PROJECT : VISITOR NOODLE GALLERY

LOCATION : CIKARANG
JOB : ELECTRICAL & MECHANICAL INSTALLATION
BUDGETING MEP INSTALLATION 15 OKTOBER 2019
TOTAL
NO DESCRIPTION SATUAN VOLUME
(Rp)

I PEKERJAAN PERSIAPAN Ls 1 50,000,000

A PEKERJAAN ELEKTRIKAL Ls 1 193,004,900

B PEKERJAAN ELEKTRONIK Ls 1 36,206,300

C PEKERJAAN TATA UDARA Ls 1 469,945,400

Page 1
PROJECT : VISITOR NOODLE GALLERY
LOCATION : CIKARANG
JOB : ELECTRICAL & MECHANICAL INSTALLATION 15 OKTOBER 2019
BUDGETING MEP INSTALLATION
UNIT RATE TOTAL
NO DESCRIPTION SATUAN VOLUME
(Rp) (Rp)

I PEKERJAAN PERSIAPAN ls 1 50,000,000 50,000,000

TOTAL PEKERJAAN PERSIAPAN 0 50,000,000

A PEKERJAAN ELEKTRIKAL

A.1. PERALATAN UTAMA

- Panel Bridge 1 unit 1 15,210,000 15,210,000
- Panel Bridge 2 unit 1 14,170,000 14,170,000
0
A.2. INSTALASI KABEL FEEDER 0
A.2.1. Dari LVMDP (Existing) ke : 0
Panel Bridge 1 NYY 4 x 16 mm2 + NYA 10 mm2 PROV.SUM m 50 146,300 7,315,000
Panel Bridge 2 NYY 4 x 16 mm2 + NYA 10 mm2 PROV.SUM m 50 146,300 7,315,000
0
A.3. INSTALASI PENERANGAN DAN STOP KONTAK 0
A.3.1. Panel Bridge 1 0
- Lampu Downlight PLC 15 Watt bh 7 279,500 1,956,500
- Spotlight MR16 7 Watt bh 16 968,500 15,496,000
- Indirect Light LED White Color 7,2 Watt m 200 227,500 45,500,000
- Wall Lamp LED Install only bh 1 97,500 97,500
- Barissol Ceiling light Install only bh 1 97,500 97,500
- Saklar 1 Gang bh 1 79,300 79,300
- Saklar tukar 1 Gang bh 4 109,200 436,800
- Gridswitch 4 Gang bh 1 214,800 214,800
- Stop Kontak 13 A/1 Phase/200 VA/Wall Type bh 8 88,400 707,200
0
Instalasi 0
- Instalasi penerangan d/kabel : titik 25 278,200 6,955,000
NYM 3x2,5 mm² dlm conduit PVC 3/4" 0
- Instalasi penerangan indirect Light LED per 10 meter d/kabel : titik 20 278,200 5,564,000
NYM 3x2,5 mm² dlm conduit PVC 3/4" 0
- Instalasi stop kontak biasa d/kabel : titik 8 416,000 3,328,000
NYM 3x2,5 mm² dlm conduit PVC 3/4" 0
0
A.3.2. Panel Bridge 2 0
- Lampu Downlight PLC 15 Watt bh 6 279,500 1,677,000
- Spotlight MR16 7 Watt bh 11 968,500 10,653,500
- Indirect Light LED White Color 7,2 Watt m 159 227,500 36,172,500
- Wall Lamp LED Install only bh 1 97,500 97,500
- Barissol Ceiling light Install only bh 1 97,500 97,500
- Saklar 1 Gang bh 1 79,300 79,300
- Saklar tukar 1 Gang bh 4 109,200 436,800
- Gridswitch 4 Gang bh 1 214,800 214,800
- Stop Kontak 13 A/1 Phase/200 VA/Wall Type bh 6 88,400 530,400
0
Instalasi 0
- Instalasi penerangan d/kabel : titik 19 278,200 5,285,800
NYM 3x2,5 mm² dlm conduit PVC 3/4" 0
- Instalasi penerangan indirect Light LED per 10 meter d/kabel : titik 16 278,200 4,451,200
NYM 3x2,5 mm² dlm conduit PVC 3/4" 0
- Instalasi stop kontak biasa d/kabel : titik 6 416,000 2,496,000
NYM 3x2,5 mm² dlm conduit PVC 3/4" 0
0
A.3.3. Miscellaneous , consumables Lot 1 2,210,000 2,210,000
0
A.3.4. Support hanger Lot 1 1,560,000 1,560,000
0
A.4. TESTING & COMMISIONING Lot 1 2,600,000 2,600,000
0
0
TOTAL PEKERJAAN ELEKTRIKAL 0 193,004,900
0
B PEKERJAAN ELEKTRONIK 0
0
B.1. INSTALASI SISTEM FIRE ALARM 0
- Photo electric smoke detector bh 12 669,500 8,034,000
- End Of Line bh 1 45,500 45,500

Page 2
PROJECT : VISITOR NOODLE GALLERY
LOCATION : CIKARANG
JOB : ELECTRICAL & MECHANICAL INSTALLATION 15 OKTOBER 2019
BUDGETING MEP INSTALLATION
UNIT RATE TOTAL
NO DESCRIPTION SATUAN VOLUME
(Rp) (Rp)
- Instalasi fire alarm dalam PVC counduit high impact titik 12 221,000 2,652,000
0
B.2. INSTALASI SISTEM CCTV 0
- Colour Dome Camera / Fix Type bh 6 1,482,000 8,892,000
- Stop Kontak 1 Phase bh 6 88,400 530,400
- Instalasi CCTV (NYMHY 2x1,5 mm2 + Coaxial RG 6 In Conduit PVC Ø20 titik 6 1,495,000 8,970,000
0
B.3. INSTALASI SISTEM TATA SUARA 0
- Ceiling Speaker 3 watt bh 7 208,500 1,459,500
- Instalasi Coloumn speaker dalam PVC counduit high impact titik 8 308,800 2,470,400
0
B.4. Miscellaneous , consumables Lot 1 325,000 325,000
0
B.5. Support hanger Lot 1 227,500 227,500
0
B.6. TESTING & COMMISIONING Lot 1 2,600,000 2,600,000
0
0
TOTAL PEKERJAAN ELEKTRONIK 0 36,206,300
0
C PEKERJAAN TATA UDARA 0
0
C.1. PERALATAN UTAMA 0
C.1.1. UNIT AC 0
- IU-2/1, CEILING MOUNTING DUCT; 35.700 BTU/H; 4 kW/380/3P/50 Hz unit 1 28,600,000 28,600,000
- IU-2/2, CEILING MOUNTING DUCT; 30.000 BTU/H; 3,25 kW/380/3P/50 Hz unit 1 25,350,000 25,350,000
- IU-2/3, CEILING MOUNTING DUCT; 22.200 BTU/H; 2,45 kW/380/3P/50 Hz unit 1 18,070,000 18,070,000
- IU-2/4, CEILING MOUNTING DUCT; 28.500 BTU/H; 3 kW/380/3P/50 Hz unit 1 25,350,000 25,350,000
- IU-2/5, CEILING MOUNTING DUCT; 28.500 BTU/H; 3 kW/380/3P/50 Hz unit 1 25,350,000 25,350,000
- IU-2/6, CEILING MOUNTING DUCT; 24.670 BTU/H; 2.7 kW/380/3P/50 Hz unit 1 27,300,000 27,300,000
- IU-2/7, CEILING MOUNTING DUCT; 24.670 BTU/H; 2.7 kW/380/3P/50 Hz unit 1 27,300,000 27,300,000
- IU-2/8, CEILING MOUNTING DUCT; 24.670 BTU/H; 2.7 kW/380/3P/50 Hz unit 1 27,300,000 27,300,000
- IU-2/9, CEILING MOUNTING DUCT; 45.000 BTU/H; 4.87 kW/380/3P/50 Hz unit 1 45,500,000 45,500,000
0
C.1.2. UNIT FAN 0
- FAF-2/1, AXIAL FAN; 200 CFM; 0,5 inchWG; 0.04 kW/220/1P/50Hz unit 1 4,996,000 4,996,000
- FAF-2/1, AXIAL FAN; 245 CFM; 0,5 inchWG; 0.047 kW/220/1P/50Hz unit 1 5,498,000 5,498,000
- AIR CURTAIN; 1200x350x250; Kap. 900 CFM unit 1 3,250,000 3,250,000
0
C.2. INSTALASI PENGKABELAN 0
- IU-2/1 NYY 4X2,5 mm2 titik 1 886,000 886,000
- IU-2/2 NYY 4X2,5 mm2 titik 1 886,000 886,000
- IU-2/3 NYY 4X2,5 mm2 titik 1 886,000 886,000
- IU-2/4 NYY 4X2,5 mm2 titik 1 886,000 886,000
- IU-2/5 NYY 4X2,5 mm2 titik 1 886,000 886,000
- IU-2/6 NYY 4X2,5 mm2 titik 1 886,000 886,000
- IU-2/7 NYY 4X2,5 mm2 titik 1 886,000 886,000
- IU-2/8 NYY 4X2,5 mm2 titik 1 886,000 886,000
- IU-2/9 NYY 4X2,5 mm2 titik 1 886,000 886,000
- FAF-2/1 NYY 3X2,5 mm2 titik 1 442,000 442,000
- FAF-2/2 NYY 3X2,5 mm2 titik 1 442,000 442,000
0
- Kabel kontrol unit AC titik 9 442,000 3,978,000
0
C.3. INSTALASI PIPA REFRIGRANT 0
- IU-2/1 ke OU-2/1 Dia. 3/8"x5/8" m 12 240,500 2,886,000
- IU-2/2 ke OU-2/2 Dia. 3/8"x5/8" m 7 240,500 1,683,500
- IU-2/3 ke OU-2/3 Dia. 3/8"x5/8" m 9 240,500 2,164,500
- IU-2/4 ke OU-2/4 Dia. 3/8"x5/8" m 9 240,500 2,164,500
- IU-2/5 ke OU-2/5 Dia. 3/8"x5/8" m 9 240,500 2,164,500
- IU-2/6 ke OU-2/6 Dia. 3/8"x5/8" m 9 240,500 2,164,500
- IU-2/7 ke OU-2/7 Dia. 3/8"x5/8" m 9 240,500 2,164,500
- IU-2/8 ke OU-2/8 Dia. 3/8"x5/8" m 9 240,500 2,164,500
- IU-2/9 ke OU-2/9 Dia. 3/8"x5/8" m 12 240,500 2,886,000
0
C.4. INSTALASI PIPA DRAIN 0
PVC AW Dia. 25 mm + Isolasi titik 9 764,400 6,879,600
0
C.5. INSTALASI DUCTING 0
- IU-2/1 0

Page 3
PROJECT : VISITOR NOODLE GALLERY
LOCATION : CIKARANG
JOB : ELECTRICAL & MECHANICAL INSTALLATION 15 OKTOBER 2019
BUDGETING MEP INSTALLATION
UNIT RATE TOTAL
NO DESCRIPTION SATUAN VOLUME
(Rp) (Rp)
Ducting PIR Supply 450X250 mm m' 11 544,200 5,986,200
350X250 m' 3 466,400 1,399,200
300X200 m' 3 388,700 1,166,100
250X150 m' 3 311,000 933,000
Ducting PIR Return 400X250 m' 9 505,300 4,547,700
350X250 m' 5 466,400 2,332,000
300X150 m' 5 349,800 1,749,000
Supply Air Grille 550x100 bh 4 401,700 1,606,800
Return Air Grille 700x100 bh 3 357,500 1,072,500
0
- IU-2/2 0
Ducting PIR Supply 350X250 mm m' 5 466,400 2,332,000
300X250 m' 5 427,600 2,138,000
250X150 m' 5 311,000 1,555,000
200X150 m' 9 272,100 2,448,900
Ducting PIR Return 300X250 m' 10 427,600 4,276,000
250X200 m' 9 349,800 3,148,200
Supply Air Grille 250x150 bh 4 284,700 1,138,800
Return Air Grille 450x200 bh 2 308,800 617,600
0
- IU-2/3 0
Ducting PIR Supply 350X200 m' 4 427,600 1,710,400
300X150 m' 7 349,800 2,448,600
Ducting PIR Return 300x200 m' 4 388,700 1,554,800
250x200 m' 11 349,800 3,847,800
Supply Air Grille 350x150 bh 2 331,500 663,000
Return Air Grille 300x200 bh 2 260,000 520,000
0
- IU-2/4 0
Ducting PIR Supply 350X250 m' 4 466,400 1,865,600
300X250 m' 4 427,600 1,710,400
250X150 m' 4 349,800 1,399,200
200X150 m' 11 272,100 2,993,100
Ducting PIR Return 300x250 m' 4 427,600 1,710,400
300x200 m' 8 388,700 3,109,600
Supply Air Grille 250x150 bh 4 284,700 1,138,800
Return Air Grille 450x200 bh 2 308,800 617,600
0
- IU-2/5 0
Ducting PIR Supply 350X250 m' 4 466,400 1,865,600
300X250 m' 4 427,600 1,710,400
250X150 m' 4 349,800 1,399,200
200X150 m' 11 272,100 2,993,100
Ducting PIR Return 300x250 m' 4 427,600 1,710,400
300x200 m' 8 388,700 3,109,600
Supply Air Grille 250x150 bh 4 284,700 1,138,800
Return Air Grille 450x200 bh 2 308,800 617,600
0
- IU-2/6 0
Ducting PIR Supply 300x250 m' 4 427,600 1,710,400
250x200 m' 4 349,800 1,399,200
200x150 m' 9 272,100 2,448,900
Ducting PIR Return 300x200 m' 7 388,700 2,720,900
250x200 m' 7 349,800 2,448,600
Supply Air Grille 250x150 bh 3 284,700 854,100
Return Air Grille 300x200 bh 2 260,000 520,000
0
- IU-2/7 0
Ducting PIR Supply 300x250 m' 4 427,600 1,710,400
250x200 m' 4 349,800 1,399,200
200x150 m' 9 272,100 2,448,900
Ducting PIR Return 300x200 m' 7 388,700 2,720,900
250x200 m' 7 349,800 2,448,600
Supply Air Grille 250x150 bh 3 284,700 854,100
Return Air Grille 300x200 bh 2 260,000 520,000
0
- IU-2/8 0
Ducting PIR Supply 300x250 mm m' 4 427,600 1,710,400
250x200 m' 4 349,800 1,399,200
200x150 m' 9 272,100 2,448,900

Page 4
PROJECT : VISITOR NOODLE GALLERY
LOCATION : CIKARANG
JOB : ELECTRICAL & MECHANICAL INSTALLATION 15 OKTOBER 2019
BUDGETING MEP INSTALLATION
UNIT RATE TOTAL
NO DESCRIPTION SATUAN VOLUME
(Rp) (Rp)
Ducting PIR Return 300x200 m' 7 388,700 2,720,900
250x200 m' 7 349,800 2,448,600
Supply Air Grille 250x150 bh 3 284,700 854,100
Return Air Grille 300x200 bh 2 260,000 520,000
0
- IU-2/9 0
Ducting PIR Supply 500x250 m' 4 583,100 2,332,400
400x250 m' 6 505,300 3,031,800
350x200 m' 5 427,600 2,138,000
300x150 m' 7 349,800 2,448,600
Ducting PIR Return 400x250 m' 12 505,300 6,063,600
350x250 m' 4 466,400 1,865,600
300x150 m' 4 349,800 1,399,200
Supply Air Grille 600x100 bh 4 425,100 1,700,400
Return Air Grille 700x100 bh 3 357,500 1,072,500
0
- FRESH AIR FAN 0
Ducting BJLS Fresh Air 250x150 m' 17 231,400 3,933,800
200x150 m' 21 202,800 4,258,800
150x150 m' 7 174,200 1,219,400
Volume Damper 250x150 bh 1 442,000 442,000
200x150 bh 1 386,800 386,800
150x150 bh 7 331,500 2,320,500
Louvre Fresh Air Grille 300x200 bh 1 260,000 260,000
250x200 bh 1 276,300 276,300
200x200 bh 6 227,500 1,365,000
200x150 bh 1 211,300 211,300
0
C.6. Miscellaneous , consumables ( Freon dll) Lot 1 8,500,000 8,500,000
0
C.7. Support hanger Lot 1 3,510,000 3,510,000
0
C.8. TESTING & COMMISIONING Lot 1 2,600,000 2,600,000

TOTAL PEKERJAAN TATA UDARA 0 469,945,400

Page 5