DIRECT COST BREAKDOWN

#REF!
#REF!
#REF! #REF!

Unit Price Amount

No Description Specification Unit Qty
(Rp) ( Rp )

A TEMPORARY WORKS 仮設工事

1 Survey and setting out 水盛り遣り方 Lot 1 40,720,960 40,720,960

2 Cleaning & Cleaning Up 片付け、清掃 Lot 1 29,086,400 29,086,400

3 Temporary Fence 仮囲い Lot 1 48,283,424 48,283,424

4 Temporary Office & Facilities 仮設事務所 Lot 1 263,256,851 263,256,851

5 Temporary Access Road 仮設道路 Lot 1 120,334,592 120,334,592

6 Temporary Power & Water Supply 仮設動力用水 Lot 1 286,417,936 286,417,936

7 Equipment & tools 仮設機械器具工具 Lot 1 399,314,720 399,314,720

8 Scaffolding 仮設足場 Lot 1 249,312,000 249,312,000

9 Temporary Bridge 仮設橋 Lot 1 48,615,840 48,615,840

10 Transportation 運搬費 Lot 1 64,487,042 64,487,042

TOTAL TEMPORARY WORKS 1,549,829,765

528352206.xls Page -2/50

 DIRECT COST BREAKDOWN
#REF!
#REF!
#REF! #REF!

Unit Price Amount

No Description Unit QTY
(Rp) (Rp)

D. MECHANICAL WORK

1 AIR CONDITIONING WORK LOT 1.00 267,293,634

2 MECHANICAL VENTILATION FAN WORK LOT 1.00 230,654,310

3 WATER SUPPLY WORK LOT 1.00 280,978,316

4 DRAINAGE WORK LOT 1.00 514,094,662

5 SANITARY FIXTURE WORK LOT 1.00 132,425,448

6 FIRE HYDRANT WORK LOT 1.00 934,710,983

7 AIR COMPRESSOR WORK LOT 1.00 1,089,192,563

8 COOLING TOWER WORK LOT 1.00 548,618,636

3,997,968,552

528352206.xls Page -18/50

 DIRECT COST BREAKDOWN
#REF!
#REF!
#REF! #REF!

Unit Price Amount

No Description Unit QTY
(Rp) (Rp)

1 Air Conditioning Work

Lantai 2
Office Room
Ceiling Cassette Type
Cooling Cap. : 4,590Kcal/h set 3 14,842,456 44,527,368
Input Power : 1ph / 220v / 2.02Kw
Piping connection : 15.9mm,6.4mm

Guest Room
Wall Mounted Type
Cooling Cap. : 2,250Kcal/h set 1 4,789,762 4,789,762
Input Power : 1ph / 220v / 0.82Kw
Piping connection : 9.5mm,6.4mm

Lantai 1
Production Office
Wall Mounted Type
Cooling Cap. : 2,250Kcal/h set 1 4,789,762 4,789,762
Input Power : 1ph / 220v / 0.82Kw
Piping connection : 9.5mm,6.4mm

Meeting Room
Wall Mounted Type
Cooling Cap. : 3,000Kcal/h set 1 5,468,013 5,468,013
Input Power : 1ph / 220v / 1.095Kw
Piping connection : 12.7mm,6.4mm

QC Room
Wall Mounted Type
Cooling Cap. : 3,000Kcal/h set 1 5,468,013 5,468,013
Input Power : 1ph / 220v / 1.095Kw
Piping connection : 12.7mm,6.4mm

Lobby
Wall Mounted Type
Cooling Cap. : 5.500Kcal/h set 2 11,307,891 22,615,782
Input Power : 1ph / 220v / 2.41Kw
Piping connection : 15.9mm,6.4mm

Conference Room
Ceiling Cassette Type
Cooling Cap. : 3,040Kcal/h set 2 14,842,456 29,684,912
Input Power : 1ph / 220v / 1.20Kw

528352206.xls Page -19/50

 DIRECT COST BREAKDOWN
#REF!
#REF!
#REF! #REF!

Unit Price Amount

No Description Unit QTY
(Rp) (Rp)
Piping connection : 12.7mm,6.4mm

528352206.xls Page -20/50

 DIRECT COST BREAKDOWN
#REF!
#REF!
#REF! #REF!

Unit Price Amount

No Description Unit QTY
(Rp) (Rp)

Refrigerant Pipe 6.4 mm Dia.(1/4") m 200 54,359 10,871,784

Refrigerant Pipe 9.5 mm Dia. (3/8") m 140 88,951 12,453,134
Refrigerant Pipe 12.7 mm Dia. (1/2") m 30 121,072 3,632,164
Refrigerant Pipe 15.9 mm Dia. (5/8") m 60 169,254 10,155,235
Ditto Fitting - lot 1 15,907,632 15,907,632
Ditto Hanger & Support - lot 1 7,036,068 7,036,068

Thermaflex Tube Insulation 6.4 mm Dia. ( 1/4") m 200 25,944 5,188,806

Thermaflex Tube Insulation 9.5 mm Dia. ( 3/8") m 140 29,650 4,151,045
Thermaflex Tube Insulation 12.7 mm Dia. ( 1/2") m 30 33,357 1,000,698
Thermaflex Tube Insulation 15.9 mm Dia. ( 5/8") m 60 40,769 2,446,151

PVC Pipe (10kg/cm2) 50 mm Dia. m 60 30,886 1,853,145

PVC Pipe (10kg/cm2) 32 mm Dia. m 80 21,002 1,680,185
Ditto Fitting lot 1 1,835,496 1,835,496
Ditto Hanger & Support lot 1 800,088 800,088

Thermaflex Tube (t=13mm) 54 mm Dia m 60 82,774 4,966,429

Thermaflex Tube (t=13mm) 34 mm Dia m 80 61,772 4,941,720

Refrigerant Gas Charging lot 1 6,000,660 6,000,660

Nitrogen for Flushing lot 1 2,529,690 2,529,690
Electrical Work Wiring Cable lot 1 3,558,038 3,558,038
Cover Refrigerant Pipe lot 1 3,529,800 3,529,800

Miscellaneous Materials lot 1 10,663,526 10,663,526

Material Total 232,545,107

Opening wall,ceiling, floor and finishing lot 1 - BY Civil

Transportation lot 1 5,598,263 5,598,263
Piping & Installation Work lot 1 27,761,877 27,761,877
Testing & Commissioning lot 1 1,388,388 1,388,388

Labour Total 34,748,528

1 Sub Total Air Conditioning Work 267,293,634

528352206.xls Page -21/50

 DIRECT COST BREAKDOWN
#REF!
#REF!
#REF! #REF!

Unit Price Amount

No Description Unit QTY
(Rp) (Rp)

2 Mechanical Ventilation Fan Work

Office 1st Floor

Locker Room Male
Ceiling Propeller Fan dia 1,200 mm set 1 1,073,589 1,073,589
Power input : 1ph x 220V x 68 W

Locker Room Male

Wall Mounted Type Air volume : 300 CMH set 1 681,957 681,957
FV - 25 RUN 3 Power input : 1Ǿ x 220 V x 33 W

Locker Room Female

Ceiling Propeller Fan dia 1,200 mm set 1 1,073,589 1,073,589
Power input : 1ph x 220V x 68 W

Locker Room Female

Wall Mounted Type Air volume : 180 CMH set 1 681,957 681,957
FV - 25 RUN 3 Power input : 1Ǿ x 220 V x 33 W

Toilet M (Locker Room)

Ceiling Cassette Fan Air volume : 450 CMH set 2 4,534,028 9,068,056
FV - 32 CH8 Static Pressure : 5 mm Aq.
Power Input : 55 W / 1Ǿ / 220 V / 50 Hz

Toilet F (Locker Room)

Ceiling Cassette Fan Air volume : 270 CMH set 1 4,432,723 4,432,723
FV - 32 CD8 Static Pressure : 5 mm Aq.
Power Input : 44 W / 1Ǿ / 220 V / 50 Hz

Pray Room
Ceiling Propeller Fan dia 1,200 mm set 4 1,073,589 4,294,355
Power input : 1ph x 220V x 68 W

Pray Room
Wall Mounted Type Air volume : 270 CMH set 1 681,957 681,957
FV - 25 RUN 3 Power input : 1Ǿ x 220 V x 33 W

Toilet M (Lobby)
Ceiling Cassette Type Air volume : 100 CMH set 1 3,197,293 3,197,293
FV - 24 CD8 Static Pressure : 5 mm Aq.
Power input : 1ph x 220v x 25 w

528352206.xls Page -22/50

 DIRECT COST BREAKDOWN
#REF!
#REF!
#REF! #REF!

Unit Price Amount

No Description Unit QTY
(Rp) (Rp)
Toilet F (Lobby)
Ceiling Cassette Type Air volume : 180 CMH set 1 3,303,540 3,303,540
FV - 24 CH8 Static Pressure : 5 mm Aq.
Power input : 1ph x 220v x 25 w

Lobby
Ceiling Cassette Fan Air volume : 270 CMH set 1 4,432,723 4,432,723
FV - 32 CD8 Static Pressure : 5 mm Aq.
Power Input : 44 W / 1Ǿ / 220 V / 50 Hz

QC Room
Ceiling Cassette Type Air volume : 100 CMH set 1 3,197,293 3,197,293
FV - 24 CD8 Static Pressure : 5 mm Aq.
Power input : 1ph x 220v x 25 w

Meeting Room
Ceiling Cassette Type Air volume : 100 CMH set 1 3,197,293 3,197,293
FV - 24 CD8 Static Pressure : 5 mm Aq.
Power input : 1ph x 220v x 25 w

Conference Room
Ceiling Cassette Type Air volume : 100 CMH set 2 3,197,293 6,394,586
FV - 24 CD8 Static Pressure : 5 mm Aq.
Power input : 1ph x 220v x 25 w

2nd Floor Office

Canteen
Ceiling Propeller Fan dia 1,200 mm set 6 1,073,589 6,441,532
Power input : 1ph x 220V x 68 W

Canteen
Wall Mounted Type Air volume : 270 CMH set 3 681,957 2,045,872
FV - 25 RUN 3 Power input : 1Ǿ x 220 V x 33 W

Document Store
Ceiling Cassette Type Air volume : 50 CMH set 1 3,197,293 3,197,293
FV - 24 CD8 Static Pressure : 5 mm Aq.
Power input : 1ph x 220v x 25 w

Pantry
Ceiling Cassette Type Air volume : 100 CMH set 1 3,197,293 3,197,293
FV - 24 CD8 Static Pressure : 5 mm Aq.
Power input : 1ph x 220v x 25 w

528352206.xls Page -23/50

 DIRECT COST BREAKDOWN
#REF!
#REF!
#REF! #REF!

Unit Price Amount

No Description Unit QTY
(Rp) (Rp)

Toilet Female
Ceiling Cassette Fan Air volume : 300 CMH set 1 4,432,723 4,432,723
FV - 32 CD8 Static Pressure : 5 mm Aq.
Power Input : 44 W / 1Ǿ / 220 V / 50 Hz
Toilet Male
Ceiling Cassette Fan Air volume : 300 CMH set 1 4,432,723 4,432,723
FV - 32 CD8 Static Pressure : 5 mm Aq.
Power Input : 44 W / 1Ǿ / 220 V / 50 Hz

Guest Room
Ceiling Cassette Type Air volume : 70 CMH set 1 3,197,293 3,197,293
FV - 24 CD8 Static Pressure : 5 mm Aq.
Power input : 1ph x 220v x 25 w

Office Room
Wall Mounted Type Air volume : 270 CMH set 3 681,957 2,045,872
FV - 25 RUN 3 Power input : 1Ǿ x 220 V x 33 W

Pump Room
Exhaust Fan
Industrial Wall Mount Air volume : 4000 CMH set 1 3,561,745 3,561,745
GP 2490 Power Input : 3Ǿ / 380 V / 550 W

Compressor Room
Exhaust Fan
Industrial Wall Mount Air volume : 4000 CMH set 1 3,561,745 3,561,745
GP 2490 Power Input : 3Ǿ / 380 V / 550 W

Compressor Room
Intake Fan
Industrial Wall Mount Air volume : 4800 CMH set 1 3,561,745 3,561,745
GP 2490 Power Input : 3Ǿ / 380 V / 550 W

Electrical Room
Exhaust Fan
Industrial Wall Mount Air volume : 16.000 CMH set 1 3,866,896 3,866,896
GP 2414 Power Input : 3Ǿ / 380 V / 730 W

Electrical Room
Intake Fan
Industrial Wall Mount Air volume : 19.200 CMH set 1 3,866,896 3,866,896
GP 2414 Power Input : 3Ǿ / 380 V / 730 W

528352206.xls Page -24/50

 DIRECT COST BREAKDOWN
#REF!
#REF!
#REF! #REF!

Unit Price Amount

No Description Unit QTY
(Rp) (Rp)
Frame Steel Support for Fan lot 1 14,472,180 14,472,180

PVC Pipe (5kg/cm2) 150 mm Dia. m 210 105,012 22,052,426

Ditto Fitting lot 1 14,825,160 14,825,160
Ditto Hanger & Support lot 1 5,188,806 5,188,806

Vent Cap w/ Cover 150 mm Dia. ea 15 198,904 2,983,563

Weather Cover ( GI Sheet ) ea 14 1,748,133 24,473,868

Miscellaneous Materials lot 1 8,516,231 8,516,231

Material Total 185,632,770

Opening wall,ceiling, floor and finishing lot 1 - BY Civil

Transportation lot 1 4,471,021 4,471,021
Piping & Installation Work lot 1 38,619,542 38,619,542
Testing & Commissioning lot 1 1,930,977 1,930,977

Labour Total 45,021,540

2 Sub Total Mechanical Ventilation Fan Work 230,654,310

528352206.xls Page -25/50

 DIRECT COST BREAKDOWN
#REF!
#REF!
#REF! #REF!

Unit Price Amount

No Description Unit QTY
(Rp) (Rp)

3 Water Supply Work

Water Supply Pump (Packaged Booster) set 1 85,922,921 85,922,921

200 lit/min x 35 mh x 2,900 rpm x 3ph / 380 v / 3.7 kw x 2 pumps -

Concrette Foundation for Booster Pump lot 1 BY CIVIL

Priming Tank Cap. 200 L set 1 7,814,095 7,814,095

Galv. Steel Pipe (M) Type 80 mm Dia. m 12 175,431 2,105,173

Galv. Steel Pipe (M) Type 65 mm Dia. m 12 135,897 1,630,768
Galv. Steel Pipe (M) Type 50 mm Dia. m 162 106,247 17,212,011
Galv. Steel Pipe (M) Type 40 mm Dia. m 52 77,832 4,047,269
Galv. Steel Pipe (M) Type 32 mm Dia. m 60 67,949 4,076,919
Galv. Steel Pipe (M) Type 25 mm Dia. m 250 51,888 12,972,015
Galv. Steel Pipe (M) Type 20 mm Dia. m 31 33,357 1,034,055
Ditto Fitting - lot 1 26,712,350 26,712,350
Ditto Hanger & Support - lot 1 8,053,827 8,053,827

Foot Valve 10 k Flange End 65 mm Dia. ea 2 5,938,712 11,877,424

Gate Valve 150 psi Bronze (S) 32 mm Dia. ea 5 500,349 2,501,746

Gate Valve 150 psi Bronze (S) 25 mm Dia. ea 7 324,918 2,274,427
Gate Valve 150 psi Bronze (S) 20 mm Dia. ea 7 221,142 1,547,994

Gate Valve 10 Kg Cast Iron 50 mm Dia. ea 3 1,977,923 5,933,770

Ball Tap 25 mm Dia. ea 1 1,846,968 1,846,968

Gate Valve 10 Kg Cast Iron 50 mm Dia. ea 3 1,977,923 5,933,770

Y Strainer 10 Kg Cast Iron (F) 65 mm Dia. ea 2 1,676,479 3,352,957

Check Valve 10 Kg Cast Iron 50 mm Dia. ea 2 1,562,819 3,125,638
Gate Valve 10 Kg Cast Iron 50 mm Dia. ea 2 1,977,923 3,955,847
Rubber Flexible 50 mm Dia. ea 2 793,146 1,586,292
Rubber Flexible 65 mm Dia. ea 2 996,992 1,993,984

Water Level Control set 3 3,551,861 10,655,584

Miscellaneous Materials lot 1 10,948,263 10,948,263

Material Total 239,116,065

528352206.xls Page -26/50

 DIRECT COST BREAKDOWN
#REF!
#REF!
#REF! #REF!

Unit Price Amount

No Description Unit QTY
(Rp) (Rp)

Opening wall,ceiling, floor and finishing lot 1 BY Civil

Transportation lot 1 5,747,691 5,747,691
Piping & Installation Work lot 1 32,831,846 32,831,846
Testing & Commissioning lot 1 3,282,714 3,282,714

Labour Total 41,862,251

3 Sub Total Water Supply Work 280,978,316

528352206.xls Page -27/50

 DIRECT COST BREAKDOWN
#REF!
#REF!
#REF! #REF!

Unit Price Amount

No Description Unit QTY
(Rp) (Rp)

4 Drainage Work

Sewage Treatment Plant ( STP ) set 1 148,839,900 148,839,900

BOD Incoming 200 mg / liter
BOD Outgoing 20 mg / liter
Capacity : 15m3 / day

Submersible Sewage Pump set 1 66,301,410 66,301,410

Cap 100 L/min x 8 m.wg - -
Power input : 0.75 kW - 3ph / 380 v / 50Hz - -

Ditto Foundation for STP lot 1 By Civil

Sampling Pit lot 1 By Civil

PVC Pipe (10kg/cm2) 100 mm Dia. m 190 97,599 18,543,804

PVC Pipe (10kg/cm2) 80 mm Dia. m 85 59,301 5,040,554
PVC Pipe (10kg/cm2) 65 mm Dia. m 12 43,240 518,881
PVC Pipe (10kg/cm2) 50 mm Dia. m 70 30,886 2,162,003
Ditto Fitting lot 1 13,634,441 13,634,441
Ditto Hanger & Support lot 1 6,292,457 6,292,457

Catch Basin 450 x 450 ea 3 2,561,046 7,683,139

Catch Basin 600 x 600 ea 3 3,365,311 10,095,934
Catch Basin 800 x 800 ea 2 4,682,280 9,364,559
Catch Basin 1000 x 1000 ea 1 7,317,452 7,317,452

Manhole Cover (M) 450 mm Dia. ea 3 1,004,405 3,013,214

Manhole Cover (M) 600 mm Dia. ea 3 2,071,816 6,215,448
Manhole Cover Heavy Duty 800 mm Dia. ea 2 4,262,234 8,524,467
Manhole Cover (M) 1000 mm Dia. ea 4 2,888,435 11,553,741

Clean Out COA - 100A ea 5 98,834 494,172

Clean Out COA - 80A ea 5 84,009 420,046
Clean Out COB - 100A ea 1 219,907 219,907
Clean Out COB - 80A ea 4 177,902 711,608

Vent Cap VC - 50A ea 5 93,893 469,463

Floor Drain T - 5A - 50A ea 14 198,904 2,784,659
Floor Drain T - 5B - 50A ea 8 219,907 1,759,252

Pump pit concrete for Submersible pump , cover pit & Stair pit lot 1 By CIVIL
Size 2 m (L) x 2 m (W) x 3 m ( H )

528352206.xls Page -28/50

 DIRECT COST BREAKDOWN
#REF!
#REF!
#REF! #REF!

Unit Price Amount

No Description Unit QTY
(Rp) (Rp)

Protection Sand Material lot 1 8,976,281 8,976,281

Miscellaneous Materials lot 1 6,059,490 6,059,490

Material Total 346,996,283

Opening wall,ceiling, floor and finishing lot 1 BY Civil

Excavation & Backfilling lot 1 BY CIVIL
Excavation & Backfilling lot 1 41,022,159 41,022,159
Heavy Loading lot 1 8,824,500 8,824,500
Transportation lot 1 9,328,085 9,328,085
Piping & Installation Work lot 1 98,111,968 98,111,968
Testing & Commissioning lot 1 9,811,667 9,811,667

Labour Total 167,098,379

4 Sub Total Drainage Work 514,094,662

528352206.xls Page -29/50

 DIRECT COST BREAKDOWN
#REF!
#REF!
#REF! #REF!

Unit Price Amount

No Description Unit QTY
(Rp) (Rp)

5 Sanitary Fixture Work

Water Closet CW 421 J / SW 420 JP set 6 2,045,872 12,275,232

Jet Washer for Flush Valve TGB 500 AZR V20 set 6 549,766 3,298,598
Stainless Steel Paper Holder TS 116 R ea 6 355,804 2,134,823

Urinal U 57 M ( T 60 P ) set 6 2,073,052 12,438,309

Partition Plate A 100 set 6 961,165 5,766,987

Squatting Closet CE 6 set 7 375,571 2,628,995

Metal Handle Sink Tap T 23 B 13 ea 7 182,844 1,279,905

Lavatory L 237 V1B / T205 MCB set 6 1,324,381 7,946,286

Mirror TS 119 AS 5 ea 6 454,638 2,727,829

Sill Cock w/Hose Coupling T 28 UNH 13 ea 3 863,566 2,590,697

Garden Hose Cock Box - ea 3 208,788 626,363

Metal Handle Sink Tap T 23 B 13 ea 18 182,844 3,291,186

Kitchen Sink set 1 8,524,467 8,524,467

Acrilic Handle Sink Tap w/Swivel Spout ea 1 473,170 473,170

Stainless Sink for Canteen Room set 1 34,097,868 34,097,868

Miscellaneous Materials lot 1 6,059,490 6,059,490

Material Total 106,160,206

Opening wall,ceiling, floor and finishing lot 1 BY Civil

Transportation lot 1 2,502,628 2,502,628
Piping & Installation Work lot 1 21,602,376 21,602,376
Testing & Commissioning lot 1 2,160,238 2,160,238

Labour Total 26,265,242

5 Sub Total Sanitary Fixture Work 132,425,448

528352206.xls Page -30/50

 DIRECT COST BREAKDOWN
#REF!
#REF!
#REF! #REF!

Unit Price Amount

No Description Unit QTY
(Rp) (Rp)

6 Fire Hydrant Work

Engine-driven Hydrant Pump c/w oil tank, accu, c.panel set 1 385,312,086 385,312,086
Cap. 2,000 L/min x 60 m.wg

Jockey Pump Panel by Electric set 1 27,316,593 27,316,593

Cap. 150 L/min x 60 m.wg x 11 kW x 380 V x 3ph

Multipurpose Dry Chemical Fire Extinguisher ea 36 497,878 17,923,618

Portable & Gas Cartridge Type
Classification of Fire : A,B,C,
Gross Weight : 3,5 kg

Carbon Dioxide Fire Extinguisher ea 3 4,972,606 14,917,817

Portable Type -
Classification of Fire : B,C, -
Gross Weight : 2.3 kg -

Water Pressure Tank Cap. 500 L set 1 20,256,110 20,256,110

Concrete Foundation for both pums lot 1 BY CIVIL

Concrete Foundation for Pressure Tank lot 1 BY CIVIL

Black Steel Pipe (M) Type 150 mm Dia. m 24 306,387 7,353,279

Black Steel Pipe (M) Type 125 mm Dia. m 6 256,969 1,541,817
Black Steel Pipe (M) Type 65 mm Dia. m 6 102,541 615,244
Black Steel Pipe (M) Type 50 mm Dia. m 6 80,303 481,818
Black Steel Pipe (M) Type 20 mm Dia. m 18 24,709 444,755
Ditto Fitting lot 1 4,857,005 4,857,005
Ditto Hanger & Support lot 1 2,004,926 2,004,926

Paint Materials lot 1 2,329,668 2,329,668

Gate Valve 10 Kg Cast Iron 125 mm Dia. ea 1 5,569,318 5,569,318

Gate Valve 10 Kg Cast Iron 50 mm Dia. ea 1 1,977,923 1,977,923
Pressure Switch ea 1 2,131,117 2,131,117
Check Valve 10 Kg Cast Iron 125 mm Dia. ea 1 7,402,697 7,402,697
Check Valve 10 Kg Cast Iron 50 mm Dia. ea 1 1,562,819 1,562,819

SUS FJ. L= 300 mm length (F) 150 mm Dia. ea 1 8,891,390 8,891,390

SUS FJ. L= 300 mm length (F) 125 mm Dia. ea 1 7,025,890 7,025,890
SUS FJ. L= 300 mm length (F) 65 mm Dia. ea 1 2,698,179 2,698,179

528352206.xls Page -31/50

 DIRECT COST BREAKDOWN
#REF!
#REF!
#REF! #REF!

Unit Price Amount

No Description Unit QTY
(Rp) (Rp)
SUS FJ. L= 300 mm length (F) 50 mm Dia. ea 1 2,181,769 2,181,769

Ball Valve 400 psi Brass (S) 20 mm Dia. ea 2 160,606 321,212

Ball Valve 400 psi Brass (S) 15 mm Dia. ea 2 126,014 252,028

Check Valve 125 LBS Bronze (S) 15 mm Dia. ea 2 100,070 200,140

Pressure Gauge ea 3 958,694 2,876,081

Foot Valve 10 k Flange End 150 mm Dia. ea 1 5,938,712 5,938,712

Foot Valve 10 k Flange End 65 mm Dia. ea 1 2,969,974 2,969,974

Weather Cover ( GI Sheet ) 900 x 900 ea 1 1,675,243 1,675,243

Type B 1,250 x 750 x 180 (t=1.2mm) set 4 6,371,113 25,484,450

Hose nozzle 40A x 15A
Hydrant valve 40A
Fire hose 40A x 30m
Fire hose rack 40A x 24 comb
Combination box

Hydrant Box (Outdoor type)

Type C 950 x 660 x 200 (t=1.2mm) set 3 5,718,805 17,156,416
Hose nozzle 65A x 20A
Fire hose 65A x 30m
Fire hose rack 65A x 24 comb

Hydrant Pillar
Two way 100A x 65A x 65A set 3 4,746,522 14,239,566

Siamese Connection (Wall Type) 100A x 65A x 65A set 1 7,408,874 7,408,874
Check Valve 10 Kg Cast Iron 100 mm Dia. ea 1 5,697,803 5,697,803

Black Steel Pipe (M) Type 150 mm Dia. m 20 306,387 6,127,733

Black Steel Pipe (M) Type 100 mm Dia. m 230 190,256 43,758,931
Black Steel Pipe (M) Type 65 mm Dia. m 40 102,541 4,101,628
Ditto Fitting lot 1 24,037,938 24,037,938
Ditto Hanger & Support lot 1 10,365,846 10,365,846

Paint Materials lot 1 6,824,280 6,824,280

Miscellaneous Materials lot 1 33,655,466 33,655,466

Material Total 737,888,159

528352206.xls Page -32/50

 DIRECT COST BREAKDOWN
#REF!
#REF!
#REF! #REF!

Unit Price Amount

No Description Unit QTY
(Rp) (Rp)

Excavation & Backfilling lot 1 15,884,100 15,884,100

Opening wall,ceiling, floor and finishing lot 1 BY CIVIL
Transportation lot 1 17,669,002 17,669,002
Piping & Installation Work lot 1 148,426,913 148,426,913
Testing & Commissioning 1 14,842,809 14,842,809
Labour Total 196,822,825

6 Sub Total Fire Hydrant Work 934,710,983

7 Air Compressor Work

Air Receiver Tank unit 1 54,358,920 54,358,920

Working Pressure : 10-15 kg / cm2
Capacity : 1,000 liters

Oil Flooded Screw Type Air Compressor unit 2 271,033,575 542,067,150

Motor Output : 22 kW
Max Pressure : 3.9 m3 / min
Capacity : 6.6 m3 / min
Cooling Meth. : Air Cooled

Refrigerated Air Dryer c/w auto drain unit 2 81,946,072 163,892,144

Max Pressure :
Capacity : 6.4 m3 / min
Cooling Meth. : 1Ǿ / 220 V / 50 Hz
Power Source

Line Filter c/w auto drain unit 2 9,295,375 18,590,751

Max Pressure : 6.6 m3 / min
Capacity : 6.6 m3 / min
Filtration : 1 micron

Micromist Filter c/w auto drain unit 2 9,295,375 18,590,751

Max Pressure : 6.6 m3 / min
Capacity : 0.01 ppm
Filtration : 0.01 micron

528352206.xls Page -33/50

 DIRECT COST BREAKDOWN
#REF!
#REF!
#REF! #REF!

Unit Price Amount

No Description Unit QTY
(Rp) (Rp)

Galv. Steel Pipe (M) Type 80 mm Dia. m 400 175,431 70,172,424

Galv. Steel Pipe (M) Type 50 mm Dia. m 52 106,247 5,524,843
Ditto Fitting lot 1 26,384,078 26,384,078
Ditto Hanger & Support lot 1 8,683,308 8,683,308

Ball Valve 10 Kg Cast Iron 50 mm Dia. ea 34 689,370 23,438,578

Ball Valve 10 Kg Cast Iron 100 mm Dia. ea 1 2,846,431 2,846,431
Ball Valve 400 psi Brass (S) 20 mm Dia. ea 3 170,489 511,468
Auto Drain 20 mm Dia. ea 3 3,109,577 9,328,732

Miscellaneous Materials lot 1 43,650,683 43,650,683

Material Total 988,040,261

Opening wall,ceiling, floor and finishing lot BY CIVIL

Transportation lot 1 36,666,386 36,666,386
Piping & Installation Work lot 1 59,712,450 59,712,450
Testing & Commissioning lot 1 4,773,466 4,773,466
Labour Total 101,152,302

SUB TOTAL 1,089,192,563

528352206.xls Page -34/50

 DIRECT COST BREAKDOWN
#REF!
#REF!
#REF! #REF!

Unit Price Amount

No Description Unit QTY
(Rp) (Rp)

8 Cooling Tower Work

Cooling Tower
Cooling Cap. : 80 RT set 1 182,239,515 182,239,515
Air Flow Rate : 540 CMM
Water Flow Rate : 1,040 liter / min.
Input Power : 1.5Kw
Pump Head : 2.5 m

Galv. Steel Pipe (M) Type 150 mm Dia. m 400 406,456 162,582,588
Ditto Fitting lot 1 69,654,720 69,654,720
Ditto Hanger & Support lot 1 31,062,240 31,062,240

Miscellaneous Materials lot 1 17,117,177 17,117,177

Material Total 462,656,240

Opening wall,ceiling, floor and finishing lot 1 BY CIVIL

Transportation lot 1 8,986,283 8,986,283
Piping & Installation Work lot 1 69,978,285 69,978,285
Testing & Commissioning 1 6,997,829 6,997,829
Labour Total 85,962,396

SUB TOTAL 548,618,636

528352206.xls Page -35/50

 DIRECT COST BREAKDOWN
#REF!
#REF!
#REF! #REF!

Unit Price Amount

No Description Unit QTY
(Rp) (Rp)

E ELECTRICAL WORKS

1 MAIN POWER RECEIVING 20kV INCOMING WORK LOT 1.00 144,681,524

2 SUBSTATION SYSTEM LOT 1.00 821,322,453

3 MAIN FEEDER SYSTEM LOT 1.00 1,754,689,297

4 LIGHTING SYSTEM LOT 1.00 366,397,123

5 RECEPTACLE SYSTEM LOT 1.00 36,247,281

6 PUBLIC ADDRESS SYSTEM LOT 1.00 117,031,931

7 FIRE ALARM SYSTEM LOT 1.00 95,630,636

8 TELEPHONE AND LAN PIPING WORK LOT 1.00 64,629,108

9 LIGHTNING PROTECTION SYSTEM LOT 1.00 57,967,199

10 OUTDOOR LIGHTING LOT 1.00 198,948,941

11 POWER SUPPLY FOR MECHANICAL SERVICE LOT 1.00 157,016,211

12 SECONDARY WIRING FOR PRODUCTION MACHINE LOT Out of Scope

3,814,561,704

528352206.xls Page -35/50

 DIRECT COST BREAKDOWN
#REF!
#REF!
#REF! #REF!

Unit Price Amount

No Description Unit QTY
(Rp) (Rp)

ELECTRICAL WORKS

1 MAIN POWER RECEIVING 20kV INCOMING WORK

MV Cable from PLN Substation to MVMDB Incoming

20KV Cable N2XSEBY 3C - 95 mm2 m 58 727,374 42,187,699
Termination Kit N2XSEBY 3C - 95 mm2 set 2 6,229,038 12,458,076

PVC Conduit 150 mm diameter m 20 159,782 3,195,646

Accessories material for conduit lot 1 575,792 575,792

Man Hole 1000 x 1000 x 1200 c/w Cover set 3 5,033,259 15,099,778

Supporting materials lot 1 8,829,677 8,829,677

Miscellaneous materials lot 1 5,886,530 5,886,530

Material Total 88,233,198

Excavation and Backfilling c/w Concrete Protection lot 1 12,354,300 12,354,300

Installation Fee lot 1 17,455,096 17,455,096
Testing and Commissioning lot 1 1,396,389 1,396,389
Unloading Material lot 1 1,710,541 1,710,541
Application Fee 20kV PLN lot 1 Out of Scope
Certificate (SLO) lot 1 23,532,000 23,532,000

Labour Total 56,448,326

1 SUB TOTAL MAIN POWER RECEIVING 20kV INCOMING WORK 144,681,524

528352206.xls Page -36/50

 DIRECT COST BREAKDOWN
#REF!
#REF!
#REF! #REF!

Unit Price Amount

No Description Unit QTY
(Rp) (Rp)

2 SUBSTATION SYSTEM

MVMDB
Incoming LBS set 1 45,756,680 45,756,680
Metering set 1 75,171,680 75,171,680
Outgoing LBS set 1 60,137,320 60,137,320

MV Cable from MVMDB Outgoing to Trafo 750kVA

20KV Cable 3x N2XSY 1C - 35 mm2 m 45 124,837 5,617,677
Termination Kit N2XSY 1C - 35 mm2 set 2 3,921,961 7,843,922

Transformer Cap : 20KV/400-231V 750KVA set 1 239,226,312 239,226,312

3P 4W 50Hz, ONAN, Dyn 5

From Trafo 750kVA to LVMDB

Cable 3x3x NYY 1C - 185 mm2 m 126 231,790 29,205,565
Cable 2x NYY 1C - 185 mm2 m 28 231,790 6,490,126
Termination Cable lot 1 1,427,922 1,427,922

LVMDB
LVMDB (400V) set 1 220,562,730 220,562,730
- Incoming PLN 1 unit
- Feeder 1 unit
- Cap. Bank 225kVAR 1 unit

Cable Rack . W=800 m 12 228,260 2,739,125

Cable Rack . W=300 m 8 170,960 1,367,680
Accessories material for cable rack lot 1 821,384 821,384
Supporting material for cable rack lot 1 1,437,452 1,437,452

Grounding Material
Earthing Rod Ø 5/8" set 3 3,848,188 11,544,564
Earthing Rod for Test Ø 5/8" set 2 1,138,949 2,277,898
Earth Terminal Box 4P set 1 4,967,841 4,967,841
Control Box 400 x 400 x 300 set 5 522,881 2,614,405

528352206.xls Page -37/50

 DIRECT COST BREAKDOWN
#REF!
#REF!
#REF! #REF!

Unit Price Amount

No Description Unit QTY
(Rp) (Rp)

Grounding Cable from ETB to :

MVMDB E-a NYA 70 mm2 m 16 88,363 1,413,803
Neutral E-b NYA 70 mm2 m 15 88,363 1,325,440
LVMDB E-c NYA 70 mm2 m 18 88,363 1,590,528
Test Control E-Tc & E-Tp NYA 6 mm2 m 55 9,295 511,233
ETB to Grounding Rod NYA 70 mm2 m 60 88,363 5,301,760

Grounding Cable Rack NYA 4 mm2 m 30 6,236 187,079

Control cable for Trafo NYYHY 6C - 1.5 mm2 m 14 24,709 345,920
Termination material for above lot 1 533,823 533,823

Cable Pit 600 * 600 * 600 lot 1 By Civil

Foundation for Equipment Electrical lot 1 By Civil
Fence for Trafo lot 1 By Civil

PVC Conduit 50 mm diameter m 60 22,238 1,334,264

Accessories material for conduit lot 1 266,853 266,853
Supporting material for conduit lot 1 333,566 333,566

Painting material lot 1 933,632 933,632

Miscellaneous materials lot 1 7,337,160 7,337,160

Material Total 740,625,342

Installation Fee lot 1 68,387,404 68,387,404

Testing and Commissioning lot 1 4,103,275 4,103,275
Heavy Loading Fee lot 1 8,206,432 8,206,432

Labour Total 80,697,111

2 SUB TOTAL SUBSTATION SYSTEM 821,322,453

528352206.xls Page -38/50

 DIRECT COST BREAKDOWN
#REF!
#REF!
#REF! #REF!

Unit Price Amount

No Description Unit QTY
(Rp) (Rp)

3 MAIN FEEDER SYSTEM

Panel
Lighting Panel LP - OFFICE 1FL set 1 8,339,858 8,339,858
Lighting Panel LP - OFFICE 2FL set 1 5,767,811 5,767,811
Lighting Panel LP - FACTORY set 1 7,029,361 7,029,361
Lighting Panel P - GH set 1 9,513,517 9,513,517
Power Panel P - COMPRESSOR set 1 22,589,661 22,589,661
Power Panel P - PUMP set 1 11,091,102 11,091,102
Power Panel P - COOLING TOWER set 1 12,672,923 12,672,923
Power Panel P - FAN set 1 75,859,638 75,859,638

Production Panel PP-1 ~ PP-5 set 5 30,285,684 151,428,420

- -

Supporting material for panel lot 1 5,721,806 5,721,806

Feeder from LVMDB (400V) to :

LP - OFFICE 1FL NYY 4C - 25 mm2 m 46 139,074 6,397,410
NYA 10 mm2 m 46 14,590 671,133
LP - FACTORY NYY 4C - 16 mm2 m 49 92,716 4,543,088
NYA 10 mm2 m 49 14,590 714,902
P - GH NYFGBY 4C - 10 mm2 m 55 78,597 4,322,828
P - COMPRESSOR NYY 4C - 70 mm2 m 50 385,689 19,284,474
NYA 35 mm2 m 50 43,299 2,164,944
P - PUMP NYY 4C - 16 mm2 m 29 92,716 2,688,766
NYA 10 mm2 m 29 14,590 423,105
P - COOLING TOWER NYY 4C - 35 mm2 m 66 185,432 12,238,523
NYA 10 mm2 m 66 14,590 962,929
P - FAN NYY 4C - 10 mm2 m 54 67,655 3,653,343
NYA 6 mm2 m 54 8,707 470,169

PP-1 ~ PP-5 NYY 4C - 95 mm2 m 2,000 523,436 1,046,871,446

NYA 50 mm2 m 500 58,712 29,356,170

Feeder from LP-OFFICE 1FL to :

LP - OFFICE 2FL NYY 4C - 10 mm2 m 16 67,655 1,082,472
NYA 6 mm2 m 16 8,707 139,309

528352206.xls Page -39/50

 DIRECT COST BREAKDOWN
#REF!
#REF!
#REF! #REF!

Unit Price Amount

No Description Unit QTY
(Rp) (Rp)
Termination material for above lot 1 9,994,276 9,994,276

Cable Rack . W=800 m 35 228,260 7,989,114

Cable Rack . W=500 m 65 200,846 13,054,965
Cable Rack . W=300 m 215 170,960 36,756,396
Cable Rack . W=300 w/ Cover m 77 290,973 22,404,935
Accessories material for cable rack lot 1 16,041,176 16,041,176
Supporting material for cable rack lot 1 28,071,911 28,071,911

PVC Conduit 50 mm diameter m 20 22,238 444,755

Accessories material for conduit lot 1 88,951 88,951
Supporting material for conduit lot 1 111,189 111,189

Hand Hole 600 x 600 x 800 c/w cover set 3 1,495,223 4,485,670

Painting material lot 1 2,887,494 2,887,494

Miscellaneous materials lot 1 20,070,913 20,070,913

Material Total 1,608,400,854

Excavation and Backfilling lot 1 1,853,145 1,853,145

Installation Fee lot 1 128,960,066 128,960,066
Testing and Commissioning lot 1 6,448,003 6,448,003
Unloading Material lot 1 9,027,228 9,027,228

Labour Total 146,288,443

3 SUB TOTAL MAIN FEEDER SYSTEM 1,754,689,297

528352206.xls Page -40/50

 DIRECT COST BREAKDOWN
#REF!
#REF!
#REF! #REF!

Unit Price Amount

No Description Unit QTY
(Rp) (Rp)

4 LIGHTING SYSTEM

Lighting Fixture
Lighting Fixture Highbay Arc Pro Ceramic 360W set 28 3,041,511 85,162,308
Lighting Fixture FL 36W x 1 Reflector Type set 9 285,326 2,567,930
Lighting Fixture FL 36W x 2 Reflector Type set 15 394,396 5,915,945
Lighting Fixture FL 36W x 2 Reflector Type w/ Battery set 3 1,524,168 4,572,503
Lighting Fixture FL 36W x 2 V-Shape Type set 17 376,983 6,408,705
Lighting Fixture FL 36W x 2 V-Shape w/ Battery set 5 1,506,636 7,533,182
Lighting Fixture FL 36W x 1 V-Shape Type set 2 280,619 561,238
Lighting Fixture FL 36W x 1 V-Shape w/ Battery set 1 1,410,390 1,410,390
Lighting Fixture FL 36W x 2 RM Metal Louver set 25 578,417 14,460,414
Lighting Fixture FL 36W x 2 RM Metal Louver w/ Battery set 9 1,708,659 15,377,927
Lighting Fixture PLC 18W Down Light set 70 213,906 14,973,412
Lighting Fixture PLC 26W Down Light set 10 226,496 2,264,955
Lighting Fixture FL 36W x 1 Weather Proof set 18 634,187 11,415,373
Lighting Fixture FL 36W x 1 Stair Case w/ Battery set 2 1,592,293 3,184,586
Lighting Fixture Exit Light 2 Face w/ Battery set 11 1,361,679 14,978,471
Lighting Fixture Emergency Twin Light (2 Hours) set 9 1,252,373 11,271,357
Supporting material for lighting lot 1 12,123,569 12,123,569

Wiring Device
Wiring Device Switch 1 Gang 1 Way pcs 16 71,773 1,148,362
Wiring Device Switch 2 Gang 1 Way pcs 7 83,656 585,594
Wiring Device Switch 3 Gang 1 Way pcs 2 95,540 191,080
Wiring Device Switch 1 Gang 3 Way pcs 6 78,597 471,581
Outlet Box pcs 31 35,180 1,090,591

Cable NYM 3C - 2.5 mm2 m 2,244 12,825 28,779,165

Termination material lot 1 1,438,982 1,438,982

C-Channel CNP 100 x 50 m 120 50,123 6,014,779

Accessories material for channel lot 1 902,217 902,217
Supporting material for channel lot 1 2,075,169 2,075,169

528352206.xls Page -41/50

 DIRECT COST BREAKDOWN
#REF!
#REF!
#REF! #REF!

Unit Price Amount

No Description Unit QTY
(Rp) (Rp)

High Impact Conduit HI 20 mm diameter m 256 4,942 1,265,080

Steel Conduit E 19 mm diameter m 198 13,060 2,585,931
Accessories material for conduit lot 1 577,711 577,711
Supporting material for conduit lot 1 962,812 962,812

Painting material lot 1 575,357 575,357

Miscellaneous materials lot 1 7,868,160 7,868,160

Material Total 270,714,834

Installation Fee lot 1 87,781,890 87,781,890

Testing and Commissioning lot 1 2,633,466 2,633,466
Unloading Material lot 1 5,266,932 5,266,932

Labour Total 95,682,289

4 SUB TOTAL LIGHTING SYSTEM 366,397,123

528352206.xls Page -42/50

 DIRECT COST BREAKDOWN
#REF!
#REF!
#REF! #REF!

Unit Price Amount

No Description Unit QTY
(Rp) (Rp)

5 RECEPTACLE SYSTEM

Wiring Device
Wiring Device Socket Outlet 2P+E 16 A (Wall Type) pcs 43 90,128 3,875,485
Wiring Device for Emergency Light Socket Outlet 2P+E 16 A (Wall Type) pcs 9 90,128 811,148

Cable NYM 3C - 2.5 mm2 m 780 12,825 10,003,453

Termination material lot 1 500,173 500,173

Steel Conduit E 19 mm diameter m 154 13,060 2,011,280

High Impact Conduit HI 20 mm diameter m 81 4,942 400,279
Accessories material for conduit lot 1 482,406 482,406
Supporting material for conduit lot 1 602,890 602,890

Painting material lot 1 419,693 419,693

Miscellaneous materials lot 1 1,494,988 1,494,988

Material Total 20,601,795

Installation Fee lot 1 13,487,483 13,487,483

Testing and Commissioning lot 1 944,104 944,104
Unloading Material lot 1 1,213,898 1,213,898

Labour Total 15,645,486

5 SUB TOTAL RECEPTACLE SYSTEM 36,247,281

528352206.xls Page -43/50

 DIRECT COST BREAKDOWN
#REF!
#REF!
#REF! #REF!

Unit Price Amount

No Description Unit QTY
(Rp) (Rp)

6 PUBLIC ADDRESS SYSTEM

Amplifier w/ Chime & 5Ch.Selector 240W set 1 15,687,961 15,687,961

Program Timer set 1 9,412,800 9,412,800
Remote Microphone set 1 8,889,919 8,889,919
Cabinet Rack w/ Acc set 1 8,889,919 8,889,919
CD/MP3/DVD Player set 1 1,961,039 1,961,039
Ceiling Speaker 3W pcs 11 116,954 1,286,494
Horn Speaker 15W pcs 8 410,516 3,284,126
Attenuator 5~30W pcs 4 191,433 765,731
Supporting material for above lot 1 1,003,640 1,003,640

Outlet Box pcs 23 35,180 809,148

Terminal Box Telp/ FA/ SS set 2 3,737,470 7,474,940

Cable NYYHY 2C - 1.5 mm2 m 398 5,883 2,341,434

Cable NYYHY 3C - 1.5 mm2 m 20 7,883 157,664
Cable NYYHY 10C - 1.5 mm2 m 72 47,535 3,422,494
Termination material lot 1 296,150 296,150

Steel Conduit E 19 mm diameter m 48 13,060 626,892

High Impact Conduit HI 20 mm diameter m 67 4,942 331,095
Accessories material for conduit lot 1 66,243 66,243
Supporting material for conduit lot 1 239,556 239,556

Cable Tray . W=200 m 60 156,841 9,410,447

Accessories material for cable tray lot 1 1,788,079 1,788,079
Supporting material for cable tray lot 1 3,293,656 3,293,656

Painting material lot 1 630,305 630,305

Miscellaneous materials lot 1 4,886,420 4,886,420

Material Total 86,956,152

Installation Fee lot 1 22,995,117 22,995,117

Setting, Testing and Commissioning lot 1 4,551,206 4,551,206
Unloading Material lot 1 2,529,455 2,529,455

Labour Total 30,075,779

6 SUB TOTAL PUBLIC ADDRESS SYSTEM 117,031,931

528352206.xls Page -44/50

 DIRECT COST BREAKDOWN
#REF!
#REF!
#REF! #REF!

Unit Price Amount

No Description Unit QTY
(Rp) (Rp)

7 FIRE ALARM SYSTEM

FACP 5 Zone unit 1 8,228,317 8,228,317

Annunciator 5 Zone unit 1 6,439,885 6,439,885
Photoelectric Smoke Detector pcs 8 549,119 4,392,954
Rate of Rise Heat Detector pcs 17 258,852 4,400,484
Fixed Temp. Heat Detector pcs 1 282,384 282,384
Manual Call Point & Intercom Jack pcs 5 431,459 2,157,296
Indicator Lamp pcs 5 164,724 823,620
Fire Alarm Bell pcs 5 470,640 2,353,200
Supporting material for above lot 1 581,593 581,593

Outlet Box pcs 31 35,180 1,090,591

Cable NYYHY 2C - 1.5 mm2 m 390 5,883 2,294,370

Cable NYYHY 8C - 1.5 mm2 m 280 39,887 11,168,287
Cable NYYHY 10C - 1.5 mm2 m 124 47,535 5,894,295
Cable NYYHY 12C - 1.5 mm2 m 96 53,300 5,116,798
Termination material lot 1 1,223,782 1,223,782

Steel Conduit E 25 mm diameter m 40 15,884 635,364

High Impact Conduit HI 20 mm diameter m 186 4,942 919,160
PVC Conduit 50 mm diameter m 30 20,943 628,304
Accessories material for conduit lot 1 436,636 436,636
Supporting material for conduit lot 1 545,707 545,707

Painting material lot 1 379,924 379,924

Miscellaneous materials lot 1 2,086,465 2,086,465

- -
Material Total 62,079,416

Installation Fee lot 1 26,162,172 26,162,172

Setting, Testing and Commissioning lot 1 5,034,436 5,034,436
Unloading Material lot 1 2,354,612 2,354,612

Labour Total 33,551,220

7 SUB TOTAL FIRE ALARM SYSTEM 95,630,636

528352206.xls Page -45/50

 DIRECT COST BREAKDOWN
#REF!
#REF!
#REF! #REF!

Unit Price Amount

No Description Unit QTY
(Rp) (Rp)

8 TELEPHONE AND LAN PIPING WORK

PABX 4 Line 24 Extension set 1 22,083,370 22,083,370

- Main Unit Cap. 8 Line 4 Digital 24 Analog
- Digital Display Telp for Operator

MDF (BMF + LSA) set 1 1,961,039 1,961,039

UPS Backup Battery unit 1 2,026,341 2,026,341

- -
Pull Box 200 x 200 x 200 pcs 2 124,249 248,498

Telephone set Analog set 13 143,781 1,869,147

Server Equipment lot 1 By Others

Hub Switch & Rack System lot 1 By Others

Wiring Device Telephone Outlet (Wall Type) pcs 13 137,780 1,791,138

Wiring Device Data Outlet (Wall Type) pcs 10 256,146 2,561,458

Cable
Incoming Telephone Jelly 10 Pr - 0.6 mm2 m 88 37,887 3,334,014
Telephone Cable ITC 2 Pr - 0.6 mm2 m 468 2,589 1,211,427
Data Cable lot 1 By Others
Termination material lot 1 227,319 227,319

High Impact Conduit HI 20 mm diameter m 230 4,942 1,136,596

PVC Conduit 50 mm diameter m 30 20,943 628,304
Accessories material for conduit lot 1 352,980 352,980
Supporting material for conduit lot 1 441,225 441,225

Miscellaneous materials lot 1 996,227 996,227

Material Total 40,869,083

Installation Fee lot 1 17,343,084 17,343,084

Testing, Programming and Adjusting lot 1 4,335,771 4,335,771
Unloading Material lot 1 2,081,170 2,081,170

Labour Total 23,760,025

8 SUB TOTAL TELEPHONE AND LAN PIPING WORK 64,629,108

528352206.xls Page -46/50

 DIRECT COST BREAKDOWN
#REF!
#REF!
#REF! #REF!

Unit Price Amount

No Description Unit QTY
(Rp) (Rp)

9 LIGHTNING PROTECTION SYSTEM

Air Terminal KURN R 150 c/w Con. Sleeve set 1 9,689,654 9,689,654

Cable NYY 1C - 70 mm2 m 28 88,010 2,464,271

Lightning pole H : 20 m unit 1 17,939,738 17,939,738

Fondation for lightning pole set 1 7,890,162 7,890,162

Material flange set 1 849,741 849,741

Earthing Rod Ø 5/8" set 1 3,848,188 3,848,188

Control Box 400 x 400 x 300 set 1 522,881 522,881

Miscellaneous materials lot 1 1,080,119 1,080,119

Material Total 44,284,753

Permit Government lot 1 2,941,500 2,941,500

Installation Fee lot 1 7,387,636 7,387,636
Rental Crane 5 Ton lot 1 3,353,310 3,353,310

Labour Total 13,682,446

9 SUB TOTAL LIGHTNING PROTECTION SYSTEM 57,967,199

528352206.xls Page -47/50

 DIRECT COST BREAKDOWN
#REF!
#REF!
#REF! #REF!

Unit Price Amount

No Description Unit QTY
(Rp) (Rp)

10 OUTDOOR LIGHTING

Street Light HPS 250W x 1 SON pcs 14 1,719,248 24,069,471

Lighting Fixture FL 36W x 1 Weather Proof set 2 634,187 1,268,375
Supporting for lighting lot 1 1,013,523 1,013,523

Wiring Device Photoelectric Switch pcs 1 431,459 431,459

Wiring Device Timer Switch pcs 1 383,925 383,925

Cable NYFGBY 4C - 6 mm2 m 96 53,535 5,139,389

Cable NYFGBY 4C - 4 mm2 m 93 43,064 4,004,911
Cable NYFGBY 4C - 2.5 mm2 m 128 29,768 3,810,301
Cable NYFGBY 3C - 2.5 mm2 m 70 25,297 1,770,783
Cable NYFGBY 2C - 2.5 mm2 m 62 21,532 1,334,970
Cable NYM 3C - 2.5 mm2 m 115 12,825 1,474,868
Termination material lot 1 701,489 701,489

Lighting pole H:7m set 14 3,488,266 48,835,724

Fondation for lighting pole set 14 2,496,981 34,957,727

PVC Conduit 50 mm diameter m 35 20,943 733,022

Accessories material for conduit lot 1 146,604 146,604
Supporting material for conduit lot 1 183,314 183,314

Hand Hole 400 x 400 x 600 set 4 784,439 3,137,757

Miscellaneous materials lot 1 2,584,049 2,584,049

Material Total 135,981,662

Excavation and Backfilling lot 1 12,848,472 12,848,472

Installation Fee lot 1 44,352,996 44,352,996
Testing and Commissioning lot 1 1,774,077 1,774,077
Unloading Material lot 1 3,991,733 3,991,733

Labour Total 62,967,279

10 SUB TOTAL OUTDOOR LIGHTING 198,948,941

528352206.xls Page -48/50

 DIRECT COST BREAKDOWN
#REF!
#REF!
#REF! #REF!

Unit Price Amount

No Description Unit QTY
(Rp) (Rp)

11 POWER SUPPLY FOR MECHANICAL SERVICE

Wiring Device Switch 1 Gang w/ Pilot Lamp for Fan pcs 28 227,201 6,361,641
Wiring Device Socket Outlet 2P+E 16 A (Wall Type) pcs 2 56,594 113,189
Wiring Device Push Button 3P ON-OFF pcs 2 970,695 1,941,390
Wiring Device Push Button 1P ON-OFF pcs 2 717,726 1,435,452

Cable for Mechanical Service

Fan NYY 3C - 2.5 mm2 m 392 15,178 5,949,831
NYY 4C - 2.5 mm2 m 1,384 20,238 28,008,728
Air Conditioning NYY 3C - 2.5 mm2 m 308 15,178 4,674,867
NYY 4C - 2.5 mm2 m 112 20,238 2,266,602
Shutter Door NYY 4C - 2.5 mm2 m 124 20,238 2,509,452
Jockey Pump NYY 4C - 4 mm2 m 16 30,356 485,700
Water Supply Pump NYY 4C - 2.5 mm2 m 32 20,238 647,601
Compressor (2 unit) NYY 4C - 35 mm2 m 30 185,432 5,562,965
NYA 10 mm2 m 30 14,590 437,695
Air Dryer (2 unit) NYY 4C - 2.5 mm2 m 31 20,238 627,363
Cooling Tower NYY 4C - 2.5 mm2 m 17 20,238 344,038
Cooling Tower Pump NYY 4C - 16 mm2 m 36 92,716 3,337,779
NYA 6 mm2 m 36 8,707 313,446
Submersible Sewage Pump NYY 4C - 2.5 mm2 m 36 20,238 728,551

Termination material lot 1 1,676,890 1,676,890

High Impact Conduit HI 25 mm diameter m 168 7,177 1,205,780

Steel Conduit E 25 mm diameter m 380 15,884 6,035,958
Steel Conduit E 39 mm diameter m 24 26,356 632,540
Steel Conduit E 51 mm diameter m 18 39,298 707,372
Accessories material for conduit lot 1 1,716,424 1,716,424
Supporting material for conduit lot 1 2,145,412 2,145,412
Flexible Conduit E 25 c/w Box Connector & Con. Coupling m 81 74,008 5,994,659
Flexible Conduit E 39 c/w Box Connector & Con. Coupling m 2 168,607 337,214
Flexible Conduit E 51 c/w Box Connector & Con. Coupling m 2 256,734 513,468

Painting material lot 1 1,350,266 1,350,266

Miscellaneous materials lot 1 4,335,653 4,335,653

Material Total 92,397,927

528352206.xls Page -49/50

 DIRECT COST BREAKDOWN
#REF!
#REF!
#REF! #REF!

Unit Price Amount

No Description Unit QTY
(Rp) (Rp)

Installation Fee lot 1 57,387,488 57,387,488

Testing and Commissioning lot 1 2,639,820 2,639,820
Unloading Material lot 1 4,590,976 4,590,976

Labour Total 64,618,284

11 SUB TOTAL POWER SUPPLY FOR MECHANICAL SERVICE 157,016,211

12 SECONDARY WIRING FOR PRODUCTION MACHINE lot 1 Out of Scope

12 SUB TOTAL SECONDARY WIRING FOR PRODUCTION MACHINE Out of Scope

528352206.xls Page -50/50

 50 50 50
0.05 0.05 0.05

FRM 16
NO Hor(x) 15D*2 Ver(y) Tinggi Tinggi Tul Atas Hor.
Type PC
0.013 n Spasi L
1000 900 2000 1900 800 700 100
1.00 PC 2 1.00 0.90 0.39 2.00 1.90 0.80 0.70 20 0.10 1.29
 16 16 16
Tul Atas Ver. Tul Bawah Hor. Tul bawah Ver. Rekapitulasi Rekapitulasi Diameter
n Spasi L n Spasi L n Spasi L Panjang Besi Panjang Besi Besi
100 100 100 16 16 16
10 0.10 2.29 20 0.10 1.60 10 0.10 2.60 106.70 0.016
atas 0.46
bawah 0.54
 6162.25 = 6165.00

Diameter Berat Besi Berat Besi Peminggang Rekapitulasi Diameter Berat Besi
Besi Utama Utama n L Panjang Besi Besi Peminggang
16 16 16 13
0.016 - 168.40 1.00 5.70 5.70 0.013 5.94
 faktor galian 1.2
Pancang Jumlah TOTAL
Pile Cap Concrete Excavation Backfill Unused
Rebar (Kg) (m³) Formwork (m²) (m³) (m³) earth (m³)
32.00 174.34 1.60 4.80 1.92 0.32 1.60
5,578.78 51.20 153.60 61.44 10.24 51.20
atas 2,546.27
bawah 3,032.52

Total Pilecap
Beton 51.20
Besi 5,578.78 108.9605953125
Bekisting 153.60

Bore pile
64.00 titik

Beton 2.36 m3 150.72 m3

Besi 266.82 kg 17,076.56 kg
Bor 768.00 m1

113.2998726115
Lean concrete Tanah
(m²) 50 mm dasar padat
2.00 2.00
64.00 64.00
 50 50 50
0.05 0.05 0.05

FRM 13
NO Hor(x) 15D*2 Ver(y) Tinggi Tinggi Tul Atas Hor.
Type PC
0.013 n Spasi L
1200 1100 1200 1100 350 250 200
1.00 FP1 1.20 1.10 0.39 1.20 1.10 0.35 0.25 7 0.20 1.49

FRM 13
NO Hor(x) 15D*2 Ver(y) Tinggi Tinggi Tul Atas Hor.
Type PC
0.013 n Spasi L
1000 900 1000 900 350 250 200
1.00 FP2 1.00 0.90 0.39 1.00 0.90 0.35 0.25 6 0.20 1.29
 13 13 13
Tul Atas Ver. Tul Bawah Hor. Tul bawah Ver. Rekapitulasi Rekapitulasi Diameter
n Spasi L n Spasi L n Spasi L Panjang Besi Panjang Besi Besi
200 100 100 13 13 13
7 0.20 1.49 12 0.10 1.35 12 0.10 1.35 53.26 0.013
atas 0.39
bawah 0.61

13 13 13
Tul Atas Ver. Tul Bawah Hor. Tul bawah Ver. Rekapitulasi Rekapitulasi Diameter
n Spasi L n Spasi L n Spasi L Panjang Besi Panjang Besi Besi
200 100 100 13 13 13
6 0.20 1.29 10 0.10 1.15 10 0.10 1.15 38.48 0.013
atas 0.40
bawah 0.60
 6162.25 = 6165.00

Diameter Berat Besi Berat Besi Peminggang Rekapitulasi Diameter Berat Besi
Besi Utama Utama n L Panjang Besi Besi Peminggang
13 13 13 13
0.013 - 55.49 1.00 4.50 4.50 0.013 4.69

Diameter Berat Besi Berat Besi Peminggang Rekapitulasi Diameter Berat Besi
Besi Utama Utama n L Panjang Besi Besi Peminggang
13 13 13 13
0.013 - 40.09 1.00 3.70 3.70 0.013 3.85
 faktor galian 1.2
Pancang Jumlah Pile TOTAL
Cap Concrete Excavation Backfill Unused
Rebar (Kg) (m³) Formwork (m²) (m³) (m³) earth (m³)
4.00 60.18 0.50 1.68 0.60 0.10 0.50
240.72 2.02 6.72 2.42 0.40 2.02
atas 94.28
bawah 146.44

faktor galian 1.2

Pancang Jumlah Pile TOTAL
Cap Concrete Excavation Backfill Unused
Rebar (Kg) (m³) Formwork (m²) (m³) (m³) earth (m³)
2.00 43.95 0.35 1.40 0.42 0.07 0.35
87.89 0.70 2.80 0.84 0.14 0.70
atas 35.36
bawah 52.54

Total Footplate
Beton 2.72
Besi 328.61 120.9906218704
Bekisting 9.52
Lean concrete Tanah
(m²) 50 mm dasar padat
1.44 1.44
5.76 5.76

Lean concrete Tanah

(m²) 50 mm dasar padat
1.00 1.00
2.00 2.00
Rasio Besi kg/m3
S1 116.19 kg / m3
S2 143.85 kg / m3
S3 145.86 kg / m3

Rasio Beton
S1 0.13 m3 / m2

Data luasan Plat Lantai

Luas Lantai Dasar

Area A 60.00
Area B 420.00
Area C 9.53
489.53 m2 (ukuran as)
Volume Beton
(m3)
S1 489.53 m2 63.64
Volume Beton Volume Wiremesh (dua
Bekisting Tepi tinggi 13 cm
(m2) (m1)
m3 979.05 m2 105.53 m1
PROYEK : S-RT-ED House a b c d
PEKERJAAN : Struktur Balok
DI CHECK : Herdy Dwiyana 2-Sep-20

JUMLAH TULANGAN Menerus TULANGAN UTAMA Sub Total TOTAL

Faktor Pjg Ukuran Dia TUL.SK. PEMINGGANG
LANTAI As kode JML Type Plat Pjg Kiri Tg Kanan Kiri kiri-tg Tg Kanan Berat Beton BJTD BJTP BESI Acuan
Berat BESI BETON
Kiri Kanan bersih A B utm sk pinggang atas Bawah atas Bawah atas Bawah Pj atas Bawah pjg jml pjg jml pjg jml pjg jml pjg jml pjg jml pjg jml Berat pjg jml Berat

SLOOF Lantai dasar

LANTAI Dasar Rasio besi #VALUE!

HORIZONTAL
AS D'
Beam horizontal a 1 TB - 4.00 - - 4.00 0.30 0.50 0.016 0.010 0.010 4 4 4 4 4 4 4.41 4 4 55.68 1.73 - 3.32 - 2.64 - 1.73 - - 1.48 7 1.48 14 1.48 7 25.55 4.00 2 4.93 0.60 55.68 30.48 86.16 4.00 86.16 0.60
Beam horizontal b 1 TB - 4.00 - - 4.00 0.30 0.50 0.016 0.010 0.010 4 4 4 4 4 4 4.00 4 4 50.50 1.73 - 3.32 - 2.64 - 1.73 - - 1.48 7 1.48 14 1.48 7 25.55 4.00 2 4.93 0.60 50.50 30.48 80.98 4.00 80.98 0.60
Beam horizontal c 1 TB - 4.00 - - 4.00 0.30 0.50 0.016 0.010 0.010 4 4 4 4 4 4 4.41 4 4 55.68 1.73 - 3.32 - 2.64 - 1.73 - - 1.48 7 1.48 14 1.48 7 25.55 4.00 2 4.93 0.60 55.68 30.48 86.16 4.00 86.16 0.60

253.30 1.80 12.00 12.90 253.30 1.80

besi beton bekisting

AS D
Beam horizontal a 1 TB - 4.00 - - 4.00 0.30 0.50 0.016 0.010 0.010 4 4 4 4 4 4 4.41 4 4 55.68 1.73 - 3.32 - 2.64 - 1.73 - - 1.48 7 1.48 14 1.48 7 25.55 4.00 2 4.93 0.60 55.68 30.48 86.16 4.00 86.16 0.60
Beam horizontal b 1 TB - 20.00 - - 20.00 0.30 0.50 0.016 0.010 0.010 4 4 4 4 4 4 20.00 4 4 252.52 5.73 - 15.32 - 10.64 - 5.73 - - 1.48 33 1.48 68 1.48 33 122.26 20.00 2 24.66 3.00 252.52 146.92 399.44 20.00 399.44 3.00
Beam horizontal c 1 TB - 4.00 - - 4.00 0.30 0.50 0.016 0.010 0.010 4 4 4 4 4 4 4.41 4 4 55.68 1.73 - 3.32 - 2.64 - 1.73 - - 1.48 7 1.48 14 1.48 7 25.55 4.00 2 4.93 0.60 55.68 30.48 86.16 4.00 86.16 0.60

571.76 4.20 28.00 571.76 4.20

besi beton bekisting

AS C'
Beam horizontal d 1 SL1 - 4.00 - - 4.00 0.20 0.25 0.016 0.010 0.010 2 2 2 2 2 2 4.38 2 2 27.65 1.48 - 3.32 - 2.64 - 1.48 - - 0.78 7 0.78 14 0.78 7 13.46 4.00 2 4.93 0.20 27.65 18.40 46.05 2.00 46.05 0.20

46.05 0.20 2.00 46.05 0.20

besi beton bekisting

AS C
Beam horizontal a 1 TB - 4.00 - - 4.00 0.30 0.50 0.016 0.010 0.010 4 4 4 4 4 4 4.41 4 4 55.68 1.73 - 3.32 - 2.64 - 1.73 - - 1.48 7 1.48 14 1.48 7 25.55 4.00 2 4.93 0.60 55.68 30.48 86.16 4.00 86.16 0.60
Beam horizontal b 1 TB - 20.00 - - 20.00 0.30 0.50 0.016 0.010 0.010 4 4 4 4 4 4 20.00 4 4 252.52 5.73 - 15.32 - 10.64 - 5.73 - - 1.48 33 1.48 68 1.48 33 122.26 20.00 2 24.66 3.00 252.52 146.92 399.44 20.00 399.44 3.00
Beam horizontal c 1 TB - 4.00 - - 4.00 0.30 0.50 0.016 0.010 0.010 4 4 4 4 4 4 4.41 4 4 55.68 1.73 - 3.32 - 2.64 - 1.73 - - 1.48 7 1.48 14 1.48 7 25.55 4.00 2 4.93 0.60 55.68 30.48 86.16 4.00 86.16 0.60
Beam horizontal d 1 SL1 - 4.00 - - 4.00 0.20 0.25 0.016 0.010 0.010 2 2 2 2 2 2 4.38 2 2 27.65 1.48 - 3.32 - 2.64 - 1.48 - - 0.78 7 0.78 14 0.78 7 13.46 4.00 2 4.93 0.20 27.65 18.40 46.05 2.00 46.05 0.20

617.81 4.40 30.00 617.81 4.40

besi beton bekisting

AS B
Beam horizontal a 1 TB - 4.00 - - 4.00 0.30 0.50 0.016 0.010 0.010 4 4 4 4 4 4 4.41 4 4 55.68 1.73 - 3.32 - 2.64 - 1.73 - - 1.48 7 1.48 14 1.48 7 25.55 4.00 2 4.93 0.60 55.68 30.48 86.16 4.00 86.16 0.60
Beam horizontal b 1 TB - 20.00 - - 20.00 0.30 0.50 0.016 0.010 0.010 4 4 4 4 4 4 20.00 4 4 252.52 5.73 - 15.32 - 10.64 - 5.73 - - 1.48 33 1.48 68 1.48 33 122.26 20.00 2 24.66 3.00 252.52 146.92 399.44 20.00 399.44 3.00
Beam horizontal c 1 TB - 4.00 - - 4.00 0.30 0.50 0.016 0.010 0.010 4 4 4 4 4 4 4.41 4 4 55.68 1.73 - 3.32 - 2.64 - 1.73 - - 1.48 7 1.48 14 1.48 7 25.55 4.00 2 4.93 0.60 55.68 30.48 86.16 4.00 86.16 0.60
Beam horizontal d 1 SL1 - 4.00 - - 4.00 0.20 0.25 0.016 0.010 0.010 2 2 2 2 2 2 4.38 2 2 27.65 1.48 - 3.32 - 2.64 - 1.48 - - 0.78 7 0.78 14 0.78 7 13.46 4.00 2 4.93 0.20 27.65 18.40 46.05 2.00 46.05 0.20

617.81 4.40 30.00 617.81 4.40

besi beton bekisting

AS A'
Beam horizontal a 1 SL1 - 1.00 - - 1.00 0.20 0.25 0.016 0.010 0.010 2 2 2 2 2 2 1.16 2 2 7.32 0.73 - 1.07 - 1.14 - 0.73 - - 0.78 2 0.78 4 0.78 2 3.85 1.00 2 1.23 0.05 7.32 5.08 12.40 0.50 12.40 0.05
Beam horizontal b 1 SL1 - 3.00 - - 3.00 0.20 0.25 0.016 0.010 0.010 2 2 2 2 2 2 3.00 2 2 18.94 1.23 - 2.57 - 2.14 - 1.23 - - 0.78 5 0.78 11 0.78 5 10.10 3.00 2 3.70 0.15 18.94 13.80 32.74 1.50 32.74 0.15
Beam horizontal c 1 SL1 - 4.00 - - 4.00 0.20 0.25 0.016 0.010 0.010 2 2 2 2 2 2 4.16 2 2 26.26 1.48 - 3.32 - 2.64 - 1.48 - - 0.78 7 0.78 14 0.78 7 13.46 4.00 2 4.93 0.20 26.26 18.40 44.66 2.00 44.66 0.20

89.80 0.40 4.00 89.80 0.40

besi beton bekisting

AS A
Beam horizontal a 1 TB - 4.00 - - 4.00 0.30 0.50 0.016 0.010 0.010 4 4 4 4 4 4 4.41 4 4 55.68 1.73 - 3.32 - 2.64 - 1.73 - - 1.48 7 1.48 14 1.48 7 25.55 4.00 2 4.93 0.60 55.68 30.48 86.16 4.00 86.16 0.60
Beam horizontal b 1 TB - 20.00 - - 20.00 0.30 0.50 0.016 0.010 0.010 4 4 4 4 4 4 20.00 4 4 252.52 5.73 - 15.32 - 10.64 - 5.73 - - 1.48 33 1.48 68 1.48 33 122.26 20.00 2 24.66 3.00 252.52 146.92 399.44 20.00 399.44 3.00
Beam horizontal c 1 TB - 4.00 - - 4.00 0.30 0.50 0.016 0.010 0.010 4 4 4 4 4 4 4.41 4 4 55.68 1.73 - 3.32 - 2.64 - 1.73 - - 1.48 7 1.48 14 1.48 7 25.55 4.00 2 4.93 0.60 55.68 30.48 86.16 4.00 86.16 0.60

571.76 4.20 28.00 571.76 4.20

besi beton bekisting

VERTIKAL
AS 9
Beam vertikal d 1 SL1 - 4.00 - - 4.00 0.20 0.25 0.016 0.010 0.010 2 2 2 2 2 2 4.38 2 2 27.65 1.48 - 3.32 - 2.64 - 1.48 - - 0.78 7 0.78 14 0.78 7 13.46 4.00 2 4.93 0.20 27.65 18.40 46.05 2.00 46.05 0.20

46.05 0.20 2.00 46.05 0.20

besi beton bekisting

AS 8
Beam vertikal d 1 SL1 - 6.00 - - 6.00 0.20 0.25 0.016 0.010 0.010 2 2 2 2 2 2 6.38 2 2 40.28 1.98 - 4.82 - 3.64 - 1.98 - - 0.78 10 0.78 21 0.78 10 19.72 6.00 2 7.40 0.30 40.28 27.11 67.39 3.00 67.39 0.30
Beam vertikal a 1 TB - 3.00 - - 3.00 0.30 0.50 0.016 0.010 0.010 4 4 4 4 4 4 3.41 4 4 43.05 1.48 - 2.57 - 2.14 - 1.48 - - 1.48 5 1.48 11 1.48 5 19.16 3.00 2 3.70 0.45 43.05 22.86 65.91 3.00 65.91 0.45
Beam vertikal b 1 TB - 6.00 - - 6.00 0.30 0.50 0.016 0.010 0.010 4 4 4 4 4 4 6.00 4 4 75.76 2.23 - 4.82 - 3.64 - 2.23 - - 1.48 10 1.48 21 1.48 10 37.41 6.00 2 7.40 0.90 75.76 44.81 120.56 6.00 120.56 0.90

253.87 1.65 12.00 253.87 1.65

besi beton bekisting

AS 7
Beam vertikal d 1 TB - 6.00 - - 6.00 0.30 0.50 0.016 0.010 0.010 4 4 4 4 4 4 6.88 4 4 86.87 2.23 - 4.82 - 3.64 - 2.23 - - 1.48 10 1.48 21 1.48 10 37.41 6.00 2 7.40 0.90 86.87 44.81 131.67 6.00 131.67 0.90
Beam vertikal a 1 TB - 3.00 - - 3.00 0.30 0.50 0.016 0.010 0.010 4 4 4 4 4 4 3.41 4 4 43.05 1.48 - 2.57 - 2.14 - 1.48 - - 1.48 5 1.48 11 1.48 5 19.16 3.00 2 3.70 0.45 43.05 22.86 65.91 3.00 65.91 0.45
Beam vertikal b 1 TB - 6.00 - - 6.00 0.30 0.50 0.016 0.010 0.010 4 4 4 4 4 4 6.00 4 4 75.76 2.23 - 4.82 - 3.64 - 2.23 - - 1.48 10 1.48 21 1.48 10 37.41 6.00 2 7.40 0.90 75.76 44.81 120.56 6.00 120.56 0.90
Beam vertikal b 1 TB - 5.00 - - 5.00 0.30 0.50 0.016 0.010 0.010 4 4 4 4 4 4 5.00 4 4 63.13 1.98 - 4.07 - 3.14 - 1.98 - - 1.48 8 1.48 18 1.48 8 31.02 5.00 2 6.17 0.75 63.13 37.19 100.32 5.00 100.32 0.75

418.47 3.00 20.00 418.47 3.00

PROYEK : S-RT-ED House a b c d
PEKERJAAN : Struktur Balok
DI CHECK : Herdy Dwiyana 2-Sep-20

JUMLAH TULANGAN Menerus TULANGAN UTAMA Sub Total TOTAL

Faktor Pjg Ukuran Dia TUL.SK. PEMINGGANG
LANTAI As kode JML Type Plat Pjg Kiri Tg Kanan Kiri kiri-tg Tg Kanan Berat Beton BJTD BJTP BESI Acuan
Berat BESI BETON
Kiri Kanan bersih A B utm sk pinggang atas Bawah atas Bawah atas Bawah Pj atas Bawah pjg jml pjg jml pjg jml pjg jml pjg jml pjg jml pjg jml Berat pjg jml Berat
besi beton bekisting

AS 6'
Beam vertikal d 1 TB - 2.00 - - 2.00 0.30 0.50 0.016 0.010 0.010 4 4 4 4 4 4 2.88 4 4 36.36 1.23 - 1.82 - 1.64 - 1.23 - - 1.48 3 1.48 8 1.48 3 12.77 2.00 2 2.47 0.30 36.36 15.24 51.60 2.00 51.60 0.30

51.60 0.30 2.00 51.60 0.30

besi beton bekisting

AS 6
Beam vertikal d 1 TB - 6.00 - - 6.00 0.30 0.50 0.016 0.010 0.010 4 4 4 4 4 4 6.88 4 4 86.87 2.23 - 4.82 - 3.64 - 2.23 - - 1.48 10 1.48 21 1.48 10 37.41 6.00 2 7.40 0.90 86.87 44.81 131.67 6.00 131.67 0.90
Beam vertikal a 1 TB - 3.00 - - 3.00 0.30 0.50 0.016 0.010 0.010 4 4 4 4 4 4 3.41 4 4 43.05 1.48 - 2.57 - 2.14 - 1.48 - - 1.48 5 1.48 11 1.48 5 19.16 3.00 2 3.70 0.45 43.05 22.86 65.91 3.00 65.91 0.45
Beam vertikal b 1 TB - 6.00 - - 6.00 0.30 0.50 0.016 0.010 0.010 4 4 4 4 4 4 6.00 4 4 75.76 2.23 - 4.82 - 3.64 - 2.23 - - 1.48 10 1.48 21 1.48 10 37.41 6.00 2 7.40 0.90 75.76 44.81 120.56 6.00 120.56 0.90
Beam vertikal b 1 TB - 5.00 - - 5.00 0.30 0.50 0.016 0.010 0.010 4 4 4 4 4 4 5.00 4 4 63.13 1.98 - 4.07 - 3.14 - 1.98 - - 1.48 8 1.48 18 1.48 8 31.02 5.00 2 6.17 0.75 63.13 37.19 100.32 5.00 100.32 0.75

418.47 3.00 20.00 418.47 3.00

besi beton bekisting

AS 5
Beam vertikal d 1 TB - 6.00 - - 6.00 0.30 0.50 0.016 0.010 0.010 4 4 4 4 4 4 6.88 4 4 86.87 2.23 - 4.82 - 3.64 - 2.23 - - 1.48 10 1.48 21 1.48 10 37.41 6.00 2 7.40 0.90 86.87 44.81 131.67 6.00 131.67 0.90
Beam vertikal a 1 TB - 3.00 - - 3.00 0.30 0.50 0.016 0.010 0.010 4 4 4 4 4 4 3.41 4 4 43.05 1.48 - 2.57 - 2.14 - 1.48 - - 1.48 5 1.48 11 1.48 5 19.16 3.00 2 3.70 0.45 43.05 22.86 65.91 3.00 65.91 0.45
Beam vertikal b 1 TB - 6.00 - - 6.00 0.30 0.50 0.016 0.010 0.010 4 4 4 4 4 4 6.00 4 4 75.76 2.23 - 4.82 - 3.64 - 2.23 - - 1.48 10 1.48 21 1.48 10 37.41 6.00 2 7.40 0.90 75.76 44.81 120.56 6.00 120.56 0.90
Beam vertikal b 1 TB - 5.00 - - 5.00 0.30 0.50 0.016 0.010 0.010 4 4 4 4 4 4 5.00 4 4 63.13 1.98 - 4.07 - 3.14 - 1.98 - - 1.48 8 1.48 18 1.48 8 31.02 5.00 2 6.17 0.75 63.13 37.19 100.32 5.00 100.32 0.75

418.47 3.00 20.00 418.47 3.00

besi beton bekisting

AS 4
Beam vertikal d 1 TB - 6.00 - - 6.00 0.30 0.50 0.016 0.010 0.010 4 4 4 4 4 4 6.88 4 4 86.87 2.23 - 4.82 - 3.64 - 2.23 - - 1.48 10 1.48 21 1.48 10 37.41 6.00 2 7.40 0.90 86.87 44.81 131.67 6.00 131.67 0.90
Beam vertikal a 1 TB - 3.00 - - 3.00 0.30 0.50 0.016 0.010 0.010 4 4 4 4 4 4 3.41 4 4 43.05 1.48 - 2.57 - 2.14 - 1.48 - - 1.48 5 1.48 11 1.48 5 19.16 3.00 2 3.70 0.45 43.05 22.86 65.91 3.00 65.91 0.45
Beam vertikal b 1 TB - 6.00 - - 6.00 0.30 0.50 0.016 0.010 0.010 4 4 4 4 4 4 6.00 4 4 75.76 2.23 - 4.82 - 3.64 - 2.23 - - 1.48 10 1.48 21 1.48 10 37.41 6.00 2 7.40 0.90 75.76 44.81 120.56 6.00 120.56 0.90
Beam vertikal b 1 TB - 5.00 - - 5.00 0.30 0.50 0.016 0.010 0.010 4 4 4 4 4 4 5.00 4 4 63.13 1.98 - 4.07 - 3.14 - 1.98 - - 1.48 8 1.48 18 1.48 8 31.02 5.00 2 6.17 0.75 63.13 37.19 100.32 5.00 100.32 0.75

418.47 3.00 20.00 418.47 3.00

besi beton bekisting

AS 3
Beam vertikal d 1 TB - 6.00 - - 6.00 0.30 0.50 0.016 0.010 0.010 4 4 4 4 4 4 6.88 4 4 86.87 2.23 - 4.82 - 3.64 - 2.23 - - 1.48 10 1.48 21 1.48 10 37.41 6.00 2 7.40 0.90 86.87 44.81 131.67 6.00 131.67 0.90
Beam vertikal a 1 TB - 3.00 - - 3.00 0.30 0.50 0.016 0.010 0.010 4 4 4 4 4 4 3.41 4 4 43.05 1.48 - 2.57 - 2.14 - 1.48 - - 1.48 5 1.48 11 1.48 5 19.16 3.00 2 3.70 0.45 43.05 22.86 65.91 3.00 65.91 0.45
Beam vertikal b 1 TB - 6.00 - - 6.00 0.30 0.50 0.016 0.010 0.010 4 4 4 4 4 4 6.00 4 4 75.76 2.23 - 4.82 - 3.64 - 2.23 - - 1.48 10 1.48 21 1.48 10 37.41 6.00 2 7.40 0.90 75.76 44.81 120.56 6.00 120.56 0.90

318.15 2.25 15.00 318.15 2.25

besi beton bekisting

AS 2
Beam vertikal d 1 TB - 6.00 - - 6.00 0.30 0.50 0.016 0.010 0.010 4 4 4 4 4 4 6.88 4 4 86.87 2.23 - 4.82 - 3.64 - 2.23 - - 1.48 10 1.48 21 1.48 10 37.41 6.00 2 7.40 0.90 86.87 44.81 131.67 6.00 131.67 0.90
Beam vertikal a 1 TB - 3.00 - - 3.00 0.30 0.50 0.016 0.010 0.010 4 4 4 4 4 4 3.41 4 4 43.05 1.48 - 2.57 - 2.14 - 1.48 - - 1.48 5 1.48 11 1.48 5 19.16 3.00 2 3.70 0.45 43.05 22.86 65.91 3.00 65.91 0.45
Beam vertikal b 1 TB - 6.00 - - 6.00 0.30 0.50 0.016 0.010 0.010 4 4 4 4 4 4 6.00 4 4 75.76 2.23 - 4.82 - 3.64 - 2.23 - - 1.48 10 1.48 21 1.48 10 37.41 6.00 2 7.40 0.90 75.76 44.81 120.56 6.00 120.56 0.90

318.15 2.25 15.00 318.15 2.25

besi beton bekisting

AS 1
Beam vertikal d 1 TB - 6.00 - - 6.00 0.30 0.50 0.016 0.010 0.010 4 4 4 4 4 4 6.88 4 4 86.87 2.23 - 4.82 - 3.64 - 2.23 - - 1.48 10 1.48 21 1.48 10 37.41 6.00 2 7.40 0.90 86.87 44.81 131.67 6.00 131.67 0.90
Beam vertikal a 1 TB - 3.00 - - 3.00 0.30 0.50 0.016 0.010 0.010 4 4 4 4 4 4 3.41 4 4 43.05 1.48 - 2.57 - 2.14 - 1.48 - - 1.48 5 1.48 11 1.48 5 19.16 3.00 2 3.70 0.45 43.05 22.86 65.91 3.00 65.91 0.45
Beam vertikal b 1 TB - 6.00 - - 6.00 0.30 0.50 0.016 0.010 0.010 4 4 4 4 4 4 6.00 4 4 75.76 2.23 - 4.82 - 3.64 - 2.23 - - 1.48 10 1.48 21 1.48 10 37.41 6.00 2 7.40 0.90 75.76 44.81 120.56 6.00 120.56 0.90

318.15 2.25 15.00 318.15 2.25

besi beton bekisting
TOTAL TIE BEAM (SLOOF)
5,748.13 40.50

Beton 40.50
Besi 5,748.13 141.93
Bekisting 275.00
TOTAL
ACUAN

4.00
4.00
4.00

12.00

4.00
20.00
4.00

28.00

2.00

2.00

4.00
20.00
4.00
2.00

30.00

4.00
20.00
4.00
2.00

30.00

0.50
1.50
2.00

4.00

4.00
20.00
4.00

28.00

2.00

2.00

3.00
3.00
6.00

12.00

6.00
3.00
6.00
5.00

20.00
TOTAL
ACUAN

2.00

2.00

6.00
3.00
6.00
5.00

20.00

6.00
3.00
6.00
5.00

20.00

6.00
3.00
6.00
5.00

20.00

6.00
3.00
6.00

15.00

6.00
3.00
6.00

15.00

6.00
3.00
6.00

15.00

275.00
 Perhitungan Kolom

Rasio besi
Type Kolom

Lantai 1 Lantai 2 Lantai 3

200 x 200
KP1 Kubik 0.04 m3
Besi utama 4D10 14.80 8.63 8.75
Besi sengkang tumpuan dia.8 -150 7.10 4.14 4.20
Besi sengkang lapangan dia.8 -150 7.10 4.14 4.20
Total 29.00 16.92 17.16

Lantai 1 6 m1
KP1 Rasio besi 145.00 kg/m3

Lantai 2 3.50 m1
Rasio besi 145.00 kg/m3

Lantai 3 3.55 m1
Rasio besi 145.00 kg/m3

Lantai 1 Lantai 2 Lantai 3

150 x 150
KP2 Kubik 0.02 m3
Besi utama 4D10 14.80 14.59 14.79
Besi sengkang tumpuan dia.8 -150 7.10 4.14 4.20
Besi sengkang lapangan dia.8 -150 7.10 4.14 4.20
Total 29.00 22.87 23.20

Lantai 1 6 m1
KP2 Rasio besi 257.78 kg/m3

Lantai 2 3.50 m1
Rasio besi 348.53 kg/m3

Lantai 3 3.55 m1
Rasio besi 348.53 kg/m3

Lantai 1 Lantai 2 Lantai 3

 200 x 450
K1 Kubik 0.09 m3
Besi utama 14D16 132.57 77.33 78.44
Besi sengkang tumpuan dia.10 -100 25.89 15.10 15.32
Besi sengkang lapangan dia.10 -100 25.89 15.10 15.32
Pengikat D10-100 8.32 4.85 4.92
Total 192.68 112.40 114.00

Lantai 1 6 m1
K1 Rasio besi 356.82 kg/m3

Lantai 2 3.50 m1
Rasio besi 356.82 kg/m3

Lantai 3 3.55 m1
Rasio besi 356.82 kg/m3
Lantai 1 Lantai 2 Lantai 3
200 x 500
K2 Kubik 0.10 m3
Besi utama 12D16 113.63 66.29 67.23
Besi sengkang tumpuan dia.10 -100 27.74 16.18 16.41
Besi sengkang lapangan dia.10 -100 27.74 16.18 16.41
Pengikat D10-100 8.32 4.85 4.92
Total 177.44 103.51 104.99

Lantai 1 6 m1
K2 Rasio besi 295.74 kg/m3

Lantai 2 3.50 m1
Rasio besi 295.74 kg/m3

Lantai 3 3.55 m1
Rasio besi 295.74 kg/m3
satuan Kesimpulan
Kubikasi Rasio Besi Rasio Bekisting

kg KP1 0.04 145.00 20.00

kg KP2 0.02 257.78 26.67
kg K1 0.09 356.82 14.44
K2 0.10 295.74 14.00

satuan

kg
kg
kg

satuan
kg
kg
kg

satuan

kg
kg
kg
 Jumlah Kolom Bangunan Utama Beton
lt 1 lt 2 lt 3 lt atap Persentase sengkang lt 1 lt 2

6.00 3.50 3.55 2.00

18 20 30 18.00 KP1 0.49 4.32 2.80
3 2 KP2 0.49 0.41 0.16
15 K1 0.31 8.10 -
15 15 K2 0.36 - 5.25
Beton Besi Bekisting
lt 3 lt atap lt 1 lt 2 lt 3 lt atap lt 1 lt 2 lt 3

4.26 1.44 689.04 446.60 679.47 229.68 95.04 61.60 93.72

- - 114.84 44.66 - - 11.88 4.62 -
- - 3,179.24 - - - 128.70 - -
5.33 - - 1,707.87 1,732.27 - - 80.85 82.01
sting
lt atap

31.68
-
-
-