VA Double, 76,511.80 107,467.50 1,300,700.63 1,826,947.50
12. 4.00 bh Stop Kontak 200 VA Single, 76,511.80 43,050.00 306,047.21 172,200.00
13. 21.00 titik Titik Instalasi Stop Kontak (PVC Conduit), 76,511.80 382,232.81 1,606,747.84 8,026,889.06
14. 1.00 lot Continue, Megger, Grounding & Function Test - EL 1,527,541.90 - 1,527,541.90 -

JUMLAH VI.B 20,523,735.97 61,962,453.25

JUMLAH VI. 34,029,755.42 115,051,862.12

VIII. MECHANICAL
VIII. A. CLEAN WATER
VIII. A. 1. MAIN EQUIPMENT
Shellow well Pump
- Type Pompa : Submersible pump Multi stage
- Manufactur : Grundfos
- Capacity min : 2 ~ 3 m3/jam
- Head : ± 65 Meter
- Electric drive : 220 Volt, 50 Hz,1.1 kw
- c/w standard control : Control Panel Single Phasa
1. 1.00 unit -Shellow
Includewell
Cabeling
pump dan accesories
Submersible, 1,249,487.00 3,101,831.25 1,249,487.00 3,101,831.25
2. 1.00 unit Booster Pump 50 lpm, 1,249,487.00 3,101,831.25 1,249,487.00 3,101,831.25
3. 1.00 unit Water tank stainless Cap. 1000 liter include Accessories, 1,867,984.00 9,922,500.00 1,867,984.00 9,922,500.00
4. 1.00 set Pek. Pengeboran sumur dangkal dia. 6", 15,066,942.00 7,362,900.00 15,066,942.00 7,362,900.00
5. 26.00 m Pek. Pemasangan Pipa PN-10 dia. OD 32 mm, 20,926.00 152,097.00 544,075.99 3,954,522.00
6. 1.00 set Pek. Flow meter dia. 1", 20,926.00 1,512,500.00 20,926.00 1,512,500.00
7. 2.00 m Gate valve dia. 1" 10K, 42,334.21 664,125.00 84,668.42 1,328,250.00
8. 1.00 unit Check valve dia. 1", 42,334.21 199,870.00 42,334.21 199,870.00
9. 1.00 unit Sand Filter Carbon Filter include valve dan Accessories, 1,249,487.00 7,020,000.00 1,249,487.00 7,020,000.00

8
 HARGA SATUAN (Rp) NILAI PEKERJAAN (Rp)
NO VOL SAT URAIAN PEKERJAAN
UPAH BAHAN UPAH BAHAN
VIII. A. 2. SANITARY, PIPE & SUPPORTING MATERIAL (CLEAN WATER)
VIII. A. 2.1. Lantai 1
1. 28.00 m Pek. Pemasangan Pipa PN-10 dia. OD 32 mm, 20,926.00 152,097.00 585,927.99 4,258,716.00
2. 6.00 m Pek. Pemasangan Pipa PN-10 dia. OD 25 mm, 20,926.00 85,105.35 125,556.00 510,632.10
3. 32.00 m Pek. Pemasangan Pipa PN-10 dia. OD 20 mm, 20,926.00 65,013.30 669,631.99 2,080,425.60
4. 1.00 m Gate valve dia. 1" 10K, 42,334.21 664,125.00 42,334.21 664,125.00
5. 2.00 unit Faucet 1/2", 42,334.21 376,843.50 84,668.42 753,687.00

VIII. A. 2. 2 Lantai 2
1. 6.00 m Pek. Pemasangan Pipa PN-10 dia. OD 25 mm, 20,926.00 85,105.35 125,556.00 510,632.10
2. 6.00 m Pek. Pemasangan Pipa PN-10 dia. OD 20 mm, 20,926.00 65,013.30 125,556.00 390,079.80
3. 1.00 m Gate valve dia. 1" 10K, 42,334.21 664,125.00 42,334.21 664,125.00

VIII. A. 3. TESTING & COMMISIONING

1. 1.00 lot Testing & Commisioning 946,732.54 - 946,732.54 -

JUMLAH VII.A 24,123,688.98 47,336,627.10

VIII. B. SEWAGE WATER INSTALATION SYSTEM

VIII. B. 1. MAIN EQUIPMENT
1. 1.00 unit STP Cap. 1 m3/day, 8,493,607.50 27,832,875.00 8,493,607.50 27,832,875.00
VIII. B. 2. SEWAGE PIPE & SUPPORTING MATERIAL
VIII. B. 2. Shaft
1. 8.00 m Pek. Pemasangan Pipa PVC tipe AW Ø 4" , 20,926.00 109,417.50 167,408.00 875,340.00
VIII. B. 3. Lantai 1
1. 1.00 pcs Clean Out diameter 4", 88,506.22 299,805.00 88,506.22 299,805.00
2. 18.00 m Pek. Pemasangan Pipa PVC tipe AW Ø 4" , 20,926.00 109,417.50 376,667.99 1,969,515.00
VIII. B. 4. Lantai 2
1. 1.00 pcs Clean Out diameter 4", 88,506.22 299,805.00 354,024.88 1,199,220.00
2. 9.00 m Pek. Pemasangan Pipa PVC tipe AW Ø 4" , 20,926.00 109,417.50 188,334.00 984,757.50
VIII. B. 5. TESTING & COMMISIONING
1. 1.00 lot Testing & Commisioning 663,230.25 - 663,230.25 -
VIII. B. 6. Pipa Vertikal air Hujan
1. 4.00 pcs Roof Drain diameter 4", 88,506.22 317,988.00 1,416,099.52 5,087,808.00
2. 42.28 m Pek. Pemasangan Talang vertikal Pipa PVC Ø 4", 78,476.46 131,301.00 3,317,984.69 5,551,406.28

JUMLAH VII.B 15,065,863.05 43,800,726.78

VIII. C. WASTE WATER & VENT INSTALLATION SYSTEM

VII. C. 1. Shaft
1. 8.00 m Pek. Pemasangan Pipa PVC tipe AW Ø 3" , 20,926.00 65,981.25 167,408.00 527,850.00
VIII. C. 2. SANITARY, PIPE & SUPPORTING MATERIAL
VIII. C. 2. Lantai 1
1. 6.00 m Pek. Pemasangan Pipa PVC tipe AW Ø 1 3/4" , 20,926.00 46,652.63 125,556.00 279,915.75
2. 18.00 m Pek. Pemasangan Pipa PVC tipe AW Ø 3" , 20,926.00 65,981.25 376,667.99 1,187,662.50
VIII. C. 3. Lantai 1
1. 6.00 m Pek. Pemasangan Pipa PVC tipe AW Ø 1 3/4" , 20,926.00 46,652.63 125,556.00 279,915.75
2. 9.00 m Pek. Pemasangan Pipa PVC tipe AW Ø 3" , 20,926.00 65,981.25 188,334.00 593,831.25
Vent
3. 32.00 m Pek. Pemasangan Pipa PVC tipe AW Ø 1 1/4" , 20,926.00 21,870.00 669,631.99 699,840.00
VIII. C. 4. TESTING & COMMISIONING
1. 1.00 lot Stagnant Test & Function Test - SW 71,380.31 - 71,380.31 -

JUMLAH VII.C 1,724,534.27 3,569,015.25

JUMLAH VII. 40,914,086.30 94,706,369.13

JUMLAH TOTAL 584,939,149.16 1,189,129,648.96

JUMLAH RAYA 1,774,068,798.12
JUMLAH RAYA (Pembulatan) 1,774,068,798.00

TERBILANG : Satu Milyar Tujuh Ratus Tujuh Puluh Empat Juta Enam Puluh Delapan Ribu Tujuh Ratus Sembilan Puluh Delapan Rupiah

MENGETAHUI, Jakarta, 1 Desember 2023

Plt. Vice President of Vice President of Non Railway CV. Aryasatya Consultant
Telecommunication and Ellectricity Assets Development Planning

ILING SUWOTO WIDYA SENA PRADIPTA AAN SULISTIYATNO

NIPP. 41005 NIPP. 58208 Team Leadr