Rencana Anggaran Biaya

Kegiatan : Student Centre MTs Negeri 9 Kediri

Pekerjaan : Pembangunan Gedung dan Landscape - Gedung I
Lokasi : Kediri
Tahun : 2018

No Job Sheet Sat. Vol. Hrg Sat Value

IDR - Rp. IDR - Rp.
GEDUNG I . BANGUNAN RUANG KELAS 3 LANTAI
I PRA PREPARATION

1 Investigasi Tanah - Soil Test Sondeer paket 3.00 5,000,000.00 15,000,000.00

2 Engeneering for Construction - Jasa Konsultan ls 1.00 390,000,000.00 390,000,000.00
3 Marking/ Pengukuran area m2 924.00 15,895.00 14,686,980.00
4 Plant BM 1 x 1 m ls 1.00 3,500,000.00 3,500,000.00
5 Pos Jaga depan 3 x 3 m H = 2 m ls 1.00 4,500,000.00 4,500,000.00
6 Documentation/ foto progress 4 sesi ls 4.00 4,000,000.00 16,000,000.00
7 Summary report per month month 6.00 5,000,000.00 30,000,000.00
8 Summary report per week week 24.00 2,500,000.00 60,000,000.00
9 Security month 6.00 6,000,000.00 36,000,000.00
10 HSE month 6.00 10,000,000.00 60,000,000.00
11 Rambu lalu lintas pc 8.00 150,000.00 1,200,000.00

SUB - I 630,886,980.00

II PREPARATION WORK

1 Pagar/Barikade semi permanent m1 144.00 366,182.50 52,730,280.00

2 Pos jaga 3 x 3 m; Gedung I m2 9.00 977,512.50 8,797,612.50
3 Los Kerja 3 x 15 m m2 45.00 977,512.50 43,988,062.50
4 Sub storage Building 3 x 15 m m2 45.00 977,512.50 43,988,062.50
5 Sub Dry storage Building 3 x 5 m m2 15.00 977,512.50 14,662,687.50
6 Direksi keet 6 x 6 m m2 36.00 1,955,025.00 70,380,900.00
7 Bowplank m1 144.00 113,440.00 16,335,360.00
8 Stabilisasi jalan sementara m2 500.00 137,425.00 68,712,500.00

SUB - II 319,595,465.00

III STRUCTURE
A SOIL WORK

1 Land clearing m2 836.00 13,500.00 11,286,000.00

2 Borring Strouss Ø300 mm ; N = 68 titik @ 9.0 m m1 612.00 60,000.00 36,720,000.00
3 Borring grounded penangkal petir; 4 titik ls 1.00 8,000,000.00 8,000,000.00
4 Ducting - manual FP 1200x1200x1300; N = 68 titik m3 152.76 34,800.00 5,315,880.96
5 Ducting - tangga FP 1200x1200x1300; N = 1 titik m3 1.87 34,800.00 65,145.60
6 U ditch - Uditch 300/300 m1 142.00 80,000.00 11,360,000.00
7 Ducting - Uditch U300 m3 22.72 34,800.00 790,656.00
8 Ducting pipe line m3 25.00 34,800.00 870,000.00
9 Ducting pondasi Km/ Wc m3 78.40 34,800.00 2,728,320.00
10 Ducting pondasi tangga enterance m3 5.50 34,800.00 191,400.00
11 Urugan kembali m3 128.47 16,680.00 2,142,948.99
12 Pembuangan galian sejauh 150 m m3 294.27 44,700.00 13,154,004.89
13 Urug koral keliling th. 100 mm m3 17.04 225,000.00 3,834,000.00

SUB - III.A 96,458,356.44

 B CONCRETE WORK

B.1 Lantai 1
1 Strouss Ø300 H = 9.0 m; N = 68 titik m3 43.24 4,062,804.00 175,666,706.79
2 Poer 600.600.150; N = 68 titik m3 3.67 4,062,804.00 14,918,616.29
3 Lean Concrete th. 100 mm m3 91.28 1,446,500.00 132,033,627.00
4 Foot plate 1200.1200.250 m3 24.48 4,062,804.00 99,457,441.92
5 Pedestal 300/500 m3 10.71 4,062,804.00 43,512,630.84
6 Sloof 250/500 m3 37.51 4,062,804.00 152,405,935.05
7 Coloumn 300/500; H = 1.0 m m3 10.20 4,062,804.00 41,440,600.80
8 GRC - cover coloumn 300/500 m2 108.80 240,000.00 26,112,000.00
9 Water-proofing m2 942.00 60,000.00 56,520,000.00
10 Floor - hardener 2x lapis m2 900.99 240,000.00 216,237,600.00
11 Plat tangga m3 2.64 4,062,804.00 10,725,802.56

B.2 Lantai 2
1 Panel lantai setara Citicon m2 942.00 570,000.00 536,940,000.00
2 Water-proofing m2 942.00 60,000.00 56,520,000.00
3 Floor - hardener 2x lapis m2 900.99 240,000.00 216,237,600.00
4 Plat tangga m3 2.64 4,062,804.00 10,725,802.56

B.3 Lantai 3
1 Panel lantai setara Citicon m2 942.00 570,000.00 536,940,000.00
2 Water-proofing m2 942.00 60,000.00 56,520,000.00
3 Floor - hardener 2x lapis m2 900.99 240,000.00 216,237,600.00
4 Plat tangga m3 2.64 4,062,804.00 10,725,802.56

B.4 Roof Top

1 Panel lantai setara Citicon m2 942.00 570,000.00 536,940,000.00
2 Water-proofing m2 942.00 60,000.00 56,520,000.00
3 Floor - hardener 2x lapis m2 900.99 240,000.00 216,237,600.00
4 Struktur tangga ls 1.00 6,000,000.00 6,000,000.00

SUB - III.B 3,425,575,366.37

C METAL/ STEEL WORK

C.1 Lantai 1
1 Coloumn WF 300.200.8.12; H= 3.00 m kg 11,587.20 29,676.00 343,861,747.20
W= 56.80 kg/m'
2 Beam Lx - WF 250.125.6.9; Lx= 19.80 m kg 7,619.04 29,676.00 226,102,631.04
W= 29.60 kg/m'
3 Beam Ly - WF 250.125.6.9; Lx= 42.20 m kg 7,494.72 29,676.00 222,413,310.72
W= 29.60 kg/m'
4 Diafragma C 100.50.20.2,3; Lx= 549.88 m kg 13,395.08 29,676.00 397,512,299.12
W= 4.06 kg/m'
5 Cover Column with ACP ex. Apollo m2 326.40 250,000.00 81,600,000.00
6 Cover Beam Lx with ACP ex. Apollo m2 643.50 250,000.00 160,875,000.00
7 Cover Beam Ly with ACP ex. Apollo m2 164.58 250,000.00 41,145,000.00
8 Regel CNP 100.50.5.7,5; Single kg 2,390.54 32,643.00 78,034,527.79
W= 9.36 kg/m'

C.2 Lantai 2
1 Coloumn WF 250.175.7.11; H= 4.00 m kg 11,995.20 29,676.00 355,969,555.20
W= 44.10 kg/m'
2 Beam Lx - WF 250.125.6.9; Lx= 19.80 m kg 7,619.04 29,676.00 226,102,631.04
W= 29.60 kg/m'
3 Beam Ly - WF 250.125.6.9; Lx= 42.20 m kg 7,494.72 29,676.00 222,413,310.72
W= 29.60 kg/m'
4 Diafragma C 100.50.20.2,3; Lx= 549.88 m kg 13,395.08 29,676.00 397,512,299.12
W= 4.06 kg/m'
5 Cover Column with ACP ex. Apollo m2 435.20 250,000.00 108,800,000.00
6 Cover Beam Lx with ACP ex. Apollo m2 643.50 250,000.00 160,875,000.00
7 Cover Beam Ly with ACP ex. Apollo m2 164.58 250,000.00 41,145,000.00
8 Regel CNP 100.50.5.7,5; Single kg 2,134.08 32,643.00 69,662,773.44
W= 9.36 kg/m'
C.3 Lantai 3
1 Coloumn WF 200.150.8.9; H= 4.00 m kg 8,323.20 29,676.00 246,999,283.20
W= 30.60 kg/m'
2 Beam Lx - WF 250.125.6.9; Lx= 19.80 m kg 7,619.04 29,676.00 226,102,631.04
W= 29.60 kg/m'
3 Beam Ly - WF 250.125.6.9; Lx= 42.20 m kg 7,494.72 29,676.00 222,413,310.72
W= 29.60 kg/m'
4 Diafragma C 100.50.20.2,3; Lx= 549.88 m kg 13,395.08 29,676.00 397,512,299.12
W= 4.06 kg/m'
5 Cover Column with ACP ex. Apollo m2 435.20 250,000.00 108,800,000.00
6 Cover Beam Lx with ACP ex. Apollo m2 643.50 250,000.00 160,875,000.00
7 Cover Beam Ly with ACP ex. Apollo m2 164.58 250,000.00 41,145,000.00
8 Regel CNP 100.50.5.7,5; Single kg 2,134.08 32,643.00 69,662,773.44
W= 9.36 kg/m'

C.4 Roof Top

1 Coloumn WF 250.125.6.9; H= 6.00 m kg 2,841.60 29,676.00 84,327,321.60
W= 29.60 kg/m'
2 Beam Ly - WF 250.125.6.9; Lx= 23.20 m kg 2,746.88 29,676.00 81,516,410.88
W= 29.60 kg/m'
3 Diafragma C 100.50.20.2,3; Lx= 17.30 m kg 561.90 29,676.00 16,675,063.10
W= 4.06 kg/m'
4 Rangka Cremona/ Penutup Galvallum/ Cladding; m2 1,166.08 400,000.00 466,432,000.00
- Rangka cremona double C100.50.20.2,3
- Atap galvallum th = 0,4 mm
- Terpasang finishing cat 2x lapis

SUB - III.C 5,256,486,178.49

D ARCHITECRURAL WORK
D.1 Lantai 1
1 Pasang bata candi ex. Jatirogo; Ly m2 69.40 147,262.50 10,220,017.50
2 Pasang bata candi ex. Jatirogo; Lx m2 192.93 161,988.00 31,252,344.84
3 Plesteran th. 15 mm m2 537.78 44,605.00 23,987,520.78
4 Removeable wall/ partisi; Ly m2 147.20 176,000.00 25,907,200.00
5 Removeable wall/ partisi; Lx m2 195.48 176,000.00 34,404,480.00
6 Vynil motif kayu m2 262.33 120,000.00 31,479,600.00
7 Polivynil asetat Dulux m2 1,223.14 36,960.00 45,207,125.04
8 Plafond/ Ceiling + rangka galv. m2 896.76 120,000.00 107,611,200.00
9 Polivynil asetat Dulux m2 272.38 36,960.00 10,067,164.80

D.2 Lantai 2
1 Pasang bata candi ex. Jatirogo; Ly m2 34.40 147,262.50 5,065,830.00
2 Pasang bata candi ex. Jatirogo; Lx m2 147.93 161,988.00 23,962,884.84
3 Plesteran th. 15 mm m2 373.78 44,605.00 16,672,300.78
4 Removeable wall/ partisi; Ly m2 147.20 176,000.00 25,907,200.00
5 Removeable wall/ partisi; Lx m2 231.48 176,000.00 40,740,480.00
6 Vynil motif kayu m2 182.33 120,000.00 21,879,600.00
7 Polivynil asetat Dulux m2 1,131.14 36,960.00 41,806,805.04
8 Plafond/ Ceiling + rangka galv. m2 896.76 120,000.00 107,611,200.00
9 Polivynil asetat Dulux m2 272.38 36,960.00 10,067,164.80

D.3 Lantai 3
1 Pasang bata candi ex. Jatirogo; Ly m2 34.40 147,262.50 5,065,830.00
2 Pasang bata candi ex. Jatirogo; Lx m2 147.93 161,988.00 23,962,884.84
3 Plesteran th. 15 mm m2 373.78 44,605.00 16,672,300.78
4 Removeable wall/ partisi; Ly m2 147.20 176,000.00 25,907,200.00
5 Removeable wall/ partisi; Lx m2 231.48 176,000.00 40,740,480.00
6 Vynil motif kayu m2 182.33 120,000.00 21,879,600.00
7 Polivynil asetat Dulux m2 1,131.14 36,960.00 41,806,805.04
8 Plafond/ Ceiling + rangka galv. m2 896.76 120,000.00 107,611,200.00
9 Polivynil asetat Dulux m2 272.38 36,960.00 10,067,164.80
D.4 Roof Top
1 Pasang bata candi ex. Jatirogo; Ly m2 75.06 147,262.50 11,053,523.25
2 Pasang bata candi ex. Jatirogo; Lx m2 35.10 161,988.00 5,685,778.80
3 Plesteran th. 15 mm m2 225.83 44,605.00 10,073,057.94
4 Polivynil asetat Dulux m2 337.07 36,960.00 12,458,033.28
5 GRC h = 0.4 m m2 111.24 240,000.00 26,697,600.00

SUB - III.D 973,531,577.16

E FLOORING WORK
E.1 Lantai 1
1 Keramik lantai 60 x 60 eksterior m2 44.50 220,335.00 9,804,907.50
2 Keramik lantai 60 x 60 interior m2 763.93 242,368.00 185,152,186.24
3 Keramik lantai 60 x 60 interior - tangga m2 17.28 242,368.00 4,188,119.04
4 Keramik dinding 30 x 80 m2 46.30 278,668.00 12,902,328.40
5 Keramik lantai km/wc 40 x 40 m2 32.60 109,268.00 3,562,136.80
6 Keramik motif Andesit eksterior m2 116.14 242,368.00 28,148,134.78

E.2 Lantai 2
1 Keramik lantai 60 x 60 interior m2 763.93 242,368.00 185,152,186.24
2 Keramik lantai 60 x 60 interior - tangga m2 17.28 242,368.00 4,188,119.04
3 Keramik dinding 30 x 80 m2 46.30 278,668.00 12,902,328.40
4 Keramik lantai km/wc 40 x 40 m2 32.60 109,268.00 3,562,136.80

E.3 Lantai 3
1 Keramik lantai 60 x 60 interior m2 763.93 242,368.00 185,152,186.24
2 Keramik lantai 60 x 60 interior - tangga m2 17.28 242,368.00 4,188,119.04
3 Keramik dinding 30 x 80 m2 46.30 278,668.00 12,902,328.40
4 Keramik lantai km/wc 40 x 40 m2 32.60 109,268.00 3,562,136.80

E.4 Roof Top

1 Keramik lantai 60 x 60 interior m2 676.46 242,368.00 163,952,257.28

SUB - III.E 819,319,611.00

F ALLUMINIUM WORK
F.1 Lantai 1
1 Frame pintu double 300x180; N = 1 unit m1 13.00 114,000.00 1,482,000.00
2 Daun pintu double 90 x 220 m m2 3.96 1,100,000.00 4,356,000.00
3 Frame pintu double 250x160; N = 12 unit m1 103.20 114,000.00 11,764,800.00
4 Daun pintu double 80 x 210 m m2 40.32 1,100,000.00 44,352,000.00
5 Frame pintu single 250x90; N = 4 unit m1 24.80 114,000.00 2,827,200.00
6 Daun pintu 90 x 210 m m2 7.56 1,100,000.00 8,316,000.00
7 Frame pintu single 210x80; N = 6 unit m1 34.80 114,000.00 3,967,200.00
8 Daun pintu 80 x 210 m m2 10.08 1,100,000.00 11,088,000.00
9 Kusen jendela allm. 1200x1500; N = 36 unit m1 194.40 125,000.00 24,300,000.00
10 Daun jendela tipe 0.6 x 1.0 m; N = 2 x 36 set m2 43.20 800,000.00 34,560,000.00
11 Kaca mati 5 mm 0.4 x 0.55 m; N = 2 x 36 set m2 19.14 93,215.00 1,784,135.10
12 Side frame 2600x3200; N = 24 unit m1 320.20 114,000.00 36,502,800.00
13 Kaca mati 5 mm 2600x3200; N = 22 unit m2 183.04 93,215.00 17,062,073.60
14 Floor-hinge ex. Dexon unit 13.00 4,500,000.00 58,500,000.00
15 Engsel 4" - ex. SES ; pintu = 23 pc set 23.00 46,215.00 1,062,945.00
16 Engsel 3" - ex. SES ; jendela = 72 pc set 72.00 41,215.00 2,967,480.00
17 Door handle stainless steel 500 mm pc 12.00 360,000.00 4,320,000.00
18 Door lock pintu double pc 23.00 567,836.00 13,060,228.00
19 Door lock pintu km/wc pc 6.00 166,215.00 997,290.00
20 Door closer pc 26.00 166,215.00 4,321,590.00
21 Hak angin pc 72.00 46,215.00 3,327,480.00
22 Grendel 4" pc 23.00 31,215.00 717,945.00
23 Grendel 2" pc 72.00 31,215.00 2,247,480.00
F.2 Lantai 2
1 Frame pintu double 250x160; N = 12 unit m1 103.20 114,000.00 11,764,800.00
2 Daun pintu double 80 x 210 m m2 40.32 1,100,000.00 44,352,000.00
3 Frame pintu single 250x90; N = 2 unit m1 24.80 114,000.00 2,827,200.00
4 Daun pintu 90 x 210 m m2 3.78 1,100,000.00 4,158,000.00
5 Frame pintu single 210x80; N = 6 unit m1 34.80 114,000.00 3,967,200.00
6 Daun pintu 80 x 210 m m2 10.08 1,100,000.00 11,088,000.00
7 Kusen jendela allm. 1200x1500; N = 32 unit m1 172.80 125,000.00 21,600,000.00
8 Daun jendela tipe 0.6 x 1.0 m; N = 2 x 32 set m2 38.40 800,000.00 30,720,000.00
9 Kaca mati 5 mm 0.4 x 0.55 m; N = 2 x 32 set m2 17.38 93,215.00 1,620,076.70
10 Side frame 2600x3200; N = 24 unit m1 320.20 114,000.00 36,502,800.00
11 Kaca mati 5 mm 2600x3200; N = 22 unit m2 183.04 93,215.00 17,062,073.60
12 Floor-hinge ex. Dexon unit 12.00 4,500,000.00 54,000,000.00
13 Engsel 4" - ex. SES ; pintu = 20 pc set 20.00 46,215.00 924,300.00
14 Engsel 3" - ex. SES ; jendela = 64 pc set 64.00 41,215.00 2,637,760.00
15 Door handle stainless steel 500 mm pc 8.00 360,000.00 2,880,000.00
16 Door lock pintu double pc 12.00 567,836.00 6,814,032.00
17 Door lock pintu km/wc pc 6.00 166,215.00 997,290.00
18 Door closer pc 24.00 166,215.00 3,989,160.00
19 Hak angin pc 64.00 46,215.00 2,957,760.00
20 Grendel 4" pc 20.00 31,215.00 624,300.00
21 Grendel 2" pc 64.00 31,215.00 1,997,760.00

F.3 Lantai 3
1 Frame pintu double 250x160; N = 12 unit m1 103.20 114,000.00 11,764,800.00
2 Daun pintu double 80 x 210 m m2 40.32 1,100,000.00 44,352,000.00
3 Frame pintu single 250x90; N = 2 unit m1 24.80 114,000.00 2,827,200.00
4 Daun pintu 90 x 210 m m2 3.78 1,100,000.00 4,158,000.00
5 Frame pintu single 210x80; N = 6 unit m1 34.80 114,000.00 3,967,200.00
6 Daun pintu 80 x 210 m m2 10.08 1,100,000.00 11,088,000.00
7 Kusen jendela allm. 1200x1500; N = 32 unit m1 172.80 125,000.00 21,600,000.00
8 Daun jendela tipe 0.6 x 1.0 m; N = 2 x 32 set m2 38.40 800,000.00 30,720,000.00
9 Kaca mati 5 mm 0.4 x 0.55 m; N = 2 x 32 set m2 17.38 93,215.00 1,620,076.70
10 Side frame 2600x3200; N = 24 unit m1 320.20 114,000.00 36,502,800.00
11 Kaca mati 5 mm 2600x3200; N = 22 unit m2 183.04 93,215.00 17,062,073.60
12 Floor-hinge ex. Dexon unit 12.00 4,500,000.00 54,000,000.00
13 Engsel 4" - ex. SES ; pintu = 20 pc set 20.00 46,215.00 924,300.00
14 Engsel 3" - ex. SES ; jendela = 64 pc set 64.00 41,215.00 2,637,760.00
15 Door handle stainless steel 500 mm pc 8.00 360,000.00 2,880,000.00
16 Door lock pintu double pc 12.00 567,836.00 6,814,032.00
17 Door lock pintu km/wc pc 6.00 166,215.00 997,290.00
18 Door closer pc 24.00 166,215.00 3,989,160.00
19 Hak angin pc 64.00 46,215.00 2,957,760.00
20 Grendel 4" pc 20.00 31,215.00 624,300.00
21 Grendel 2" pc 64.00 31,215.00 1,997,760.00

SUB - III.F 820,853,671.30

G SANITASI AIR BERSIH

G.1 Lantai 1
1 Pipa 3/4" m1 116.00 71,400.00 8,282,400.00
2 Pipa 1" m1 72.00 86,100.00 6,199,200.00
3 Pipa 1.5" m1 20.00 189,000.00 3,780,000.00
4 Gate valve 1.5" pc 2.00 160,000.00 320,000.00
5 Gate valve 1" pc 2.00 140,000.00 280,000.00
6 Gate valve 3/4" pc 2.00 120,000.00 240,000.00
7 Kran 1/2" - 3/4" pc 10.00 80,000.00 800,000.00
8 Closet jongkok unit 4.00 180,000.00 720,000.00
9 Closet duduk unit 2.00 3,500,000.00 7,000,000.00
10 Washtafel unit 2.00 450,000.00 900,000.00
11 Urinoir unit 2.00 1,050,000.00 2,100,000.00
12 Floor drain pc 6.00 65,000.00 390,000.00
G.2 Lantai 2
1 Pipa 3/4" m1 72.00 71,400.00 5,140,800.00
2 Pipa 1" m1 36.00 86,100.00 3,099,600.00
3 Pipa 1.5" m1 16.00 189,000.00 3,024,000.00
4 Gate valve 1.5" pc 1.00 160,000.00 160,000.00
5 Gate valve 1" pc 1.00 140,000.00 140,000.00
6 Gate valve 3/4" pc 1.00 120,000.00 120,000.00
7 Kran 1/2" - 3/4" pc 10.00 80,000.00 800,000.00
8 Closet jongkok unit 4.00 180,000.00 720,000.00
9 Closet duduk unit 2.00 3,500,000.00 7,000,000.00
10 Washtafel unit 2.00 450,000.00 900,000.00
11 Urinoir unit 2.00 1,050,000.00 2,100,000.00
12 Floor drain pc 6.00 65,000.00 390,000.00

G.3 Lantai 3
1 Pipa 3/4" m1 72.00 71,400.00 5,140,800.00
2 Pipa 1" m1 36.00 86,100.00 3,099,600.00
3 Pipa 1.5" m1 16.00 189,000.00 3,024,000.00
4 Gate valve 1.5" pc 1.00 160,000.00 160,000.00
5 Gate valve 1" pc 1.00 140,000.00 140,000.00
6 Gate valve 3/4" pc 1.00 120,000.00 120,000.00
7 Kran 1/2" - 3/4" pc 10.00 80,000.00 800,000.00
8 Closet jongkok unit 4.00 180,000.00 720,000.00
9 Closet duduk unit 2.00 3,500,000.00 7,000,000.00
10 Washtafel unit 2.00 450,000.00 900,000.00
11 Urinoir unit 2.00 1,050,000.00 2,100,000.00
12 Floor drain pc 6.00 65,000.00 390,000.00

G.4 Roof Top

1 Pipa 3/4" m1 72.00 71,400.00 5,140,800.00
2 Pipa 1" m1 36.00 86,100.00 3,099,600.00
3 Gate valve 1.5" pc 1.00 160,000.00 160,000.00
4 Gate valve 1" pc 1.00 140,000.00 140,000.00
5 Gate valve 3/4" pc 1.00 120,000.00 120,000.00
6 Kran 1/2" - 3/4" pc 3.00 80,000.00 240,000.00
7 Closet jongkok unit 2.00 180,000.00 360,000.00
8 Washtafel unit 1.00 450,000.00 450,000.00
9 Urinoir unit 2.00 1,050,000.00 2,100,000.00
10 Floor drain pc 3.00 65,000.00 195,000.00

SUB - III.G 90,205,800.00

H SANITASI AIR KOTOR

H.1 Lantai 1
1 Pipa 2" D m1 40.00 216,000.00 8,640,000.00
2 Pipa 3" D m1 20.00 295,200.00 5,904,000.00
3 Pipa 4" D m1 40.00 486,000.00 19,440,000.00

H.2 Lantai 2
1 Pipa 2" D m1 36.00 216,000.00 7,776,000.00
2 Pipa 3" D m1 22.00 295,200.00 6,494,400.00
3 Pipa 4" D m1 36.00 486,000.00 17,496,000.00

H.3 Lantai 3
1 Pipa 2" D m1 36.00 216,000.00 7,776,000.00
2 Pipa 3" D m1 22.00 295,200.00 6,494,400.00
3 Pipa 4" D m1 36.00 486,000.00 17,496,000.00

H.4 Roof Top

1 Pipa 2" D m1 36.00 216,000.00 7,776,000.00
2 Pipa 3" D m1 22.00 295,200.00 6,494,400.00

SUB - III.H 111,787,200.00

 I ELEKTRICAL WORK
I.1 Lantai 1
1 Pasang instalasi / titik titik 168.00 180,000.00 30,240,000.00
2 Lampu LED 10 watt "Phillips" pc 16.00 45,000.00 720,000.00
3 Lampu LED 18 watt "Phillips" pc 60.00 110,000.00 6,600,000.00
4 Lampu LED 36 watt "Phillips" pc 16.00 130,000.00 2,080,000.00
5 Photo Cell 6 Ampere pc 2.00 78,000.00 156,000.00
6 Fitting WD E.40 pc 92.00 32,000.00 2,944,000.00
7 Kabel NYM 2 x 1.5 sqmm setara "Supreme" m1 368.00 7,216.00 2,655,488.00
8 Kabel NYM 3 x 1.5 sqmm setara "Supreme" m1 552.00 9,257.00 5,109,864.00
9 Kabel NYM 3 x 2.5 sqmm setara "Supreme" m1 276.00 13,200.00 3,643,200.00
10 Saklar seri setara LG/ SNI pc 30.00 32,000.00 960,000.00
11 Saklar engkel setara "LG"SNI pc 6.00 26,000.00 156,000.00
12 Stop kontak setara LG/ SNI pc 38.00 36,000.00 1,368,000.00
13 Box panel 3 phase incl. Sub Genset pc 1.00 2,500,000.00 2,500,000.00
14 MCB 25 Ampere / 16 Ampere "MG" pc 1.00 36,000.00 36,000.00
15 MCB 10 Ampere + box "MG" pc 3.00 42,000.00 126,000.00
16 MCB 6 Ampere "MG" pc 2.00 42,000.00 84,000.00
17 Cover MCB "MG" pc 3.00 52,000.00 156,000.00
18 BC 50 mm; 4 titik m1 152.00 75,000.00 11,400,000.00
19 Stick Tembaga + Timah padat unit 4.00 300,000.00 1,200,000.00

I.2 Lantai 2
1 Pasang instalasi / titik titik 168.00 180,000.00 30,240,000.00
2 Lampu LED 10 watt "Phillips" pc 16.00 45,000.00 720,000.00
3 Lampu LED 18 watt "Phillips" pc 60.00 110,000.00 6,600,000.00
4 Lampu LED 36 watt "Phillips" pc 16.00 130,000.00 2,080,000.00
5 Photo Cell 6 Ampere pc 2.00 78,000.00 156,000.00
6 Fitting WD E.40 pc 92.00 32,000.00 2,944,000.00
7 Kabel NYM 2 x 1.5 sqmm setara "Supreme" m1 368.00 7,216.00 2,655,488.00
8 Kabel NYM 3 x 1.5 sqmm setara "Supreme" m1 552.00 9,257.00 5,109,864.00
9 Kabel NYM 3 x 2.5 sqmm setara "Supreme" m1 276.00 13,200.00 3,643,200.00
10 Saklar seri setara LG/ SNI pc 30.00 32,000.00 960,000.00
11 Saklar engkel setara "LG"SNI pc 6.00 26,000.00 156,000.00
12 Stop kontak setara LG/ SNI pc 38.00 36,000.00 1,368,000.00
13 Box panel 3 phase incl. Sub Genset pc 1.00 2,500,000.00 2,500,000.00
14 MCB 25 Ampere / 16 Ampere "MG" pc 1.00 36,000.00 36,000.00
15 MCB 10 Ampere + box "MG" pc 3.00 28,750.00 86,250.00
16 MCB 6 Ampere "MG" pc 2.00 42,000.00 84,000.00
17 Cover MCB "MG" pc 3.00 52,000.00 156,000.00

I.3 Lantai 3
1 Pasang instalasi / titik titik 260.00 180,000.00 46,800,000.00
2 Lampu LED 10 watt "Phillips" pc 16.00 45,000.00 720,000.00
3 Lampu LED 18 watt "Phillips" pc 60.00 110,000.00 6,600,000.00
4 Lampu LED 36 watt "Phillips" pc 16.00 130,000.00 2,080,000.00
5 Photo Cell 6 Ampere pc 2.00 78,000.00 156,000.00
6 Fitting WD E.40 pc 92.00 32,000.00 2,944,000.00
7 Kabel NYM 2 x 1.5 sqmm setara "Supreme" m1 368.00 7,216.00 2,655,488.00
8 Kabel NYM 3 x 1.5 sqmm setara "Supreme" m1 552.00 9,257.00 5,109,864.00
9 Kabel NYM 3 x 2.5 sqmm setara "Supreme" m1 276.00 13,200.00 3,643,200.00
10 Saklar seri setara LG/ SNI pc 30.00 32,000.00 960,000.00
11 Saklar engkel setara "LG"SNI pc 6.00 26,000.00 156,000.00
12 Stop kontak setara LG/ SNI pc 38.00 36,000.00 1,368,000.00
13 Box panel 3 phase incl. Sub Genset pc 1.00 2,500,000.00 2,500,000.00
14 MCB 25 Ampere / 16 Ampere "MG" pc 1.00 36,000.00 36,000.00
15 MCB 10 Ampere + box "MG" pc 3.00 42,000.00 126,000.00
16 MCB 6 Ampere "MG" pc 2.00 42,000.00 84,000.00
17 Cover MCB "MG" pc 3.00 52,000.00 156,000.00
I.4 Roof Top
1 Pasang instalasi / titik titik 22.00 180,000.00 3,960,000.00
2 Lampu LED 18 watt "Phillips" pc 10.00 110,000.00 1,100,000.00
3 Fitting WD E.40 pc 10.00 32,000.00 320,000.00
4 Kabel NYM 2 x 1.5 sqmm setara "Supreme" m1 40.00 7,216.00 288,640.00
5 Kabel NYM 3 x 1.5 sqmm setara "Supreme" m1 60.00 9,257.00 555,420.00
6 Saklar seri setara LG/ SNI pc 4.00 32,000.00 128,000.00
7 Saklar engkel setara "LG"SNI pc 2.00 26,000.00 52,000.00
8 Stop kontak setara LG/ SNI pc 6.00 36,000.00 216,000.00
9 Box panel 3 phase incl. Sub Genset pc 1.00 2,500,000.00 2,500,000.00
10 MCB 10 Ampere + box "MG" pc 1.00 42,000.00 42,000.00
11 MCB 6 Ampere "MG" pc 1.00 42,000.00 42,000.00
12 Cover MCB "MG" pc 1.00 52,000.00 52,000.00

SUB - III.I 216,979,966.00

J ART WORK
1 GRC - cover enterance m2 31.50 240,000.00 7,560,000.00
2 Cat finishing GRC enterance m2 46.54 36,960.00 1,720,118.40
3 Frame Art - motif BATIK m2 808.80 350,000.00 283,080,000.00
- Bahan panel alluminium
4 Pintu Lipat m2 77.34 225,000.00 17,401,500.00

SUB - III. J 309,761,618.40

NILAI FISIK 13,071,441,790.15

PPN 10% 1,307,144,179.02
SUMMARY 14,378,585,969.17
DIBULATKAN 14,378,500,000.00