F PEKERJAAN CAT-CATAN

1 Cat dinding Interior + plafond 1.951,23 m2 45 30.994,15 60.476.715,30

2 Cat Dinding Exterior 975,63 m2 46 36.494,15 35.604.787,56
3 Pek. Pengecatan seluruh lapangan menggunakan cat khusus lapangan 695,70 m2 -- 100.000,00 69.570.000,00
indoor ex. tennokote - propan product, 3x lapisan

SUB TOTAL - F 165.651.502,87

G PEKERJAAN LAIN-LAIN
1 Pasang Ornamen GRC Pada dinding Kanopy depan 11,39 m2 -- 825.000,00 9.396.750,00
2 Ornamen jamang sudut atap ( GRC ) 4,00 set -- 1.500.000,00 6.000.000,00
3 Ornamen Kaca Kanopy depan ( dari Stiker ) 11,97 m2 -- 235.000,00 2.812.950,00
4 Pasang Rooster 34,63 m2 -- 400.000,00 13.852.000,00
5 Rabat beton keliling bangunan t. 7cm 16,84 m3 12 795.157,26 13.390.448,29
6 Saluran air hujan pas. Bata 143,13 m' -- 225.000,00 32.204.250,00
7 Grill besi 17,30 m' -- 300.000,00 5.190.000,00
8 Bak kontrol 21,00 bh -- 250.000,00 5.250.000,00

SUB TOTAL - G 88.096.398,29

III PEKERJAAN MEKANIKAL DAN ELEKTRIKAL

A PEKERJAAN PLUMBING
Pekerjaan Pemipaan Air Bersih
PP-R 10 ø 1,5" 55,00 m' -- 88.990,00 4.894.450,00
PP-R 10 ø 1" 10,00 m' -- 40.370,00 403.700,00
PP-R 10 ø 3/4" 14,00 m' -- 32.340,00 452.760,00
PP-R 10 ø 1/2" 26,00 m' -- 24.200,00 629.200,00
Gate valve ø 2'' 2,00 m' -- 1.457.060,00 2.914.120,00
Fitting - fitting, support, dan material bantu 1,00 ls -- 1.600.000,00 1.600.000,00

Air Kotor, Air Bekas dan ventilasi

1 PVC AW ø 4" 12,00 m' -- 137.610,00 1.651.320,00
2 PVC AW ø 3" 21,00 m' -- 80.850,00 1.697.850,00
3 PVC AW ø 2" 24,00 m' -- 40.370,00 968.880,00
4 PVC AW ø 1,5" 28,00 m' -- 32.340,00 905.520,00
5 FCO ø 4" 2,00 bh -- 302.500,00 605.000,00
6 FCO ø 3" 4,00 bh -- 242.000,00 968.000,00
7 Fitting - fitting, support, dan material bantu 1,00 ls -- 1.600.000,00 1.600.000,00

BOSTER PUMP
1 Pompa Booster ( System Hydrofoor ) 2 Pompa 1,00 set -- 72.854.100,00 72.854.100,00
Kapasitas : 2 x 150 Lpm
Head : 20 meter
Putaran : 2900 Rpm
Type : Packaged Booster
Panel kontrol
Valve lenkap
Presure tank
Pemipaan

2 Rooftank kap 2000 Ltr stainless stell lenkap suport 2,00 unit -- 13.013.550,00 26.027.100,00
3 Pipa PPR PN10 dia 1,5" 6,00 m' -- 88.990,00 533.940,00
4 Gate Valve dia 1.5" 4,00 bh -- 1.457.060,00 5.828.240,00

SEPTICTANK
Bio saptictank 5 m3/day 2,00 Unit -- 44.000.000,00 88.000.000,00
Semi STP (Sewage Treatment Plant)
Kapasitas : 5 M3
Type : Biofiltration
Bahan : Fiber Glass

SUB TOTAL - A 212.534.180,00

B PEKERJAAN INSTALASI PENERANGAN & POWER LISTRIK

1 Lampu Gelanggang FL OPTICA 300 C6 LED 6x42 W 12,00 Bh -- 12.299.415,00 147.592.980,00

2 Support Lampu Gelanggang Canal C 100 x 50 lengkap 2,00 Set -- 15.383.555,00 30.767.110,00
3 RM 300 2x18 W savy TL LED ECO FIT 5,00 Bh -- 1.059.960,00 5.299.800,00
4 Lampu waterproof elektra LED 16 W u/ dapur 6,00 Bh -- 509.575,00 3.057.450,00
5 Lampu downligt LED 5 watt 14,00 Bh -- 205.700,00 2.879.800,00
6 Lampu downligt LHE 9 watt 2,00 Bh -- 238.425,00 476.850,00
7 Lampu baret Pluto 23 watt 5,00 Bh -- 510.000,00 2.550.000,00
8 Great Switch 12 gank 1,00 Bh -- 233.750,00 233.750,00
9 Saklar Tunggal 6,00 Bh -- 32.725,00 196.350,00
10 Saklar Ganda 10,00 Bh -- 42.350,00 423.500,00
11 Stop Kontak 10,00 Bh -- 42.350,00 423.500,00
12 Instalasi penerangan 46,00 Ttk -- 266.200,00 12.245.200,00
13 Instalasi penerangan Lampu Arena 12,00 Ttk -- 423.500,00 5.082.000,00
14 Instalasi stop kontak 10,00 Ttk -- 278.300,00 2.783.000,00
15 Kabel feeder dari Power house ke GOR NYFGbY 4 X 25 mm2 360,00 mtr -- 195.500,00 70.380.000,00
16 Panel Distribusi ( DP )
- MCCB 3P 40A 18KA 1,00 bh -- 1.317.500,00 1.317.500,00
- MCB 1P 10 A 8KA 13,00 unit -- 79.475,00 1.033.175,00
- Box panel 1,00 ls -- 892.500,00 892.500,00
- Wiring material 1,00 ls -- 531.250,00 531.250,00
 - Material bantu 1,00 ls -- 531.250,00 531.250,00
17 Pekerjaan Penyalur Petir 4 Unit
a. Penangkal Petir non radio aktif, Viking G.V6 radius 75 m 1,00 Set -- 15.125.000,00 15.125.000,00
b. Obstruction light 1,00 Bh -- 3.509.000,00 3.509.000,00
c. Lightning counter viking 1,00 Unit -- 6.545.000,00 6.545.000,00
d. Dudukan tiang,tiang penangkal petir 1,00 set -- 3.025.000,00 3.025.000,00
e. Down Conductor NYY 1x70 mm 40,00 mtr -- 113.305,00 4.532.200,00
f. Grounding System 1,00 Ls -- 2.635.000,00 2.635.000,00
g. Perijinan 1,00 Ls -- 4.235.000,00 4.235.000,00

SUB TOTAL - B 328.303.165,00