631,541,399.00 631.541.

399 399
PT. KERETA API INDONESIA (Persero) 541 631
UNIT NON RAILWAY ASSETS DEVELOPMENT Enam Ratus Tiga Puluh Satu Juta LimaRibu
Ratus Empat Puluh Satu
631541399
Ribu Tiga Ratus Sembilan Puluh Sembilan Rupiah
Enam Ratus Tiga PuluhLima
Satu Ratus
Juta Lima
Empat
Ratus
Puluh
Empat
Satu
Tiga
Puluh
Ratus
Satu
Sembilan
Ribu Tiga
Puluh
Ratus
Sembilan
Sembilan Puluh Sembilan Rup
Enam Ratus Tiga Puluh Satu
NOMOR : Rupiah Juta
PEKERJAAN : PEMBANGUNAN GEDUNG KANTOR UPT SINTEL 6.1 WATES
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, 17,107.00 - 1,642,272.00 -
2. 12.00 m2 Pembuatan bedeng buruh dan gudang, 381,500.00 906,850.00 4,578,000.00 10,882,200.00
3. 15.00 m Pek. Pembuatan Pagar sementara dari seng gelombang tinggi 2 m, 70,100.00 538,205.00 1,051,500.00 8,073,075.00
4. 12.00 m Pek. Pengukuran dan Pasang Papan Bowplank, 24,400.00 88,360.00 292,800.00 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. Sewa Scafolding, - 3,000,000.00 - 3,000,000.00
7. 1.00 ls Pek. Pengadaan APD dan Rambu, - 2,000,000.00 - 2,000,000.00
8. 1.00 ls Pek. Shop Drawing 2,500,000.00 2,500,000.00

Jumlah I. 7,564,572.00 32,515,595.00

II. PEKERJAAN TANAH

1. 43.72 m³ Pek. Galian Tanah Biasa, 78,250.00 - 3,421,021.53 -
2. 3.07 m³ Pek. Pengurugan dengan pasir urug, 31,300.00 336,000.00 96,016.66 1,030,722.00
3. 0.64 m³ Pek. Pembuatan Beton Tumbuk ad. 1 Pc : 3 Ps : 5 Kr, untuk lantai kerja pondasi t = 5 cm 207,275.00 1,104,800.00 132,656.00 707,072.00
4. 5.50 m³ Pek. Pasang pondasi batu kosong (Aanstamping), 132,795.00 84,000.00 729,741.72 461,601.00
5. 24.57 m³ Pek. Pasang pondasi batu kali 1 Pc : 4 Ps, 236,250.00 593,884.00 5,803,953.75 14,589,948.23
6. 56.35 m³ Pek. Pengurugan tanah bekas galian 26,040.00 - 1,467,334.47 -

Jumlah II. 11,650,724.14 16,789,343.23

III. PEKERJAAN STRUKTUR BETON

III.A. PEKERJAAN FOOTPLAT 1,585,386.51 7,289,051.12
1. 1.60 m³ Pek. Pengecoran beton readymix K.225, 341,750.00 1,393,830.00 546,800.00 2,230,128.00
2. 310.99 kg Pek. Pembesian dengan Besi Polos Ø10, 1,631.50 13,293.91 507,386.51 4,134,323.12
3. 8.00 m² Pek. Pemasangan Bekisting untuk pondasi, 66,400.00 115,575.00 531,200.00 924,600.00

0 III.B. PEKERJAAN SLOOF 2,999,928.67 11,607,152.40

1. 1.94 m³ Pek. Pengecoran beton readymix K.225, 341,750.00 1,393,830.00 662,824.13 2,703,333.29
2. 282.92 kg Pek. Pembesian dengan Besi Ulir, D13 1,631.50 15,025.07 461,584.42 4,250,897.88
3. 97.10 kg Pek. Pembesian dengan Besi Polos Ø8, 1,631.50 13,533.40 158,416.12 1,314,071.98
4. 25.86 m² Pek. Pemasangan Bekisting untuk Sloof Beton, 66,400.00 129,112.50 1,717,104.00 3,338,849.25

III.C. PEKERJAAN KOLOM 4,420,788.05 17,909,656.23

1. 1.91 m³ Pek. Pengecoran beton readymix K.225, 341,750.00 1,393,830.00 653,596.88 2,665,699.88
2. 285.25 kg Pek. Pembesian dengan Besi Ulir, D13 1,631.50 15,025.07 465,392.99 4,285,972.36
3. 119.32 kg Pek. Pembesian dengan Besi Polos Ø8, 1,631.50 13,533.40 194,674.19 1,614,835.00
4. 40.80 m² Pek. Pemasangan Bekisting untuk Kolom Beton, 76,155.00 228,998.75 3,107,124.00 9,343,149.00

III.D. PEKERJAAN BALOK 5,263,184.30 21,389,171.01

1. 2.75 m³ Pek. Pengecoran beton readymix K.225, 341,750.00 1,393,830.00 938,103.75 3,826,063.35
2. 333.68 kg Pek. Pembesian dengan Besi Ulir, D13 1,631.50 15,025.07 544,405.44 5,013,626.66
3. 125.70 kg Pek. Pembesian dengan Besi Polos Ø8, 1,631.50 13,533.40 205,083.85 1,701,183.81
4. 45.75 m² Pek. Pemasangan Bekisting untuk Balok Beton, 78,155.00 237,121.25 3,575,591.25 10,848,297.19

III.E. PEKERJAAN KOLOM PRAKTIS 1,785,932.18 6,867,188.81

1. 0.67 m³ Pek. Pengecoran beton readymix K.225, 341,750.00 1,393,830.00 227,605.50 928,290.78
2. 110.37 kg Pek. Pembesian dengan Besi Ulir, D13 1,631.50 15,025.07 180,073.63 1,658,363.16
3. 15.78 kg Pek. Pembesian dengan Besi Polos Ø8, 1,631.50 13,533.40 25,740.25 213,517.07
4. 17.76 m² Pek. Pemasangan Bekisting untuk Kolom Beton, 76,155.00 228,998.75 1,352,512.80 4,067,017.80

III.F. PEKERJAAN RING BALOK 1,064,320.32 4,706,235.23

1. 0.62 m³ Pek. Pengecoran beton readymix K.225, 341,750.00 1,393,830.00 210,945.19 860,341.57
2. 101.29 kg Pek. Pembesian dengan Besi Ulir, D13 1,631.50 15,025.07 165,262.75 1,521,964.45
3. 27.52 kg Pek. Pembesian dengan Besi Polos Ø8, 1,631.50 13,533.40 44,896.74 372,421.32
4. 8.23 m² Pek. Pemasangan Bekisting untuk Balok Beton, 78,155.00 237,121.25 643,215.65 1,951,507.89

Jumlah III. 14,269,287.52 58,195,030.76

IV. PEKERJAAN STRUKTUR BAJA
IV.A. PEKERJAAN ATAP 10,773,839.12 30,044,781.56
1. 135.52 m² Pek. Pemasangan Kuda-kuda Baja Ringan + Reng untuk rangka Atap, 79,500.00 221,700.00 10,773,839.12 30,044,781.56

Jumlah IV. 10,773,839.12 30,044,781.56

V. PEKERJAAN ARSITEKTUR
V.A. PEKERJAAN LANTAI 6,312,438.73 24,073,551.10
1. 61.00 m² Pek. Pemasangan Homogeneous Tile Uk.60x60cm polished Basel Bone setara Roman Granit, 49,100.00 217,387.84 2,995,100.00 13,260,658.00
2. 6.50 m² Pek. Pemasangan Homogeneous Tile Uk.60x60cm unpolished Darlington Bone setara Roman Granit, 49,100.00 260,246.32 319,150.00 1,691,601.05
3. 16.00 m² Pek. Pemasangan Floor Hardener, 28,080.00 79,500.00 449,280.00 1,272,000.00
4. 8.50 m² Pek. Pemasangan Granit Tile Uk.90x15cm Motif Kayu, 41,925.00 392,620.00 356,362.50 3,337,270.00
5. 2.64 m³ Pek. Pembuatan Beton Tumbuk ad. 1 Pc : 3 Ps : 5 Kr, 207,275.00 1,104,800.00 546,998.73 2,915,567.20
6. 62.10 m' Pek. Pemasangan Plint Homogeneous Tile Uk.60x10cm polished Basel Black setara Roman Granit, 25,000.00 23,403.50 1,552,500.00 1,453,357.35
7. 6.50 m² Pek. Coating pada Area Basah, 14,315.00 22,015.00 93,047.50 143,097.50

V.B. PEKERJAAN PLAFOND 13,711,412.63 21,415,257.43

1. 107.46 m² Pek. Pemasangan langit-langit gypsum board t=9 mm, 17,525.00 41,190.00 1,883,192.69 4,426,174.43
2. 38.71 m² Pek. Pemasangan langit-langit kalsi board t=6 mm, 17,525.00 51,891.60 678,436.56 2,008,853.57
3. 146.17 m² Pek. Pemasangan rangka besi hollow galvalum 40x40 untuk plafond, 59,550.00 56,250.00 8,704,423.50 8,222,062.50
4. 146.17 m² Pek. Pengecatan Tembok Baru Interior Dulux Pentalite ( Ngamplas. 1 x cat dasar. 2x cat penutup), 10,357.50 44,124.90 1,513,955.78 6,449,736.63
5. 75.94 m¹ Pek. Pemasangan list Shadow Line, 12,265.00 4,061.50 931,404.10 308,430.31

4
 HARGA SATUAN (Rp) NILAI PEKERJAAN (Rp)
NO VOL SAT URAIAN PEKERJAAN
UPAH BAHAN UPAH BAHAN
V.C. PINTU & JENDELA 9,643,689.21 36,482,425.51
1 1.00 Bh Pekerjaan Pintu Jendela PJ1 1,003,287.76 6,435,730.88
11.74 m¹ Pek. Pemasangan Kusen Alumunium 4" Warna Hitam, 22,491.50 152,900.00 264,050.21 1,795,046.00
1.00 bh Pek. Pemasangan Pintu Aluminium 4" uk. 92x215cm + Lengkap Kaca 8 mm, 323,393.85 1,904,880.00 323,393.85 1,904,880.00
4.08 m¹ Pek. Pemasangan Daun Jendela Aluminium, 22,491.50 145,544.70 91,765.32 593,822.38
1.15 m² Pek. Pemasangan kaca bening t = 8 mm, 22,222.50 319,550.00 25,555.88 367,482.50
2.00 set Pek. Pemasangan Pegangan pintu/door holder double, 69,075.00 840,000.00 138,150.00 1,680,000.00
2.00 set Pek. Pemasangan Spring Floor Hinge + Patch Fitting, 69,075.00 - 138,150.00 -
1.00 set Pek. Pemasangan Engsel Pivot Jendela, 22,222.50 94,500.00 22,222.50 94,500.00

2. 1.00 Bh Pekerjaan Pintu Jendela PJ2 796,531.09 4,795,224.00

8.06 m¹ Pek. Pemasangan Kusen Alumunium 4" Warna Hitam, 22,491.50 152,900.00 181,281.49 1,232,374.00
1.00 bh Pek. Pemasangan Pintu Aluminium 4" uk. 80x215cm + Lengkap Kaca 8 mm, 323,393.85 1,659,165.00 323,393.85 1,659,165.00
0.70 m² Pek. Pemasangan kaca bening t = 8 mm, 22,222.50 319,550.00 15,555.75 223,685.00
2.00 set Pek. Pemasangan Pegangan pintu/door holder double, 69,075.00 840,000.00 138,150.00 1,680,000.00
2.00 set Pek. Pemasangan Spring Floor Hinge + Patch Fitting, 69,075.00 - 138,150.00 -

3. 1.00 Bh Pekerjaan Pintu P1 507,175.50 2,458,296.50

5.10 m¹ Pek. Pemasangan Kusen Alumunium 4" Warna Hitam, 22,491.50 152,900.00 114,706.65 779,790.00
1.00 bh Pek. Pemasangan Pintu Aluminium 4" uk. 72x215cm + Lengkap Kaca 5 mm, 323,393.85 1,400,624.00 323,393.85 1,400,624.00
1.00 set Pek. Pemasangan Pegangan pintu/door holder single stainless steel, 69,075.00 277,882.50 69,075.00 277,882.50

4. 2.00 Bh Pekerjaan Jendela J1 268,026.65 1,864,464.80

5.00 m¹ Pek. Pemasangan Kusen Alumunium 4" Warna Hitam, 22,491.50 152,900.00 224,915.00 1,529,000.00
0.97 m² Pek. Pemasangan kaca bening t = 5 mm, 22,222.50 172,920.00 43,111.65 335,464.80

5. 1.00 Bh Pekerjaan Jendela J2 150,343.35 1,050,456.00

5.40 m¹ Pek. Pemasangan Kusen Alumunium 4" Warna Hitam, 22,491.50 152,900.00 121,454.10 825,660.00
1.30 m² Pek. Pemasangan kaca bening t = 5 mm, 22,222.50 172,920.00 28,889.25 224,796.00

6. 1.00 Bh Pekerjaan Jendela J3 282,600.40 1,851,468.28

5.40 m¹ Pek. Pemasangan Kusen Alumunium 4" Warna Hitam, 22,491.50 152,900.00 121,454.10 825,660.00
5.08 m¹ Pek. Pemasangan Daun Jendela Aluminium, 22,491.50 145,544.70 114,256.82 739,367.08
1.11 m² Pek. Pemasangan kaca bening t = 5 mm, 22,222.50 172,920.00 24,666.98 191,941.20
1.00 set Pek. Pemasangan Engsel Pivot Jendela, 22,222.50 94,500.00 22,222.50 94,500.00

7. 1.00 Bh Pekerjaan Jendela J4 499,057.55 3,522,873.20

16.30 m¹ Pek. Pemasangan Kusen Alumunium 4" Warna Hitam, 22,491.50 152,900.00 366,611.45 2,492,270.00
5.96 m² Pek. Pemasangan kaca bening t = 5 mm, 22,222.50 172,920.00 132,446.10 1,030,603.20

8. 2.00 Bh Pekerjaan Jendela J5 513,907.53 3,345,073.50

5.00 m¹ Pek. Pemasangan Kusen Alumunium 4" Warna Hitam, 22,491.50 152,900.00 224,915.00 1,529,000.00
4.68 m¹ Pek. Pemasangan Daun Jendela Aluminium, 22,491.50 145,544.70 210,520.44 1,362,298.39
0.77 m² Pek. Pemasangan kaca bening t = 5 mm, 22,222.50 172,920.00 34,027.09 264,775.10
1.00 set Pek. Pemasangan Engsel Pivot Jendela, 22,222.50 94,500.00 44,445.00 189,000.00

9. 2.00 Bh Pekerjaan Jendela J6 252,795.59 1,581,506.98

2.40 m¹ Pek. Pemasangan Kusen Alumunium 4" Warna Hitam, 22,491.50 152,900.00 107,959.20 733,920.00
2.08 m¹ Pek. Pemasangan Daun Jendela Aluminium, 22,491.50 145,544.70 93,564.64 605,465.95
0.15 m² Pek. Pemasangan kaca bening t = 5 mm, 22,222.50 172,920.00 6,826.75 53,121.02
1.00 set Pek. Pemasangan Engsel Pivot Jendela, 22,222.50 94,500.00 44,445.00 189,000.00

10. 1.00 Bh Pekerjaan Jendela J7 59,570.78 410,466.67

2.40 m¹ Pek. Pemasangan Kusen Alumunium 4" Warna Hitam, 22,491.50 152,900.00 53,979.60 366,960.00
0.25 m² Pek. Pemasangan kaca bening t = 5 mm, 22,222.50 172,920.00 5,591.18 43,506.67

11. 1.00 Bh Pekerjaan Bouvenlight BV 60,393.01 416,864.71

2.40 m¹ Pek. Pemasangan Kusen Alumunium 4" Warna Hitam, 22,491.50 152,900.00 53,979.60 366,960.00
0.29 m² Pek. Pemasangan kaca bening t = 5 mm, 22,222.50 172,920.00 6,413.41 49,904.71

1. 1.00 Bh Pekerjaan Pintu Lipat Besi RD1 5,250,000.00 8,750,000.00

8.75 m² Pek. Pemasangan pintu folding door besi, 600,000.00 1,000,000.00 5,250,000.00 8,750,000.00

5
 HARGA SATUAN (Rp) NILAI PEKERJAAN (Rp)
NO VOL SAT URAIAN PEKERJAAN
UPAH BAHAN UPAH BAHAN
V.D. SANITARY 1,117,065.40 13,913,626.10
1. 1.00 bh Pek. Pemasangan kloset duduk / monoblok setara Toto CW53J/SW53JP, 477,425.00 2,425,810.00 477,425.00 2,425,810.00
2. 1.00 bh Pek. Pemasangan Fixed Shower Head Toto TX466S, 14,400.00 844,405.00 14,400.00 844,405.00
3. 1.00 bh Pek. Pemasangan Jet Shower Cebok Setara Paloma TSP 3111, 14,400.00 367,805.00 14,400.00 367,805.00
4. 1.00 bh Pek. Pemasangan Tissue Holder Setara Paloma BAP 4101, 14,400.00 735,000.00 14,400.00 735,000.00
5. 1.00 Bh Pek. Pemasangan Tempat Sabun setara Toto TX2AV1B, 14,400.00 599,550.00 14,400.00 599,550.00
6. 1.00 bh Pek. Pemasangan Wastafel Sudut Setara Toto LW815CJ, 218,500.00 2,098,400.00 218,500.00 2,098,400.00
7. 1.00 bh Pek. Pemasangan Kran Wastafel Setara Toto TX109LP, 14,400.00 657,962.50 14,400.00 657,962.50
8. 3.00 Bh Pek. Pemasangan floor drain setara Toto TX1DBV1, 14,400.00 556,500.00 43,200.00 1,669,500.00
9. 3.00 Bh Pek. Pemasangan Kran Air setara Toto T23B13, 14,400.00 291,112.50 43,200.00 873,337.50
10. 1.00 bh Pek. Pemasangan Kran Cabang Setara Paloma FCP2576, 14,400.00 724,662.50 14,400.00 724,662.50
11. 1.44 m² Pek. Pemasangan Kaca Cermin t=5mm, 20,722.50 346,940.00 29,840.40 499,593.60
12. 1.00 bh Pek. Pemasangan Urinoir Setara Toto U57, 218,500.00 2,417,600.00 218,500.00 2,417,600.00

V.E. PEKERJAAN DINDING 49,126,782.38 76,792,115.43

1. 195.65 m² Pek. Pemasangan dinding bata ringan tebal 10 cm, 44,700.00 115,500.00 8,745,555.00 22,597,575.00
2. 26.55 m² Pek. Pemasangan dinding bata ringan tebal 7 cm, 44,700.00 110,500.00 1,186,785.00 2,933,775.00
3. 26.58 m² Pek. Pemasangan Gypsum Board uk.120x240x9 mm untuk Partisi Dinding 17,025.00 41,190.00 452,524.50 1,094,830.20
4. 13.29 m² Pek. Pemasangan Rangka Baja Holow uk.60x40x2 untuk Dinding Partisi 59,550.00 326,800.00 791,419.50 4,343,172.00
5. 179.30 m² Pek. Pemasangan plesteran 1 PC : 3 PP tebal 15 mm, 41,050.00 25,840.00 7,360,265.00 4,633,112.00
6. 221.40 m² Pek. Pemasangan plesteran 1 PC : 5 PP tebal 15 mm, 41,050.00 19,360.00 9,088,470.00 4,286,304.00
7. 421.81 m² Pek. Pemasangan acian, 34,050.00 9,750.00 14,362,630.50 4,112,647.50
8. 5.70 m2 Pek. Roster Beton Uk. 20x20 44,700.00 337,100.00 254,790.00 1,921,470.00
9. 156.71 m² Pek. Pengecatan Tembok Baru Eksterior Bertekstur, 10,357.50 42,926.50 1,623,123.83 6,727,011.82
10. 248.00 m² Pek. Pengecatan Tembok Baru Interior Bertekstur, 10,357.50 42,926.50 2,568,660.00 10,645,772.00
11. 4.68 m2 Pek. Roster Beton Uk. 20x20, 44,700.00 337,100.00 209,196.00 1,577,628.00
12. 22.59 m² Pek. Pemasangan Homogeneous Tile Uk.60x60cm polished Absolute White setara Niro Granit, 41,925.00 242,493.44 947,085.75 5,477,926.72
13. 26.38 m¹ Pek. Pembuatan ring balok beton bertulang (10 x 15) cm, 23,615.00 76,598.42 622,963.70 2,020,666.39
14. 1.60 m2 Pek. Pembuatan Topi Topi Beton, 140,106.00 518,760.50 224,169.60 830,016.80
15. 16.00 m Pek. Pemasangan Talang vertikal pipa galvanis + klem, 43,071.50 224,388.00 689,144.00 3,590,208.00

V.F. PEKERJAAN ATAP 9,080,268.05 82,167,225.46

1. 163.57 m² Pek. Pemasangan Zincalume setara Fumira Click-330, 21,030.00 430,253.79 3,439,877.10 70,376,612.08
2. 13.00 m¹ Pek. Pemasangan nok Atap Metal, 25,530.00 65,850.00 331,890.00 856,050.00
3. 163.57 m² Pek. Insulasi Atap, 22,915.00 24,166.67 3,748,206.55 3,952,941.67
4. 52.48 m¹ Pek. Pemasangan Nok Pinggir, 25,530.00 100,700.00 1,339,814.40 5,284,736.00
5. 26.00 m Pek. Pemasangan Talang Datar Galvalum t = 0.3 mm, 8,480.00 65,264.83 220,480.00 1,696,885.71

V.G. PEKERJAAN FASAD 1,330,628.45 13,094,827.81

1. 13.51 m² Pek. Pemasangan Zincalume setara Fumira Click-330, 21,030.00 430,253.79 284,115.30 5,812,728.67
2. 13.51 m² Pek. Pemasangan Hollow Rangka Dinding Modul 60x120cm, 58,565.00 94,381.88 791,213.15 1,275,099.13
3. 10.00 m¹ Pek. Pemasangan Nok Pinggir, 25,530.00 100,700.00 255,300.00 1,007,000.00
4. 1.00 ls Pek. Pemasangan Signage Akrilik, 5,000,000.00 - 5,000,000.00

Jumlah V. 90,322,284.83 267,939,028.83

VI. PEKERJAAN ELECTRICAL

VI. A. ELECTRICAL
VI. A. 1. Lantai 1 Power Panel
1 1.00 unit Panel PP. 1, 46,008.00 1,368,255.00 46,008.00 1,368,255.00
VI. A. 3. Cable feeder instalation PP.1 to :
VI. A. 3. 1. PLN
1. 20.00 m Pek. Pemasangan Kabel Power ( NYY 3x4 mm2), 45,956.00 36,695.93 919,120.00 733,918.50
VI. A. 4. Penyambungan daya listrik PLN
1. 4,400.00 VA BP 4.4 kVA 1 phasa - 969.00 - 4,263,600.00
2. 4,400.00 VA Jaminan Langganan - 130.00 - 572,000.00
3. 4,400.00 VA SLO - 30.00 - 132,000.00
VI. A. 5. TESTING & COMMISSIONING ELECTRICAL INSTALATION
1. 1.00 Continue, Megger, Grounding & Function Test - EL 70,697.74 - 70,697.74 -

JUMLAH VI.A 1,035,825.74 7,069,773.50

VI. B. LIGHTING ARMATURE, CABELING

VI. B. 1. Lantai 1 Lighting Fixtures & Installation
1. 25.00 bh DN027B LED 12/CW D150 RD 12 Watt, 45,618.00 211,312.50 1,140,450.00 5,282,812.50
2. 3.00 bh Emergency twin spotlight 2x3W, 45,618.00 1,660,312.50 136,854.00 4,980,937.50
3. 1.00 bh EX-LED-M (LED Emergency EXIT sign C/W High Temp), 45,618.00 1,521,450.00 45,618.00 1,521,450.00
4. 34.00 titik Titik Instalasi Penerangan, 45,618.00 210,026.25 1,551,012.00 7,140,892.50
Switch Fixtures & Installation
5. 4.00 bh Pek. Pemasangan Saklar Single, 45,618.00 25,725.00 182,472.00 102,900.00
6. 2.00 bh Pek. Pemasangan Saklar Double, 45,618.00 29,400.00 91,236.00 58,800.00
Socket Outlet Fixtures & Installation
7. 9.00 bh Stop Kontak 200 VA Single, 45,618.00 43,050.00 410,562.00 387,450.00
8. 9.00 titik Titik Instalasi Stop Kontak (PVC Conduit), 45,618.00 382,232.81 410,562.00 3,440,095.31
9. 1.00 lot Continue, Megger, Grounding & Function Test - EL 458,306.76 458,306.76

JUMLAH VI.B 4,427,072.76 22,915,337.81

JUMLAH VI. 5,462,898.49 29,985,111.31

6
 HARGA SATUAN (Rp) NILAI PEKERJAAN (Rp)
NO VOL SAT URAIAN PEKERJAAN
UPAH BAHAN UPAH BAHAN

VII. MECHANICAL
VII. A. CLEAN WATER
VII. 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
- Include Cabeling dan accesories
1. 1.00 unit Shellow well pump Submersible, 1,249,487.00 3,101,831.25 1,249,487.00 3,101,831.25
2. 1.00 unit Booster Pump Shimizu PB-228 BIT, 685,000.00 1,876,080.68 685,000.00 1,876,080.68
3. 1.00 unit Water tank Cap. 1000 liter include Accessories, 1,025,000.00 2,617,125.00 1,025,000.00 2,617,125.00
4. 1.00 set Pek. Pengeboran sumur dangkal dia. 6", 10,525,000.00 6,384,656.25 10,525,000.00 6,384,656.25
5. 20.00 m Pek. Pemasangan Pipa PN-10 dia. OD 32 mm, 11,484.00 152,097.00 229,680.00 3,041,940.00
6. 2.00 unit Gate valve dia. 1" 10K, 22,984.00 664,125.00 45,968.00 1,328,250.00
7. 1.00 unit Check valve dia. 1", 22,984.00 199,870.00 22,984.00 199,870.00

VII. A. 2. SANITARY, PIPE & SUPPORTING MATERIAL (CLEAN WATER)

VII. A. 2.1. Lantai 1
1. 30.00 m Pek. Pemasangan Pipa PN-10 dia. OD 32 mm, 11,484.00 152,097.00 344,520.00 4,562,910.00
2. 15.00 m Pek. Pemasangan Pipa PN-10 dia. OD 25 mm, 11,484.00 85,105.35 172,260.00 1,276,580.25
3. 20.00 m Pek. Pemasangan Pipa PN-10 dia. OD 20 mm, 11,484.00 65,013.30 229,680.00 1,300,266.00
4. 1.00 unit Gate valve dia. 1" 10K, 22,984.00 664,125.00 22,984.00 664,125.00
5. 2.00 unit Faucet 1/2", 22,984.00 376,843.50 45,968.00 753,687.00

VII. A. 3. TESTING & COMMISIONING

1. 1.00 lot Testing & Commisioning 542,146.43 - 542,146.43 -

JUMLAH VII.A 15,140,677.43 27,107,321.43

VII. B. SEWAGE WATER INSTALATION SYSTEM

VII. B. 1. MAIN EQUIPMENT
1. 1.00 ls STP Cap. 1 m3/day, - 3,750,000.00 - 3,750,000.00
VII. B. 2. SEWAGE PIPE & SUPPORTING MATERIAL
VII. B. 2. Shaft
1. 8.00 m Pek. Pemasangan Pipa PVC tipe AW Ø 4" , 11,484.00 195,851.25 91,872.00 1,566,810.00
VII. B. 3. Lantai 1
1. 1.00 pcs Clean Out diameter 4", 48,100.00 299,805.00 48,100.00 299,805.00
2. 18.00 m Pek. Pemasangan Pipa PVC tipe AW Ø 4" , 11,484.00 195,851.25 206,712.00 3,525,322.50
VII. B. 5. TESTING & COMMISIONING
1. 1.00 lot Testing & Commisioning 182,838.75 - 182,838.75 -

JUMLAH VII.B 529,522.75 9,141,937.50

VII. C. WASTE WATER & VENT INSTALLATION SYSTEM

VII. C. 1. SANITARY, PIPE & SUPPORTING MATERIAL
1. 10.00 m Pek. Pemasangan Pipa PVC tipe AW Ø 1 3/4" , 11,484.00 46,652.63 114,840.00 466,526.25
2. 25.00 m Pek. Pemasangan Pipa PVC tipe AW Ø 3" , 11,484.00 126,731.25 287,100.00 3,168,281.25
VII. C. 2. TESTING & COMMISIONING
1. 1.00 lot Stagnant Test & Function Test - SW 72,696.15 - 72,696.15 -

JUMLAH VII.C 474,636.15 3,634,807.50

JUMLAH VII. 16,144,836.33 39,884,066.43

JUMLAH TOTAL 156,188,442.44 475,352,957.11

JUMLAH RAYA 631,541,399.55
JUMLAH RAYA (Pembulatan) 631,541,399.00

TERBILANG : Enam Ratus Tiga Puluh Satu Juta Lima Ratus Empat Puluh Satu Ribu Tiga Ratus Sembilan Puluh Sembilan Rupiah

MENGETAHUI,
Jakarta, 1 Desember 2023
Plt. Vice President of Vice President of Non Railway
Telecommunication and Ellectricity Assets Development Planning

ILING SUWOTO WIDYA SENA PRADIPTA

NIPP. 41005 NIPP. 58208