Boq SKT Sampoerna Tegal (3) Klarifikasi 20.3.24

SKT PRODUCTION PLANT TEGAL
Summary
No URAIAN PEKERJAAN Material (IDR) Labour (IDR) Total (IDR)
1 Preliminary 233,500,000 52,500,000 286,000,000

2 Desain - Free
3 Office SKT Production 1,333,413,690 301,517,650 1,634,931,340
4 Outdoor SKT Production 2,676,533,462 447,161,522 3,123,694,984
5 Production and WH 6,323,221,425 2,088,341,710 8,411,563,135
6 Permit - 206,250,000 206,250,000
Total 10,566,668,577 3,095,770,882 13,662,439,459
Pembulatan 13,662,000,000
Jakarta, 11 Desember 2023

PT. USAHA JAYAMAS BHAKTI
EDI AMIN
Direktur
BILL OF ITEMS - PRELIMINARY
DATE : 9 Oct 2023
PROJECT : New SKT Plant Renovation and Permit
LOCATION : Tegal
OWNER : HM Sampoerna
Total Material Total Labour

Material Price Labour Price
No Description Unit Volume Price Price
(IDR) (IDR)
(IDR) (IDR)
1 Bangunan Sementara (Kontraktor) ls 1.00 45,500,000 10,000,000 45,500,000 10,000,000
Kontraktor harus mengadakan dan membawa keluar container
yang dipergunakan sebagai Kantor dan Gudang utk. memfasilitasi
sesuai kebutuhan mereka, agar dapat bekerja sebaik-baiknya,
term. peralatan komunikasi kepada karyawan yang berkepentingan
dan kepada Pemberi Tugas. Semua ruang harus dilengkapi dgn.
penerangan, ventilasi/AC, sanitasi dan perabotan sesuai fungsinya.
2 Mobilisasi dan Demobilisasi ls 1.00 9,500,000 30,000,000 9,500,000 30,000,000

Kontraktor harus menyediakan semua peralatan di lapangan yang
diperlukan untuk tujuan pembangunan.
Setelah pembangunan selesai, kontraktor harus segera
mem,bawa keluar semua peralatannya dari lapangan dan
memperbaiki semua kerusakan-kerusakan yang diakibatkan oleh
karena itu.
3 Keselamatan Kerja ls 1.00 35,000,000 35,000,000

3.1 Kontraktor mengadakan tanda-tanda pengamanan, P3K, sepatu
pelindung, helm, sabuk pengaman, jaring pengaman, safety
harness dan lain-lainnya yang diperlukan untuk menjaga
keselamatan karyawan dan buruhnya di lapangan.
3.2 Semua area pembangunan yang dapat mengakibatkan pekerja
terperosok ke dalam galian, lubang-lubang konstruksi harus diberi
pengaman railing baja (tidak boleh hanya plastic tape), kecuali
hanya pada area yang datar dan tidak berbahaya. Kontraktor harus
mengadakan pengaman di atas kepala, apabila ada kemungkinan
terjatuhnya peralatan konstruksi atau material lain, tempat yang
berada di atas perlintasan/area kerja pekerja lainnya.
4 Proteksi terhadap Bahaya Kebakaran ls 1.00 20,000,000 20,000,000

4.1 Kontraktor mengadakan peralatan pemadam kebakaran dan
selalu menjaga lapangan tetap aman dari bahaya kebakaran.
Kontraktor harus selalu mengingatkan para pekerjanya, agar
selalu berhati-hati di dalam menjalankan tugas untuk menghindari
hal-hal yang tidak diinginkan (pekerjaan yang berhubungan
dengan bahan-bahan yang mudah terbakar).
4.2 Untuk itu Kontraktor harus mengambil tindakan sesuai dengan
apa yang dispesifikasikan oleh perusahaan asuransi dan harus
mengasuransikan barang milik orang lain tergantung dari pada
besar risiko hingga terjadinya suatu kebakaran dan Kontraktor
harus menyediakan semua keperluan peralatan pemadam
kebakaran dan melatih karyawan dalam menghadapi keadaan
seperti itu.
5 Listrik Proyek ls 1.00 50,000,000 50,000,000

5.1 Kontraktor harus menyediakan semua daya yang diperlukan untuk
tujuan pembangunan atau dengan menggunakan daya dari
Pemberi Tugas yang tersedia dan memasang kWh Meter dan
diperhitungkan pada akhir Pekerjaan.
6 Air Kerja ls 1.00 22,500,000 22,500,000

6.1 Kontraktor harus menyediakan air kerja dengan bak penampung.
Air yang dibutuhkan untuk keperluan pengecoran manual harus
sesuai dengan persyaratan-persyaratan pengecoran, demikian
juga untuk keperluan domestik karyawan-karyawannya.
6.2 Kontraktor boleh menggunakan air dari Pemberi Tugas dan
memasang Meteran Air dan membayar kepada Pemberi Tugas.
7 Shop Drawing & As-Built Drawing ls 1.00 12,000,000 12,000,000

7.1 Kontraktor harus membuat dan menyerahkan gambar bengkel
Hal 2/189
(IDR) (IDR)
(IDR) (IDR)
(shop drawing) sebanyak 2 (dua) copy, 1 (satu) copy akan
dikembalikan kepada Kontraktor setelah diperiksa oleh Pengawas.
Pekerjaan tidak boleh dilaksanakan sebelum ada persetujuan dari
Konsultan Pengawas atau Pemberi Tugas. Untuk itu Kontraktor
harus menyediakan Tenaga Ahli, yang mengerti mengenai metode
kerja, detail-detail sambungan antara item dengan item lainnya
yang berhubungan, untuk menghindari kesalahan-kesalahan di
dalam pelaksanaannya.
7.2 Gambar "as-built" harus berisi semua informasi penting dari apa
yang telah dilaksanakan, seperti ukuran, spesifikasi dll. dan harus
diserahkan kepada Pemberi Tugas dalam waktu 1 (satu) bulan
setelah Serah-Terima Pekerjaan, Gambar "As-Built" harus
diserahkan dalam bentuk hardcopy dan softcopy (CD) sebanyak
masing-masing 2 (dua) set untuk Pemberi Tugas.
7.3 Secara administratif, Kontraktor harus bekerja cepat dengan tim
lapangan baik staf teknik maupun administratif, sehingga shop
drawing dapat secepatnya diselesaikan di lapangan, pengadaan
contoh bahan & pengajuan persetujuan material, agar tidak
mengakibatkan keterlambatan penyelesaian pekerjaan.
7.4 Kontraktor harus mempunyai staf pengontrol kualitas pekerjaan
sendiri yang akan diserahkan kepada Pemberi Tugas dan staf
khusus lainnya di bidang SHE (safety, health & environment) untuk
memberikan arahan dan cara kerja yang aman, tidak
mempengaruhi kesehatan maupun mencemari lingkungan.
Tim SHE ini harus memeriksa terlebih dahulu sebelum pekerjaan
dimulai, agar tidak terjadi kecelakaan, juga oleh karena kesalahan
metode kerja Kontraktor menjaga agar Pekerjaan yang akan
diperiksa untuk Serah-Terima tidak asal diselesaikan secara
sembarangan, sehingga pada pemeriksaan akhir masih banyak
sekali Pekerjaan yang ditolak, karena kualitasnya masih sangat di
luar yang diharapkan.
8 Penataan Lokasi, Pagar, dan Marka ls 1.00 15,000,000 12,500,000 15,000,000 12,500,000
8.1 Kontraktor wajib mengecek kembali semua gambar Arsitektur,
Struktur, Infrastruktur & MEP (dengan cara superimpose) term.
ukuran-ukurannya dan harus segera memberitahukan kepada
Pemberi Tugas atau Wakilnya di lapangan, apabila mengetahui
adanya perbedaan-perbedaan di dalam gambar.
Semua ukuran dan besaran mengikuti disiplin masing-masing,
secara umum denah, bentuk dan dimensi ruang, dimensi luar
bangunan mengikuti Arsitektur karena gambar diciptakan dengan
gambar awal Arsitektur, sedangkan ukuran balok, kolom beton
dan baja mengikuti Struktur, saluran, bak kontrol mengikuti
Infrastruktur, sedangkan ukuran down pipe, septik tank, GWT
mengikuti MEP.
8.2 Tuntutan pekerjaan Tambah tidak diperhatikan, apabila terdapat
perbedaan-perbedaan, yang mana seharusnya dapat ditemukan
sebelumnya oleh karena itu diperlukan ketelitian dari pihak
Kontraktor, kecuali telah disepakati sebelumnya,
Kontraktor harus menjamin bahwa ukuran, kelurusan vertikal dan
horisontal dari pekerjaan yang dilaksanakan telah sesuai dengan
profesionalisme mereka untuk itu harus dilakukan pengecekan
berulang pengukuran sebelum pekerjaan dilaksanakan. Semua
perbaikan akibat kesalahan ini menjadi tanggung-jawab
Kontraktor sepenuhnya.
9 Asuransi ls 1.00 23,000,000 23,000,000

9.1 Asuransi-asuransi yang diadakan oleh kontraktor:
1. Terhadap semua risiko Pekerjaan Konstruksi (construction all
risks).
2. Terhadap orang-orang dan barang-barang bukan milik Pemberi
Pemberi Tugas atau orang lainnya yang tidak ada sangkut
pautnya dengan pembangunan (Third Party Liability - TPL).
3. Asuransi Kesehatan dan Tenaga Kerja (BPJS).
9.2 Kontraktor harus memberikan semua copy dari semua asuransi
tersebut di atas kepada Pemberi Tugas.
Hal 3/189
(IDR) (IDR)
(IDR) (IDR)
10 DCU Board pcs 1.00 1,000,000 1,000,000
Catatan:
1. Uang Jaminan masuk ke dalam Kawasan, tidak boleh
dimasukkan.
2. Biaya-Biaya "tidak resmi" di area Kawasan Industri, agar dicek
kembali.
3. Biaya Persiapan hanya diisi, apabila memang diperlukan.
Sub total Preliminary 233,500,000 52,500,000
Hal 4/189
BILL OF ITEMS - Desain
DATE : 9 Oct 2023
LOCATION : Tegal
Harga Satuan
No Uraian Pekerjaan Volume Satuan (IDR)
I Biaya Desain
1 Biaya Desain 24,730.00 m2 -
Biaya termasuk:
a Desain Arsitektur, Plumbing, Kelistrikan,

Firefighting
Gambar layout detil dengan notasi yang jelas

b untuk jenis material struktur, dinding, lantai,
plafon, dan lainnya yang termasuk dalam
ruang lingkup pekerjaan ini
Gambar 3D khusus untuk desain area ruang

c produksi dengan mensimulasikan kapasitas
meja kerja produksi
d Spesifikasi teknis material yang digunakan

dalam desain
TOTAL
Harga Total
(IDR) 1.00
Free
Free
SUMMARY OFFICE BUILDING
Total Material Total Upah

No Item Pekerjaan
(IDR) (IDR)
1 Pembongkaran - -
2 Outdoor Building 1,333,413,690 301,517,650
3 Additional - Office - -
TOTAL 1,333,413,690 301,517,650

Total Biaya
(IDR)
-
1,634,931,340
-
1,634,931,340
BILL OF ITEMS - Pembongkaran
DATE : 9 Oct 2023
LOCATION : Tegal
Harga Satuan
No Uraian Pekerjaan Volume Satuan Material
(IDR)
I PEKERJAAN PEMBONGKARAN
A
1 Bongkar lantai beton tebal 10cm m2
3 Bongkar dinding bata 1/2 batu m2
4 Bongkar konstruksi baja kg
5 Bongkar penutup atap m2
6 Bongkar talang horizontal + beugel m
7 Bongkar talang vertikal + beuge m
8 Bongkar dan pasang genteng kemb m2
9 Bongkar pintu kayu + Kusen Un
10 Bongkar partisi kaca & aluminiu m2
11 Bongkar pintu kaca & aluminium Un
12 Bongkar Gypsum dinding/plafon m2
13 Bongkar wastafel Un
14 Bongkar Monoblock Un
15 Bongkar Paving m2
16 Bongkar aspal + buang m2
17 Bongkar pagar BRC m
18 Bongkar keramik dinding/lantai m2
19 Pembersihan lapangan dari tanam m2
20 Pembongkaran furniture Un
Pengangkutan barang (misal pindah
21 m3
dari kantor lama)
22 Bongkar AC Un
23 Bongkar exhaust fan wall mounted Un
24 Bongkar exhaust fan ceiling mounted Un
25 Bongkar exhaust fan type industrial Un
TOTAL
Harga Satuan Harga Total
Upah Total Material Upah Total
(IDR) (IDR) (IDR) (IDR) (IDR)
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - -
BILL OF ITEMS - Office Building
DATE : 9 Oct 2023
LOCATION : Tegal
KLARIFIKASI 27.02.2024 KLARIFIKASI 20.03.2024 Deviasi Nilai Deviasi Nilai
Harga Satuan Harga Total Harga Satuan Harga Total Harga Satuan Harga Total Kontrak Kontrak
dikurangi dikurangi
No Uraian Pekerjaan Keterangan Volume Satuan Material Upah Total Material Upah Total Volume Satuan Material Upah Total Material Upah Total Volume Satuan Material Upah Total Material Upah Total Klarifikasi Klarifikasi
(IDR) (IDR) (IDR) (IDR) (IDR) (IDR) (IDR) (IDR) (IDR) (IDR) (IDR) (IDR) (IDR) (IDR) (IDR) (IDR) (IDR) (IDR) 27.02.2024 20.03.2024
I PEKERJAAN CSA
A PEKERJAAN PINTU & JENDELA
Pengadaan dan pemasangan pintu termasuk hardware pintu dan material

bantu lainnya
1 Pintu Kaca Tempered tebal 12mm Lobby 1 daun lengkap dengan aksesories - No - - - - No No
2 Pintu Kaca Tempered tebal 12mm Lobby 2 daun lengkap dengan aksesories 7.00 No 13,720,000 495,000 14,215,000 96,040,000 3,465,000 99,505,000 9,800,000 500,000 4.00 No 9,800,000 500,000 4.00 No
Pintu kaca frame aluminium 1 daun dilengkapi dengan door closer & stopper
3
(P4) as drawing ref.
34.00 No 6,240,000 495,000 6,735,000 212,160,000 16,830,000 228,990,000 4,800,000 500,000 21.00 No 4,800,000 500,000 21.00 No
4 Pintu kaca frame aluminium 2 daun (Floor Hinge) P4A as drawing ref. No - - - - 7,200,000 650,000 4.00 No 7,200,000 650,000 4.00 No
5 Pintu toilet P8 as drawing 90.00 No 2,972,970 445,500 3,418,470 267,567,300 40,095,000 307,662,300 3,003,000 450,000 95.00 No 3,003,000 450,000 95.00 No
6 Glass sealant 1 x 0.5 cm - m - - - - 7,000 3,000 1,196.48 m 7,000 3,000 1,196.48 m
7 Structural Sealant ex Sika 1 x 1 cm un - - - - un un
8 Lockcase SES 204 warna gold un - - - - un un
9 Lockcase + Cylinder merk Deksson type 84030SSS un - - - - un un
10 Lockset Cisa 46210-25 us14 (alum.) un - - - - un un
11 Kusen Aluminium 3 x 1.5" tebal 1.1mm Natural ex Alexindo atau setara m - - - - 120,000 29,000 598.24 m 120,000 29,000 598.24 m
12 Kusen Aluminium 3x1.75" tebal 1.1mm Natural ex Alexindo atau setara m - - - - m 636,157,300 3 m - -
B PEKERJAAN PASANGAN DINDING BATA

1 Dinding pasangan bata termasuk kolom & balok praktis 2,771.14 m2 - - - - - - 109,000 33,000 1,600.00 m2 109,000 33,000 1,600.00 m2
2 Pasangan rolaag - m2 - - - - m2 m2
3 Plesteran (Semen : Pasir = 1:3) 5,781.66 m2 - - - - - - m2 m2
4 Plesteran (Semen : Pasir = 1:5) m2 - - - - m2 m2
5 Plesteran MU PM 210 m2 - - - - 26,000 30,000 3,200.00 m2 26,000 30,000 3,200.00 m2
6 Acian (termasuk benangan) 5,781.66 m2 - - - - - - m2 m2
7 Acian PM 310 (termasuk benangan) m2 - - - - - - 20,000 33,000 2,880.00 m2 20,000 33,000 2,880.00 m2
8 Tali air - m - - - - - - 15,000 18,000 800.00 m - - 15,000 18,000 800.00 m - -
C PARTISI & PELAPIS DINDING

Pengadaan dan pemasangan partisi termasuk rangka, dan finishingnya
Partisi gypsum baru 2 sisi (+ insulasi glasswool 2", 16kg/m3) ex knauf atau
1
setara
m2 - - - - m2 m2
2 Partisi gypsum baru 2 sisi ex knauf atau setara - m2 - - - - 198,000 60,000 280.00 m2 198,000 60,000 280.00 m2
3 Partisi gypsum baru 1 sisi ex knauf atau setara m2 - - - - m2 m2
4 Partisi kalsiboard baru tebal 5mm ex GRC atau setara m2 - - - - 286,000 60,000 112.00 m2 286,000 60,000 112.00 m2
5 Partisi kalsiboard baru tebal 3mm ex GRC atau setara m2 - - - - m2 m2
6 Partisi kayu dengan lapisan HPL m2 - - - - m2 m2
7 New roller blind ex onna m2 - - - - m2 m2
8 Kaca clear 5mm m2 - - - - 516,000 64,000 48.00 m2 516,000 64,000 48.00 m2
9 Kaca clear 6mm m2 - - - - m2 m2
10 Kaca rayban 5mm dark grey / brown m2 - - - - m2 m2
11 Pengadaan dan pemasangan sticker kaca film es m2 - - - - m2 m2
12 Pengadaan dan pemasangan sticker kaca film rayban m2 - - - - m2 m2
13 Kaca es 5mm m2 - - - - m2 m2
14 Kaca cermin pada wastafel office dan toilet driver m2 - - - - 220,000 65,000 4.00 m2 220,000 65,000 4.00 m2
15 Movable Partition ex Kenari Jaya/Sandei - m2 - - - - m2 m2
16 Movable Partition ex PVC m2 - - - - m2 - - m2 - -
D Pengadaan dan pemasangan plafond gypsum/kalsiboard
1 Plafon gypsum board 9 mm tanpa rangka ex knauf atau setara m2 - - - - m2 m2

2 Plafon gypsum board 9 mm ex knauf atau setara + rangka metal furing 1,377.44 m2 - - - - - - 216,000 36,000 2,200.00 m2 216,000 36,000 2,200.00 m2
3 Plafond Kalsi-Board 3,5 mm + rangka metal furing m2 - - - - m2 m2
4 Drop ceiling gypsum m2 - - - - m2 m2
5 Plafon gypsum tile + rangka ex boral atau setara m2 - - - - m2 m2
6 Plafond PVC ex sunda atau setara (termasuk rangka) m2 - - - - m2 m2
7 Plafond gyptile 60x60 ex jayaboard atau setara (termasuk rangka) m2 - - - - m2 m2
8 Plafond gyptile 60x60 ex jayaboard atau setara m2 - - - - m2 - - m2 - -
E FINISHING LANTAI/DINDING KERAMIK

Pengadaan dan pemasangan finishing lantai/dinding
1 Keramik dinding ex Roman atau setara, uk 30x60 m2 - - - - m2 - - - - m2 - - - -

2 Keramik dinding ex Roman atau setara, uk 20x40 - m2 - - - - 452.40 m2 249,600 58,800 308,400 112,919,040 26,601,120 139,520,160 452.40 m2 249,600 58,800 308,400 112,919,040 26,601,120 139,520,160
3 Keramik Lantai 30x30 ASIA TILE atau setara 898.00 m2 249,600 58,800 308,400 224,140,800 52,802,400 276,943,200 898.00 m2 249,600 58,800 308,400 224,140,800 52,802,400 276,943,200 898.00 m2 249,600 58,800 308,400 224,140,800 52,802,400 276,943,200
4 Keramik Lantai 40x40 ASIA TILE atau setara m2 - - - - m2 - - - - m2 - - - -
Keramik kantin hilang
5 Keramik Lantai 60x60 ASIA TILE atau setara
Qty check 1981
1,419.80 m2 249,600 58,800 308,400 354,382,080 83,484,240 437,866,320 2,576.14 m2 249,600 58,800 308,400 643,004,544 151,477,032 794,481,576 1,961.88 m2 249,600 58,800 308,400 489,685,248 115,358,544 605,043,792 (356,615,256) (167,177,472)
6 Keramik Stairnose 10x20 putih ex Asia tile atau setara m - - - - m m
7 Nirro Granitto 30x30 Unpolished m2 - - - - m2 m2
8 Nirro Granitto 30x30 Polished m2 - - - - m2 m2
9 Nirro Granitto 40x40 Polished m2 - - - - m2 m2
10 Pasangan batu candi termasuk coating m2 - - - - m2 m2
11 Lantai vynil tebal 3mm (model clip) ex LG atau setara m2 - - - - m2 m2
12 homogenous tile 60x60 ex china - m2 - - - - m2 m2
13 Pengadaan dan pemasangan Rumput sintetis m2 - - - - m2 m2
14 Pengadaan dan pemasangan karpet ex Goodrich atau setara m2 - - - - m2 m2
15 Pengadaan dan pemasangan wallpaper ex lokal m2 - - - - m2 m2
16 Pengadaan dan pemasangan sticker printing m2 - - - - m2 m2
17 Pengadaan dan pemasangan mural m2 - - - - m2 714,809,520 3 m2 1,210,944,936 5
F PENGECATAN
1 Cat dinding interior Maxilite / Paragon Putih atau setara m2 - - - - m2 m2

2 Cat dinding interior Catylac Putih atau setara 3,640.22 m2 - - - - - - 26,208 19,868 5,450.00 m2 26,208 19,868 5,450.00 m2
3 Cat dinding easy clean ex Dulux/Mowilex m2 - - - - m2 m2
4 Cat dinding exterior Mowilex Weathercoat/Dulux Weathershield atau setara 1,566.00 m2 - - - - - - 45,230 23,778 2,000.00 m2 45,230 23,778 2,000.00 m2
5 Cat dinding exterior Paragon atau setara m2 - - - - m2 m2

6 Delta meni kayu m2 - - - - m2 m2
7 Delta meni besi m2 - - - - 30,435 15,852 6,300.00 m2 30,435 15,852 6,300.00 m2
8 Cat kayu/besi Emco atau setara m2 - - - - m2 m2
9 Cat kayu/besi Avian atau setara m2 - - - - 58,969 23,778 m2 - - 58,969 23,778 m2 - -
G PERLENGKAPAN KAMAR MANDI/TOILET
Pengadaan dan pemasangan sanitary fixtures berikut ini termasuk semua

peralatan pemasangan lainnya yang dibutuhkan, brackets, dll., seperti
disyaratkan
TOILET & TEMPAT WUDLU

1 Water Closet (WC) duduk ex american standard 6.00 No 3,100,000 293,750 3,393,750 18,600,000 1,762,500 20,362,500 20.00 No 3,100,000 293,750 3,393,750 62,000,000 5,875,000 67,875,000 14.00 No 3,100,000 293,750 3,393,750 43,400,000 4,112,500 47,512,500 (47,512,500) (27,150,000)
2 Water Closet (WC) duduk ex Toto - No - - - - - No - - - - - No - - - -
3 Nozzle Washer, ex Toto atau setara 6.00 No 541,200 62,360 603,560 3,247,200 374,160 3,621,360 20.00 No 541,200 62,360 603,560 10,824,000 1,247,200 12,071,200 14.00 No 541,200 62,360 603,560 7,576,800 873,040 8,449,840 (8,449,840) (4,828,480)
4 Floor drain cover, ex Toto atau setara Check Qty 22.00 No 575,000 24,500 599,500 12,650,000 539,000 13,189,000 80.00 No 575,000 24,500 599,500 46,000,000 1,960,000 47,960,000 80.00 No 575,000 24,500 599,500 46,000,000 1,960,000 47,960,000
5 Clean out ex Toto atau setara No - - - - No - - - - No - - - -
6 Washtafel gantung kotak lebar 48cm ex american standard atau setara No - - - - No - - - - No - - - -
7 Washtafel gantung kotak lebar 48cm ex Toto atau setara 9.00 No 2,780,000 217,000 2,997,000 25,020,000 1,953,000 26,973,000 9.00 No 2,780,000 217,000 2,997,000 25,020,000 1,953,000 26,973,000 9.00 No 2,780,000 217,000 2,997,000 25,020,000 1,953,000 26,973,000
8 Urinal ex american standard type muslim No - - - - No - - - - No - - - -
9 Urinal ex Toto type muslim Tanpa toilet sisi selatan 9.00 No 3,850,000 277,500 4,127,500 34,650,000 2,497,500 37,147,500 12.00 No 3,850,000 277,500 4,127,500 46,200,000 3,330,000 49,530,000 10.00 No 3,850,000 277,500 4,127,500 38,500,000 2,775,000 41,275,000
10 Partition plate/divider ex Toto atau setara - No - - - - No No
11 Kran Ball Valve ex San-ei atau setara 116.00 No - 20,000 20,000 - 2,320,000 2,320,000 98,000 20,000 106.00 No 98,000 20,000 106.00 No
12 Pengadaan dan pemasangan cubicle toilet termasuk pintu (material phenolic) m2 - - - - 1,955,000 250,000 345.00 m2 1,955,000 250,000 345.00 m2
Counter top batu granite tebal 20mm ex. China Cream, termasuk pembuatan
13
meja wastafel plat dan balok beton+tulangan+bekisting
m - - - - m m
Batu granite tebal 18mm ex. China lebar 100 termasuk pinggulan bagian
14
ujung pada tempat Wudlu dan toilet
m - - - - m m
15 Badukan dari pasangan bata 1:5 + keramik dinding pada tempat wudlu - m - - - - m m
16 Zink janitor 1.00 No 1,450,000 245,000 1,695,000 1,450,000 245,000 1,695,000 1,495,000 250,000 9.00 No 1,495,000 250,000 9.00 No
17 Waterproofing cementious ex Sika m2 - - - - m2 m2
18 Waterproofing ex No Drop m2 - - - - m2 105,308,360 0 m2 204,409,200 1
H PEKERJAAN Kamuflase Drop Box & Brankas
Pekerjaan dan pemasangan brankas dan drop box lengkap dengan kamuflase
sesuai dengan spesifikasi gambar :
Pembuatan kamuflase brankas/drop box menggunakan tripleks lapis HPL,
1
termasuk pintu.
m2 - - - - m2 m2
2 Roll o pack un - - - - un un
I Furniture
1 Sofa 3 seater, ex informa atau setara - un - - - - 16,168,795 1.00 un 16,168,795 1.00 un
2 Sofa 2 seater, ex informa atau setara un - - - - 10,884,875 1.00 un 10,884,875 1.00 un
3 Sofa 1 seater, ex informa atau setara un - - - - 5,812,312 1.00 un 5,812,312 1.00 un
4 Meja visitor 900x900 mm, tripleks lapis HPL kaki besi - un - - - - un un
5 Kursi visitor ex informa bahan lapis kain, kaki kayu - un - - - - un un
6 Kursi staff, midback ex informa atau setara - un - - - - 3,593,066 82.00 un 3,593,066 82.00 un
7 Kursi manager, highback ex informa atau setara - un - - - - 4,734,392 4.00 un 4,734,392 4.00 un
8 Credenza 50x120 cm, tinggi 120cm ex informa atau setara - un - - - - 5,072,563 - un 5,072,563 - un
9 Wastafel portable ex Informa atau setara - un - - - - un un
10 Meja kerja i-shape ex vinoti atau setara (1 pax) un - - - - un un
11 Meja kerja i-shape ex informa atau setara (1 pax) - un - - - - un un
12 Folding table 70x140cm ex informa atau setara - un - - - - 16.00 un 16.00 un
13 Folding table 70x140cm ex vinoti atau setara un - - - - un un
14 Manager desk + side desk, ex informa atau setara - un - - - - 10,377,619 4.00 un 10,377,619 4.00 un
15 Manager desk + side desk, ex vinoti atau setara un - - - - un un
16 Staff desk tanpa side desk, ex informa atau setara un - - - - 3,783,287 7.00 un 3,783,287 7.00 un
17 Staff desk tanpa side desk, ex vinoti atau setara un - - - - un un
18 Kitchen set bagian bawah - m' - - - - 3,000,000 800,000 3.00 m' 3,000,000 800,000 3.00 m'
19 Kitchen set lemari atas - m' - - - - 3,000,000 800,000 3.00 m' 3,000,000 800,000 3.00 m'
20 Kitchen sink 1 lubang - un - - - - un un
21 Glassbord, kaca 6mm - m2 - - - - m2 - - m2 - -
2 PEKERJAAN MEKANIKAL & ELECTRICAL
A AIR CONDITIONING
PEKERJAAN AIR CONDITIONING
Pengadaan AC baru (unit only)

1 AC Unit Type Wall Mounted, Kapasitas 1/2 PK ex panasonic atau setara 9.00 bh - 780,850 780,850 - 7,027,650 7,027,650 4,651,000 805,000 9.00 bh 4,651,000 805,000 9.00 bh
2 AC Unit Type Wall Mounted, Kapasitas 3/4 PK ex panasonic atau setara bh - - - - bh bh
3 AC Unit Type Wall Mounted, Kapasitas 1 PK ex panasonic atau setara 12.00 bh - 887,550 887,550 - 10,650,600 10,650,600 9,181,000 915,000 11.00 bh 9,181,000 915,000 11.00 bh
4 AC Unit Type Wall Mounted, Kapasitas 1.5 PK ex panasonic atau setara bh - - - - - - bh bh
5 AC Unit Type Wall Mounted, Kapasitas 2 PK ex panasonic atau setara 8.00 bh - 1,710,110 1,710,110 - 13,680,880 13,680,880 11,260,000 1,763,000 9.00 bh 11,260,000 1,763,000 9.00 bh
6 AC Unit Type Cassette, Kapasitas 2 PK ex panasonic atau setara - bh - - - - - - bh bh
7 AC Unit Type Cassette, Kapasitas 3 PK ex panasonic atau setara - bh - - - - - - bh bh
8 AC Unit Type Cassette, Kapasitas 4 PK ex panasonic atau setara - bh - - - - bh bh
9 AC Unit Type Cassette, Kapasitas 5 PK ex panasonic atau setara - bh - - - - bh bh
Pemasangan pemipaan refrigerant, drain AC & pengkabelannya, termasuk

accessories dan material bantunya untuk unit AC baru.
sesuai spec. teknis (exclude Unit AC)
1 AC Unit Type Wall Mounted, Kapasitas 1/2 PK 9.00 nos 1,455,000 533,500 1,988,500 13,095,000 4,801,500 17,896,500 1,500,000 550,000 9.00 nos 1,500,000 550,000 9.00 nos
2 AC Unit Type Wall Mounted, Kapasitas 3/4PK - nos - - - - nos nos
3 AC Unit Type Wall Mounted, Kapasitas 1 PK 12.00 nos 1,940,000 533,500 2,473,500 23,280,000 6,402,000 29,682,000 2,000,000 550,000 11.00 nos 2,000,000 550,000 11.00 nos
4 AC Unit Type Wall Mounted, Kapasitas 1.5 PK - nos - - - - nos nos
5 AC Unit Type Wall Mounted, Kapasitas 2 PK 8.00 nos 2,910,000 533,500 3,443,500 23,280,000 4,268,000 27,548,000 3,000,000 550,000 9.00 nos 3,000,000 550,000 9.00 nos
6 AC Unit Type Cassette, Kapasitas 2 PK ex panasonic atau setara - nos - - - - nos nos
PEKERJAAN REFRIGERANT
1 Pengadaan kulkas 1 pintu nursery room ex sharp atau setara bh - - - - bh bh

2 Pengadaan kulkas 2 pintu ex sharp atau setara - bh - - - - bh bh
B EXHAUST FANS
Pengadaan dan pemasangan exhaust fan (baru) lengkap dengan pengka-

lannya termasuk support,hanger, accessories dan material bantunya sesuai
spec. teknis dan gambar ……………..
Note : Termasuk pekerjaan sipil terkait u/ fan type wall mounted
1 Exhaust Fan Ceiling Mounted type Sirocco, cap : 200 CMH - bh - - - - bh bh

2 Exhaust Fan type ceiling mounted ex KDK 8.00 bh - - - - - - 763,000 200,000 20.00 bh 763,000 200,000 20.00 bh
3 Fresh Air Grill uk. 400x400 c/w. ducting PVC 4" & Vent Cap 8.00 bh - - - - - - bh bh
Relayout (pembongkaran & pemasangannya kembali) Exhaust Fan ex. existing

berikut pengadaan dan pemasangan support, hanger & pengkabelannya
termasuk accessories dan material bantunya sesuai spec. teknis dan
gambar …….
4 Exhaust Fan Ceiling Mounted type Sirocco, cap : 200 CMH bh - - - - bh bh

5 Exhaust Fan type ceiling mounted ex KDK bh - - - - bh bh
6 Fresh Air Grill uk. 400x400 c/w. ducting PVC 4" & Vent Cap bh - - - - bh bh
C WATER SUPPLY PIPING
Pengadaan dan pemasangan pipa PVC AW (over head atau under -

ground ) lengkap dgn support, fitting pipa, accessories pipa, pekerjaan
sipil (u/ underground installation) dan material bantu lainnya sesuai
spec. teknis dan gambar ………….
Refer to BOI outdoor Building
D KABEL TRAYS (IT & POWER)
Pengadaan dan pemasangan kabel tray lengkap dengan support,

accessories (elbow, cover, jointing, dll), grounding dan material bantu
lainnya sesuai dengan spec. teknis dan gambar ………....
KABEL TRAY TYPE KERANJANG ( Area : Diatas plafond / tersembunyi)

1 Kabel tray uk. 200 x 100 x 3000 mm c/w fitting / acc tray 125.00 m - - - - - - 240,000 80,000 120.00 m 240,000 80,000 120.00 m
2 Kabel tray uk. 300 x 100 x 3000 mm c/w fitting / acc tray - m - - - - m m
KABEL TRAY TYPE SOLID C/W COVER ( Area : Expose & yang turun ke
panel / lantai )
3 Kabel tray uk. 200 x 100 x 3000 mm c/w cover dan fitting / acc tray m - - - - m m
4 Kabel tray uk. 300 x 100 x 3000 mm c/w cover dan fitting / acc tray m - - - - 320,000 80,000 612.00 m 320,000 80,000 612.00 m
E KABEL INSTALASI POWER OUTLET & EQUIPMENT

NYM 3x2.5 mm2 ex supreme atau setara + PVC dia. 20 mm
Note : Untuk instalasi Power Outlet sudah termasuk instalasi pipa
stub-up dan underfloor PVC conduit.
1 P/O 16A, 1-Gang, 250 V 400.00 m - 5,000 5,000 - 2,000,000 2,000,000 m m

2 P/O 16A, 2-Gang, 250 V 300.00 m - 5,000 5,000 - 1,500,000 1,500,000 28,000 5,000 10,640.00 m 28,000 5,000 10,640.00 m
Underfloor Service Outlet Box c/w 2x P/O 16A, 1G, 250 V , Ref. 89293 Ex.
3
Legrand
m - - - - m m
F KABEL INSTALASI LAMPU

Dari DP Office
1 NYM 3x2.5 mm2 in PVC dia. 20 mm 1,000.00 m - 5,000 5,000 - 5,000,000 5,000,000 28,000 5,000 12,560.00 m 28,000 5,000 12,560.00 m
2 Switch 2 gang 250 V ex CLIPSAL 10.00 m - 5,000 5,000 - 50,000 50,000 m m
3 Inbow dos metal ex CLIPSAL 100.00 m - 5,000 5,000 - 500,000 500,000 m m
G LAMPU
Pengadaan dan pemasangan lampu baru berikut dengan support,

accessories dan material bantu lainnya sesuai dengan spec teknis,
dan gambar ……………..
1 Recessed Mounted 4 x 18W Mirror + TL 4x18W 55.00 bh - 100,000 100,000 - 5,500,000 5,500,000 bh bh
2 Downlight RD 175 PL Compact 18W 518.00 bh - 50,000 50,000 - 25,900,000 25,900,000 181,000 50,000 131.00 bh 181,000 50,000 131.00 bh
3 16500-01A~Lampu TK 2x36 ex. Artolite bes bh - - - - 550,000 50,000 626 bh 550,000 50,000 626 bh
4 Lampu Emergency Exit alarm 10.00 bh - 100,000 100,000 - 1,000,000 1,000,000 bh bh
5 Philips T8 9 WATT bh - - - - bh bh
H ACCESSORIES
Pengadaan dan pemasangan power outlet, switch, grid switch berikut

dengan support, metal box, dan material bantu lainnya sesuai dengan
spec teknis dan gambar …………..
1 P/O 16A, 1-Gang, 250 V ex clipsal atau setara 111.00 bh 49,000 20,000 69,000 5,439,000 2,220,000 7,659,000 50,000 18,000 262.00 bh 50,000 18,000 262.00 bh
2 P/O 16A, 2-Gang, 250 V ex clipsal atau setara 12.00 bh 125,440 44,100 169,540 1,505,280 529,200 2,034,480 128,000 45,000 10.00 bh 128,000 45,000 10.00 bh
Underfloor Service Outlet Box c/w 2x P/O 16A, 1G, 250 V , Ref. 89293 Ex.
3
Legrand
11.00 bh 1,180,639 155,347 1,335,986 12,987,030 1,708,820 14,695,850 1,204,734 158,518 12.00 bh 1,204,734 158,518 12.00 bh
4 Switch 10A, 1 Gang, 250 V 80.00 bh 49,000 17,640 66,640 3,920,000 1,411,200 5,331,200 50,000 18,000 70.00 bh 50,000 18,000 70.00 bh
5 Pipa conduit untuk kabel IT 200.00 m' - 5,000 5,000 - 1,000,000 1,000,000 13,000 5,000 128.00 m' 13,000 5,000 128.00 m'
I Hanging Projector
Pengadaan dan pemasangan hangingg projector lengkap dengan kabling
HDMI dan kabel power (meeting room & sales room)
1 Hanging projector (exclude screen & LCD projector) - bh - - - - bh bh

2 Screen projector manual
3 TV Display - bh - - - -
J Pompa Distribusi
Pengadaan dan pemasangan pompa distribusi office lengkap dengan pengkabelan
dan panel dilengkapi ELCB dan rumah pompa
1 Shimizhu PC 268 BIT bh - - - - bh bh
2 Pompa shimizu PS 128 BIT bh - - - - bh bh
3 Pompa shimizu PS 130 BIT bh - - - - bh bh
4 Pompa shimizu JET 108 BIT bh - - - - bh bh
5 Pompa shimizu PC 20 BIT bh - - - - bh bh
6 Grundfoss JP Basic 3 bh - - - - bh bh
7 Grundfoss JP Basic 1 - bh - - - - bh bh
K Panel DP Office bh bh
MCCB 3P 63-80A 25kA ex scneider atau setara 4.00 bh - - - - - - bh bh
MCCB 3P 50-63A 25kA ex scneider atau setara - bh - - - - bh bh
MCCB 3P 25-32A 25kA ex scneider atau setara - bh - - - - bh bh
MCB 1P 10A 10kA ex scneider atau setara 10.00 bh - - - - - - bh bh
MCB 1P 16A 10kA ex scneider atau setara - bh - - - - bh bh
ELCB 3P+N 32A ex scneider atau setara 1.00 bh - - - - - - bh bh
Surge Arrester 3P+N 40kA 1.00 bh - - - - - - bh bh
Timer 1.00 bh - - - - - - bh bh
Contactor 32A 2.00 bh - - - - - - bh bh
Control MCB 1P 2A 2.00 bh - - - - - - bh bh
Voltmeter 0-500V 1.00 bh - - - - - - bh bh
Amperemeter 0-150A 1.00 bh - - - - - - bh bh
Selector switch Voltmeter 3-Phase 1.00 bh - - - - - - bh bh
Selector switch Ampermeter 3-Phase 1.00 bh - - - - - - bh bh
CT 100/5A 1.00 bh - - - - - - bh bh
LED indicator R-Y-G 8.00 bh - - - - - - bh bh
Box panel & accessories 1.00 bh - - - - - - bh 178,656,160 1 bh - -
TOTAL 1,333,413,690 301,517,650 1,634,931,340
2,952,567,807 919,711,820 3,872,279,627
2,237,348,288
BILL OF ITEMS - Additional
DATE : 9 Oct 2023
LOCATION : Tegal
No Uraian Pekerjaan
1 Pekerjaan Galian tanah

2 Pekerjaan pondasi batu kali
3 Pekerjaan urugan tanah
4 Pekerjaan beton bertulang
5 Pekerjaan rangka atap
6 Pekerjaan rangka atap hall meeting
7 Pekerjaan rangka atap Mushola
8 Pekerjaan rangka atap Loker
9 Pekerjaan rangka atap Vendor Office
10 Pekerjaan kolom double C Kantin
11 Pekerjaan atap zincalume
12 Pekerjaan Jendela
13 Pekerjaan Pintu Jendela
14 Pekerjaan Pintu Jendela Mushola
15 Pekerjaan conwood deck 20 cm
16 Pekerjaan façade ACP
17 Closet jongkok
18 Pekerjaan frame plat
19 Pekerjaan listplank
20 Stop kontak
PEKERJAAN FURNITURE
LOBBY
1 WALL PAEL
- BAHAN MULTIPLEK
- FIN. HPL TACO
2 MEJA RECEPTIONIST
- BAHAN MULTIPLEK
- FIN. HPL TACO
- ACC. HUBEN SLOMO/ STR
3 KURSI 2 UNIT + COFFEE TABLE
4 KISI -KISI CEILING
- BAHAN MULTIPLEK
- FIN. HPL
RUANG MEETING BESAR

1 WALL PANEL LOGO
- BAHAN MULTIPLEK
- FIN. HPL TACO
2 CREDENZA
- BAHAN MULTIPLEK
- FIN. HPL TACO
3 MEJA MEETING
- BAHAN MULTIPLEK
- FIN. HPL TACO
4 KURSI
- INFORMA G-KENEDY
5 LAYAR PROJECTOR +PROJECTOR +BRACKET
1. LCD Proyektor Epson EB-X51 ( 3800 ANSI Lumens,
XGA 1024 x 768 pixel )
2. Layar Proyektor motorized wall 84 inchi ( 213 x
213cm )
3. Bracket lcd proyektor gantung 80 cm
4. Kabel HDMI to HDMI 20 meter
5. Kabel VGA to VGA 20meter
6 PANEL TV
- BAHAN MULTIPLEK
- FIN. HPL TACO
7 PANEL GLASSBOARD
- BAHAN MULTIPLEK
- FIN. GLASSTONE SUPER WHITE
8 TV SMART TV 55 INCH + BRACKET
- LG LED TV 55UQ7500PSF UHD 4K Smart TV 55 Inch
55UQ7500 55UQ75
9 DROP CEILING
- HOLOW GALVANIS + GYPSUM 9 MM
- PAINT WHITE
10 KISI- KISI CEILING
- BAHAN MULTIPLEK
- FIN. HPL TACO
RUANG MEETING KECIL

1 WALL PANEL
- BAHAN MULTIPLEK
- FIN. HPL TACO
2 TV SMART TV 55 INCH + BRACKET
- LG LED TV 55UQ7500PSF UHD 4K Smart TV 55 Inch
55UQ7500 55UQ75
3 CREDENZA
- BAHAN MULTIPLEK
- FIN. HPL TACO
4 MEJA MEETING
- INFORMA SIEBEN LI MEJA RAPAT 200
5 KURSI
- INFORMA G-KENEDY
6 LAYAR PROJECTOR +PROJECTOR +BRACKET
1. LCD Proyektor Epson EB-X51 ( 3800 ANSI Lumens,
XGA 1024 x 768 pixel )
2. Layar Proyektor motorized wall 84 inchi ( 213 x
213cm )
3. Bracket lcd proyektor gantung 80 cm
4. Kabel HDMI to HDMI 20 meter
5. Kabel VGA to VGA 20meter
RUANG MANAGER
1 WALL PANEL
- BAHAN MDF
- FIN. DUCO
2 CABINET
- BAHAN MULTIPLEK
- FIN. HPL TACO
3 MEJA MANAGER
- INFORMA - SIEBEN I 160
4 KURSI MANAGER
- INFORMA - OTELLO SANDARAN TINGGI
5 KURSI VISITOR
- INFORMA - OTELLO SANDARAN RENDAH
6 GLASSBOARD
- MULTIPLEK
- GLASTONE SUPERWHITE
7 LAMPU GANTUNG
- PHILLIP RD SERIES
RUANG SENIOR MANAGER

1 CABINET
- BAHAN MULTIPLEK
- FIN. HPL TACO
2 MEJA KERJA
- BAHAN MULTIPLEK
- FIN. HPL TACO
3 CREDENZA
- BAHAN MULTIPLEK
- FIN. HPL TACO
4 KURSI SENIOR MANAGER
5 KURSI VISITOR
6 KURSI 3 UNIT + COFFEE TABLE
7 GLASSBOARD
- MULTIPLEK
8 WALL PANEL
- BAHAN MDF
- FIN. DUCO
9 PINTU KAMUFLASE
- BAHAN MULTIPLEK
- FIN. HPL TACO
- ACC. DEKSON/ STR
RUANG STAFF
1 WALL PANEL
- BAHAN MULTIPLEK
- FIN. HPL TACO
2 WALL PANEL
- BAHAN MULTIPLEK DAN MDF LASER CUTTING
- FIN. DUCO
3 GLASSBOARD
- MULTIPLEK
4 CABINET LOCKER
- BAHAN MULTIPLEK
- FIN. HPL TACO
5 MEJA STAFF
- INFORMA - SIEBEN LI 120 CM
6 KURSI STAFF
- INFORMA - G ZAKI SANDARAN RENDAH
7 LAMPU CUSTOM
- BAHAN MULTIPLEK
- FIN. HPL TACO
PANTRY
1 CABINET FULL
- BAHAN MULTIPLEK
- FIN. HPL TACO
2 KITCHEN SET
- BAHAN MULTIPLEK
- FIN. HPL TACO
BAGIAN BAWAH
TOP TABLE
AMBALAN
3 PARTISI KISI-KISI
- BAHAN MULTIPLEK
- FIN. HPL TACO
4 WASTAFEL
- BAHAN MULTIPLEK
- FIN. HPL TACO
BAGIAN BAWAH
TOP TABLE
SINK + KERAN STD
GUDANG
1 MEJA PANGGUNG KOMUNIKASI
- BAHAN MULTIPLEK
- FIN. HPL TACO
2 KURSI
- INFORMA - GZAKI SANDARAN RENDAH
3 MEJA DISKUSI
- BAHAN MULTIPLEK
- FIN. HPL TACO
4 STOOL BAR
- INFORMA - LAREDO KURSI BAR
5 PAPAN PENGUMUMAN
- BAHAN MULTIPLEK
- FIN. HPL TACO
KANTIN
MEJA DAN KURSI SET
- MEJA 1 DAN KURSI 2
- PRODUCT INFORMA LEXON SET MEJA MAKAN
BROWN.
POLIKLINIK
RUANG TUNGGU
- MEJA RECEPTIONIST
BAHAN MULTIPLEK
FIN. HPL TACO
ACC. HUBEN SLOMO
- CABINET BELAKANG RECEPTIONIST

BAHAN MULTIPLEK
FIN. HPL TACO
ACC. HUBEN SLOMO
- KURSI TUNGGU
INFORMA Y-SERIES 4 SEATER
IGD
- RANJANG PASIEN
BED PASIEN ABS 2 CRANK
- MEJA DOKTER
INFORMA - SIEBEN LI 120 CM
- STANDING WASTAFEL
KRIS WASTAFEL BERDIRI DENGAN PEDESTAL B201-
PUTIH
PRODUCT KRISBOW
- KURSI DOKTER
INFORMA - OTELLO SANDARAN TINGGI
- KURSI
INFORMA - OTELLO SANDARAN RENDAH
RUANG PERAWATAN
- MEJA PERAWAT
INFORMA - SIEBEN LI 120 CM
- KURSI PERAWAT
INFORMA - OTELLO SANDARAN TINGGI
- KURSI
INFORMA - OTELLO SANDARAN RENDAH
- LEMARI CABINET
UK. 80 X 40 X 180
INFORMA KIEV LEMARI ARSIP
RUANG INAP DOKTER

- LOCKER (3500 X 450 X 1800)
INFORMA KIEV 9 PINTU
- PANTRY / KITCHEN
BAHAN MULTIPLEK
FIN. HPL
ACC. HUBEN SLOMO
TOP TABLE (GRANITE BLACK)
KOMPOR MODENA BH -1725 ACBK
COOKER HOOD MODENA SLIM AX 2925 CASS
- SOFA 3 SEATER
INFORMA ABHY SOFAFABRIC 3 SEATER
- COFFE TABLE
INFORMA SEAFORD MEJA TAMU
- DIVAN KASUR
INFORMA 160 X 200 CM LYON
INFORMA SLEEP 160 X 200 X 20 CM ALOE VERA
KASUR
- NAKAS
INFORMA LUISA PUTIH
GUDANG OBAT
- LEMARI
INFORMA SIEBEN II 4 PINTU WOOD 220 GV
LAB
- STANDING WASTAFEL
KRIS WASTAFEL BERDIRI DENGAN PEDESTAL B201-
PUTIH
PRODUCT KRISBOW
- LEMARI
INFORMA SIEBEN II 4 PINTU WOOD 220 GV
APOTIK
- DESK RECEPTIONIST
BAHAN MULTIPLEK
FIN. HPL TACO
ACC. HUBEN SLOMO
Perbaikan atap Office
SAMSUNG Smart TV UA75AU8000KXXD Crystal UHD

4K ( 75 inch )
Unit Rate belum ada Kanopi area selasar office dan production ( Rangka
hollow 40x40 dan Alderon Grey )
Unit Rate belum ada Jendela ruang meeting besar dan meeting kecil
( 60x200 )
Unit Rate belum ada Cat dinding ruang Meeting Kecil dan Ruang File
Unit Rate belum ada Cat skirting dinding office
Unit Rate belum ada Pemasangan pipa talang tegak office dan support
production
Unit Rate belum ada cat dinding exterior office ( cat ulang sesuai fengshui )
Unit Rate belum ada AC 1/2 PK ( Ruang IT )

Unit Rate belum ada Pemindahan AC 1/2 PK
Unit Rate belum ada Pemasangan Shower ditoilet Hall Meeting include
aksesories
Unit Rate belum ada Pos sekuriti depan ( Perubahan luas )
Unit Rate belum ada Pos sekuriti belakang ( 2x2x3meter)
TOTAL
Harga Satuan
Volume Satuan Material Upah
(IDR) (IDR)
925.38 m3 - 60,000
472.53 m3 492,000 216,000
386.19 m3 218,750 81,250
154.91 m3 3,180,000 300,000
10,920.00 kg 25,800 4,800
29,520.00 kg 25,800 4,800
6,075.00 kg 25,800 4,800
4,875.00 kg 25,800 4,800
2,160.00 kg 25,800 4,800
1,411.20 kg 25,800 4,800
3,184.80 m2 213,600 36,000
573.56 m2 960,000 180,000
22.80 m2 1,620,000 384,000
- m2
66.00 m2 672,000 216,000
105.36 m2 600,000 180,000
84.00 unit 546,000 180,000
181.44 m2 189,600 60,000
96.00 m2 600,000 180,000
162.00 pcs 234,000 90,000
13.28 M2 1,500,000 375,000
7.80 M2 2,600,000 650,000
1.00 LOT 8,500,000 2,125,000

25.00 LOT 750,000 187,500
1.60 M1 2,600,000 650,000
11.70 M2 2,600,000 650,000
12.00 PCS 825,000 206,250
1.00 LOT 15,000,000 3,750,000
6.00 M2 1,500,000 375,000
6.00 M2 1,850,000 462,500
1.00 UNIT 6,750,000 1,687,500
60.59 M2 225,000 56,250
29.00 PCS 1,200,000 300,000
12.00 M2 1,500,000 375,000
1.00 UNIT 6,750,000 1,687,500
1.60 M1 2,600,000 650,000
1.00 LOT 7,500,000 1,875,000

12.00 PCS 825,000 206,250
1.00 LOT 15,000,000 3,750,000
11.50 M2 1,750,000 437,500
3.00 M2 2,600,000 650,000
1.00 LOT 8,250,000 2,062,500
1.00 LOT 3,250,000 812,500
Butuh evidence 2.00 LOT 3,000,000 750,000
2.04 M2 1,850,000 462,500
2.00 LOT 1,250,000 312,500
11.55 M2 2,600,000 650,000
3.40 M2 2,600,000 650,000
1.30 M1 2,600,000 650,000
1.00 LOT 3,250,000 812,500
2.00 LOT 3,000,000 750,000

1.00 LOT 12,000,000 3,000,000
2.04 M2 1,850,000 462,500
11.50 M2 1,750,000 437,500
1.00 LOT 3,500,000 875,000
51.00 M2 1,500,000 375,000
13.50 M2 2,400,000 600,000
5.40 M2 1,850,000 462,500
8.10 M2 2,600,000 650,000
13.00 UNIT 3,750,000 937,500
Butuh evidence 13.00 UNIT 950,000 237,500
2.00 LOT 2,500,000 625,000
3.30 M2 2,600,000 650,000
1.80 M1 2,600,000 650,000

2.16 M2 1,850,000 462,500
2.00 LOT 1,200,000 300,000
5.58 M2 1,500,000 375,000
-
0.95 M1 2,600,000 650,000

1.00 M2 1,850,000 462,500
1.00 LOT 2,000,000 500,000
16.50 M2 2,600,000 650,000
3.00 UNIT 950,000 237,500

3.90 M2 2,600,000 650,000
10.00 PCS 550,000 137,500

2.00 UNIT 10,000,000 2,500,000
100.00 SET 1,350,000
9.68 M2 2,600,000
12.00 M2 2,600,000
7.00 SET 2,500,000

1.00 LOT 4,500,000
2.00 UNIT 3,750,000
1.00 LOT 1,750,000
1.00 LOT 3,250,000
3.00 LOT 3,000,000
3.00 UNIT 3,750,000
3.00 LOT 3,250,000
9.00 LOT 3,000,000
3.00 UNIT 2,250,000
4.00 UNIT 2,750,000
9.90 M2 2,600,000
1.00 LOT 11,000,000

1.00 LOT 2,750,000
1.00 LOT 4,000,000
1.00 LOT 7,850,000
1.00 LOT 1,500,000

1.00 LOT 3,300,000
1.00 LOT 4,500,000
1.00 LOT 2,500,000
9.00 LOT 7,000,000
1.00 LOT 1,750,000
3.00 LOT 7,000,000
5.50 M2 2,600,000
TOTAL
a Satuan Harga Total
Total Material Upah Total Volume
(IDR) (IDR) (IDR) (IDR)
60,000 - 55,522,800 55,522,800 925.38

708,000 232,483,776 102,066,048 334,549,824 472.53
300,000 84,477,969 31,377,531 115,855,500 386.19
3,480,000 492,605,055 46,472,175 539,077,230 154.91
30,600 281,736,000 52,416,000 334,152,000 10,920.00
30,600 761,616,000 141,696,000 903,312,000 29,520.00
30,600 156,735,000 29,160,000 185,895,000 6,075.00
30,600 125,775,000 23,400,000 149,175,000 4,875.00
30,600 55,728,000 10,368,000 66,096,000 2,160.00
30,600 36,408,960 6,773,760 43,182,720 1,411.20
249,600 680,273,280 114,652,800 794,926,080 3,184.80
1,140,000 550,612,800 103,239,900 653,852,700 573.56
2,004,000 36,936,000 8,755,200 45,691,200 22.80
- - - - -
888,000 44,352,000 14,256,000 58,608,000 66.00
780,000 63,216,000 18,964,800 82,180,800 105.36
726,000 45,864,000 15,120,000 60,984,000 60.00
249,600 34,401,024 10,886,400 45,287,424 181.44
780,000 57,600,000 17,280,000 74,880,000 96.00
324,000 37,908,000 14,580,000 52,488,000 162.00
1,875,000 19,920,000 4,980,000 24,900,000 13.28
3,250,000 20,280,000 5,070,000 25,350,000 7.80
10,625,000 8,500,000 2,125,000 10,625,000 1.00

937,500 18,750,000 4,687,500 23,437,500 25.00
3,250,000 4,160,000 1,040,000 5,200,000 1.60
3,250,000 30,420,000 7,605,000 38,025,000 11.70
1,031,250 9,900,000 2,475,000 12,375,000 12.00
18,750,000 15,000,000 3,750,000 18,750,000 -
1,875,000 9,000,000 2,250,000 11,250,000 6.00
2,312,500 11,100,000 2,775,000 13,875,000 6.00
8,437,500 6,750,000 1,687,500 8,437,500 -
281,250 13,632,750 3,408,188 17,040,938 60.59
1,500,000 34,800,000 8,700,000 43,500,000 29.00
1,875,000 18,000,000 4,500,000 22,500,000 12.00
8,437,500 6,750,000 1,687,500 8,437,500 -
3,250,000 4,160,000 1,040,000 5,200,000 1.60
9,375,000 7,500,000 1,875,000 9,375,000 1.00

1,031,250 9,900,000 2,475,000 12,375,000 12.00
18,750,000 15,000,000 3,750,000 18,750,000 -
2,187,500 20,133,750 5,033,438 25,167,188 11.50
3,250,000 7,800,000 1,950,000 9,750,000 3.00
10,312,500 8,250,000 2,062,500 10,312,500 1.00
4,062,500 3,250,000 812,500 4,062,500 1.00
3,750,000 6,000,000 1,500,000 7,500,000 2.00
2,312,500 3,774,000 943,500 4,717,500 2.04
1,562,500 2,500,000 625,000 3,125,000 2.00
3,250,000 30,030,000 7,507,500 37,537,500 11.55
3,250,000 8,840,000 2,210,000 11,050,000 3.40
3,250,000 3,380,000 845,000 4,225,000 1.30
4,062,500 3,250,000 812,500 4,062,500 1.00
3,750,000 6,000,000 1,500,000 7,500,000 2.00

15,000,000 12,000,000 3,000,000 15,000,000 1.00
2,312,500 3,774,000 943,500 4,717,500 2.04
2,187,500 20,133,750 5,033,438 25,167,188 11.50
4,375,000 3,500,000 875,000 4,375,000 1.00
1,875,000 76,500,000 19,125,000 95,625,000 51.00
3,000,000 32,400,000 8,100,000 40,500,000 13.50
2,312,500 9,990,000 2,497,500 12,487,500 5.40
3,250,000 21,060,000 5,265,000 26,325,000 8.10
4,687,500 48,750,000 12,187,500 60,937,500 13.00
1,187,500 12,350,000 3,087,500 15,437,500 13.00
3,125,000 5,000,000 1,250,000 6,250,000 2.00
3,250,000 8,580,000 2,145,000 10,725,000 3.30
3,250,000 4,680,000 1,170,000 5,850,000 1.80

2,312,500 3,996,000 999,000 4,995,000 2.16
1,500,000 2,400,000 600,000 3,000,000 2.00
1,875,000 8,370,000 2,092,500 10,462,500 5.58
- - - -
- - - -
- - - - -
3,250,000 2,470,000 617,500 3,087,500 0.95

2,312,500 1,850,000 462,500 2,312,500 1.00
2,500,000 2,000,000 500,000 2,500,000 1.00
3,250,000 42,900,000 10,725,000 53,625,000 -
1,187,500 2,850,000 712,500 3,562,500 -

3,250,000 10,140,000 2,535,000 12,675,000 -
687,500 5,500,000 1,375,000 6,875,000 -

12,500,000 20,000,000 5,000,000 25,000,000 -
1,350,000 135,000,000 - 135,000,000 100.00
2,600,000 25,168,000 - 25,168,000 9.68
2,600,000 31,200,000 - 31,200,000 12.00
2,500,000 17,500,000 - 17,500,000 7.00

4,500,000 4,500,000 - 4,500,000 1.00
3,750,000 7,500,000 - 7,500,000 2.00
1,750,000 1,750,000 - 1,750,000 1.00
3,250,000 3,250,000 - 3,250,000 1.00
3,000,000 9,000,000 - 9,000,000 3.00
3,750,000 11,250,000 - 11,250,000 3.00
3,250,000 9,750,000 - 9,750,000 3.00
3,000,000 27,000,000 - 27,000,000 9.00
2,250,000 6,750,000 - 6,750,000 3.00
2,750,000 11,000,000 - 11,000,000 4.00
2,600,000 25,740,000 - 25,740,000 9.90
11,000,000 11,000,000 - 11,000,000 1.00

2,750,000 2,750,000 - 2,750,000 1.00
4,000,000 4,000,000 - 4,000,000 1.00
7,850,000 7,850,000 - 7,850,000 1.00
1,500,000 1,500,000 - 1,500,000 1.00

3,300,000 3,300,000 - 3,300,000 1.00
4,500,000 4,500,000 - 4,500,000 1.00
2,500,000 2,500,000 - 2,500,000 1.00
7,000,000 63,000,000 - 63,000,000 9.00
1,750,000 1,750,000 - 1,750,000 1.00
7,000,000 21,000,000 - 21,000,000 3.00
2,600,000 14,300,000 - 14,300,000 5.50
1.00
2.00
93.27
3.00
116.40
113.55
4.00
319.50
1.00
1.00
2.00
1.00
1.00
4,970,461,114 998,968,477 5,969,429,591

KLARIFIKASI 27.02.2024
Satuan Material Upah Total Material
m3 - 60,000 60,000 -
m3 492,000 216,000 708,000 232,483,776
m3 218,750 81,250 300,000 84,477,969
m3 3,180,000 300,000 3,480,000 492,605,055
kg 25,800 4,800 30,600 281,736,000
kg 25,800 4,800 30,600 761,616,000
kg 25,800 4,800 30,600 156,735,000
kg 25,800 4,800 30,600 125,775,000
kg 25,800 4,800 30,600 55,728,000
kg 25,800 4,800 30,600 36,408,960
m2 213,600 36,000 249,600 680,273,280
m2 960,000 180,000 1,140,000 550,612,800
m2 1,620,000 384,000 2,004,000 36,936,000
m2 - -
m2 672,000 216,000 888,000 44,352,000
m2 600,000 180,000 780,000 63,216,000
unit 546,000 180,000 726,000 32,760,000
m2 189,600 60,000 249,600 34,401,024
m2 600,000 180,000 780,000 57,600,000
pcs 234,000 90,000 324,000 37,908,000
M2 1,500,000 375,000 1,875,000 19,920,000
M2 2,600,000 650,000 3,250,000 20,280,000
LOT 8,500,000 2,125,000 10,625,000 8,500,000

LOT 750,000 187,500 937,500 18,750,000
M1 2,600,000 650,000 3,250,000 4,160,000
M2 2,600,000 650,000 3,250,000 30,420,000
PCS 825,000 206,250 1,031,250 9,900,000
LOT 15,000,000 3,750,000 18,750,000 -
M2 1,500,000 375,000 1,875,000 9,000,000
M2 1,850,000 462,500 2,312,500 11,100,000
UNIT 6,750,000 1,687,500 8,437,500 -
M2 225,000 56,250 281,250 13,632,750
PCS 1,200,000 300,000 1,500,000 34,800,000
M2 1,500,000 375,000 1,875,000 18,000,000
UNIT 6,750,000 1,687,500 8,437,500 -
M1 2,600,000 650,000 3,250,000 4,160,000
LOT 7,500,000 1,875,000 9,375,000 7,500,000

PCS 825,000 206,250 1,031,250 9,900,000
LOT 15,000,000 3,750,000 18,750,000 -
M2 1,750,000 437,500 2,187,500 20,133,750
M2 2,600,000 650,000 3,250,000 7,800,000
LOT 8,250,000 2,062,500 10,312,500 8,250,000
LOT 3,250,000 812,500 4,062,500 3,250,000
LOT 3,000,000 750,000 3,750,000 6,000,000
M2 1,850,000 462,500 2,312,500 3,774,000
LOT 1,250,000 312,500 1,562,500 2,500,000
M2 2,600,000 650,000 3,250,000 30,030,000
M2 2,600,000 650,000 3,250,000 8,840,000
M1 2,600,000 650,000 3,250,000 3,380,000
LOT 3,250,000 812,500 4,062,500 3,250,000
LOT 3,000,000 750,000 3,750,000 6,000,000

LOT 12,000,000 3,000,000 15,000,000 12,000,000
M2 1,850,000 462,500 2,312,500 3,774,000
M2 1,750,000 437,500 2,187,500 20,133,750
LOT 3,500,000 875,000 4,375,000 3,500,000
M2 1,500,000 375,000 1,875,000 76,500,000
M2 2,400,000 600,000 3,000,000 32,400,000
M2 1,850,000 462,500 2,312,500 9,990,000
M2 2,600,000 650,000 3,250,000 21,060,000
UNIT 3,750,000 937,500 4,687,500 48,750,000
UNIT 950,000 237,500 1,187,500 12,350,000
LOT 2,500,000 625,000 3,125,000 5,000,000
M2 2,600,000 650,000 3,250,000 8,580,000
M1 2,600,000 650,000 3,250,000 4,680,000

M2 1,850,000 462,500 2,312,500 3,996,000
LOT 1,200,000 300,000 1,500,000 2,400,000
M2 1,500,000 375,000 1,875,000 8,370,000
- -
- -
- -
M1 2,600,000 650,000 3,250,000 2,470,000

M2 1,850,000 462,500 2,312,500 1,850,000
LOT 2,000,000 500,000 2,500,000 2,000,000
M2 2,600,000 650,000 3,250,000 -
UNIT 950,000 237,500 1,187,500 -

M2 2,600,000 650,000 3,250,000 -
PCS 550,000 137,500 687,500 -

UNIT 10,000,000 2,500,000 12,500,000 -
- -
SET 1,350,000 1,350,000 135,000,000
M2 2,600,000 2,600,000 25,168,000
M2 2,600,000 2,600,000 31,200,000
SET 2,500,000 2,500,000 17,500,000

LOT 4,500,000 4,500,000 4,500,000
UNIT 3,750,000 3,750,000 7,500,000
LOT 1,750,000 1,750,000 1,750,000
LOT 3,250,000 3,250,000 3,250,000
LOT 3,000,000 3,000,000 9,000,000
UNIT 3,750,000 3,750,000 11,250,000
LOT 3,250,000 3,250,000 9,750,000
LOT 3,000,000 3,000,000 27,000,000
UNIT 2,250,000 2,250,000 6,750,000
UNIT 2,750,000 2,750,000 11,000,000
M2 2,600,000 2,600,000 25,740,000
LOT 11,000,000 11,000,000 11,000,000

LOT 2,750,000 2,750,000 2,750,000
LOT 4,000,000 4,000,000 4,000,000
LOT 7,850,000 7,850,000 7,850,000
LOT 1,500,000 1,500,000 1,500,000

LOT 3,300,000 3,300,000 3,300,000
LOT 4,500,000 4,500,000 4,500,000
LOT 2,500,000 2,500,000 2,500,000
LOT 7,000,000 7,000,000 63,000,000
LOT 1,750,000 1,750,000 1,750,000
LOT 7,000,000 7,000,000 21,000,000
M2 2,600,000 2,600,000 14,300,000
Ls 37,490,000 2,000,000 39,490,000 37,490,000
unit 25,148,750 1,687,500 26,836,250 50,297,500
m2
unit
m2
m'
titik
m2
unit
unit
unit
unit
unit
4,920,254,614
Harga Total Harga Satuan
Upah Total Volume Satuan Material
(IDR) (IDR) (IDR)
55,522,800 55,522,800 925.38 m3 -

102,066,048 334,549,824 472.53 m3 492,000
31,377,531 115,855,500 386.19 m3 218,750
46,472,175 539,077,230 154.91 m3 3,180,000
52,416,000 334,152,000 10,920.00 kg 25,800
141,696,000 903,312,000 29,520.00 kg 25,800
29,160,000 185,895,000 6,075.00 kg 25,800
23,400,000 149,175,000 4,875.00 kg 25,800
10,368,000 66,096,000 2,160.00 kg 25,800
6,773,760 43,182,720 1,411.20 kg 25,800
114,652,800 794,926,080 3,184.80 m2 213,600
103,239,900 653,852,700 573.56 m2 960,000
8,755,200 45,691,200 22.80 m2 1,620,000
- - - m2
14,256,000 58,608,000 66.00 m2 672,000
18,964,800 82,180,800 105.36 m2 600,000
10,800,000 43,560,000 50.00 unit 546,000
10,886,400 45,287,424 181.44 m2 189,600
17,280,000 74,880,000 96.00 m2 600,000
14,580,000 52,488,000 162.00 pcs 234,000
4,980,000 24,900,000 13.28 M2 1,500,000
5,070,000 25,350,000 7.80 M2 2,600,000
2,125,000 10,625,000 1.00 LOT 8,500,000

4,687,500 23,437,500 25.00 LOT 750,000
1,040,000 5,200,000 1.60 M1 2,600,000
7,605,000 38,025,000 11.70 M2 2,600,000
2,475,000 12,375,000 12.00 PCS 825,000
- - - LOT 15,000,000
2,250,000 11,250,000 6.00 M2 1,500,000
2,775,000 13,875,000 6.00 M2 1,850,000
- - - UNIT 6,750,000
3,408,188 17,040,938 60.59 M2 225,000
8,700,000 43,500,000 29.00 PCS 1,200,000
4,500,000 22,500,000 12.00 M2 1,500,000
- - - UNIT 6,750,000
1,040,000 5,200,000 1.60 M1 2,600,000
1,875,000 9,375,000 1.00 LOT 7,500,000

2,475,000 12,375,000 12.00 PCS 825,000
- - - LOT 15,000,000
5,033,438 25,167,188 11.50 M2 1,750,000
1,950,000 9,750,000 3.00 M2 2,600,000
2,062,500 10,312,500 1.00 LOT 8,250,000
812,500 4,062,500 1.00 LOT 3,250,000
1,500,000 7,500,000 2.00 LOT 3,000,000
943,500 4,717,500 2.04 M2 1,850,000
625,000 3,125,000 2.00 LOT 1,250,000
7,507,500 37,537,500 11.55 M2 2,600,000
2,210,000 11,050,000 3.40 M2 2,600,000
845,000 4,225,000 1.30 M1 2,600,000
812,500 4,062,500 1.00 LOT 3,250,000
1,500,000 7,500,000 2.00 LOT 3,000,000

3,000,000 15,000,000 1.00 LOT 12,000,000
943,500 4,717,500 2.04 M2 1,850,000
5,033,438 25,167,188 11.50 M2 1,750,000
875,000 4,375,000 1.00 LOT 3,500,000
19,125,000 95,625,000 51.00 M2 1,500,000
8,100,000 40,500,000 13.50 M2 2,400,000
2,497,500 12,487,500 5.40 M2 1,850,000
5,265,000 26,325,000 8.10 M2 2,600,000
12,187,500 60,937,500 13.00 UNIT 3,750,000
3,087,500 15,437,500 13.00 UNIT 950,000
1,250,000 6,250,000 2.00 LOT 2,500,000
2,145,000 10,725,000 3.30 M2 2,600,000
1,170,000 5,850,000 1.80 M1 2,600,000

999,000 4,995,000 2.16 M2 1,850,000
600,000 3,000,000 2.00 LOT 1,200,000
2,092,500 10,462,500 5.58 M2 1,500,000
- -
- -
- - -
617,500 3,087,500 0.95 M1 2,600,000

462,500 2,312,500 1.00 M2 1,850,000
500,000 2,500,000 1.00 LOT 2,000,000
- - - M2 2,600,000
- - - UNIT 950,000
- - - M2 2,600,000
- - - PCS 550,000
- - - UNIT 10,000,000
- -
- 135,000,000 100.00 SET 1,350,000
- 25,168,000 9.68 M2 2,600,000
- 31,200,000 12.00 M2 2,600,000
- 17,500,000 7.00 SET 2,500,000

- 4,500,000 1.00 LOT 4,500,000
- 7,500,000 2.00 UNIT 3,750,000
- 1,750,000 1.00 LOT 1,750,000
- 3,250,000 1.00 LOT 3,250,000
- 9,000,000 3.00 LOT 3,000,000
- 11,250,000 3.00 UNIT 3,750,000
- 9,750,000 3.00 LOT 3,250,000
- 27,000,000 9.00 LOT 3,000,000
- 6,750,000 3.00 UNIT 2,250,000
- 11,000,000 4.00 UNIT 2,750,000
- 25,740,000 9.90 M2 2,600,000
- 11,000,000 1.00 LOT 11,000,000

- 2,750,000 1.00 LOT 2,750,000
- 4,000,000 1.00 LOT 4,000,000
- 7,850,000 1.00 LOT 7,850,000
- 1,500,000 1.00 LOT 1,500,000

- 3,300,000 1.00 LOT 3,300,000
- 4,500,000 1.00 LOT 4,500,000
- 2,500,000 1.00 LOT 2,500,000
- 63,000,000 9.00 LOT 7,000,000
- 1,750,000 1.00 LOT 1,750,000
- 21,000,000 3.00 LOT 7,000,000
- 14,300,000 5.50 M2 2,600,000
2,000,000 39,490,000 1.00 Ls 37,490,000
3,375,000 53,672,500 2.00 unit 25,148,750
93.27 m2
3.00 unit
116.40 m2
113.55 m'
4.00 titik
319.50 m2
1.00 unit
1.00 unit
2.00 unit
1.00 unit
1.00 unit
968,800,977 5,889,055,591
Upah Total Material Upah Total
60,000 60,000 - 55,522,800 55,522,800

216,000 708,000 232,483,776 102,066,048 334,549,824
81,250 300,000 84,477,969 31,377,531 115,855,500
300,000 3,480,000 492,605,055 46,472,175 539,077,230
4,800 30,600 281,736,000 52,416,000 334,152,000
4,800 30,600 761,616,000 141,696,000 903,312,000
4,800 30,600 156,735,000 29,160,000 185,895,000
4,800 30,600 125,775,000 23,400,000 149,175,000
4,800 30,600 55,728,000 10,368,000 66,096,000
4,800 30,600 36,408,960 6,773,760 43,182,720
36,000 249,600 680,273,280 114,652,800 794,926,080
180,000 1,140,000 550,612,800 103,239,900 653,852,700
384,000 2,004,000 36,936,000 8,755,200 45,691,200
- - - -
216,000 888,000 44,352,000 14,256,000 58,608,000
180,000 780,000 63,216,000 18,964,800 82,180,800
180,000 726,000 27,300,000 9,000,000 36,300,000
60,000 249,600 34,401,024 10,886,400 45,287,424
180,000 780,000 57,600,000 17,280,000 74,880,000
90,000 324,000 37,908,000 14,580,000 52,488,000
375,000 1,875,000 19,920,000 4,980,000 24,900,000
650,000 3,250,000 20,280,000 5,070,000 25,350,000
2,125,000 10,625,000 8,500,000 2,125,000 10,625,000

187,500 937,500 18,750,000 4,687,500 23,437,500
650,000 3,250,000 4,160,000 1,040,000 5,200,000
650,000 3,250,000 30,420,000 7,605,000 38,025,000
206,250 1,031,250 9,900,000 2,475,000 12,375,000
3,750,000 18,750,000 - - -
375,000 1,875,000 9,000,000 2,250,000 11,250,000
462,500 2,312,500 11,100,000 2,775,000 13,875,000
1,687,500 8,437,500 - - -
56,250 281,250 13,632,750 3,408,188 17,040,938
300,000 1,500,000 34,800,000 8,700,000 43,500,000
375,000 1,875,000 18,000,000 4,500,000 22,500,000
1,687,500 8,437,500 - - -
650,000 3,250,000 4,160,000 1,040,000 5,200,000
1,875,000 9,375,000 7,500,000 1,875,000 9,375,000

206,250 1,031,250 9,900,000 2,475,000 12,375,000
3,750,000 18,750,000 - - -
437,500 2,187,500 20,133,750 5,033,438 25,167,188
650,000 3,250,000 7,800,000 1,950,000 9,750,000
2,062,500 10,312,500 8,250,000 2,062,500 10,312,500
812,500 4,062,500 3,250,000 812,500 4,062,500
750,000 3,750,000 6,000,000 1,500,000 7,500,000
462,500 2,312,500 3,774,000 943,500 4,717,500
312,500 1,562,500 2,500,000 625,000 3,125,000
650,000 3,250,000 30,030,000 7,507,500 37,537,500
650,000 3,250,000 8,840,000 2,210,000 11,050,000
650,000 3,250,000 3,380,000 845,000 4,225,000
812,500 4,062,500 3,250,000 812,500 4,062,500
750,000 3,750,000 6,000,000 1,500,000 7,500,000

3,000,000 15,000,000 12,000,000 3,000,000 15,000,000
462,500 2,312,500 3,774,000 943,500 4,717,500
437,500 2,187,500 20,133,750 5,033,438 25,167,188
875,000 4,375,000 3,500,000 875,000 4,375,000
375,000 1,875,000 76,500,000 19,125,000 95,625,000
600,000 3,000,000 32,400,000 8,100,000 40,500,000
462,500 2,312,500 9,990,000 2,497,500 12,487,500
650,000 3,250,000 21,060,000 5,265,000 26,325,000
937,500 4,687,500 48,750,000 12,187,500 60,937,500
237,500 1,187,500 12,350,000 3,087,500 15,437,500
625,000 3,125,000 5,000,000 1,250,000 6,250,000
650,000 3,250,000 8,580,000 2,145,000 10,725,000
650,000 3,250,000 4,680,000 1,170,000 5,850,000

462,500 2,312,500 3,996,000 999,000 4,995,000
300,000 1,500,000 2,400,000 600,000 3,000,000
375,000 1,875,000 8,370,000 2,092,500 10,462,500
- - - -
- - - -
- - - -
650,000 3,250,000 2,470,000 617,500 3,087,500

462,500 2,312,500 1,850,000 462,500 2,312,500
500,000 2,500,000 2,000,000 500,000 2,500,000
650,000 3,250,000 - - -
237,500 1,187,500 - - -
650,000 3,250,000 - - -
137,500 687,500 - - -
2,500,000 12,500,000 - - -
- - - -
1,350,000 135,000,000 - 135,000,000
2,600,000 25,168,000 - 25,168,000
2,600,000 31,200,000 - 31,200,000
2,500,000 17,500,000 - 17,500,000

4,500,000 4,500,000 - 4,500,000
3,750,000 7,500,000 - 7,500,000
1,750,000 1,750,000 - 1,750,000
3,250,000 3,250,000 - 3,250,000
3,000,000 9,000,000 - 9,000,000
3,750,000 11,250,000 - 11,250,000
3,250,000 9,750,000 - 9,750,000
3,000,000 27,000,000 - 27,000,000
2,250,000 6,750,000 - 6,750,000
2,750,000 11,000,000 - 11,000,000
2,600,000 25,740,000 - 25,740,000
11,000,000 11,000,000 - 11,000,000

2,750,000 2,750,000 - 2,750,000
4,000,000 4,000,000 - 4,000,000
7,850,000 7,850,000 - 7,850,000
1,500,000 1,500,000 - 1,500,000

3,300,000 3,300,000 - 3,300,000
4,500,000 4,500,000 - 4,500,000
2,500,000 2,500,000 - 2,500,000
7,000,000 63,000,000 - 63,000,000
1,750,000 1,750,000 - 1,750,000
7,000,000 21,000,000 - 21,000,000
2,600,000 14,300,000 - 14,300,000
2,000,000 39,490,000 37,490,000 2,000,000 39,490,000
1,687,500 26,836,250 50,297,500 3,375,000 53,672,500

4,914,794,614 967,000,977 5,881,795,591
Deviasi Nilai Deviasi Nilai
Kontrak dikurangi Kontrak dikurangi
Klarifikasi Klarifikasi
27.02.2024 20.03.2024
17,424,000 24,684,000
SUMMARY OUTDOOR

No Item Pekerjaan
(IDR) (IDR)
1 Pembongkaran - -
2 Outdoor Building 2,676,533,462 447,161,522
3 Additional - Outdoor - -
TOTAL 2,676,533,462 447,161,522
Total Biaya
(IDR)
-
3,123,694,984
-
3,123,694,984
DATE : 9 Oct 2023
LOCATION : Tegal
Harga Satuan
(IDR)
A
5 Bongkar penutup atap m2
6 Bongkar talang horizontal + beugel m
7 Bongkar talang vertikal + beuge m
8 Bongkar dan pasang genteng kemb m2
18 Bongkar keramik dinding/lantai m2
19 Pembersihan lapangan dari tanam 6,000.00 m2 -
Pengangkutan barang (misal pindah dari kantor
21 m3
lama)
22 Bongkar AC Un
TOTAL
Upah Total Material Upah
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - - -
- - -
- - -
- - -
- - -
- - -
- - -
- -
Total 0
Total
(IDR)
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
DATE : 9 Oct 2023
LOCATION : Tegal
No Uraian Pekerjaan
A PEKERJAAN TANAH & PAVEMENT

1 Galian tanah biasa
2 Galian tanah keras / berbatu
3 Urugan tanah & pemadatan
4 Urugan pasir & pemadatan
5 Urugan Sirtu & pemadatan
6 Urugan tanah taman
7 Urugan material base A & pemadatan
8 Kanstin uk 20x30x20 K300 (ex lokal)
9 Kerb cor ditempat K225 + besi
10 Urugan abu batu & pemadatan
11 Paving stone 10.5x21 cm, t10 cm K350 ex lokal
12 Penanaman rumput gajah
Penanaman pohon trembesi/ angsana atau setara tinggi min 2m, dia meter
13
batang min 5 cm
14 Pemasangan dan material aspal
15 Overlay asphalt ketebalan 5cm
B SALURAN
Pengadaan dan pemasangan saluran dari bahan buis beton / bata merah
1 Beton lantai kerja 1:3:5 t5 cm

2 Buis beton Ø 30 cm Ex lokal
3 Buis beton Ø 50 cm Ex lokal
4 Pasangan batu kali tanpa finis
5 Bata merah 1/2 batu (1:3)
6 Bata merah 1/2 batu (1:6)
7 Pasangan rolaag
8 Plesteran (Semen : Pasir = 1:3)
9 Plesteran (Semen : Pasir = 1:5)
10 Plesteran MU PM 210
11 Acian (termasuk benangan)
12 Acian PM 310 (termasuk benangan)
13 Tali air
C BAK SAMPAH (sesuai gambar referensi)
Pengadaan dan pemasangan bak sampah dari pasangan bata tebal dinding
150mm dengan tinggi 1200mm bagian depan dan 1500mm bagian belakang, ring
balok 150x150mm tulangan 4 d 12 dan beugel dia. 10 - 100mm, termasuk
plesteran, lantai rabat beton, kolom, list besi siku dan finishing dinding bagian luar
dengan dicat , sesuai gambar
Pengadaan dan pemasangan tutup bak sampah , terdiri dari plat bordes 3mm
termasuk frame penutup dan pengaman dari besi siku 40.40.4, engsel , handle
dan finishing cat sesuai gambar, termasuk pengadaan tutup bagian depan uk
500x1000mm
1 Bak sampah basah dan kering, uk. 1500x1500mm
D PENGADAAN TIANG BENDERA (sesuai gambar referensi)
Pengadaan dan pemasangan tiang bendera terdiri dari pipa dia GSP 3", pipa
GSP dia 2", 1 unit termasuk bola besi dia 2", pengait, pedestal, angker
1
4dia12mm, finishing cat Emco warna Putih dan material bantu lain yang
diperlukan
2 Pondasi tiang bendera
E PENGADAAN POS JAGA

1 Pembuatan pos jaga sesuai gambar referensi
2 Pembuatan portal besi dilengkapi dengan pemberat dan tali
F Smooking room (Outdoor) sesuai gambar referensi

1 Tenda taman bulat
1. rangka besi pipa uk. 3,5 x 3,5 m atap sunbrella
2. rangka kayu uk. 3,5 x 3,5 m atap sunbrella
2 Kursi smoking area
1. Kursi bandara 3 seater
2. Kursi ( besi hollow/besi pipa ) uk. 30 x 40 x 120
3. Kursi kayu
3 Standing Ashtray
4 Signage "Smoking Area"
G RUMAH GENSET
1 Kanopi rumah genset rangka baja dan atap dari galvalume
2 Pagar BRC t = 1200mm untuk genset room
Pondasi Genset (Beton site mix+BRC M6) termasuk bekisting, sesuai ukuran
3
genset include finishing
4 TK 1x36W + LED 1x18W, Weatherproof
5 Kabel NYM 2x1,5mm ex supreme
H PARKIR MOTOR & MOBIL
Pengadaan dan pemasangan canopy parkir sepeda motor atap galvalume

1
termasuk rangka atap, dan pondasi sesuai gambar
2 Pengecatan Parking line, road line paint warna putih, lebar 10cm
3 Pemasangan car stopper spec beton panjang 50cm
I PEKERJAAN PAGAR
1 Pekerjaan pemasangan pagar panel beton tinggi 240cm (terpasang) ex lokal
2 Pagar batako tinggi 250cm termasuk pondasi batu kali

3 Pengadaan dan pemasangan kawat duri 5 layer berikut support besi siku
4 Pengadaan dan pemasangan razor wire berikut support besi siku
5 Pagar depan rangka hollow tinggi 1m
6 Pintu Gerbang sliding rangka hollow tinggi 2m
J PEKERJAAN BETON
1 Beton K250 readymix
2 Beton K300 readymix
3 Beton K225 site mix
4 Besi beton U24 dia. 6 s/d 22mm
5 Pemasangan WireMesh M6
6 Pemasangan WireMesh M8
7 Bekisting multipleks 9 m
1 Pembuatan portal besi dilengkapi dengan pemberat dan tali
III PEKERJAAN MEKANIKAL, ELEKTRIKAL & PLUMBING
A Pengadaan dan pemasangan equipment & valve lengkap material bantunya
sesuai spec. teknis dan gambar …………………….

1 Pemasangan Pompa Distribusi termasuk bongkar dari lokasi existing
2 Pondasi Pompa
3 Ball valve 1/2" ex. KITZ
4 Ball valve 3/4" Ex KITZ
5 Ball valve 1" Ex KITZ
6 Ball valve 2" Kitz D
7 Gate valve 3/4" Ex KITZ
8 Gate valve 1" Ex KITZ
9 Gate valve 1,5" KITZ - draat
10 Gate valve 2" ex KITZ
11 Pompa shimizu PS 128 BIT
12 Pompa shimizu PS 130 BIT
13 Pompa shimizu JET 108 BIT
14 Pompa shimizu PC 20 BIT
15 POMPA GRUNDFOS JPD 4-54 PT-V JD BASIC 4 JPD 4 54
16 Pompa Grundfos Semi Jet Pump Stainless Grundfos JP 4-54 PT-V
17 Pompa Grundfos Grundfos JPA 4-47 (JP Basic 3) / Pompa Grundfos JPA 4-47
18 Pompa Grundfos Semi Jet Pump Stainless Grundfos JP 4-54 PT-V
B PLUMBING FIXTURES
1 Pipa PVC AW 1/2" + asesories ex Maspion
2 Pipa PVC AW 3/4" + asesories ex Maspion
3 Pipa PVC AW 1" + asesories ex Maspion
4 Pipa PVC AW 1,5" + asesories ex Maspion
5 Pipa PVC AW 2" + asesories, ex Maspion
6 Pipa PVC AW 3" + asesoris ex Maspion
9 Pipa PVC 2" + asesoris ex Maspion type D
C Pengadaan dan pemasangan Biofill dan sumur resapan berikut

dengan galian, urugan dan pekerjaan sipil terkaitnya serta material
bantunya sesuai dgn spec. teknis dan gambar …………….
Biofill Septic Tank Cap 5000 Liter (dilengkapi dengan bak kontrol tutup plat
1
bordes)
2
bordes)
3
bordes)
4 Sumur Resapan buis beton dia 1m kedalaman 1.5 m
D WATER TANK/Tandon
Pengadaan dan pemasangan water tank dari bahan FRP berikut

support, pekerjaan sipil terkait untuk pondasi dan material bantunya
sesuai spec teknis dan gambar ………….
Water Tank Type : FRP Tank - Underground Kapasitas : 6 m3 Dilengkapi dengan

1
WLC
Water Tank Type : FRP Tank - Underground Kapasitas : 4 m3 Dilengkapi dengan
2
WLC
E PEKERJAAN GROUNDING
Pembuatan bak kontrol grounding lengkap dgn galian, urugan, lantai

kerja, beton K-175, pembesian, bekisting, grounding terminal, peng
kabelan ke grounding electroda point c/w acc, besi siku (galvanised)
pipa penetrasi, grounding elektroda (Rod tembaga dia. 5/8" c/w acc)
dan material bantu lainnya sesuai dengan spec. teknis dan gambar
1 Bak kontrol grounding c/w grounding electroda
F BOX KONTROL GROUNDING IT
Pembuatan box kontrol grounding IT lengkap dengan accessories,

dan material bantunya sesuai dengan spec. teknis dan gambar
………..
2 Grounding box untuk IT
Pengadaan dan pemasangan instalasi penangkal petir berikut

support, accessories dan material bantu lainnya sesuai dengan
spec. teknis dan gambar ……………
Konventional (Franklin Rod) Lightning Air Terminal ( Rod cooper dia. 5/8", H=0,6
3
m - minimal )
KABEL GROUNDING
Pengadaan dan pemasangan instalasi kabel grounding, lengkap
dgn accessories, pekerjaan sipil terkait (u/ underground installation)
dan material bantu lainnya sesuai dengan spesifikasi teknis dan
Note : Harga sdh termasuk dengan galian, pasir urug padat,marker
patok di jalur hijau, soil cement & pekerjaan sipil terkait lainnya.
4 NYA 25 mm2
5 NYA 1x16 mm ex Supreme atau setara
6 NYA 2.5mm2 ex Supreme atau setara
7 NYA 6 mm ex Supreme atau setara
8 NYAF 6mm2 Ex. Jembo atau setara
9 Kabel BC 16mm2 ex Supreme atau setara
10 Ground rod dia.5/8
11 BC 35 mm2
G GENERATOR SET
1 Pembongkaran Genset existing dan pengiriman kelokasi baru (dalam kota)

2 Instalasi genset di lokasi baru include testing and commisioning
3 Pengadaan dan pemasangan baru genset 40KVA ex Hartec atau setara
H PENAMBAHAN DAYA LISTRIK PLN

Biaya pengurusan dan penambahan daya PLN termasuk semua ijin-ijin
1 Penambahan daya PLN (harga kenaikan per kVa)
I PEKERJAAN PENERANGAN AREA PARKIR

Biaya pemasangan lampu area parkir include dengan pengkabelannya
1 Lampu flood light
2 Lampu flip flop (2 arah) exclude tiang
3 Lampu PJU LED 150 Watt
4 Pengadaan dan pemasang tiang PJU galvanised, tinggi 6m
5 Lampu Sorot
J Pekerjaan Cabling (ex supreme atau setara)

1 Kabel NYFGBY 4x50mm2 ex Supreme atau setara
2 Kabel NYFGBY 4x50mm2 ex supreme atau setara
3 Kabel NYY 4X6mm2 ex supreme atau setara
4 Kabel NYY 4X10mm2 ex supreme atau setara
5 Kabel NYY 4X4mm2, ex supreme atau setara
6 Kabel NYY 4X50mm2, ex supreme atau setara
7 Kabel NYY 4x35 mm2 ex supreme atau setara
8 Kabel NYFGbY 4x25mm2 ex supreme atau setara
K PEKERJAAN PANEL
1 Panel DP PLN - Genset
MCCB 3P 100-125A 25kA ex scneider atau setara
MCCB 3P 80-100A 25kA
MCCB 3P 63-80A 25kA
MCCB 3P 50-63A 25kA
MCCB 3P 40-50A 25kA
MCCB 3P 32-40A 25kA
MCCB 3P 25-32A 25kA
Surge Arrester 3P+N 40kA
Control MCB 1P 2A
Voltmeter 0-500V
Amperemeter 0-150A
Selector switch Voltmeter 3-Phase
CT 150/5A
LED indicator R-Y-G
Automatic Battery charger 220VAC/12VDC
Box panel & accessories
2 Panel DP Pos Jaga

MCCB 3P 32-40A 25kA ex scneider atau setara
MCCB 3P 25-32A 25kA
MCB 1P 10A 10kA
MCB 1P 16A 10kA
ELCB 3P+N 32A
Timer
Contactor 32A
Control MCB 1P 2A
Voltmeter 0-500V
Amperemeter 0-150A
Selector switch Ampermeter 3-Phase
LED indicator R-Y-G
3 COS
Change Over Switch (COS) 200A
Control MCB 1P 2A
LED indicator R-Y-G
4 Infrared Thermography
5 Pemasangan dan pengadaan Stabilizer

Stabilizer 60 KVA ex Matsunaga
6 UPS
UPS 10 KVA ex Matsuyama
Input/Output : 220/220, 380/220, 380/380 V - 50 hz
- Baterai 32 pcs 12 V - 75 AH (back up 2 jam)
- termasuk ekspedisi & akomodasi teknisi
7 UPS
UPS 20 KVA ex Matsuyama
Input/Output : 220/220, 380/220, 380/380 V - 50 hz
- Baterai 32 pcs 12 V - 75 AH (back up 2 jam)
- termasuk ekspedisi & akomodasi teknisi
TOTAL
Harga Satuan
Spesifikasi Volume Satuan Material Upah Total
(IDR) (IDR) (IDR)
- m3 44,000 44,000
m3 -
366.28 m3 198,000 66,000 264,000
m3 -
- m3 -
- m3 -
1,072.25 m3 252,000 48,000 300,000
647.30 m 192,000 36,000 228,000
m -
12.32 m3 276,000 42,000 318,000
123.20 m2 162,000 24,000 186,000
335.00 m2 73,326 19,800 93,126
20.00 Un 510,000 120,000 630,000
- m3 -
- m2 -
- m2 -
- m -
382.00 m 459,000 54,000 513,000
- m2 -
- m3 -
- m2 -
- m2 -
- m2 -
- m2 -
- m2 -
- m2 -
- m2 -
- m -
3.00 bh 6,360,000 1,800,000 8,160,000
2.00 Lot 2,500,000 1,000,000 3,500,000
2.00 Lot 4,000,000 1,500,000 5,500,000
1.00 Lot 25,891,208 7,767,362 33,658,570

1.00 Lot 2,900,000 475,000 3,375,000
3.00 Un 6,615,000 2,205,000 8,820,000

Un -
3.00 Un 1,200,000 - 1,200,000

- Un - - -
Un -
3.00 Un 911,880 60,000 971,880
3.00 Un 240,000 66,000 306,000
60.00 m2 810,000 180,000 990,000

16.00 m 540,000 144,000 684,000
1.20 m3 2,580,000 360,000 2,940,000
2.00 Unit 510,000 90,000 600,000
60.00 m 30,000 7,800 37,800
985.00 m2 445,800 98,400 544,200
480.00 m 52,500 18,000 70,500

34.00 Un 240,000 90,000 330,000
By Land Lord - m -
By Land Lord - m -
By Land Lord - m -
m -
m -
m -
m3 -
m3 -
m3 -
kg -
m2 -
m2 -
m2 -
1.00 Lot 6,000,000 900,000 6,900,000
- bh 300,000 780,000 1,080,000

4.00 Lot 1,500,000 420,000 1,920,000
10.00 Un 327,000 60,000 387,000
8.00 Un 414,585 60,000 474,585
Un -
8.00 Un 1,462,500 60,000 1,522,500
6.00 Un 898,200 60,000 958,200
Un -
Un -
Un -
Un -
Un -
Un -
Un -
1.00 Un 11,676,000 600,000 12,276,000
Un -
2.00 Un 10,356,000 600,000 10,956,000
Un -
900.00 m 21,000 12,000 33,000

280.00 m 35,507 12,000 47,507
200.00 m 60,584 18,000 78,584
m -
180.00 m 83,376 18,000 101,376
m -
600.00 m 169,000 29,000 198,000
m -
m -
m -
m -
m -
Check Ulang 8.00 bh 13,200,000 1,800,000 15,000,000
bh -
bh -
8.00 bh 6,000,000 1,200,000 7,200,000
2.00 Unit 12,240,000 1,800,000 14,040,000
Unit -
2.00 bh 2,220,000 1,440,000 3,660,000
1.00 bh 2,700,000 720,000 3,420,000
1.00 bh 25,800,000 7,020,000 32,820,000
- m -
m -
m -
- m -
m -
- m -
48.00 m 315,000 24,000 339,000
600.00 m 51,000 18,000 69,000
Lot -
Lot -
Lot -
Lot -
Lot -
1.00 Lot 277,200,000 9,000,000 286,200,000
Existing - kVa - 1,800,000 1,800,000
8.00 nos 1,800,000 300,000 2,100,000

1.00 Lot 6,060,000 480,000 6,540,000
20.00 Un 3,000,000 420,000 3,420,000
20.00 Un 3,360,000 600,000 3,960,000
Volume check
100.00 m 593,280 24,000 617,280

m -
40.00 m 132,000 18,000 150,000
m -
400.00 m 114,000 18,000 132,000
60.00 m 438,000 24,000 462,000
20.00 m 378,000 24,000 402,000
300.00 m 280,896 24,000 304,896
1.00 bh 2,794,402 180,000 2,974,402

1.00 bh 2,538,000 120,000 2,658,000
- bh -
2.00 bh 2,238,000 120,000 2,358,000
- bh -
- bh -
1.00 bh 1,758,000 120,000 1,878,000
1.00 bh 3,060,000 120,000 3,180,000
1.00 bh 141,805 17,820 159,625
1.00 bh 144,000 60,000 204,000
1.00 bh 144,000 60,000 204,000
2.00 bh 480,000 120,000 600,000
2.00 bh 630,000 60,000 690,000
4.00 bh 96,000 9,000 105,000
1.00 bh 3,000,000 300,000 3,300,000
1.00 bh 21,000,000 1,200,000 22,200,000
- bh -
1.00 bh 1,221,300 120,000 1,341,300
1.00 bh 194,550 24,750 219,300
- bh -
1.00 bh 1,508,588 198,000 1,706,588
1.00 bh 594,000 171,000 765,000
2.00 bh 315,000 450,000 765,000
2.00 bh 141,805 17,820 159,625
1.00 bh 144,000 60,000 204,000
1.00 bh 144,000 60,000 204,000
1.00 bh 480,000 120,000 600,000
1.00 bh 480,000 120,000 600,000
2.00 bh 96,000 9,000 105,000
1.00 bh 9,000,000 1,800,000 10,800,000
1.00 bh 10,500,000 420,000 10,920,000

- bh -
- bh -
4.00 bh 165,000 24,750 189,750
4.00 bh 96,000 9,000 105,000
1.00 bh 19,500,000 2,250,000 21,750,000
bh -
- Lot - - -
Lot -
1.00 Lot 64,938,600 1,800,000 66,738,600
Lot -
1.00 Lot 64,800,000 9,000,000 73,800,000
TOTAL
Harga Total
Material Upah Total Volume Satuan
(IDR) (IDR) (IDR)
- - - - m3
- - - m3
72,522,450 24,174,150 96,696,600 - m3
- - - m3
- - - - m3
- - - - m3
270,205,740 51,467,760 321,673,500 - m3
124,281,600 23,302,800 147,584,400 647.30 m
- - - m
3,400,320 517,440 3,917,760 - m3
19,958,400 2,956,800 22,915,200 - m2
24,564,210 6,633,000 31,197,210 335.00 m2
10,200,000 2,400,000 12,600,000 20.00 Un
- - - - m3
- - - - m2
- - - - m2
- - - - m
175,338,000 20,628,000 195,966,000 382.00 m
- - - - m2
- - - - m3
- - - - m2
- - - - m2
- - - - m2
- - - - m2
- - - - m2
- - - - m2
- - - - m2
- - - - m
19,080,000 5,400,000 24,480,000 3.00 bh
5,000,000 2,000,000 7,000,000 2.00 Lot
8,000,000 3,000,000 11,000,000 2.00 Lot
25,891,208 7,767,362 33,658,570 1.00 Lot

2,900,000 475,000 3,375,000 1.00 Lot
19,845,000 6,615,000 26,460,000 3.00 Un

- - - Un
3,600,000 - 3,600,000 3.00 Un

- - - - Un
- - - Un
2,735,640 180,000 2,915,640 3.00 Un
720,000 198,000 918,000 3.00 Un
48,600,000 10,800,000 59,400,000 60.00 m2

8,640,000 2,304,000 10,944,000 16.00 m
3,096,000 432,000 3,528,000 1.20 m3
1,020,000 180,000 1,200,000 2.00 Unit
1,800,000 468,000 2,268,000 60.00 m
439,113,000 96,924,000 536,037,000 - m2
25,200,000 8,640,000 33,840,000 480.00 m

8,160,000 3,060,000 11,220,000 34.00 Un
- - - - m
- - - - m
- - - - m
- - - m
- - - m
- - - m
- - - m3
- - - m3
- - - m3
- - - kg
- - - m2
- - - m2
- - - m2
6,000,000 900,000 6,900,000 1.00 Lot
- - - - bh
6,000,000 1,680,000 7,680,000 4.00 Lot
3,270,000 600,000 3,870,000 10.00 Un
3,316,680 480,000 3,796,680 8.00 Un
- - - Un
11,700,000 480,000 12,180,000 8.00 Un
5,389,200 360,000 5,749,200 6.00 Un
- - - Un
- - - Un
- - - Un
- - - Un
- - - Un
- - - Un
- - - Un
11,676,000 600,000 12,276,000 1.00 Un
- - - Un
20,712,000 1,200,000 21,912,000 2.00 Un
- - - Un
18,900,000 10,800,000 29,700,000 900.00 m

9,941,944 3,360,000 13,301,944 280.00 m
12,116,736 3,600,000 15,716,736 200.00 m
- - - m
15,007,680 3,240,000 18,247,680 180.00 m
- - - m
101,400,000 17,400,000 118,800,000 600.00 m
- - - m
- - - m
- - - m
- - - m
- - - m
105,600,000 14,400,000 120,000,000 8.00 bh
- - - bh
- - - bh
48,000,000 9,600,000 57,600,000 8.00 bh
24,480,000 3,600,000 28,080,000 2.00 Unit
- - - Unit
4,440,000 2,880,000 7,320,000 2.00 bh
2,700,000 720,000 3,420,000 1.00 bh
25,800,000 7,020,000 32,820,000 1.00 bh
- - - - m
- - - m
- - - m
- - - - m
- - - m
- - - - m
15,120,000 1,152,000 16,272,000 48.00 m
30,600,000 10,800,000 41,400,000 600.00 m
- - - Lot
- - - Lot
- - - Lot
- - - Lot
- - - Lot
277,200,000 9,000,000 286,200,000 1.00 Lot
- - - - kVa
14,400,000 2,400,000 16,800,000 8.00 nos

6,060,000 480,000 6,540,000 1.00 Lot
60,000,000 8,400,000 68,400,000 20.00 Un
67,200,000 12,000,000 79,200,000 20.00 Un
59,328,000 2,400,000 61,728,000 100.00 m

- - - m
5,280,000 720,000 6,000,000 40.00 m
- - - m
45,600,000 7,200,000 52,800,000 400.00 m
26,280,000 1,440,000 27,720,000 60.00 m
7,560,000 480,000 8,040,000 20.00 m
84,268,800 7,200,000 91,468,800 300.00 m
2,794,402 180,000 2,974,402 1.00 bh

2,538,000 120,000 2,658,000 1.00 bh
- - - - bh
4,476,000 240,000 4,716,000 2.00 bh
- - - - bh
- - - - bh
1,758,000 120,000 1,878,000 1.00 bh
3,060,000 120,000 3,180,000 1.00 bh
141,805 17,820 159,625 1.00 bh
144,000 60,000 204,000 1.00 bh
144,000 60,000 204,000 1.00 bh
960,000 240,000 1,200,000 2.00 bh
1,260,000 120,000 1,380,000 2.00 bh
384,000 36,000 420,000 4.00 bh
3,000,000 300,000 3,300,000 1.00 bh
21,000,000 1,200,000 22,200,000 1.00 bh
- - - - bh
1,221,300 120,000 1,341,300 1.00 bh
194,550 24,750 219,300 1.00 bh
- - - - bh
1,508,588 198,000 1,706,588 1.00 bh
594,000 171,000 765,000 1.00 bh
630,000 900,000 1,530,000 2.00 bh
283,610 35,640 319,250 2.00 bh
144,000 60,000 204,000 1.00 bh
144,000 60,000 204,000 1.00 bh
480,000 120,000 600,000 1.00 bh
480,000 120,000 600,000 1.00 bh
192,000 18,000 210,000 2.00 bh
9,000,000 1,800,000 10,800,000 1.00 bh
10,500,000 420,000 10,920,000 1.00 bh

- - - - bh
- - - - bh
660,000 99,000 759,000 4.00 bh
384,000 36,000 420,000 4.00 bh
19,500,000 2,250,000 21,750,000 1.00 bh
- - - bh
- - - - Lot
- - - Lot
64,938,600 1,800,000 66,738,600 1.00 Lot
- - - Lot
64,800,000 9,000,000 73,800,000 1.00 Lot
2,676,533,462 447,161,522 3,123,694,984

Material Upah Total Material Upah Total
(IDR) (IDR) (IDR) (IDR) (IDR) (IDR)
44,000 44,000 - - -
- - - -
198,000 66,000 264,000 - - -
- - - -
- - - -
- - - -
252,000 48,000 300,000 - - -
192,000 36,000 228,000 124,281,600 23,302,800 147,584,400
- - - -
276,000 42,000 318,000 - - -
162,000 24,000 186,000 - - -
73,326 19,800 93,126 24,564,210 6,633,000 31,197,210
510,000 120,000 630,000 10,200,000 2,400,000 12,600,000
- - - -
- - - -
- - - -
- - - -
459,000 54,000 513,000 175,338,000 20,628,000 195,966,000
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
6,360,000 1,800,000 8,160,000 19,080,000 5,400,000 24,480,000
2,500,000 1,000,000 3,500,000 5,000,000 2,000,000 7,000,000
4,000,000 1,500,000 5,500,000 8,000,000 3,000,000 11,000,000
25,891,208 7,767,362 33,658,570 25,891,208 7,767,362 33,658,570

2,900,000 475,000 3,375,000 2,900,000 475,000 3,375,000
6,615,000 2,205,000 8,820,000 19,845,000 6,615,000 26,460,000

- - - -
1,200,000 - 1,200,000 3,600,000 - 3,600,000

- - - - - -
- - - -
911,880 60,000 971,880 2,735,640 180,000 2,915,640
240,000 66,000 306,000 720,000 198,000 918,000
810,000 180,000 990,000 48,600,000 10,800,000 59,400,000

540,000 144,000 684,000 8,640,000 2,304,000 10,944,000
2,580,000 360,000 2,940,000 3,096,000 432,000 3,528,000
510,000 90,000 600,000 1,020,000 180,000 1,200,000
30,000 7,800 37,800 1,800,000 468,000 2,268,000
445,800 98,400 544,200 - - -
52,500 18,000 70,500 25,200,000 8,640,000 33,840,000

240,000 90,000 330,000 8,160,000 3,060,000 11,220,000
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
6,000,000 900,000 6,900,000 6,000,000 900,000 6,900,000
300,000 780,000 1,080,000 - - -

1,500,000 420,000 1,920,000 6,000,000 1,680,000 7,680,000
327,000 60,000 387,000 3,270,000 600,000 3,870,000
414,585 60,000 474,585 3,316,680 480,000 3,796,680
- - - -
1,462,500 60,000 1,522,500 11,700,000 480,000 12,180,000
898,200 60,000 958,200 5,389,200 360,000 5,749,200
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
11,676,000 600,000 12,276,000 11,676,000 600,000 12,276,000
- - - -
10,356,000 600,000 10,956,000 20,712,000 1,200,000 21,912,000
- - - -
21,000 12,000 33,000 18,900,000 10,800,000 29,700,000

35,507 12,000 47,507 9,941,944 3,360,000 13,301,944
60,584 18,000 78,584 12,116,736 3,600,000 15,716,736
- - - -
83,376 18,000 101,376 15,007,680 3,240,000 18,247,680
- - - -
169,000 29,000 198,000 101,400,000 17,400,000 118,800,000
- - - -
- - - -
- - - -
- - - -
- - - -
13,200,000 1,800,000 15,000,000 105,600,000 14,400,000 120,000,000
- - - -
- - - -
6,000,000 1,200,000 7,200,000 48,000,000 9,600,000 57,600,000
12,240,000 1,800,000 14,040,000 24,480,000 3,600,000 28,080,000
- - - -
2,220,000 1,440,000 3,660,000 4,440,000 2,880,000 7,320,000
2,700,000 720,000 3,420,000 2,700,000 720,000 3,420,000
25,800,000 7,020,000 32,820,000 25,800,000 7,020,000 32,820,000
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
315,000 24,000 339,000 15,120,000 1,152,000 16,272,000
51,000 18,000 69,000 30,600,000 10,800,000 41,400,000
- - - -
- - - -
- - - -
- - - -
- - - -
277,200,000 9,000,000 286,200,000 277,200,000 9,000,000 286,200,000
- 1,800,000 1,800,000 - - -
1,800,000 300,000 2,100,000 14,400,000 2,400,000 16,800,000

6,060,000 480,000 6,540,000 6,060,000 480,000 6,540,000
3,000,000 420,000 3,420,000 60,000,000 8,400,000 68,400,000
3,360,000 600,000 3,960,000 67,200,000 12,000,000 79,200,000
593,280 24,000 617,280 59,328,000 2,400,000 61,728,000

- - - -
132,000 18,000 150,000 5,280,000 720,000 6,000,000
- - - -
114,000 18,000 132,000 45,600,000 7,200,000 52,800,000
438,000 24,000 462,000 26,280,000 1,440,000 27,720,000
378,000 24,000 402,000 7,560,000 480,000 8,040,000
280,896 24,000 304,896 84,268,800 7,200,000 91,468,800
2,794,402 180,000 2,974,402 2,794,402 180,000 2,974,402

2,538,000 120,000 2,658,000 2,538,000 120,000 2,658,000
- - - -
2,238,000 120,000 2,358,000 4,476,000 240,000 4,716,000
- - - -
- - - -
1,758,000 120,000 1,878,000 1,758,000 120,000 1,878,000
3,060,000 120,000 3,180,000 3,060,000 120,000 3,180,000
141,805 17,820 159,625 141,805 17,820 159,625
144,000 60,000 204,000 144,000 60,000 204,000
144,000 60,000 204,000 144,000 60,000 204,000
480,000 120,000 600,000 960,000 240,000 1,200,000
630,000 60,000 690,000 1,260,000 120,000 1,380,000
96,000 9,000 105,000 384,000 36,000 420,000
3,000,000 300,000 3,300,000 3,000,000 300,000 3,300,000
21,000,000 1,200,000 22,200,000 21,000,000 1,200,000 22,200,000
- - - -
1,221,300 120,000 1,341,300 1,221,300 120,000 1,341,300
194,550 24,750 219,300 194,550 24,750 219,300
- - - -
1,508,588 198,000 1,706,588 1,508,588 198,000 1,706,588
594,000 171,000 765,000 594,000 171,000 765,000
315,000 450,000 765,000 630,000 900,000 1,530,000
141,805 17,820 159,625 283,610 35,640 319,250
144,000 60,000 204,000 144,000 60,000 204,000
144,000 60,000 204,000 144,000 60,000 204,000
480,000 120,000 600,000 480,000 120,000 600,000
480,000 120,000 600,000 480,000 120,000 600,000
96,000 9,000 105,000 192,000 18,000 210,000
9,000,000 1,800,000 10,800,000 9,000,000 1,800,000 10,800,000
10,500,000 420,000 10,920,000 10,500,000 420,000 10,920,000

- - - -
- - - -
165,000 24,750 189,750 660,000 99,000 759,000
96,000 9,000 105,000 384,000 36,000 420,000
19,500,000 2,250,000 21,750,000 19,500,000 2,250,000 21,750,000
- - - -
- - - - - -
- - - -
64,938,600 1,800,000 66,738,600 64,938,600 1,800,000 66,738,600
- - - -
64,800,000 9,000,000 73,800,000 64,800,000 9,000,000 73,800,000
1,871,333,552 271,121,372 2,142,454,924

Harga Satuan
Volume Satuan Material Upah Total
(IDR) (IDR) (IDR)
- m3 44,000 44,000
m3 -
- m3 198,000 66,000 264,000
m3 -
- m3 -
- m3 -
- m3 252,000 48,000 300,000
647.30 m 192,000 36,000 228,000
m -
- m3 276,000 42,000 318,000
- m2 162,000 24,000 186,000
335.00 m2 73,326 19,800 93,126
20.00 Un 510,000 120,000 630,000
- m3 -
- m2 -
- m2 -
- m -
382.00 m 459,000 54,000 513,000
- m2 -
- m3 -
- m2 -
- m2 -
- m2 -
- m2 -
- m2 -
- m2 -
- m2 -
- m -
3.00 bh 6,360,000 1,800,000 8,160,000
2.00 Lot 2,500,000 1,000,000 3,500,000
2.00 Lot 4,000,000 1,500,000 5,500,000
1.00 Lot 25,891,208 7,767,362 33,658,570

1.00 Lot 2,900,000 475,000 3,375,000
3.00 Un 6,615,000 2,205,000 8,820,000

Un -
3.00 Un 1,200,000 - 1,200,000

- Un - - -
Un -
3.00 Un 911,880 60,000 971,880
3.00 Un 240,000 66,000 306,000
60.00 m2 810,000 180,000 990,000

16.00 m 540,000 144,000 684,000
1.20 m3 2,580,000 360,000 2,940,000
2.00 Unit 510,000 90,000 600,000
60.00 m 30,000 7,800 37,800
- m2 445,800 98,400 544,200
960.00 m 52,500 18,000 70,500

34.00 Un 240,000 90,000 330,000
- m -
- m -
- m -
m -
m -
m -
m3 -
m3 -
m3 -
kg -
m2 -
m2 -
m2 -
1.00 Lot 6,000,000 900,000 6,900,000
- bh 300,000 780,000 1,080,000

4.00 Lot 1,500,000 420,000 1,920,000
10.00 Un 327,000 60,000 387,000
8.00 Un 414,585 60,000 474,585
Un -
8.00 Un 1,462,500 60,000 1,522,500
6.00 Un 898,200 60,000 958,200
Un -
Un -
Un -
Un -
Un -
Un -
Un -
1.00 Un 11,676,000 600,000 12,276,000
Un -
2.00 Un 10,356,000 600,000 10,956,000
Un -
900.00 m 21,000 12,000 33,000

280.00 m 35,507 12,000 47,507
200.00 m 60,584 18,000 78,584
m -
180.00 m 83,376 18,000 101,376
m -
600.00 m 169,000 29,000 198,000
m -
m -
m -
m -
m -
8.00 bh 13,200,000 1,800,000 15,000,000
bh -
bh -
8.00 bh 6,000,000 1,200,000 7,200,000
2.00 Unit 12,240,000 1,800,000 14,040,000
Unit -
2.00 bh 2,220,000 1,440,000 3,660,000
1.00 bh 2,700,000 720,000 3,420,000
1.00 bh 25,800,000 7,020,000 32,820,000
- m -
m -
m -
- m -
m -
- m -
48.00 m 315,000 24,000 339,000
600.00 m 51,000 18,000 69,000
Lot -
Lot -
Lot -
Lot -
Lot -
1.00 Lot 277,200,000 9,000,000 286,200,000
- kVa - 1,800,000 1,800,000
8.00 nos 1,800,000 300,000 2,100,000

1.00 Lot 6,060,000 480,000 6,540,000
20.00 Un 3,000,000 420,000 3,420,000
20.00 Un 3,360,000 600,000 3,960,000
100.00 m 593,280 24,000 617,280

m -
40.00 m 132,000 18,000 150,000
m -
400.00 m 114,000 18,000 132,000
60.00 m 438,000 24,000 462,000
20.00 m 378,000 24,000 402,000
300.00 m 280,896 24,000 304,896
1.00 bh 2,794,402 180,000 2,974,402

1.00 bh 2,538,000 120,000 2,658,000
- bh -
2.00 bh 2,238,000 120,000 2,358,000
- bh -
- bh -
1.00 bh 1,758,000 120,000 1,878,000
1.00 bh 3,060,000 120,000 3,180,000
1.00 bh 141,805 17,820 159,625
1.00 bh 144,000 60,000 204,000
1.00 bh 144,000 60,000 204,000
2.00 bh 480,000 120,000 600,000
2.00 bh 630,000 60,000 690,000
4.00 bh 96,000 9,000 105,000
1.00 bh 3,000,000 300,000 3,300,000
1.00 bh 21,000,000 1,200,000 22,200,000
- bh -
1.00 bh 1,221,300 120,000 1,341,300
1.00 bh 194,550 24,750 219,300
- bh -
1.00 bh 1,508,588 198,000 1,706,588
1.00 bh 594,000 171,000 765,000
2.00 bh 315,000 450,000 765,000
2.00 bh 141,805 17,820 159,625
1.00 bh 144,000 60,000 204,000
1.00 bh 144,000 60,000 204,000
1.00 bh 480,000 120,000 600,000
1.00 bh 480,000 120,000 600,000
2.00 bh 96,000 9,000 105,000
1.00 bh 9,000,000 1,800,000 10,800,000
1.00 bh 10,500,000 420,000 10,920,000

- bh -
- bh -
4.00 bh 165,000 24,750 189,750
4.00 bh 96,000 9,000 105,000
1.00 bh 19,500,000 2,250,000 21,750,000
bh -
- Lot - - -
Lot -
1.00 Lot 64,938,600 1,800,000 66,738,600
Lot -
1.00 Lot 64,800,000 9,000,000 73,800,000

4
Deviasi Nilai Kontrak Deviasi Nilai Kontrak
Harga Total dikurangi Klarifikasi dikurangi Klarifikasi
Material Upah Total 27.02.2024 20.03.2024
(IDR) (IDR) (IDR)
- - -
- - -
- - -
- - -
- - -
- - -
- - -
124,281,600 23,302,800 147,584,400
- - -
- - -
- - -
24,564,210 6,633,000 31,197,210
10,200,000 2,400,000 12,600,000
- - -
- - -
- - -
- - -
175,338,000 20,628,000 195,966,000
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
19,080,000 5,400,000 24,480,000
5,000,000 2,000,000 7,000,000
8,000,000 3,000,000 11,000,000
25,891,208 7,767,362 33,658,570

2,900,000 475,000 3,375,000
19,845,000 6,615,000 26,460,000

- - -
3,600,000 - 3,600,000
- - -
- - -
2,735,640 180,000 2,915,640
720,000 198,000 918,000
48,600,000 10,800,000 59,400,000

8,640,000 2,304,000 10,944,000
3,096,000 432,000 3,528,000
1,020,000 180,000 1,200,000
1,800,000 468,000 2,268,000
- - -
50,400,000 17,280,000 67,680,000

8,160,000 3,060,000 11,220,000
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
6,000,000 900,000 6,900,000
- - -
6,000,000 1,680,000 7,680,000
3,270,000 600,000 3,870,000
3,316,680 480,000 3,796,680
- - -
11,700,000 480,000 12,180,000
5,389,200 360,000 5,749,200
- - -
- - -
- - -
- - -
- - -
- - -
- - -
11,676,000 600,000 12,276,000
- - -
20,712,000 1,200,000 21,912,000
- - -
18,900,000 10,800,000 29,700,000

9,941,944 3,360,000 13,301,944
12,116,736 3,600,000 15,716,736
- - -
15,007,680 3,240,000 18,247,680
- - -
101,400,000 17,400,000 118,800,000
- - -
- - -
- - -
- - -
- - -
105,600,000 14,400,000 120,000,000
- - -
- - -
48,000,000 9,600,000 57,600,000
24,480,000 3,600,000 28,080,000
- - -
4,440,000 2,880,000 7,320,000
2,700,000 720,000 3,420,000
25,800,000 7,020,000 32,820,000
- - -
- - -
- - -
- - -
- - -
- - -
15,120,000 1,152,000 16,272,000
30,600,000 10,800,000 41,400,000
- - -
- - -
- - -
- - -
- - -
277,200,000 9,000,000 286,200,000
- - -
14,400,000 2,400,000 16,800,000

6,060,000 480,000 6,540,000
60,000,000 8,400,000 68,400,000
67,200,000 12,000,000 79,200,000
59,328,000 2,400,000 61,728,000

- - -
5,280,000 720,000 6,000,000
- - -
45,600,000 7,200,000 52,800,000
26,280,000 1,440,000 27,720,000
7,560,000 480,000 8,040,000
84,268,800 7,200,000 91,468,800
2,794,402 180,000 2,974,402

2,538,000 120,000 2,658,000
- - -
4,476,000 240,000 4,716,000
- - -
- - -
1,758,000 120,000 1,878,000
3,060,000 120,000 3,180,000
141,805 17,820 159,625
144,000 60,000 204,000
144,000 60,000 204,000
960,000 240,000 1,200,000
1,260,000 120,000 1,380,000
384,000 36,000 420,000
3,000,000 300,000 3,300,000
21,000,000 1,200,000 22,200,000
- - -
1,221,300 120,000 1,341,300
194,550 24,750 219,300
- - -
1,508,588 198,000 1,706,588
594,000 171,000 765,000
630,000 900,000 1,530,000
283,610 35,640 319,250
144,000 60,000 204,000
144,000 60,000 204,000
480,000 120,000 600,000
480,000 120,000 600,000
192,000 18,000 210,000
9,000,000 1,800,000 10,800,000
10,500,000 420,000 10,920,000

- - -
- - -
660,000 99,000 759,000
384,000 36,000 420,000
19,500,000 2,250,000 21,750,000
- - -
- - -
- - -
64,938,600 1,800,000 66,738,600
- - -
64,800,000 9,000,000 73,800,000
1,896,533,552 279,761,372 2,176,294,924

DATE : 9 Oct 2023
LOCATION : Tegal
No Uraian Pekerjaan
1 Front sign GRC cetak

2 Pekerjaan Gate depan
3 Neon box logo Sampoerna
4 Instalasi WWTP / IPAL
Pipa utama, Menggunakan Pipa PVC Kelas 10 kg/cm2 :
Pengadaan Tangki Ipal
STP
Pompa Sumpit Bak Kontrol
Total head : 25 meter
Daya listrik : 3 kw / 380 v / 3 ph / 50 hz
Panel Pompa sumpit
Check valve 2"
Fitting, support, painting dan consumable
Pekerjaan sipil dan instalasi pipa
5 Pekerjaan saluran Uditch cover

6 TPS B3 dan non B3
7 ATM
8 Kebl NYFGBY 3x2,5 power PJU
9 Sumur Bor
10 Pekerjaan lantai unfinish selasar
11 Pekerjaan Alarm
Instalasi alarm include kabel
12 Water toren 2 m3
13 Pekerjaan Audio
Speaker
Power Ampli
Horn
Mixer
Instalasi kabel
14 Tempat cuci peralatan
15 Pekerjaan pemasangan teracota
16 Water purifier + instalasi
17 Besi support lampu produksi
- Besi CNP 125
- Besi beton 16 mm
18 Pekerjaan fasade ACP
19 Pekerjaan façade ACP - Bulding
19 Pekerjaan teras produksi
20 Pekerjaan pagar area teras produksi
21 Tempat air minum
20 Pekerjaan Instalasi Hydrant

Pipa besi 4"
Header pipa Ø 10"
Support pipa 3-6'
POMPA PMK :
- Electric fire Pump (Lengkap dengan Panel Kontrol

NFPA Standard, Elektro). Detail spek terlampir.
Elektrik pump ebara

Type : 100x80 FSJA (GP)
kapasitas : 500 gpm
Head : 85 meter
Dia.suct&disch : 4" x 3"
Motor 45kw 2900rpm 50Hz 380V 3phase + chasis
base frame
- Diesel Pump (Lengkap dengan Panel Kontrol NFPA

Standard). Detail spek terlampir.
Diesel pump ebara

Type : 100x80 FSJA (GP)
Kapasitas : 500 gpm
Head : 85 meter
Dia.suct&disch : 4" x 3"
Engine ISUZU
Model : 4JA1T
Power : 66 kW
Speed : 3000 rpm
Complit asesories radiator, panel stater,Tanki

solar,battrey,silencer,chasis base fram
- Jockey Pump
Jockey pump cnp
Type : CDMF5-17
Kapasita : 25 Gpm
Head : 100 meter
Motor 3kw 2900rpm 50hz 380V 3phase
Panel
Equipment penunjang
a. Pemasangan Pressure Tank
b. Pressure Gauge + gate valve
c. Pressure Switch
d. Valve dan asesoris
e. Hydrant Pillar
f. Hydrant Box Type Outdoor type Coupling
Machino
- Fire Hose dia. 65 mm - 30 m
- Nozzle dia. 65 mm
Siamese Connection Type 2 cabang
Kabel NYFGBY 3 x 2,5 mm
Kabel instalasi pompa
Pekerjaan rumah pompa dan kolam
Pekerjaan Jalan Masuk uk 11,5 x 23,9 m

- Urugan material base A & pemadatan
- Pekerjaan cor jalan wiremesh M8 double
Ada additional item lainnya dari Bpk Adam
TOTAL
A. Electric fire Pump (Lengkap dengan Panel Kontrol NFPA Standard, Elektro). Detail spek terlampir.
B. Diesel Pump (Lengkap dengan Panel Kontrol NFPA Standard). Detail spek terlampir.
C. Jockey Pump
D. Equipment penunjang
a. Pemasangan Pressure Tank
b. Pressure Gauge + gate valve
c. Pressure Switch
d. Header pipa
e. Valve dan asesoris
E. Pipa distibusi site plant HYDRANT identifikasi
F. Hydrant Pillar
G. Hydrant Box Type Outdoor type Coupling Machino
- Fire Hose dia. 65 mm - 30 m
- Nozzle dia. 65 mm
Harga Satuan
Volume Satuan Material
(IDR)
1 set 16,200,000
1 set 105,631,739
1 set 18,000,000
- Ls
s 10 kg/cm2 :
3 Unit 238,500,000
16 unit 23,000,000
9 unit 11,258,000
16 bh 1,186,000
1 ls 18,631,000
1 ls 210,000,000
415 m' 1,351,800

1 Ls 240,335,718
1 Unit 19,320,000
750 m 47,500
2 titk 86,000,000
Selasar untuk selain production 1,368 m2 240,000
1 Set 456,000,000
4 unit 7,800,000
1 Ls 439,724,424
8 set 3,000,000
606.00 m2 219,600
2.00 set 90,000,000
10,978.67 kg 25,800
1,889.68 kg 25,800
200.00 m2 600,000
Check Qty m2 600,000
Check Unit Rate 300.00 m2 405,600
Check Unit Rate
Belum ada unit rate
730 m 544,574
2 m 9,650,000
50 pcs 294,000
1 Unit 193,540,000
1 Unit 284,030,000
1 Unit 48,100,000
1 unit 66,170,000
1 unit 15,000,000
6 unit 5,220,000
3 unit 2,520,000
1 ls 48,000,000
20 unit 6,480,000
20 unit 4,046,400
2 unit 3,450,000
120 m 75,000
1 ls 21,600,000
1 set 306,000,000
TOTAL
n Panel Kontrol NFPA Standard, Elektro). Detail spek terlampir.

nel Kontrol NFPA Standard). Detail spek terlampir.
identifikasi
Coupling Machino
e Hose dia. 65 mm - 30 m
zzle dia. 65 mm

1,500,000 17,700,000 16,200,000 1,500,000

26,407,935 132,039,674 105,631,739 26,407,935
3,000,000 21,000,000 18,000,000 3,000,000
20,000,000 258,500,000 715,500,000 60,000,000

10,000,000 33,000,000 368,000,000 160,000,000
3,753,000 15,011,000 101,322,000 33,777,000

395,000 1,581,000 18,976,000 6,320,000
1,141,000 19,772,000 18,631,000 1,141,000
90,500,000 300,500,000 210,000,000 90,500,000
300,000 1,651,800 560,997,000 124,500,000

70,686,976 311,022,694 240,335,718 70,686,976
10,920,000 30,240,000 19,320,000 10,920,000
18,000 65,500 35,625,000 13,500,000
39,600,000 125,600,000 172,000,000 79,200,000
54,000 294,000 328,320,000 73,872,000
120,000,000 576,000,000 456,000,000 120,000,000
1,200,000 9,000,000 31,200,000 4,800,000

150,066,000 589,790,424 439,724,424 150,066,000
1,200,000 4,200,000 24,000,000 9,600,000

60,000 279,600 133,077,600 36,360,000
18,000,000 108,000,000 180,000,000 36,000,000
4,800 30,600 283,249,600 52,697,600

4,800 30,600 48,753,744 9,070,464
180,000 780,000 120,000,000 36,000,000
180,000 780,000 - -
90,000 495,600 121,680,000 27,000,000
156,000 700,574 397,539,312 113,880,000

3,250,000 12,900,000 19,300,000 6,500,000
120,000 414,000 14,700,000 6,000,000
18,000,000 211,540,000 193,540,000 18,000,000
18,000,000 302,030,000 284,030,000 18,000,000
6,000,000 54,100,000 48,100,000 6,000,000

6,600,000 72,770,000 66,170,000 6,600,000
4,920,000 19,920,000 15,000,000 4,920,000

720,000 5,940,000 31,320,000 4,320,000
900,000 3,420,000 7,560,000 2,700,000
30,000,000 78,000,000 48,000,000 30,000,000
780,000 7,260,000 129,600,000 15,600,000
420,000 4,466,400 80,928,000 8,400,000
1,000,000 4,450,000 6,900,000 2,000,000

25,000 100,000 9,000,000 3,000,000
12,000,000 33,600,000 21,600,000 12,000,000
84,000,000 390,000,000 306,000,000 84,000,000
6,445,831,137 1,578,838,975
Total Harga Satuan
Total Volume Satuan Material Upah Total

17,700,000 1 set 16,200,000 1,500,000 17,700,000

132,039,674 1 set 105,631,739 26,407,935 132,039,674
21,000,000 1 set 18,000,000 3,000,000 21,000,000
- Ls
775,500,000 3 Unit 238,500,000 20,000,000 258,500,000

528,000,000 16 unit 23,000,000 10,000,000 33,000,000
135,099,000 9 unit 11,258,000 3,753,000 15,011,000

25,296,000 16 bh 1,186,000 395,000 1,581,000
19,772,000 1 ls 18,631,000 1,141,000 19,772,000
300,500,000 1 ls 210,000,000 90,500,000 300,500,000
685,497,000 415 m' 1,351,800 300,000 1,651,800

311,022,694 1 Ls 240,335,718 70,686,976 311,022,694
30,240,000 1 Unit 19,320,000 10,920,000 30,240,000
49,125,000 750 m 47,500 18,000 65,500
251,200,000 2 titk 86,000,000 39,600,000 125,600,000
402,192,000 1,368 m2 240,000 54,000 294,000
576,000,000 1 Set 456,000,000 120,000,000 576,000,000
36,000,000 4 unit 7,800,000 1,200,000 9,000,000

589,790,424 1 Ls 439,724,424 150,066,000 589,790,424
33,600,000 30 set 3,000,000 1,200,000 4,200,000

169,437,600 - m2 219,600 60,000 279,600
216,000,000 2.00 set 90,000,000 18,000,000 108,000,000
335,947,200 5,489.33 kg 25,800 4,800 30,600

57,824,208 944.84 kg 25,800 4,800 30,600
156,000,000 200.00 m2 600,000 180,000 780,000
- m2 600,000 180,000 780,000
148,680,000 1,233.40 m2 405,600 90,000 495,600
1,233.40 m2 405,600 90,000 495,600
511,419,312 730 m 544,574 156,000 700,574

25,800,000 2 m 9,650,000 3,250,000 12,900,000
20,700,000 50 pcs 294,000 120,000 414,000
211,540,000 1 Unit 193,540,000 18,000,000 211,540,000
302,030,000 1 Unit 284,030,000 18,000,000 302,030,000
54,100,000 1 Unit 48,100,000 6,000,000 54,100,000

72,770,000 1 unit 66,170,000 6,600,000 72,770,000
19,920,000 1 unit 15,000,000 4,920,000 19,920,000

35,640,000 6 unit 5,220,000 720,000 5,940,000
10,260,000 3 unit 2,520,000 900,000 3,420,000
78,000,000 1 ls 48,000,000 30,000,000 78,000,000
145,200,000 20 unit 6,480,000 780,000 7,260,000
89,328,000 20 unit 4,046,400 420,000 4,466,400
8,900,000 2 unit 3,450,000 1,000,000 4,450,000

12,000,000 120 m 75,000 25,000 100,000
33,600,000 1 ls 21,600,000 12,000,000 33,600,000
390,000,000 1 set 306,000,000 84,000,000 390,000,000
82.45 m3 252,000 48,000 300,000

55 m3 3,180,000 300,000 3,480,000
8,024,670,112
27.02.2024 KLARIFIKAS
Material Upah Total Volume Satuan Material

16,200,000 1,500,000 17,700,000 1 set 16,200,000

105,631,739 26,407,935 132,039,674 1 set 105,631,739
18,000,000 3,000,000 21,000,000 1 set 18,000,000
- Ls
715,500,000 60,000,000 775,500,000 3 Unit 238,500,000

368,000,000 160,000,000 528,000,000 16 unit 23,000,000
101,322,000 33,777,000 135,099,000 9 unit 11,258,000

18,976,000 6,320,000 25,296,000 16 bh 1,186,000
18,631,000 1,141,000 19,772,000 1 ls 18,631,000
210,000,000 90,500,000 300,500,000 1 ls 210,000,000
560,997,000 124,500,000 685,497,000 415 m' 1,351,800

240,335,718 70,686,976 311,022,694 1 Ls 240,335,718
19,320,000 10,920,000 30,240,000 1 Unit 19,320,000
35,625,000 13,500,000 49,125,000 750 m 47,500
172,000,000 79,200,000 251,200,000 2 titk 86,000,000
328,320,000 73,872,000 402,192,000 1,368 m2 240,000
456,000,000 120,000,000 576,000,000 1 Set 456,000,000
31,200,000 4,800,000 36,000,000 4 unit 7,800,000

439,724,424 150,066,000 589,790,424 1 Ls 439,724,424
90,000,000 36,000,000 126,000,000 10 set 3,000,000

- - - - m2 219,600
180,000,000 36,000,000 216,000,000 2.00 set 90,000,000
141,624,800 26,348,800 167,973,600 2,744.67 kg 25,800

24,376,872 4,535,232 28,912,104 472.42 kg 25,800
120,000,000 36,000,000 156,000,000 200.00 m2 600,000
- - - m2 600,000
500,267,040 111,006,000 611,273,040 1,000.60 m2 405,600
500,267,040 111,006,000 611,273,040 1,233.40 m2 405,600
13 set
397,539,312 113,880,000 511,419,312 730 m 544,574

19,300,000 6,500,000 25,800,000 2 m 9,650,000
14,700,000 6,000,000 20,700,000 50 pcs 294,000
193,540,000 18,000,000 211,540,000 1 Unit 193,540,000
284,030,000 18,000,000 302,030,000 1 Unit 284,030,000
48,100,000 6,000,000 54,100,000 1 Unit 48,100,000

66,170,000 6,600,000 72,770,000 1 unit 66,170,000
15,000,000 4,920,000 19,920,000 1 unit 15,000,000

31,320,000 4,320,000 35,640,000 6 unit 5,220,000
7,560,000 2,700,000 10,260,000 3 unit 2,520,000
48,000,000 30,000,000 78,000,000 1 ls 48,000,000
129,600,000 15,600,000 145,200,000 20 unit 6,480,000
80,928,000 8,400,000 89,328,000 20 unit 4,046,400
6,900,000 2,000,000 8,900,000 2 unit 3,450,000

9,000,000 3,000,000 12,000,000 120 m 75,000
21,600,000 12,000,000 33,600,000 1 ls 21,600,000
306,000,000 84,000,000 390,000,000 1 set 306,000,000
20,778,660 3,957,840 24,736,500 82.45 m3 252,000

174,804,600 16,491,000 191,295,600 55 m3 3,180,000
7,287,189,205 1,753,455,783 9,040,644,988

Deviasi Nilai
Harga Satuan Harga Total Kontrak
dikurangi
Upah Total Material Upah Total Klarifikasi
(IDR) (IDR) (IDR) (IDR) (IDR) 27.02.2024
1,500,000 17,700,000 16,200,000 1,500,000 17,700,000

26,407,935 132,039,674 105,631,739 26,407,935 132,039,674
3,000,000 21,000,000 18,000,000 3,000,000 21,000,000
20,000,000 258,500,000 715,500,000 60,000,000 775,500,000

10,000,000 33,000,000 368,000,000 160,000,000 528,000,000
3,753,000 15,011,000 101,322,000 33,777,000 135,099,000

395,000 1,581,000 18,976,000 6,320,000 25,296,000
1,141,000 19,772,000 18,631,000 1,141,000 19,772,000
90,500,000 300,500,000 210,000,000 90,500,000 300,500,000
300,000 1,651,800 560,997,000 124,500,000 685,497,000

70,686,976 311,022,694 240,335,718 70,686,976 311,022,694
10,920,000 30,240,000 19,320,000 10,920,000 30,240,000
18,000 65,500 35,625,000 13,500,000 49,125,000
39,600,000 125,600,000 172,000,000 79,200,000 251,200,000
54,000 294,000 328,320,000 73,872,000 402,192,000
120,000,000 576,000,000 456,000,000 120,000,000 576,000,000
1,200,000 9,000,000 31,200,000 4,800,000 36,000,000

150,066,000 589,790,424 439,724,424 150,066,000 589,790,424
1,200,000 4,200,000 30,000,000 12,000,000 42,000,000 (92,400,000)

60,000 279,600 - - -
18,000,000 108,000,000 180,000,000 36,000,000 216,000,000
4,800 30,600 70,812,400 13,174,400 83,986,800

4,800 30,600 12,188,436 2,267,616 14,456,052
180,000 780,000 120,000,000 36,000,000 156,000,000
180,000 780,000 - - -
90,000 495,600 405,843,360 90,054,000 495,897,360 (462,593,040)
90,000 495,600 500,267,040 111,006,000 611,273,040
-
156,000 700,574 397,539,312 113,880,000 511,419,312

3,250,000 12,900,000 19,300,000 6,500,000 25,800,000
120,000 414,000 14,700,000 6,000,000 20,700,000
18,000,000 211,540,000 193,540,000 18,000,000 211,540,000
18,000,000 302,030,000 284,030,000 18,000,000 302,030,000
6,000,000 54,100,000 48,100,000 6,000,000 54,100,000

6,600,000 72,770,000 66,170,000 6,600,000 72,770,000
4,920,000 19,920,000 15,000,000 4,920,000 19,920,000

720,000 5,940,000 31,320,000 4,320,000 35,640,000
900,000 3,420,000 7,560,000 2,700,000 10,260,000
30,000,000 78,000,000 48,000,000 30,000,000 78,000,000
780,000 7,260,000 129,600,000 15,600,000 145,200,000
420,000 4,466,400 80,928,000 8,400,000 89,328,000
1,000,000 4,450,000 6,900,000 2,000,000 8,900,000

25,000 100,000 9,000,000 3,000,000 12,000,000
12,000,000 33,600,000 21,600,000 12,000,000 33,600,000
84,000,000 390,000,000 306,000,000 84,000,000 390,000,000
48,000 300,000 20,778,660 3,957,840 24,736,500

300,000 3,480,000 174,804,600 16,491,000 191,295,600
7,049,764,689 1,693,061,767 8,742,826,456

Deviasi Nilai
Kontrak
dikurangi
Klarifikasi
20.03.2024
(8,400,000)
(347,217,360)
-
SUMMARY PRODUCTION & WAREHOUSE

No Item Pekerjaan
(IDR) (IDR)
1 Pembongkaran - 394,392,960
2 Production 5,855,437,500 1,617,500,000
3 Warehouse 467,783,925 76,448,750
4 Additional - -
TOTAL 6,323,221,425 2,088,341,710
Total Biaya
(IDR)
394,392,960 - 394,392,960
7,472,937,500 3,288,579,959 954,593,992
544,232,675 467,783,925 76,448,750
- 606,206,010 89,116,680
8,411,563,135
DATE : 9 Oct 2023
LOCATION : Tegal
Harga S
(IDR)
A
5 Bongkar penutup atap 7,176.00 m2 -
6 Bongkar talang horizontal + beugel - m -
7 Bongkar talang vertikal + beuge - m -
8 Bongkar dan pasang genteng kemb 7,176.00 m2 -
18 Bongkar keramik dinding/lantai - m2 -
19 Pembersihan lapangan dari tanam m2
21 Pengangkutan barang (misal pindah dari kantor lama) m3
22 Bongkar AC Un
TOTAL
- - -
- - -
- - -
- - -
20,880 20,880 - 149,834,880
- - - -
- - - -
34,080 34,080 - 244,558,080
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- 394,392,960
Total 0
Total
(IDR)
-
-
-
- 156
149,834,880
-
-
244,558,080
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
394,392,960
BILL OF ITEMS - Production
DATE : 9 Oct 2023
LOCATION : Tegal
No Uraian Pekerjaan
I PEKERJAAN SIPIL
A PEKERJAAN PINTU & Jendela
Pengadaan dan pemasangan pintu termasuk hardware pintu dan material bantu
lainnya
1 Pintu kaca frame aluminium 1 daun.
2 Pintu baja Production sliding ukuran (3x4)m berikut accessories (rell, support, dll)
4 Pintu Wiremesh sliding ukuran (3x4)m berikut accessories (rell, support, dll)
5 Pintu rolling door manual tebal 0,5mm manual ukuran (3x4) m ex lokal
6 Pintu rolling door motorized tebal 0,5mm manual ukuran (3x4) m ex Sanwamas
7 Pintu Emergency dari baja Fire rated 2 jam
8 Pintu Emergency dari baja non Fire rated
B PEKERJAAN PASANGAN DINDING BATA, louver & glass block
Pasangan bata Refer to BOI Office

1 Glass block uk. 400x400mm
2 Alumunium louvre 400x400mm
3 Pasangan dinding bata
4 Pasangan dinding partisi
5 Plafond gypsum tebal 13mm
C PEKERJAAN OVERLAY PRODUCTION DAN LOADING DOCK
1 Overlay lantai beton K300
2 WIRE MESH, ex: BRC atau setara yang sudah disetujui, besi bertulang mutu U50 M6
dipasang pada berikut :
Wire mesh M6 pada plat lantai Production dan loading dock (1 lapis)
Penyediaan yeloow line Gudang, menggunakan cat Epoxy warna Kuning, tebal
100mm
3 Yellow line 100mm
4 Aplikasi floor hardener warna hijau ex. FOSROC atau yang setara, 5-6kg/m2 termasuk
steel trowel finish permukaan plat lantai beton
5 Aplikasi epoxy floor ex. Vanos,penta,BASF atau yang setara,
D PEKERJAAN KONSTRUKSI BAJA

1 Atap Skylight ex zeltex, celcius atau setara (KR5 2mm)
2 Kawat ayam SS1 10 x 10 mm
3 insect screen 0.125x0.125 mm
4 Insect screen mesh 1x1 mm
5 Pipa Railling 2" stainless stell
6 Pipa Hitam 1" medium
7 Pipa Hitam 1,5" medium
10 Pipa Hitam dia 3" medium
11 Talang ''Hi-Ten steel sheet,
12 Talang (Union 0.5TCT bare zin
13 Sheet metal flashing galvalume
14 Besi Holow 40x40x2
15 Pipa galvanis 1" medium
16 Pipa galvanis 1,5" medium
17 Roof insulation
18 Rangka atap baja ringan Bluescope Lysaght smart truss
19 Rangka atap galvalum ex kencana truss/lokal
E PEKERJAAN TALANG
1 Talang datar Galvalume 0.45 TCT termasuk rangka L30.30.3

2 Talang tegak PVC 4" D dan klem talang
3 Pipa PVC 5" D dari bak kontrol air hujan office ke saluran terbuka
4 Bak kontrol air hujan
A EXHAUST FANS

lannya termasuk support,hanger, accessories dan material bantunya
Note : Termasuk pekerjaan sipil (lubang plong dan finishing, rainhood)

1 Exhaust fan Industrial Wall Mounted kap. 9700 cmh c/w. Rainhood & guard wire
B KABEL INSTALASI POWER OUTLET & EQUIPMENT

NYM 3x2.5 mm2 + PVC dia. 20 mm
1 P/O 16A, 1-Gang, 250 V

2 P/O 16A, 2-Gang, 250 V
C KABEL INSTALASI LAMPU
Note : Harga pengkabelan lampu sdh termasuk dgn,

1. Pengkabelan switch / grid switch
2. Pekerjaan sipil terkait u/ kabel yg terpasang di dinding / di bawah lantai
Dari DP Production
NYM 3x2.5 mm2 in PVC dia. 20 mm
1 Downlight RD 175 PL Compact 18W

2 Lampu produksi Phipips LED T5 16 W sesuai spesifikasi LUX
3 Lampu gudang LED highbay 90 W sesuai spesifikasi LUX
D LAMPU


2 Lampu produksi Phipips LED T5 16 W sesuai spesifikasi LUX
3 Lampu TK 2x36 ex. Artolite bes
4 Lampu gudang LED highbay 90 W
E ACCESSORIES

1 P/O 16A, 1-Gang, 250 V

2 P/O 16A, 2-Gang, 250 V
3 P/O 3phase untuk exhaust fan
F Panel DP Production
MCCB 3P 40-50A 25kA
MCCB 3P 32-40A 25kA
MCCB 3P 25-32A 25kA
MCB 1P 10A 10kA
MCB 1P 16A 10kA
ELCB 3P+N 32A
Timer
Contactor 32A
Control MCB 1P 2A
Voltmeter 0-500V
Amperemeter 0-150A
CT 100/5A
LED indicator R-Y-G
G Conditioning Room
AC spilt duck Kapasitas 2 PK ex daikin atau setara
AC spilt duck Kapasitas 2.5 PK ex daikin atau setara
AC spilt duck Kapasitas 3.5 PK ex daikin atau setara
Dehumidifier kapasitas 90L/day merk GEA atau setara
Sensible heater termasuk housing 1.2 kw
ducting bahan polyurethane duct termasuk assesoris damper, hanger/support dan
material bantu ducting
Supply Air Grille difuser & return Air Grille Difusser
drain pan BJLS c/w isolasi armaflex T 9mm
Pipa refrigrant ASTM B280 5/8" termasuk isolasi armafex
Pipa refrigrant ASTM B280 1/4" termasuk isolasi armafex
Kabel power dan metal conduite
Kabel kontrol dan metal conduite
Panel kontrol lengkap dengan display T&RH, timer dan
TOTAL
Harga Satuan
(IDR) (IDR) (IDR)
6.00 No - - -
Ganti material pintu 2,750,000 14,500,000 17,250,000
bukan dari baja 6.00 No
- No -
Ganti ke BRC 2.00 No - - -
No -
No -
No -
m2 -
m2 -
98.00 m2 - - -
- m2 -
138.00 m2 - - -
- m3 -
- m2 -
1,662.00 m - - -
- m2 -
7,176.00 m2 0 0 -
- m2 -
- m2 -
- m2 -
m2 -
m2 -
m2 -
m -
m -
m -
m -
m -
m -
m -
kg -
kg -
kg -
6,716.00 m2 - - -
- m2 -
m2 -
- m -
- m -
Check posisi 416.00 m - - -
78.00 bh 74,100,000 19,500,000 93,600,000
bh - - -
Install separuh 20.00 bh - - -
bh - - -
700.00 m 31,125 5,000 36,125
- m -
m - - -
1,200.00 m 31,125 5,000 36,125
- m 31,125 5,000 36,125
22.00 bh - - -
- bh - - -
680.00 bh - - -
- bh - - -
8.00 bh - - -
48.00 bh - - -
20.00 bh - - -
bh -
4.00 bh - - -
2.00 bh - - -
bh - - -
20.00 bh - - -
15.00 bh - - -
2.00 bh - - -
1.00 bh - - -
2.00 bh - - -
2.00 bh - - -
1.00 bh - - -
1.00 bh - - -
1.00 bh - - -
1.00 bh - - -
1.00 bh - - -
4.00 bh - - -
1.00 bh - - -
6.00 bh - - -
bh -
- bh - - -
bh -
bh -
bh -
- bh - - -
bh -
bh -
bh -
bh -
bh -
bh -
bh -
bh -
bh -
bh -
TOTAL
KL
Harga Total Harga Satu
Material Upah Total Volume Satuan Material
- - - 6.00 No 9,360,000
16,500,000 87,000,000 103,500,000 6.00 No 2,750,000
- - - - No
- - - 2.00 No 9,360,000
- - - No
- - - No
- - - No
- - - m2
- - - m2
- - - 98.00 m2 300,000
- - - - m2
- - - 138.00 m2 240,000
- - - - m3
- - - - m2
- - - 1,662.00 m 42,000
- - - - m2
- - - 3,036.00 m2 237,831
- - - - m2
- - - - m2
- - - - m2
- - - m2
- - - m2
- - - m2
- - - m
- - - m
- - - m
- - - m
- - - m
- - - m
- - - m
- - - kg
- - - kg
- - - kg
- - - 6,716.00 m2 47,520
- - - - m2
- - - m2
- - - - m
- - - - m
- - - 416.00 m 330,000
5,779,800,000 1,521,000,000 7,300,800,000 78.00 bh 950,000
- - - bh -
- - - 20.00 bh 15,600,000
- - - bh -
21,787,500 3,500,000 25,287,500 700.00 m 31,125
- - - - m
- - - m -
37,350,000 6,000,000 43,350,000 1,000.00 m 31,125
- - - - m 31,125
- - - 22.00 bh 422,400
- - - - bh 422,400
- - - 680.00 bh 450,000
- - - - bh 3,800,000
- - - 8.00 bh 78,000
- - - 48.00 bh 90,000
- - - 20.00 bh 540,000
- - - bh
- - - 4.00 bh 1,347,270
- - - 2.00 bh 1,305,450
- - - bh 1,054,326
- - - 20.00 bh 194,550
- - - 15.00 bh 209,026
- - - 2.00 bh 1,508,588
- - - 1.00 bh 543,600
- - - 2.00 bh 705,000
- - - 2.00 bh 141,805
- - - 1.00 bh 144,000
- - - 1.00 bh 144,000
- - - 1.00 bh 480,000
- - - 1.00 bh 480,000
- - - 1.00 bh 630,000
- - - 4.00 bh 96,000
- - - 1.00 bh 54,000,000
- - Check tipe & qty ke existing buaya 6.00 bh 8,160,000

- - - bh
- - - - bh -
- - - bh
- - - bh
- - Check tipe ke existing buayan 2.00 bh 19,575,000
- - - - bh -
- - - bh
- - - bh
- - - bh
- - - bh
- - - bh
- - - bh
- - - bh
- - - bh
- - - bh
- - - bh
5,855,437,500 1,617,500,000 7,472,937,500
Upah Total Material Upah Total Volume Satuan
2,040,000 11,400,000 56,160,000 12,240,000 68,400,000 - No

14,500,000 17,250,000 16,500,000 87,000,000 103,500,000 2.00 No
- - - - - No
3,600,000 12,960,000 18,720,000 7,200,000 25,920,000 - No
- - - - No
- - - - No
- - - - No
- - - - m2
- - - - m2
90,000 390,000 29,400,000 8,820,000 38,220,000 98.00 m2
- - - - - m2
114,000 354,000 33,120,000 15,732,000 48,852,000 138.00 m2
- - - - - m3
- - - - - m2
14,400 56,400 69,804,000 23,932,800 93,736,800 997.20 m

- - - - - m2
64,066 301,897 722,054,630 194,503,524 916,558,154 3,312.00 m2
- - - - - m2
- - - - - m2
- - - - - m2
- - - - m2
- - - - m2
- - - - m2
- - - - m
- - - - m
- - - - m
- - - - m
- - - - m
- - - - m
- - - - m
- - - - kg
- - - - kg
- - - - kg
24,000 71,520 319,144,320 161,184,000 480,328,320 6,716.00 m2
- - - - - m2
- - - - m2
- - - - - m
- - - - - m
78,000 408,000 137,280,000 32,448,000 169,728,000 416.00 m
250,000 1,200,000 74,100,000 19,500,000 93,600,000 78.00 bh
- - - - - bh
1,200,000 16,800,000 312,000,000 24,000,000 336,000,000 10.00 bh
- - - - - bh
5,000 36,125 21,787,500 3,500,000 25,287,500 700.00 m
- - - - - m
- - - - - m
5,000 36,125 31,125,000 5,000,000 36,125,000 1,000.00 m
5,000 36,125 - - - - m
144,000 566,400 9,292,800 3,168,000 12,460,800 22.00 bh

180,000 602,400 - - - - bh
96,000 546,000 306,000,000 65,280,000 371,280,000 680.00 bh
780,000 4,580,000 - - - - bh
60,000 138,000 624,000 480,000 1,104,000 8.00 bh

60,000 150,000 4,320,000 2,880,000 7,200,000 48.00 bh
120,000 660,000 10,800,000 2,400,000 13,200,000 20.00 bh
- - - - bh
120,000 1,467,270 5,389,080 480,000 5,869,080 4.00 bh
120,000 1,425,450 2,610,900 240,000 2,850,900 2.00 bh
120,000 1,174,326 - - - bh
24,750 219,300 3,891,000 495,000 4,386,000 20.00 bh
26,730 235,756 3,135,393 400,950 3,536,343 15.00 bh
198,000 1,706,588 3,017,175 396,000 3,413,175 2.00 bh
1,170,000 1,713,600 543,600 1,170,000 1,713,600 1.00 bh
60,000 765,000 1,410,000 120,000 1,530,000 2.00 bh
17,820 159,625 283,610 35,640 319,250 2.00 bh
60,000 204,000 144,000 60,000 204,000 1.00 bh
60,000 204,000 144,000 60,000 204,000 1.00 bh
120,000 600,000 480,000 120,000 600,000 1.00 bh
120,000 600,000 480,000 120,000 600,000 1.00 bh
60,000 690,000 630,000 60,000 690,000 1.00 bh
9,000 105,000 384,000 36,000 420,000 4.00 bh
4,500,000 58,500,000 54,000,000 4,500,000 58,500,000 1.00 bh
1,800,000 9,960,000 48,960,000 10,800,000 59,760,000 6.00 bh

- - - - bh
- - - - - - bh
- - - - bh
- - - - bh
2,497,500 22,072,500 39,150,000 4,995,000 44,145,000 2.00 bh
- - - - - - bh
- - - - bh
- - - - bh
- - - - bh
- - - - bh
- - - - bh
- - - - bh
- - - - bh
- - - - bh
- - - - bh
- - - - bh
2,336,885,008 693,356,914 3,030,241,922
Material Upah Total Material Upah Total
9,360,000 2,040,000 11,400,000 - - -
2,750,000 14,500,000 17,250,000 5,500,000 29,000,000 34,500,000
- - - -
9,360,000 3,600,000 12,960,000 - - -
- - - -
- - - -
- - - -
- - - -
- - - -
300,000 90,000 390,000 29,400,000 8,820,000 38,220,000
- - - -
240,000 114,000 354,000 33,120,000 15,732,000 48,852,000
- - - -
- - - -
42,000 14,400 56,400 41,882,400 14,359,680 56,242,080

- - - -
237,831 64,066 301,897 787,695,960 212,185,663 999,881,623
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
47,520 24,000 71,520 319,144,320 161,184,000 480,328,320
- - - -
- - - -
- - - -
- - - -
330,000 78,000 408,000 137,280,000 32,448,000 169,728,000
950,000 250,000 1,200,000 74,100,000 19,500,000 93,600,000
- - - - - -
15,600,000 1,200,000 16,800,000 156,000,000 12,000,000 168,000,000
- - - - - -
31,125 5,000 36,125 21,787,500 3,500,000 25,287,500
- - - -
- - - - - -
31,125 5,000 36,125 31,125,000 5,000,000 36,125,000
31,125 5,000 36,125 - - -
422,400 144,000 566,400 9,292,800 3,168,000 12,460,800

422,400 180,000 602,400 - - -
450,000 96,000 546,000 306,000,000 65,280,000 371,280,000
3,800,000 780,000 4,580,000 - - -
78,000 60,000 138,000 624,000 480,000 1,104,000

90,000 60,000 150,000 4,320,000 2,880,000 7,200,000
540,000 120,000 660,000 10,800,000 2,400,000 13,200,000
- - - -
1,347,270 120,000 1,467,270 5,389,080 480,000 5,869,080
1,305,450 120,000 1,425,450 2,610,900 240,000 2,850,900
1,054,326 120,000 1,174,326 - - -
194,550 24,750 219,300 3,891,000 495,000 4,386,000
209,026 26,730 235,756 3,135,393 400,950 3,536,343
1,508,588 198,000 1,706,588 3,017,175 396,000 3,413,175
543,600 1,170,000 1,713,600 543,600 1,170,000 1,713,600
705,000 60,000 765,000 1,410,000 120,000 1,530,000
141,805 17,820 159,625 283,610 35,640 319,250
144,000 60,000 204,000 144,000 60,000 204,000
144,000 60,000 204,000 144,000 60,000 204,000
480,000 120,000 600,000 480,000 120,000 600,000
480,000 120,000 600,000 480,000 120,000 600,000
630,000 60,000 690,000 630,000 60,000 690,000
96,000 9,000 105,000 384,000 36,000 420,000
54,000,000 4,500,000 58,500,000 54,000,000 4,500,000 58,500,000
8,160,000 1,800,000 9,960,000 48,960,000 10,800,000 59,760,000

- - - -
- - - - - -
- - - -
- - - -
19,575,000 2,497,500 22,072,500 39,150,000 4,995,000 44,145,000
- - - - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
2,132,724,738 612,025,933 2,744,750,671
Deviasi Nilai Deviasi Nilai
Kontrak Kontrak
dikurangi dikurangi
Klarifikasi Klarifikasi
27.02.2024 20.03.2024
BILL OF ITEMS - Warehouse
DATE : 9 Oct 2023
LOCATION : Tegal
No Uraian Pekerjaan
I PEKERJAAN SIPIL
A PEKERJAAN PINTU & Jendela
Pengadaan dan pemasangan pintu termasuk hardware pintu dan material bantu
lainnya
1 Pintu kaca frame aluminium 1 daun.
2 Pintu baja Production sliding ukuran (3x4)m berikut accessories (rell, support, dll)
4 Pintu Wiremesh sliding ukuran (3x4)m berikut accessories (rell, support, dll)
5 Pintu rolling door manual tebal 0,5mm manual ukuran (3x4) m ex lokal
6 Pintu rolling door motorized tebal 0,5mm manual ukuran (3x4) m ex Sanwamas
7 Pintu Emergency dari baja Fire rated 2 jam
8 Pintu Emergency dari baja non Fire rated
B PEKERJAAN PASANGAN DINDING BATA, louver & glass block
Pasangan bata Refer to BOI Office

1 Glass block uk. 400x400mm
2 Alumunium louvre 400x400mm
3 Pasangan dinding bata
4 Pasangan dinding partisi
5 Plafond gypsum tebal 13mm
C PEKERJAAN OVERLAY PRODUCTION, GUDANG DAN LOADING DOCK
1 Overlay lantai beton K300
2 WIRE MESH, ex: BRC atau setara yang sudah disetujui, besi bertulang mutu U50
M6 dipasang pada berikut :
Wire mesh M6 pada plat lantai Production dan loading dock (1 lapis)
Penyediaan yeloow line Gudang, menggunakan cat Epoxy warna Kuning, tebal
100mm
3 Yellow line 100mm
4 Aplikasi floor hardener warna hijau ex. FOSROC atau yang setara, 5-6kg/m2
termasuk steel trowel finish permukaan plat lantai beton
D PEKERJAAN KONSTRUKSI BAJA

1 Atap galvalume tebal 0.45 TCT ex kepuh atau setara
2 Atap galvalume tebal 0.4 TCT ex kepuh atau setara
Skylight
3 Besi WF
4 Besi CNP
5 Besi UNP
6 Besi siku
7 Plat bordes 6 mm
8 Kawat ayam SS1 10 x 10 mm
9 insect screen 0.125x0.125 mm
10 Insect screen mesh 1x1 mm
11 Pipa Railling 2" stainless stell
16 Pipa Hitam dia 3" medium
17 Talang ''Hi-Ten steel sheet,
18 Talang (Union 0.5TCT bare zin
19 Sheet metal flashing galvalume
20 Besi Holow 40x40x2
21 Pipa galvanis 1" medium
22 Pipa galvanis 1,5" medium
23 Roof insulation
24 Rangka atap baja ringan Bluescope Lysaght smart truss
25 Rangka atap galvalum ex kencana truss/lokal
E PEKERJAAN TALANG
1 Talang datar Galvalume 0.45 TCT termasuk rangka L30.30.3

2 Talang tegak PVC 4" D dan klem talang
3 Pipa PVC 5" D dari bak kontrol air hujan office ke saluran terbuka
4 Bak kontrol air hujan
A EXHAUST FANS

lannya termasuk support,hanger, accessories dan material bantunya
Note : Termasuk pekerjaan sipil (lubang plong dan finishing, rainhood)

B KABEL INSTALASI POWER OUTLET & EQUIPMENT
NYM 3x2.5 mm2 + PVC dia. 20 mm

1 P/O 16A, 1-Gang, 250 V

2 P/O 16A, 2-Gang, 250 V
C KABEL INSTALASI LAMPU
Note : Harga pengkabelan lampu sdh termasuk dgn,

1. Pengkabelan switch / grid switch
2. Pekerjaan sipil terkait u/ kabel yg terpasang di dinding / di bawah lantai
Dari DP Production
NYM 3x2.5 mm2 in PVC dia. 20 mm

D LAMPU


3 Lampu TK 2x36 ex. Artolite bes
4 Lampu gudang LED highbay 150 W
E ACCESSORIES

1 P/O 16A, 1-Gang, 250 V

2 P/O 16A, 2-Gang, 250 V
3 P/O 3phase untuk exhaust fan
F Panel DP Production
MCCB 3P 40-50A 25kA
MCCB 3P 32-40A 25kA
MCCB 3P 25-32A 25kA
MCB 1P 10A 10kA
MCB 1P 16A 10kA
ELCB 3P+N 32A
Timer
Contactor 32A
Control MCB 1P 2A
Voltmeter 0-500V
Amperemeter 0-150A
CT 100/5A
LED indicator R-Y-G
TOTAL
KONTRAK
Harga Satuan
(IDR) (IDR) (IDR)
No -
No -
No -
No -
No -
No -
No -
m2 -
m2 -
m2 -
m2 -
m2 -
m3 -
m2 -
m -
m2 -
1,092.00 m2 310,213 43,750 353,963

m -
- kg 28,125 6,250 34,375

4,587.80 kg 28,125 6,250 34,375
kg -
- kg 28,125 6,250 34,375
- kg 28,125 6,250 34,375
m2 -
m2 -
m2 -
m2 -
m2 -
m -
m -
m -
m -
m -
m -
m -
kg -
kg -
kg -
m2 -
m2 -
m2 -
m -
m -
m -
bh -
bh -
bh -
bh -
m -
m -
m -
m -
m -
bh -
bh -
bh -
bh -
bh -
bh -
bh -
bh -
bh -
bh -
bh -
bh -
bh -
bh -
bh -
bh -
bh -
bh -
bh -
bh -
bh -
bh -
bh -
bh -
TOTAL
RAK KLARIFIKASI 27.02.2024
Material Upah Total Volume Satuan Material Upah
- - - No
- - - No
- - - No
- - - No
- - - No
- - - No
- - - No
- - - m2
- - - m2
- - - m2
- - - m2
- - - m2
- - - m3
- - - m2
- - - m
- - - m2
338,752,050 47,775,000 386,527,050 - m2 310,213 43,750

- - - m
- - - - kg 28,125 6,250
129,031,875 28,673,750 157,705,625 - kg 28,125 6,250
- - - kg
- - - - kg 28,125 6,250
- - - - kg 28,125 6,250
- - - m2
- - - m2
- - - m2
- - - m2
- - - m2
- - - m
- - - m
- - - m
- - - m
- - - m
- - - m
- - - m
- - - kg
- - - kg
- - - kg
- - - m2
- - - m2
- - - m2
- - - m
- - - m
- - - m
- - - bh
- - - bh
- - - bh
- - - bh
- - - m
- - - m
- - - m
- - - m
- - - m
- - - bh
- - - bh
- - - bh
- - - bh
- - - bh
- - - bh
- - - bh
- - - bh
- - - bh
- - - bh
- - - bh
- - - bh
- - - bh
- - - bh
- - - bh
- - - bh
- - - bh
- - - bh
- - - bh
- - - bh
- - - bh
- - - bh
- - - bh
- - - bh
467,783,925 76,448,750 544,232,675
ARIFIKASI 27.02.2024
Total Material Upah Total
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
353,963 - - - teke out - No need

- - - -
34,375 - - -
34,375 - - - teke out - No need
- - - -
34,375 - - -
34,375 - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
DATE : 9 Oct 2023
LOCATION : Tegal
No Uraian Pekerjaan Volume
1 Kabel tray 300 312.00

2 Pondasi batu kali 38.93
3 Beton bertulang pondasi 54.60
4 Pekerjaan jendela 107.58
5 Pekerjaan pintu double swing 6.00
6 Furniture
a MEJA STAFF 15.00
- INFORMA - SIEBEN LI 120 CM
b KURSI STAFF 15.00
- INFORMA - G ZAKI SANDARAN RENDAH
c MEJA KERJA 3.40
- BAHAN MULTIPLEK
- FIN. HPL TACO
d CREDENZA 1.30
- BAHAN MULTIPLEK
- FIN. HPL TACO
e KURSI SENIOR MANAGER 1.00
f KURSI VISITOR 2.00
g KURSI 3 UNIT + COFFEE TABLE 1.00
Cilling Fan Check bersama MKU

- Supply & Instal Ceilling fan
- Kabel NYM
- Support CNP
- Besi Ø 16 mm
- Pekerjaan panel
Pengecatan ex. Clading
Pengecatan ex. Teracota
Pemasangan kawat ayam

- Pemasangan kawat ayam
- Rangka UNP 150 finish meni
- 'Pasangan dinding bata
KONTRAK
Satuan Material Upah Total Material Upah
m' 360,000 120,000 480,000 112,320,000 37,440,000

m3 612,000 216,000 828,000 23,825,160 8,408,880
m3 3,180,000 240,000 3,420,000 173,620,050 13,103,400
m2 960,000 180,000 1,140,000 103,276,800 19,364,400
Unit 11,400,000 1,800,000 13,200,000 68,400,000 10,800,000
UNIT 4,500,000 4,500,000 67,500,000 -
UNIT 1,140,000 1,140,000 17,100,000 -
M2 3,120,000 3,120,000 10,608,000 -
M1 3,120,000 3,120,000 4,056,000 -
LOT 3,900,000 3,900,000 3,900,000 -
LOT 3,600,000 3,600,000 7,200,000 -
LOT 14,400,000 14,400,000 14,400,000 -

rga Total Harga Satuan Harga Total
Total Volume Satuan Material Upah Total Material
149,760,000 312.00 m' 360,000 120,000 480,000 112,320,000

32,234,040 38.93 m3 612,000 216,000 828,000 23,825,160
186,723,450 54.60 m3 3,180,000 240,000 3,420,000 173,620,050
122,641,200 107.58 m2 960,000 180,000 1,140,000 103,276,800
79,200,000 4.00 Unit 11,400,000 1,800,000 13,200,000 45,600,000
67,500,000 15.00 UNIT 4,500,000 4,500,000 67,500,000
17,100,000 15.00 UNIT 1,140,000 1,140,000 17,100,000
10,608,000 3.40 M2 3,120,000 3,120,000 10,608,000
4,056,000 1.30 M1 3,120,000 3,120,000 4,056,000
3,900,000 1.00 LOT 3,900,000 3,900,000 3,900,000
7,200,000 2.00 LOT 3,600,000 3,600,000 7,200,000
14,400,000 1.00 LOT 14,400,000 14,400,000 14,400,000
100.00 unit 922,000 250,000 1,172,000 92,200,000

1,000.00 m 31,125 5,000 36,125 31,125,000
4,117.00 kg 25,800 4,800 30,600 106,218,600
944.84 kg 25,800 4,800 30,600 24,376,872
2.00 unit 25,000,000 3,500,000 28,500,000 50,000,000
1,092.00 m2 42,000 20,400 62,400 45,864,000
606.00 m2 42,000 20,400 62,400 25,452,000

250.24 m2 220,000 45,000 265,000 55,052,800
1,982.63 kg 28,125 6,250 34,375 55,761,563
141.00 m2 300,000 90,000 390,000 42,300,000
Harga Total Harga Satuan Harga Total
Upah Total Volume Satuan Material Upah Total Material
37,440,000 149,760,000 312.00 m' 360,000 120,000 480,000 112,320,000

8,408,880 32,234,040 38.93 m3 612,000 216,000 828,000 23,825,160
13,103,400 186,723,450 54.60 m3 3,180,000 240,000 3,420,000 173,620,050
19,364,400 122,641,200 - m2 960,000 180,000 1,140,000 -
7,200,000 52,800,000 1.00 Unit 11,400,000 1,800,000 13,200,000 11,400,000
- 67,500,000 15.00 UNIT 4,500,000 4,500,000 67,500,000
- 17,100,000 15.00 UNIT 1,140,000 1,140,000 17,100,000
- 10,608,000 3.40 M2 3,120,000 3,120,000 10,608,000
- 4,056,000 1.30 M1 3,120,000 3,120,000 4,056,000
- 3,900,000 1.00 LOT 3,900,000 3,900,000 3,900,000
- 7,200,000 2.00 LOT 3,600,000 3,600,000 7,200,000
- 14,400,000 1.00 LOT 14,400,000 14,400,000 14,400,000
25,000,000 117,200,000 100.00 unit 922,000 250,000 1,172,000 92,200,000

5,000,000 36,125,000 1,000.00 m 31,125 5,000 36,125 31,125,000
19,761,600 125,980,200 4,117.00 kg 25,800 4,800 30,600 106,218,600
4,535,232 28,912,104 944.84 kg 25,800 4,800 30,600 24,376,872
7,000,000 57,000,000 2.00 unit 25,000,000 3,500,000 28,500,000 50,000,000
22,276,800 68,140,800
12,362,400 37,814,400
11,260,800 66,313,600
12,391,458 68,153,021
12,690,000 54,990,000
Deviasi Deviasi
Nilai Nilai
Harga Total Kontrak Kontrak
Upah Total dikurangi dikurangi
(IDR) (IDR) Klarifikasi Klarifikasi
27.02.2024 20.03.2024
37,440,000 149,760,000
8,408,880 32,234,040
13,103,400 186,723,450
- - Jendela sudah scope LL
1,800,000 13,200,000 Revisi ruang conditioning
- 67,500,000
- 17,100,000
- 10,608,000
- 4,056,000
- 3,900,000
- 7,200,000
- 14,400,000
25,000,000 117,200,000
5,000,000 36,125,000
19,761,600 125,980,200
4,535,232 28,912,104
7,000,000 57,000,000
BILL OF ITEMS - Permit
DATE : 9 Oct 2023
LOCATION : Tegal
Harga Satuan
No Uraian Pekerjaan Volume Satuan (IDR)
I IJIN-IJIN
Biaya pengurusan Ijin :
1 Ijin IPIL 1.00 Ls 4,500,000
2 Ijin NIDI 1.00 Ls 3,000,000
3 Ijin SLO (PLN) 1.00 Ls -
4 Ijin Grounding (listrik dan IT) 1.00 Ls 7,850,000
5 Ijin APAR - Ls 3,750,000
6 Ijin Penangkal Petir 1.00 Ls 8,750,000
7 Ijin Genset IPG-Disnaker 1.00 Ls 2,500,000
8 Ijin Genset UPTL-ESDM 1.00 Ls 2,500,000
9 SLO Genset-ESDM 1.00 Ls 11,250,000
10 Ijin Pengeboran air tanah 1.00 Ls 6,250,000
11 Ijin SIPA (Ijin Penggunaan Air Tanah) 1.00 Ls 38,400,000
12 SKRK - Ls -
13 Ijin IPAL 1.00 Ls 50,000,000
14 Ijin PBG 1.00 Ls 71,250,000
TOTAL
Harga Total
(IDR) 0.25
4,500,000 5,000,000.00
3,000,000 3,500,000.00
-
7,850,000 8,500,000.00
- 15,000,000.00
8,750,000 35,000,000.00
2,500,000 18,000,000.00
2,500,000 62,500,000.00
11,250,000 12,000,000.00
6,250,000 15,000,000.00
38,400,000 198,800,000.00
-
50,000,000
71,250,000
206,250,000

Boq SKT Sampoerna Tegal (3) Klarifikasi 20.3.24

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

Boq SKT Sampoerna Tegal (3) Klarifikasi 20.3.24

Diunggah oleh

Hak Cipta:

Format Tersedia

SKT PRODUCTION PLANT TEGAL

No URAIAN PEKERJAAN Material (IDR) Labour (IDR) Total (IDR)

1 Preliminary 233,500,000 52,500,000 286,000,000

Total 10,566,668,577 3,095,770,882 13,662,439,459

Jakarta, 11 Desember 2023

Total Material Total Labour

2 Mobilisasi dan Demobilisasi ls 1.00 9,500,000 30,000,000 9,500,000 30,000,000

3 Keselamatan Kerja ls 1.00 35,000,000 35,000,000

4 Proteksi terhadap Bahaya Kebakaran ls 1.00 20,000,000 20,000,000

5 Listrik Proyek ls 1.00 50,000,000 50,000,000

6 Air Kerja ls 1.00 22,500,000 22,500,000

7 Shop Drawing & As-Built Drawing ls 1.00 12,000,000 12,000,000

9 Asuransi ls 1.00 23,000,000 23,000,000

1 Biaya Desain 24,730.00 m2 -

a Desain Arsitektur, Plumbing, Kelistrikan,

Gambar layout detil dengan notasi yang jelas

Gambar 3D khusus untuk desain area ruang

d Spesifikasi teknis material yang digunakan

Total Material Total Upah

TOTAL 1,333,413,690 301,517,650

A PEKERJAAN PINTU & JENDELA

Pengadaan dan pemasangan pintu termasuk hardware pintu dan material

B PEKERJAAN PASANGAN DINDING BATA

C PARTISI & PELAPIS DINDING

D Pengadaan dan pemasangan plafond gypsum/kalsiboard

1 Plafon gypsum board 9 mm tanpa rangka ex knauf atau setara m2 - - - - m2 m2

E FINISHING LANTAI/DINDING KERAMIK

1 Keramik dinding ex Roman atau setara, uk 30x60 m2 - - - - m2 - - - - m2 - - - -

1 Cat dinding interior Maxilite / Paragon Putih atau setara m2 - - - - m2 m2

5 Cat dinding exterior Paragon atau setara m2 - - - - m2 m2

G PERLENGKAPAN KAMAR MANDI/TOILET

Pengadaan dan pemasangan sanitary fixtures berikut ini termasuk semua

TOILET & TEMPAT WUDLU

H PEKERJAAN Kamuflase Drop Box & Brankas

2 PEKERJAAN MEKANIKAL & ELECTRICAL

PEKERJAAN AIR CONDITIONING

Pengadaan AC baru (unit only)

Pemasangan pemipaan refrigerant, drain AC & pengkabelannya, termasuk

1 Pengadaan kulkas 1 pintu nursery room ex sharp atau setara bh - - - - bh bh

Pengadaan dan pemasangan exhaust fan (baru) lengkap dengan pengka-

Note : Termasuk pekerjaan sipil terkait u/ fan type wall mounted

1 Exhaust Fan Ceiling Mounted type Sirocco, cap : 200 CMH - bh - - - - bh bh

Relayout (pembongkaran & pemasangannya kembali) Exhaust Fan ex. existing

4 Exhaust Fan Ceiling Mounted type Sirocco, cap : 200 CMH bh - - - - bh bh

C WATER SUPPLY PIPING

Pengadaan dan pemasangan pipa PVC AW (over head atau under -

Refer to BOI outdoor Building

D KABEL TRAYS (IT & POWER)

Pengadaan dan pemasangan kabel tray lengkap dengan support,

KABEL TRAY TYPE KERANJANG ( Area : Diatas plafond / tersembunyi)

E KABEL INSTALASI POWER OUTLET & EQUIPMENT

1 P/O 16A, 1-Gang, 250 V 400.00 m - 5,000 5,000 - 2,000,000 2,000,000 m m

F KABEL INSTALASI LAMPU

Pengadaan dan pemasangan lampu baru berikut dengan support,

Pengadaan dan pemasangan power outlet, switch, grid switch berikut

1 Hanging projector (exclude screen & LCD projector) - bh - - - - bh bh

2,952,567,807 919,711,820 3,872,279,627

1 Pekerjaan Galian tanah

RUANG MEETING BESAR

RUANG MEETING KECIL

RUANG SENIOR MANAGER

- CABINET BELAKANG RECEPTIONIST

RUANG INAP DOKTER