3 Add 02

ADDENDUM 01 (CCO)
Nama Kegiatan : Pembangunan Gedung Pemerintah dan Penataan Kawasan Lingkungan

Pekerjaan : Pembangunan Gedung Kantor Balai Sertifikasi
Lokasi : Kota Pontianak
Tahun Anggaran : 2021
NO URAIAN PEKERJAAN KONTRAK AWAL ADDENDUM 01
SAT VOLUME HARGA SATUAN SEBELUM PAJAK PAJAK TOTAL SETELAH PAJAK VOLUME HARGA SATUAN SEBELUM PAJAK PAJAK TOTAL SETELAH PAJAK
(Rp.) (Rp) (%) (Rp) (Rp.) (Rp) (%) (Rp)
1 2 3 4 5 6 7 8 9 10 11 12 13
A GEDUNG KANTOR
I. PEKERJAAN PENDAHULUAN
1 Papan nama Proyek Ls 1.00 350,000.00 350,000.00 10.00 385,000.00 1.00 350,000.00 350,000.00 10.00 385,000.00
2 Direksi Keet M² 52.00 1,449,847.55 75,392,072.60 10.00 82,931,279.86 52.00 1,449,847.55 75,392,072.60 10.00 82,931,279.86
3 Barak Kerja M² 56.00 1,326,502.35 74,284,131.32 10.00 81,712,544.45 56.00 1,326,502.35 74,284,131.32 10.00 81,712,544.45
4 Mobilisasi dan Demobilisasi Alat dan Bahan Ls 1.00 20,000,000.00 20,000,000.00 10.00 22,000,000.00 1.00 20,000,000.00 20,000,000.00 10.00 22,000,000.00
5 Penyiapan Rencana Keselamatan Konstruksi (RKK) Ls 1.00 1,500,000.00 1,500,000.00 10.00 1,650,000.00 1.00 1,500,000.00 1,500,000.00 10.00 1,650,000.00
6 Sosialisasi, Promosi dan Pelatihan (RKK) Ls 1.00 3,500,000.00 3,500,000.00 10.00 3,850,000.00 1.00 3,500,000.00 3,500,000.00 10.00 3,850,000.00
7 Alat Pelindung Kerja (APK) Ls 1.00 17,390,000.00 17,390,000.00 10.00 19,129,000.00 1.00 17,390,000.00 17,390,000.00 10.00 19,129,000.00
8 Alat Pelindung Diri (APD) Ls 1.00 14,993,000.00 14,993,000.00 10.00 16,492,300.00 1.00 14,993,000.00 14,993,000.00 10.00 16,492,300.00
9 Asuransi dan Perizinan Ls 1.00 2,600,000.00 2,600,000.00 10.00 2,860,000.00 1.00 2,600,000.00 2,600,000.00 10.00 2,860,000.00
10 Fasilitas Sarana Kesehatan dan Alat Kesehatan Ls 1.00 3,008,000.00 3,008,000.00 10.00 3,308,800.00 1.00 3,008,000.00 3,008,000.00 10.00 3,308,800.00
11 Rambu-Rambu terkait pengendalian resiko K3 Ls 1.00 2,820,000.00 2,820,000.00 10.00 3,102,000.00 1.00 2,820,000.00 2,820,000.00 10.00 3,102,000.00
12 Personil Keselamatan Konstruksi Ls 1.00 15,000,000.00 15,000,000.00 10.00 16,500,000.00 1.00 15,000,000.00 15,000,000.00 10.00 16,500,000.00
13 Konsultasi dengan tenaga ahli K3 sesuai lingkup pekerjaan Ls 1.00 12,000,000.00 12,000,000.00 10.00 13,200,000.00 1.00 12,000,000.00 12,000,000.00 10.00 13,200,000.00
dengan kebutuhan lapangan - 10.00
14 Kegiatan dan Peralatan Terkait dengan Pengendalian Resiko Ls 1.00 6,000,000.00 6,000,000.00 10.00 6,600,000.00 1.00 6,000,000.00 6,000,000.00 10.00 6,600,000.00
Keselamatan Konstruksi -
15 Pemasangan Bowplank M' 92.00 377,158.03 34,698,538.76 10.00 38,168,392.64 92.00 377,158.03 34,698,538.76 10.00 38,168,392.64
Sub Total I 311,889,316.95 Sub Total I 311,889,316.95
II. PEKERJAAN PONDASI
1 Galian Tanah Pondasi M³ 22.78 94,587.50 2,154,703.25 10.00 2,370,173.58 12.58 94,587.50 1,190,229.98 10.00 1,309,252.98
2 Pengadaan Mini Pile 25 cm x 25 cm M 2,160.00 204,297.50 441,282,600.00 10.00 485,410,860.00 1,944.00 204,297.50 397,154,340.00 10.00 436,869,774.00
3 Pemancangan Mini Pile 25 cm x 25 cm M 2,160.00 46,474.38 100,384,650.00 10.00 110,423,115.00 1,841.59 46,474.38 85,586,744.26 10.00 94,145,418.68
4 Pembobokan Mini Pile 25 cm x 25 cm M³ 3.15 858,653.25 2,704,757.74 10.00 2,975,233.51 3.73 858,653.25 3,202,776.62 10.00 3,523,054.28
5 Urugan Pasir t = 15 cm M³ 3.80 234,485.00 891,043.00 10.00 980,147.30 6.02 234,485.00 1,411,599.70 10.00 1,552,759.67
6 Lantai Kerja t = 5 cm M³ 1.27 1,195,295.96 1,518,025.87 10.00 1,669,828.46 2.01 1,195,295.96 2,402,544.88 10.00 2,642,799.37
7 Pondasi Type P1
- Beton K-300 M³ 2.76 1,719,825.00 4,746,717.00 10.00 5,221,388.70 2.76 1,719,825.00 4,746,717.00 10.00 5,221,388.70
- Tulangan U32 Kg 316.11 18,457.79 5,834,692.00 10.00 6,418,161.20 299.82 18,457.79 5,534,014.60 10.00 6,087,416.06
- Bekisting Pondasi M² 14.70 217,200.50 3,192,847.35 10.00 3,512,132.09 14.70 217,200.50 3,192,847.35 10.00 3,512,132.09
8 Pondasi Type P2
- Beton K-300 M³ 5.51 1,719,825.00 9,476,235.75 10.00 10,423,859.33 5.51 1,719,825.00 9,476,235.75 10.00 10,423,859.33
- Tulangan U32 Kg 714.76 18,457.79 13,192,889.98 10.00 14,512,178.98 524.29 18,457.79 9,677,233.24 10.00 10,644,956.57
9 Pondasi Type P3
- Beton K-300 M³ 10.40 1,719,825.00 17,886,180.00 10.00 19,674,798.00 10.40 1,719,825.00 17,886,180.00 10.00 19,674,798.00
- Tulangan U32 Kg 1,836.58 18,457.79 33,899,207.96 10.00 37,289,128.75 972.29 18,457.79 17,946,287.72 10.00 19,740,916.50
10 Pondasi Type P4
- Beton K-300 M³ 9.45 1,719,825.00 16,252,346.25 10.00 17,877,580.88 9.45 1,719,825.00 16,252,346.25 10.00 17,877,580.88
- Tulangan U32 Kg 779.08 18,457.79 14,380,095.03 10.00 15,818,104.54 769.24 18,457.79 14,198,470.38 10.00 15,618,317.42
11 Kolom Pondasi Uk. 40/40 cm
- Beton K-250 M³ 3.16 1,685,325.00 5,325,627.00 10.00 5,858,189.70
- Tulangan U32 Kg 1,296.78 18,457.79 23,935,692.92 10.00 26,329,262.21
- Tulangan U24 Kg 274.01 18,457.79 5,057,619.04 10.00 5,563,380.94
(Rp.) (Rp) (%) (Rp) (Rp.) (Rp) (%) (Rp)
1 2 3 4 5 6 7 8 9 10 11 12 13
- Bekisting Kolom M² 21.51 416,443.75 8,957,705.06 10.00 9,853,475.57
Sub Total II 801,086,781.83 Sub Total II 667,750,207.63
(Rp.) (Rp) (%) (Rp) (Rp.) (Rp) (%) (Rp)
1 2 3 4 5 6 7 8 9 10 11 12 13
III PEKERJAAN STRUKTUR
A LANTAI I
ELEVASI + 0,00 m
1 Sloof Uk. 25/60
- Beton K-250 M³ 24.75 1,685,325.00 41,711,793.75 10.00 45,882,973.13 21.24 1,685,325.00 35,796,303.00 10.00 39,375,933.30
- Tulangan U32 Kg 3,220.59 18,457.79 59,444,973.90 10.00 65,389,471.29 3,009.70 18,457.79 55,552,456.71 10.00 61,107,702.38
- Tulangan U24 Kg 849.69 18,457.79 15,683,399.59 10.00 17,251,739.54 727.12 18,457.79 13,420,954.43 10.00 14,763,049.88
- Bekisting Sloof M² 237.75 251,487.75 59,791,212.56 10.00 65,770,333.82 214.17 251,487.75 53,861,131.42 10.00 59,247,244.56
2 Sloof Uk. 20/40 cm
- Beton K-250 M³ 2.61 1,685,325.00 4,398,698.25 10.00 4,838,568.08 2.49 1,685,325.00 4,199,829.90 10.00 4,619,812.89
- Tulangan U32 Kg 479.87 18,457.79 8,857,339.69 10.00 9,743,073.66 453.46 18,457.79 8,369,869.45 10.00 9,206,856.40
- Tulangan U24 Kg 129.16 18,457.79 2,384,008.16 10.00 2,622,408.97 128.90 18,457.79 2,379,239.89 10.00 2,617,163.88
3 Sloof Uk. 15/30
- Beton K-250 M³ 0.32 1,685,325.00 539,304.00 10.00 593,234.40 0.31 1,685,325.00 519,880.63 10.00 571,868.69
- Tulangan U32 Kg 59.87 18,457.79 1,105,067.89 10.00 1,215,574.68 72.21 18,457.79 1,332,763.18 10.00 1,466,039.50
- Tulangan U24 Kg 23.56 18,457.79 434,865.53 10.00 478,352.09 19.25 18,457.79 355,403.52 10.00 390,943.87
4 Plat Lantai
- Beton K-250 M3 40.66 1,685,325.00 68,525,314.50 10.00 75,377,845.95 47.29 1,685,325.00 79,703,603.33 10.00 87,673,963.67
- Wiremesh M6 Kg 2,213.33 17,360.11 38,423,652.27 10.00 42,266,017.49 2,416.07 17,360.11 41,943,264.42 10.00 46,137,590.86
- Tulangan U24 Kg 107.06 18,457.79 1,976,091.00 10.00 2,173,700.10 155.67 18,457.79 2,873,358.69 10.00 3,160,694.55
- Bekisting Lantai M² 249.17 490,043.75 122,104,201.19 10.00 134,314,621.31 339.24 490,043.75 166,243,544.35 10.00 182,867,898.78
5 Kolom Uk. 40 x 40 Cm
- Beton K-250 M³ 12.95 1,685,325.00 21,824,958.75 10.00 24,007,454.63 11.62 1,685,325.00 19,576,735.20 10.00 21,534,408.72
- Tulangan U32 Kg 1,917.50 18,457.79 35,392,812.33 10.00 38,932,093.56 2,544.43 18,457.79 46,964,591.53 10.00 51,661,050.68
- Tulangan U24 Kg 349.32 18,457.79 6,447,675.20 10.00 7,092,442.72 299.81 18,457.79 5,533,737.73 10.00 6,087,111.50
- Bekisting Kolom M² 124.49 473,834.50 58,987,656.91 10.00 64,886,422.60 116.16 473,834.50 55,040,615.52 10.00 60,544,677.07
- Plesteran Kolom M² 133.76 78,267.05 10,469,000.61 10.00 11,515,900.67 124.87 78,267.05 9,773,363.07 10.00 10,750,699.37
- Acian Kolom M² 133.76 46,495.94 6,219,296.93 10.00 6,841,226.63 124.87 46,495.94 5,806,041.02 10.00 6,386,645.12
6 Pekerjaan Tangga - -
- Bordes dan Plat - -
Balok 20 cm x 40 cm - -
a. Bekisting M² 6.95 492,671.50 3,424,066.93 10.00 3,766,473.62 3.00 492,671.50 1,478,014.50 10.00 1,625,815.95
b. Tulangan U32 Kg 86.74 18,457.79 1,601,028.70 10.00 1,761,131.58 75.84 18,457.79 1,399,838.79 10.00 1,539,822.67
c. Tulangan U24 Kg 27.46 18,457.79 506,850.91 10.00 557,536.00 9.12 18,457.79 168,418.10 10.00 185,259.92
d. Beton K-250 M³ 0.35 1,685,325.00 589,863.75 10.00 648,850.13 0.24 1,685,325.00 404,478.00 10.00 444,925.80
Pelat Bordes dan Tangga -
a. Bekisting M² 15.26 387,636.25 5,915,329.18 10.00 6,506,862.09 4.50 387,636.25 1,744,363.13 10.00 1,918,799.44
b. Tulangan U32 Kg 323.77 18,457.79 5,976,078.67 10.00 6,573,686.54 453.46 18,457.79 8,369,869.45 10.00 9,206,856.40
c. Tulangan U24 Kg 82.02 18,457.79 1,513,907.94 10.00 1,665,298.73 67.49 18,457.79 1,245,759.32 10.00 1,370,335.25
- Anak Tangga -
a. Bekisting M² 9.57 387,636.25 3,709,678.91 10.00 4,080,646.80 3.63 387,636.25 1,405,258.93 10.00 1,545,784.83
b. Tulangan U24 Kg 63.60 18,457.79 1,173,915.44 10.00 1,291,306.99 39.82 18,457.79 734,915.37 10.00 808,406.90
c. Beton K-250 M³ 2.60 1,685,325.00 4,381,845.00 10.00 4,820,029.50 2.26 1,685,325.00 3,807,654.77 10.00 4,188,420.25
7 Pekerjaan Tangga Teras
- Sloof 25 cm x 60 cm
a. Bekisting M² 15.62 387,636.25 6,054,878.23 10.00 6,660,366.05 9.17 387,636.25 3,552,976.96 10.00 3,908,274.65
b. Tulangan U32 Kg 265.92 18,457.79 4,908,295.52 10.00 5,399,125.07 119.69 18,457.79 2,209,120.60 10.00 2,430,032.66
c. Tulangan U24 Kg 55.42 18,457.79 1,022,930.72 10.00 1,125,223.79 32.55 18,457.79 600,764.15 10.00 660,840.56
d. Beton K-250 M³ 1.61 1,685,325.00 2,713,373.25 10.00 2,984,710.58 0.91 1,685,325.00 1,537,016.40 10.00 1,690,718.04
a. Bekisting M² 9.29 251,487.75 2,336,321.20 10.00 2,569,953.32 5.76 251,487.75 1,447,814.98 10.00 1,592,596.47
b. Tulangan U32 Kg 150.75 18,457.79 2,782,511.84 10.00 3,060,763.03 71.81 18,457.79 1,325,472.36 10.00 1,458,019.59
(Rp.) (Rp) (%) (Rp) (Rp.) (Rp) (%) (Rp)
1 2 3 4 5 6 7 8 9 10 11 12 13
c. Tulangan U24 Kg 35.03 18,457.79 646,576.38 10.00 711,234.02 22.38 18,457.79 413,025.35 10.00 454,327.89
d. Beton K-250 M³ 0.69 1,685,325.00 1,162,874.25 10.00 1,279,161.68 0.43 1,685,325.00 717,274.32 10.00 789,001.75
- Plat dan Anak Tangga Teras -
(Rp.) (Rp) (%) (Rp) (Rp.) (Rp) (%) (Rp)
1 2 3 4 5 6 7 8 9 10 11 12 13
a. Bekisting M² 1.58 387,636.25 612,465.28 10.00 673,711.80 15.36 387,636.25 5,954,092.80 10.00 6,549,502.08
b. Tulangan U32 Kg 621.98 18,457.79 11,480,376.22 10.00 12,628,413.85 331.17 18,457.79 6,112,629.40 10.00 6,723,892.34
c. Tulangan U24 Kg 155.69 18,457.79 2,873,693.33 10.00 3,161,062.66 185.70 18,457.79 3,427,660.82 10.00 3,770,426.91
d. Wiremesh M6 Kg 106.21 17,360.11 1,843,817.28 10.00 2,028,199.01
e. Beton K-250 M³ 4.47 1,685,325.00 7,533,402.75 10.00 8,286,743.03 3.76 1,685,325.00 6,342,215.04 10.00 6,976,436.54
8 Pekerjaan Ramp -
- Sloof 25 cm x 60 cm -
a. Bekisting M² 16.70 251,487.75 4,199,845.43 10.00 4,619,829.97 31.71 251,487.75 7,974,928.04 10.00 8,772,420.84
b. Tulangan U32 Kg 260.00 18,457.79 4,799,025.40 10.00 5,278,927.94 304.62 18,457.79 5,622,685.82 10.00 6,184,954.40
c. Tulangan U24 Kg 58.56 18,457.79 1,080,888.18 10.00 1,188,977.00 105.97 18,457.79 1,955,885.87 10.00 2,151,474.46
d. Beton K-250 M³ 1.67 1,685,325.00 2,814,492.75 10.00 3,095,942.03 2.83 1,685,325.00 4,764,750.84 10.00 5,241,225.92
- Plat Ramp -
a. Bekisting M² 1.12 387,636.25 434,152.60 10.00 477,567.86 14.51 387,636.25 5,625,571.08 10.00 6,188,128.19
b. Tulangan U32 Kg 422.27 18,457.79 7,794,170.98 10.00 8,573,588.08
c. Tulangan U24 Kg 105.70 18,457.79 1,950,988.40 10.00 2,146,087.24
Wiremesh M6 Kg 13.43 17,360.11 233,226.57 10.00 256,549.23
d. Beton K-250 M³ 2.01 1,685,325.00 3,387,503.25 10.00 3,726,253.58 1.78 1,685,325.00 2,999,103.25 10.00 3,299,013.58
Pekerjaan Tambahan Lantai 1
9 Kolom Dan Balok Praktis M' 126,691.18 253.20 126,691.18 32,078,206.78 10.00 35,286,027.45
10 Pekerjan Ramp Penghubung Kantor dan Asrama
a. Beton K-250 M² 1,685,325.00 10.64 1,685,325.00 17,931,858.00 10.00 19,725,043.80
b. Tulangan U32 Kg 18,457.79 101.12 18,457.79 1,866,451.72 10.00 2,053,096.90
c. Tulangan U24 Kg 18,457.79 34.97 18,457.79 645,481.22 10.00 710,029.34
d. Bekisting Sloof M³ 251,487.75 0.96 251,487.75 241,428.24 10.00 265,571.06
- Plat Ramp
a. Bekisting M² 387,636.25 9.20 387,636.25 3,566,253.50 10.00 3,922,878.85
b. Wiremesh M6 Kg - 7.29 17,360.11 126,633.75 10.00 139,297.12
c. Beton K-250 M³ 1,685,325.00 1.34 1,685,325.00 2,265,076.80 10.00 2,491,584.48
11 Kanopi PJV
a. Beton K-250 M² 1,685,325.00 18.00 1,685,325.00 30,335,850.00 10.00 33,369,435.00
b. Tulangan U32 Kg 18,457.79 52.36 18,457.79 966,399.13 10.00 1,063,039.04
c. Wiremesh M6 Kg 18,457.79 18.00 18,457.79 332,240.22 10.00 365,464.24
d. Bekisting M³ 490,043.75 1.44 490,043.75 705,663.00 10.00 776,229.30
Sub Total III A 742,815,399.35 Sub Total III A 873,239,054.94

B LANTAI II
ELEVASI + 3,800 M
1 Balok Uk. 25/75 cm
- Beton K-250 M³ 1.20 1,685,325.00 2,022,390.00 10.00 2,224,629.00 1.30 1,685,325.00 2,189,869.17 10.00 2,408,856.09
- Tulangan U32 Kg 184.79 18,457.79 3,410,815.01 10.00 3,751,896.52 107.60 18,457.79 1,986,021.29 10.00 2,184,623.42
- Tulangan U24 Kg 37.35 18,457.79 689,398.46 10.00 758,338.30 42.03 18,457.79 775,744.00 10.00 853,318.40
- Bekisting Balok M² 11.25 451,312.13 5,077,261.46 10.00 5,584,987.61 12.46 451,312.13 5,622,220.86 10.00 6,184,442.95
- Beton K-250 M³ 11.89 1,685,325.00 20,038,514.25 10.00 22,042,365.68 11.57 1,685,325.00 19,497,693.46 10.00 21,447,462.80
- Tulangan U32 Kg 3,606.78 18,457.79 66,573,187.82 10.00 73,230,506.60 1,795.39 18,457.79 33,138,996.19 10.00 36,452,895.81
- Tulangan U24 Kg 524.81 18,457.79 9,686,832.77 10.00 10,655,516.05 523.17 18,457.79 9,656,578.91 10.00 10,622,236.81
- Beton K-250 M³ 2.93 1,685,325.00 4,938,002.25 10.00 5,431,802.48 3.51 1,685,325.00 5,917,513.14 10.00 6,509,264.45
- Tulangan U32 Kg 1,154.51 18,457.79 21,309,703.13 10.00 23,440,673.45 841.35 18,457.79 15,529,461.62 10.00 17,082,407.78
- Tulangan U24 Kg 147.50 18,457.79 2,722,524.03 10.00 2,994,776.43 182.49 18,457.79 3,368,362.10 10.00 3,705,198.31
(Rp.) (Rp) (%) (Rp) (Rp.) (Rp) (%) (Rp)
1 2 3 4 5 6 7 8 9 10 11 12 13
- Beton K-250 M³ 0.38 1,685,325.00 640,423.50 10.00 704,465.85 0.46 1,685,325.00 780,389.74 10.00 858,428.72
- Tulangan U32 Kg 66.81 18,457.79 1,233,164.95 10.00 1,356,481.44 29.22 18,457.79 539,410.45 10.00 593,351.50
- Tulangan U24 Kg 28.04 18,457.79 517,556.43 10.00 569,312.07 38.89 18,457.79 717,903.44 10.00 789,693.78
5 Plat Lantai
- Beton K-250 M³ 42.12 1,685,325.00 70,985,889.00 10.00 78,084,477.90 45.32 1,685,325.00 76,373,535.96 10.00 84,010,889.56
- Wiremesh M6 Kg 2,260.79 17,360.11 39,247,563.09 10.00 43,172,319.40 2,315.13 17,360.11 40,190,848.09 10.00 44,209,932.89
- Tulangan U24 Kg 110.92 18,457.79 2,047,338.07 10.00 2,252,071.87 149.17 18,457.79 2,753,307.93 10.00 3,028,638.72
- Beton K-250 M³ 12.95 1,685,325.00 21,824,958.75 10.00 24,007,454.63 11.62 1,685,325.00 19,576,735.20 10.00 21,534,408.72
- Tulangan U32 Kg 1,917.50 18,457.79 35,392,812.33 10.00 38,932,093.56 1,939.61 18,457.79 35,800,877.15 10.00 39,380,964.86
- Tulangan U24 Kg 362.27 18,457.79 6,686,703.58 10.00 7,355,373.94 299.81 18,457.79 5,533,737.73 10.00 6,087,111.50
- Acian Kolom M² 133.76 46,495.94 6,219,296.93 10.00 6,841,226.63 116.16 46,495.94 5,400,968.39 10.00 5,941,065.23
7 Tangga Naik Type 1
- Bordes dan Plat
Balok 20 cm x 40 cm
a. Bekisting M² 6.95 451,312.13 3,136,619.30 10.00 3,450,281.23 3.00 451,312.13 1,353,936.39 10.00 1,489,330.03
b. Besi U-32 Kg 86.74 18,457.79 1,601,028.70 10.00 1,761,131.58 18.96 18,457.79 349,959.70 10.00 384,955.67
c. Besi U-24 Kg 27.46 18,457.79 506,850.91 10.00 557,536.00 9.12 18,457.79 168,418.10 10.00 185,259.92
d. Beton K-250 M³ 0.35 1,685,325.00 589,863.75 10.00 648,850.13 0.24 1,685,325.00 404,478.00 10.00 444,925.80
Pelat Bordes dan Tangga
a. Bekisting M² 15.26 326,769.91 4,986,508.83 10.00 5,485,159.71 4.50 326,769.91 1,470,464.60 10.00 1,617,511.05
b. Tulangan U32 Kg 323.77 18,457.79 5,976,078.67 10.00 6,573,686.54 453.46 18,457.79 8,369,869.45 10.00 9,206,856.40
c. Tulangan U24 Kg 82.02 18,457.79 1,513,907.94 10.00 1,665,298.73 67.49 18,457.79 1,245,759.32 10.00 1,370,335.25
- Anak Tangga
a. Bekisting M² 9.57 326,769.91 3,127,188.04 10.00 3,439,906.84 3.63 326,769.91 1,184,606.28 10.00 1,303,066.91
b. Tulangan U24 Kg 63.60 18,457.79 1,173,915.44 10.00 1,291,306.99 39.82 18,457.79 734,915.37 10.00 808,406.90
c. Beton K-250 M³ 2.60 1,685,325.00 4,381,845.00 10.00 4,820,029.50 2.26 1,685,325.00 3,807,654.77 10.00 4,188,420.25
Kolom Dan Balok Prktis M' 81.90 126,691.18 10,376,007.64 10.00 11,413,608.41
Kanopi PJV
a. Bekisting M² 18.00 326,769.91 5,881,858.38 10.00 6,470,044.22
b. Tulangan U32 Kg 52.36 18,457.79 966,399.13 10.00 1,063,039.04
c. Wiremesh M6 Kg 18.00 18,457.79 332,240.22 10.00 365,464.24
d. Beton K-250 M³ 1.44 1,685,325.00 2,426,868.00 10.00 2,669,554.80
Sub Total III B 644,793,485.78 Sub Total III B 652,103,399.36

C LANTAI III
ELEVASI + 7.600 M
- Beton K-250 M³ 1.20 1,685,325.00 2,022,390.00 10.00 2,224,629.00 1.30 1,685,325.00 2,189,869.17 10.00 2,408,856.09
- Tulangan U32 Kg 184.79 18,457.79 3,410,815.01 10.00 3,751,896.52 107.60 18,457.79 1,986,021.29 10.00 2,184,623.42
- Tulangan U24 Kg 37.35 18,457.79 689,398.46 10.00 758,338.30 42.03 18,457.79 775,744.00 10.00 853,318.40
- Beton K-250 M³ 11.89 1,685,325.00 20,038,514.25 10.00 22,042,365.68 11.57 1,685,325.00 19,497,693.46 10.00 21,447,462.80
- Tulangan U32 Kg 3,606.78 18,457.79 66,573,187.82 10.00 73,230,506.60 1,795.39 18,457.79 33,138,996.19 10.00 36,452,895.81
- Tulangan U24 Kg 524.81 18,457.79 9,686,832.77 10.00 10,655,516.05 523.17 18,457.79 9,656,578.91 10.00 10,622,236.81
- Beton K-250 M³ 2.78 1,685,325.00 4,685,203.50 10.00 5,153,723.85 3.51 1,685,325.00 5,917,513.14 10.00 6,509,264.45
(Rp.) (Rp) (%) (Rp) (Rp.) (Rp) (%) (Rp)
1 2 3 4 5 6 7 8 9 10 11 12 13
- Tulangan U32 Kg 1,102.39 18,457.79 20,347,683.12 10.00 22,382,451.43 841.35 18,457.79 15,529,461.62 10.00 17,082,407.78
- Tulangan U24 Kg 140.00 18,457.79 2,584,090.60 10.00 2,842,499.66 182.49 18,457.79 3,368,362.10 10.00 3,705,198.31
- Beton K-250 M³ 0.47 1,685,325.00 792,102.75 10.00 871,313.03 0.46 1,685,325.00 780,389.74 10.00 858,428.72
- Tulangan U32 Kg 86.27 18,457.79 1,592,353.54 10.00 1,751,588.90 29.22 18,457.79 539,410.45 10.00 593,351.50
(Rp.) (Rp) (%) (Rp) (Rp.) (Rp) (%) (Rp)
1 2 3 4 5 6 7 8 9 10 11 12 13
- Tulangan U24 Kg 35.20 18,457.79 649,714.21 10.00 714,685.63 38.89 18,457.79 717,903.44 10.00 789,693.78
5 Plat Lantai
- Beton K-250 M³ 34.56 1,685,325.00 58,244,832.00 10.00 64,069,315.20 45.32 1,685,325.00 76,373,535.96 10.00 84,010,889.56
- Wiremesh Kg 1,887.96 17,360.11 32,775,193.28 10.00 36,052,712.60 2,315.13 17,360.11 40,190,848.09 10.00 44,209,932.89
- Tulangan U24 Kg 91.01 18,457.79 1,679,843.47 10.00 1,847,827.81 149.17 18,457.79 2,753,307.93 10.00 3,028,638.72
- Beton K-250 M³ 14.36 1,685,325.00 24,201,267.00 10.00 26,621,393.70 14.16 1,685,325.00 23,864,202.00 10.00 26,250,622.20
- Tulangan U32 Kg 1,750.76 18,457.79 32,315,160.42 10.00 35,546,676.46 1,867.56 18,457.79 34,471,030.29 10.00 37,918,133.32
- Tulangan U24 Kg 392.98 18,457.79 7,253,542.31 10.00 7,978,896.55 361.43 18,457.79 6,671,106.75 10.00 7,338,217.43
- Acian Kolom M² 133.76 46,495.94 6,219,296.93 10.00 6,841,226.63 152.22 46,495.94 7,077,611.99 10.00 7,785,373.19
ELEVASI + 11.400 M
- Beton K-250 M³ 1.20 1,685,325.00 2,022,390.00 10.00 2,224,629.00 1.55 1,685,325.00 2,606,987.11 10.00 2,867,685.82
- Tulangan U32 Kg 184.79 18,457.79 3,410,815.01 10.00 3,751,896.52 120.96 18,457.79 2,232,691.19 10.00 2,455,960.31
- Tulangan U24 Kg 37.35 18,457.79 689,398.46 10.00 758,338.30 42.03 18,457.79 775,744.00 10.00 853,318.40
- Beton K-250 M³ 13.80 1,685,325.00 23,257,485.00 10.00 25,583,233.50 13.34 1,685,325.00 22,486,448.81 10.00 24,735,093.69
- Tulangan U32 Kg 4,171.19 18,457.79 76,990,949.07 10.00 84,690,043.98 1,787.05 18,457.79 32,984,901.33 10.00 36,283,391.46
- Tulangan U24 Kg 609.05 18,457.79 11,241,717.00 10.00 12,365,888.70 459.33 18,457.79 8,478,138.24 10.00 9,325,952.06
- Beton K-250 M³ 0.27 1,685,325.00 455,037.75 10.00 500,541.53 0.27 1,685,325.00 453,015.36 10.00 498,316.90
- Tulangan U32 Kg 50.95 18,457.79 940,424.40 10.00 1,034,466.84 66.66 18,457.79 1,230,322.45 10.00 1,353,354.70
- Tulangan U24 Kg 13.33 18,457.79 246,042.34 10.00 270,646.57 14.34 18,457.79 264,657.02 10.00 291,122.72
- Beton K-250 M³ 1.24 1,685,325.00 2,089,803.00 10.00 2,298,783.30 1,685,325.00 - 10.00
- Tulangan U32 Kg 220.17 18,457.79 4,063,851.62 10.00 4,470,236.79 18,457.79 - 10.00
- Tulangan U24 Kg 91.87 18,457.79 1,695,717.17 10.00 1,865,288.88 18,457.79 - 10.00
- Bekisting Balok M² 21.46 451,312.13 9,685,158.31 10.00 10,653,674.14 451,312.13 - 10.00
5 Plat Lantai
- Beton K-250 M³ 31.00 1,685,325.00 52,245,075.00 10.00 57,469,582.50 3.87 1,685,325.00 6,520,185.36 10.00 7,172,203.90
- Wiremesh Kg 2,018.16 17,360.11 35,035,479.60 10.00 38,539,027.56 197.65 17,360.11 3,431,185.63 10.00 3,774,304.20
- Tulangan U24 Kg 97.96 18,457.79 1,808,125.11 10.00 1,988,937.62 12.73 18,457.79 235,056.26 10.00 258,561.89
6 Sewa Scaffolding (6 Bulan) Set 144,000.00 1,000.00 144,000,000.00 10.00 158,400,000.00 144,000.00 1,000.00 144,000,000.00 10.00 158,400,000.00
Balok Uk. 20/65 cm
- Bekisting Lantai M² 354,137.04 10.00 2.15 354,137.04 759,623.95 10.00 835,586.35
- Tulangan U32 Set 18,457.79 10.00 156.42 18,457.79 2,887,167.51 10.00 3,175,884.26
- Tulangan U24 Kg 18,457.79 10.00 74.54 18,457.79 1,375,779.06 10.00 1,513,356.97
- Bekisting Balok M² 451,312.13 10.00 24.75 451,312.13 11,169,975.22 10.00 12,286,972.74
Kolom Dan Balok Prktis M' 126,691.18 10.00 151.40 126,691.18 19,181,044.65 10.00 21,099,149.12
7 Kanopi PJV 10.00
Beton K-250 M³ 18,457.79 10.00 1.44 18,457.79 26,579.22 10.00 29,237.14
Wiremesh Kg 17,360.11 10.00 18.00 17,360.11 312,481.98 10.00 343,730.18
Tulangan U24 Kg 18,457.79 10.00 52.36 18,457.79 966,399.13 10.00 1,063,039.04
Bekisting Lantai M² 354,137.04 10.00 18.00 354,137.04 6,374,466.72 10.00 7,011,913.39
Sub Total III C 1,111,095,525.25 Sub Total III C 1,047,185,184.15
(Rp.) (Rp) (%) (Rp) (Rp.) (Rp) (%) (Rp)
1 2 3 4 5 6 7 8 9 10 11 12 13
Jumlah Total III A,B,C 2,498,704,410.39 Jumlah Total III A,B,C 2,572,527,638.45
(Rp.) (Rp) (%) (Rp) (Rp.) (Rp) (%) (Rp)
1 2 3 4 5 6 7 8 9 10 11 12 13
IV. PEKERJAAN BAJA
1 Baja WF 250.125.5.5.8 Kg 4,444.89 31,085.82 138,173,061.57 10.00 151,990,367.73 4,444.89 31,085.82 138,173,061.57 10.00 151,990,367.73
2 Baja WF 200.100.5.5.8 Kg 2,236.50 31,085.82 69,523,442.02 10.00 76,475,786.22 2,236.50 31,085.82 69,523,442.02 10.00 76,475,786.22
3 Gording C 100.50.20.3,2 Kg 5,110.88 31,085.82 158,875,908.50 10.00 174,763,499.35 5,110.88 31,085.82 158,875,908.50 10.00 174,763,499.35
4 Bracing Atap Besi Beton Dia 16 mm Kg 131.79 31,085.82 4,096,800.55 10.00 4,506,480.60 131.79 31,085.82 4,096,800.55 10.00 4,506,480.60
5 Trekstang Gording Besi Dia 12 mm Kg 129.77 31,085.82 4,034,007.19 10.00 4,437,407.90 129.77 31,085.82 4,034,007.19 10.00 4,437,407.90
6 Base Plat, t=12 mm Kg 94.23 31,085.82 2,929,217.05 10.00 3,222,138.76 94.23 31,085.82 2,929,217.05 10.00 3,222,138.76
7 Cat Zincromate M² 397.25 42,995.63 17,080,014.02 10.00 18,788,015.42 397.25 42,995.63 17,080,014.02 10.00 18,788,015.42
8 Cat Finishing M² 397.25 42,995.63 17,080,014.02 10.00 18,788,015.42 397.25 42,995.63 17,080,014.02 10.00 18,788,015.42
9 Anchor Bolt Bh 72.00 44,792.50 3,225,060.00 10.00 3,547,566.00 72.00 44,792.50 3,225,060.00 10.00 3,547,566.00
10 Baut HTB 1/2" Bh 360.00 10,925.00 3,933,000.00 10.00 4,326,300.00 360.00 10,925.00 3,933,000.00 10.00 4,326,300.00
11 Baut Gording 1/2 x 1" Bh 567.00 8,193.75 4,645,856.25 10.00 5,110,441.88 567.00 8,193.75 4,645,856.25 10.00 5,110,441.88
Sub Total IV 465,956,019.28 Sub Total IV 465,956,019.28
V. PEKERJAAN ATAP
1 Rangka Baja Ringan Zincalume M² 540.01 255,000.00 137,702,550.00 10.00 151,472,805.00 540.01 255,000.00 137,702,550.00 10.00 151,472,805.00
2 Atap Zincalume M² 540.01 218,488.50 117,985,974.89 10.00 129,784,572.37 540.01 218,488.50 117,985,974.89 10.00 129,784,572.37
3 Wood Plank 2 Lapis M' 188.66 135,000.00 25,469,100.00 10.00 28,016,010.00 188.66 135,000.00 25,469,100.00 10.00 28,016,010.00
4 Perabung M' 20.60 74,500.00 1,534,700.00 10.00 1,688,170.00 20.60 74,500.00 1,534,700.00 10.00 1,688,170.00
Sub Total V 310,961,557.37 Sub Total V 310,961,557.37
VI. PEKERJAAN FINISHING KERAMIK DAN DINDING
A LANTAI I
1 Lantai Homogenous Tile 60 cm x 60 Cream To White Polished M² 297.57 415,316.02 123,585,586.67 10.00 135,944,145.33 297.57 415,316.02 123,585,586.67 10.00 135,944,145.33
2 Lantai Homogenous Tile 60 cm x 60 cm Dark Grey Anti Slip M² 33.32 417,592.06 13,914,167.34 10.00 15,305,584.07 33.32 417,592.06 13,914,167.34 10.00 15,305,584.07
3 Lantai Ceramic Tile 30 cm x 30 cm Grey Anti Slip M² 21.60 195,570.31 4,224,318.70 10.00 4,646,750.57 21.60 195,570.31 4,224,318.70 10.00 4,646,750.57
4 Finishing Dinding 30 cm x 60 cm Grey M² 70.74 414,834.35 29,345,381.92 10.00 32,279,920.11 70.74 414,834.35 29,345,381.92 10.00 32,279,920.11
B LANTAI II -
C LANTAI III -
Sub Total VI 545,331,242.78 Sub Total VI 545,331,242.78
VII. PEKERJAAN DINDING DAN PLESTERAN
A LANTAI I
1 Dinding Batako Uk. 20x40x7 M² 591.37 116,400.13 68,835,544.88 10.00 75,719,099.37 591.37 116,400.13 68,835,544.88 10.00 75,719,099.37
2 Plesteran Dinding Batako M² 1,182.74 78,267.05 92,569,570.72 10.00 101,826,527.79 1,182.74 78,267.05 92,569,570.72 10.00 101,826,527.79
3 Acian Dinding M² 689.56 46,495.94 32,061,740.39 10.00 35,267,914.43 689.56 46,495.94 32,061,740.39 10.00 35,267,914.43
B LANTAI II -
2 Plesteran Dinding Batako M² 1,223.85 78,267.05 95,787,129.14 10.00 105,365,842.06 1,223.85 78,267.05 95,787,129.14 10.00 105,365,842.06
3 Acian Dinding M² 591.98 46,495.94 27,524,666.56 10.00 30,277,133.22 591.98 46,495.94 27,524,666.56 10.00 30,277,133.22
C LANTAI III -
2 Plesteran Dinding Batako M² 980.07 78,267.05 76,707,187.69 10.00 84,377,906.46 980.07 78,267.05 76,707,187.69 10.00 84,377,906.46
3 Acian Dinding M² 909.33 46,495.94 42,280,153.12 10.00 46,508,168.43 909.33 46,495.94 42,280,153.12 10.00 46,508,168.43
Sub Total VII 620,438,988.13 Sub Total VII 620,438,988.13
VIII. PEKERJAAN PLAFOND
A LANTAI I
1 Rangka Plafond Hollow 40 mm x 40 mm M² 303.05 142,025.00 43,040,676.25 10.00 47,344,743.88 303.05 142,025.00 43,040,676.25 10.00 47,344,743.88
2 Plafond Gypsum Board 9 mm M² 281.94 54,837.06 15,460,760.70 10.00 17,006,836.77 281.94 54,837.06 15,460,760.70 10.00 17,006,836.77
3 Plafond GRC Board 4 mm M² 21.11 53,414.63 1,127,582.84 10.00 1,240,341.12 21.11 53,414.63 1,127,582.84 10.00 1,240,341.12
B LANTAI II
(Rp.) (Rp) (%) (Rp) (Rp.) (Rp) (%) (Rp)
1 2 3 4 5 6 7 8 9 10 11 12 13
C LANTAI III
Sub Total VIII 247,534,346.05 Sub Total VIII 247,534,346.05
IX. PEKERJAAN PINTU, JENDELA DAN VENTILASI
A. LANTAI I
1 Pintu Type PJ1 Unit 1.00 13,331,886.75 13,331,886.75 10.00 14,665,075.43 1.00 13,331,886.75 13,331,886.75 10.00 14,665,075.43
2 Pintu Type P1 Unit 1.00 6,530,025.45 6,530,025.45 10.00 7,183,028.00 1.00 6,530,025.45 6,530,025.45 10.00 7,183,028.00
3 Pintu Type P2 Unit 9.00 3,322,717.92 29,904,461.28 10.00 32,894,907.41 9.00 3,322,717.92 29,904,461.28 10.00 32,894,907.41
4 Pintu Type P3 Unit 2.00 2,448,401.06 4,896,802.12 10.00 5,386,482.33 2.00 2,448,401.06 4,896,802.12 10.00 5,386,482.33
5 Pintu Type P4 Unit 1.00 4,032,018.97 4,032,018.97 10.00 4,435,220.87 1.00 4,032,018.97 4,032,018.97 10.00 4,435,220.87
6 Jendela Type J1 Unit 1.00 9,950,626.56 9,950,626.56 10.00 10,945,689.22 1.00 9,950,626.56 9,950,626.56 10.00 10,945,689.22
9 Ventilasi Type V1 Unit 4.00 491,406.50 1,965,626.00 10.00 2,162,188.60 4.00 491,406.50 1,965,626.00 10.00 2,162,188.60
B. LANTAI II
1 Pintu Type P2 Unit 11.00 3,322,717.92 36,549,897.12 10.00 40,204,886.83 11.00 3,322,717.92 36,549,897.12 10.00 40,204,886.83
2 Pintu Type P3 Unit 2.00 2,448,401.06 4,896,802.12 10.00 5,386,482.33 2.00 2,448,401.06 4,896,802.12 10.00 5,386,482.33
3 Pintu Type P4 Unit 1.00 4,032,018.97 4,032,018.97 10.00 4,435,220.87 1.00 4,032,018.97 4,032,018.97 10.00 4,435,220.87
C. LANTAI III
1 Pintu Type P1 Unit 1.00 6,530,025.45 6,530,025.45 10.00 7,183,028.00 1.00 6,530,025.45 6,530,025.45 10.00 7,183,028.00
2 Pintu Type P2 Unit 2.00 3,322,717.92 6,645,435.84 10.00 7,309,979.42 2.00 3,322,717.92 6,645,435.84 10.00 7,309,979.42
3 Pintu Type P3 Unit 2.00 2,448,401.06 4,896,802.12 10.00 5,386,482.33 2.00 2,448,401.06 4,896,802.12 10.00 5,386,482.33
Sub Total IX 348,486,846.00 Sub Total IX 348,486,846.00
X PEKERJAAN TOILET DAN PANTRY
A LANTAI I
1 Kloset Duduk Unit 5.00 2,454,629.00 12,273,145.00 10.00 13,500,459.50 5.00 2,454,629.00 12,273,145.00 10.00 13,500,459.50
2 Urinoir Unit 2.00 2,185,000.00 4,370,000.00 10.00 4,807,000.00 2.00 2,185,000.00 4,370,000.00 10.00 4,807,000.00
3 Jet Shower Unit 5.00 382,375.00 1,911,875.00 10.00 2,103,062.50 5.00 382,375.00 1,911,875.00 10.00 2,103,062.50
4 Floor Drain Bh 6.00 437,000.00 2,622,000.00 10.00 2,884,200.00 6.00 437,000.00 2,622,000.00 10.00 2,884,200.00
5 Wastafel Unit 4.00 1,092,500.00 4,370,000.00 10.00 4,807,000.00 4.00 1,092,500.00 4,370,000.00 10.00 4,807,000.00
6 Kran Air Stainless Bh 1.00 35,506.25 35,506.25 10.00 39,056.88 1.00 35,506.25 35,506.25 10.00 39,056.88
7 Tissue Holder Bh 5.00 163,875.00 819,375.00 10.00 901,312.50 5.00 163,875.00 819,375.00 10.00 901,312.50
8 Zink Stainless Unit 1.00 546,250.00 546,250.00 10.00 600,875.00 1.00 546,250.00 546,250.00 10.00 600,875.00
B LANTAI II
2 Urinoir Unit 2.00 2,185,000.00 4,370,000.00 10.00 4,807,000.00 2.00 2,185,000.00 4,370,000.00 10.00 4,807,000.00
3 Jet Shower Unit 5.00 382,375.00 1,911,875.00 10.00 2,103,062.50 5.00 382,375.00 1,911,875.00 10.00 2,103,062.50
4 Floor Drain Bh 6.00 437,000.00 2,622,000.00 10.00 2,884,200.00 6.00 437,000.00 2,622,000.00 10.00 2,884,200.00
5 Wastafel Unit 4.00 1,092,500.00 4,370,000.00 10.00 4,807,000.00 4.00 1,092,500.00 4,370,000.00 10.00 4,807,000.00
7 Tissue Holder Bh 5.00 163,875.00 819,375.00 10.00 901,312.50 5.00 163,875.00 819,375.00 10.00 901,312.50
8 Zink Stainless Unit 1.00 546,250.00 546,250.00 10.00 600,875.00 1.00 546,250.00 546,250.00 10.00 600,875.00
(Rp.) (Rp) (%) (Rp) (Rp.) (Rp) (%) (Rp)
1 2 3 4 5 6 7 8 9 10 11 12 13
C LANTAI III
2 Urinoir Unit 2.00 2,185,000.00 4,370,000.00 10.00 4,807,000.00 2.00 2,185,000.00 4,370,000.00 10.00 4,807,000.00
3 Jet Shower Unit 5.00 382,375.00 1,911,875.00 10.00 2,103,062.50 5.00 382,375.00 1,911,875.00 10.00 2,103,062.50
4 Floor Drain Bh 6.00 437,000.00 2,622,000.00 10.00 2,884,200.00 6.00 437,000.00 2,622,000.00 10.00 2,884,200.00
5 Wastafel Unit 4.00 1,092,500.00 4,370,000.00 10.00 4,807,000.00 4.00 1,092,500.00 4,370,000.00 10.00 4,807,000.00
7 Tissue Holder Bh 5.00 163,875.00 819,375.00 10.00 901,312.50 5.00 163,875.00 819,375.00 10.00 901,312.50
Sub Total X 88,610,435.38 Sub Total X 88,610,435.38
XI PEKERJAAN PENGECATAN
A LANTAI I
1 Cat Tembok Eksterior M² 288.65 57,071.05 16,473,558.58 10.00 18,120,914.44 288.65 57,071.05 16,473,558.58 10.00 18,120,914.44
2 Cat Tembok Interior M² 827.05 48,549.55 40,152,905.33 10.00 44,168,195.86 827.05 48,549.55 40,152,905.33 10.00 44,168,195.86
3 Cat Plafond Eksterior M² 21.96 57,071.05 1,253,280.26 10.00 1,378,608.28 21.96 57,071.05 1,253,280.26 10.00 1,378,608.28
4 Cat Plafond Interior M² 317.28 48,549.55 15,403,801.22 10.00 16,944,181.35 317.28 48,549.55 15,403,801.22 10.00 16,944,181.35
B LANTAI II - 0.00 -
C LANTAI III - 0.00 -
Sub Total XI 214,196,732.28 Sub Total XI 214,196,732.28
XII PEKERJAAN LAIN - LAIN
1 Ornamen Alumunium Composite Panel (ACP) M² 422.44 992,754.75 419,379,316.59 10.00 461,317,248.25 422.44 992,754.75 419,379,316.59 10.00 461,317,248.25
2 Ornamen Alumunium Composite Panel Motif Kayu (ACP) M² 131.65 1,187,500.00 156,334,375.00 10.00 171,967,812.50 131.65 1,187,500.00 156,334,375.00 10.00 171,967,812.50
3 Ornamen Alumunium Composite Panel Motif Cutting(ACP) M² 429.48 1,425,000.00 612,009,000.00 10.00 673,209,900.00 429.48 1,425,000.00 612,009,000.00 10.00 673,209,900.00
Sub Total XII 1,306,494,960.75 Sub Total XII 1,306,494,960.75
XIII. PEKERJAAN INSTALASI AIR BERSIH
1 Peralatan Utama
1 Pompa Transfer ex. Venezia : CMH2-60 set 1.00 7,000,000.00 7,000,000.00 10.00 7,700,000.00 1.00 7,000,000.00 7,000,000.00 10.00 7,700,000.00
- Type : Horizontal Multistage
- Debit : 2 m3/h
- Power : 750 Watt 1HP 1Phase
- Head : 40 meter
- Panel kontrol, Fitting, asesoris standar &
material bantu
2 Ground Water Tank set 1.00 12,200,000.00 12,200,000.00 10.00 13,420,000.00 1.00 12,200,000.00 12,200,000.00 10.00 13,420,000.00
- Kapasitas : 4 m3 (2m X 2m X 1m)
- Material : Beton finishing keramik
- lengkap terpasang dengan WLC, material
bantu dan perkuatan struktur
3 Roof Water Tank set 1.00 6,200,000.00 6,200,000.00 10.00 6,820,000.00 1.00 6,200,000.00 6,200,000.00 10.00 6,820,000.00
- Kapasitas : 2 x @ 1 m3
- Material : Fiber
- lengkap terpasang dengan WLC, material
bantu dan perkuatan struktur
2 Instalasi Pipa Air Bersih dan Accecories termasuk galian, bobokan, fitting & supporting :
1 Shaft
(Rp.) (Rp) (%) (Rp) (Rp.) (Rp) (%) (Rp)
1 2 3 4 5 6 7 8 9 10 11 12 13
1 Instalasi Pipa Air Bersih (PPR PN 10)
- dia. 1 1/2 inch (pengisian ke dari PDAM m' 20.00 153,387.00 3,067,740.00 10.00 3,374,514.00 20.00 153,387.00 3,067,740.00 10.00 3,374,514.00
ke GWT)
- dia. 1 inch (pengisian ke Rooftank) m' 18.00 78,522.00 1,413,396.00 10.00 1,554,735.60 18.00 78,522.00 1,413,396.00 10.00 1,554,735.60
- dia. 1 1/2 inch (Distribusi dari Rooftank) m' 12.00 153,387.00 1,840,644.00 10.00 2,024,708.40 12.00 153,387.00 1,840,644.00 10.00 2,024,708.40
2 Lantai 1
1 Instalasi Pipa Air Bersih (PPR PN 10) dari
Clean Water Roof Tank
- dia. 1/2 inch m' 36.00 57,845.00 2,082,420.00 10.00 2,290,662.00 36.00 57,845.00 2,082,420.00 10.00 2,290,662.00
- dia. 1 inch m' 22.00 78,522.00 1,727,484.00 10.00 1,900,232.40 22.00 78,522.00 1,727,484.00 10.00 1,900,232.40
2 Gate Valve : -
- dia. 1 1/2 inch bh 1.00 581,385.72 581,385.72 10.00 639,524.29 1.00 581,385.72 581,385.72 10.00 639,524.29
3 Lantai 2
- dia. 1/2 inch m' 36.00 57,845.00 2,082,420.00 10.00 2,290,662.00 36.00 57,845.00 2,082,420.00 10.00 2,290,662.00
- dia. 1 inch m' 22.00 78,522.00 1,727,484.00 10.00 1,900,232.40 22.00 78,522.00 1,727,484.00 10.00 1,900,232.40
2 Gate Valve :
- dia. 1 1/2 inch bh 1.00 581,385.72 581,385.72 10.00 639,524.29 1.00 581,385.72 581,385.72 10.00 639,524.29
4 Lantai 3 10.00 -
- dia. 1/2 inch m' 36.00 57,845.00 2,082,420.00 10.00 2,290,662.00 36.00 57,845.00 2,082,420.00 10.00 2,290,662.00
- dia. 1 inch m' 22.00 78,522.00 1,727,484.00 10.00 1,900,232.40 22.00 78,522.00 1,727,484.00 10.00 1,900,232.40
2 Gate Valve :
- dia. 1 1/2 inch bh 1.00 581,385.72 581,385.72 10.00 639,524.29 1.00 581,385.72 581,385.72 10.00 639,524.29
3. Test Commisioning lot 1.00 1,100,000.00 1,100,000.00 10.00 1,210,000.00 1.00 1,100,000.00 1,100,000.00 10.00 1,210,000.00
SUB TOTAL XIII 50,595,214.08 SUB TOTAL XIII 50,595,214.08

XIV. PEKERJAAN INSTALASI AIR BEKAS DAN KOTOR
1 Peralatan Utama
1 Sewage Treatment Plant (STP) unit 1.00 15,000,000.00 15,000,000.00 10.00 16,500,000.00 1.00 15,000,000.00 15,000,000.00 10.00 16,500,000.00
> Kapasitas : 2 m3/ day
> Type : Bio Filter, Aerob & An Aerob
> Bahan : FRP
> Pipa : Pvc AW Ø 4 inch
> Pompa Sewage submersible 1 unit
> Lengkap terpasang termasuk, galian dan
perkuatan struktur
2 Sumur peresapan unit 2.00 1,690,451.63 3,380,903.26 10.00 3,718,993.59 2.00 1,690,451.63 3,380,903.26 10.00 3,718,993.59
> Kapasitas : 2 m3
> Bahan : Buis beton 4x Ø 80 cm
> Material pendukung (ijuk, pasir, koral dll)
2 Instalasi Pipa Air Bekas, Air Kotor, Vent dan Accecories termasuk galian, bobokan, fitting & supporting :
1 Shaft
1 Instalasi Pipa Air Bekas (PVC AW)
- dia. 4 inch m' 12.00 156,435.08 1,877,220.96 10.00 2,064,943.06 12.00 156,435.08 1,877,220.96 10.00 2,064,943.06
2 Instalasi Pipa Air Kotor (PVC AW)
- dia. 4 inch m' 12.00 156,435.08 1,877,220.96 10.00 2,064,943.06 12.00 156,435.08 1,877,220.96 10.00 2,064,943.06
3 Instalasi Pipa Vent (PVC AW)
(Rp.) (Rp) (%) (Rp) (Rp.) (Rp) (%) (Rp)
1 2 3 4 5 6 7 8 9 10 11 12 13
- dia. 2 inch m' 12.00 63,652.39 763,828.68 10.00 840,211.55 12.00 63,652.39 763,828.68 10.00 840,211.55
2 Lantai 1
- dia. 2 inch m' 12.00 63,652.39 763,828.68 10.00 840,211.55 12.00 63,652.39 763,828.68 10.00 840,211.55
- dia. 3 inch m' 12.00 104,325.92 1,251,911.04 10.00 1,377,102.14 12.00 104,325.92 1,251,911.04 10.00 1,377,102.14
- dia. 4 inch m' 36.00 156,435.08 5,631,662.88 10.00 6,194,829.17 36.00 156,435.08 5,631,662.88 10.00 6,194,829.17
- dia. 4 inch m' 36.00 156,435.08 5,631,662.88 10.00 6,194,829.17 36.00 156,435.08 5,631,662.88 10.00 6,194,829.17
- dia. 1 inch m' 12.00 51,365.17 616,382.04 10.00 678,020.24 12.00 51,365.17 616,382.04 10.00 678,020.24
4 Floor Drain
- dia. 3 inch bh 2.00 270,000.00 540,000.00 10.00 594,000.00 2.00 270,000.00 540,000.00 10.00 594,000.00
5 Floor Clean Out
- dia. 3 inch bh 1.00 280,000.00 280,000.00 10.00 308,000.00 1.00 280,000.00 280,000.00 10.00 308,000.00
- dia. 4 inch bh 1.00 310,000.00 310,000.00 10.00 341,000.00 1.00 310,000.00 310,000.00 10.00 341,000.00
3 Lantai 2
- dia. 2 inch m' 12.00 63,652.39 763,828.68 10.00 840,211.55 12.00 63,652.39 763,828.68 10.00 840,211.55
- dia. 3 inch m' 22.00 104,325.92 2,295,170.24 10.00 2,524,687.26 22.00 104,325.92 2,295,170.24 10.00 2,524,687.26
- dia. 4 inch m' 12.00 156,435.08 1,877,220.96 10.00 2,064,943.06 12.00 156,435.08 1,877,220.96 10.00 2,064,943.06
- dia. 1 inch m' 12.00 51,365.17 616,382.04 10.00 678,020.24 12.00 51,365.17 616,382.04 10.00 678,020.24
4 Floor Drain
- dia. 3 inch bh 2.00 270,000.00 540,000.00 10.00 594,000.00 2.00 270,000.00 540,000.00 10.00 594,000.00
5 Floor Clean Out
- dia. 3 inch bh 1.00 280,000.00 280,000.00 10.00 308,000.00 1.00 280,000.00 280,000.00 10.00 308,000.00
- dia. 4 inch bh 1.00 310,000.00 310,000.00 10.00 341,000.00 1.00 310,000.00 310,000.00 10.00 341,000.00
4 Lantai 3
- dia. 2 inch m' 12.00 63,652.39 763,828.68 10.00 840,211.55 12.00 63,652.39 763,828.68 10.00 840,211.55
- dia. 3 inch m' 22.00 104,325.92 2,295,170.24 10.00 2,524,687.26 22.00 104,325.92 2,295,170.24 10.00 2,524,687.26
- dia. 4 inch m' 6.00 156,435.08 938,610.48 10.00 1,032,471.53 6.00 156,435.08 938,610.48 10.00 1,032,471.53
- dia. 1 inch m' 12.00 51,365.17 616,382.04 10.00 678,020.24 12.00 51,365.17 616,382.04 10.00 678,020.24
4 Floor Drain
- dia. 3 inch bh 6.00 270,000.00 1,620,000.00 10.00 1,782,000.00 6.00 270,000.00 1,620,000.00 10.00 1,782,000.00
5 Floor Clean Out
- dia. 3 inch bh 1.00 280,000.00 280,000.00 10.00 308,000.00 1.00 280,000.00 280,000.00 10.00 308,000.00
- dia. 4 inch bh 1.00 310,000.00 310,000.00 10.00 341,000.00 1.00 310,000.00 310,000.00 10.00 341,000.00
3 Test Commisioning lot 1.00 1,000,000.00 1,000,000.00 10.00 1,100,000.00 1.00 1,000,000.00 1,000,000.00 10.00 1,100,000.00
SUB TOTAL XIV 57,674,336.21 SUB TOTAL XIV 57,674,336.21
XV. PEKERJAAN PANEL DISTRIBUSI TEGANGAN RENDAH
1 Lantai 1
1 SDP GEDUNG set 1.00 26,690,692.40 26,690,692.40 10.00 29,359,761.64 1.00 26,690,692.40 26,690,692.40 10.00 29,359,761.64
- MCCB 100 A-250 A, 36kA, 4P bh 1.00 1.00
- MCCB 50 A, 10kA, 3P bh 2.00 2.00
- MCCB 30 A, 10kA, 3P bh 4.00 4.00
(Rp.) (Rp) (%) (Rp) (Rp.) (Rp) (%) (Rp)
1 2 3 4 5 6 7 8 9 10 11 12 13
- Power Metering Digital ex METSEPM 2120 bh 1.00 1.00
- Current Transformer 80/ 5A bh 3.00 3.00

- Pilot Lamp (Led) 230-240 VAC bh 3.00 3.00
- STI (Fuse Carrier) 1P 400V bh 3.00 3.00
- Fuse Cartridge 4A bh 3.00 3.00
- Bus bar RSTN G unit 1.00 1.00
- Perlengkapan bantu wiring, dll. lot 1.00 1.00
- Dimensi Panel : 100x800x250 (1x) bh 1.00 1.00
2 LP. 01 set 1.00 6,673,232.70 6,673,232.70 10.00 7,340,555.97 1.00 6,673,232.70 6,673,232.70 10.00 7,340,555.97
- MCCB 30 A, 10kA, 3P bh 1.00 1.00
- MCB 6 A, 6kA, 1P bh 6.00 6.00
- MCB 10 A, 6kA, 1P bh 9.00 9.00
- Power Metering Digital ex METSEPM 2120 bh - -

3 PPAC. 01 set 1.00 6,411,278.70 6,411,278.70 10.00 7,052,406.57 1.00 6,411,278.70 6,411,278.70 10.00 7,052,406.57
- MCCB 50 A, 10kA, 3P bh 1.00 1.00
- MCB 10 A, 6kA, 1P bh 12.00 12.00

2 Lantai 2
1 LP. 02 set 1.00 5,713,232.70 6,673,232.70 10.00 7,340,555.97 1.00 6,673,232.70 6,673,232.70 10.00 7,340,555.97
- MCCB 30 A, 10kA, 3P bh 1.00 1.00
- MCB 6 A, 6kA, 1P bh 6.00 6.00
- MCB 10 A, 6kA, 1P bh 9.00 9.00

2 PPAC. 02 set 1.00 6,398,181.00 6,398,181.00 10.00 7,037,999.10 1.00 6,398,181.00 6,398,181.00 10.00 7,037,999.10
- MCCB 50 A, 10kA, 3P bh 1.00 1.00
- MCB 10 A, 6kA, 3P bh 12.00 12.00
(Rp.) (Rp) (%) (Rp) (Rp.) (Rp) (%) (Rp)
1 2 3 4 5 6 7 8 9 10 11 12 13
3 Lantai 3
1 LP. 03 set 1.00 6,660,135.00 6,660,135.00 10.00 7,326,148.50 1.00 6,660,135.00 6,660,135.00 10.00 7,326,148.50
- MCCB 30 A, 10kA, 3P bh 1.00 1.00
- MCB 6 A, 6kA, 1P bh 6.00 6.00
- MCB 10 A, 6kA, 1P bh 9.00 9.00

2 PPAC. 03 set 1.00 6,966,113.40 6,966,113.40 10.00 7,662,724.74 1.00 6,966,113.40 6,966,113.40 10.00 7,662,724.74
- MCCB 50 A, 10kA, 3P bh 1.00 1.00
- MCB 10 A, 6kA, 3P bh 12.00 12.00

SUB TOTAL XV 73,120,152.49 SUB TOTAL XV 73,120,152.49
XVI. PEKERJAAN INSTALASI KABEL POWER

Pengadaan dan pemasangan kabel-kabel daya listrik, lengkap terpasang dengan alat bantu
dan asesoris lain yang diperlukan sesuai gambar dan spesifikasi teknis.
1 Lantai 1
Kabel Power dan grounding
1 Kabel NYY 4c x 120 mm² + Bc. 70 mm² dari m' 70.00 874,161.00 61,191,270.00 10.00 67,310,397.00 70.00 874,161.00 61,191,270.00 10.00 67,310,397.00
LV MDP Eksisting ke SDP Gedung
2 Kabel NYY 4c x 6 mm² + Bc. 6 mm² dari SDP m' 8.00 65,619.00 524,952.00 10.00 577,447.20 8.00 65,619.00 524,952.00 10.00 577,447.20
ke LP. 02
SDP ke PPAC. 02
2 Lantai 2
1 Kabel NYY 4c x 6 mm² + Bc. 6 mm² dari SDP m' 32.00 65,619.00 2,099,808.00 10.00 2,309,788.80 32.00 65,619.00 2,099,808.00 10.00 2,309,788.80
ke LP. 02
SDP ke PPAC. 02
(Rp.) (Rp) (%) (Rp) (Rp.) (Rp) (%) (Rp)
1 2 3 4 5 6 7 8 9 10 11 12 13
3 Lantai 3
1 Kabel NYY 4c x 6 mm² + Bc. 6 mm² dari SDP m' 32.00 65,619.00 2,099,808.00 10.00 2,309,788.80 32.00 65,619.00 2,099,808.00 10.00 2,309,788.80
ke LP. 02
SDP ke PPAC. 02
SUB TOTAL XVI 81,343,438.70 SUB TOTAL XVI 81,343,438.70
XVII. PEKERJAAN KABEL LADDER DAN KABEL TRAY

Pengadaan dan pemasangan Armatur lampu dan instalasi kabel tray dan kabel ladder lengkap terpasang dengan alat bantu dan asesoris lain yang diperlukan sesuai gambar
dan spesifikasi teknis.
1 Shaft
1 Kabel Ladder Finishing Hot Dip Galvanized
lengkap terpasang :
- Uk. 300 mm x 100 mm, Ketebalan 1,8 mm m' 12.00 232,785.30 2,793,423.60 10.00 3,072,765.96 12.00 232,785.30 2,793,423.60 10.00 3,072,765.96
2 Kabel Tray Finishing Hot Dip Galvanized
lengkap terpasang :
2 Lantai 01
lengkap terpasang :

lengkap terpasang :
3 Lantai 02
lengkap terpasang :

lengkap terpasang :
4 Lantai 03
lengkap terpasang :

lengkap terpasang :
SUB TOTAL XVII 70,603,819.44 SUB TOTAL XVII 70,603,819.44
XVIII. PEKERJAAN INSTALASI PENERANGAN

Pengadaan dan pemasangan Armatur lampu dan instalasi penerangan lengkap terpasang dengan alat bantu dan asesoris lain yang diperlukan sesuai gambar dan spesifikasi
teknis.
1 Instalasi penerangan dan stop kontak
(Rp.) (Rp) (%) (Rp) (Rp.) (Rp) (%) (Rp)
1 2 3 4 5 6 7 8 9 10 11 12 13
1 Lantai 01
Instalasi penerangan
1 RM Led Panel W30xL120, 40W, 4000lm bh 22.00 1,360,474.84 29,930,446.48 10.00 32,923,491.13 22.00 1,360,474.84 29,930,446.48 10.00 32,923,491.13
2 Led Slim Downlight Ø6", 15W, 1000lm bh 15.00 286,845.54 4,302,683.10 10.00 4,732,951.41 15.00 286,845.54 4,302,683.10 10.00 4,732,951.41
4 Ceilling Light, Led 16W bh 7.00 596,953.27 4,178,672.89 10.00 4,596,540.18 7.00 596,953.27 4,178,672.89 10.00 4,596,540.18
5 Led Slim Downlight Ø6", 21W, 2000lm bh 366,830.34
6 Exit Light Doubled Sided View, Led 10W bh 2.00 2,053,676.44 4,107,352.88 10.00 4,518,088.17 2.00 2,053,676.44 4,107,352.88 10.00 4,518,088.17
7 Saklar Tunggal bh 4.00 41,506.49 166,025.96 10.00 182,628.56 4.00 41,506.49 166,025.96 10.00 182,628.56
8 Saklar Seri bh 13.00 57,836.72 751,877.36 10.00 827,065.10 13.00 57,836.72 751,877.36 10.00 827,065.10
9 Saklar Tukar bh 1.00 65,057.57 65,057.57 10.00 71,563.33 1.00 65,057.57 65,057.57 10.00 71,563.33
10 Grid Switch 9 gang bh 266,241.56
11 Instalasi menggunakan kabel NYM 3x2,5 titik 57.00 232,980.15 13,279,868.55 10.00 14,607,855.41 57.00 232,980.15 13,279,868.55 10.00 14,607,855.41
mm² dalam Hi Pvc dia. 20 mm²
Instalasi stop kontak
12 Stop Kontak 1 Gang, 1ph Wall Type Inbow, bh 37.00 50,949.14 1,885,118.18 10.00 2,073,630.00 37.00 50,949.14 1,885,118.18 10.00 2,073,630.00
200 VA
13 Stop Kontak 2 Gang, 1ph Wall Type Inbow, bh 74,944.58
400 VA
14 Stop Kontak 1ph Floor Type, 400 VA bh 599,067.20
2 Lantai 02
1 RM Led Panel W30xL120, 40W, 4000lm bh 28.00 1,360,474.84 38,093,295.52 10.00 41,902,625.07 28.00 1,360,474.84 38,093,295.52 10.00 41,902,625.07
4 Ceilling Light, Led 16W bh 1.00 596,953.27 596,953.27 10.00 656,648.60 1.00 596,953.27 596,953.27 10.00 656,648.60
8 Saklar Seri bh 11.00 57,836.72 636,203.92 10.00 699,824.31 11.00 57,836.72 636,203.92 10.00 699,824.31
9 Saklar Tukar bh 2.00 65,057.57 130,115.14 10.00 143,126.65 2.00 65,057.57 130,115.14 10.00 143,126.65
12 Stop Kontak 1 Gang, 1ph Wall Type Inbow, bh 37.00 50,949.14 1,885,118.18 10.00 2,073,630.00 37.00 50,949.14 1,885,118.18 10.00 2,073,630.00
200 VA
400 VA
14 Stop Kontak 1ph Floor Type, 400 VA bh 1.00 599,067.20 599,067.20 10.00 658,973.92 1.00 599,067.20 599,067.20 10.00 658,973.92
3 Lantai 03
1 RM Led Panel W30xL120, 40W, 4000lm bh 1,360,474.84
4 Ceilling Light, Led 16W bh 596,953.27
8 Saklar Seri bh 7.00 57,836.72 404,857.04 10.00 445,342.74 7.00 57,836.72 404,857.04 10.00 445,342.74
(Rp.) (Rp) (%) (Rp) (Rp.) (Rp) (%) (Rp)
1 2 3 4 5 6 7 8 9 10 11 12 13
9 Saklar Tukar bh 1.00 65,057.57 65,057.57 10.00 71,563.33 1.00 65,057.57 65,057.57 10.00 71,563.33
12 Stop Kontak 1 Gang, 1ph Wall Type Inbow, bh 14.00 50,949.14 713,287.96 10.00 784,616.76 14.00 50,949.14 713,287.96 10.00 784,616.76
200 VA
400 VA
14 Stop Kontak 1ph Floor Type, 400 VA bh 1.00 3,360.00 3,360.00 10.00 3,696.00 1.00 3,360.00 3,360.00 10.00 3,696.00
2 Test Commisioning ls 1.00 1,250,000.00 1,250,000.00 10.00 1,375,000.00 1.00 1,250,000.00 1,250,000.00 10.00 1,375,000.00
SUB TOTAL VXIII 200,609,850.94 SUB TOTAL VXIII 200,609,850.94
XIX. PEKERJAAN INSTALASI PENYALUR PETIR

Pengadaan dan pemasangan Sistem Penyalur Petir, lengkap terpasang dengan alat bantu
dan accessories lain yang diperlukan sesuai gambar dan spesifikasi teknis
1 Peralatan Utama
1 Penyalur petir Sistem Electrostatis Radius 80 unit 1.00 34,500,000.00 34,500,000.00 10.00 37,950,000.00 1.00 34,500,000.00 34,500,000.00 10.00 37,950,000.00
2 Fitting dan asesoris pemasangan lot 1.00 1,560,000.00 1,560,000.00 10.00 1,716,000.00 1.00 1,560,000.00 1,560,000.00 10.00 1,716,000.00
2 Instalasi Penyalur Petir

1 Kabel konductor NYY 1c X 70 mm2 dalam m' 32.00 171,000.00 5,472,000.00 10.00 6,019,200.00 32.00 171,000.00 5,472,000.00 10.00 6,019,200.00
pipa PVC AW dia. 1 1/2 inch
2 Kabel konductor menggunakan BC. 50 mm2 m' 16.00 36,993.60 591,897.60 10.00 651,087.36 16.00 36,993.60 591,897.60 10.00 651,087.36
3 Bak kontrol dan sumur grounding sistem (3 unit 1.00 4,500,000.00 4,500,000.00 10.00 4,950,000.00 1.00 4,500,000.00 4,500,000.00 10.00 4,950,000.00
4 Administrasi dan perijinan lot 1.00 1,250,000.00 1,250,000.00 10.00 1,375,000.00 1.00 1,250,000.00 1,250,000.00 10.00 1,375,000.00
SUB TOTAL XIX 52,661,287.36 SUB TOTAL XIX 52,661,287.36
XX. PEKERJAAN INSTALASI TATA UDARA

Pengadaan dan pemasangan instalasi AC , lengkap terpasang dengan alat bantu dan accessories lain yang diperlukan sesuai gambar dan spesifikasi teknis.
1 Pengadaan dan pemasangan instalasi AC VRV System lengkap dengan seluruh material pendukungnya :
1 Lantai 01
1 AC Split Wall Monted Inverter, 1 HP unit 1.00 5,525,000.00 5,525,000.00 10.00 6,077,500.00 1.00 5,525,000.00 5,525,000.00 10.00 6,077,500.00
2 AC Split Wall Monted Inverter, 1.5 HP unit 2.00 5,525,000.00 11,050,000.00 10.00 12,155,000.00 2.00 5,525,000.00 11,050,000.00 10.00 12,155,000.00
4 Instalasi power Indoor AC, NYM 3x2,5mm titik 5.00 377,866.80 1,889,334.00 10.00 2,078,267.40 5.00 377,866.80 1,889,334.00 10.00 2,078,267.40
dalam HI PVC dia. 20 mm²
5 Instalasi Refrigerant lengkap dengan isolasi
ketebalan 3/4 :
Instalasi Refrigerant AC Wall Mounted kap.
1/2 HP - 1 1/2 HP :
> Ø 1/4 inch X Ø 3/8 inch; tebal : 0,8 m' 30.00 160,055.70 4,801,671.00 10.00 5,281,838.10 30.00 160,055.70 4,801,671.00 10.00 5,281,838.10
6 Instalasi pipa drain AC lengkap dengan
isolasi ketebalan 1/2 :
> PVC AW Ø 1/2 inch m' 12.00 73,593.18 883,118.16 10.00 971,429.98 12.00 73,593.18 883,118.16 10.00 971,429.98
> PVC AW Ø 1 inch m' 12.00 73,593.18 883,118.16 10.00 971,429.98 12.00 73,593.18 883,118.16 10.00 971,429.98
2 Lantai 02
(Rp.) (Rp) (%) (Rp) (Rp.) (Rp) (%) (Rp)
1 2 3 4 5 6 7 8 9 10 11 12 13
2 AC Split Wall Monted Inverter, 1,5 HP unit 4.00 7,426,298.20 29,705,192.80 10.00 32,675,712.08 4.00 7,426,298.20 29,705,192.80 10.00 32,675,712.08
4 Instalasi power Indoor AC, NYM 3x2,5mm titik 8.00 440,844.60 3,526,756.80 10.00 3,879,432.48 8.00 440,844.60 3,526,756.80 10.00 3,879,432.48
ketebalan 3/4 :
Instalasi Refrigerant AC Wall Mounted kap.
1/2 HP - 1 1/2 HP :
Instalasi Refrigerant AC Ceilling Cassette
kap. 3 HP - 6 HP :
> PVC AW Ø 1/2 inch m' 12.00 73,593.18 883,118.16 10.00 971,429.98 12.00 73,593.18 883,118.16 10.00 971,429.98
> PVC AW Ø 1 inch m' 12.00 73,593.18 883,118.16 10.00 971,429.98 12.00 73,593.18 883,118.16 10.00 971,429.98
3 Lantai 03
1 AC Ceilling Cassette Inverter, 3.5 HP unit 5.00 38,000,000.00 190,000,000.00 10.00 209,000,000.00 5.00 38,000,000.00 190,000,000.00 10.00 209,000,000.00
2 Instalasi power Indoor AC, NYM 4x4 mm w/ titik 5.00 377,866.80 1,889,334.00 10.00 2,078,267.40 5.00 377,866.80 1,889,334.00 10.00 2,078,267.40
NYA 1c x 4 mm dalam HI PVC dia. 20 mm²

ketebalan 3/4 :
Instalasi Refrigerant AC Ceilling Cassette
kap. 3 HP - 6 HP :
> PVC AW Ø 1/2 inch m' 12.00 73,593.18 883,118.16 10.00 971,429.98 12.00 73,593.18 883,118.16 10.00 971,429.98
> PVC AW Ø 1 inch m' 12.00 73,593.18 883,118.16 10.00 971,429.98 12.00 73,593.18 883,118.16 10.00 971,429.98
3 Pengadaan dan Pemasangan Exhaust Fan

1 Lantai 01
1 Ceilling Mount Exhaust Fan, 120 CMH; 17 unit 7.00 1,400,000.00 9,800,000.00 10.00 10,780,000.00 7.00 1,400,000.00 9,800,000.00 10.00 10,780,000.00
W; 790 Rpm
2 Grille 20 cm X 20 cm unit 7.00 275,000.00 1,925,000.00 10.00 2,117,500.00 7.00 275,000.00 1,925,000.00 10.00 2,117,500.00
3 Instalasi power Exhaust Fan, NYM 3x2,5mm unit 7.00 70,000.00 490,000.00 10.00 539,000.00 7.00 70,000.00 490,000.00 10.00 539,000.00
2 Lantai 02
W; 790 Rpm
3 Lantai 03
W; 790 Rpm
4 Test Commisioning lot 1.00 1,550,000.00 1,550,000.00 10.00 1,705,000.00 1.00 1,550,000.00 1,550,000.00 10.00 1,705,000.00
SUB TOTAL XX 386,911,990.48 SUB TOTAL XX 386,911,990.48

(Rp.) (Rp) (%) (Rp) (Rp.) (Rp) (%) (Rp)
1 2 3 4 5 6 7 8 9 10 11 12 13
XXI. PEKERJAAN INSTALASI TELEPON

Pengadaan dan pemasangan Peralatan Utama, instalasi Telepon, lengkap terpasang dengan alat bantu
dan accessories lain yang diperlukan sesuai gambar dan spesifikasi teknis.
1 Instalasi kabel feeder dari MDF ke TBT :
1 Kabel Jelly Armoured 10x2x0,6 mm² dari m' 100.00 129,929.80 12,992,980.00 10.00 Rp 14,292,278.00 100.00 129,929.80 12,992,980.00 10.00 14,292,278.00
Juction PABX Eksisting ke MDF
2 Kabel ITC 30x2x0,6 mm² dari MDF ke TBT- 1 m' 10.00 67,937.40 679,374.00 10.00 Rp 747,311.40 10.00 67,937.40 679,374.00 10.00 747,311.40
3 Kabel ITC 30x2x0,6 mm² dari MDF ke TBT- 2 m' 10.00 57,441.38 574,413.80 10.00 Rp 631,855.18 10.00 57,441.38 574,413.80 10.00 631,855.18
2 Instalasi Telepon
1 Lantai 01
1 TBT - 1, Include LSA 20 pair bh 1.00 1,352,144.70 1,352,144.70 10.00 1,487,359.17 1.00 1,352,144.70 1,352,144.70 10.00 1,487,359.17
2 Outlet Telephone Extension tipe wall bh 5.00 81,165.62 405,828.10 10.00 446,410.91 5.00 81,165.62 405,828.10 10.00 446,410.91
mounted
3 Hand set Telephone Analog bh 5.00 226,915.70 1,134,578.50 10.00 1,248,036.35 5.00 226,915.70 1,134,578.50 10.00 1,248,036.35
4 Instalasi Telepon, Kabel ITC 2 x 0,6 dalam HI titik 5.00 325,286.24 1,626,431.20 10.00 1,789,074.32 5.00 325,286.24 1,626,431.20 10.00 1,789,074.32
PVC dia. 20 mm²
2 Lantai 02
mounted
3 Hand set Telephone Analog bh 6.00 226,915.70 1,361,494.20 10.00 1,497,643.62 6.00 226,915.70 1,361,494.20 10.00 1,497,643.62
4 Instalasi Telepon, Kabel ITC 2 x 0,6 dalam HI titik 6.00 325,286.24 1,951,717.44 10.00 2,146,889.18 6.00 325,286.24 1,951,717.44 10.00 2,146,889.18
PVC dia. 20 mm²
3 Lantai 03
mounted
3 Hand set Telephone Analog bh 2.00 226,915.70 453,831.40 10.00 499,214.54 2.00 226,915.70 453,831.40 10.00 499,214.54
4 Instalasi Telepon, Kabel ITC 2 x 0,6 dalam HI titik 2.00 325,286.24 650,572.48 10.00 715,629.73 2.00 325,286.24 650,572.48 10.00 715,629.73
PVC dia. 20 mm²
3 Test Commisioning ls 1.00 1,550,000.00 1,550,000.00 10.00 1,705,000.00 1.00 1,550,000.00 1,550,000.00 10.00 1,705,000.00
SUB TOTAL XX1 30,895,678.20 30,895,678.20
XXII. PEKERJAAN INSTALASI DATA LAN

Pengadaan dan pemasangan Peralatan Utama, instalasi Data Lan, lengkap terpasang dengan alat bantu
1 Instalasi kabel feeder dari Main system ke Switch Hub :

1 Kabel FO 8 Core dalam HI PVC dia. 20 mm2, m' 30.00 45,402.46 1,362,073.80 10.00 1,498,281.18 30.00 45,402.46 1,362,073.80 10.00 1,498,281.18
dari Server Eksisting ke Switch Hub Lantai 2
2 Kabel 2x UTP Cat. 6 dalam HI PVC dia. 20 m' 24.00 45,402.46 1,089,659.04 10.00 1,198,624.94 24.00 45,402.46 1,089,659.04 10.00 1,198,624.94
mm2, dari Switch Hub Lantai 02 ke Switch
Hub Lantai 01
2 Instalasi Data Lan

1 Lantai 01
1 Switch Hub Lt.1 16 port, bh 1.00 3,325,000.00 3,325,000.00 10.00 3,657,500.00 1.00 3,325,000.00 3,325,000.00 10.00 3,657,500.00
(Rp.) (Rp) (%) (Rp) (Rp.) (Rp) (%) (Rp)
1 2 3 4 5 6 7 8 9 10 11 12 13
> Switch Unmanaged
> 16 10/100/1000 ports
2 Outlet Data LAN Cat 6 (Wall Mounted) bh 10.00 133,377.92 1,333,779.20 10.00 1,467,157.12 10.00 133,377.92 1,333,779.20 10.00 1,467,157.12
3 Wi Fi / Access Point bh 2.00 1,848,829.70 3,697,659.40 10.00 4,067,425.34 2.00 1,848,829.70 3,697,659.40 10.00 4,067,425.34
- 2,4 GHz, 1x10/100 Mbps PoE Ports,
802.11b/g/n, 300 Mbps
4 Wall mount Rack 4U unit 1.00 2,570,914.70 2,570,914.70 10.00 2,828,006.17 1.00 2,570,914.70 2,570,914.70 10.00 2,828,006.17
5 Instalasi Outlet Data Lan, kabel UTP CAT 6 titik 10.00 323,816.54 3,238,165.40 10.00 3,561,981.94 10.00 323,816.54 3,238,165.40 10.00 3,561,981.94
dalam HI PVC conduit 20 mm²
6 Instalasi Access Point, kabel UTP CAT 6 titik 2.00 501,484.64 1,002,969.28 10.00 1,103,266.21 2.00 501,484.64 1,002,969.28 10.00 1,103,266.21
2 Lantai 02
> Switch Managed
> 16 10/100/1000 ports
2 Outlet Data LAN Cat 6 (Wall Mounted) bh 12.00 133,377.92 1,600,535.04 10.00 1,760,588.54 12.00 133,377.92 1,600,535.04 10.00 1,760,588.54
- 2,4 GHz, 1x10/100 Mbps PoE Ports, -
802.11b/g/n, 300 Mbps
5 Instalasi Outlet Data Lan, kabel UTP CAT 6 titik 12.00 323,816.54 3,885,798.48 10.00 4,274,378.33 12.00 323,816.54 3,885,798.48 10.00 4,274,378.33
3 Lantai 03
> Switch Managed
> 16 10/100/1000 ports
2 Outlet Data LAN Cat 6 (Wall Mounted) bh 3.00 133,377.92 400,133.76 10.00 440,147.14 3.00 133,377.92 400,133.76 10.00 440,147.14
- 2,4 GHz, 1x10/100 Mbps PoE Ports, -
802.11b/g/n, 300 Mbps
5 Instalasi Outlet Data Lan, kabel UTP CAT 6 titik 3.00 323,816.54 971,449.62 10.00 1,068,594.58 3.00 323,816.54 971,449.62 10.00 1,068,594.58
SUB TOTAL XXII 61,871,192.70 SUB TOTAL XXII 61,871,192.70
XXIII. PEKERJAAN INSTALASI FIRE ALARM

Pengadaan dan pemasangan Peralatan Utama, instalasi Fire Alarm sistem , lengkap terpasang dengan alat bantu
1 Peralatan Utama
1 Master control fire alarm (MCFA), unit 1.00 13,200,000.00 13,200,000.00 10.00 14,520,000.00 1.00 13,200,000.00 13,200,000.00 10.00 14,520,000.00
Convensional 5 Zone
c/w LCD Display back up battery & charger
2 UPS 1000VA unit 1.00 1,575,000.00 1,575,000.00 10.00 1,732,500.00 1.00 1,575,000.00 1,575,000.00 10.00 1,732,500.00
3 Grounding System + Surge Arester lot 1.00 2,700,000.00 2,700,000.00 10.00 2,970,000.00 1.00 2,700,000.00 2,700,000.00 10.00 2,970,000.00
2 Instalasi kabel feeder dari MCFA ke Box Module :

1 Kabel 5x NYA 2,5 mm² dalam HI PVC dia. m' 30.00 28,618.45 858,553.50 10.00 944,408.85 30.00 28,618.45 858,553.50 10.00 944,408.85
20 mm² dari MCFA ke TBFA - 1
(Rp.) (Rp) (%) (Rp) (Rp.) (Rp) (%) (Rp)
1 2 3 4 5 6 7 8 9 10 11 12 13
2 Kabel 5x NYA 2,5 mm² dalam HI PVC dia. m' 35.00 19,331.50 676,602.50 10.00 744,262.75 35.00 19,331.50 676,602.50 10.00 744,262.75
20 mm² dari MCFA ke TBFA - 2
3 Instalasi Fire detector

1 Lantai 01
1 Terminal Box Fire Alarm - 1, lengkap set 1.00 875,000.00 875,000.00 10.00 962,500.00 1.00 875,000.00 875,000.00 10.00 962,500.00
dengan :
- Conventional zone interface module
- Single input module
- Output control module
2 Smoke detector Conventional bh 17.00 492,519.70 8,372,834.90 10.00 9,210,118.39 17.00 492,519.70 8,372,834.90 10.00 9,210,118.39
3 Fix Heat detector Conventional bh 1.00 469,450.01 469,450.01 10.00 516,395.01 1.00 469,450.01 469,450.01 10.00 516,395.01
4 ROR Heat detector Conventional bh 1.00 403,573.64 403,573.64 10.00 443,931.00 1.00 403,573.64 403,573.64 10.00 443,931.00
5 Breakglass Call point w/ phone jack bh 1.00 689,408.21 689,408.21 10.00 758,349.03 1.00 689,408.21 689,408.21 10.00 758,349.03
6 Alarm Bell bh 1.00 1,085,110.79 1,085,110.79 10.00 1,193,621.87 1.00 1,085,110.79 1,085,110.79 10.00 1,193,621.87
7 Strobe bh 1.00 1,151,098.25 1,151,098.25 10.00 1,266,208.08 1.00 1,151,098.25 1,151,098.25 10.00 1,266,208.08
8 End of Line bh 1.00 273,377.54 273,377.54 10.00 300,715.29 1.00 273,377.54 273,377.54 10.00 300,715.29
9 Instalasi Fire Detector, 2x NYA 1,5 mm² titik 20.00 273,377.54 5,467,550.80 10.00 6,014,305.88 20.00 273,377.54 5,467,550.80 10.00 6,014,305.88
10 Instalasi Alarm Bell , FRC 2x 1,5 mm² dalam titik 1.00 273,377.54 273,377.54 10.00 300,715.29 1.00 273,377.54 273,377.54 10.00 300,715.29
HI PVC dia. 20 mm²
11 Instalasi Strobe , FRC 2x 1,5 mm² dalam HI titik 1.00 273,377.54 273,377.54 10.00 300,715.29 1.00 273,377.54 273,377.54 10.00 300,715.29
PVC dia. 20 mm²
2 Lantai 02
dengan :
3 Fix Heat detector Conventional bh 1.00 469,450.01 469,450.01 10.00 516,395.01 1.00 469,450.01 469,450.01 10.00 516,395.01
6 Alarm Bell bh 1.00 1,085,110.79 1,085,110.79 10.00 1,193,621.87 1.00 1,085,110.79 1,085,110.79 10.00 1,193,621.87
7 Strobe bh 1.00 1,151,098.25 1,151,098.25 10.00 1,266,208.08 1.00 1,151,098.25 1,151,098.25 10.00 1,266,208.08
8 End of Line bh 1.00 273,377.54 273,377.54 10.00 300,715.29 1.00 273,377.54 273,377.54 10.00 300,715.29
HI PVC dia. 20 mm²
PVC dia. 20 mm²
3 Lantai 03
dengan :
5 Alarm Bell bh 1.00 689,408.21 689,408.21 10.00 758,349.03 1.00 1,085,110.79 1,085,110.79 10.00 758,349.03
6 Strobe bh 1.00 1,085,110.79 1,085,110.79 10.00 1,193,621.87 1.00 1,151,098.25 1,151,098.25 10.00 1,193,621.87
7 End of Line bh 1.00 1,151,098.25 1,151,098.25 10.00 1,266,208.08 1.00 1,151,098.25 1,151,098.25 11.00 1,266,208.08
(Rp.) (Rp) (%) (Rp) (Rp.) (Rp) (%) (Rp)
1 2 3 4 5 6 7 8 9 10 11 12 13
HI PVC dia. 20 mm²
PVC dia. 20 mm²
2 Instalasi Fire Extinguisher

1 Lantai 01
1 Fire Extinguisher kap. 3 kg, kelas A,B dan C unit 2.00 273,377.54 546,755.08 10.00 601,430.59 2.00 273,377.54 546,755.08 10.00 601,430.59
2 Lantai 02
1 Fire Extinguisher kap. 3 kg, kelas A,B dan C unit 2.00 1,375,000.00 2,750,000.00 10.00 3,025,000.00 2.00 1,375,000.00 2,750,000.00 10.00 3,025,000.00
3 Lantai 03
1 Fire Extinguisher kap. 3 kg, kelas A,B dan C unit 2.00 1,375,000.00 2,750,000.00 10.00 3,025,000.00 2.00 1,375,000.00 2,750,000.00 10.00 3,025,000.00
Network Video Recorder 8 Channel unit 1.00 1,375,000.00 1,375,000.00 10.00 1,512,500.00 1.00 1,361,250.00 1,361,250.00 10.00 1,512,500.00
SUB TOTAL XXIII 92,276,397.03 SUB TOTAL XXIII 92,276,397.03
XXIV. PEKERJAAN INSTALASI CCTV

Pengadaan dan pemasangan Peralatan Utama, instalasi CCTV, lengkap terpasang dengan alat bantu
1 Peralatan Utama
1 Network Video Recorder 8 Channel unit 1.00 15,750,000.00 15,750,000.00 10.00 17,325,000.00 1.00 15,750,000.00 15,750,000.00 10.00 17,325,000.00
- 4 HDD, 16 PoE, 4K H.265
- Hard disk External 2 unit @ kap. 2 TB
- Mouse
3 32″ Wide TFT-LED Monitor CCTV unit 1.00 2,975,000.00 2,975,000.00 10.00 1,732,500.00 1.00 1,575,000.00 1,575,000.00 10.00 1,732,500.00
> Support up to 1360 x 768 resolution
> High contrast ratio 1000 : 1
> Fast response time 5ms
> 120Hz motion technology
4 UPS 1000VA unit 1.00 1,575,000.00 1,575,000.00 10.00 2,765,264.77 1.00 2,513,877.06 2,513,877.06 10.00 2,765,264.77
5 Rack cctv system unit 1.00 2,513,877.06 2,513,877.06 10.00 990,000.00 1.00 900,000.00 900,000.00 10.00 990,000.00
6 Aksesoris, Setting, Wiring & Installation lot 1.00 900,000.00 900,000.00 10.00 10,450,000.00 1.00 9,500,000.00 9,500,000.00 10.00 10,450,000.00
3 Instalasi CCTV
1 Lantai 01
1 IP Dome Camera, 2MP unit 1.00 2,375,000.00 2,375,000.00 10.00 1,919,994.74 1.00 1,745,449.76 1,745,449.76 10.00 1,919,994.74
2 Instalasi cctv, kabel Utp Cat 6 dalam HI PVC titik 1.00 436,362.44 436,362.44 10.00 5,225,000.00 1.00 4,750,000.00 4,750,000.00 10.00 5,225,000.00
dia. 20 mm²
2 Lantai 02
1 IP Dome Camera, 2MP unit 2.00 2,375,000.00 4,750,000.00 10.00 2.00 872,724.88 1,745,449.76 10.00
2 Instalasi cctv, kabel Utp Cat 6 dalam HI PVC titik 2.00 436,362.44 872,724.88 10.00 959,997.37 2.00 436,362.44 872,724.88 10.00 959,997.37
dia. 20 mm²
3 Lantai 03
1 IP Dome Camera, 2MP unit 2.00 2,375,000.00 4,750,000.00 10.00 5,225,000.00 2.00 2,375,000.00 4,750,000.00 10.00 5,225,000.00
2 Instalasi cctv, kabel Utp Cat 6 dalam HI PVC titik 2.00 436,362.44 872,724.88 10.00 959,997.37 2.00 436,362.44 872,724.88 10.00 959,997.37
dia. 20 mm²
SUB TOTAL XXIV 47,552,754.24 SUB TOTAL XXIV 47,552,754.24

(Rp.) (Rp) (%) (Rp) (Rp.) (Rp) (%) (Rp)
1 2 3 4 5 6 7 8 9 10 11 12 13
XXV. PEKERJAAN INSTALASI TATA SURA (PAVA)

Pengadaan dan pemasangan Peralatan Utama, instalasi Tata Suara (PAVA), lengkap terpasang dengan alat bantu
1 Peralatan Utama
1 Mixer Amplifier 240 W (AC/DC) w/ 5 zone unit 1.00 6,300,000.00 6,300,000.00 10.00 6,930,000.00 1.00 6,300,000.00 6,300,000.00 10.00 6,930,000.00
SS
2 Paging Michropone unit 2.00 315,000.00 630,000.00 10.00 693,000.00 2.00 315,000.00 630,000.00 10.00 693,000.00
3 USB/ CD/MP3/FM unit 1.00 4,050,000.00 4,050,000.00 10.00 4,455,000.00 1.00 4,050,000.00 4,050,000.00 10.00 4,455,000.00
4 UPS 1000VA unit 1.00 1,350,000.00 1,350,000.00 10.00 1,485,000.00 1.00 1,350,000.00 1,350,000.00 10.00 1,485,000.00
5 Rack cctv system unit 1.00 2,513,877.06 2,513,877.06 10.00 2,765,264.77 1.00 2,513,877.06 2,513,877.06 10.00 2,765,264.77
6 Aksesoris, Setting, Wiring & Installation lot 1.00 900,000.00 900,000.00 10.00 990,000.00 1.00 900,000.00 900,000.00 10.00 990,000.00
3 Instalasi Tata Suara (PAVA)

1 Lantai 01
1 Metal Ceilling speaker ,6/3/1.5W, 'Dia. 5", unit 12.00 373,357.16 4,480,285.92 10.00 4,928,314.51 12.00 373,357.16 4,480,285.92 10.00 4,928,314.51
White
2 Volume Control, 6W/ 30 W unit 5.00 737,288.00 3,686,440.00 10.00 4,055,084.00 5.00 737,288.00 3,686,440.00 10.00 4,055,084.00
3 Instalasi Speaker dengan Kabel NYMHY 3c x titik 12.00 328,697.43 3,944,369.16 10.00 4,338,806.08 12.00 328,697.43 3,944,369.16 10.00 4,338,806.08
1,5 mm dalam Hi Pvc 20 mm
4 Instalasi volume control dengan Kabel titik 5.00 328,697.43 1,643,487.15 10.00 1,807,835.87 5.00 328,697.43 1,643,487.15 10.00 1,807,835.87
NYMHY 3c x 1,5 mm dalam Hi Pvc 20 mm
2 Lantai 02
White
3 Lantai 03
White
SUB TOTAL XXIV 92,281,370.38 SUB TOTAL XXIV 92,281,370.38

JUMLAH TOTAL KONTRAK AWAL GEDUNG KANTOR 9,058,089,119.42 JUMLAH TOTAL ADDENDUM 01 GEDUNG KANTOR 8,998,575,773.28
A.2.3.1 HARGA SATUAN PEKERJAAN TANAH
A. 2.3.1.1 Penggalian 1 m3 tanah biasa sedalam 1 m
Jumlah
Harga Satuan Harga
No Uraian Kode Satuan Koefisien (Rp)
(Rp)
A TENAGA
1 Pekerja L.01 OH 0.750 105,000.00 78,750.00
2 Mandor L.04 OH 0.025 140,000.00 3,500.00
JUMLAH TENAGA KERJA 82,250.00
B BAHAN
JUMLAH HARGA BAHAN -

C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C) 82,250.00

E Overhead & Profit 15% x D 12,337.50
F Harga Satuan Pekerjaan (D+E) 94,587.50
A.2.3.1.9. Pengurugan kembali 1 m3 galian tanah

Pengurugan kembali 1m3 galian dihitung dari 1/3 kali dari koefisien pekerjaan galian
Jumlah
Harga Satuan
No Uraian Kode Satuan Koefisien Harga
(Rp)
(Rp)
A TENAGA
1 Pekerja L.01 OH 0.500 105,000.00 52,500.00
2 Mandor L.04 OH 0.050 140,000.00 7,000.00
B BAHAN

C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C) 59,500.00

A.2.3.1.11. Pengurugan 1 m3 dengan pasir urug
Jumlah
Harga Satuan
(Rp)
(Rp)
A TENAGA
1 Pekerja L.01 OH 0.300 105,000.00 31,500.00
2 Mandor L.04 OH 0.010 140,000.00 1,400.00
B BAHAN
1 Pasir Urug 1.200 142,500.00 171,000.00
JUMLAH HARGA BAHAN 171,000.00
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C) 203,900.00

A.2.3.1.11a. Pengurugan 1 m3 dengan tanah pilihan
Jumlah
Harga Satuan Harga
(Rp)
A TENAGA
1 Operator L.01 OH 0.300 150,000.00 45,000.00
2 Mandor L.04 OH 0.010 140,000.00 1,400.00
B BAHAN
1 Tanah Pilihan (Peladis/Cap Kala) Pj.11 M M3 1.200 300,000.00 360,000.00
C PERALATAN
Exacavator PC.100 Jam 0.050 150,000.00 7,500.00
JUMLAH HARGA ALAT 7,500.00
D Jumlah (A+B+C) 413,900.00

A. 2.2.1.8 Pembuatan 1 M2 Bedeng Kerja
Harga Satuan
No Uraian Kode Satuan Koefisien
(Rp)
A TENAGA
1 Pekerja L.01 OH 1.000 105,000.00
2 Tukag Kayu L.02 OH 1.000 120,000.00
3 Kepala Tukang L.03 OH 0.100 140,000.00
4 Mandor L.04 OH 0.100 140,000.00
JUMLAH TENAGA KERJA
B BAHAN
1 Dolken kayu Ø 8-10/400cm Batang 1.250 15,200.00
2 Kayu 4/6 klas III M3 0.186 2,074,800.00
3 Paku Biasa Kg 0.300 21,850.00
4 Semen Portland Kg 18.000 1,425.00
5 Pasir Beton M3 0.030 142,500.00
6 Koral Beton M3 0.050 475,000.00
7 Dinding Kayu Papan Klas III M3 0.150 2,379,750.00
8 Seng Gelombang BJLS 20 Lbr 1.500 52,250.00
JUMLAH HARGA BAHAN

C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C)
E Overhead & Profit 15% x D
F Harga Satuan Pekerjaan (D+E)
Pemancangan Kayu Cerucuk/Dolkenuk. Dia 12 Panjang 11 m

Jumlah
Harga
(Rp)
105,000.00
120,000.00
14,000.00
14,000.00
253,000.00
19,000.00
385,912.80
6,555.00
25,650.00
4,275.00
23,750.00
356,962.50
78,375.00
900,480.30
1,153,480.30
173,022.05
1,326,502.35
A. 3.2.111.a Pemancangan Kayu Cerucuk/Dolkenuk Dia 12 Panjang 11m
Jumlah
No Uraian Kode Satuan Koefisien Harga Satuan
Harga
(Rp)
(Rp)
A TENAGA
1 Pekerja L.01 OH 0.100 105,000.00 10,500.00
4 Mandor L.04 OH 0.010 140,000.00 700.00
B BAHAN
1 Kayu Cerucuk / Dolken Dia 12 - 15 Pj.11M Batang 1.000 165,000.00 165,000.00

C PERALATAN
1 Mesin Pancang Batang 1.000 53,000.00 53,000.00
D Jumlah (A+B+C) 229,200.00

A.4.1.1 HARGA SATUAN PEKERJAAN BETON
A. 4.1.1.4 Membuat 1 m3 lantai kerja beton mutu f’c = 7,4 MPa (K 100), slump (3-6) cm, w/c = 0,87
Jumlah
Harga Satuan Harga
(Rp)
A TENAGA
1 Pekerja L.01 OH 1.200 105,000.00 126,000.00
2 Tukang Batu L.02 OH 0.200 120,000.00 24,000.00
3 Kepala Tukang L.03 OH 0.020 140,000.00 2,800.00
4 Mandor L.04 OH 0.060 140,000.00 8,400.00
B BAHAN
1 Semen Portlan Kg 230.000 1,425.00 327,750.00
2 Pasir Beton Kg 893.000 101.79 90,894.64
3 Kerikil (maks 30 mm) Kg 1027.000 408.15 419,168.15
4 Air Liter 200.000 -
C PERALATAN
1 Sewa Molen 0.25 161,500.00 40,375.00
D Jumlah (A+B+C) 1,039,387.79

F Harga Satuan Pekerjaan (D+E) 1,195,295.96
CATATAN
Bobot isi pasir = 1.400 kg/m3, Bobot isi kerikil = 1.350 kg/m3, Buckling factor pasir = 20 %
A. 4.1.1.17 Pembesian 10 kg dengan besi polos atau besi ulir
Jumlah
Harga Satuan Harga
(Rp) (Rp)
A TENAGA
1 Pekerja L.01 OH 0.070 105,000.00 7,350.00
2 Tukang Besi L.02 OH 0.070 120,000.00 8,400.00
3 Kepala Tukang L.03 OH 0.007 140,000.00 980.00
4 Mandor L.04 OH 0.004 140,000.00 560.00
B BAHAN
1 Besi beton (polos / Ulir) Kg 10.500 13,300.00 139,650.00
2 Kawat Beton Kg 0.150 23,750.00 3,562.50
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C) 160,502.50

G Harga Satuan Pekerjaan Per 1 Kg (F/10) 18,457.79
A. 4.1.1.19 Pemasangan 10 kg jaring kawat baja (wiremesh)
Jumlah
Harga Satuan
(Rp)
(Rp)
A TENAGA
1 Pekerja L.01 OH 0.025 105,000.00 2,625.00
2 Tukang Besi L.02 OH 0.025 120,000.00 3,000.00
4 Mandor L.04 OH 0.001 140,000.00 140.00
B BAHAN
1 Wiremesh M6 Kg 10.200 13,775.00 140,505.00
2 Kawat Beton Kg 0.050 23,750.00 1,187.50
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C) 150,957.50

G Harga Satuan Pekerjaan Per 1 Kg (F/10) 17,360.11
A. 4.1.1.20.a Pemasangan 1 m2 bekisting untuk pondasi / Papan mall
Jumlah
Harga Satuan
(Rp)
(Rp)
A TENAGA
1 Pekerja L.01 OH 0.520 105,000.00 54,600.00
2 Tukang Kayu L.02 OH 0.260 120,000.00 31,200.00
4 Mandor L.04 OH 0.026 140,000.00 3,640.00
B BAHAN
1 papan mall kelas III m3 0.031 2,479,500.00 76,864.50
2 Paku 5 – 10 cm Kg 0.300 21,850.00 6,555.00
3 Dolken kayu φ 8- Btg 0.125 15,200.00 1,900.00
10cm –panj 4 m
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C) 178,399.50

A. 4.1.1.21 Pemasangan 1 m2 bekisting untuk sloof
Jumlah
Harga Satuan
(Rp)
(Rp)
A TENAGA
1 Pekerja L.01 OH 0.520 105,000.00 54,600.00
2 Tukang Kayu L.02 OH 0.260 120,000.00 31,200.00
4 Mandor L.04 OH 0.026 140,000.00 3,640.00
B BAHAN
1 Kayu kelas III m3 0.045 2,379,750.00 107,088.75
2 Paku 5 – 10 cm Kg 0.200 21,850.00 4,370.00
3 Minyak bekisting Liter 0.100 -
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C) 204,538.75

A. 4.1.1.21.a Pemasangan 1 m2 bekisting berulang untuk sloof
Jumlah
Harga Satuan
(Rp)
(Rp)
A TENAGA
1 Pekerja L.01 OH 0.520 105,000.00 54,600.00
2 Tukang Kayu L.02 OH 0.260 120,000.00 31,200.00
4 Mandor L.04 OH 0.026 140,000.00 3,640.00
B BAHAN
1 Kayu kelas III m3 0.045 2,379,750.00 107,088.75
2 Paku 5 – 10 cm Kg 0.200 21,850.00 4,370.00
JUMLAH HARGA BAHAN x 55 % 61,302.31
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C) 154,382.31

A. 4.1.1.22 Pemasangan 1 m2 bekisting untuk Kolom
Jumlah
Harga Satuan
(Rp)
(Rp)
A TENAGA
1 Pekerja L.01 OH 0.660 105,000.00 69,300.00
2 Tukang Kayu L.02 OH 0.330 120,000.00 39,600.00
4 Mandor L.04 OH 0.033 140,000.00 4,620.00
B BAHAN
1 Kayu kelas III m3 0.040 2,379,750.00 95,190.00
2 Paku 5 – 10 cm Kg 0.200 21,850.00 4,370.00
4 Balok kayu kelas II m3 0.015 5,187,000.00 77,805.00
5 Multiplex t = 9 mm Lbr 0.336 242,250.00 81,379.33
6
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C) 376,884.33

A. 4.1.1.22.a Pemasangan 1 m2 bekisting untuk Kolom (papan Mall)
Jumlah
Harga Satuan
(Rp)
(Rp)
A TENAGA
1 Pekerja L.01 OH 0.660 105,000.00 69,300.00
2 Tukang Kayu L.02 OH 0.330 120,000.00 39,600.00
4 Mandor L.04 OH 0.033 140,000.00 4,620.00
B BAHAN
1 Kayu kelas III m3 0.055 2,379,750.00 130,886.25
2 Paku 5 – 10 cm Kg 0.200 21,850.00 4,370.00
4 Papan Mall klas III Lbr 0.022 2,479,500.00 54,549.00
5
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C) 307,945.25

A. 4.1.1.22.b Pemasangan 1 m2 bekisting berulang untuk Kolom (papan Mall)
Jumlah
Harga Satuan
(Rp)
(Rp)
A TENAGA
1 Pekerja L.01 OH 0.660 105,000.00 69,300.00
2 Tukang Kayu L.02 OH 0.330 120,000.00 39,600.00
4 Mandor L.04 OH 0.033 140,000.00 4,620.00
B BAHAN
1 Kayu kelas III m3 0.055 2,379,750.00 130,886.25
2 Paku 5 – 10 cm Kg 0.200 21,850.00 4,370.00
5
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C) 222,532.89

A. 4.1.1.23 Pemasangan 1 m2 bekisting untuk Balok
Jumlah
Harga Satuan
(Rp)
(Rp)
A TENAGA
1 Pekerja L.01 OH 0.660 105,000.00 69,300.00
2 Tukang Kayu L.02 OH 0.330 120,000.00 39,600.00
4 Mandor L.04 OH 0.033 140,000.00 4,620.00
B BAHAN
1 Kayu kelas III m3 0.040 2,379,750.00 95,190.00
2 Paku 5 – 10 cm Kg 0.200 21,850.00 4,370.00
6
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C) 392,445.33

A. 4.1.1.23.b Pemasangan 1 m2 bekisting berulang untuk Balok (papan Mall)
Jumlah
Harga Satuan
(Rp)
(Rp)
A TENAGA
1 Pekerja L.01 OH 0.660 105,000.00 69,300.00
2 Tukang Kayu L.02 OH 0.330 120,000.00 39,600.00
4 Mandor L.04 OH 0.033 140,000.00 4,620.00
B BAHAN
1 Kayu kelas III m3 0.058 2,379,750.00 138,025.50
2 Paku 5 – 10 cm Kg 0.200 21,850.00 4,370.00
5
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C) 246,153.93

A. 4.1.1.24 Pemasangan 1 m2 bekisting untuk Lantai
Jumlah
Harga Satuan
(Rp)
(Rp)
A TENAGA
1 Pekerja L.01 OH 0.660 105,000.00 69,300.00
2 Tukang Kayu L.02 OH 0.330 120,000.00 39,600.00
4 Mandor L.04 OH 0.033 140,000.00 4,620.00
B BAHAN
1 Kayu kelas III m3 0.040 2,379,750.00 95,190.00
2 Paku 5 – 10 cm Kg 0.200 21,850.00 4,370.00
6
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C) 376,884.33

A. 4.1.1.24.a Pemasangan 1 m2 bekisting untuk lantai (papan Mall)
Jumlah
Harga Satuan
(Rp)
(Rp)
A TENAGA
1 Pekerja L.01 OH 0.660 105,000.00 69,300.00
2 Tukang Kayu L.02 OH 0.330 120,000.00 39,600.00
4 Mandor L.04 OH 0.033 140,000.00 4,620.00
B BAHAN
1 Kayu kelas III m3 0.055 2,379,750.00 130,886.25
2 Paku 5 – 10 cm Kg 0.200 21,850.00 4,370.00

C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C) 307,945.25

A. 4.1.1.24.b Pemasangan 1 m2 bekisting berulang untuk Lantai (papan Mall)
Jumlah
Harga Satuan
(Rp)
(Rp)
A TENAGA
1 Pekerja L.01 OH 0.660 105,000.00 69,300.00
2 Tukang Kayu L.02 OH 0.330 120,000.00 39,600.00
4 Mandor L.04 OH 0.033 140,000.00 4,620.00
B BAHAN
1 Kayu kelas III m3 0.055 2,379,750.00 130,886.25
2 Paku 5 – 10 cm Kg 0.200 21,850.00 4,370.00
5
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C) 241,513.41

A. 4.1.1.26.a Pemasangan 1 m2 bekisting untuk Tangga (papan Mall)
Jumlah
Harga Satuan
(Rp)
(Rp)
A TENAGA
1 Pekerja L.01 OH 0.660 105,000.00 69,300.00
2 Tukang Kayu L.02 OH 0.330 120,000.00 39,600.00
4 Mandor L.04 OH 0.033 140,000.00 4,620.00
B BAHAN
1 Kayu kelas III m3 0.045 2,379,750.00 107,088.75
2 Paku 5 – 10 cm Kg 0.200 21,850.00 4,370.00
5
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C) 284,147.75

B. 13.n. Membuat 1 m³ beton ready mix K 250 menggunakan pompa
Jumlah
Harga Satuan
(Rp)
(Rp)
A TENAGA
1 Pekerja L.01 OH 1.000 105,000.00 105,000.00
2 Tukang L.02 OH 0.250 120,000.00 30,000.00
4 Mandor L.04 OH 0.100 140,000.00 14,000.00
B BAHAN
1 Beton Ready Mix K 250 m3 1.020 1,250,000.00 1,275,000.00
JUMLAH HARGA BAHAN 1,275,000.00
C PERALATAN
Sewa Pompa Ready Mix (Min. 100 M³) M3 1.000 33,000.00 33,000.00
Concrete vibrator Hari 0.04167 120,000.00 5,000.00
D Jumlah (A+B+C) 1,465,500.00

B. 13.m Membuat 1 m³ beton ready mix K 300 menggunakan pompa
Jumlah
Harga Satuan
(Rp)
(Rp)
A TENAGA
1 Pekerja L.01 OH 1.000 105,000.00 105,000.00
2 Tukang L.02 OH 0.250 120,000.00 30,000.00
4 Mandor L.04 OH 0.100 140,000.00 14,000.00
B BAHAN
1 Beton Ready Mix K 300 m3 1.000 1,305,000.00 1,305,000.00
C PERALATAN
Sewa Pompa Ready Mix (Min. 100 M³) M3 1.000 33,000.00 33,000.00
Concrete vibrator Hari 0.04 120,000.00 5,000.00
D Jumlah (A+B+C) 1,495,500.00

A.4.4.1 HARGA SATUAN PEKERJAAN PASANGAN DINDING
A. 4.4.1.21.a Pemasangan 1m2 dinding batako 20/40/7
Jumlah
Harga Satuan
(Rp)
(Rp)
A TENAGA
1 Pekerja L.01 OH 0.350 105,000.00 36,750.00
2 Tukang Batu L.02 OH 0.150 120,000.00 18,000.00
4 Mandor L.04 OH 0.018 140,000.00 2,520.00
B BAHAN
1 Batako Uk. 20/40/7 Bh 12.500 2,185.00 27,312.50
2 Semen portland Kg 7.500 1,425.00 10,687.50
3 Pasir pasang m3 0.027 142,500.00 3,847.50
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C) 101,217.50

A.4.2.1 HARGA SATUAN PEKERJAAN BESI DAN ALUMUNIUM
A. 4.2.1.1 Pemasangan 1 kg besi profil
Jumlah
Harga Satuan
(Rp) (Rp)
A TENAGA
1 Pekerja L.01 OH 0.020 105,000.00 2,100.00
2 Tukang Las Konstruksi L.02 OH 0.030 120,000.00 3,600.00
4 Mandor L.04 OH 0.003 140,000.00 420.00
B BAHAN
1 Besi Profil Kg 1.150 16,150.00 18,572.50
2 Kawat Las Kg 0.022 27,075.00 595.65
3 Mesin Las Kg 0.022 66,500.00 1,463.00
C PERALATAN
JUMLAH HARGA ALAT -
D Jumlah (A+B+C) 27,031.15

A.4.5.2.40 Pemasangan 1 m2 atap zincalume
HARGA BIAYA
No. URAIAN PEKERJAAN KODE SATUAN KOEFISIEN SATUAN SATUAN
( Rp. ) ( Rp. )
1 2 3 5 4 6
A TENAGA
1 Pekerja L106 OH 0.15 105,000.00 15,750.00
2 Tukang L079 OH 0.75 120,000.00 90,000.00
3 Kepala Tukang L073 OH 0.08 140,000.00 11,200.00
4 Mandor L061 OH 0.006 140,000.00 840.00
Jumlah 117,790.00
B BAHAN
1 Atap Zincalumen M2 1.05 66,500.000 69,825.00
2 Screw Bh 5.00 475.000 2,375.00
Jumlah 72,200.00
C Jumlah A + B 189,990.00
D Overhead & Profit 15% x D 28,498.50
E Harga Satuan Pekerjaan ( C+D) 218,488.50
A.4.4.2 HARGA SATUAN PEKERJAAN PLESTERAN
A. 4.4.2.3 Pemasangan 1 m2 plesteran 1SP : 3PP tebal 15 mm
Jumlah
Harga Satuan
(Rp)
(Rp)
A TENAGA
1 Pekerja L.01 OH 0.300 105,000.00 31,500.00
2 Tukang Batu L.02 OH 0.150 120,000.00 18,000.00
4 Mandor L.04 OH 0.015 140,000.00 2,100.00
B BAHAN
1 PC Kg 7.776 1,425.00 11,080.80
2 PP m3 0.023 142,500.00 3,277.50
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C) 68,058.30

A. 4.4.2.27 Pemasangan 1 m2 acian
Jumlah
Harga Satuan
(Rp)
(Rp)
A TENAGA
1 Pekerja L.01 OH 0.200 105,000.00 21,000.00
2 Tukang Batu L.02 OH 0.100 120,000.00 12,000.00
4 Mandor L.04 OH 0.010 140,000.00 1,400.00
B BAHAN
1 PC kg 3.250 1,425.00 4,631.25
C PERALATAN
JUMLAH HARGA ALAT -
D Jumlah (A+B+C) 40,431.25

HARGA SATUAN PEKERJAAN PENUTUP LANTAI DAN PENUTUP DINDING
4.4.3.38.a Pemasangan 1 m² lantai ubin warna ukuran 60 cm x 60 cm (Polished)

No Uraian Kode Satuan Koefisien Harga Satuan (Rp) Jumlah Harga (Rp)
A TENAGA
1 Pekerja L.01 OH 0.24 105,000.00 25,200.000
2 Tukang L.02 OH 0.12 120,000.00 14,400.000
4 Mandor L.04 OH 0.012 140,000.00 1,680.000
B BAHAN
1 Ubin warna 60 x 60 cm Bh 3.100 76,000.00 235,600.000
2 Semen Portland Kg 9.600 1,425.00 13,680.00
3 Semen warna Kg 1.500 13,300.00 19,950.00
4 Pasir pasang m³ 0.045 142,500.00 6,412.500
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C) 318,602.50

4.4.3.38.b Pemasangan 1 m² lantai ubin warna ukuran 60 cm x 60 cm (Unpolished)

A TENAGA
1 Pekerja L.01 OH 0.24 105,000.00 25,200.000
2 Tukang L.02 OH 0.12 120,000.00 14,400.000
4 Mandor L.04 OH 0.012 140,000.00 1,680.000
B BAHAN
1 Ubin warna 60 x 60 cm Bh 3.100 76,712.50 237,808.750
2 Semen Portlan Kg 9.600 1,425.00 13,680.00
3 Semen warna Kg 1.500 13,300.00 19,950.00
4 Pasir pasang m³ 0.045 142,500.00 6,412.500
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C) 320,811.25

4.4.3.35.b Pemasangan 1 m² lantai keramik 30 cm x 30 cm unpolished
A TENAGA
1 Pekerja L.01 OH 0.250 105,000.00 26,250.00
2 Tukang L.02 OH 0.125 120,000.00 15,000.00
4 Mandor L.04 OH 0.013 140,000.00 1,820.00
B BAHAN
1 Keramik 30 x 30 cm Bh 11.870 8,636.36 102,513.64
2 Semen Portlan Kg 10.000 1,425.00 14,250.00
3 Pasir pasang m³ 0.045 142,500.00 6,412.50
4 Semen warna Kg 0.150 13,300.00 1,995.00
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C) 170,061.14
4.4.3.54.a Pemasangan 1 m² dinding keramik 30 cm x 60 cm

A TENAGA
1 Pekerja L.01 OH 0.450 105,000.00 47,250.00
2 Tukang L.02 OH 0.225 120,000.00 27,000.00
4 Mandor L.04 OH 0.023 140,000.00 3,150.00
B BAHAN
1 Keramik 30 x 60 cm Bh 5.560 47,500.00 264,100.00
2 Semen portlan Kg 9.300 1,425.00 13,252.50
3 Pasir pasang m³ 0.018 142,500.00 2,565.00
4 Semen warna Kg 0.019 13,300.00 258.02
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C) 360,725.52
A.4.4.3.34.a Pemasangan 1 m2 lantai keramik ukuran 60 x 60 cm Polish (setara indogres)
Harga Satuan Jumlah Harga
(Rp.) (Rp.)
A TENAGA
Pekerja L.01 OH 0.700 105,000.00 73,500.00
Tukang batu L.02 OH 0.350 120,000.00 42,000.00
Kepala tukang L.03 OH 0.035 140,000.00 4,900.00
Mandor L.04 OH 0.035 140,000.00 4,900.00
B BAHAN
Keramik 60x60 cm Polished (ex Indogres) bh 2.778 76,000.00 211,111.11
Semen portland Kg 8.190 1,425.00 11,670.75
Pasir pasang m3 0.045 142,500.00 6,412.50
Semen warna Kg 0.500 13,300.00 6,650.00
C PERALATAN
JUMLAH HARGA ALAT

D Jumlah (A + B + C) 361,144.36
E Overhead & Provit 15% x D 54,171.65
F Harga Satuan Pekerjaan ( D + E ) 415,316.02
A.4.4.3.34.b Pemasangan 1 m2 lantai keramik ukuran 60 x 60 cm Unpolish (setara indogres)

No Uraian Kode Satuan Koefisien Harga Satuan Jumlah Harga
(Rp.) (Rp.)
A TENAGA
Pekerja L.01 OH 0.700 105,000.00 73,500.00
Tukang batu L.02 OH 0.350 120,000.00 42,000.00
Kepala tukang L.03 OH 0.035 140,000.00 4,900.00
Mandor L.04 OH 0.035 140,000.00 4,900.00
B BAHAN
Keramik 60x60 cm Unpolished (ex Indogres) Bh 2.778 76,712.50 213,090.28
Semen portland Kg 8.190 1,425.00 11,670.75
Pasir pasang m3 0.045 142,500.00 6,412.50
Semen warna Kg 0.500 13,300.00 6,650.00
C PERALATAN
JUMLAH HARGA ALAT

D Jumlah (A + B + C) 363,123.53
E Overhead & Provit 15% x D 54,468.53
F Harga Satuan Pekerjaan ( D + E ) 417,592.06
A.4.5.1 HARGA SATUAN PEKERJAAN LANGIT - LANGIT (PLAFOND)
A. 4.5.1.7 Pemasangan 1 m2 langit-langit gypsum board ukuran (120x240x9) mm, tebal 9 mm
Jumlah
Harga Satuan
(Rp)
(Rp)
A TENAGA
1 Pekerja L.01 OH 0.100 105,000.00 10,500.00
2 Tukang Kayu L.02 OH 0.050 120,000.00 6,000.00
4 Mandor L.04 OH 0.005 140,000.00 700.00
B BAHAN
1 Gypsum board Lbr 0.364 64,600.00 23,514.40
2 Sekrup Gypsum Kg 0.110 57,000.00 6,270.00
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C) 47,684.40

A. 4.5.1.10 Pemasangan 1 m2 langit-langit grc tebal 4 mm
Jumlah
Harga Satuan
(Rp)
(Rp)
A TENAGA
1 Pekerja L.01 OH 0.100 105,000.00 10,500.00
2 Tukang Kayu L.02 OH 0.050 120,000.00 6,000.00
4 Mandor L.04 OH 0.005 140,000.00 700.00
B BAHAN
1 GRC Lbr 0.364 71,250.00 25,935.00
2 Paku sekrup Kg 0.110 23,750.00 2,612.50
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C) 46,447.50

HARGA SATUAN PEKERJAAN PENGECATAN
Pengecatan 1 m2 tembok baru interior mutu baik setara mowilex ( 1lapis plamur, 1 lapis cat dasar, 2 lapis
A.4.7.1.10.a cat penutup)
HARGA BIAYA
( Rp. ) ( Rp. )
1 2 3 5 4 6
A TENAGA
1 Pekerja L.01 OH 0.02 105,000.00 2,100.00
2 Tukang cat L.02 OH 0.063 120,000.00 7,560.00
3 Kepala tukang L.03 OH 0.0063 140,000.00 882.00
4 Mandor L.04 OH 0.003 140,000.00 420.00
Jumlah 10,962.00
B BAHAN
Plamur Kg 0.10 14,250.00 1,425.00
Cat dasar Kg 0.10 51,300.00 5,130.00
Cat interior Kg 0.26 95,000.00 24,700.00
Jumlah 31,255.00
C Jumlah A + B 42,217.00
Pengecatan 1 m2 tembok baru exterior mutu baik setara mowilex ( 1lapis plamur, 1 lapis cat dasar, 2 lapis
A.4.7.1.10.b cat penutup)
HARGA BIAYA
( Rp. ) ( Rp. )
1 2 3 5 4 6
A TENAGA
1 Pekerja L.01 OH 0.02 105,000.00 2,100.00
2 Tukang cat L.02 OH 0.063 120,000.00 7,560.00
4 Mandor L.04 OH 0.003 140,000.00 420.00
Jumlah 10,962.00
B BAHAN
Plamur Kg 0.10 14,250.00 1,425.00
Cat dasar Kg 0.10 51,300.00 5,130.00
Cat exterior wheatershield Kg 0.26 123,500.00 32,110.00
Jumlah 38,665.00
C Jumlah A + B 49,627.00
A.4.7.1.10.c Pengecatan 1 m2 waterproofing
HARGA BIAYA
( Rp. ) ( Rp. )
1 2 3 5 4 6
A TENAGA
1 Pekerja L.01 OH 0.02 105,000.00 2,100.00
2 Tukang cat L.02 OH 0.063 120,000.00 7,560.00
4 Mandor L.04 OH 0.003 140,000.00 420.00
Jumlah 10,962.00
B BAHAN
waterprofing Kg 0.26 59,375.00 15,437.50
Jumlah 15,437.50
C Jumlah A + B 26,399.50
A.4.7.1.16 Pengecatan 1 m2 permukaan baja

HARGA BIAYA
( Rp. ) ( Rp. )
1 2 3 5 4 6
A TENAGA
1 Pekerja L.01 OH 0.02 105,000.00 2,100.00
2 Tukang cat L.02 OH 0.200 120,000.00 24,000.00
3 Kepala tukang L.03 OH 0.0200 140,000.00 2,800.00
4 Mandor L.04 OH 0.025 140,000.00 3,500.00
Jumlah 32,400.00
B BAHAN
Cat Seng Kg 0.10 47,500.00 4,750.00
Kuas Kg 0.01 23,750.00 237.50
Jumlah 4,987.50
C Jumlah A + B 37,387.50
ANALISA BIAYA PEKERJAAN PJV KANTOR
Pintu Tipe - PJ1
No Uraian Kode Satuan Kuantitas Harga Satuan (Rp) Jumlah Harga (Rp)
A BAHAN
1 Kusen Alumunium 4'' m1 24.90 118,750.00 2,956,875.00
2 Pintu Kaca Polos T= 8 mm m2 3.66 356,250.00 1,303,875.00
4 Pull Handle Dekson psg 2.00 408,500.00 817,000.00
5 Lock Patch Set 2.00 760,000.00 1,520,000.00
6 Bottom Patch pcs 2.00 285,000.00 570,000.00

B PERALATAN
JUMLAH HARGA ALAT
C Jumlah (A+B) 8,917,650.00

D Upah 30 % x C 2,675,295.00
E Jumlah (C + D) 11,592,945.00
F Overhead & Profit 15 % x D 1,738,941.75
G Harga Satuan Pekerjaan (D+E) 13,331,886.75
Pintu Tipe - P1
A BAHAN
1 Kusen Alumunium 4'' m1 6.00 118,750.00 712,500.00
2 Frame Alumunium m2 11.60 178,125.00 2,066,250.00
3 Kaca Polos 6mm m2 2.28 247,000.00 563,160.00
5 Lockcase set 1.00 95,000.00 95,000.00
6 Engsel Kupu-kupu psg 3.00 38,000.00 114,000.00
B PERALATAN
JUMLAH HARGA ALAT
C Jumlah (A+B) 4,367,910.00

D Upah 30 % x C 1,310,373.00
E Jumlah (C + D) 5,678,283.00
F Overhead & Profit 15 % x D 851,742.45
Pintu Tipe - P2
A BAHAN
2 Pintu Engineering Door Fin HPL m2 1.92 600,779.36 1,154,397.54
3 Lever Handle set 1.00 285,000.00 285,000.00
4 Lockcase set 1.00 95,000.00 95,000.00
B PERALATAN
JUMLAH HARGA ALAT
C Jumlah (A+B) 2,222,553.79

D Upah 30 % x C 666,766.14
E Jumlah (C + D) 2,889,319.93
Pintu Tipe - P3
A BAHAN
2 Pintu Engineering Door Fin HPL m2 1.50 600,779.36 902,070.21
3 Lever Handle set 1.00 33,250.00 33,250.00
4 Lockcase set 1.00 95,000.00 95,000.00
B PERALATAN
JUMLAH HARGA ALAT
C Jumlah (A+B) 1,637,726.46

D Upah 30 % x C 491,317.94
E Jumlah (C + D) 2,129,044.40
Pintu Tipe - P4
A BAHAN
3 Lever Handle set 1.00 285,000.00 285,000.00
4 Lockcase set 1.00 95,000.00 95,000.00
B PERALATAN
JUMLAH HARGA ALAT
C Jumlah (A+B) 2,697,002.65

D Upah 30 % x C 809,100.80
E Jumlah (C + D) 3,506,103.45
Jendela Tipe - J1
A BAHAN
2 Kaca Polos 5 mm m2 13.00 190,000.00 2,470,000.00
B PERALATAN
JUMLAH HARGA ALAT
C Jumlah (A+B) 6,655,937.50

D Upah 30 % x C 1,996,781.25
E Jumlah (C + D) 8,652,718.75
Jendela Tipe - J2
A BAHAN
3 Kaca Polos 5 mm m2 2.04 190,000.00 387,600.00
4 Casement Handle bh 2.00 20,900.00 41,800.00
5 Friction Stay psg 2.00 76,000.00 152,000.00
B PERALATAN
JUMLAH HARGA ALAT
C Jumlah (A+B) 3,128,587.50

D Upah 30 % x C 938,576.25
E Jumlah (C + D) 4,067,163.75
Jendela Tipe - J3
A BAHAN
2 Kaca Polos 5 mm m2 13.00 190,000.00 2,470,000.00
B PERALATAN
JUMLAH HARGA ALAT
C Jumlah (A+B) 6,655,937.50

D Upah 30 % x C 1,996,781.25
E Jumlah (C + D) 8,652,718.75
Jendela Tipe - J4
A BAHAN
2 Kaca Polos 6mm m2 24.28 247,000.00 5,997,160.00
B PERALATAN
JUMLAH HARGA ALAT
C Jumlah (A+B) 14,060,285.00

D Upah 30 % x C 4,218,085.50
E Jumlah (C + D) 18,278,370.50
Jendela Tipe - J5
A BAHAN
2 Kaca Polos 6mm m2 53.07 247,000.00 13,108,290.00
B PERALATAN
JUMLAH HARGA ALAT
C Jumlah (A+B) 26,467,665.00

D Upah 30 % x C 7,940,299.50
E Jumlah (C + D) 34,407,964.50
Ventilasi Tipe - V1
A BAHAN
2 Kaca Polos 5mm m2 0.23 190,000.00 43,700.00
B PERALATAN
JUMLAH HARGA ALAT
C Jumlah (A+B) 328,700.00

D Upah 30 % x C 98,610.00
E Jumlah (C + D) 427,310.00
G Harga Satuan Pekerjaan (D+E) 491,406.50
ANALISA BIAYA PEKERJAAN PJV ASRAMA
Pintu Tipe - PJ1
A BAHAN
5 Lock Patch Set 2.00 760,000.00 1,520,000.00
6 Bottom Patch pcs 2.00 285,000.00 570,000.00

B PERALATAN
JUMLAH HARGA ALAT
C Jumlah (A+B) 8,917,650.00

D Upah 30 % x C 2,675,295.00
E Jumlah (C + D) 11,592,945.00
Pintu Tipe - P1
A BAHAN
3 Kaca Polos 6mm m2 2.28 247,000.00 563,160.00
5 Lockcase set 1.00 95,000.00 95,000.00
B PERALATAN
JUMLAH HARGA ALAT
C Jumlah (A+B) 4,367,910.00

D Upah 30 % x C 1,310,373.00
E Jumlah (C + D) 5,678,283.00
Pintu Tipe - P2
A BAHAN
3 Lever Handle set 1.00 285,000.00 285,000.00
4 Lockcase set 1.00 95,000.00 95,000.00
B PERALATAN
JUMLAH HARGA ALAT
C Jumlah (A+B) 2,222,553.79

D Upah 30 % x C 666,766.14
E Jumlah (C + D) 2,889,319.93
Pintu Tipe - P3
A BAHAN
2 Pintu Engineering Door Fin HPL m2 1.50 600,779.36 902,070.21
3 Lever Handle set 1.00 33,250.00 33,250.00
4 Lockcase set 1.00 95,000.00 95,000.00
B PERALATAN
JUMLAH HARGA ALAT
C Jumlah (A+B) 1,694,726.46

D Upah 30 % x C 508,417.94
E Jumlah (C + D) 2,203,144.40
Pintu Tipe - P4
A BAHAN
3 Lever Handle set 1.00 285,000.00 285,000.00
4 Lockcase set 1.00 95,000.00 95,000.00
B PERALATAN
JUMLAH HARGA ALAT
C Jumlah (A+B) 2,697,002.65

D Upah 30 % x C 809,100.80
E Jumlah (C + D) 3,506,103.45
Pintu Tipe - PB1
A BAHAN
1 Kusen Stell Plate 2mm m1 2.40 142,500.00 342,000.00
2 Pintu Steel 1.2mm + Fin Cat Duco m2 0.27 931,000.00 251,742.40
3 Window Bolt With Key psg 1.00 95,000.00 95,000.00
4 Hinge Baja Set 1.00 66,500.00 66,500.00
B PERALATAN
JUMLAH HARGA ALAT
C Jumlah (A+B) 755,242.40

D Upah 30 % x C 226,572.72
E Jumlah (C + D) 981,815.12
Jendela Tipe - J1
A BAHAN
2 Kaca Polos 5 mm m2 10.36 190,000.00 1,968,400.00
B PERALATAN
JUMLAH HARGA ALAT
C Jumlah (A+B) 6,350,275.00

D Upah 30 % x C 1,905,082.50
E Jumlah (C + D) 8,255,357.50
Jendela Tipe - J2
A BAHAN
2 Kaca Polos 5 mm m2 7.00 190,000.00 1,330,000.00
B PERALATAN
JUMLAH HARGA ALAT
C Jumlah (A+B) 4,381,875.00

D Upah 30 % x C 1,314,562.50
E Jumlah (C + D) 5,696,437.50
Jendela Tipe - J3
A BAHAN
3 Kaca Polos 5 mm m2 2.04 190,000.00 387,600.00
4 Casement Handle bh 2.00 20,900.00 41,800.00
5 Friction Stay psg 2.00 76,000.00 152,000.00
B PERALATAN
JUMLAH HARGA ALAT
C Jumlah (A+B) 3,128,587.50

D Upah 30 % x C 938,576.25
E Jumlah (C + D) 4,067,163.75
Jendela Tipe - J5
A BAHAN
2 Kaca Polos 6mm m2 3.88 247,000.00 958,360.00
B PERALATAN
JUMLAH HARGA ALAT
C Jumlah (A+B) 2,727,735.00

D Upah 30 % x C 818,320.50
E Jumlah (C + D) 3,546,055.50
Jendela Tipe - J4
A BAHAN
2 Kaca Polos 6mm m2 53.07 247,000.00 13,108,290.00
B PERALATAN
JUMLAH HARGA ALAT
C Jumlah (A+B) 18,927,040.00

D Upah 30 % x C 5,678,112.00
E Jumlah (C + D) 24,605,152.00
Ventilasi Tipe - V1
A BAHAN
2 Kaca Polos 5mm m2 0.28 190,000.00 53,200.00
B PERALATAN
JUMLAH HARGA ALAT
C Jumlah (A+B) 385,700.00

D Upah 30 % x C 115,710.00
E Jumlah (C + D) 501,410.00
G Harga Satuan Pekerjaan (D+E) 576,621.50
Pemasangan Pipa PPR Pn 20 dia. 1/2 inch Rp 57,845.00
No Uraian Satuan Koefisien HargaSatuan(Rp) JumlahHarga(Rp)
A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Tukang Pipa OH 0.09 Rp 120,000.00 Rp 10,800.00
Kepala Tukang OH 0.009 Rp 140,000.00 Rp 1,260.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
JUMLAH TENAGA KERJA Rp 21,780.00
B BAHAN
Pipa PPR Pn 10 dia. 1/2 inch m' 1.200 Rp 18,400.00 Rp 22,080.00
Aksesoris/ perlengkapan 35% lot 1.000 Rp 6,440.00 Rp 6,440.00
JUMLAH HARGA BAHAN Rp 28,520.00
C PERALATAN
Rp -
JUMLAH HARGA ALAT Rp -
D Jumlah (A+B+C) Rp 50,300.00

E Overhead & Profit 15% Rp 7,545.00
F Harga Satuan Pekerjaan (D+E) Rp 57,845.00

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Pipa PPR Pn 10 dia. 1/2 inch m' 1.200 Rp - Rp -
Aksesoris/ perlengkapan 35% lot 1.000 Rp - Rp -
JUMLAH HARGA BAHAN Rp -
C PERALATAN
Rp -


A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Pipa PPR Pn 10 dia. 3/4 inch m' 1.200 Rp 17,800.00 Rp 21,360.00
C PERALATAN
Rp -

Pemasangan Pipa PPR Pn 10 dia. 1 inch Rp 78,522.00
A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Pipa PPR Pn 10 dia. 1 inch m' 1.200 Rp 30,000.00 Rp 36,000.00
C PERALATAN
Rp -

Pemasangan Pipa PPR Pn 10 dia. 1 1/4 inch Rp 107,042.00

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Pipa PPR Pn 10 dia. 1 1/4 inch m' 1.200 Rp 46,000.00 Rp 55,200.00
C PERALATAN
Rp -


A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
C PERALATAN
Rp -

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
C PERALATAN
Rp -


A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
C PERALATAN
Rp -


A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
C PERALATAN
Rp -

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
C PERALATAN
Rp -

Pemasangan Pipa PPR Pn 10 dia. 6 inch Rp 1,550,867.00

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Pipa PPR Pn 10 dia. 6 inch m' 1.200 Rp 856,000.00 Rp 1,027,200.00
JUMLAH HARGA BAHAN Rp 1,326,800.00
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 1,348,580.00

F Harga Satuan Pekerjaan (D+E) Rp 1,550,867.00
1 Pemasangan Gate Valve dia. 1/2 inch Rp 217,010.52

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Gate Valve 1/2 inch bh 1.000 Rp 145,152.00 Rp 145,152.00
C PERALATAN
Rp -

2 Pemasangan Gate Valve dia. 3/4 inch Rp 256,114.20
A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Gate Valve 3/4 inch bh 1.000 Rp 174,720.00 Rp 174,720.00
C PERALATAN
Rp -

3 Pemasangan Gate Valve dia. 1 inch Rp 351,207.24

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Gate Valve 1 inch bh 1.000 Rp 246,624.00 Rp 246,624.00
C PERALATAN
Rp -

4 Pemasangan Gate Valve dia. 1 1/4 inch Rp 475,628.04

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Gate Valve 1 1/4 inch bh 1.000 Rp 340,704.00 Rp 340,704.00
C PERALATAN
Rp -

5 Pemasangan Gate Valve dia. 1 1/2 inch Rp 581,385.72
A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Gate Valve 1 1/2 inch bh 1.000 Rp 420,672.00 Rp 420,672.00
C PERALATAN
Rp -

6 Pemasangan Gate Valve dia. 2 inch Rp 865,776.12

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Gate Valve 2 inch bh 1.000 Rp 635,712.00 Rp 635,712.00
C PERALATAN
Rp -

7 Pemasangan Gate Valve dia. 2,5 inch Rp 1,846,923.00

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Gate Valve 2,5 inch bh 1.000 Rp 1,377,600.00 Rp 1,377,600.00
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 1,606,020.00

8 Pemasangan Gate Valve dia. 3 inch Rp 2,461,917.24
A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Gate Valve 3 inch bh 1.000 Rp 1,842,624.00 Rp 1,842,624.00
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 2,140,797.60

1 Pemasangan Check Valve dia. 1/2 inch Rp 202,791.00

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Check Valve 1/2 inch bh 1.000 Rp 134,400.00 Rp 134,400.00
C PERALATAN
Rp -

2 Pemasangan Check Valve dia. 3/4 inch Rp 284,553.24

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Check Valve 3/4 inch bh 1.000 Rp 196,224.00 Rp 196,224.00
C PERALATAN
Rp -

3 Pemasangan Check Valve dia. 1 inch Rp 405,419.16
A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Check Valve 1 inch bh 1.000 Rp 287,616.00 Rp 287,616.00
C PERALATAN
Rp -

4 Pemasangan Check Valve dia. 1 1/4 inch Rp 568,943.64

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Check Valve 1 1/4 inch bh 1.000 Rp 411,264.00 Rp 411,264.00
C PERALATAN
Rp -

5 Pemasangan Check Valve dia. 1 1/2 inch Rp 730,690.68

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Check Valve 1 1/2 inch bh 1.000 Rp 533,568.00 Rp 533,568.00
C PERALATAN
Rp -

6 Pemasangan Check Valve dia. 2 inch Rp 1,122,616.20
A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Check Valve 2 inch bh 1.000 Rp 829,920.00 Rp 829,920.00
C PERALATAN
Rp -

7 Pemasangan Check Valve dia. 2,5 inch Rp 2,353,493.40

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Check Valve 2,5 inch bh 1.000 Rp 1,760,640.00 Rp 1,760,640.00
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 2,046,516.00

8 Pemasangan Check Valve dia. 3 inch Rp 3,178,758.79

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Check Valve 3 inch bh 1.000 Rp 2,384,659.20 Rp 2,384,659.20
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 2,764,138.08

1 Pemasangan Y Strainer 150 Lbs dia. 1/2 inch Rp 25,047.00
A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Y Strainer 150 Lbs 1/2 inch bh 1.000 Rp - Rp -
C PERALATAN
Rp -

2 Pemasangan Y Strainer 150 Lbs dia. 3/4 inch Rp 25,047.00

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Y Strainer 150 Lbs 3/4 inch bh 1.000 Rp - Rp -
C PERALATAN
Rp -

3 Pemasangan Y Strainer 150 Lbs dia. 1 inch Rp 25,047.00

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Y Strainer 150 Lbs 1 inch bh 1.000 Rp - Rp -
C PERALATAN
Rp -

4 Pemasangan Y Strainer 150 Lbs dia. 1 1/4 inch Rp 25,047.00
A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Y Strainer 150 Lbs 1 1/4 inch bh 1.000 Rp - Rp -
C PERALATAN
Rp -

5 Pemasangan Y Strainer 150 Lbs dia. 1 1/2 inch Rp 25,047.00

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Y Strainer 150 Lbs 1 1/2 inch bh 1.000 Rp - Rp -
C PERALATAN
Rp -


A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
C PERALATAN
Rp -

7 Pemasangan Y Strainer 150 Lbs dia. 2,5 inch Rp 25,047.00
A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Y Strainer 150 Lbs 2,5 inch bh 1.000 Rp - Rp -
C PERALATAN
Rp -


A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
C PERALATAN
Rp -

Pemasangan Pipa PVC AW dia. 1/2 inch Rp 34,475.31

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Pipa PVC AW dia. 1/2 inch m' 1.200 Rp 5,289.38 Rp 6,347.25
C PERALATAN
Rp -

Pemasangan Pipa PVC AW dia. 3/4 inch Rp 37,881.67
A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Pipa PVC AW dia. 3/4 inch m' 1.200 Rp 7,200.38 Rp 8,640.45
C PERALATAN
Rp -

Pemasangan Pipa PVC AW dia. 1 inch Rp 42,585.69

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Pipa PVC AW dia. 1 inch m' 1.200 Rp 9,839.38 Rp 11,807.25
C PERALATAN
Rp -

Pemasangan Pipa PVC AW dia. 1 1/4 inch Rp 51,365.17

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Pipa PVC AW dia. 1 1/4 inch m' 1.200 Rp 14,764.75 Rp 17,717.70
C PERALATAN
Rp -

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
C PERALATAN
Rp -


A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
C PERALATAN
Rp -


A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
C PERALATAN
Rp -

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
C PERALATAN
Rp -


A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
C PERALATAN
Rp -


A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
C PERALATAN
Rp -

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
C PERALATAN
Rp -

Pemasangan Pipa Bs. Sch. 40 dia. 1/2 inch Rp 70,276.50

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Pipa Bs. Sch. 40 dia. 1/2 inch m' 1.000 Rp 29,133.33 Rp 29,133.33
C PERALATAN
Rp -

Pemasangan Pipa Bs. Sch. 40 dia. 3/4 inch Rp 85,025.25

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Pipa Bs. Sch. 40 dia. 3/4 inch m' 1.000 Rp 38,633.33 Rp 38,633.33
C PERALATAN
Rp -

Pemasangan Pipa Bs. Sch. 40 dia. 1 inch Rp 111,081.38
A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Pipa Bs. Sch. 40 dia. 1 inch m' 1.000 Rp 55,416.67 Rp 55,416.67
C PERALATAN
Rp -

Pemasangan Pipa Bs. Sch. 40 dia. 1 1/2 inch Rp 159,521.96

A TENAGA
Pekerja OH 0.108 Rp 110,000.00 Rp 11,880.00
Mandor OH 0.0054 Rp 140,000.00 Rp 756.00
B BAHAN
Pipa Bs. Sch. 40 dia. 1 1/2 inch m' 1.000 Rp 75,525.00 Rp 75,525.00
C PERALATAN
Rp -


A TENAGA
Pekerja OH 0.108 Rp 110,000.00 Rp 11,880.00
Mandor OH 0.0054 Rp 140,000.00 Rp 756.00
B BAHAN
C PERALATAN
Rp -

Pemasangan Pipa Bs. Sch. 40 dia. 2 1/2 inch Rp 338,965.09
A TENAGA
Pekerja OH 0.108 Rp 110,000.00 Rp 11,880.00
Mandor OH 0.0054 Rp 140,000.00 Rp 756.00
B BAHAN
Pipa Bs. Sch. 40 dia. 2 1/2 inch m' 1.000 Rp 191,108.33 Rp 191,108.33
C PERALATAN
Rp -


A TENAGA
Pekerja OH 0.108 Rp 110,000.00 Rp 11,880.00
Mandor OH 0.0054 Rp 140,000.00 Rp 756.00
B BAHAN
C PERALATAN
Rp -


A TENAGA
Pekerja OH 0.135 Rp 110,000.00 Rp 14,850.00
Mandor OH 0.0068 Rp 140,000.00 Rp 952.00
B BAHAN
C PERALATAN
Rp -

A TENAGA
Pekerja OH 0.135 Rp 110,000.00 Rp 14,850.00
Mandor OH 0.0068 Rp 140,000.00 Rp 952.00
B BAHAN
C PERALATAN
Rp -

Pemasangan Pipa Bs. Sch. 40 dia. 6 inch Rp 1,015,200.74

A TENAGA
Pekerja OH 0.135 Rp 110,000.00 Rp 14,850.00
Mandor OH 0.0068 Rp 140,000.00 Rp 952.00
B BAHAN
C PERALATAN
Rp -

Pemasangan Pipa Bs. Sch. 40 dia. 8 inch Rp 1,524,032.61

A TENAGA
Pekerja OH 0.135 Rp 110,000.00 Rp 14,850.00
Mandor OH 0.0068 Rp 140,000.00 Rp 952.00
B BAHAN
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 1,325,245.75

Pemasangan Pipa Drain dia. 1/2 inch w/ isolasi tebal 1/2" Rp 61,399.97
A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Pipa Pvc AW dia. 1/2 inch m' 1.200 Rp 5,289.38 Rp 6,347.25
Isolasi dia. 1/2 inch m' 1.200 Rp 15,105.00 Rp 18,126.00
C PERALATAN
Rp -

Pemasangan Pipa Drain dia. 1 inch w/ isolasi tebal 1/2" Rp 79,162.59

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Pipa Pvc AW dia. 1 inch m' 1.200 Rp 9,839.38 Rp 11,807.25
Isolasi dia. 1 inch m' 1.200 Rp 20,520.00 Rp 24,624.00
C PERALATAN
Rp -

Pemasangan Pipa Drain dia. 2 inch w/ isolasi tebal 1/2" Rp 129,694.01

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Pipa Pvc AW dia. 2 inch m' 1.200 Rp 21,658.00 Rp 25,989.60
Isolasi dia. 2 inch m' 1.200 Rp 37,050.00 Rp 44,460.00
C PERALATAN
Rp -

Pemasangan Pipa ASTM B280 Ø 1/4 inch X Ø 3/8 inch; tebal : 0,8 w/ isolasi tebal 3/4" Rp 160,055.70
A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Pipa Cooper ASTM B280 dia. 1/4 inch m' 1.200 Rp 18,240.00 Rp 21,888.00
C PERALATAN
Rp -

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
C PERALATAN
Rp -

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
C PERALATAN
Rp -

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
C PERALATAN
Rp -

Pemasangan Pipa ASTM B280 Ø 1/2 inch X Ø 1 1/8 inch; tebal : 0,8 w/ isolasi tebal 3/4" Rp 451,462.18
A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Pipa Cooper ASTM B280 dia. 1 1/8 inch m' 1.200 Rp 152,327.59 Rp 182,793.10
Isolasi dia. 1 1/8 inch m' 1.200 Rp 27,075.00 Rp 32,490.00
C PERALATAN
Rp -

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
C PERALATAN
Rp -

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
C PERALATAN
Rp -

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
C PERALATAN
Rp -

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
C PERALATAN
Rp -

Pemasangan Outdoor Unit AC VRV A, 22 HP Rp 278,555,213.75

A TENAGA
Pekerja OH 2 Rp 110,000.00 Rp 220,000.00
Tukang Pipa OH 1 Rp 120,000.00 Rp 120,000.00
Kepala Tukang OH 1 Rp 140,000.00 Rp 140,000.00
Mandor OH 0.5 Rp 140,000.00 Rp 70,000.00
B BAHAN
Outdoor Unit AC VRV A, 22 HP unit 1.000 Rp 210,149,500.00 Rp 210,149,500.00
Aksesoris/ perlengkapan 10% lot 1.000 Rp 31,522,425.00 Rp 31,522,425.00
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 242,221,925.00

E Overhead & Profit 15% Rp 36,333,288.75

A TENAGA
Pekerja OH 2 Rp 110,000.00 Rp 220,000.00
Mandor OH 0.5 Rp 140,000.00 Rp 70,000.00
B BAHAN
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 307,993,702.50

A TENAGA
Pekerja OH 2 Rp 110,000.00 Rp 220,000.00
Mandor OH 0.5 Rp 140,000.00 Rp 70,000.00
B BAHAN
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 371,962,855.00


A TENAGA
Pekerja OH 2 Rp 110,000.00 Rp 220,000.00
Mandor OH 0.5 Rp 140,000.00 Rp 70,000.00
B BAHAN
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 415,562,345.00


A TENAGA
Pekerja OH 2 Rp 110,000.00 Rp 220,000.00
Mandor OH 0.5 Rp 140,000.00 Rp 70,000.00
B BAHAN
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 447,372,667.50

Pemasangan Unit AC Ceilling Cassette Round Flow w/ panel & Drain pump, 15400 Btu/h (2 HP) Rp 25,398,164.00
A TENAGA
Pekerja OH 2 Rp 110,000.00 Rp 220,000.00
Mandor OH 0.5 Rp 140,000.00 Rp 70,000.00
B BAHAN
AC Ceilling Cassette Round Flow, 15400 Btu/h (2 HP) unit 1.000 Rp 18,726,400.00 Rp 18,726,400.00
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 22,085,360.00

A TENAGA
Pekerja OH 2 Rp 110,000.00 Rp 220,000.00
Mandor OH 0.5 Rp 140,000.00 Rp 70,000.00
B BAHAN
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 25,726,662.50

A TENAGA
Pekerja OH 2 Rp 110,000.00 Rp 220,000.00
Mandor OH 0.5 Rp 140,000.00 Rp 70,000.00
B BAHAN
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 26,820,255.00

A TENAGA
Pekerja OH 2 Rp 110,000.00 Rp 220,000.00
Mandor OH 0.5 Rp 140,000.00 Rp 70,000.00
B BAHAN
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 27,721,567.50

A TENAGA
Pekerja OH 2 Rp 110,000.00 Rp 220,000.00
Mandor OH 0.5 Rp 140,000.00 Rp 70,000.00
B BAHAN
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 27,901,830.00

A TENAGA
Pekerja OH 2 Rp 110,000.00 Rp 220,000.00
Mandor OH 0.5 Rp 140,000.00 Rp 70,000.00
B BAHAN
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 29,175,685.00

Pemasangan Unit AC VRV Wall Mounted, 7500 Btu/h (3/4 HP ) Rp 15,475,314.25
A TENAGA
Pekerja OH 2 Rp 110,000.00 Rp 220,000.00
Mandor OH 0.5 Rp 140,000.00 Rp 70,000.00
B BAHAN
AC VRV Wall Mounted, 7500 Btu/h (3/4 HP ) unit 1.000 Rp 11,223,300.00 Rp 11,223,300.00
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 13,456,795.00

Pemasangan Unit AC VRV Wall Mounted, 9600 Btu/h (1 HP) Rp 16,097,219.88

A TENAGA
Pekerja OH 2 Rp 110,000.00 Rp 220,000.00
Mandor OH 0.5 Rp 140,000.00 Rp 70,000.00
B BAHAN
AC VRV Wall Mounted, 9600 Btu/h (1 HP) unit 1.000 Rp 11,693,550.00 Rp 11,693,550.00
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 13,997,582.50

Pemasangan Unit AC VRV Wall Mounted, 12300 Btu/h (1 1/4 HP) Rp 16,719,125.50
A TENAGA
Pekerja OH 2 Rp 110,000.00 Rp 220,000.00
Mandor OH 0.5 Rp 140,000.00 Rp 70,000.00
B BAHAN
AC VRV Wall Mounted, 12300 Btu/h (1 1/4 HP) unit 1.000 Rp 12,163,800.00 Rp 12,163,800.00
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 14,538,370.00

A TENAGA
Pekerja OH 2 Rp 110,000.00 Rp 220,000.00
Mandor OH 0.5 Rp 140,000.00 Rp 70,000.00
B BAHAN
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 15,451,700.00

Pemasangan Unit AC VRV Wall Mounted, 19100 Btu/h (2 1/2 HP) Rp 20,473,174.00
A TENAGA
Pekerja OH 2 Rp 110,000.00 Rp 220,000.00
Mandor OH 0.5 Rp 140,000.00 Rp 70,000.00
B BAHAN
AC VRV Wall Mounted, 19100 Btu/h (2 1/2 HP) unit 1.000 Rp 15,002,400.00 Rp 15,002,400.00
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 17,802,760.00


A TENAGA
Pekerja OH 2 Rp 110,000.00 Rp 220,000.00
Mandor OH 0.5 Rp 140,000.00 Rp 70,000.00
B BAHAN
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 18,900,722.50

Pemasangan Refne joint, Rp 2,498,628.00
A TENAGA
Pekerja OH 0.5 Rp 110,000.00 Rp 55,000.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Refnet joint unit 1.000 Rp 1,755,600.00 Rp 1,755,600.00
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 2,172,720.00

Pemasangan Pipe Size Reducer, Rp 1,433,347.64

A TENAGA
Pekerja OH 0.5 Rp 110,000.00 Rp 55,000.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Pipe Size Reducer unit 1.000 Rp 950,095.00 Rp 950,095.00
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 1,246,389.25

Pemasangan Navigation Controller VRV A & X Rp 25,047.00

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Navigation Controller VRV A & X unit 1.000 Rp - Rp -
C PERALATAN
Rp -

Instalasi Penerangan dengan Kabel NYM 3x2,5 mm dalam Hi Pvc 20 mm, Rp 524,847.13
A TENAGA
Pekerja OH 0.15 Rp 110,000.00 Rp 16,500.00
Tukang Listrik OH 0.01 Rp 120,000.00 Rp 1,200.00
Kepala Tukang OH 0.005 Rp 140,000.00 Rp 700.00
Mandor OH 0.005 Rp 140,000.00 Rp 700.00
B BAHAN
Kabel NYM 3x2,5 mm m' 25.000 Rp 13,474.63 Rp 336,865.63
Hi Pvc dia. 20 mm m' 22.500 Rp 3,300.00 Rp 74,250.00
Pipa Flexible m' 1.000 Rp 4,435.20 Rp 4,435.20
Clamp bh 12.500 Rp 554.40 Rp 6,930.00
Sock bh 8.929 Rp 554.40 Rp 4,950.00
Elbow bh 1.000 Rp 554.40 Rp 554.40
Tee Dos bh 1.000 Rp 5,544.00 Rp 5,544.00
Las dop bh 2.000 Rp 1,680.00 Rp 3,360.00
Isolasi lot 0.100 Rp 3,995.88 Rp 399.59
C PERALATAN
Rp -

Pemasangan kabel tanah NYFGbY 3c x 2,5 mm² per meter Rp 183,689.50

A TENAGA
Pekerja OH 0.500 Rp 110,000.00 Rp 55,000.00
Tukang Gali OH 0.200 Rp 120,000.00 Rp 24,000.00
Mandor OH 0.108 Rp 140,000.00 Rp 15,120.00
B BAHAN
Kabel NYFGbY 3x2,5 mm² m1 1.000 Rp 22,680.00 Rp 22,680.00
Pasir Urug m3 0.030 Rp 95,000.00 Rp 2,850.00
Galian Tanah Keras m3 0.180 Rp 62,000.00 Rp 11,160.00
Urug kembali beks galian m3 0.150 Rp 15,000.00 Rp 2,250.00
C PERALATAN
Rp -

Pemasangan kabel tanah NYFGbY 4c x 4 mm² per meter Rp 202,043.50
A TENAGA
Pekerja OH 0.500 Rp 110,000.00 Rp 55,000.00
Mandor OH 0.108 Rp 140,000.00 Rp 15,120.00
B BAHAN
Kabel NYFGbY 4x4 mm² m1 1.000 Rp 38,640.00 Rp 38,640.00
Pasir Urug m3 0.030 Rp 95,000.00 Rp 2,850.00
C PERALATAN
Rp -


A TENAGA
Pekerja OH 0.500 Rp 110,000.00 Rp 55,000.00
Mandor OH 0.108 Rp 140,000.00 Rp 15,120.00
B BAHAN
Pasir Urug m3 0.030 Rp 95,000.00 Rp 2,850.00
C PERALATAN
Rp -

A TENAGA
Pekerja OH 0.500 Rp 110,000.00 Rp 55,000.00
Mandor OH 0.108 Rp 140,000.00 Rp 15,120.00
B BAHAN
Pasir Urug m3 0.030 Rp 95,000.00 Rp 2,850.00
C PERALATAN
Rp -


A TENAGA
Pekerja OH 0.500 Rp 110,000.00 Rp 55,000.00
Mandor OH 0.108 Rp 140,000.00 Rp 15,120.00
B BAHAN
Pasir Urug m3 0.030 Rp 95,000.00 Rp 2,850.00
C PERALATAN
Rp -

Pemasangan kabel tanah 2x NYFGbY 4c x 120 mm² per meter Rp 320,194.50
A TENAGA
Pekerja OH 0.500 Rp 110,000.00 Rp 55,000.00
Mandor OH 0.108 Rp 140,000.00 Rp 15,120.00
B BAHAN
Pasir Urug m3 0.030 Rp 95,000.00 Rp 2,850.00
C PERALATAN
Rp -

Pemasangan Kabel NYY 3c X 4 mm² Rp 47,265.00

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Kabel NYY 3c X4 mm² m' 1.000 Rp 19,320.00 Rp 19,320.00
C PERALATAN
Rp -


A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Kabel NYY 4c X 4 mm² m' 1.000 Rp 25,200.00 Rp 25,200.00
Kabel Bc. 6 mm² m' 1.000 Rp 5,745.60 Rp 5,745.60
C PERALATAN
Rp -

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Kabel Bc. 6 mm² m' 1.000 Rp 7,106.40 Rp 7,106.40
C PERALATAN
Rp -


A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Kabel Bc. 10 mm² m' 1.000 Rp 11,491.20 Rp 11,491.20
C PERALATAN
Rp -


A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Kabel Bc. 16 mm² m' 1.000 Rp 16,783.20 Rp 16,783.20
C PERALATAN
Rp -

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Kabel Bc. 16 mm² m' 1.000 Rp 16,783.20 Rp 16,783.20
C PERALATAN
Rp -


A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Kabel Bc. 16 mm² m' 1.000 Rp 16,783.20 Rp 16,783.20
C PERALATAN
Rp -


A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
C PERALATAN
Rp -

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Kabel Bc. 35 mm² m' 1.000 Rp 30,693.60 Rp 30,693.60
C PERALATAN
Rp -

Pemasangan Kabel 4x NYY 1c X 95 mm² Rp 811,647.00

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Kabel 4x NYY 1c X 95 mm² m' 1.000 Rp 684,000.00 Rp 684,000.00
Kabel Bc. 50 mm² m' 1.000 Rp 36,993.60 Rp 36,993.60
C PERALATAN
Rp -


A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Kabel Bc. 70 mm² m' 1.000 Rp 36,993.60 Rp 36,993.60
C PERALATAN
Rp -

Pemasangan Kabel NYY 4c X 150 mm² Rp 1,069,776.00
A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Kabel Bc. 70 mm² m' 1.000 Rp 54,028.80 Rp 54,028.80
C PERALATAN
Rp -


A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Kabel NYY 4c X 185 mm² m' 1.000 Rp 1,131,900.00 Rp 1,131,900.00
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 1,153,680.00


A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 1,516,140.00

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 1,886,160.00

Pemasangan Kabel 4x NYY 1c X 300 mm² Rp 2,316,012.60

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Kabel 4x NYY 1c X 300 mm² m' 1.000 Rp 1,811,040.00 Rp 1,811,040.00
Aksesoris 10% ls 1.000 Rp 181,104.00 Rp 181,104.00
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 2,013,924.00

Pemasangan Kabel FRC 4c X 4 mm² Rp 111,504.00

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Kabel FRC 4c X 4 mm² m' 1.000 Rp 75,180.00 Rp 75,180.00

C PERALATAN
Rp -

Pemasangan Kabel FRC 4x (1c X 95 mm²) Rp 290,697.00
A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Kabel FRC 4x (1c X 95 mm²) m' 1.000 Rp 231,000.00 Rp 231,000.00
C PERALATAN
Rp -

Pemasangan Kabel FRC 4x (1c X 120 mm²) Rp 350,106.00

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Kabel FRC 4x (1c X 120 mm²) m' 1.000 Rp 282,660.00 Rp 282,660.00
C PERALATAN
Rp -

Pemasangan Kabel Ladder Type W, 200mm x 100mm x 3000mm Rp 215,751.50

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Kabel Ladder Type W, 200 X 100 m' 1.000 Rp 144,200.00 Rp 144,200.00
Aksesories 15 % lot 1.000 Rp 21,630.00 Rp 21,630.00
C PERALATAN
Rp -

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
C PERALATAN
Rp -


A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
C PERALATAN
Rp -

Pemasangan Elbow Ladder Type W, 200mm x 100mm x 3000mm Rp 198,347.40

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Elbow Ladder Type W, 200 X 100 m' 1.000 Rp 131,040.00 Rp 131,040.00
C PERALATAN
Rp -

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
C PERALATAN
Rp -


A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
C PERALATAN
Rp -

Pemasangan Tee Ladder Type W, 200mm x 100mm x 3000mm Rp 284,997.60

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Tee Ladder Type W, 200 X 100 m' 1.000 Rp 196,560.00 Rp 196,560.00
C PERALATAN
Rp -

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
C PERALATAN
Rp -


A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
C PERALATAN
Rp -

Pemasangan Kabel Tray Type U, 200mm x 100mm x 3000mm Rp 225,749.60

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Kabel Tray Type U, 200 X 100 m' 1.000 Rp 151,760.00 Rp 151,760.00
C PERALATAN
Rp -

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
C PERALATAN
Rp -


A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
C PERALATAN
Rp -

Pemasangan Elbow Tray, 200mm x 100mm x 3000mm Rp 272,777.70

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Elbow Tray, 200 X 100 m' 1.000 Rp 187,320.00 Rp 187,320.00
C PERALATAN
Rp -

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
C PERALATAN
Rp -


A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
C PERALATAN
Rp -

Pemasangan Tee Tray, 200mm x 100mm x 3000mm Rp 394,976.70

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Tee Tray, 200 X 100 m' 1.000 Rp 279,720.00 Rp 279,720.00
C PERALATAN
Rp -

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Tee Tray, 300 X 100 m' 1.000 Rp 356,160.00 Rp 356,160.00
C PERALATAN
Rp -


A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Tee Tray, 400 X 100 m' 1.000 Rp 442,680.00 Rp 442,680.00
C PERALATAN
Rp -

Pemasangan SK RM Led Panel W30xL120, 40W, 4000lm Rp 1,360,474.84

A TENAGA
Pekerja OH 0.25 Rp 110,000.00 Rp 27,500.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
SK RM Led Panel W30xL120, 40W, 4000lm bh 1.000 Rp 972,384.00 Rp 972,384.00
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 1,183,021.60

Pemasangan DLM Led Slim Downlight Ø6", 15W, 1000lm Rp 286,845.54
A TENAGA
Pekerja OH 0.25 Rp 110,000.00 Rp 27,500.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
DLM Led Slim Downlight Ø6", 15W, 1000lm bh 1.000 Rp 160,566.00 Rp 160,566.00
C PERALATAN
Rp -


A TENAGA
Pekerja OH 0.25 Rp 110,000.00 Rp 27,500.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
C PERALATAN
Rp -

Ceilling Light, Led 16W Rp 596,953.27

A TENAGA
Pekerja OH 0.25 Rp 110,000.00 Rp 27,500.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Ceilling Light, Led 16W bh 1.000 Rp 395,052.00 Rp 395,052.00
C PERALATAN
Rp -

A TENAGA
Pekerja OH 0.25 Rp 110,000.00 Rp 27,500.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
C PERALATAN
Rp -

Pemasangan Spot Light FR1043W, 30W Rp 1,704,964.93

A TENAGA
Pekerja OH 0.25 Rp 110,000.00 Rp 27,500.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Spot Light FR1043W, 30W bh 1.000 Rp 1,232,868.00 Rp 1,232,868.00
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 1,482,578.20

Exit Light Doubled Sided View, Led 10W Rp 2,053,676.44

A TENAGA
Pekerja OH 0.25 Rp 110,000.00 Rp 27,500.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Exit Lamp, Led 9 W bh 1.000 Rp 1,496,544.00 Rp 1,496,544.00
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 1,785,805.60

Pemasangan Smart Led Bollard Rp 1,661,497.00
A TENAGA
Pekerja OH 0.25 Rp 110,000.00 Rp 27,500.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Smart Led Bollard bh 1.000 Rp 1,200,000.00 Rp 1,200,000.00
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 1,444,780.00

Pemasangan Lampu Jalan 1 Cabang, Led 70 W, Tinggi tiang : 7 m Rp 8,251,018.76

A TENAGA
Pekerja OH 0.75 Rp 110,000.00 Rp 82,500.00
Tenaga Terampil OH 0.25 Rp 120,000.00 Rp 30,000.00
Mandor OH 0.13 Rp 140,000.00 Rp 18,200.00
B BAHAN
SmartBright LED Road, 7000lm, 70W bh 1.000 Rp 3,500,000.00 Rp 3,500,000.00
Tiang Oktagonal 7 m Single Hot Dipped Galvanized bh 1.000 Rp 2,129,942.00 Rp 2,129,942.00
Sewa Crane jam 0.500 Rp 822,562.50 Rp 411,281.25
Perkuatan struktur 15 % lot 1.000 Rp 967,875.68 Rp 967,875.68
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 7,174,798.93

Pemasangan Lampu Jalan 2 Cabang, 2x Led 70 W, Tinggi tiang : 7 m Rp 13,203,317.41
A TENAGA
Pekerja OH 0.75 Rp 110,000.00 Rp 82,500.00
Tenaga Terampil OH 0.25 Rp 120,000.00 Rp 30,000.00
Mandor OH 0.13 Rp 140,000.00 Rp 18,200.00
B BAHAN
SmartBright LED Road, 7000lm, 70W bh 2.000 Rp 3,500,000.00 Rp 7,000,000.00
Tiang Oktagonal 7 m Double Hot Dipped Galvanized bh 1.000 Rp 2,831,113.00 Rp 2,831,113.00
Sewa Crane jam 0.500 Rp 822,562.50 Rp 411,281.25
Perkuatan struktur 15 % lot 1.000 Rp 1,073,051.33 Rp 1,073,051.33
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 11,481,145.58

Pemasangan Saklar Tunggal, Rp 41,506.49

A TENAGA
Pekerja OH 0.05 Rp 110,000.00 Rp 5,500.00
Mandor OH 0.0127 Rp 140,000.00 Rp 1,778.00
B BAHAN
Saklar Tunggal bh 1.000 Rp 19,404.00 Rp 19,404.00
C PERALATAN
Rp -

Pemasangan Saklar Double, Rp 57,836.72

A TENAGA
Pekerja OH 0.05 Rp 110,000.00 Rp 5,500.00
Mandor OH 0.0127 Rp 140,000.00 Rp 1,778.00
B BAHAN
Saklar Double bh 1.000 Rp 31,752.00 Rp 31,752.00
C PERALATAN
Rp -

Pemasangan Saklar Tukar, Rp 65,057.57
A TENAGA
Pekerja OH 0.05 Rp 110,000.00 Rp 5,500.00
Mandor OH 0.0127 Rp 140,000.00 Rp 1,778.00
B BAHAN
Saklar Tukar bh 1.000 Rp 37,212.00 Rp 37,212.00
C PERALATAN
Rp -

Pemasangan Grid switch 8 modul, Rp 266,241.56

A TENAGA
Pekerja OH 0.05 Rp 110,000.00 Rp 5,500.00
Mandor OH 0.0127 Rp 140,000.00 Rp 1,778.00
B BAHAN
Grid switch 6 modul bh 1.000 Rp 189,336.00 Rp 189,336.00
C PERALATAN
Rp -

Pemasangan stop kontak single, Rp 50,949.14

A TENAGA
Pekerja OH 0.05 Rp 110,000.00 Rp 5,500.00
Mandor OH 0.0127 Rp 140,000.00 Rp 1,778.00
B BAHAN
Stop kontak single bh 1.000 Rp 26,544.00 Rp 26,544.00
C PERALATAN
Rp -

Pemasangan stop kontak double, Rp 74,944.58
A TENAGA
Pekerja OH 0.05 Rp 110,000.00 Rp 5,500.00
Mandor OH 0.0127 Rp 140,000.00 Rp 1,778.00
B BAHAN
Stop kontak double bh 1.000 Rp 44,688.00 Rp 44,688.00
C PERALATAN
Rp -

Pemasangan stop kontak Floor Type, Rp 599,067.20

A TENAGA
Pekerja OH 0.05 Rp 110,000.00 Rp 5,500.00
Mandor OH 0.0127 Rp 140,000.00 Rp 1,778.00
B BAHAN
Stop kontak Floor Type bh 1.000 Rp 441,000.00 Rp 441,000.00
C PERALATAN
Rp -

Instalasi Penerangan dengan Kabel NYM 3x2,5 mm dalam Hi Pvc 20 mm, Rp 232,980.15
A TENAGA
Pekerja OH 0.15 Rp 110,000.00 Rp 16,500.00
Mandor OH 0.005 Rp 140,000.00 Rp 700.00
B BAHAN
Clamp bh 5.000 Rp 554.40 Rp 2,772.00
Sock bh 3.571 Rp 554.40 Rp 1,980.00
Elbow bh 1.000 Rp 554.40 Rp 554.40
Tee Dos bh 1.000 Rp 5,544.00 Rp 5,544.00
Las dop bh 2.000 Rp 1,680.00 Rp 3,360.00
Isolasi lot 0.100 Rp 3,995.88 Rp 399.59
C PERALATAN
Rp -

Instalasi Stop Kontak dengan Kabel NYM 3x2,5 mm dalam Hi Pvc 20 mm, Rp 271,895.75
A TENAGA
Pekerja OH 0.15 Rp 110,000.00 Rp 16,500.00
Mandor OH 0.005 Rp 140,000.00 Rp 700.00
B BAHAN
Clamp bh 6.000 Rp 554.40 Rp 3,326.40
Sock bh 4.286 Rp 554.40 Rp 2,376.00
Elbow bh 1.000 Rp 554.40 Rp 554.40
Tee Dos bh 1.000 Rp 5,544.00 Rp 5,544.00
Las dop bh 2.000 Rp 1,680.00 Rp 3,360.00
Isolasi lot 0.100 Rp 3,995.88 Rp 399.59
C PERALATAN
Rp -

Pemasangan Outlet Data Cat 6, Wall Type Rp 133,377.92
A TENAGA
Pekerja OH 0.05 Rp 110,000.00 Rp 5,500.00
Mandor OH 0.0127 Rp 140,000.00 Rp 1,778.00
B BAHAN
Outlet Data Cat 6, Wall Type bh 1.000 Rp 88,872.00 Rp 88,872.00
C PERALATAN
Rp -

Pemasangan Wi Fi, Ceilling Type Rp 1,848,829.70

A TENAGA
Pekerja OH 0.05 Rp 110,000.00 Rp 5,500.00
Mandor OH 0.0127 Rp 140,000.00 Rp 1,778.00
B BAHAN
Wi Fi, Ceilling Type bh 1.000 Rp 1,386,000.00 Rp 1,386,000.00
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 1,607,678.00

Pemasangan Router Board Rp 13,902,094.70

A TENAGA
Pekerja OH 0.05 Rp 110,000.00 Rp 5,500.00
Mandor OH 0.0127 Rp 140,000.00 Rp 1,778.00
B BAHAN
Router Board bh 1.000 Rp 10,500,000.00 Rp 10,500,000.00
Aksesories 10 % lot 1.000 Rp 1,575,000.00 Rp 1,575,000.00
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 12,088,778.00

Pemasangan Swith Hub 24 Port Managed Rp 6,236,884.70
A TENAGA
Pekerja OH 0.05 Rp 110,000.00 Rp 5,500.00
Mandor OH 0.0127 Rp 140,000.00 Rp 1,778.00
B BAHAN
Swith Hub 24 Port Managed bh 1.000 Rp 4,704,000.00 Rp 4,704,000.00
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 5,423,378.00

Pemasangan Swith Hub 24 Port Managed, ex. CISCO Switch WS-C2960X-24TS-L Rp 28,449,594.70
A TENAGA
Pekerja OH 0.05 Rp 110,000.00 Rp 5,500.00
Mandor OH 0.0127 Rp 140,000.00 Rp 1,778.00
B BAHAN
Swith Hub 24 Port Managed, ex. CISCO Switch WS-C2960X-24TS-L bh 1.000 Rp 21,500,000.00 Rp 21,500,000.00
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 24,738,778.00

Pemasangan Wallmount Rack 4U Rp 2,570,914.70

A TENAGA
Pekerja OH 0.05 Rp 110,000.00 Rp 5,500.00
Mandor OH 0.0127 Rp 140,000.00 Rp 1,778.00
B BAHAN
Wallmount Rack 4U bh 1.000 Rp 1,932,000.00 Rp 1,932,000.00
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 2,235,578.00

Pemasangan Wallmount Rack 20U Rp 12,791,194.70
A TENAGA
Pekerja OH 0.05 Rp 110,000.00 Rp 5,500.00
Mandor OH 0.0127 Rp 140,000.00 Rp 1,778.00
B BAHAN
Wallmount Rack 2U bh 1.000 Rp 9,660,000.00 Rp 9,660,000.00
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 11,122,778.00

Instalasi Data Lan dengan Kabel Utp Cat 6 dalam Hi Pvc 20 mm, Rp 323,816.54
A TENAGA
Pekerja OH 0.15 Rp 110,000.00 Rp 16,500.00
Mandor OH 0.005 Rp 140,000.00 Rp 700.00
B BAHAN
Kabel Utp Cat 6 m' 25.000 Rp 6,854.40 Rp 171,360.00
Clamp bh 12.500 Rp 554.40 Rp 6,930.00
Sock bh 8.929 Rp 554.40 Rp 4,950.00
Elbow bh 1.000 Rp 554.40 Rp 554.40
Tee Dos bh 0.000 Rp - Rp -
Las dop bh 0.000 Rp - Rp -
Isolasi lot 0.000 Rp - Rp -
C PERALATAN
Rp -

Instalasi Data WiFi dengan Kabel Utp Cat 6 dalam Hi Pvc 20 mm, Rp 501,484.64
A TENAGA
Pekerja OH 0.15 Rp 110,000.00 Rp 16,500.00
Mandor OH 0.005 Rp 140,000.00 Rp 700.00
B BAHAN
Clamp bh 20.000 Rp 554.40 Rp 11,088.00
Sock bh 14.286 Rp 554.40 Rp 7,920.00
Elbow bh 1.000 Rp 554.40 Rp 554.40
C PERALATAN
Rp -

Instalasi Data Antar Switch Hub dengan FO 8 core dalam Hi Pvc 20 mm, Rp 45,402.46
A TENAGA
Pekerja OH 0.15 Rp 110,000.00 Rp 16,500.00
Mandor OH 0.005 Rp 140,000.00 Rp 700.00
B BAHAN
Kabel FO 8 core m' 1.000 Rp 12,500.00 Rp 12,500.00
Clamp bh 0.500 Rp 554.40 Rp 277.20
Sock bh 0.357 Rp 554.40 Rp 198.00
Elbow bh 0.000 Rp 554.40 Rp -
C PERALATAN
Rp -

Instalasi Power WiFi dengan Kabel NYM 3x2,5 mm dalam Hi Pvc 20 mm, Rp 1,011,292.10
A TENAGA
Pekerja OH 0.15 Rp 110,000.00 Rp 16,500.00
Mandor OH 0.005 Rp 140,000.00 Rp 700.00
B BAHAN
Clamp bh 25.000 Rp 554.40 Rp 13,860.00
Sock bh 17.857 Rp 554.40 Rp 9,900.00
Elbow bh 1.000 Rp 554.40 Rp 554.40
Tee Dos bh 1.000 Rp 5,544.00 Rp 5,544.00
Las dop bh 2.000 Rp 1,680.00 Rp 3,360.00
Isolasi lot 0.100 Rp 3,995.88 Rp 399.59
C PERALATAN
Rp -

Pemasangan NVR 32 Channel Rp 32,529,086.30

A TENAGA
Pekerja OH 0.05 Rp 110,000.00 Rp 5,500.00
Mandor OH 0.0127 Rp 140,000.00 Rp 1,778.00
B BAHAN
NVR 32 Channel bh 1.000 Rp 23,560,320.00 Rp 23,560,320.00
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 28,286,162.00

Pemasangan Led Monitor 32 inch Rp 5,125,984.70
A TENAGA
Pekerja OH 0.05 Rp 110,000.00 Rp 5,500.00
Mandor OH 0.0127 Rp 140,000.00 Rp 1,778.00
B BAHAN
LG IPS LED Monitor 32 Inch 32MP58HQ-P bh 1.000 Rp 3,864,000.00 Rp 3,864,000.00
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 4,457,378.00

Pemasangan Switch Hub 16-port PoE switch(Hi-PoE), Dahua PFS4218-16ET-240 Rp 7,042,287.20

A TENAGA
Pekerja OH 0.05 Rp 110,000.00 Rp 5,500.00
Mandor OH 0.0127 Rp 140,000.00 Rp 1,778.00
B BAHAN
Switch Hub 16-port PoE switch(Hi-PoE) bh 1.000 Rp 5,313,000.00 Rp 5,313,000.00
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 6,123,728.00

Pemasangan 2MP WDR IP Bullet IR,H.265/H.264,PoE,IP6 Rp 4,126,174.70

A TENAGA
Pekerja OH 0.05 Rp 110,000.00 Rp 5,500.00
Mandor OH 0.0127 Rp 140,000.00 Rp 1,778.00
B BAHAN
IP Bullet Camera, 2MP WDR IP Bullet IR,H.265/H.264,PoE,IP66 bh 1.000 Rp 3,108,000.00 Rp 3,108,000.00
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 3,587,978.00

Pemasangan 2MP WDR 2.8 mm IP Dome IR,IP66 Rp 4,403,899.70
A TENAGA
Pekerja OH 0.05 Rp 110,000.00 Rp 5,500.00
Mandor OH 0.0127 Rp 140,000.00 Rp 1,778.00
B BAHAN
IP Dome Camera, 2MP WDR 2.8 mm IP Dome IR,IP66 bh 1.000 Rp 3,318,000.00 Rp 3,318,000.00
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 3,829,478.00

Pemasangan 4MP H.264 WDR 3.6mm IP BULLET IR Rp 7,974,332.30

A TENAGA
Pekerja OH 0.05 Rp 110,000.00 Rp 5,500.00
Mandor OH 0.0127 Rp 140,000.00 Rp 1,778.00
B BAHAN
4MP H.264 WDR 3.6mm IP BULLET IR bh 1.000 Rp 6,017,760.00 Rp 6,017,760.00
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 6,934,202.00

Pemasangan 4MP WDR MFZ IP Eyeball IR,H.265/H.264,PoE Rp 7,743,265.10

A TENAGA
Pekerja OH 0.05 Rp 110,000.00 Rp 5,500.00
Mandor OH 0.0127 Rp 140,000.00 Rp 1,778.00
B BAHAN
IP Dome Camera, 4MP WDR MFZ IP Eyeball IR,H.265/H.264,PoE bh 1.000 Rp 5,843,040.00 Rp 5,843,040.00
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 6,733,274.00

Pemasangan IP SPEED DOME,1080P,25X OPTICAL ZOOM, WD Rp 33,176,209.70
A TENAGA
Pekerja OH 0.05 Rp 110,000.00 Rp 5,500.00
Mandor OH 0.0127 Rp 140,000.00 Rp 1,778.00
B BAHAN
IP PTZ Camera, IP SPEED DOME,1080P,25X OPTICAL ZOOM, WD bh 1.000 Rp 25,074,000.00 Rp 25,074,000.00
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 28,848,878.00

Instalasi Kamera CCTV dengan Kabel Utp Cat 6 dalam Hi Pvc 20 mm, Rp 436,362.44
A TENAGA
Pekerja OH 0.15 Rp 110,000.00 Rp 16,500.00
Mandor OH 0.005 Rp 140,000.00 Rp 700.00
B BAHAN
Clamp bh 15.000 Rp 554.40 Rp 8,316.00
Sock bh 10.714 Rp 554.40 Rp 5,940.00
Elbow bh 1.000 Rp 554.40 Rp 554.40
Tee Dos bh 0.000 Rp 5,544.00 Rp -
C PERALATAN
Rp -

Instalasi kabel FO 8 pair dalam Hi Pvc 20 mm, Rp 45,402.46
A TENAGA
Pekerja OH 0.15 Rp 110,000.00 Rp 16,500.00
Mandor OH 0.005 Rp 140,000.00 Rp 700.00
B BAHAN
Kabel FO 8 Pair m' 1.000 Rp 12,500.00 Rp 12,500.00
Clamp bh 0.500 Rp 554.40 Rp 277.20
Sock bh 0.357 Rp 554.40 Rp 198.00
Elbow bh 0.000 Rp 554.40 Rp -
Tee Dos bh 0.000 Rp 5,544.00 Rp -
C PERALATAN
Rp -

Pemasangan MCFA Panel DXc1-S Single Loop Region 5 Rp 37,100,599.88

A TENAGA
Pekerja OH 0.1 Rp 110,000.00 Rp 11,000.00
Mandor OH 0.0127 Rp 140,000.00 Rp 1,778.00
B BAHAN
MCFA Panel DXc1-S Single Loop Region 5 bh 1.000 Rp 28,030,968.00 Rp 28,030,968.00
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 32,261,391.20

Pemasangan Annunciator Repeater IAS ZXR-A ACT RPTR Rp 35,979,368.51
A TENAGA
Pekerja OH 0.1 Rp 110,000.00 Rp 11,000.00
Mandor OH 0.0127 Rp 140,000.00 Rp 1,778.00
B BAHAN
Annunciator Repeater IAS ZXR-A ACT RPTR bh 1.000 Rp 27,183,156.00 Rp 27,183,156.00
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 31,286,407.40

Pemasangan Smoke detector Photo 2W Conventional w/ Detector base Rp 492,519.70

A TENAGA
Pekerja OH 0.1 Rp 110,000.00 Rp 11,000.00
Mandor OH 0.0127 Rp 140,000.00 Rp 1,778.00
B BAHAN
Smoke detector Photo 2W Conventional w/ Detector base bh 1.000 Rp 350,000.00 Rp 350,000.00
C PERALATAN
Rp -

Pemasangan ROR detector 135 F Conventional Rp 403,573.64

A TENAGA
Pekerja OH 0.1 Rp 110,000.00 Rp 11,000.00
Mandor OH 0.0127 Rp 140,000.00 Rp 1,778.00
B BAHAN
ROR detector 135 F Conventional bh 1.000 Rp 282,744.00 Rp 282,744.00
C PERALATAN
Rp -

Pemasangan Beam detector Rp 27,802,144.70
A TENAGA
Pekerja OH 0.1 Rp 110,000.00 Rp 11,000.00
Mandor OH 0.0127 Rp 140,000.00 Rp 1,778.00
B BAHAN
Beam detector bh 1.000 Rp 21,000,000.00 Rp 21,000,000.00
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 24,175,778.00

Pemasangan Fixed detector 135 F Conventional Rp 469,450.01

A TENAGA
Pekerja OH 0.1 Rp 110,000.00 Rp 11,000.00
Mandor OH 0.0127 Rp 140,000.00 Rp 1,778.00
B BAHAN
Fixed detector 135 F Conventional bh 1.000 Rp 332,556.00 Rp 332,556.00
C PERALATAN
Rp -

Pemasangan Breakglass Call point w/ phone jack incl. Back box Rp 689,408.21
A TENAGA
Pekerja OH 0.1 Rp 110,000.00 Rp 11,000.00
Mandor OH 0.0127 Rp 140,000.00 Rp 1,778.00
B BAHAN
Breakglass Call point w/ phone jack incl. Back box bh 1.000 Rp 498,876.00 Rp 498,876.00
C PERALATAN
Rp -

Pemasangan Strobe Rp 1,151,098.25
A TENAGA
Pekerja OH 0.1 Rp 110,000.00 Rp 11,000.00
Mandor OH 0.0127 Rp 140,000.00 Rp 1,778.00
B BAHAN
Strobe bh 1.000 Rp 847,980.00 Rp 847,980.00
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 1,000,955.00

Pemasangan Alarm Bell, 6 inch (24 Vdc) Rp 1,085,110.79

A TENAGA
Pekerja OH 0.1 Rp 110,000.00 Rp 11,000.00
Mandor OH 0.0127 Rp 140,000.00 Rp 1,778.00
B BAHAN
Alarm Bell, 6 inch (24 Vdc) bh 1.000 Rp 798,084.00 Rp 798,084.00
C PERALATAN
Rp -

Pemasangan End of Line Rp 57,417.20

A TENAGA
Pekerja OH 0.1 Rp 110,000.00 Rp 11,000.00
Mandor OH 0.0127 Rp 140,000.00 Rp 1,778.00
B BAHAN
End of Line bh 1.000 Rp 21,000.00 Rp 21,000.00
C PERALATAN
Rp -

Instalasi Fire Detector dengan Kabel 2x NYA 1,5 mm dalam Hi Pvc 20 mm, Rp 273,377.54
A TENAGA
Pekerja OH 0.15 Rp 110,000.00 Rp 16,500.00
Mandor OH 0.005 Rp 140,000.00 Rp 700.00
B BAHAN
Kabel 2x NYA 1,5 mm m' 25.000 Rp 5,100.00 Rp 127,500.00
Clamp bh 12.500 Rp 554.40 Rp 6,930.00
Sock bh 8.929 Rp 554.40 Rp 4,950.00
Elbow bh 1.000 Rp 554.40 Rp 554.40
Tee Dos bh 0.000 Rp 5,544.00 Rp -
C PERALATAN
Rp -

Instalasi Strobe dengan Kabel 2x FRC 1c x 1,5 mm dalam Hi Pvc 20 mm, Rp 730,502.54
A TENAGA
Pekerja OH 0.15 Rp 110,000.00 Rp 16,500.00
Mandor OH 0.005 Rp 140,000.00 Rp 700.00
B BAHAN
Kabel 2x FRC 1.5 mm m' 25.000 Rp 21,000.00 Rp 525,000.00
Clamp bh 12.500 Rp 554.40 Rp 6,930.00
Sock bh 8.929 Rp 554.40 Rp 4,950.00
Elbow bh 1.000 Rp 554.40 Rp 554.40
Tee Dos bh 0.000 Rp 5,544.00 Rp -
C PERALATAN
Rp -

Instalasi Alarm Bell dengan Kabel 2x FRC 1c x 1,5 mm dalam Hi Pvc 20 mm, Rp 730,502.54
A TENAGA
Pekerja OH 0.15 Rp 110,000.00 Rp 16,500.00
Mandor OH 0.005 Rp 140,000.00 Rp 700.00
B BAHAN
Kabel 2x FRC 1c x 1,5 mm m' 25.000 Rp 21,000.00 Rp 525,000.00
Clamp bh 12.500 Rp 554.40 Rp 6,930.00
Sock bh 8.929 Rp 554.40 Rp 4,950.00
Elbow bh 1.000 Rp 554.40 Rp 554.40
Tee Dos bh 0.000 Rp 5,544.00 Rp -
C PERALATAN
Rp -

Instalasi Flow Switch dengan Kabel 2x NYA 1c x 1,5 mm dalam Hi Pvc 20 mm, Rp 371,647.34
A TENAGA
Pekerja OH 0.15 Rp 110,000.00 Rp 16,500.00
Mandor OH 0.005 Rp 140,000.00 Rp 700.00
B BAHAN
Kabel 2x NYA 1.5 mm m' 35.000 Rp 5,100.00 Rp 178,500.00
Clamp bh 17.500 Rp 554.40 Rp 9,702.00
Sock bh 12.500 Rp 554.40 Rp 6,930.00
Elbow bh 1.000 Rp 554.40 Rp 554.40
Tee Dos bh 0.000 Rp 5,544.00 Rp -
C PERALATAN
Rp -

Instalasi Kabel Feeder dengan Kabel 2x NYA 1c x 1,5 mm dalam Hi Pvc 20 mm, Rp 20,745.22
A TENAGA
Pekerja OH 0.015 Rp 110,000.00 Rp 1,650.00
Tukang Listrik OH 0.005 Rp 120,000.00 Rp 600.00
Mandor OH 0.005 Rp 140,000.00 Rp 700.00
B BAHAN
Kabel 2x NYA 1.5 mm m' 1.100 Rp 5,100.00 Rp 5,610.00
Clamp bh 0.550 Rp 554.40 Rp 304.92
Sock bh 0.393 Rp 554.40 Rp 217.80
Elbow bh 1.000 Rp 554.40 Rp 554.40
Tee Dos bh 0.000 Rp 5,544.00 Rp -
C PERALATAN
Rp -

Instalasi Kabel Feeder dengan Kabel STP Awg 18 dalam Hi Pvc 20 mm, Rp 26,938.66
A TENAGA
Pekerja OH 0.015 Rp 110,000.00 Rp 1,650.00
Tukang Listrik OH 0.005 Rp 120,000.00 Rp 600.00
Mandor OH 0.005 Rp 140,000.00 Rp 700.00
B BAHAN
Kabel STP Awg 18 m' 1.100 Rp 9,996.00 Rp 10,995.60
Clamp bh 0.550 Rp 554.40 Rp 304.92
Sock bh 0.393 Rp 554.40 Rp 217.80
Elbow bh 1.000 Rp 554.40 Rp 554.40
Tee Dos bh 0.000 Rp 5,544.00 Rp -
C PERALATAN
Rp -

Pemasangan TBT : Rp 1,352,144.70
A TENAGA
Pekerja OH 0.1 Rp 110,000.00 Rp 11,000.00
Mandor OH 0.0127 Rp 140,000.00 Rp 1,778.00
B BAHAN
Junction Box bh 1.000 Rp 1,000,000.00 Rp 1,000,000.00
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 1,175,778.00

Pemasangan Outlet Telepon, Wall Type Rp 81,165.62

A TENAGA
Pekerja OH 0.05 Rp 110,000.00 Rp 5,500.00
Mandor OH 0.0127 Rp 140,000.00 Rp 1,778.00
B BAHAN
Outlet Telepon, Wall Type bh 1.000 Rp 49,392.00 Rp 49,392.00
C PERALATAN
Rp -

Pemasangan Handset Telepon, Rp 226,915.70

A TENAGA
Pekerja OH 0.05 Rp 110,000.00 Rp 5,500.00
Mandor OH 0.0127 Rp 140,000.00 Rp 1,778.00
B BAHAN
Handset Telepon bh 1.000 Rp 159,600.00 Rp 159,600.00
C PERALATAN
Rp -

Instalasi Telepon dengan Kabel ITC 2x2x0.6 mm dalam Hi Pvc 20 mm, Rp 325,286.24
A TENAGA
Pekerja OH 0.15 Rp 110,000.00 Rp 16,500.00
Mandor OH 0.005 Rp 140,000.00 Rp 700.00
B BAHAN
Kabel ITC 2x2x0.6 mm m' 40.000 Rp 3,024.00 Rp 120,960.00
Clamp bh 20.000 Rp 554.40 Rp 11,088.00
Sock bh 14.286 Rp 554.40 Rp 7,920.00
Elbow bh 1.000 Rp 554.40 Rp 554.40
Tee Dos bh 0.000 Rp 5,544.00 Rp -
C PERALATAN
Rp -

Pemasangan KabelJelly Armoured 10x2x0.6 mm² per meter Rp 185,544.22

A TENAGA
Pekerja OH 0.500 Rp 110,000.00 Rp 55,000.00
Mandor OH 0.108 Rp 140,000.00 Rp 15,120.00
B BAHAN
KabelJelly Armoured 10x2x0.6 mm² m1 1.000 Rp 24,292.80 Rp 24,292.80
Pasir Urug m3 0.030 Rp 95,000.00 Rp 2,850.00
C PERALATAN
Rp -

Pemasangan Kabel ITC 10x2x0.6 mm² Rp 47,071.80
A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Kabel ITC 10x2x0.6 mm² m' 1.000 Rp 19,152.00 Rp 19,152.00
C PERALATAN
Rp -

Pemasangan Kabel ITC 30x2x0.6 mm² Rp 67,937.40

A TENAGA
Pekerja OH 0.054 Rp 110,000.00 Rp 5,940.00
Mandor OH 0.027 Rp 140,000.00 Rp 3,780.00
B BAHAN
Kabel ITC 30x2x0.6 mm² m' 1.000 Rp 37,296.00 Rp 37,296.00
C PERALATAN
Rp -

Pemasangan 5" Metal Ceilling speaker ,6/3/1.5W, White Rp 373,357.16

A TENAGA
Pekerja OH 0.1 Rp 110,000.00 Rp 11,000.00
Mandor OH 0.0127 Rp 140,000.00 Rp 1,778.00
B BAHAN
5" Metal Ceilling speaker ,6/3/1.5W, White bh 1.000 Rp 259,896.00 Rp 259,896.00
C PERALATAN
Rp -

Pemasangan Colomn Speaker 10W/20W, Metal Indoor Coloumn, White Rp 29,644.70
A TENAGA
Pekerja OH 0.1 Rp 110,000.00 Rp 11,000.00
Mandor OH 0.0127 Rp 140,000.00 Rp 1,778.00
B BAHAN
Colomn Speaker 10W/20W, Metal Indoor Coloumn, White bh 1.000 Rp - Rp -
Aksesories 10 % lot 1.000 Rp - Rp -
C PERALATAN
Rp -

Pemasangan, Wall mount Cabinet Loud speaker, 10/20/40 W Rp 2,745,795.20

A TENAGA
Pekerja OH 0.1 Rp 110,000.00 Rp 11,000.00
Mandor OH 0.0127 Rp 140,000.00 Rp 1,778.00
B BAHAN
Wall mount Cabinet Loud speaker, 10/20/40 W bh 1.000 Rp 2,053,800.00 Rp 2,053,800.00
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 2,387,648.00

Pemasangan Horn Speaker , 15 W Rp 406,557.20

A TENAGA
Pekerja OH 0.1 Rp 110,000.00 Rp 11,000.00
Mandor OH 0.0127 Rp 140,000.00 Rp 1,778.00
B BAHAN
Pemasangan Horn Speaker , 15 W bh 1.000 Rp 285,000.00 Rp 285,000.00
C PERALATAN
Rp -

Pemasangan Volume Control Rp 737,288.00
A TENAGA
Pekerja OH 0.1 Rp 110,000.00 Rp 11,000.00
Mandor OH 0.0127 Rp 140,000.00 Rp 1,778.00
B BAHAN
Pemasangan Volume Control bh 1.000 Rp 535,080.00 Rp 535,080.00
C PERALATAN
Rp -

Instalasi Speaker dengan Kabel NYMHY 3c x 1,5 mm dalam Hi Pvc 20 mm, Rp 328,697.43
A TENAGA
Pekerja OH 0.15 Rp 110,000.00 Rp 16,500.00
Mandor OH 0.005 Rp 140,000.00 Rp 700.00
B BAHAN
Kabel NYMHY 3 x 1.5 mm m' 15.000 Rp 14,003.75 Rp 210,056.25
Clamp bh 7.500 Rp 554.40 Rp 4,158.00
Sock bh 5.357 Rp 554.40 Rp 2,970.00
Elbow bh 1.000 Rp 554.40 Rp 554.40
Tee Dos bh 0.000 Rp 5,544.00 Rp -
C PERALATAN
Rp -

A TENAGA
Pekerja OH 0.15 Rp 110,000.00 Rp 16,500.00
Mandor OH 0.005 Rp 140,000.00 Rp 700.00
B BAHAN
Pipa Flexible m' 0.000 Rp 4,435.20 Rp -
Clamp bh 12.500 Rp 554.40 Rp 6,930.00
Sock bh 8.929 Rp 554.40 Rp 4,950.00
Elbow bh 0.000 Rp 554.40 Rp -
Tee Dos bh 0.000 Rp 5,544.00 Rp -
C PERALATAN
Rp -

A TENAGA
Pekerja OH 0.15 Rp 110,000.00 Rp 16,500.00
Mandor OH 0.005 Rp 140,000.00 Rp 700.00
B BAHAN
Pipa Flexible m' 0.000 Rp 4,435.20 Rp -
Clamp bh 0.500 Rp 554.40 Rp 277.20
Sock bh 0.357 Rp 554.40 Rp 198.00
Elbow bh 0.000 Rp 554.40 Rp -
Tee Dos bh 0.000 Rp 5,544.00 Rp -
C PERALATAN
Rp -

SALURAN
Pemasangan saluran U Ditch Uk. 30cmX30cm Rp 581,734.11
A TENAGA
Pekerja OH 0.0033 Rp 110,000.00 Rp 363.00
Operator Terampil OH 0.015 Rp 95,000.00 Rp 1,425.00
Mandor OH 0.0004 Rp 140,000.00 Rp 56.00
B BAHAN
Galian tanah m3 0.680 Rp 109,500.00 Rp 74,460.00
Pasir urug t : 10 cm m3 0.064 Rp 182,970.00 Rp 11,710.08
Lantai Kerja t : 5 cm m3 0.000 Rp 1,076,260.00 Rp -
Urugan tanah kembali m3 0.000 Rp 30,967.20 Rp -
Buang tanah sisa galian m3 0.000 Rp 172,460.00 Rp -
U Ditch Uk. 30cmX30cm unit 0.833 Rp 202,160.00 Rp 168,466.67
Tutup U Ditch L : 30 cm unit 3.333 Rp 74,812.50 Rp 249,375.00
Sewa crane jam 0.000 Rp 822,562.50 Rp -
C PERALATAN
Rp -

Pemasangan saluran U Ditch Uk. 80cmX100cm Rp 2,062,141.91

A TENAGA
Pekerja OH 0.0033 Rp 110,000.00 Rp 363.00
Mandor OH 0.0004 Rp 140,000.00 Rp 56.00
B BAHAN
Lantai Kerja t : 5 cm m3 0.037 Rp 1,076,260.00 Rp 39,821.62
Urugan tanah kembali m3 0.510 Rp 30,967.20 Rp 15,793.27
Buang tanah sisa galian m3 0.399 Rp 172,460.00 Rp 68,811.54
U Ditch Uk. 50cmX60cm unit 0.833 Rp 1,295,000.00 Rp 1,079,166.67
Tutup U Ditch L : 50 cm unit 1.250 Rp 370,000.00 Rp 462,500.00
Sewa crane jam 0.015 Rp 822,562.50 Rp 12,338.44
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 1,793,166.88

Pemasangan saluran Box Culvert Uk. 80cmX80XcmX100cm Rp 3,042,094.78
A TENAGA
Pekerja OH 0.0033 Rp 110,000.00 Rp 363.00
Mandor OH 0.0004 Rp 140,000.00 Rp 56.00
B BAHAN
Box Culvert Uk. 80cmX80XcmX100cm unit 1.000 Rp 2,250,000.00 Rp 2,250,000.00
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 2,645,299.81

Pemasangan saluran Box Culvert Uk. 60cmX60XcmX100cm Rp 2,011,848.42

A TENAGA
Pekerja OH 0.0033 Rp 110,000.00 Rp 363.00
Mandor OH 0.0004 Rp 140,000.00 Rp 56.00
B BAHAN
Box Culvert Uk. 60cmX60XcmX100cm unit 1.000 Rp 1,450,000.00 Rp 1,450,000.00
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 1,749,433.41

1 Buah Pekerjaan Pasang Bak Kontrol Pasangan Batu Bata Uk. 45 X 45 Cm, Tinggi 50 Cm Rp 849,486.36
A TENAGA
Pekerja OH 3.2 Rp 110,000.00 Rp 352,000.00
Tukang Batu OH 1.15 Rp 75,000.00 Rp 86,250.00
Mandor OH 0.016 Rp 140,000.00 Rp 2,240.00
B BAHAN
Batu bata m3 70.000 Rp 1,016.50 Rp 71,155.00
Semen Portland m3 77.000 Rp 1,580.93 Rp 121,731.61
Pasir pasang m3 0.130 Rp 266,109.00 Rp 34,594.17
Kerikil beton m3 0.020 Rp 359,252.50 Rp 7,185.05
Besi Beton m3 2.600 Rp 13,963.50 Rp 36,305.10
Pasir Beton unit 0.090 Rp 292,698.50 Rp 26,342.87
C PERALATAN
Rp -

1 Buah Pekerjaan Pasang Bak Kontrol Pasangan Batu Bata Uk. 60 X 60 Cm, Tinggi 65 Cm Rp 1,046,835.46
A TENAGA
Pekerja OH 3.2 Rp 110,000.00 Rp 352,000.00
Mandor OH 0.016 Rp 140,000.00 Rp 2,240.00
B BAHAN
Batu bata m3 123.000 Rp 1,016.50 Rp 125,029.50
Besi Beton m3 4.850 Rp 13,963.50 Rp 67,722.98
C PERALATAN
Rp -

1 Buah Pekerjaan Pasang Bak Kontrol Pasangan Batu Bata Uk. 80 X 80 Cm, Tinggi 100 Cm Rp 1,191,397.23
A TENAGA
Pekerja OH 3.2 Rp 110,000.00 Rp 352,000.00
Mandor OH 0.016 Rp 140,000.00 Rp 2,240.00
B BAHAN
Batu bata m3 140.000 Rp 1,016.50 Rp 142,310.00
Besi Beton m3 5.200 Rp 13,963.50 Rp 72,610.20
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 1,035,997.59

1 Buah Pekerjaan Sumur Peresapan Air Hujan Rp 1,690,451.63

A TENAGA
Pekerja OH 3.2 Rp 110,000.00 Rp 352,000.00
Mandor OH 0.016 Rp 140,000.00 Rp 2,240.00
B BAHAN
Pembersihan lahan m2 0.502 Rp 206,460.00 Rp 103,725.50
Lapisan Ijuk 20 cm m3 0.100 Rp 359,252.50 Rp 36,097.69
Lapisan Gravel 30 cm m3 0.151 Rp 219,564.00 Rp 33,092.69
Lapisan koral 30 cm m3 0.151 Rp 359,252.00 Rp 54,146.46
Buis beton Ø 80 cm, Tinggi : 50 cm unit 4.000 Rp 138,500.00 Rp 554,000.00
Tutup beton, tebal : 12 cm unit 1.000 Rp 137,500.00 Rp 137,500.00
C PERALATAN
Rp -
D Jumlah (A+B+C) Rp 1,469,957.94

STANDAR HARGA SATUAN DASAR UPAH
SATUAN HARGA SATUAN DASAR (TIDAK

NO MATERIAL TERMASUK PROFIT & OVERHEAD)
(Rp)
A. UPAH
1 Pekerja Org/hari 105,000.00
2 Tukang Gali / Batu / Tembok / Kayu /Besi / Cat / Pipa / Cor / Semen / Listrik / Pancang Org/hari 120,000.00
3 Kepala Tukang Org/hari 140,000.00
4 Mandor Org/hari 140,000.00
5 Ahli Alat Berat (Mekanik) Org/hari 130,000.00
6 Operator Alat Berat Org/hari 150,000.00
7 Pembantu Operator Org/hari 105,000.00
8 Supir Truk Org/hari 120,000.00
9 Kenek Truk Org/hari 85,000.00
10 Pembantu Mekanik Org/hari 110,000.00
Mempawah, 20 Mei 2021
Penawar :
PT.Citra Utama Persada
Hari Prabowo,SH
Direktur
STANDAR HARGA SATUAN DASAR BAHAN
HARGA SATUAN DASAR 2020

NO MATERIAL SATUAN (TIDAK TERMASUK PROFIT &
OVERHEAD)
(Rp)
B. BAHAN PENGISI DAN STRUKTUR

1 Batu pecah 1-2 cm M³ 551,000.00
2 Batu pecah 2-3 cm M³ 475,000.00
2 Pasir Halus M³ 142,500.00
3 Pasir Kasar M³ 142,500.00
4 Semen PC Zak 71,250.00
5 Semen PC Kg 1,425.00
6 Batu Bata 11 x 22 x 5 cm Bh 1,900.00
7 Bataco 20 x 40 x 7 cm ( press ) Bh 2,185.00
8 Keramik 30 x 30 cm Unpolished ex Roman Kotak 95,000.00
9 Keramik 30 x 60 cm Polished (setaraf Indogress) Kotak 237,500.00
10 Keramik 60 x 60 cm Polished (setaraf Indogress) Kotak 304,000.00
11 Keramik 60 x 60 cm Unpolished (setaraf Indogress) Kotak 306,850.00
12 Beton Ready Mix 250 M³ 1,250,000.00
13 Beton Ready Mix 300 M³ 1,305,000.00
14 Tiang Pancang (Mini Pile / Ready Mix) uk. Π 25 x 25, 4 D 13, ø 6 K 350 - 6m Btg 1,065,900.00
15 Pemancangan Mini Pile Btg 142,500.00
16 Pembobokan Mini Pile Bh 38,000.00
C. BAHAN KAYU
1 Ky. klas II Mabang uk. 5/7 - 4 M ( tdk ketam ) 0.01 M³ 4,788,000.00
2 Ky. klas II Mabang uk. 8/8 - 4 M ( ketam ) #REF! M³ 5,187,000.00
3 Ky klas III uk. 4/6 - 4 M ( tdk ketam) M³ 2,074,800.00
4 Ky klas III uk. 3/5 - 4 M ( tdk ketam) 0.01 M³ 2,379,750.00
5 Papan mal klas III 0.01 M³ 2,479,500.00
6 Kayu cerucuk /dolken ø 8 - 10 - Pj. 3,8 M Btg 15,200.00
D. BAHAN CAT
1 Plamur Kg 14,250.00
2 Cat Dasar (Alkali) Kg 51,300.00
3 Cat Akhir Interior setara Mowilex Kg 95,000.00
4 Cat Akhir Eksterior (weather shield) setara Mowilex Kg 123,500.00
5 Cat seng (Zinc Chromate) Kg 47,500.00
6 Oker / Semen Warna Kg 13,300.00
7 Kuas 4" Bh 23,750.00
8 Cat Water Proofing Kg 59,375.00
E. BAHAN BESI DAN ALUMINIUM

1 Besi Tulangan Beton U 24 Kg 12,825.00
2 Besi Tulangan Beton U 32 Kg 13,300.00
3 Besi wire mesh ø 6 Kg 13,775.00
4 Kawat baja/bendrat Kg 23,750.00
5 Besi Strip kg 25,935.00
OVERHEAD)
(Rp)
6 Kawat Las Kg 27,075.00

7 Kusen Alumunium 4'' Meter 118,750.00
8 ACP Motif Kayu M² 1,187,500.00
9 ACP Cutting M² 1,425,000.00
10 Rangka Baja Ringan Zincalume (truss/color) (Dengan Jurai Dalam - Bentang s/d 16m) M² 237,500.00
11 Baja Profil kg 16,150.00
12 Anchor Bolt bh 38,950.00
13 Baut HTB 1/2" bh 9,500.00
14 Baut Gording 1/2 x 1" bh 7,125.00
15 Alumunium Komposit + Rangka Besi M² 863,265.00
16 Alumunium Komposit Interior (1,22 x 2,44 m) Lbr 532,000.00
17 Alumunium Komposit Exterior (1,22 x 2,44 m) Lbr 760,000.00
18 Rangka Plafond Metal Furing + Pemasangan M² 123,500.00
19 Kusen Steel 2mm Meter 142,500.00
20 Frame Steel M² 931,000.00
F. BAHAN KUNCI DAN PENGGANTUNG

1 Pull Handle Dekson Psg 408,500.00
2 Lever Handle Set 285,000.00
3 Lockcase Set 95,000.00
4 Window Bolt With Key Psg 95,000.00
5 Hinge Baja Set 66,500.00
6 Engsel Kupu-Kupu Psg 38,000.00
7 Kunci tanam 1 slag Besar Bh 218,500.00
8 Casement Handle Bh 20,900.00
9 Lock Patch Set 760,000.00
10 Bottom Patch Pcs 285,000.00
11 Friction Stay Dekson Psg 76,000.00
12 Paku Seng Kg 33,250.00
13 Paku Campuran 1" - 5 " Kg 21,850.00
14 Paku GRC Kg 23,750.00
15 Sekrup Gibsum Kg 57,000.00
16 Sekrup Fixer Bh 2,375.00
17 Sekrup Zincalume Bh 475.00
G. BAHAN ATAP
1 Seng Gelombang Bjls 20 Lbr 52,250.00
2 Seng Plat Bjls 20 Lbr 61,750.00
3 Zincalume Gelombang Persegi 0.30 (polos) M² 66,500.00
H. BAHAN KACA
1 Kaca Polos, t = 3 mm M² 142,500.00
2 Kaca Polos, t = 5 mm M² 190,000.00
3 Kaca Polos, t = 6 mm M² 247,000.00
4 Kaca Polos, t = 8 mm M² 356,250.00
5 Nako + Bingkai (80 x 15) x 10 daun rayben Bh 445,550.00
OVERHEAD)
(Rp)
I. BAHAN TRIPLEK
1 Plywood 4' x 8' x 4mm Lbr 114,000.00
2 Multiplex t = 9 mm Lbr 242,250.00
3 Panel GRC 120 x 240 x 40 Lbr 71,250.00
4 GypsumBoard t = 9 mm Lbr 64,600.00
5 Wood Plank M 114,000.00
6 Perabung M 61,750.00
J. BAHAN SANITASI
1 Wastafel setara Toto Bh 950,000.00
2 Kloset duduk monoblok Bh 2,814,565.00
3 Kloset duduk putih (setaraf TOTO) Bh 2,134,460.00
4 Kloset duduk warna (setaraf TOTO) Bh 2,375,000.00
5 Kloset jongkok (setaraf TOTO) Bh 380,000.00
6 Kloset jongkok (setaraf INA) Bh 190,000.00
7 Urinoir setaraf Toto Unit 1,900,000.00
8 Bak air fibreglass uk. 55x55x60 cm Bh 285,000.00
9 Jet Shower Bh 332,500.00
10 Shower Spray setara Toto Unit 332,500.00
11 Sliding rail setara Toto Unit 475,000.00
12 Floordrain stainless steel setara Toto Bh 380,000.00
13 Floordrain PVC Bh 33,250.00
14 Tempat Sabun Setara Toto Bh 114,000.00
15 Tissue Holder Bh 142,500.00
16 Kran zink setara Toto Bh 318,250.00
17 Kitchenzink stainless steel 1 lubang Unit 475,000.00
18 Kran dinding setara Toto Bh 142,500.00
19 Kran air uk 1/2" Bh 30,875.00
K. BAHAN MINYAK DAN PERALATAN (TANPA KEUNTUNGAN)

1 Minyak Bekisting Ltr 9,500.00
2 Sewa Molen Set 161,500.00
3 Sewa Peralatan Las Set 66,500.00
Penawar :
Hari Prabowo,SH
Direktur
DAFTAR HARGA MATERIAL MEKANIKAL DAN ELEKTRIKAL
B ELEKTRIKAL
Box Panel
Box Panel 50x40x25 cell Rp 1,329,720.00
ACB 4 P, 65kA
ACB 4P 1250A,65kA bh Rp -
ACB 4P 1000A,65kA bh Rp -
MCCB 3 P, 36kA
MCCB 4P 100A-250A,36kA bh Rp 15,493,632.00
MCCB 4P 160A-400A,36kA bh Rp 19,728,324.00
MCCB 4P 250A-630A,36kA bh Rp 25,358,256.00
MCCB 3 P, 18kA
MCCB 3P, 100A,18kA bh Rp 1,277,892.00
MCCB 3P, 125A,18kA bh Rp 1,308,384.00
MCCB 3P, 160A,18kA bh Rp 1,344,420.00
MCCB 3P, 200A,18kA bh Rp 1,415,568.00
MCCB 3P, 225A,18kA bh Rp 1,415,568.00
MCCB 3P, 250A,18kA bh Rp 1,415,568.00
MCCB 3P,300A,18kA bh Rp 3,066,000.00
MCCB 3P,350A,18kA bh Rp 3,183,600.00
MCCB 3 P, 10kA
MCCB 3P, 100A,10kA bh Rp 653,730.00
MCCB 3P, 80A,10kA bh Rp 653,730.00
MCCB 3P, 60A,10kA bh Rp 653,730.00
MCCB 3P, 50A,10kA bh Rp 590,898.00
MCCB 3P, 40A,10kA bh Rp 590,898.00
MCCB 3P, 30A,10kA bh Rp 590,898.00
MCCB 3P, 25A,10kA bh Rp 590,898.00
MCCB 3P, 20A,10kA bh Rp 590,898.00
MCB 1 P, 6kA
MCB 1P, 4A,6kA bh Rp 87,318.00
MCB 1P, 6A,6kA bh Rp 87,318.00
MCB 1P, 10A,6kA bh Rp 87,318.00
MCB 1P, 16A,6kA bh Rp 87,318.00
MCB 1P, 20A,6kA bh Rp 87,318.00
MCB 1P, 25A,6kA bh Rp 98,868.00
MCB 3 P, 10kA
MCB 3P, 10A,10kA bh Rp 430,122.00
MCB 3P, 16A,10kA bh Rp 430,122.00
MCB 3P, 20A,10kA bh Rp 430,122.00
MCB 3P, 25A,10kA bh Rp 462,000.00
MCB 3P, 32A,10kA bh Rp 492,492.00
Current Transformer (A)
CT 40/5 bh Rp 319,704.00
CT 50/5 bh Rp 304,920.00
CT 75/5 bh Rp 304,920.00
CT 100/5 bh Rp 304,920.00
CT 125/5 bh Rp 319,704.00
CT 150/5 bh Rp 319,704.00
CT 200/5 bh Rp 319,704.00
CT 250/5 bh Rp 319,704.00
CT 400/5 bh Rp 409,332.00
CT 600/5 bh Rp 474,012.00
Aksesoris Panel
Pilot lamp bh Rp 107,184.00
STI (Fuse Carrier) 1P 400V bh Rp 81,900.00
Fuse 4A bh Rp 21,000.00
Power Metering Digital ex METSEPM 2120 bh Rp 2,688,000.00
Power Metering Digital exPM 5350 bh Rp 5,572,644.00
Surge Arrester 3P+N, 20kA bh Rp 1,692,768.00
Surge Arrester 3P+N, 40kA bh Rp 1,951,026.00
Time Delay Relay 8A iRTL bh Rp -
Kontaktor 3 kutub 25A bh Rp -
Bus bar
Bus bar 5x (3x100mmx10mm) set Rp -
Bus bar 5x (12mmx2mm) set Rp -
Capasitor Bank
Varplus Logic 6- PF regulator 6 step bh Rp 7,984,284.00
Varplus Logic 12- PF regulator 12 step bh Rp 9,160,536.00
Kontaktor 12,5 kVar,LC1-DFK●● bh Rp 1,105,440.00
Kontaktor 15 kVar, LC1-DGK●● bh Rp 1,236,480.00
Kontaktor 20 kVar, LC1-DLK●● bh Rp 1,596,000.00
Kontaktor 25 kVar, LC1-DMK●● bh Rp 1,628,760.00
VarPlus Can (Hduty), 10 kVar bh Rp 1,621,620.00
VarPlus Can (Hduty), 12,5 kVar bh Rp 1,928,388.00
Kabel Power
Kabel NYY 3 x 2,5 mm2 m' Rp 12,600.00
Kabel NYY 3 x 4 mm2 m' Rp 19,320.00
Kabel NYY 4 x 2,5 mm2 m' Rp 16,800.00
Kabel NYY 4 x 10 mm2 m' Rp 56,280.00
Kabel NYY 4 x 16 mm2 m' Rp 107,520.00
Kabel NYY 4 x 25 mm2 m' Rp 165,900.00
Kabel NYY 4 x 35 mm2 m' Rp 225,960.00
Kabel NYY 4 x 50 mm2 m' Rp 300,300.00
Kabel NYY 4 x 70 mm2 m' Rp 425,880.00
Kabel NYY 4 x 95 mm2 m' Rp 586,740.00
Kabel NYY 4 x 120 mm2 m' Rp 738,360.00
Kabel NYY 4 x 150 mm2 m' Rp 908,460.00
Kabel NYY 4 x 185 mm2 m' Rp 1,131,900.00
Kabel NYY 4 x 240 mm2 m' Rp 1,494,360.00
Kabel NYY 4 x 300 mm2 m' Rp 1,864,380.00
Kabel NYY 1 x 95 mm2 m' Rp 171,000.00
Kabel NYY 1 x 120 mm2 m' Rp 180,180.00
Kabel NYY 1 x 150 mm2 m' Rp 221,340.00
Kabel NYY 1 x 185 mm2 m' Rp 275,940.00
Kabel NYY 1 x 240 mm2 m' Rp 362,460.00
Kabel NYY 1 x 300 mm2 m' Rp 452,760.00
Kabel NYFGbY 3 x 2,5 mm2 m' Rp 22,680.00
Kabel NYFGbY 4 x 2,5 mm2 m' Rp 27,720.00
Kabel NYFGbY 4 x 4 mm2 m' Rp 38,640.00
Kabel FRC 4 x 4 mm2 m' Rp 75,180.00
Kabel FRC 1 x 95 mm3 m' Rp 231,000.00
Kabel FRC 1 x 120 mm4 m' Rp 282,660.00
Kabel BC
Kabel BC 4 mm2 m' Rp 5,745.60
Kabel BC 6 mm2 m' Rp 7,106.40
Kabel BC 10 mm2 m' Rp 11,491.20
Kabel BC 16 mm2 m' Rp 16,783.20
Kabel BC 25 mm2 m' Rp 22,680.00
Kabel BC 35 mm2 m' Rp 30,693.60
Kabel BC 50 mm2 m' Rp 36,993.60
Kabel BC 70 mm2 m' Rp 54,028.80
Kabel BC 95 mm2 m' Rp 99,540.00
Kabel BC 120 mm2 m' Rp 114,105.60
Kabel BC 150 mm2 m' Rp 174,384.00
Kabel BC 185 mm2 m' Rp 256,838.40
Kabel BC 240 mm2 m' Rp 297,360.00
Kabel Instalasi
Kabel NYM 2 x 1.5 mm² m' Rp 8,665.75
Kabel NYM 2 x 2.5 mm² m' Rp 12,431.25
Kabel NYM 3 x 1.5 mm² m' Rp 11,118.00
Kabel NYM 3 x 2.5 mm² m' Rp 13,474.63
Kabel NYM 3 x 4 mm² m' Rp 26,690.00
Kabel NYM 4 x 1.5 mm² m' Rp 13,442.75
Kabel NYM 4 x 2.5 mm² m' Rp 20,183.25
Kabel NYM 4 x 4 mm² m' Rp 34,374.00
Kabel NYA 1 x 1.5 mm² m' Rp 2,550.00
Kabel NYA 1 x 2.5 mm² m' Rp 3,825.00
Kabel NYA 1 x 4 mm² m' Rp 5,950.00
Kabel NYMHY 3 x 1.5 mm² m' Rp 14,003.75
Kabel NYMHY 3 x 2.5 mm² m' Rp 20,451.00
Aksesoris Instalasi
Pipa conduit Hi Pvc 20 mm² m1 Rp 3,300.00
Pipa conduit Hi Pvc 25 mm² m1 Rp -
Pipa flexible m1 Rp 4,435.20
Sock pipa bh Rp 554.40
Clamp pipa conduit bh Rp 554.40
L bow bh Rp 554.40
Tee dos bh Rp 5,544.00
Inbow dos bh Rp 4,620.00
Isolasi bh Rp 3,995.88
Lasdop bh Rp 1,680.00
Outlet Instalasi
Saklar Single/ Engkel bh Rp 19,404.00
Saklar Ganda bh Rp 31,752.00
Saklar Tukar bh Rp 37,212.00
Saklar grid switch 6 gang bh Rp 189,336.00
Stop Kontak Single bh Rp 26,544.00
Stop Kontak Double bh Rp 44,688.00
Stop Kontak Floor Type bh Rp 441,000.00
Armatur Lampu
RM Led Panel W30xL120, 40W, 4000lm bh Rp 972,384.00
Led Slim Downlight Ø6", 15W, 1000lm bh Rp 160,566.00
Ceilling Light, Led 16W bh Rp 395,052.00
Exit Light Doubled Sided View, Led 10W bh Rp 1,496,544.00
Spot Light FR1043W, 30W bh Rp 1,232,868.00
Street Light HS-FF 02 (60 W) bh Rp 2,549,988.00
Kabel Ladder
Kabel Ladder Type W, Straight uk. 200 mm x 100 mm m' Rp 144,200.00
Aksesoris Kabel Ladder
Elbow Ladder uk. 200 mm x 100 mm bh Rp 131,040.00
Tee Ladder uk. 200 mm x 100 mm bh Rp 196,560.00
Kabel Tray
Kabel Tray Type C, Straight uk. 200 mm x 100 mm m' Rp 151,760.00
Aksesoris Kabel Tray
Elbow Tray uk. 200 mm x 100 mm m' Rp 187,320.00
Tee Tray uk. 200 mm x 100 mm m' Rp 279,720.00
B ELEKTRONIK
1 Telepon
Kabel Instalasi
Jelly Armoured 10 x (2 x 0,6 mm²) m' Rp 24,292.80
Kabel ITC 2 x (2 x 0,6 mm²) m' Rp 3,024.00
Main Equipment
Outlet Telepon bh Rp 49,392.00
PABX KX-TDA 100D Kap. 16 Line - 120 Ext unit Rp 54,600,000.00
Hand set Telepon ex Panasonic KX-TS505MX bh Rp 159,600.00
2 Data LAN
Kabel UTP Cat. 6 m1 Rp 6,854.40
Kabel Fiber Optik m1 Rp -
Main Equipment Rp -
Outlet Data Cat 6 bh Rp 88,872.00
Acces Point UBIQUITI UNiFi [UAP-LR] bh Rp 1,386,000.00
Router board ex Cisco Ethernet Security Wired 881 K9 bh Rp 10,500,000.00
Server HP Enterprise ProLiant DL120 Gen9 bh Rp 28,980,000.00
HP Switch Managed 24 port (1820-24G [J9980A]) bh Rp 4,704,000.00
HP Switch Unmanaged 24 port (V1420-24G-2SFP [JH017A]) bh Rp 2,940,000.00
Wall Mount Rack 4U ex Indorack bh Rp 1,932,000.00
Wall Mount Rack 20U ex Indorack bh Rp 9,660,000.00
3 Fire Alarm
MCFA Panel DXc1-S Single Loop Region 5 bh Rp 28,030,968.00
Annunciator Repeater IAS ZXR-A ACT RPTR bh Rp 27,183,156.00
Smoke detector Photo 2W Conventional w/ Detector base bh Rp 631,848.00
ROR detector 135 F Conventional bh Rp 282,744.00
Fixed detector 135 F Conventional ex System Sensor bh Rp 332,556.00
Beam Detector bh Rp 21,000,000.00
Breakglass Call point w/ phone jack incl. Back box bh Rp 498,876.00
Strobe bh Rp 847,980.00
Alarm Bell, 6 inch (24 Vdc) bh Rp 798,084.00
Conventional Zone Interface Module bh Rp 2,161,404.00
Output Control Module bh Rp 1,496,376.00
Single Input Monitor Module bh Rp 1,380,036.00
End of Line bh Rp 21,000.00
APAR kap. 3 kg (A,B dan C) ex Guard All bh Rp 1,050,000.00
Kabel NYA 1 x 1.5 mm² bh Rp 2,520.00
Kabel NYA 1 x 2.5 mm² bh Rp 3,780.00
Kabel NYA 1 x 4 mm² bh Rp 5,880.00
Kabel STP 18 AWG bh Rp 9,996.00
Kabel FRC 2 x 1.5 mm² bh Rp 21,000.00
4 Sound System
Metal Ceilling speaker ,6/3/1.5W, 'Dia. 5", White bh Rp 259,896.00
10W/20W, Metal Indoor Coloumn, White bh Rp 1,575,000.00
6/3/1,5W, 4" Fire Proof Metal Wall Mount Speaker, White, Metal Enclosure bh Rp 1,650,600.00
10/20/40 W, Wall mount Cabinet Loud speaker bh Rp 2,053,800.00
Volume Control, 30W bh Rp 535,080.00
Digital Integrated System Manager, 8 zone, Multi-Functional integration with PTT
Michrophone bh Rp 48,233,640.00
High Efficiency Class D Power Amplifier, 2x250W, 100V/70 Output, with 220 VAC UPS
Input bh Rp 32,150,664.00
Configurable network Paging Console, 4.3" Colour Touch Screen, Suitable for desktop
Flush Mount,X-NPMI with rack panel bh Rp 13,178,256.00
All-in-1 Audio Source Unit (Include preamplifier), CD/MP3/FM/DAB, with RS485
Protocol Interface bh Rp 8,347,248.00
5 CCTV
Utp Cat 6 m' Rp 8,400.00
2MP WDR 2.8 mm IP Dome IR,IP66 unit Rp 3,318,000.00
2MP WDR IP Bullet IR,H.265/H.264,PoE,IP6 unit Rp 3,108,000.00
4MP WDR MFZ IP DOME unit Rp 5,843,040.00
4MP WDR MFZ IP Bullet unit Rp 6,017,760.00
IP SPEED DOME,1080P,25X OPTICAL ZOOM, WD unit Rp 25,074,000.00
NVR 1.5U 32CH 4SATA 16POE 4K H.265 0TB unit Rp 23,560,320.00
LG IPS LED Monitor 32 Inch 32MP58HQ-P unit Rp 3,864,000.00
Switch Hub 16-port PoE switch(Hi-PoE), Dahua PFS4218-16ET-240 unit Rp 5,313,000.00
C PLUMBING
1 Air Bersih
Pipa Instalasi ex SD
Pipa Ppr Pn 10 Ø 1/2 " m' Rp 13,000.00
Pipa Ppr Pn 10 Ø 3/4 " m' Rp 17,800.00
Pipa Ppr Pn 10 Ø 1 " m' Rp 30,000.00
Pipa Ppr Pn 10 Ø 1 1/4 " m' Rp 46,000.00
Pipa Ppr Pn 10 Ø 1 1/2 " m' Rp 72,000.00
Pipa Ppr Pn 10 Ø 2 " m' Rp 118,000.00
Pipa Ppr Pn 10 Ø 2 1/2 " m' Rp 168,000.00
Pipa Ppr Pn 10 Ø 3 " m' Rp 240,000.00
Pipa Ppr Pn 10 Ø 4 " m' Rp 368,000.00
Pipa Ppr Pn 10 Ø 6 " m' Rp 856,000.00
Pipa Ppr Pn 20 Ø 1/2 " m' Rp 18,400.00
Pipa Ppr Pn 20 Ø 3/4 " m' Rp 28,800.00
Pipa Ppr Pn 20 Ø 1 " m' Rp 50,000.00
Pipa Ppr Pn 20 Ø 1 1/4 " m' Rp 76,000.00
Pipa Ppr Pn 20 Ø 1 1/2 " m' Rp 109,600.00
Pipa Ppr Pn 20 Ø 2 " m' Rp 190,000.00
Pipa Ppr Pn 20 Ø 2 1/2 " m' Rp 272,000.00
Pipa Ppr Pn 20 Ø 3 " m' Rp 396,000.00
Pipa Ppr Pn 20 Ø 4 " m' Rp 590,000.00
Pipa Ppr Pn 20 Ø 6 " m' Rp 137,800.00
1 Valve
Gate valve Kitz, Drat 125Lbs, Bronze
GV Ø 1/2 " bh Rp 145,152.00
GV Ø 3/4 " bh Rp 174,720.00
GV Ø 1 " bh Rp 246,624.00
GV Ø 1 1/4 " bh Rp 340,704.00
GV Ø 1 1/2 " bh Rp 420,672.00
GV Ø 2 " bh Rp 635,712.00
GV Ø 2 1/2 " bh Rp 1,377,600.00
GV Ø 3 " bh Rp 1,842,624.00
Y Strainer Kitz, Screw 150Lbs, Bronze
ST Ø 1/2 " bh Rp 186,144.00
ST Ø 3/4 " bh Rp 258,048.00
ST Ø 1 " bh Rp 381,696.00
ST Ø 1 1/4 " bh Rp 554,400.00
ST Ø 1 1/2 " bh Rp 728,448.00
ST Ø 2 " bh Rp 1,106,112.00
ST Ø 2 1/2 " bh Rp 3,254,496.00
ST Ø 3 " bh Rp 4,286,016.00
Check Valve Kitz, Swing, Screw 125Lbs, Bronze
CV Ø 1/2 " bh Rp 134,400.00
CV Ø 3/4 " bh Rp 196,224.00
CV Ø 1 " bh Rp 287,616.00
CV Ø 1 1/4 " bh Rp 411,264.00
CV Ø 1 1/2 " bh Rp 533,568.00
CV Ø 2 " bh Rp 829,920.00
CV Ø 2 1/2 " bh Rp 1,760,640.00
CV Ø 3 " bh Rp 2,384,659.20
Flexible Joint
FJ Ø 1 1/4 " bh Rp -
FJ Ø 1 1/2 " bh Rp 345,912.00
FJ Ø 2 " bh Rp 415,128.00
FJ Ø 2 1/2 " bh Rp 543,564.00
FJ Ø 3 " bh Rp 592,956.00
FJ Ø 4 " bh Rp 765,912.00
FJ Ø 5 " bh Rp 1,057,476.00
FJ Ø 6 " bh Rp 1,482,432.00
2 Air Bekas, Kotor dan Vent

Pipa Instalasi
Pipa Pvc Aw Ø 1/2 " m' Rp 5,289.38
Pipa Pvc Aw Ø 3/4 " m' Rp 7,200.38
Pipa Pvc Aw Ø 1 " m' Rp 9,839.38
Pipa Pvc Aw Ø 1 1/4 " m' Rp 14,764.75
Pipa Pvc Aw Ø 1 1/2 " m' Rp 16,948.75
Pipa Pvc Aw Ø 2 " m' Rp 21,658.00
Pipa Pvc Aw Ø 2 1/2 " m' Rp 31,508.75
Pipa Pvc Aw Ø 3 " m' Rp 44,476.25
Pipa Pvc Aw Ø 4 " m' Rp 73,710.00
Pipa Pvc Aw Ø 5 " m' Rp 116,798.50
Pipa Pvc Aw Ø 6 " m' Rp 163,800.00
3 Hidran & Sprinkler

Pipa Instalasi
Pipa BS Sch. 40 Ø 1/2 " m' Rp 29,133.33
Pipa BS Sch. 40 Ø 3/4 " m' Rp 38,633.33
Pipa BS Sch. 40 Ø 1 " m' Rp 55,416.67
Pipa BS Sch. 40 Ø 1 1/4 " m' Rp 75,525.00
Pipa BS Sch. 40 Ø 1 1/2 " m' Rp 89,775.00
Pipa BS Sch. 40 Ø 2 " m' Rp 119,858.33
Pipa BS Sch. 40 Ø 2 1/2 " m' Rp 191,108.33
Pipa BS Sch. 40 Ø 3 " m' Rp 249,216.67
Pipa BS Sch. 40 Ø 4 " m' Rp 354,350.00
Pipa BS Sch. 40 Ø 5 " m' Rp 479,591.67
Pipa BS Sch. 40 Ø 6 " m' Rp 619,875.00
Pipa BS Sch. 40 Ø 8 " m' Rp 947,625.00
Gate Valve Flange 10 K
GV Ø 1 " bh Rp -
GV Ø 1 1/2 " bh Rp 2,524,720.00
GV Ø 2 " bh Rp 2,948,040.00
GV Ø 2 1/2 " bh Rp 3,442,040.00
GV Ø 3 " bh Rp 4,106,280.00
GV Ø 4 " bh Rp 5,826,920.00
GV Ø 5 " bh Rp 8,273,360.00
GV Ø 6 " bh Rp 10,792,000.00
Check Valve Flange 10 K
CV Ø 1 " bh Rp -
CV Ø 1 1/2 " bh Rp 2,657,720.00
CV Ø 2 " bh Rp 2,833,280.00
CV Ø 2 1/2 " bh Rp 3,601,640.00
CV Ø 3 " bh Rp 4,337,320.00
CV Ø 4 " bh Rp 6,342,960.00
CV Ø 5 " bh Rp 9,902,040.00
CV Ø 6 " bh Rp 12,878,960.00
Strainer 10 K
CV Ø 1 " bh Rp -
CV Ø 1 1/2 " bh Rp 1,388,520.00
CV Ø 2 " bh Rp 1,721,400.00
CV Ø 2 1/2 " bh Rp 2,786,920.00
CV Ø 3 " bh Rp 3,372,120.00
CV Ø 4 " bh Rp 4,702,880.00
CV Ø 5 " bh Rp 7,134,120.00
CV Ø 6 " bh Rp 9,886,080.00
Flexible Joint Flange 20 K
FJ Ø 1 1/4 " bh Rp -
FJ Ø 1 1/2 " bh Rp -
FJ Ø 2 " bh Rp -
FJ Ø 2 1/2 " bh Rp 720,784.00
FJ Ø 3 " bh Rp 896,800.00
FJ Ø 4 " bh Rp 1,058,680.00
FJ Ø 5 " bh Rp 1,781,440.00
FJ Ø 6 " bh Rp 2,225,280.00
Foot Valve Mizu
FV Ø 1 1/4 " Mizu drat bh Rp -
FV Ø 1 1/2 " Mizu drat bh Rp 1,159,380.00
FV Ø 2 " Mizu drat bh Rp 1,256,565.00
FV Ø 2 1/2 " Mizu drat bh Rp 1,450,935.00
FV Ø 5 " Mizu Flange bh Rp 3,886,402.50
FV Ø 6 " Mizu Flange bh Rp 4,275,000.00
1 Saluran Drainase
U Ditch Rp -
U-Ditch 30x30x120 bh Rp 288,800.00
U-Ditch 30x40x120 bh Rp 311,077.50
U-Ditch 40x40x120 bh Rp 427,500.00
U-Ditch 40x50x120 bh Rp 484,500.00
U-Ditch 50x50x120 bh Rp 546,250.00
U-Ditch 50x60x120 bh Rp 593,750.00
U-Ditch 60x60x120 bh Rp 698,250.00
U-Ditch 60x70x120 bh Rp 736,250.00
U-Ditch 80x80x120 bh Rp 1,040,250.00
U-Ditch 80x100x120 bh Rp 1,230,250.00
Cover U Ditch
Cover U-Ditch 30 bh Rp 106,875.00
D MEKANIKAL
1 Air Conditioner
Pipa Instalasi ASTM B280
Pipa Cu ASTM B280 Ø 1/4 " m' Rp 18,240.00
Pipa Cu ASTM B280 Ø 1 1/8 " m' Rp 152,327.59
Isolasi Isultube ketebalan 3/4 inch
Isolasi Ø 3/8 " m' Rp 14,060.00
Isolasi Ø 1/2 " m' Rp 15,105.00
Isolasi Ø 5/8 " m' Rp 16,815.00
Isolasi Ø 3/4 " m' Rp 19,095.00
Isolasi Ø 7/8 " m' Rp 20,520.00
Isolasi Ø 1 1/8 " m' Rp 27,075.00
Isolasi Ø 1 3/8 " m' Rp 31,825.00
Isolasi Ø 1 5/8 " m' Rp 37,050.00
Isolasi Ø 2 1/8 " m' Rp 48,165.00
Isolasi Ø 2 5/8 " m' Rp -
Harga Unit Outdoor AC VRV A
Outdoor unit, Kap. 22 HP unit Rp 210,149,500.00
Harga Unit Indoor AC VRV A
Wall Mounted, 7500 Btu/h unit Rp 11,223,300.00
Ceilling Cassette Round Flow w/ panel & Drain pump, 15400 Btu/h unit Rp 18,726,400.00
Harga Unit Aksesoris VRV A
WL Remote FXKQ_MA unit Rp 1,991,000.00
Refnet Joint, KHRP26A22T unit Rp 1,755,600.00
Pipe Size Reducer, KHRP26M73TP9 unit Rp 950,095.00
Penawar :
Hari Prabowo,SH
Direktur
8.1.1 HARGA SATUAN PEKERJAAN PONDASI
Pemancangan 1 m Tiang Pancang (Mini Pile / Ready Mix) uk. Π 25 x 25, K 350 - 6m (Precast)
No Uraian Kode Satuan Koefisien Harga Satuan Jumlah Harga (Rp)
(Rp)
A TENAGA
1. Pekerja O-H 0.2000 105,000.00 21,000.00
2.Operator O-H 0.0400 150,000.00 6,000.00
2. Mandor O-H 0.0400 140,000.00 5,600.00
B BAHAN
1 Pemancangan Tiang Pancang (Mini Pile / Ready Mix)
uk. Π 25 x 25, K 350 - 6m (Precast)
C PERALATAN
Diesel Hammer 1,8 Ton E.29 Hari 0.0112 700,000.00 7,812.50
D Jumlah (A+B+C) 40,412.50

E Ovrhead & Profit 15% x D 6,061.88
F Harga Satuan Pekerjaan (D) 46,474.38
Pengadaan 1 m Tiang Pancang (Mini Pile / Ready Mix) uk. Π 25 x 25, K 350
No Uraian Kode Satuan Koefisien Harga Satuan Jumlah Harga (Rp)
(Rp)
A TENAGA
JUMLAH TENAGA KERJA -
B BAHAN
1 Pengadaan Tiang Pancang (Mini Pile / Ready Mix) M' 1.00 177,650.00 177,650.00
uk. Π 25 x 25, K 350 - 6m (Precast)
C PERALATAN
JUMLAH HARGA ALAT -
D Jumlah (A+B+C) 177,650.00

E Ovrhead & Profit 15% x D 26,647.50
F Harga Satuan Pekerjaan (D) 204,297.50
PEMBOBOKAN 1 M3 BETON BERTULANG
HARGA JUMLAH HARGA

NO. URAIAN SATUAN KOEFISIEN
SATUAN (RP) (RP)
A. TENAGA
Pekerja OH 6.667 105,000.00 700,035.00
Mandor OH 0.333 140,000.00 46,620.00
B. BAHAN
JUMLAH HARGA BAHAN
C. PERALATAN
JUMLAH HARGA ALAT

D. Jumlah (A + B + C) 746,655.00
E. Overhead & Profit 15% X D 111,998
F. Harga Satuan Pekerjaan (D+E) 858,653.25

A.2.2.1 HARGA SATUAN PEKERJAAN PERSIAPAN
A. 2.2.1.4. Pengukuran dan pemasangan 1 m’ Bouwplank
Jumlah
No Uraian Kode Satuan Koefisien Harga Satuan Harga
(Rp) (Rp)
A TENAGA
1 Pekerja L.01 OH 0.10 105,000.00 10,500.00
2 Tukang Kayu L.02 OH 0.10 120,000.00 12,000.00
4 Mandor L.04 OH 0.005 140,000.00 700.00
B BAHAN
1 Kayu balok 4/6 Klas III m3 0.12 2,379,750.00 285,570.00
2 Paku 2”-3” Kg 0.02 21,850.00 437.00
3 Kayu papan 3/20 (papan Mall) m3 0.007 2,479,500.00 17,356.50
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C) 327,963.50

A. 2.2.1.5. Pembuatan 1 m2 kantor sementara lantai plesteran
Jumlah
Harga Satuan
No Uraian Kode Satuan Koefisien (Rp) Harga
(Rp)
A TENAGA
1 Pekerja L.01 OH 1.00 105,000.00 105,000.00
2 Tukang Kayu L.02 OH 1.00 120,000.00 120,000.00
3 Tukang batu L.02 OH 1.00 120,000.00 120,000.00
5 Mandor L.04 OH 0.10 140,000.00 14,000.00
B BAHAN
1 Dolken kayu φ Batang 1.25 15,200.00 19,000.00
8-10/400 cm
2 Kayu 4/6 klas III m3 0.18 2,074,800.00 373,464.00
3 Paku biasa Kg 0.08 21,850.00 1,748.00
5 Pasir beton m3 0.10 142,500.00 14,250.00
6 Koral beton m3 0.15 475,000.00 71,250.00
7 Dinding Kayu Papan Klas III m3 0.15 2,379,750.00 356,962.50
8 Seng plat BJLs 20 Lbr 0.25 61,750.00 15,437.50
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C) 1,260,737.00

A. 2.2.1.8. Pembuatan 1 m2 bedeng pekerja
Jumlah
No Uraian Kode Satuan Koefisien Harga Satuan Harga
(Rp) (Rp)
A TENAGA
1 Pekerja L.01 OH 1.00 105,000.00 105,000.00
2 Tukang Kayu L.02 OH 1.00 120,000.00 120,000.00
4 Mandor L.04 OH 0.1 140,000.00 14,000.00
B BAHAN
1 Dolken kayu φ Batang 1.25 15,200.00 19,000.00
8-10/400 cm
2 Kayu 4/6 klas III m3 0.186 2,074,800.00 385,912.80
3 Paku biasa Kg 0.30 21,850.00 6,555.00
5 Pasir beton m3 0.03 142,500.00 4,275.00
6 Koral beton m3 0.05 475,000.00 23,750.00
7 Dinding Kayu Papan Klas III m3 0.15 2,379,750.00 356,962.50
8 Seng gelombang BJLS 20 Lbr 1.50 52,250.00 78,375.00
C PERALATAN
JUMLAH HARGA ALAT
D Jumlah (A+B+C) 1,153,480.30

ANALISA PEMBUATAN PEKERJAAN FINISHING LUNSUM
K3.a Alat Pelindung Kerja RK3K
No Jenis Pekerjaan Satuan Kode Kuantitas Harga Satuan (Rp.) Jumlah Harga (Rp.)
Analisa
1 Jaring Pengaman Lsm - 1.00 7,050,000.00 7,050,000.00

2 Pagar Pengaman Pekerjaan / partisi sementara Lsm - 1.00 2,820,000.00 2,820,000.00
3 Pemeliharaan Jalan Kerja & jembatan Kerja Lsm - 1.00 2,820,000.00 2,820,000.00
4 Tabung APAR 5 Kg Bh - 1.00 4,700,000.00 4,700,000.00
Total 17,390,000.00
Pembulatan 17,390,000.00
K3.b Alat Pelindung Diri RK3K

Kode
No Jenis Pekerjaan Satuan Kuantitas Harga Satuan (Rp.) Jumlah Harga (Rp.)
Analisa
1 Safety Helmet / Helm Pelindung Kepala Bh - 70.00 28,200.00 1,974,000.00

2 Sarung Tangan Proyek Bh - 70.00 4,700.00 329,000.00
3 Sarung Tangan Chemical Proyek Bh - 10.00 14,100.00 141,000.00
4 Sepatu Boot Proyek / Safety Boot Bh - 70.00 65,800.00 4,606,000.00
5 Masker Ktk - 6.00 94,000.00 564,000.00
6 Kaca Mata Proyek / Safety Google Bh - 10.00 23,500.00 235,000.00
7 Jas Hujan Bh - 10.00 51,700.00 517,000.00
9 Full Body Hardness Bh - 10.00 235,000.00 2,350,000.00
10 Life Line (Tali pengaman) Lsm - 1.00 1,410,000.00 1,410,000.00
11 Lanyard (Tali Pengikat) Bh - 10.00 28,200.00 282,000.00
12 Anchor Point Lsm - 1.00 940,000.00 940,000.00
13 Refracting life lines (pengencang tali ikatan) Bh - 5.00 329,000.00 1,645,000.00
Total 14,993,000.00
K3.c Fasilitas Sarana Kesehatan
No Jenis Pekerjaan Satuan Kode Kuantitas Harga Satuan (Rp.) Jumlah Harga (Rp.)
Analisa
1 Kotak P3k Uk. 28 x 28 x 11,5 Cm Lengkap (Alkohol 70% Bh - 1.00 1,598,000.00 1,598,000.00
100Ml, Rivanol 100 Ml, Kasa Husada Steril, Perban,
Plester, Betadine Sol 15 Ml, Betadin Salep 10Gr, Kapas
Husada 25Gr, Obat Tetes Mata, Minyak Kayu Putih 60 Ml,
Minyak Tawon, Balsem 20 Gr, Bio Placenton, Panadol
Biru, Panadol hijau, Panadol merah, Neozep, Ultraflu,
Mylanta Tab, Promag, Norit Tab, New Diatab, Tolak angin
Cair, Salonpas Koyo, Gunting, & Counterpain)
2 Mobilisasi Darurat Kecelakaan Kerja Lsm - 1.00 1,410,000.00 1,410,000.00
Total 3,008,000.00
K3.d Rambu-Rambu terkait pengendalian resiko K3
Kode
No Jenis Pekerjaan Satuan Kuantitas Harga Satuan (Rp.) Jumlah Harga (Rp.)
Analisa
1 Rambu-rambu K3 Lengkap + Pemasangan Bh - 10.00 282,000.00 2,820,000.00
Total 2,820,000.00
ADDENDUM 01
MEKANIKAL & ELEKTRIKAL GEDUNG KANTOR BALAI SERTIFIKASI
Pekerjaan : PEMBANGUNAN GEDUNG SERTIFIKASI TENAGA KERJA

Lokasi : PONTIANAK
KONTRAK AWAL KONTRAK ADDENDUM 01

NO, URAIAN PEKERJAAN
HARGA SATUAN Sebelum Pajak Pajak Pajak
VOLUME Total Setelah Pajak (Rp.) VOLUME HARGA SATUAN Sebelum Pajak ( Total Setelah Pajak (Rp.)
(Rp.) ( Rp ) (%) (Rp.) Rp ) (%)
I. PEKERJAAN INSTALASI AIR BERSIH
1 Peralatan Utama
1 Pompa Transfer ex. Venezia : CMH2-60 1 set 7,000,000.00 7,000,000.00 10.00 7,700,000.00 1 7,000,000.00 7,000,000.00 10.00 7,700,000.00
- Debit : 2 m3/h
- Head : 40 meter
- Panel kontrol, Fitting, asesoris standar & material bantu
2 Ground Water Tank 1 set 12,200,000.00 12,200,000.00 10.00 13,420,000.00 1 12,200,000.00 12,200,000.00 10.00 13,420,000.00
- lengkap terpasang dengan WLC, material bantu dan
perkuatan struktur
3 Roof Water Tank 1 set 6,200,000.00 6,200,000.00 10.00 6,820,000.00 1 6,200,000.00 6,200,000.00 10.00 6,820,000.00
- Material : Fiber
perkuatan struktur
1 Shaft
- dia. 1 1/2 inch (pengisian ke dari PDAM ke GWT) 20 m' 153,387.00 3,067,740.00 10.00 3,374,514.00 20 153,387.00 3,067,740.00 10.00 3,374,514.00
- dia. 1 inch (pengisian ke Rooftank) 18 m' 78,522.00 1,413,396.00 10.00 1,554,735.60 18 78,522.00 1,413,396.00 10.00 1,554,735.60
- dia. 1 1/2 inch (Distribusi dari Rooftank) 12 m' 153,387.00 1,840,644.00 10.00 2,024,708.40 12 153,387.00 1,840,644.00 10.00 2,024,708.40
2 Lantai 1
1 Instalasi Pipa Air Bersih (PPR PN 10) dari Clean Water Roof
Tank
- dia. 1/2 inch 36 m' 57,845.00 2,082,420.00 10.00 2,290,662.00 36 57,845.00 2,082,420.00 10.00 2,290,662.00
- dia. 1 inch 22 m' 78,522.00 1,727,484.00 10.00 1,900,232.40 22 78,522.00 1,727,484.00 10.00 1,900,232.40
2 Gate Valve :
- dia. 1 1/2 inch 1 bh 581,385.72 581,385.72 10.00 639,524.29 1 581,385.72 581,385.72 10.00 639,524.29
3 Lantai 2
Tank
- dia. 1/2 inch 36 m' 57,845.00 2,082,420.00 10.00 2,290,662.00 36 57,845.00 2,082,420.00 10.00 2,290,662.00
- dia. 1 inch 22 m' 78,522.00 1,727,484.00 10.00 1,900,232.40 22 78,522.00 1,727,484.00 10.00 1,900,232.40
2 Gate Valve :
- dia. 1 1/2 inch 1 bh 581,385.72 581,385.72 10.00 639,524.29 1 581,385.72 581,385.72 10.00 639,524.29
4 Lantai 3 10.00 0.00
Tank
- dia. 1/2 inch 36 m' 57,845.00 2,082,420.00 10.00 2,290,662.00 36 57,845.00 2,082,420.00 10.00 2,290,662.00
- dia. 1 inch 22 m' 78,522.00 1,727,484.00 10.00 1,900,232.40 22 78,522.00 1,727,484.00 10.00 1,900,232.40
2 Gate Valve :
- dia. 1 1/2 inch 1 bh 581,385.72 581,385.72 10.00 639,524.29 1 581,385.72 581,385.72 10.00 639,524.29
3. Test Commisioning 1 lot 1,100,000.00 1,100,000.00 10.00 1,210,000.00 1 1,100,000.00 1,100,000.00 10.00 1,210,000.00
SUB TOTAL PEKERJAAN INSTALASI AIR BERSIH 50,595,214.08 PEKERJAAN INSTALASI AIR BERSIH 50,595,214.08
II. PEKERJAAN INSTALASI AIR BEKAS DAN KOTOR
1 Peralatan Utama
1 Sewage Treatment Plant (STP) 1.00 unit 15,000,000.00 15,000,000.00 10.00 16,500,000.00 1.00 15,000,000.00 15,000,000.00 10.00 16,500,000.00
> Bahan : FRP
> Lengkap terpasang termasuk, galian dan perkuatan
struktur
2 Sumur peresapan 2.00 unit 1,690,451.63 3,380,903.26 10.00 3,718,993.59 2.00 1,690,451.63 3,380,903.26 10.00 3,718,993.59
> Kapasitas : 2 m3
1 Shaft
- dia. 4 inch 12.00 m' 156,435.08 1,877,220.96 10.00 2,064,943.06 12.00 156,435.08 1,877,220.96 10.00 2,064,943.06
- dia. 4 inch 12.00 m' 156,435.08 1,877,220.96 10.00 2,064,943.06 12.00 156,435.08 1,877,220.96 10.00 2,064,943.06
- dia. 2 inch 12.00 m' 63,652.39 763,828.68 10.00 840,211.55 12.00 63,652.39 763,828.68 10.00 840,211.55
2 Lantai 1
- dia. 2 inch 12.00 m' 63,652.39 763,828.68 10.00 840,211.55 12.00 63,652.39 763,828.68 10.00 840,211.55
- dia. 3 inch 12.00 m' 104,325.92 1,251,911.04 10.00 1,377,102.14 12.00 104,325.92 1,251,911.04 10.00 1,377,102.14
- dia. 4 inch 36.00 m' 156,435.08 5,631,662.88 10.00 6,194,829.17 36.00 156,435.08 5,631,662.88 10.00 6,194,829.17
- dia. 4 inch 36.00 m' 156,435.08 5,631,662.88 10.00 6,194,829.17 36.00 156,435.08 5,631,662.88 10.00 6,194,829.17
- dia. 1 inch 12.00 m' 51,365.17 616,382.04 10.00 678,020.24 12.00 51,365.17 616,382.04 10.00 678,020.24
4 Floor Drain
- dia. 3 inch 2.00 bh 270,000.00 540,000.00 10.00 594,000.00 2.00 270,000.00 540,000.00 10.00 594,000.00
5 Floor Clean Out
- dia. 3 inch 1.00 bh 280,000.00 280,000.00 10.00 308,000.00 1.00 280,000.00 280,000.00 10.00 308,000.00
- dia. 4 inch 1.00 bh 310,000.00 310,000.00 10.00 341,000.00 1.00 310,000.00 310,000.00 10.00 341,000.00
3 Lantai 2
- dia. 2 inch 12.00 m' 63,652.39 763,828.68 10.00 840,211.55 12.00 63,652.39 763,828.68 10.00 840,211.55
- dia. 3 inch 22.00 m' 104,325.92 2,295,170.24 10.00 2,524,687.26 22.00 104,325.92 2,295,170.24 10.00 2,524,687.26
- dia. 4 inch 12.00 m' 156,435.08 1,877,220.96 10.00 2,064,943.06 12.00 156,435.08 1,877,220.96 10.00 2,064,943.06
- dia. 1 inch 12.00 m' 51,365.17 616,382.04 10.00 678,020.24 12.00 51,365.17 616,382.04 10.00 678,020.24
4 Floor Drain
- dia. 3 inch 2.00 bh 270,000.00 540,000.00 10.00 594,000.00 2.00 270,000.00 540,000.00 10.00 594,000.00
5 Floor Clean Out
- dia. 3 inch 1.00 bh 280,000.00 280,000.00 10.00 308,000.00 1.00 280,000.00 280,000.00 10.00 308,000.00
- dia. 4 inch 1.00 bh 310,000.00 310,000.00 10.00 341,000.00 1.00 310,000.00 310,000.00 10.00 341,000.00
4 Lantai 3
- dia. 2 inch 12.00 m' 63,652.39 763,828.68 10.00 840,211.55 12.00 63,652.39 763,828.68 10.00 840,211.55
- dia. 3 inch 22.00 m' 104,325.92 2,295,170.24 10.00 2,524,687.26 22.00 104,325.92 2,295,170.24 10.00 2,524,687.26
- dia. 4 inch 6.00 m' 156,435.08 938,610.48 10.00 1,032,471.53 6.00 156,435.08 938,610.48 10.00 1,032,471.53
- dia. 1 inch 12.00 m' 51,365.17 616,382.04 10.00 678,020.24 12.00 51,365.17 616,382.04 10.00 678,020.24
4 Floor Drain
- dia. 3 inch 6.00 bh 270,000.00 1,620,000.00 10.00 1,782,000.00 6.00 270,000.00 1,620,000.00 10.00 1,782,000.00
5 Floor Clean Out
- dia. 3 inch 1.00 bh 280,000.00 280,000.00 10.00 308,000.00 1.00 280,000.00 280,000.00 10.00 308,000.00
- dia. 4 inch 1.00 bh 310,000.00 310,000.00 10.00 341,000.00 1.00 310,000.00 310,000.00 10.00 341,000.00
3 Test Commisioning 1.00 lot 1,000,000.00 1,000,000.00 10.00 1,100,000.00 1.00 1,000,000.00 1,000,000.00 10.00 1,100,000.00
SUB TOTAL PEKERJAAN INSTALASI AIR BEKAS DAN AIR KOTOR 57,674,336.21 PEKERJAAN INSTALASI AIR BEKAS DAN AIR KOTOR 57,674,336.21
III. PEKERJAAN PANEL DISTRIBUSI TEGANGAN RENDAH
1 Lantai 1
1 SDP GEDUNG 1.00 set 26,690,692.40 26,690,692.40 10.00 29,359,761.64 1.00 26,690,692.40 26,690,692.40 10.00 29,359,761.64
- MCCB 100 A-250 A, 36kA, 4P 1.00 bh 1.00
- MCCB 50 A, 10kA, 3P 2.00 bh 2.00
- MCCB 30 A, 10kA, 3P 4.00 bh 4.00
- Power Metering Digital ex METSEPM 2120 1.00 bh 1.00
- Current Transformer 80/ 5A 3.00 bh 3.00
- Pilot Lamp (Led) 230-240 VAC 3.00 bh 3.00
- STI (Fuse Carrier) 1P 400V 3.00 bh 3.00
- Fuse Cartridge 4A 3.00 bh 3.00
- Bus bar RSTN G 1.00 unit 1.00
- Perlengkapan bantu wiring, dll. 1.00 lot 1.00
- Dimensi Panel : 100x800x250 (1x) 1.00 bh 1.00
2 LP. 01 1.00 set 6,673,232.70 6,673,232.70 10.00 7,340,555.97 1.00 6,673,232.70 6,673,232.70 10.00 7,340,555.97
- MCCB 30 A, 10kA, 3P 1.00 bh 1.00
- MCB 6 A, 6kA, 1P 6.00 bh 6.00
- MCB 10 A, 6kA, 1P 9.00 bh 9.00
3 PPAC. 01 1.00 set 6,411,278.70 6,411,278.70 10.00 7,052,406.57 1.00 6,411,278.70 6,411,278.70 10.00 7,052,406.57
- MCCB 50 A, 10kA, 3P 1.00 bh 1.00
- MCB 10 A, 6kA, 1P 12.00 bh 12.00
2 Lantai 2
1 LP. 02 1.00 set 6,673,232.70 6,673,232.70 10.00 7,340,555.97 1.00 6,673,232.70 6,673,232.70 10.00 7,340,555.97
- MCCB 30 A, 10kA, 3P 1.00 bh 1.00
- MCB 6 A, 6kA, 1P 6.00 bh 6.00
- MCB 10 A, 6kA, 1P 9.00 bh 9.00
2 PPAC. 02 1.00 set 6,398,181.00 6,398,181.00 10.00 7,037,999.10 1.00 6,398,181.00 6,398,181.00 10.00 7,037,999.10
- MCCB 50 A, 10kA, 3P 1.00 bh 1.00
- MCB 10 A, 6kA, 3P 12.00 bh 12.00
3 Lantai 3
1 LP. 03 1.00 set 6,660,135.00 6,660,135.00 10.00 7,326,148.50 1.00 6,660,135.00 6,660,135.00 10.00 7,326,148.50
- MCCB 30 A, 10kA, 3P 1.00 bh 1.00
- MCB 6 A, 6kA, 1P 6.00 bh 6.00
- MCB 10 A, 6kA, 1P 9.00 bh 9.00
2 PPAC. 03 1.00 set 6,966,113.40 6,966,113.40 10.00 7,662,724.74 1.00 6,966,113.40 6,966,113.40 10.00 7,662,724.74
- MCCB 50 A, 10kA, 3P 1.00 bh 1.00
- MCB 10 A, 6kA, 3P 12.00 bh 12.00
SUB TOTAL PEKERJAAN PANEL DISTRIBUSI TEGANGAN RENDAH 73,120,152.49 PEKERJAAN PANEL DISTRIBUSI TEGANGAN RENDAH 73,120,152.49
VI. PEKERJAAN INSTALASI KABEL POWER

1 Lantai 1
1 Kabel NYY 4c x 120 mm² + Bc. 70 mm² dari LV MDP
70.00 m' 874,161.00 61,191,270.00 10.00 67,310,397.00 70 874,161.00 61,191,270.00 10.00 67,310,397.00
Eksisting ke SDP Gedung
2
8.00 m' 65,619.00 524,952.00 10.00 577,447.20 8 65,619.00 10.00
Kabel NYY 4c x 6 mm² + Bc. 6 mm² dari SDP ke LP. 02 524,952.00 577,447.20
3
10.00 m' 102,983.88 1,029,838.80 10.00 1,132,822.68 10 102,983.88 1,029,838.80 10.00 1,132,822.68
Kabel NYY 4c x 10 mm² + Bc. 6 mm² dari SDP ke PPAC. 02
2 Lantai 2
1
32.00 m' 65,619.00 2,099,808.00 10.00 2,309,788.80 32 65,619.00 10.00
Kabel NYY 4c x 6 mm² + Bc. 6 mm² dari SDP ke LP. 02 2,099,808.00 2,309,788.80
2
34.00 m' 102,983.88 3,501,451.92 10.00 3,851,597.11 34 102,983.88 3,501,451.92 10.00
Kabel NYY 4c x 10 mm² + Bc. 6 mm² dari SDP ke PPAC. 02 3,851,597.11
3 Lantai 3
1
32.00 m' 65,619.00 2,099,808.00 10.00 2,309,788.80 32 65,619.00 10.00
Kabel NYY 4c x 6 mm² + Bc. 6 mm² dari SDP ke LP. 02 2,099,808.00 2,309,788.80
2
34.00 m' 102,983.88 3,501,451.92 10.00 3,851,597.11 34 102,983.88 3,501,451.92 10.00 3,851,597.11
Kabel NYY 4c x 10 mm² + Bc. 6 mm² dari SDP ke PPAC. 02
SUB TOTAL PEKERJAAN INSTALASI KABEL POWER 81,343,438.70 PEKERJAAN INSTALASI KABEL POWER 81,343,438.70
VII. PEKERJAAN KABEL LADDER DAN KABEL TRAY
Pengadaan dan pemasangan Armatur lampu dan instalasi kabel tray dan kabel ladder lengkap terpasang dengan alat bantu dan asesoris lain yang diperlukan sesuai
gambar dan spesifikasi teknis.
1 Shaft
1
Kabel Ladder Finishing Hot Dip Galvanized lengkap
terpasang :
- Uk. 300 mm x 100 mm, Ketebalan 1,8 mm 12.00 m' 232,785.30 2,793,423.60 10.00 3,072,765.96 12 232,785.30 2,793,423.60 10.00 3,072,765.96
2 Kabel Tray Finishing Hot Dip Galvanized lengkap
terpasang :
2 Lantai 01
1
terpasang :
2
Kabel Tray Finishing Hot Dip Galvanized lengkap
terpasang :
3 Lantai 02
1 Kabel Ladder Finishing Hot Dip Galvanized lengkap
terpasang :
2
terpasang :
4 Lantai 03
terpasang :
2
terpasang :
SUB TOTAL PEKERJAAN KABEL LADDER DAN KABEL TRAY 70,603,819.44 PEKERJAAN KABEL LADDER DAN KABEL TRAY 70,603,819.44
VIII. PEKERJAAN INSTALASI PENERANGAN

Pengadaan dan pemasangan Armatur lampu dan instalasi penerangan lengkap terpasang dengan alat bantu dan asesoris lain yang diperlukan sesuai gambar dan
spesifikasi teknis.

1 Lantai 01
1 RM Led Panel W30xL120, 40W, 4000lm 22 bh 1,360,474.84 29,930,446.48 10.00 32,923,491.13 22.00 1,360,474.84 29,930,446.48 10.00 32,923,491.13
2 Led Slim Downlight Ø6", 15W, 1000lm 15 bh 286,845.54 4,302,683.10 10.00 4,732,951.41 15.00 286,845.54 4,302,683.10 10.00 4,732,951.41
4 Ceilling Light, Led 16W 7 bh 596,953.27 4,178,672.89 10.00 4,596,540.18 7.00 596,953.27 4,178,672.89 10.00 4,596,540.18
6 Exit Light Doubled Sided View, Led 10W 2 bh 2,053,676.44 4,107,352.88 10.00 4,518,088.17 2.00 2,053,676.44 4,107,352.88 10.00 4,518,088.17
7 Saklar Tunggal 4 bh 41,506.49 166,025.96 10.00 182,628.56 4.00 41,506.49 166,025.96 10.00 182,628.56
8 Saklar Seri 13 bh 57,836.72 751,877.36 10.00 827,065.10 13.00 57,836.72 751,877.36 10.00 827,065.10
9 Saklar Tukar 1 bh 65,057.57 65,057.57 10.00 71,563.33 1.00 65,057.57 65,057.57 10.00 71,563.33
11 Instalasi menggunakan kabel NYM 3x2,5 mm² dalam Hi Pvc
57 titik 232,980.15 13,279,868.55 10.00 14,607,855.41 57.00 232,980.15 13,279,868.55 10.00
dia. 20 mm² 14,607,855.41
12 Stop Kontak 1 Gang, 1ph Wall Type Inbow, 200 VA 37 bh 50,949.14 1,885,118.18 10.00 2,073,630.00 37.00 50,949.14 1,885,118.18 10.00 2,073,630.00
13 Stop Kontak 2 Gang, 1ph Wall Type Inbow, 400 VA bh 74,944.58
14 Stop Kontak 1ph Floor Type, 400 VA bh 599,067.20
37 titik 271,895.75 10,060,142.75 10.00 11,066,157.03 37.00 271,895.75 10,060,142.75 10.00
dia. 20 mm² 11,066,157.03
NO, 2 Lantai 02 URAIAN PEKERJAAN
1 RM Led Panel W30xL120, 40W, 4000lm 28 bh 1,360,474.84 38,093,295.52 10.00 41,902,625.07 28.00 1,360,474.84 38,093,295.52 10.00 41,902,625.07
4 Ceilling Light, Led 16W 1 bh 596,953.27 596,953.27 10.00 656,648.60 1.00 596,953.27 596,953.27 10.00 656,648.60
8 Saklar Seri 11 bh 57,836.72 636,203.92 10.00 699,824.31 11.00 57,836.72 636,203.92 10.00 699,824.31
9 Saklar Tukar 2 bh 65,057.57 130,115.14 10.00 143,126.65 2.00 65,057.57 130,115.14 10.00 143,126.65
58 titik 232,980.15 13,512,848.70 10.00 14,864,133.57 58.00 232,980.15 13,512,848.70 10.00
dia. 20 mm² 14,864,133.57
12 Stop Kontak 1 Gang, 1ph Wall Type Inbow, 200 VA 37 bh 50,949.14 1,885,118.18 10.00 2,073,630.00 37.00 50,949.14 1,885,118.18 10.00 2,073,630.00
14 Stop Kontak 1ph Floor Type, 400 VA 1 bh 599,067.20 599,067.20 10.00 658,973.92 1.00 599,067.20 599,067.20 10.00 658,973.92
dia. 20 mm² 37 titik 271,895.75 10,060,142.75 10.00 11,066,157.03 37.00 271,895.75 10,060,142.75 10.00
11,066,157.03
3 Lantai 03
1 RM Led Panel W30xL120, 40W, 4000lm bh 1,360,474.84
4 Ceilling Light, Led 16W bh 596,953.27
8 Saklar Seri 7 bh 57,836.72 404,857.04 10.00 445,342.74 7.00 57,836.72 404,857.04 10.00 445,342.74
9 Saklar Tukar 1 bh 65,057.57 65,057.57 10.00 71,563.33 1.00 65,057.57 65,057.57 10.00 71,563.33
51 titik 232,980.15 11,881,987.65 10.00 13,070,186.42 51.00 232,980.15 11,881,987.65 10.00
dia. 20 mm² 13,070,186.42
12 Stop Kontak 1 Gang, 1ph Wall Type Inbow, 200 VA 14 bh 50,949.14 713,287.96 10.00 784,616.76 14.00 50,949.14 713,287.96 10.00 784,616.76
14 Stop Kontak 1ph Floor Type, 400 VA 1 bh 3,360.00 3,360.00 10.00 3,696.00 1.00 3,360.00 3,360.00 10.00 3,696.00
14 titik 271,895.75 3,806,540.50 10.00 4,187,194.55 14.00 271,895.75 3,806,540.50 10.00
dia. 20 mm² 4,187,194.55
2 Test Commisioning 1 ls 1,250,000.00 1,250,000.00 10.00 1,375,000.00 1.00 1,250,000.00 1,250,000.00 10.00 1,375,000.00
SUB TOTAL PEKERJAAN INSTALASI PENERANGAN 200,609,850.94 PEKERJAAN INSTALASI PENERANGAN 200,609,850.94
IX. PEKERJAAN INSTALASI PENYALUR PETIR

Pengadaan dan pemasangan Sistem Penyalur Petir, lengkap terpasang dengan alat bantu
dan accessories lain yang diperlukan sesuai gambar dan spesifikasi teknis
1 Peralatan Utama
1 Penyalur petir Sistem Electrostatis Radius 80 meter 1 unit 34,500,000.00 34,500,000.00 10.00 37,950,000.00 1 34,500,000.00 34,500,000.00 10.00 37,950,000.00
2 Fitting dan asesoris pemasangan 1 lot 1,560,000.00 1,560,000.00 10.00 1,716,000.00 1 1,560,000.00 1,560,000.00 10.00 1,716,000.00
2 Instalasi Penyalur Petir

1 Kabel konductor NYY 1c X 70 mm2 dalam pipa PVC AW dia.
32 m' 171,000.00 5,472,000.00 10.00 6,019,200.00 32 171,000.00 5,472,000.00 10.00
1 1/2 inch 6,019,200.00
2 Kabel konductor menggunakan BC. 50 mm2 16 m' 36,993.60 591,897.60 10.00 651,087.36 16 36,993.60 591,897.60 10.00 651,087.36
3 Bak kontrol dan sumur grounding sistem (3 ohm) 1 unit 4,500,000.00 4,500,000.00 10.00 4,950,000.00 1 4,500,000.00 4,500,000.00 10.00 4,950,000.00
4 Administrasi dan perijinan 1 lot 1,250,000.00 1,250,000.00 10.00 1,375,000.00 1 1,250,000.00 1,250,000.00 10.00 1,375,000.00
SUB TOTAL PEKERJAAN INSTALASI PENYALUR PETIR 52,661,287.36 52,661,287.36

X. PEKERJAAN INSTALASI TATA UDARA
1 Lantai 01
1 AC Split Wall Monted Inverter, 1 HP 1.00 unit 5,525,000.00 5,525,000.00 10.00 6,077,500.00 1.00 5,525,000.00 5,525,000.00 10.00 6,077,500.00
2 AC Split Wall Monted Inverter, 1.5 HP 2.00 unit 5,525,000.00 11,050,000.00 10.00 12,155,000.00 2.00 5,525,000.00 11,050,000.00 10.00 12,155,000.00
4 Instalasi power Indoor AC, NYM 3x2,5mm dalam HI PVC
5.00 titik 377,866.80 1,889,334.00 10.00 2,078,267.40 5.00 377,866.80 1,889,334.00 10.00 2,078,267.40
dia. 20 mm²
5
Instalasi Refrigerant lengkap dengan isolasi ketebalan 3/4 :
Instalasi Refrigerant AC Wall Mounted kap. 1/2 HP - 1 1/2
HP :
> Ø 1/4 inch X Ø 3/8 inch; tebal : 0,8 30.00 m' 160,055.70 4,801,671.00 10.00 5,281,838.10 30.00 160,055.70 4,801,671.00 10.00 5,281,838.10
6 Instalasi pipa drain AC lengkap dengan isolasi ketebalan
1/2 :
> PVC AW Ø 1/2 inch 12.00 m' 73,593.18 883,118.16 10.00 971,429.98 12.00 73,593.18 883,118.16 10.00 971,429.98
> PVC AW Ø 1 inch 12.00 m' 73,593.18 883,118.16 10.00 971,429.98 12.00 73,593.18 883,118.16 10.00 971,429.98
2 Lantai 02
2 AC Split Wall Monted Inverter, 1,5 HP 4.00 unit 7,426,298.20 29,705,192.80 10.00 32,675,712.08 4.00 7,426,298.20 29,705,192.80 10.00 32,675,712.08
8.00 titik 440,844.60 3,526,756.80 10.00 3,879,432.48 8.00 440,844.60 3,526,756.80 10.00 3,879,432.48
dia. 20 mm²
5
HP :
Instalasi Refrigerant AC Ceilling Cassette kap. 3 HP - 6 HP :

1/2 :
> PVC AW Ø 1/2 inch 12.00 m' 73,593.18 883,118.16 10.00 971,429.98 12.00 73,593.18 883,118.16 10.00 971,429.98
> PVC AW Ø 1 inch 12.00 m' 73,593.18 883,118.16 10.00 971,429.98 12.00 73,593.18 883,118.16 10.00 971,429.98
3 Lantai 03
1 AC Ceilling Cassette Inverter, 3.5 HP 5.00 unit 38,000,000.00 190,000,000.00 10.00 209,000,000.00 5.00 38,000,000.00 190,000,000.00 10.00 209,000,000.00
2 Instalasi power Indoor AC, NYM 4x4 mm w/ NYA 1c x 4 mm
5.00 titik 377,866.80 1,889,334.00 10.00 2,078,267.40 5.00 377,866.80 1,889,334.00 10.00 2,078,267.40
3

1/2 :
> PVC AW Ø 1/2 inch 12.00 m' 73,593.18 883,118.16 10.00 971,429.98 12.00 73,593.18 883,118.16 10.00 971,429.98
> PVC AW Ø 1 inch 12.00 m' 73,593.18 883,118.16 10.00 971,429.98 12.00 73,593.18 883,118.16 10.00 971,429.98

1 Lantai 01
1 Ceilling Mount Exhaust Fan, 120 CMH; 17 W; 790 Rpm 7.00 unit 1,400,000.00 9,800,000.00 10.00 10,780,000.00 7.00 1,400,000.00 9,800,000.00 10.00 10,780,000.00
2 Grille 20 cm X 20 cm 7.00 unit 275,000.00 1,925,000.00 10.00 2,117,500.00 7.00 275,000.00 1,925,000.00 10.00 2,117,500.00
3 Instalasi power Exhaust Fan, NYM 3x2,5mm dalam HI PVC
7.00 unit 70,000.00 490,000.00 10.00 539,000.00 7.00 490,000.00 10.00
dia. 20 mm² 70,000.00 539,000.00
2 Lantai 02
1 Ceilling Mount Exhaust Fan, 120 CMH; 17 W; 790 Rpm 7.00 unit 1,400,000.00 9,800,000.00 10.00 10,780,000.00 7.00 9,800,000.00 10.00
1,400,000.00 10,780,000.00
7.00 unit 70,000.00 490,000.00 10.00 539,000.00 7.00 70,000.00 490,000.00 10.00 539,000.00
dia. 20 mm²
3 Lantai 03
1 Ceilling Mount Exhaust Fan, 120 CMH; 17 W; 790 Rpm 6.00 unit 1,400,000.00 8,400,000.00 10.00 9,240,000.00 6.00 8,400,000.00 10.00
1,400,000.00 9,240,000.00
6.00 unit 70,000.00 420,000.00 10.00 462,000.00 6.00 70,000.00 420,000.00 10.00 462,000.00
dia. 20 mm²
4 Test Commisioning 1.00 lot 1,550,000.00 1,550,000.00 10.00 1,705,000.00 1.00 1,550,000.00 1,550,000.00 10.00 1,705,000.00
SUB TOTAL PEKERJAAN INSTALASI TATA UDARA 386,911,990.48 PEKERJAAN INSTALASI TATA UDARA 386,911,990.48
XI. PEKERJAAN INSTALASI TELEPON

1 Kabel Jelly Armoured 10x2x0,6 mm² dari Juction PABX
100 m' Rp 129,929.800 Rp 12,992,980.000 10.00 Rp 14,292,278.00 100 129,929.80 12,992,980.00 10.00 14,292,278.00
Eksisting ke MDF
2 Kabel ITC 30x2x0,6 mm² dari MDF ke TBT- 1 10 m' Rp 67,937.400 Rp 679,374.000 10.00 Rp 747,311.40 10 67,937.40 679,374.00 10.00 747,311.40
3 Kabel ITC 30x2x0,6 mm² dari MDF ke TBT- 2 10 m' Rp 57,441.380 Rp 574,413.800 10.00 Rp 631,855.18 10 57,441.38 574,413.80 10.00 631,855.18
2 Instalasi Telepon
1 Lantai 01
1 TBT - 1, Include LSA 20 pair 1.00 bh 1,352,144.70 1,352,144.70 10.00 1,487,359.17 1 1,352,144.70 1,352,144.70 10.00 1,487,359.17
2 Outlet Telephone Extension tipe wall mounted 5.00 bh 81,165.62 405,828.10 10.00 446,410.91 5 81,165.62 405,828.10 10.00 446,410.91
3 Hand set Telephone Analog 5.00 bh 226,915.70 1,134,578.50 10.00 1,248,036.35 5 226,915.70 1,134,578.50 10.00 1,248,036.35
4 Instalasi Telepon, Kabel ITC 2 x 0,6 dalam HI PVC dia. 20
5.00 titik 325,286.24 1,626,431.20 10.00 1,789,074.32 5 325,286.24 1,626,431.20 10.00 1,789,074.32
mm²
2 Lantai 02
3 Hand set Telephone Analog 6.00 bh 226,915.70 1,361,494.20 10.00 1,497,643.62 6 226,915.70 1,361,494.20 10.00 1,497,643.62
6.00 titik 325,286.24 1,951,717.44 10.00 2,146,889.18 6 325,286.24 1,951,717.44 10.00 2,146,889.18
mm²
3 Lantai 03
3 Hand set Telephone Analog 2.00 bh 226,915.70 453,831.40 10.00 499,214.54 2 226,915.70 453,831.40 10.00 499,214.54
2.00 titik 325,286.24 650,572.48 10.00 715,629.73 2 325,286.24 650,572.48 10.00 715,629.73
mm²
3 Test Commisioning 1.00 ls 1,550,000.00 1,550,000.00 10.00 1,705,000.00 1 1,550,000.00 1,550,000.00 10.00 1,705,000.00
SUB TOTAL PEKERJAAN INSTALASI TELEPON 30,895,678.20 30,895,678.20
XII. PEKERJAAN INSTALASI DATA LAN


1 Kabel FO 8 Core dalam HI PVC dia. 20 mm2, dari Server
30 m' 45,402.46 1,362,073.80 10.00 1,498,281.18 30 45,402.46 1,362,073.80 10.00 1,498,281.18
Eksisting ke Switch Hub Lantai 2
2 Kabel 2x UTP Cat. 6 dalam HI PVC dia. 20 mm2, dari Switch
24 m' 45,402.46 1,089,659.04 10.00 1,198,624.94 24 45,402.46 1,089,659.04 10.00 1,198,624.94
Hub Lantai 02 ke Switch Hub Lantai 01

1 Lantai 01
1 Switch Hub Lt.1 16 port, 1 bh 3,325,000.00 3,325,000.00 10.00 3,657,500.00 1 3,325,000.00 3,325,000.00 10.00 3,657,500.00
> Switch Unmanaged
> 16 10/100/1000 ports
2 Outlet Data LAN Cat 6 (Wall Mounted) 10 bh 133,377.92 1,333,779.20 10.00 1,467,157.12 10 133,377.92 1,333,779.20 10.00 1,467,157.12
3 Wi Fi / Access Point 2 bh 1,848,829.70 3,697,659.40 10.00 4,067,425.34 2 1,848,829.70 3,697,659.40 10.00 4,067,425.34
- 2,4 GHz, 1x10/100 Mbps PoE Ports, 802.11b/g/n, 300
Mbps
4 Wall mount Rack 4U 1 unit 2,570,914.70 2,570,914.70 10.00 2,828,006.17 1 2,570,914.70 2,570,914.70 10.00 2,828,006.17
NO, Instalasi Outlet Data Lan,
URAIAN kabel UTP CAT 6 dalam HI PVC
PEKERJAAN
5 conduit 20 mm² 10 titik 323,816.54 3,238,165.40 10.00 3,561,981.94 10 323,816.54 3,238,165.40 10.00 3,561,981.94
6
Instalasi Access Point, kabel UTP CAT 6 dalam HI PVC 2 titik 501,484.64 1,002,969.28 10.00 1,103,266.21 2 501,484.64 1,002,969.28 10.00 1,103,266.21
conduit 20 mm²
2 Lantai 02
> Switch Managed
> 16 10/100/1000 ports
2 Outlet Data LAN Cat 6 (Wall Mounted) 12 bh 133,377.92 1,600,535.04 10.00 1,760,588.54 12 133,377.92 1,600,535.04 10.00 1,760,588.54
- 2,4 GHz, 1x10/100 Mbps PoE Ports, 802.11b/g/n, 300 0.00
Mbps
Instalasi Outlet Data Lan, kabel UTP CAT 6 dalam HI PVC
5 conduit 20 mm² 12 titik 323,816.54 3,885,798.48 10.00 4,274,378.33 12 323,816.54 3,885,798.48 10.00 4,274,378.33
6
conduit 20 mm²
3 Lantai 03
> Switch Managed
> 16 10/100/1000 ports
2 Outlet Data LAN Cat 6 (Wall Mounted) 3 bh 133,377.92 400,133.76 10.00 440,147.14 3 133,377.92 400,133.76 10.00 440,147.14
- 2,4 GHz, 1x10/100 Mbps PoE Ports, 802.11b/g/n, 300 0.00
Mbps
5 conduit 20 mm² 3 titik 323,816.54 971,449.62 10.00 1,068,594.58 3 323,816.54 971,449.62 10.00 1,068,594.58
6
conduit 20 mm²
SUB TOTAL PEKERJAAN INSTALASI DATA LAN 61,871,192.70 61,871,192.70
XIII. PEKERJAAN INSTALASI FIRE ALARM

1 Peralatan Utama
1 Master control fire alarm (MCFA), Convensional 5 Zone 1 unit 13,200,000.00 13,200,000.00 10.00 14,520,000.00 1 13,200,000.00 13,200,000.00 10.00 14,520,000.00
c/w LCD Display back up battery & charger
2 UPS 1000VA 1 unit 1,575,000.00 1,575,000.00 10.00 1,732,500.00 1 1,575,000.00 1,575,000.00 10.00 1,732,500.00
3 Grounding System + Surge Arester 1 lot 2,700,000.00 2,700,000.00 10.00 2,970,000.00 1 2,700,000.00 2,700,000.00 10.00 2,970,000.00

1 Kabel 5x NYA 2,5 mm² dalam HI PVC dia. 20 mm² dari
30 m' 28,618.45 858,553.50 10.00 944,408.85 30 858,553.50 10.00 944,408.85
MCFA ke TBFA - 1 28,618.45
35 m' 19,331.50 676,602.50 10.00 744,262.75 35 676,602.50 10.00 744,262.75
MCFA ke TBFA - 2 19,331.50

1 Lantai 01
1 Terminal Box Fire Alarm - 1, lengkap dengan : 1 set 875,000.00 875,000.00 10.00 962,500.00 1 875,000.00 875,000.00 10.00 962,500.00
2 Smoke detector Conventional 17 bh 492,519.70 8,372,834.90 10.00 9,210,118.39 17 492,519.70 8,372,834.90 10.00 9,210,118.39
3 Fix Heat detector Conventional 1 bh 469,450.01 469,450.01 10.00 516,395.01 1 469,450.01 469,450.01 10.00 516,395.01
4 ROR Heat detector Conventional 1 bh 403,573.64 403,573.64 10.00 443,931.00 1 403,573.64 403,573.64 10.00 443,931.00
5 Breakglass Call point w/ phone jack 1 bh 689,408.21 689,408.21 10.00 758,349.03 1 689,408.21 689,408.21 10.00 758,349.03
6 Alarm Bell 1 bh 1,085,110.79 1,085,110.79 10.00 1,193,621.87 1 1,085,110.79 1,085,110.79 10.00 1,193,621.87
7 Strobe 1 bh 1,151,098.25 1,151,098.25 10.00 1,266,208.08 1 1,151,098.25 1,151,098.25 10.00 1,266,208.08
8 End of Line 1 bh 273,377.54 273,377.54 10.00 300,715.29 1 273,377.54 273,377.54 10.00 300,715.29
9 Instalasi Fire Detector, 2x NYA 1,5 mm² dalam HI PVC dia.
20 titik 273,377.54 5,467,550.80 10.00 6,014,305.88 20 5,467,550.80 10.00 6,014,305.88
20 mm² 273,377.54
10 Instalasi Alarm Bell , FRC 2x 1,5 mm² dalam HI PVC dia. 20
1 titik 273,377.54 273,377.54 10.00 300,715.29 1 273,377.54 10.00 300,715.29
mm² 273,377.54
11 Instalasi Strobe , FRC 2x 1,5 mm² dalam HI PVC dia. 20
1 titik 273,377.54 273,377.54 10.00 300,715.29 1 273,377.54 10.00 300,715.29
mm² 273,377.54
2 Lantai 02
3 Fix Heat detector Conventional 1 bh 469,450.01 469,450.01 10.00 516,395.01 1 469,450.01 469,450.01 10.00 516,395.01
6 Alarm Bell 1 bh 1,085,110.79 1,085,110.79 10.00 1,193,621.87 1 1,085,110.79 1,085,110.79 10.00 1,193,621.87
7 Strobe 1 bh 1,151,098.25 1,151,098.25 10.00 1,266,208.08 1 1,151,098.25 1,151,098.25 10.00 1,266,208.08
8 End of Line 1 bh 273,377.54 273,377.54 10.00 300,715.29 1 273,377.54 273,377.54 10.00 300,715.29
20 titik 273,377.54 5,467,550.80 10.00 6,014,305.88 20 5,467,550.80 10.00 6,014,305.88
20 mm² 273,377.54
1 titik 273,377.54 273,377.54 10.00 300,715.29 1 273,377.54 10.00 300,715.29
mm² 273,377.54
1 titik 273,377.54 273,377.54 10.00 300,715.29 1 273,377.54 10.00 300,715.29
mm² 273,377.54
3 Lantai 03
3 Fix Heat detector Conventional 0 bh 469,450.01 0.00 516,395.01 0 469,450.01 0.00 10.00 516,395.01
6 Alarm Bell 1 bh 1,085,110.79 1,085,110.79 10.00 1,193,621.87 1 1,085,110.79 1,085,110.79 10.00 1,193,621.87
7 Strobe 1 bh 1,151,098.25 1,151,098.25 10.00 1,266,208.08 1 1,151,098.25 1,151,098.25 10.00 1,266,208.08
8 End of Line 1 bh 273,377.54 273,377.54 10.00
19 titik 273,377.54 5,194,173.26 10.00 5,713,590.59 19 273,377.54 5,194,173.26 10.00 5,713,590.59
20 mm²
1 titik 273,377.54 273,377.54 10.00 300,715.29 1 273,377.54 273,377.54 10.00 300,715.29
mm²
1 titik 273,377.54 273,377.54 10.00 300,715.29 1 273,377.54 273,377.54 10.00 300,715.29
mm²

1 Lantai 01
1 Fire Extinguisher kap. 3 kg, kelas A,B dan C 2 unit 273,377.54 546,755.08 10.00 601,430.59 2 273,377.54 546,755.08 10.00 601,430.59
2 Lantai 02
1 Fire Extinguisher kap. 3 kg, kelas A,B dan C 2 unit 1,375,000.00 2,750,000.00 10.00 3,025,000.00 2 1,375,000.00 2,750,000.00 10.00 3,025,000.00
3 Lantai 03
1 Fire Extinguisher kap. 3 kg, kelas A,B dan C 2 unit 1,375,000.00 2,750,000.00 10.00 3,025,000.00 2 1,375,000.00 2,750,000.00 10.00 3,025,000.00
Network Video Recorder 8 Channel 1 unit 1,361,250.00 1,361,250.00 10.00 1,512,500.00 1 1,361,250.00 1,361,250.00 10.00 1,512,500.00
SUB TOTAL PEKERJAAN INSTALASI FIRE ALARM 92,276,397.03 92,276,397.03
XIV. PEKERJAAN INSTALASI CCTV

1 Peralatan Utama
1 Network Video Recorder 8 Channel 1.00 unit 15,750,000.00 15,750,000.00 10.00 17,325,000.00 1.00 15,750,000.00 15,750,000.00 10.00 17,325,000.00
- 4 HDD, 16 PoE, 4K H.265
- Mouse
3 32″ Wide TFT-LED Monitor CCTV 1.00 unit 1,575,000.00 1,575,000.00 10.00 1,732,500.00 1.00 1,575,000.00 1,575,000.00 10.00 1,732,500.00
4 UPS 1000VA 1.00 unit 2,513,877.06 2,513,877.06 10.00 2,765,264.77 1.00 2,513,877.06 2,513,877.06 10.00 2,765,264.77
5 Rack cctv system 1.00 unit 900,000.00 900,000.00 10.00 990,000.00 1.00 900,000.00 900,000.00 10.00 990,000.00
6 Aksesoris, Setting, Wiring & Installation 1.00 lot 9,500,000.00 9,500,000.00 10.00 10,450,000.00 1.00 9,500,000.00 9,500,000.00 10.00 10,450,000.00
3 Instalasi CCTV
1 Lantai 01
1 IP Dome Camera, 2MP 1.00 unit 1,745,449.76 1,745,449.76 10.00 1,919,994.74 1.00 1,745,449.76 1,745,449.76 10.00 1,919,994.74
2 Instalasi cctv, kabel Utp Cat 6 dalam HI PVC dia. 20 mm² 1.00 titik 4,750,000.00 4,750,000.00 10.00 5,225,000.00 1.00 4,750,000.00 4,750,000.00 10.00 5,225,000.00
2 Lantai 02
1 IP Dome Camera, 2MP 2.00 unit 872,724.88 1,745,449.76 10.00 2.00 872,724.88 1,745,449.76 10.00
2 Instalasi cctv, kabel Utp Cat 6 dalam HI PVC dia. 20 mm² 2.00 titik 436,362.44 872,724.88 10.00 959,997.37 2.00 436,362.44 872,724.88 10.00 959,997.37
3 Lantai 03
1 IP Dome Camera, 2MP 2.00 unit 2,375,000.00 4,750,000.00 10.00 5,225,000.00 2.00 2,375,000.00 4,750,000.00 10.00 5,225,000.00
2 Instalasi cctv, kabel Utp Cat 6 dalam HI PVC dia. 20 mm² 2.00 titik 436,362.44 872,724.88 10.00 959,997.37 2.00 436,362.44 872,724.88 10.00 959,997.37
SUB TOTAL PEKERJAAN INSTALASI CCTV 47,552,754.24 47,552,754.24
XV. PEKERJAAN INSTALASI TATA SURA (PAVA)

Pengadaan dan pemasangan Peralatan Utama, instalasi Tata Suara (PAVA), lengkap terpasang dengan alat bantu
1 Peralatan Utama
1 Mixer Amplifier 240 W (AC/DC) w/ 5 zone SS 1 unit 6,300,000.00 6,300,000.00 10.00 6,930,000.00 1 6,300,000.00 6,300,000.00 10.00 6,930,000.00
2 Paging Michropone 2 unit 315,000.00 630,000.00 10.00 693,000.00 2 315,000.00 630,000.00 10.00 693,000.00
3 USB/ CD/MP3/FM 1 unit 4,050,000.00 4,050,000.00 10.00 4,455,000.00 1 4,050,000.00 4,050,000.00 10.00 4,455,000.00
4 UPS 1000VA 1 unit 1,350,000.00 1,350,000.00 10.00 1,485,000.00 1 1,350,000.00 1,350,000.00 10.00 1,485,000.00
5 Rack cctv system 1 unit 2,513,877.06 2,513,877.06 10.00 2,765,264.77 1 2,513,877.06 2,513,877.06 10.00 2,765,264.77
6 Aksesoris, Setting, Wiring & Installation 1 lot 900,000.00 900,000.00 10.00 990,000.00 1 900,000.00 900,000.00 10.00 990,000.00

1 Lantai 01
1 Metal Ceilling speaker ,6/3/1.5W, 'Dia. 5", White 12 unit 373,357.16 4,480,285.92 10.00 4,928,314.51 12 373,357.16 4,480,285.92 10.00 4,928,314.51
2 Volume Control, 6W/ 30 W 5 unit 737,288.00 3,686,440.00 10.00 4,055,084.00 5 737,288.00 3,686,440.00 10.00 4,055,084.00
3 Instalasi Speaker dengan Kabel NYMHY 3c x 1,5 mm dalam
Hi Pvc 20 mm 12 titik 328,697.43 3,944,369.16 10.00 4,338,806.08 12 3,944,369.16 10.00 4,338,806.08
328,697.43
4 Instalasi volume control dengan Kabel NYMHY 3c x 1,5 mm
dalam Hi Pvc 20 mm 5 titik 328,697.43 1,643,487.15 10.00 1,807,835.87 5 1,643,487.15 10.00 1,807,835.87
328,697.43
2 Lantai 02
Hi Pvc 20 mm 19 titik 328,697.43 6,245,251.17 10.00 6,869,776.29 19 6,245,251.17 10.00 6,869,776.29
328,697.43
328,697.43
3 Lantai 03
Hi Pvc 20 mm 19 titik 328,697.43 6,245,251.17 10.00 6,869,776.29 19 6,245,251.17 10.00 6,869,776.29
328,697.43
328,697.43
SUB TOTAL PEKERJAAN INSTALASI CCTV 92,281,370.38 92,281,370.38

JUMLAH TOTAL KONTRAK AWAL 1,298,397,482.24 JUMLAH TOTAL ADDENDUM 01 1,298,397,482.24
REKAFITULASI
KANTOR
STR 4,151,409,625.91
ARST 3,371,093,551.36
MEP 1,298,397,482.24
ADENDUM 8,820,900,659.51
KONTRAK 9,058,089,119.42
SELISIH Rp (237,188,459.91)
PT. VISIPRANA
PERUSAHAAN
LAPORAN MINGGUAN
PEKERJAN KONSTRUKSI
LAPORAN MINGGU KE - 3 (TIGA)
PERIODE : 02 JULI 2021 -08 JULI 2021
KEGIATAN
PENYELENGARAN PENATAAN BANGUNAN DAN LINGKUNGAN DI KAWASAN

STARATEGIS DAERAH PROVINSI DAN LINTAS DAERAH KABUPATEN/KOTA
PEKERJAAN
PEMBANGUNAN GEDUNG SERTIFIKASI TENAGA KERJA PROV. KALBAR
LOKASI
KOTA PONTIANAK
TAHUN ANGGARAN
2021
Kontraktor Pelaksana : PT. CITRA UTAMA PERSADA

Nomor Kontrak : 03.08-1/FS-07/SP/GD.STFK/CK-PBL/2021/DPRKP
Tanggal Kontrak : 18 JUNI 2021
Nilai Kontrak : Rp. 19.109.734.000
Nomor Kontrak Addendum I : 03.08-1/FS-07/ADD.01/GD.STFK/CK-PBL/2021/DPRKP
Tanggal Kontrak Addendum I : 05 JULI 2021
Nilai Kontrak Addendum I : Rp. 19.109.734.000
Konsultan Pengawas : PT. VISIPRANA
Waktu Pelaksanaan : 180 (Seratus Delapan Puluh Hari Kalender)
TIME SCHEDULE
Organisasi Perangkat Daerah : Dinas Perumahan Rakyat dan Kawasan Permukiman Provinsi Kalimantan Barat
Program : Penataan Bangunan dan Lingkungan
Kegiatan : Penyelengaran Penataan Bangunan dan lingkungan di Kawasan Starategis Daerah Provinsi dan Lintas Daerah Kabupaten/Kota
Sub Kegiatan : Gedung Kantor dan Gedung Asrama
Pekerjaan : Pembangunan Gedung Sertifikasi Tenaga Kerja Prov. Kalbar
Sumber Dana : APBD Provinsi Kalimantan Barat TA. 2021
JANGKA WAKTU PELAKSANAAN 180 HARI KALENDER

JUNI JULI AGUSTUS SEPTEMBER OKTOBER NOPEMBER DESEMBER
BOBOT BOBOT ADD
KONRAK 01 18-Jun 25-Jun 2-Jul 9-Jul 16-Jul 23-Jul 30-Jul 6-Aug 13-Aug 20-Aug 27-Aug 3-Sep 10-Sep 17-Sep 24-Sep 1-Oct 8-Oct 15-Oct 22-Oct 29-Oct 5-Nov 12-Nov 19-Nov 26-Nov 3-Dec 10-Dec
NO URAIAN KEGIATAN KETERANGAN ( % )
s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d s/d
24-Jun 1-Jul 8-Jul 15-Jul 22-Jul 29-Jul 5-Aug 12-Aug 19-Aug 26-Aug 2-Sep 9-Sep 16-Sep 23-Sep 30-Sep 7-Oct 14-Oct 21-Oct 28-Oct 4-Nov 11-Nov 18-Nov 25-Nov 2-Dec 9-Dec 16-Dec
(%) M1 M2 M3 M4 M5 M6 M7 M8 M9 M10 M11 M12 M13 M14 M15 M16 M17 M18 M19 M20 M21 M22 M23 M24 M25 M26
A PEMBANGUNAN KANTOR 100.00%

I. PEKERJAAN PENDAHULUAN ### 1.63 1.63 0.816 0.816
II. PEKERJAAN PONDASI ### 4.19 3.50 1.397 1.050 1.050
III PEKERJAAN STRUKTUR ### 13.07 13.65 1.517 1.517 1.517 1.517 1.517 1.517 1.517 1.517 1.517 90.00%
IV PEKERJAAN BAJA ### 2.44 2.44 0.813 0.813 0.203 0.203 0.203 0.203
V. PEKERJAAN ATAP ### 1.63 1.63 0.407 0.407 0.203 0.203 0.203 0.203
VI. PEKERJAAN FINISHING KERAMIK DAN DINDING ### 2.85 2.85 0.357 0.357 0.357 0.178 0.178 0.178 0.178 0.178 0.178 0.178 0.178 0.178 0.178 80.00%
VII PEKERJAAN DINDING DAN PLESTERAN ### 3.25 3.25 0.406 0.406 0.406 0.406 0.406 0.406 0.406 0.406
VIII PEKERJAAN PLAFOND ### 1.30 1.30 0.144 0.144 0.144 0.144 0.144 0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072
IX PEKERJAAN PINTU, JENDELA DAN VENTILASI ### 1.82 1.82 0.365 0.365 0.365 0.182 0.182 0.182 0.182 70.00%
X PEKERJAAN TOILET DAN PANTRY ### 0.46 0.46 0.066 0.066 0.066 0.066 0.066 0.066 0.066
XI PEKERJAAN PENGECATAN ### 1.12 1.12 0.140 0.140 0.140 0.140 0.140 0.140 0.140 0.140 60.00%
XII PEKERJAAN LAIN - LAIN ### 6.84 6.84 0.855 0.855 0.570 0.570 0.570 0.570 0.570 0.570 0.570 0.570 0.570
XIII PEKERJAAN MEP ### 6.81 6.79 0.453 0.453 0.453 0.453 0.453 0.453 0.408 0.408 0.408 0.408 0.408 0.408 0.408 0.408 0.408 0.408
50.00%
B PEMBANGUNAN GEDUNG ASRAMA
I. PEKERJAAN PENDAHULUAN ### 0.27 0.27 0.137 0.137
II. PEKERJAAN PONDASI ### 4.11 3.14 1.047 1.047 1.047 40.00%
III PEKERJAAN STRUKTUR ### 17.02 14.07 1.564 1.564 1.564 1.564 1.564 1.564 1.564 1.564 1.564
IV PEKERJAAN BAJA ### 2.25 2.25 1.124 1.124
V. PEKERJAAN ATAP ### 1.61 1.61 0.268 0.268 0.268 0.268 0.134 0.134 0.134 0.134 30.00%
VI. PEKERJAAN FINISHING KERAMIK DAN DINDING ### 3.04 3.04 0.434 0.434 1.348 0.206 0.206 0.206 0.206
VII PEKERJAAN DINDING DAN PLESTERAN ### 3.25 3.26 0.362 0.362 0.362 0.362 0.362 0.362 0.362 0.362 0.090 0.090 0.090 0.090 20.00%
VIII PEKERJAAN PLAFOND ### 1.00 1.00 0.125 0.125 0.125 0.125 0.125 0.063 0.063 0.063 0.063 0.063 0.063
IX PEKERJAAN PINTU, JENDELA DAN VENTILASI ### 2.89 2.89 0.413 0.413 0.413 0.413 0.413 0.413 0.413
X PEKERJAAN TOILET DAN PANTRY ### 1.00 1.00 0.201 0.201 0.201 0.201 0.201 10.00%
XI PEKERJAAN PENGECATAN ### 1.06 1.06 0.132 0.132 0.132 0.132 0.132 0.132 0.132 0.132
XII PEKERJAAN LAIN - LAIN ### 6.44 6.44 2.014 0.632 0.632 0.632 0.632 0.745 0.745 0.406
XIII PEKERJAAN MEP ### 8.64 8.64 0.576 0.576 0.576 0.576 0.576 0.576 0.576 0.576 0.576 0.576 0.576 0.576 0.576 0.576 0.576 0.00%
XIV PENIMBUNAN DAN BAK AIR 4.04 0.808 0.808 0.808 0.808 0.808
###
Jumlah Nilai Pekerjaan (%) 100.00 100.00
Rencana Kemajuan Mingguan (%) 0.95 0.95 2.44 2.10 2.10 3.08 3.08 3.08 3.85 3.85 4.88 5.15 5.15 5.94 4.79 9.62 4.32 3.83 3.92 4.47 4.08 4.69 4.10 3.56 3.29 2.72
Rencana Kumulatif Kemajuan (%) - 0.95 1.91 4.35 6.45 8.55 11.63 14.71 17.79 21.64 25.48 30.36 35.51 40.65 46.59 51.38 61.00 65.32 69.16 73.08 77.55 81.63 86.32 90.43 93.99 97.28 100.00
Realisasi Kemajuan Migguan (%) - 1.235 0.649 2.740 4.108 2.792 4.815 4.582 2.795 2.463 1.022 2.749 1.047 2.408 3.968 7.936 6.304 3.947 5.698 7.095 4.166302 4.582932
Realisasi Kemajuan Komulatif Mingguan (%) - 1.235 1.884 4.625 8.733 11.525 16.339 20.921 23.716 26.180 27.202 29.951 30.998 33.407 37.374 45.310 51.614 55.561 61.259 68.354 72.521 77.104
Devisiasi (+/-) - 0.282 -0.021 0.275 2.285 2.979 4.714 6.215 5.929 4.545 1.718 (0.409) (4.509) (7.247) (9.217) (6.075) (9.386) (9.76) (7.90) (4.73) (5.03) (4.53)
Mengetahui : Diperiksa Oleh : Diperiksa Oleh: Dibuat Oleh :

KEPALA BIDANG CIPTA KARYA TIM TEKNIS PT.VISIPRANA PT. CITRA UTAMA PERSADA
DINAS PERUMAHAN RAKYAT DAN KAWASAN PERMUKIMAN
PROVISI KALIMANTAN BARAT 68.354
RIDWAN, ST, MT 1. JUANDA, S.ST. MT 2. NOBERTUS SUTINO, ST 3. MELYANI BAGUS RIRIH DATWAN ADIYAKSA, ST BAMBANG BUDI SISWANTO, ST
NIP. 19771025 200604 1 003 NIP. 19700121 199303 1 006 NIP. 19770602 201101 1 003 NIP. 19711016 199203 2 017 Team Leader Project Manajer
REKAPITULASI LAPORAN KEMAJUAN FISIK MINGGUAN
Nama Kegiatan : Pembangunan Gedung Pemerintah dan Penataan Kawasan Lingkungan Minggu ke : 3 ( Tiga)
Pekerjaan : Pembangunan Gedung Kantor Balai Sertifikasi Tanggal : 02 Juli s/d 08 Juli 2021
Lokasi : Kota Pontianak Konsultan Pengawas : PT. Visiprana
Tahun Anggaran : 2021 Kontraktor Pelaksana : PT. Citra Utama Persada
K
o
n ADDENDUM 01 PERSENTASE KEMAJUAN PEKERJAAN
NO URAIAN PEKERJAAN s
u S/D MINGGU LALU MINGGU INI S/D MINGGU INI
PERSENTASE (%)
l (%) (%) (%)
t
1 2 3 3 3 3
a
n
A PEMBANGUNAN GEDUNG KANTOR
P
e
I. PEKERJAAN STRUKTUR n 22.846 1.481 1.287 2.768
g
II. PEKERJAAN ARSITEKTUR a 17.641 - - -
w
a
III PEKERJAAN MEKANIKAL ELEKTRIKAL s 6.794 - - -
:
B PEKERJAAN GEDUNG ASRAMA
P
I. PEKERJAAN STRUKTUR T 27.640 0.403 1.453 1.857
.
II. PEKERJAAN ARSITEKTUR A 12.395 - - -

R
S 8.643 - - -
III PEKERJAAN MEKANIKAL ELEKTRIKAL
E
K
C PENIMBUNAN DAN BAK AIR O 4.041 - - -
N
K
JUMLAH TOTAL + PPN H 100.000 1.885 2.740 4.625
A
JUMLAH TOTALA T 100.000 1.885 2.740 4.625
U
REALISASI PROGRES SAMPAI DENGAN MINGGU LALU L 1.885
I
S
REALIASAI PROGRES MINGGU INI T 2.740
I
RELISASI PROGRES SAMPAI DENGAN MINGGU INI W 4.625
A
RENCANA PROGRES SAMPAI DENGAN MINGGU INI R 4.350

E
DEVIASI SAMPAI MINGGU INI K 0.275
A
Y
A
S Pontianak, 11 Oktober 2021
A
Diperikasa Oleh : TIM TEKNIS W Diperiksa Oleh: Dibuat Oleh :
Pelaksana Teknis Kegiatan (PPTK) a Konsultan Pengawas Kontraktor Pelaksana
1. JUANDA, S.ST. MT k PT. VISIPRANA PT. CITRA UTAMA PERSADA
NIP. 19700121 199303 1 006 t ……………………………………….
u
P
2. NOBERTUS SUTINO, ST e
l
NIP. 19770602 201101 1 003 a
……………………………………….
k
s
a
n
a
l
a
k
s
a
RIDWAN, ST. MM 3. MELYANI n BAGUS RIRIH DATWAN A, ST BAMBANG BUDI SISWANTO, ST
NIP. 19771025 200604 1 0023 NIP. 19711016 199203 2 017 a ………………………………………. Site engineer Project Manajer
a
n
1
6
7
H
a
r
i
K
a
l
e
n
d
e
r
M
u
l
a
i
K
e
r
j
a
1
8
J
u
l
i
2
0
1
6
K
o
n
t
r
a
k
t
o
r
P
e
l
a
k
s
a
n
a
P
T
REKAP ADDENDUM 01
Sub Pekerjaan : Rekapitulasi Pembangunan Kantor
K
o
n PERSENTASE KEMAJUAN PEKERJAAN
BOBOT
(%)
l (%) (%) (%)
1 2 t 3 4 5 6
a
A PEMBANGUNAN GEDUNG KANTOR n
I. PEKERJAAN PENDAHULUAN 1.632 1.388 - 1.388
P
e
II. PEKERJAAN PONDASI n
3.498 0.094 1.062 1.156
g
III PEKERJAAN STRUKTUR a 13.651 - 0.225 0.225
w
a
IV. PEKERJAAN BAJA s 2.438 - - -
V. PEKERJAAN ATAP : 1.627 - - -

###
P
VI. PEKERJAAN FINISHING KERAMIK DAN DINDING T 2.854 - - -
. ###
VII. PEKERJAAN DINDING DAN PLESTERAN 3.247 - - -
A
R ###
VIII. PEKERJAAN PLAFOND S 1.295 - - -
E ###
IX. K 1.824 - - -
PEKERJAAN PINTU, JENDELA DAN VENTILASI
O
N ###
X. PEKERJAAN TOILET DAN PANTRY 0.464 - - -
K ###
H
XI. PEKERJAAN PENGECATAN 1.121 - - -
A
T ###
XII. PEKERJAAN LAIN - LAIN U 6.837 - - -
L ###
I
XIII. PEKERJAAN INSTALASI AIR BERSIH S 0.265 ###
T ###
XIV. PEKERJAAN INSTALASI AIR BEKAS DAN KOTOR I 0.302 ###
W
###
A
XV. PEKERJAAN PANEL DISTRIBUSI TEGANGAN RENDAH 0.383 ###
R ###
XVI. PEKERJAAN INSTALASI KABEL POWER E 0.426 ###
K
A ###
XVII. PEKERJAAN KABEL LADDER DAN KABEL TRAY Y 0.369 ###
A ###
XVIII. S 1.050
PEKERJAAN INSTALASI PENERANGAN ###
A
W ###
XIX. PEKERJAAN INSTALASI PENYALUR PETIR a 0.276 ###
k
t
u
P
R
E
K
K
A
o
Y
A BOBOT
S
u
(%) S/D MINGGU LALU MINGGU INI S/D MINGGU INI
A
lW (%) (%) (%)
1 2 ta 3 4 5 6
a
k
n ###
t
XX. PEKERJAAN INSTALASI TATA UDARA u 2.025 ###
P ###
XXI. e
P 0.162
PEKERJAAN INSTALASI TELEPON ###
n
e
g ###
l
XXII. PEKERJAAN INSTALASI DATA LAN a
a 0.324 ###
w
k ###
a
s
XXIII. PEKERJAAN INSTALASI FIRE ALARM s
0.483 ###
a
n ###
XXIV. PEKERJAAN INSTALASI CCTV :a 0.249 ###
a ###
P
n
XXV. PEKERJAAN INSTALASI TATA SURA (PAVA) T 0.483 ###
.:
A
1
JUMLAH TOTAL R 47.281 1.481 1.287 2.768
6
S
7
E Pontianak, 11 Oktober 2021
K
H Diperiksa Oleh: Dibuat Oleh :
O
a
TIM TEKNIS N Konsultan Pengawas Kontraktor Pelaksana
r
i PT. VISIPRANA PT. CITRA UTAMA PERSADA
1. JUANDA, S.ST. MT K
H
K
NIP. 19700121 199303 1 006 ……………………………………….
A
a
T
l
U
e
2. NOBERTUS SUTINO, ST L
n
Id
NIP. 19770602 201101 1 003 ……………………………………….S
e
T
r
IM
W
u
3. MELYANI A
l
NIP. 19711016 199203 2 017 ………………………………………. BAGUS RIRIH DATWAN A, ST BAMBANG BUDI SISWANTO, ST
a
R
i Site engineer Project Manajer
E
K
K
A
e
Y
r
A
j
S
a
A
W
a
:
k
t1
u
8
P
J
e
u
ll
a
i
k
s
2
a
0
n
1
a
6
a
K
n
o
n
ADDENDUM 01 (CCO)

NO URAIAN PEKERJAAN KONTRAK AWAL ADDENDUM 01 REALISASI S/D REALISASI REALISASI S/D
MINGGU LALU MINGGU INI MINGGU INI
SAT VOLUME VOLUME BOBOT VOLUME BOBOT VOLUME BOBOT % VOLUME BOBOT % KEMAJUAN PER
(%) (%) (%) ITEM (%)
1 2 3 4 5 6 7 8 9 10 11 12 13
A GEDUNG KANTOR
I. PEKERJAAN PENDAHULUAN
1 Papan nama Proyek Ls 1.00 1.00 0.002 1.00 0.002 - 1.00 0.002 100.00
2 Direksi Keet M 52.00 52.00 0.434 52.00 0.434 - 52.00 0.434 100.00
3 Barak Kerja M 56.00 56.00 0.428 56.00 0.428 - 56.00 0.428 100.00
4 Mobilisasi dan Demobilisasi Alat dan Bahan Ls 1.00 1.00 0.115 1.00 0.115 - 1.00 0.115 100.00
5 Penyiapan Rencana Keselamatan Konstruksi (RKK) Ls 1.00 1.00 0.009 - - - - - 0.00
6 Sosialisasi, Promosi dan Pelatihan (RKK) Ls 1.00 1.00 0.020 1.00 0.020 - 1.00 0.020 100.00
7 Alat Pelindung Kerja (APK) Ls 1.00 1.00 0.100 - - - - - 0.00
8 Alat Pelindung Diri (APD) Ls 1.00 1.00 0.086 - - - - - 0.00
9 Asuransi dan Perizinan Ls 1.00 1.00 0.015 - - - - - 0.00
10 Fasilitas Sarana Kesehatan dan Alat Kesehatan Ls 1.00 1.00 0.017 1.00 0.017 - 1.00 0.017 100.00
11 Rambu-Rambu terkait pengendalian resiko K3 Ls 1.00 1.00 0.016 1.00 0.016 - 1.00 0.016 100.00
12 Personil Keselamatan Konstruksi Ls 1.00 1.00 0.086 1.00 0.086 - 1.00 0.086 100.00
13 Konsultasi dengan tenaga ahli K3 sesuai lingkup pekerjaan dengan kebutuhan lapangan Ls 1.00 1.00 0.069 1.00 0.069 - 1.00 0.069 100.00
- - -
14 Kegiatan dan Peralatan Terkait dengan Pengendalian Resiko Keselamatan Konstruksi Ls 1.00 1.00 0.035 - - - - - 0.00
- - -
15 Pemasangan Bowplank M 92.00 92.00 0.200 92.00 0.200 - 92.00 0.200
Sub Total I Sub Total I 1.632 1.388 - 1.39
II. PEKERJAAN PONDASI - - -
1 Galian Tanah Pondasi M³ 22.78 12.58 0.007 - - - - 0.00
2 Pengadaan Mini Pile 25 cm x 25 cm M 2,160.00 1,944.00 2.286 - 540.00 0.635 540.00 0.635 27.78
3 Pemancangan Mini Pile 25 cm x 25 cm M 2,160.00 1,841.59 0.493 - 510.54 0.137 510.54 0.137 27.72
4 Pembobokan Mini Pile 25 cm x 25 cm M³ 3.15 3.73 0.018 - 1.25 0.006 1.25 0.006 33.51
5 Urugan Pasir t = 15 cm M³ 3.80 6.02 0.008 - - - - 0.00
6 Lantai Kerja t = 5 cm M³ 1.27 2.01 0.014 - - - - 0.00
7 Pondasi Type P1 -
- Beton K-300 M³ 2.76 2.76 0.027 - - - - 0.00
- Tulangan U32 Kg 316.11 301.28 0.032 - 301.28 0.032 301.28 0.032 100.00
- Bekisting Pondasi M² 14.70 14.70 0.018 11.76 0.015 2.94 0.004 14.70 0.018 100.00
8 Pondasi Type P2 -
- Beton K-300 M³ 5.51 5.51 0.055 - - - - 0.00
- Tulangan U32 Kg 714.76 525.28 0.056 - - 525.28 0.056 525.28 0.056 100.00
9 Pondasi Type P3 -
- Beton K-300 M³ 10.40 10.40 0.103 - - - - 0.00
- Tulangan U32 Kg 1,836.58 1,002.76 0.107 - - 1,002.76 0.107 1,002.76 0.107 100.00
10 Pondasi Type P4 -
- Beton K-300 M³ 9.45 9.45 0.094 - - - - 0.00
- Tulangan U32 Kg 779.08 768.00 0.082 - - 623.26 0.066 623.26 0.066 81.15
11 Kolom Pondasi Uk. 40/40 cm - -
- Beton K-250 M³ 3.16 - -
- Tulangan U32 Kg 1,296.78 - -
- Tulangan U24 Kg 274.01 - -
- Bekisting Kolom M² 21.51 - -
Sub Total II Sub Total II 3.498 0.094 1.06 1.16
A LANTAI I
ELEVASI + 0,00 m
1 Sloof Uk. 25/60
- Beton K-250 M³ 24.75 21.24 0.206 - - - - 0.00
- Tulangan U32 Kg 3,220.59 2,929.91 0.311 - 254.91 0.027 254.91 0.027 8.70
- Tulangan U24 Kg 849.69 748.92 0.080 - 118.88 0.013 118.88 0.013 15.87
- Bekisting Sloof M² 237.75 214.17 0.310 - - - - 0.00
(%) (%) (%) ITEM (%)
1 2 3 4 5 6 7 8 9 10 11 12 13
- Beton K-250 M³ 2.61 2.49 0.024 - - - - 0.00
- Tulangan U32 Kg 479.87 440.82 0.047 - - - - 0.00
- Tulangan U24 Kg 129.16 130.21 0.014 - - - - 0.00
- Bekisting Sloof M² 32.30 33.82 0.049 - - - - 0.00
3 Sloof Uk. 15/30 -
- Beton K-250 M³ 0.32 0.31 0.003 - - - - 0.00
- Tulangan U32 Kg 59.87 72.21 0.008 - - - - 0.00
- Tulangan U24 Kg 23.56 25.02 0.003 - 7.07 0.001 7.07 0.001 28.25
- Bekisting Sloof M² 4.84 5.83 0.008 - 2.42 0.004 2.42 0.004 41.53
4 Plat Lantai
- Beton K-250 M3 40.66 47.29 0.459 - - - - 0.00
- Wiremesh M6 Kg 2,213.33 2,416.07 0.241 - - - - 0.00
- Tulangan U24 Kg 107.06 155.67 0.017 - - - - 0.00
- Bekisting Lantai M² 249.17 339.24 0.957 - - - - 0.00
- Beton K-250 M³ 12.95 11.62 0.113 - - - - 0.00
- Tulangan U32 Kg 1,917.50 2,544.43 0.270 - - - - 0.00
- Tulangan U24 Kg 349.32 299.81 0.032 - 104.80 0.011 104.80 0.011 34.95
- Bekisting Kolom M² 124.49 116.16 0.317 - 62.25 0.170 62.25 0.170 53.59
- Plesteran Kolom M² 133.76 124.87 0.056 - - - - 0.00
- Acian Kolom M² 133.76 124.87 0.033 - - - - 0.00
6 Pekerjaan Tangga
- Bordes dan Plat
Balok 20 cm x 40 cm
a. Bekisting M² 6.95 3.00 0.009 - - - - 0.00
b. Tulangan U32 Kg 86.74 75.84 0.008 - - - - 0.00
c. Tulangan U24 Kg 27.46 9.12 0.001 - - - - 0.00
d. Beton K-250 M³ 0.35 0.24 0.002 - - - - 0.00
a. Bekisting M² 15.26 4.50 0.010 - - - - 0.00
b. Tulangan U32 Kg 323.77 453.46 0.048 - - - - 0.00
c. Tulangan U24 Kg 82.02 67.49 0.007 - - - - 0.00
- Anak Tangga
a. Bekisting M² 9.57 3.63 0.008 - - - - 0.00
b. Tulangan U24 Kg 63.60 39.82 0.004 - - - - 0.00
c. Beton K-250 M³ 2.60 2.26 0.022 - - - - 0.00
a. Bekisting M² 15.62 9.17 0.020 - - - - 0.00
b. Tulangan U32 Kg 265.92 119.69 0.013 - - - - 0.00
c. Tulangan U24 Kg 55.42 32.55 0.003 - - - - 0.00
d. Beton K-250 M³ 1.61 0.91 0.009 - - - - 0.00
a. Bekisting M² 9.29 5.76 0.008 - - - - 0.00
b. Tulangan U32 Kg 150.75 71.81 0.008 - - - - 0.00
c. Tulangan U24 Kg 35.03 22.38 0.002 - - - - 0.00
d. Beton K-250 M³ 0.69 0.43 0.004 - - - - 0.00
- Plat dan Anak Tangga Teras
a. Bekisting M² 1.58 15.36 0.034 - - - - 0.00
b. Tulangan U32 Kg 621.98 331.17 0.035 - - - - 0.00
c. Tulangan U24 Kg 155.69 185.70 0.020 - - - - 0.00
d. Wiremesh M6 Kg 106.21
e. Beton K-250 M³ 4.47 3.76 0.037 - - - - 0.00
8 Pekerjaan Ramp
a. Bekisting M² 16.70 31.71 0.046 - - - - 0.00
b. Tulangan U32 Kg 260.00 304.62 0.032 - - - - 0.00
c. Tulangan U24 Kg 58.56 105.97 0.011 - - - - 0.00
d. Beton K-250 M³ 1.67 2.83 0.027 - - - - 0.00
- Plat Ramp
a. Bekisting M² 1.12 14.51 0.032 - - - - 0.00
b. Tulangan U32 Kg 422.27
c. Tulangan U24 Kg 105.70
Wiremesh M6 Kg 13.43 0.001 - - - - 0.00
d. Beton K-250 M³ 2.01 1.78 0.017 - - - - 0.00
(%) (%) (%) ITEM (%)
1 2 3 4 5 6 7 8 9 10 11 12 13
9 Kolom Dan Balok Praktis M' 253.20 0.185 - - - - 0.00
10 Pekerjan Ramp Penghubung Kantor dan Asrama
a. Beton K-250 M² 10.64 0.103 - - - - 0.00
b. Tulangan U32 Kg 101.12 0.011 - - - - 0.00
c. Tulangan U24 Kg 34.97 0.004 - - - - 0.00
d. Bekisting Sloof M³ 0.96 0.001 - - - - 0.00
- Plat Ramp
a. Bekisting M² 9.20 0.021 - - - - 0.00
b. Wiremesh M6 Kg 7.29 0.001 - - - - 0.00
c. Beton K-250 M³ 1.34 0.013 - - - - 0.00
11 Kanopi PJV
a. Beton K-250 M² 18.00 0.175 - - - - 0.00
b. Tulangan U32 Kg 52.36 0.006 - - - - 0.00
c. Wiremesh M6 Kg 18.00 0.002 - - - - 0.00
d. Bekisting M³ 1.44 0.004 - - - - 0.00
Sub Total III A Sub Total III A 4.563 - 0.22 0.22

B LANTAI II
ELEVASI + 3,800 M
- Beton K-250 M³ 1.20 1.30 0.013 - - - - 0.00
- Tulangan U32 Kg 184.79 107.60 0.011 - - - - 0.00
- Tulangan U24 Kg 37.35 42.03 0.004 - - - - 0.00
- Bekisting Balok M² 11.25 12.46 0.032 - - - - 0.00
2 Balok Uk. 20/50 cm -
- Beton K-250 M³ 11.89 11.57 0.112 - - - - 0.00
- Tulangan U32 Kg 3,606.78 2,494.28 0.265 - - - - 0.00
- Tulangan U24 Kg 524.81 523.17 0.056 - - - - 0.00
- Beton K-250 M³ 2.93 3.51 0.034 - - - - 0.00
- Tulangan U32 Kg 1,154.51 991.99 0.105 - - - - 0.00
- Tulangan U24 Kg 147.50 182.49 0.019 - - - - 0.00
- Beton K-250 M³ 0.38 0.46 0.004 - - - - 0.00
- Tulangan U32 Kg 66.81 71.34 0.008 - - - - 0.00
- Tulangan U24 Kg 28.04 37.08 0.004 - - - - 0.00
5 Plat Lantai -
- Beton K-250 M³ 42.12 45.32 0.440 - - - - 0.00
- Wiremesh M6 Kg 2,260.79 2,315.13 0.231 - - - - 0.00
- Tulangan U24 Kg 110.92 149.17 0.016 - - - - 0.00
6 Kolom Uk. 40 x 40 Cm -
- Beton K-250 M³ 12.95 11.62 0.113 - - - - 0.00
- Tulangan U32 Kg 1,917.50 1,939.61 0.206 - - - - 0.00
- Tulangan U24 Kg 362.27 299.81 0.032 - - - - 0.00
- Bekisting Kolom M² 124.49 116.16 0.290 - - - - 0.00
- Acian Kolom M² 133.76 116.16 0.031 - - - - 0.00
7 Tangga Naik Type 1 -
- Bordes dan Plat -
Balok 20 cm x 40 cm -
a. Bekisting M² 6.95 3.00 0.008 - - - - 0.00
b. Besi U-32 Kg 86.74 18.96 0.002 - - - - 0.00
c. Besi U-24 Kg 27.46 9.12 0.001 - - - - 0.00
d. Beton K-250 M³ 0.35 0.24 0.002 - - - - 0.00
a. Bekisting M² 15.26 4.50 0.008 - - - - 0.00
b. Tulangan U32 Kg 323.77 453.46 0.048 - - - - 0.00
c. Tulangan U24 Kg 82.02 67.49 0.007 - - - - 0.00
- Anak Tangga
(%) (%) (%) ITEM (%)
1 2 3 4 5 6 7 8 9 10 11 12 13
a. Bekisting M² 9.57 3.63 0.007 - - - - 0.00
b. Tulangan U24 Kg 63.60 39.82 0.004 - - - - 0.00
c. Beton K-250 M³ 2.60 2.26 0.022 - - - - 0.00
Kolom Dan Balok Prktis M' 81.90 0.060 - - - - 0.00
Kanopi PJV
a. Bekisting M² 18.00 0.034 - - - - 0.00
b. Tulangan U32 Kg 52.36 0.006 - - - - 0.00
c. Wiremesh M6 Kg 18.00 0.002 - - - - 0.00
d. Beton K-250 M³ 1.44 0.014 - - - - 0.00
Sub Total III B Sub Total III B 3.507 - - -

C LANTAI III
ELEVASI + 7.600 M
- Beton K-250 M³ 1.20 1.30 0.013 - - - - 0.00
- Tulangan U32 Kg 184.79 107.60 0.011 - - - - 0.00
- Tulangan U24 Kg 37.35 42.03 0.004 - - - - 0.00
- Beton K-250 M³ 11.89 11.57 0.112 - - - - 0.00
- Tulangan U32 Kg 3,606.78 2,494.28 0.265 - - - - 0.00
- Tulangan U24 Kg 524.81 523.17 0.056 - - - - 0.00
- Beton K-250 M³ 2.78 3.51 0.034 - - - - 0.00
- Tulangan U32 Kg 1,102.39 991.99 0.105 - - - - 0.00
- Tulangan U24 Kg 140.00 182.49 0.019 - - - - 0.00
- Beton K-250 M³ 0.47 0.46 0.004 - - - - 0.00
- Tulangan U32 Kg 86.27 71.34 0.008 - - - - 0.00
- Tulangan U24 Kg 35.20 37.08 0.004 - - - - 0.00
5 Plat Lantai
- Beton K-250 M³ 34.56 45.32 0.440 - - - - 0.00
- Wiremesh Kg 1,887.96 2,315.13 0.231 - - - - 0.00
- Tulangan U24 Kg 91.01 149.17 0.016 - - - - 0.00
- Beton K-250 M³ 14.36 14.16 0.137 - - - - 0.00
- Tulangan U32 Kg 1,750.76 1,867.56 0.198 - - - - 0.00
- Tulangan U24 Kg 392.98 361.43 0.038 - - - - 0.00
- Bekisting Kolom M² 138.37 141.60 0.353 - - - - 0.00
- Acian Kolom M² 133.76 152.22 0.041 - - - - 0.00
ELEVASI + 11.400 M
- Beton K-250 M³ 1.20 1.55 0.015 - - - - 0.00
- Tulangan U32 Kg 184.79 120.96 0.013 - - - - 0.00
- Tulangan U24 Kg 37.35 42.03 0.004 - - - - 0.00
- Beton K-250 M³ 13.80 13.34 0.129 - - - - 0.00
- Tulangan U32 Kg 4,171.19 1,787.05 0.190 - - - - 0.00
- Tulangan U24 Kg 609.05 459.33 0.049 - - - - 0.00
- Beton K-250 M³ 0.27 0.27 0.003 - - - - 0.00
- Tulangan U32 Kg 50.95 66.66 0.007 - - - - 0.00
- Tulangan U24 Kg 13.33 14.34 0.002 - - - - 0.00
- Beton K-250 M³ 1.24
- Tulangan U32 Kg 220.17
(%) (%) (%) ITEM (%)
1 2 3 4 5 6 7 8 9 10 11 12 13
- Tulangan U24 Kg 91.87
- Bekisting Balok M² 21.46
5 Plat Lantai
- Beton K-250 M³ 31.00 3.87 0.038 - - - - 0.00
- Wiremesh Kg 2,018.16 197.65 0.020 - - - - 0.00
- Tulangan U24 Kg 97.96 12.73 0.001 - - - - 0.00
6 Sewa Scaffolding (6 Bulan) Set 144,000.00 1,000.00 0.829 - - - - 0.00
Balok Uk. 20/65 cm
- Bekisting Lantai M² 2.15 0.004 - - - - 0.00
- Tulangan U32 Set 222.39 0.024 - - - - 0.00
- Tulangan U24 Kg 74.54 0.008 - - - - 0.00
- Bekisting Balok M² 24.75 0.064 - - - - 0.00
Kolom Dan Balok Prktis M' 151.40 0.110 - - - - 0.00
7 Kanopi PJV
Beton K-250 M³ 1.44 0.000 - - - - 0.00
Wiremesh Kg 18.00 0.002 - - - - 0.00
Tulangan U24 Kg 52.36 0.006 - - - - 0.00
Bekisting Lantai M² 18.00 0.037 - - - - 0.00
Sub Total III C Sub Total III C 5.581 - - -
Jumlah Total III A,B,C Jumlah Total III A,B,C 13.651 - 0.22 0.22
IV. PEKERJAAN BAJA
1 Baja WF 250.125.5.5.8 Kg 4,444.89 4,444.89 0.795 - - - - 0.00
2 Baja WF 200.100.5.5.8 Kg 2,236.50 2,236.50 0.400 - - - - 0.00
3 Gording C 100.50.20.3,2 Kg 5,110.88 5,110.88 0.915 - - - - 0.00
4 Bracing Atap Besi Beton Dia 16 mm Kg 131.79 131.79 0.024 - - - - 0.00
5 Trekstang Gording Besi Dia 12 mm Kg 129.77 129.77 0.023 - - - - 0.00
6 Base Plat, t=12 mm Kg 94.23 94.23 0.017 - - - - 0.00
7 Cat Zincromate M² 397.25 397.25 0.098 - - - - 0.00
8 Cat Finishing M² 397.25 397.25 0.098 - - - - 0.00
9 Anchor Bolt Bh 72.00 72.00 0.019 - - - - 0.00
10 Baut HTB 1/2" Bh 360.00 360.00 0.023 - - - - 0.00
11 Baut Gording 1/2 x 1" Bh 567.00 567.00 0.027 - - - - 0.00
2.438 - - -
V. PEKERJAAN ATAP -
1 Rangka Baja Ringan Zincalume M² 540.01 540.01 0.793 - - - - 0.00
2 Atap Zincalume M² 540.01 540.01 0.679 - - - - 0.00
3 Wood Plank 2 Lapis M' 188.66 188.66 0.147 - - - - 0.00
4 Perabung M' 20.60 20.60 0.009 - - - - 0.00
1.627 - - -
A LANTAI I - -
1 Lantai Homogenous Tile 60 cm x 60 Cream To White Polished M² 297.57 297.57 0.711 -
2 Lantai Homogenous Tile 60 cm x 60 cm Dark Grey Anti Slip M² 33.32 33.32 0.080 - - - - - -
3 Lantai Ceramic Tile 30 cm x 30 cm Grey Anti Slip M² 21.60 21.60 0.024 -
4 Finishing Dinding 30 cm x 60 cm Grey M² 70.74 70.74 0.169 - - - - -
B LANTAI II - -
1 Lantai Homogenous Tile 60 cm x 60 Cream To White Polished M² 265.81 265.81 0.635 - - - - - -
2 Lantai Homogenous Tile 60 cm x 60 cm Dark Grey Anti Slip M² 33.32 33.32 0.080 -
3 Finishing Dinding 30 cm x 60 cm Grey M² 70.74 70.74 0.169 - - - - - -
C LANTAI III - -
1 Lantai Homogenous Tile 60 cm x 60 Cream To White Polished M² 307.65 307.65 0.735 - - - - - -
2 Lantai Homogenous Tile 60 cm x 60 cm Dark Grey Anti Slip M² 33.32 33.32 0.080 -
3 Finishing Dinding 30 cm x 60 cm Grey M² 70.74 70.74 0.169 - - - - - -
Sub Total VI Sub Total VI 2.854 - - -
A LANTAI I
1 Dinding Batako Uk. 20x40x7 M² 591.37 591.37 0.396 - - - - 0.00
2 Plesteran Dinding Batako M² 1,182.74 1,182.74 0.533 - - - - 0.00
3 Acian Dinding M² 689.56 689.56 0.185 - - - - 0.00
B LANTAI II
2 Plesteran Dinding Batako M² 1,223.85 1,223.85 0.551 - - - - 0.00
(%) (%) (%) ITEM (%)
1 2 3 4 5 6 7 8 9 10 11 12 13
3 Acian Dinding M² 591.98 591.98 0.158 - - - - 0.00
C LANTAI III
2 Plesteran Dinding Batako M² 980.07 980.07 0.442 - - - - 0.00
3 Acian Dinding M² 909.33 909.33 0.243 - - - - 0.00
Sub Total VII Sub Total VII 3.247 - - -
A LANTAI I
1 Rangka Plafond Hollow 40 mm x 40 mm M² 303.05 303.05 0.248 - - - - -
2 Plafond Gypsum Board 9 mm M² 281.94 281.94 0.089 - - - - -
3 Plafond GRC Board 4 mm M² 21.11 21.11 0.006 - - - - -
B LANTAI II -
3 Plafond GRC Board 4 mm M² 21.11 21.11 0.006 - - - - -
C LANTAI III -
3 Plafond GRC Board 4 mm M² 256.60 256.60 0.079 - - - - - -
Sub Total VIII Sub Total VIII 1.295 - - -
A. LANTAI I
1 Pintu Type PJ1 Unit 1.00 1.00 0.077 - - - - -
2 Pintu Type P1 Unit 1.00 1.00 0.038 - - - - -
3 Pintu Type P2 Unit 9.00 9.00 0.172 - - - - -
4 Pintu Type P3 Unit 2.00 2.00 0.028 - - - - -
5 Pintu Type P4 Unit 1.00 1.00 0.023 - - - - -
6 Jendela Type J1 Unit 1.00 1.00 0.057 - - - - -
9 Ventilasi Type V1 Unit 4.00 4.00 0.011 - - - - -
B. LANTAI II -
1 Pintu Type P2 Unit 11.00 11.00 0.210 - - - - -
2 Pintu Type P3 Unit 2.00 2.00 0.028 - - - - -
3 Pintu Type P4 Unit 1.00 1.00 0.023 - - - - -
C. LANTAI III -
1 Pintu Type P1 Unit 1.00 1.00 0.038 - - - - -
2 Pintu Type P2 Unit 2.00 2.00 0.038 - - - - -
3 Pintu Type P3 Unit 2.00 2.00 0.028 - - - - -
Sub Total IX Sub Total IX 1.824 - - -
A LANTAI I
1 Kloset Duduk Unit 5.00 5.00 0.071 - - - - -
2 Urinoir Unit 2.00 2.00 0.025 - - - - -
3 Jet Shower Unit 5.00 5.00 0.011 - - - - -
4 Floor Drain Bh 6.00 6.00 0.015 - - - - -
5 Wastafel Unit 4.00 4.00 0.025 - - - - -
6 Kran Air Stainless Bh 1.00 1.00 0.000 - - - - -
7 Tissue Holder Bh 5.00 5.00 0.005 - - - - -
8 Zink Stainless Unit 1.00 1.00 0.003 - - - - -
B LANTAI II -
2 Urinoir Unit 2.00 2.00 0.025 - - - - -
3 Jet Shower Unit 5.00 5.00 0.011 - - - - -
4 Floor Drain Bh 6.00 6.00 0.015 - - - - -
5 Wastafel Unit 4.00 4.00 0.025 - - - - -
(%) (%) (%) ITEM (%)
1 2 3 4 5 6 7 8 9 10 11 12 13
7 Tissue Holder Bh 5.00 5.00 0.005 - - - - -
8 Zink Stainless Unit 1.00 1.00 0.003 - - - - -
C LANTAI III -
2 Urinoir Unit 2.00 2.00 0.025 - - - - -
3 Jet Shower Unit 5.00 5.00 0.011 - - - - -
4 Floor Drain Bh 6.00 6.00 0.015 - - - - -
5 Wastafel Unit 4.00 4.00 0.025 - - - - -
7 Tissue Holder Bh 5.00 5.00 0.005 - - - - -
Sub Total X Sub Total X 0.464 - - -
(%) (%) (%) ITEM (%)
1 2 3 4 5 6 7 8 9 10 11 12 13
A LANTAI I
1 Cat Tembok Eksterior M² 288.65 288.65 0.095 - - - - -
2 Cat Tembok Interior M² 827.05 827.05 - - - -
3 Cat Plafond Eksterior M² 21.96 21.96
4 Cat Plafond Interior M² 317.28 317.28 0.089 - - - - -
B LANTAI II -
1 Cat Tembok Eksterior M² 288.65 288.65 - - - -
2 Cat Tembok Interior M² 817.39 817.39 0.228 - - - - -
3 Cat Plafond Eksterior M² 21.96 21.96 - - - -
4 Cat Plafond Interior M² 229.56 229.56 - - - -
C LANTAI III - -
1 Cat Tembok Eksterior M² 288.65 288.65 - - - -
2 Cat Tembok Interior M² 422.73 422.73 - - - -
3 Cat Plafond Eksterior M² 21.96 21.96 0.007 - - - - -
4 Cat Plafond Interior M² 301.44 301.44
Sub Total XI Sub Total XI 1.121 - - -
1 Ornamen Alumunium Composite Panel (ACP) M² 422.44 422.44 2.414 - - - - -
2 Ornamen Alumunium Composite Panel Motif Kayu (ACP) M² 131.65 131.65 0.900 - - - - -
3 Ornamen Alumunium Composite Panel Motif Cutting(ACP) M² 429.48 429.48 3.523 - - - - - -
Sub Total XII Sub Total XII 6.837 - - - -
1 Peralatan Utama
1 Pompa Transfer ex. Venezia : CMH2-60 set 1.00 1.00 0.040 - - - - -
- Debit : 2 m3/h
- Head : 40 meter
2 Ground Water Tank set 1.00 1.00 0.070 - - - - -

- lengkap terpasang dengan WLC, material bantu dan perkuatan struktur
3 Roof Water Tank set 1.00 1.00 0.036 - - - - -

- Material : Fiber
1 Shaft
- dia. 1 1/2 inch (pengisian ke dari PDAM ke GWT) m' 20.00 20.00 0.018 - - - - -
- dia. 1 inch (pengisian ke Rooftank) m' 18.00 18.00 0.008 - - - - -
- dia. 1 1/2 inch (Distribusi dari Rooftank) m' 12.00 12.00 0.011 - - - - -
2 Lantai 1
1 Instalasi Pipa Air Bersih (PPR PN 10) dari Clean Water Roof Tank
- dia. 1/2 inch m' 36.00 36.00 0.012 - - - - -
- dia. 1 inch m' 22.00 22.00 0.010 - - - - -
2 Gate Valve : -
- dia. 1 1/2 inch bh 1.00 1.00 0.003 - - - - -
3 Lantai 2
- dia. 1/2 inch m' 36.00 36.00 0.012 - - - - -
- dia. 1 inch m' 22.00 22.00 0.010 - - - - -
2 Gate Valve : -
- dia. 1 1/2 inch bh 1.00 1.00 0.003 - - - - -
4 Lantai 3
(%) (%) (%) ITEM (%)
1 2 3 4 5 6 7 8 9 10 11 12 13
- dia. 1/2 inch m' 36.00 36.00 0.012 - - - - -
- dia. 1 inch m' 22.00 22.00 0.010 - - - - -
2 Gate Valve : -
- dia. 1 1/2 inch bh 1.00 1.00 0.003 - - - - -
-
3. Test Commisioning lot 1.00 1.00 0.006 - - - - -
SUB TOTAL XIII SUB TOTAL XIII 0.265 - - -

1 Peralatan Utama
1 Sewage Treatment Plant (STP) unit 1.00 1.00 0.086 - - - - -
> Bahan : FRP
> Lengkap terpasang termasuk, galian dan perkuatan struktur
2 Sumur peresapan unit 2.00 2.00 0.019 - - - - -
> Kapasitas : 2 m3
1 Shaft
- dia. 4 inch m' 12.00 12.00 0.011 - - - - -
2 Instalasi Pipa Air Kotor (PVC AW) -
- dia. 4 inch m' 12.00 12.00 0.011 - - - - -
3 Instalasi Pipa Vent (PVC AW) -
- dia. 2 inch m' 12.00 12.00 0.004 - - - - -
2 Lantai 1 -
1 Instalasi Pipa Air Bekas (PVC AW) -
- dia. 2 inch m' 12.00 12.00 0.004 - - - - -
- dia. 3 inch m' 12.00 12.00 0.007 - - - - -
- dia. 4 inch m' 36.00 36.00 0.032 - - - - -
- dia. 4 inch m' 36.00 36.00 0.032 - - - - -
- dia. 1 inch m' 12.00 12.00 0.004 - - - - -
4 Floor Drain -
- dia. 3 inch bh 2.00 2.00 0.003 - - - - -
5 Floor Clean Out -
- dia. 3 inch bh 1.00 1.00 0.002 - - - - -
- dia. 4 inch bh 1.00 1.00 0.002 - - - - -
3 Lantai 2
- dia. 2 inch m' 12.00 12.00 0.004 - - - - -
- dia. 3 inch m' 22.00 22.00 0.013 - - - - -
- dia. 4 inch m' 12.00 12.00 0.011 - - - - -
- dia. 1 inch m' 12.00 12.00 0.004 - - - - -
4 Floor Drain -
- dia. 3 inch bh 2.00 2.00 0.003 - - - - -
5 Floor Clean Out -
- dia. 3 inch bh 1.00 1.00 0.002 - - - - -
- dia. 4 inch bh 1.00 1.00 0.002 - - - - -
4 Lantai 3
- dia. 2 inch m' 12.00 12.00 0.004 - - - - -
- dia. 3 inch m' 22.00 22.00 0.013 - - - - -
- dia. 4 inch m' 6.00 6.00 0.005 - - - - -
(%) (%) (%) ITEM (%)
1 2 3 4 5 6 7 8 9 10 11 12 13
- dia. 1 inch m' 12.00 12.00 0.004 - - - - -
4 Floor Drain -
- dia. 3 inch bh 6.00 6.00 0.009 - - - - -
5 Floor Clean Out -
(%) (%) (%) ITEM (%)
1 2 3 4 5 6 7 8 9 10 11 12 13
- dia. 3 inch bh 1.00 1.00 0.002 - - - - -
- dia. 4 inch bh 1.00 1.00 0.002 - - - - -
-
3 Test Commisioning lot 1.00 1.00 0.006 - - - - -
SUB TOTAL XIV SUB TOTAL XIV 0.302

-
XV. PEKERJAAN PANEL DISTRIBUSI TEGANGAN RENDAH -
-
1 Lantai 1 -
1 SDP GEDUNG set 1.00 1.00 0.154
- MCCB 100 A-250 A, 36kA, 4P bh 1.00 1.00 -
- MCCB 50 A, 10kA, 3P bh 2.00 2.00 -
- MCCB 30 A, 10kA, 3P bh 4.00 4.00 -
- Power Metering Digital ex METSEPM 2120 bh 1.00 1.00 -
- Current Transformer 80/ 5A bh 3.00 3.00 -
- Pilot Lamp (Led) 230-240 VAC bh 3.00 3.00 -
- STI (Fuse Carrier) 1P 400V bh 3.00 3.00 -
- Fuse Cartridge 4A bh 3.00 3.00 -
- Bus bar RSTN G unit 1.00 1.00 -
- Perlengkapan bantu wiring, dll. lot 1.00 1.00 -
- Dimensi Panel : 100x800x250 (1x) bh 1.00 1.00 -
2 LP. 01 set 1.00 1.00 0.038
- MCCB 30 A, 10kA, 3P bh 1.00 1.00 -
- MCB 6 A, 6kA, 1P bh 6.00 6.00 -
- MCB 10 A, 6kA, 1P bh 9.00 9.00 -
- Power Metering Digital ex METSEPM 2120 bh - - -
3 PPAC. 01 set 1.00 1.00 0.037
- MCCB 50 A, 10kA, 3P bh 1.00 1.00 -
- MCB 10 A, 6kA, 1P bh 12.00 12.00 -
- -
2 Lantai 2 - -
1 LP. 02 set 1.00 1.00 0.038
- MCCB 30 A, 10kA, 3P bh 1.00 1.00 -
- MCB 6 A, 6kA, 1P bh 6.00 6.00 -
- MCB 10 A, 6kA, 1P bh 9.00 9.00 -
2 PPAC. 02 set 1.00 1.00 0.037
- MCCB 50 A, 10kA, 3P bh 1.00 1.00 -
- MCB 10 A, 6kA, 3P bh 12.00 12.00 -
(%) (%) (%) ITEM (%)
1 2 3 4 5 6 7 8 9 10 11 12 13
3 Lantai 3 - -
1 LP. 03 set 1.00 1.00 0.038
- MCCB 30 A, 10kA, 3P bh 1.00 1.00 -
- MCB 6 A, 6kA, 1P bh 6.00 6.00 -
- MCB 10 A, 6kA, 1P bh 9.00 9.00 -
2 PPAC. 03 set 1.00 1.00 0.040
- MCCB 50 A, 10kA, 3P bh 1.00 1.00 -
- MCB 10 A, 6kA, 3P bh 12.00 12.00 -
-
-
SUB TOTAL XV SUB TOTAL XV 0.383
-
XVI. PEKERJAAN INSTALASI KABEL POWER -
Pengadaan dan pemasangan kabel-kabel daya listrik, lengkap terpasang dengan alat bantu -
dan asesoris lain yang diperlukan sesuai gambar dan spesifikasi teknis. -
1 Lantai 1 -
Kabel Power dan grounding -
1 Kabel NYY 4c x 120 mm² + Bc. 70 mm² dari LV MDP Eksisting ke SDP Gedung m' 70.00 70.00 0.352
2 Kabel NYY 4c x 6 mm² + Bc. 6 mm² dari SDP ke LP. 02 m' 8.00 8.00 0.003
3 Kabel NYY 4c x 10 mm² + Bc. 6 mm² dari SDP ke PPAC. 02 m' 10.00 10.00 0.006
2 Lantai 2 -
Kabel Power dan grounding -
3 Lantai 3 - -
Kabel Power dan grounding - -
-
SUB TOTAL XVI SUB TOTAL XVI 0.426
-
XVII. PEKERJAAN KABEL LADDER DAN KABEL TRAY -
Pengadaan dan pemasangan Armatur lampu dan instalasi kabel tray dan kabel ladder lengkap terpasang dengan alat bantu dan asesoris lain yang diperlukan -
sesuai gambar dan spesifikasi teknis. -
1 Shaft -
1 Kabel Ladder Finishing Hot Dip Galvanized lengkap terpasang : -
- Uk. 300 mm x 100 mm, Ketebalan 1,8 mm m' 12.00 12.00 0.016
2 Kabel Tray Finishing Hot Dip Galvanized lengkap terpasang : -
2 Lantai 01 -
(%) (%) (%) ITEM (%)
1 2 3 4 5 6 7 8 9 10 11 12 13
3 Lantai 02 -
4 Lantai 03 -
-
SUB TOTAL XVII SUB TOTAL XVII 0.369
-
XVIII. PEKERJAAN INSTALASI PENERANGAN -
Pengadaan dan pemasangan Armatur lampu dan instalasi penerangan lengkap terpasang dengan alat bantu dan asesoris lain yang diperlukan sesuai gambar dan -
spesifikasi teknis. -
1 Instalasi penerangan dan stop kontak -
1 Lantai 01 -
Instalasi penerangan -
1 RM Led Panel W30xL120, 40W, 4000lm bh 22.00 22.00 0.172
2 Led Slim Downlight Ø6", 15W, 1000lm bh 15.00 15.00 0.025
4 Ceilling Light, Led 16W bh 7.00 7.00 0.024
5 Led Slim Downlight Ø6", 21W, 2000lm bh -
6 Exit Light Doubled Sided View, Led 10W bh 2.00 2.00 0.024
7 Saklar Tunggal bh 4.00 4.00 0.001
8 Saklar Seri bh 13.00 13.00 0.004
9 Saklar Tukar bh 1.00 1.00 0.000
10 Grid Switch 9 gang bh -
11 Instalasi menggunakan kabel NYM 3x2,5 mm² dalam Hi Pvc dia. 20 mm² titik 57.00 57.00 0.076
Instalasi stop kontak -
12 Stop Kontak 1 Gang, 1ph Wall Type Inbow, 200 VA bh 37.00 37.00 0.011
13 Stop Kontak 2 Gang, 1ph Wall Type Inbow, 400 VA bh -
14 Stop Kontak 1ph Floor Type, 400 VA bh -
2 Lantai 02 -
1 RM Led Panel W30xL120, 40W, 4000lm bh 28.00 28.00 0.219
4 Ceilling Light, Led 16W bh 1.00 1.00 0.003
5 Led Slim Downlight Ø6", 21W, 2000lm bh 0.00 -
8 Saklar Seri bh 11.00 11.00 0.004
9 Saklar Tukar bh 2.00 2.00 0.001
14 Stop Kontak 1ph Floor Type, 400 VA bh 1.00 1.00 0.003
3 Lantai 03 -
1 RM Led Panel W30xL120, 40W, 4000lm bh -
4 Ceilling Light, Led 16W bh -
8 Saklar Seri bh 7.00 7.00 0.002
9 Saklar Tukar bh 1.00 1.00 0.000
(%) (%) (%) ITEM (%)
1 2 3 4 5 6 7 8 9 10 11 12 13
14 Stop Kontak 1ph Floor Type, 400 VA bh 1.00 1.00 0.000
-
2 Test Commisioning ls 1.00 1.00 0.007
-
SUB TOTAL VXIII SUB TOTAL VXIII 1.050
-
XIX. PEKERJAAN INSTALASI PENYALUR PETIR -
Pengadaan dan pemasangan Sistem Penyalur Petir, lengkap terpasang dengan alat bantu -
dan accessories lain yang diperlukan sesuai gambar dan spesifikasi teknis -
1 Peralatan Utama -
1 Penyalur petir Sistem Electrostatis Radius 80 meter unit 1.00 1.00 0.199
2 Fitting dan asesoris pemasangan lot 1.00 1.00 0.009
-
2 Instalasi Penyalur Petir -
1 Kabel konductor NYY 1c X 70 mm2 dalam pipa PVC AW dia. 1 1/2 inch m' 32.00 32.00 0.031
2 Kabel konductor menggunakan BC. 50 mm2 m' 16.00 16.00 0.003
3 Bak kontrol dan sumur grounding sistem (3 ohm) unit 1.00 1.00 0.026
4 Administrasi dan perijinan lot 1.00 1.00 0.007
- -
SUB TOTAL XIX SUB TOTAL XIX 0.276
-
XX. PEKERJAAN INSTALASI TATA UDARA -
Pengadaan dan pemasangan instalasi AC , lengkap terpasang dengan alat bantu dan accessories lain yang diperlukan sesuai gambar dan spesifikasi teknis. -
-
1 Pengadaan dan pemasangan instalasi AC VRV System lengkap dengan seluruh material pendukungnya : -
1 Lantai 01 -
1 AC Split Wall Monted Inverter, 1 HP unit 1.00 1.00 0.032
2 AC Split Wall Monted Inverter, 1.5 HP unit 2.00 2.00 0.064
4 Instalasi power Indoor AC, NYM 3x2,5mm dalam HI PVC dia. 20 mm² titik 5.00 5.00 0.011
5 Instalasi Refrigerant lengkap dengan isolasi ketebalan 3/4 : -
Instalasi Refrigerant AC Wall Mounted kap. 1/2 HP - 1 1/2 HP : -
> Ø 1/4 inch X Ø 3/8 inch; tebal : 0,8 m' 30.00 30.00 0.028
6 Instalasi pipa drain AC lengkap dengan isolasi ketebalan 1/2 : -
> PVC AW Ø 1/2 inch m' 12.00 12.00 0.005
> PVC AW Ø 1 inch m' 12.00 12.00 0.005
2 Lantai 02 -
2 AC Split Wall Monted Inverter, 1,5 HP unit 4.00 4.00 0.171
4 Instalasi power Indoor AC, NYM 3x2,5mm dalam HI PVC dia. 20 mm² titik 8.00 8.00 0.020
Instalasi Refrigerant AC Ceilling Cassette kap. 3 HP - 6 HP : -
> PVC AW Ø 1/2 inch m' 12.00 12.00 0.005
> PVC AW Ø 1 inch m' 12.00 12.00 0.005
3 Lantai 03 -
1 AC Ceilling Cassette Inverter, 3.5 HP unit 5.00 5.00 1.094
2 Instalasi power Indoor AC, NYM 4x4 mm w/ NYA 1c x 4 mm dalam HI PVC dia. 20 mm² titik 5.00 5.00 0.011
> PVC AW Ø 1/2 inch m' 12.00 12.00 0.005
> PVC AW Ø 1 inch m' 12.00 12.00 0.005
-
3 Pengadaan dan Pemasangan Exhaust Fan -
(%) (%) (%) ITEM (%)
1 2 3 4 5 6 7 8 9 10 11 12 13
1 Lantai 01 -
1 Ceilling Mount Exhaust Fan, 120 CMH; 17 W; 790 Rpm unit 7.00 7.00 0.056
2 Grille 20 cm X 20 cm unit 7.00 7.00 0.011
3 Instalasi power Exhaust Fan, NYM 3x2,5mm dalam HI PVC dia. 20 mm² unit 7.00 7.00 0.003
2 Lantai 02 -
3 Lantai 03 -
-
4 Test Commisioning lot 1.00 1.00 0.009
-
SUB TOTAL XX SUB TOTAL XX 2.025
(%) (%) (%) ITEM (%)
1 2 3 4 5 6 7 8 9 10 11 12 13
-
XXI. PEKERJAAN INSTALASI TELEPON -
Pengadaan dan pemasangan Peralatan Utama, instalasi Telepon, lengkap terpasang dengan alat bantu -
dan accessories lain yang diperlukan sesuai gambar dan spesifikasi teknis. -
1 Instalasi kabel feeder dari MDF ke TBT : -
1 Kabel Jelly Armoured 10x2x0,6 mm² dari Juction PABX Eksisting ke MDF m' 100.00 100.00 0.075
2 Kabel ITC 30x2x0,6 mm² dari MDF ke TBT- 1 m' 10.00 10.00 0.004
3 Kabel ITC 30x2x0,6 mm² dari MDF ke TBT- 2 m' 10.00 10.00 0.003
-
2 Instalasi Telepon -
1 Lantai 01 -
1 TBT - 1, Include LSA 20 pair bh 1.00 1.00 0.008
2 Outlet Telephone Extension tipe wall mounted bh 5.00 5.00 0.002
3 Hand set Telephone Analog bh 5.00 5.00 0.007
4 Instalasi Telepon, Kabel ITC 2 x 0,6 dalam HI PVC dia. 20 mm² titik 5.00 5.00 0.009
2 Lantai 02 -
3 Lantai 03 -
-
3 Test Commisioning ls 1.00 1.00 0.009
-
SUB TOTAL XX1 0.162
XXII. PEKERJAAN INSTALASI DATA LAN -
Pengadaan dan pemasangan Peralatan Utama, instalasi Data Lan, lengkap terpasang dengan alat bantu -
-
1 Instalasi kabel feeder dari Main system ke Switch Hub : -
1 Kabel FO 8 Core dalam HI PVC dia. 20 mm2, dari Server Eksisting ke Switch Hub Lantai 2 m' 30.00 30.00 0.008
2 Kabel 2x UTP Cat. 6 dalam HI PVC dia. 20 mm2, dari Switch Hub Lantai 02 ke Switch Hub Lantai 01 m' 24.00 24.00 0.006
1.00 -
2 Instalasi Data Lan -
1 Lantai 01 -
1 Switch Hub Lt.1 16 port, bh 1.00 1.00 0.019
> Switch Unmanaged -
> 16 10/100/1000 ports -
2 Outlet Data LAN Cat 6 (Wall Mounted) bh 10.00 10.00 0.008
3 Wi Fi / Access Point bh 2.00 2.00 0.021
- 2,4 GHz, 1x10/100 Mbps PoE Ports, 802.11b/g/n, 300 Mbps -
4 Wall mount Rack 4U unit 1.00 1.00 0.015
5 Instalasi Outlet Data Lan, kabel UTP CAT 6 dalam HI PVC conduit 20 mm² titik 10.00 10.00 0.019
6 Instalasi Access Point, kabel UTP CAT 6 dalam HI PVC conduit 20 mm² titik 2.00 2.00 0.006
2 Lantai 02 -
> Switch Managed -
> 16 10/100/1000 ports -
3 Lantai 03 -
> Switch Managed -
> 16 10/100/1000 ports -
(%) (%) (%) ITEM (%)
1 2 3 4 5 6 7 8 9 10 11 12 13
SUB TOTAL XXII SUB TOTAL XXII 0.324
(%) (%) (%) ITEM (%)
1 2 3 4 5 6 7 8 9 10 11 12 13
-
XXIII. PEKERJAAN INSTALASI FIRE ALARM -
Pengadaan dan pemasangan Peralatan Utama, instalasi Fire Alarm sistem , lengkap terpasang dengan alat bantu -
1 Peralatan Utama -
1 Master control fire alarm (MCFA), Convensional 5 Zone unit 1.00 1.00 0.076
c/w LCD Display back up battery & charger -
2 UPS 1000VA unit 1.00 1.00 0.009
3 Grounding System + Surge Arester lot 1.00 1.00 0.016
-
2 Instalasi kabel feeder dari MCFA ke Box Module : -
1 Kabel 5x NYA 2,5 mm² dalam HI PVC dia. 20 mm² dari MCFA ke TBFA - 1 m' 30.00 30.00 0.005
2 Kabel 5x NYA 2,5 mm² dalam HI PVC dia. 20 mm² dari MCFA ke TBFA - 2 m' 35.00 35.00 0.004
-
3 Instalasi Fire detector -
1 Lantai 01 -
1 Terminal Box Fire Alarm - 1, lengkap dengan : set 1.00 1.00 0.005
- Conventional zone interface module -
- Single input module -
- Output control module -
2 Smoke detector Conventional bh 17.00 17.00 0.048
3 Fix Heat detector Conventional bh 1.00 1.00 0.003
4 ROR Heat detector Conventional bh 1.00 1.00 0.002
5 Breakglass Call point w/ phone jack bh 1.00 1.00 0.004
6 Alarm Bell bh 1.00 1.00 0.006
7 Strobe bh 1.00 1.00 0.007
8 End of Line bh 1.00 1.00 0.002
9 Instalasi Fire Detector, 2x NYA 1,5 mm² dalam HI PVC dia. 20 mm² titik 20.00 20.00 0.031
10 Instalasi Alarm Bell , FRC 2x 1,5 mm² dalam HI PVC dia. 20 mm² titik 1.00 1.00 0.002
11 Instalasi Strobe , FRC 2x 1,5 mm² dalam HI PVC dia. 20 mm² titik 1.00 1.00 0.002
2 Lantai 02 -
3 Fix Heat detector Conventional bh 1.00 1.00 0.003
6 Alarm Bell bh 1.00 1.00 0.006
7 Strobe bh 1.00 1.00 0.007
8 End of Line bh 1.00 1.00 0.002
3 Lantai 03 -
5 Alarm Bell bh 1.00 1.00 0.004
6 Strobe bh 1.00 1.00 0.006
7 End of Line bh 1.00 1.00 0.007
-
2 Instalasi Fire Extinguisher -
1 Lantai 01 -
1 Fire Extinguisher kap. 3 kg, kelas A,B dan C unit 2.00 2.00 0.003
2 Lantai 02 -
(%) (%) (%) ITEM (%)
1 2 3 4 5 6 7 8 9 10 11 12 13
3 Lantai 03 -
Network Video Recorder 8 Channel unit 1.00 1.00 0.008
-
SUB TOTAL XXIII SUB TOTAL XXIII 0.483
-
XXIV. PEKERJAAN INSTALASI CCTV -
Pengadaan dan pemasangan Peralatan Utama, instalasi CCTV, lengkap terpasang dengan alat bantu -
-
1 Peralatan Utama -
3 32″ Wide TFT-LED Monitor CCTV unit 1.00 1.00 0.091
> Support up to 1360 x 768 resolution -
> High contrast ratio 1000 : 1 -
> Fast response time 5ms -
> 120Hz motion technology -
4 UPS 1000VA unit 1.00 1.00 0.009
5 Rack cctv system unit 1.00 1.00 0.014
6 Aksesoris, Setting, Wiring & Installation lot 1.00 1.00 0.005
-
3 Instalasi CCTV -
1 Lantai 01 -
1 IP Dome Camera, 2MP unit 4.00 4.00 0.055
2 Instalasi cctv, kabel Utp Cat 6 dalam HI PVC dia. 20 mm² titik 4.00 4.00 0.010
2 Lantai 02 -
3 Lantai 03 -
-
SUB TOTAL XXIV SUB TOTAL XXIV 0.249
-
XXV. PEKERJAAN INSTALASI TATA SURA (PAVA) -
Pengadaan dan pemasangan Peralatan Utama, instalasi Tata Suara (PAVA), lengkap terpasang dengan alat bantu -
-
1 Peralatan Utama -
1 Mixer Amplifier 240 W (AC/DC) w/ 5 zone SS unit 1.00 1.00 0.036
2 Paging Michropone unit 2.00 2.00 0.004
3 USB/ CD/MP3/FM unit 1.00 1.00 0.023
4 UPS 1000VA unit 1.00 1.00 0.008
5 Rack cctv system unit 1.00 1.00 0.014
6 Aksesoris, Setting, Wiring & Installation lot 1.00 1.00 0.005
-
3 Instalasi Tata Suara (PAVA) -
1 Lantai 01 -
1 Metal Ceilling speaker ,6/3/1.5W, 'Dia. 5", White unit 12.00 12.00 0.026
2 Volume Control, 6W/ 30 W unit 5.00 5.00 0.021
3 Instalasi Speaker dengan Kabel NYMHY 3c x 1,5 mm dalam Hi Pvc 20 mm titik 12.00 12.00 0.023
4 Instalasi volume control dengan Kabel NYMHY 3c x 1,5 mm dalam Hi Pvc 20 mm titik 5.00 5.00 0.009
2 Lantai 02 -
3 Lantai 03 -
-
-
SUB TOTAL XXIV SUB TOTAL XXIV 0.483
(%) (%) (%) ITEM (%)
1 2 3 4 5 6 7 8 9 10 11 12 13
JUMLAH TOTAL KONTRAK AWAL GEDUNG KANTOR JUMLAH TOTAL 47.281 1.48 1.29 2.77
ADDENDUM 01
GEDUNG KANTOR
Lampiran I : BERITA ACARA KLARIFIKASI HARGA
Nomor : 027/44.9/POKJA4.BK-T/DPRKP/2021/BPBJ
Tanggal : 3 Juni 2021
HASIL KLARIFIKASI DAN NEGOSIASI TEKNIS DAN HARGA

PT. CITRA UTAMA PERSADA
HARGA PERKIRAAN
HARGA NEGOSIASI
SENDIRI (HPS) Presentase Ketimpangan Harga Satuan (≤ 110%
No. Jenis Barang/Jasa Penawaran HPS) dan Kewajaran Harga
Satuan Pajak Terhadap HPS Penawaran (≥ 80% HPS)
Volume Harga Satuan Total sebelum Pajak Total setelah Pajak
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18
1 Papan nama Proyek Ls 1.00 Rp 350,000.00 Rp 350,000.00 10.00 Rp 385,000.00 70.00% Tidak Timpang
2 Direksi Keet M 52.00 Rp 1,449,847.55 Rp 75,392,072.60 10.00 Rp 82,931,279.86 94.40% Tidak Timpang
3 Barak Kerja M 56.00 Rp 1,326,502.35 Rp 74,284,131.32 10.00 Rp 81,712,544.45 94.63% Tidak Timpang
4 Mobilisasi dan Demobilisasi Alat dan 1.00 80.00%

Bahan Ls Rp 20,000,000.00 Rp 20,000,000.00 10.00 Rp 22,000,000.00 Tidak Timpang
5 Penyiapan Rencana Keselamatan 1.00 85.71%

Konstruksi (RKK) Ls Rp 1,500,000.00 Rp 1,500,000.00 10.00 Rp 1,650,000.00 Tidak Timpang
6 Sosialisasi, Promosi dan Pelatihan (RKK) Ls 1.00 Rp 3,500,000.00 Rp 3,500,000.00 10.00 Rp 3,850,000.00 92.11% Tidak Timpang
7 Alat Pelindung Kerja (APK) Ls 1.00 Rp 17,390,000.00 Rp 17,390,000.00 10.00 Rp 19,129,000.00 94.00% Tidak Timpang
8 Alat Pelindung Diri (APD) Ls 1.00 Rp 14,993,000.00 Rp 14,993,000.00 10.00 Rp 16,492,300.00 94.00% Tidak Timpang
9 Asuransi dan Perizinan Ls 1.00 Rp 2,600,000.00 Rp 2,600,000.00 10.00 Rp 2,860,000.00 104.00% Tidak Timpang
Fasilitas Sarana Kesehatan dan Alat

10 Ls 1.00 Rp 3,008,000.00 Rp 3,008,000.00 10.00 Rp 3,308,800.00 94.00% Tidak Timpang
Kesehatan
Rambu- Rambu terkait pengendalian
11 Ls 1.00 Rp 2,820,000.00 Rp 2,820,000.00 10.00 Rp 3,102,000.00 94.00% Tidak Timpang
resiko K3
12 Personil Keselamatan Konstruksi Ls 1.00 Rp 15,000,000.00 Rp 15,000,000.00 10.00 Rp 16,500,000.00 277.78% Timpang
Konsultasi dengan tenaga ahli K3 sesai
13 lingkup pekerjaan dengan kebutuhan Ls 1.00 Rp 12,000,000.00 Rp 12,000,000.00 10.00 Rp 13,200,000.00 240.00% Timpang
lapangan
Kegiatan dan Peralatan Terkait dengan
14 Pengendalian Resiko Keselamatan Ls 1.00 Rp 6,000,000.00 Rp 6,000,000.00 10.00 Rp 6,600,000.00 240.00% Timpang
Konstruksi
HARGA PERKIRAAN
HARGA NEGOSIASI
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18
15 Pemasangan Bowplank M 92.00 Rp 377,158.03 Rp 34,698,538.76 10.00 Rp 38,168,392.64 94.89% Tidak Timpang
Rp 283,535,742.68
16 Galian Tanah Pondasi M 22.78 Rp 94,587.50 Rp 2,154,703.25 10.00 Rp 2,370,173.58 95.09% Tidak Timpang
17 Pengadaan Mini Pile 25 cm x 25 cm M 2,160.00 Rp 204,297.50 Rp 441,282,600.00 10.00 Rp 485,410,860.00 95.00% Tidak Timpang
18 Pemancangan Mini Pile 25 cm x 25 cm M 2,160.00 Rp 46,474.38 Rp 100,384,650.00 10.00 Rp 110,423,115.00 93.52% Tidak Timpang
19 Pembobokan Mini Pile 25 cm x 25 cm M 3.15 Rp 858,653.25 Rp 2,704,757.74 10.00 Rp 2,975,233.51 94.92% Tidak Timpang
20 Urugan Pasir t ' 15 cm M 3.80 Rp 234,485.00 Rp 891,043.00 10.00 Rp 980,147.30 95.01% Tidak Timpang
21 Lantai Kerja t ' 5 cm M 1.27 Rp 1,195,295.96 Rp 1,518,025.87 10.00 Rp 1,669,828.46 94.92% Tidak Timpang
22 - Beton K-300 M 2.76 Rp 1,719,825.00 Rp 4,746,717.00 10.00 Rp 5,221,388.70 91.72% Tidak Timpang
23 - Tulangan U32 Kg 316.11 Rp 18,457.79 Rp 5,834,692.00 10.00 Rp 6,418,161.20 94.84% Tidak Timpang
24 - Bekisting Pondasi M 14.70 Rp 217,200.50 Rp 3,192,847.35 10.00 Rp 3,512,132.09 100.00% Tidak Timpang
29 - Tulangan U32 Kg 1,836.58 Rp 18,457.79 Rp 33,899,207.96 10.00 Rp 37,289,128.75 94.84% Tidak Timpang
HARGA PERKIRAAN
HARGA NEGOSIASI
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18
37 - Bekisting Kolom M 21.51 Rp 416,443.75 Rp 8,957,705.06 10.00 Rp 9,853,475.57 100.00% Tidak Timpang
Rp 728,260,710.76
41 - Bekisting Sloof M 237.75 Rp 251,487.75 Rp 59,791,212.56 10.00 Rp 65,770,333.82 100.00% Tidak Timpang
46 - Beton K-250 M 0.32 Rp 1,685,325.00 Rp 539,304.00 10.00 Rp 593,234.40 91.55% Tidak Timpang
48 - Tulangan U24 Kg 23.56 Rp 18,457.79 Rp 434,865.53 10.00 Rp 478,352.09 94.84% Tidak Timpang
50 - Beton K-250 M3 40.66 Rp 1,685,325.00 Rp 68,525,314.50 10.00 Rp 75,377,845.95 91.55% Tidak Timpang
51 - Wiremesh M6 Kg 2,213.33 Rp 17,360.11 Rp 38,423,652.27 10.00 Rp 42,266,017.49 94.91% Tidak Timpang
HARGA PERKIRAAN
HARGA NEGOSIASI
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18
53 - Bekisting Lantai M 249.17 Rp 490,043.75 Rp 122,104,201.19 10.00 Rp 134,314,621.31 100.00% Tidak Timpang
58 - Plesteran Kolom M 133.76 Rp 78,267.05 Rp 10,469,000.61 10.00 Rp 11,515,900.67 94.18% Tidak Timpang
59 - Acian Kolom M 133.76 Rp 46,495.94 Rp 6,219,296.93 10.00 Rp 6,841,226.63 94.08% Tidak Timpang
60 a. Bekisting M 6.95 Rp 492,671.50 Rp 3,424,066.93 10.00 Rp 3,766,473.62 100.00% Tidak Timpang
61 b. Tulangan U32 Kg 86.74 Rp 18,457.79 Rp 1,601,028.70 10.00 Rp 1,761,131.58 94.84% Tidak Timpang
62 c. Tulangan U24 Kg 27.46 Rp 18,457.79 Rp 506,850.91 10.00 Rp 557,536.00 94.84% Tidak Timpang
63 d. Beton K-250 M 0.35 Rp 1,685,325.00 Rp 589,863.75 10.00 Rp 648,850.13 91.55% Tidak Timpang
66 c. Tulangan U24 Kg 82.02 Rp 18,457.79 Rp 1,513,907.94 10.00 Rp 1,665,298.73 94.84% Tidak Timpang
69 c. Beton K-250 M 2.60 Rp 1,685,325.00 Rp 4,381,845.00 10.00 Rp 4,820,029.50 91.55% Tidak Timpang
HARGA PERKIRAAN
HARGA NEGOSIASI
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18
73 d. Beton K-250 M 1.61 Rp 1,685,325.00 Rp 2,713,373.25 10.00 Rp 2,984,710.58 91.55% Tidak Timpang
78 a. Bekisting M 1.58 Rp 387,636.25 Rp 612,465.28 10.00 Rp 673,711.80 100.00% Tidak Timpang
81 d. Wiremesh M6 Kg 106.21 Rp 17,360.11 Rp 1,843,817.28 10.00 Rp 2,028,199.01 94.91% Tidak Timpang
82 e. Beton K-250 M 4.47 Rp 1,685,325.00 Rp 7,533,402.75 10.00 Rp 8,286,743.03 91.55% Tidak Timpang
batas lantai 1 Rp 675,286,726.69

HARGA PERKIRAAN
HARGA NEGOSIASI
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18
94 - Bekisting Balok M 11.25 Rp 451,312.13 Rp 5,077,261.46 10.00 Rp 5,584,987.61 94.69% Tidak Timpang
HARGA PERKIRAAN
HARGA NEGOSIASI
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18
118 b. Besi U-32 Kg 86.74 Rp 18,457.79 Rp 1,601,028.70 10.00 Rp 1,761,131.58 94.84% Tidak Timpang
119 c. Besi U-24 Kg 27.46 Rp 18,457.79 Rp 506,850.91 10.00 Rp 557,536.00 94.84% Tidak Timpang
batas lantai 2 Rp 586,175,896.16

HARGA PERKIRAAN
HARGA NEGOSIASI
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18
144 - Wiremesh Kg 1,887.96 Rp 17,360.11 Rp 32,775,193.28 10.00 Rp 36,052,712.60 94.91% Tidak Timpang
HARGA PERKIRAAN
HARGA NEGOSIASI
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18
162 - Tulangan U32 Kg 50.95 Rp 18,457.79 Rp 940,424.40 10.00 Rp 1,034,466.84 94.84% Tidak Timpang
170 - Wiremesh Kg 2,018.16 Rp 17,360.11 Rp 35,035,479.60 10.00 Rp 38,539,027.56 94.91% Tidak Timpang
HARGA PERKIRAAN
HARGA NEGOSIASI
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18
173 Sewa Scaffolding (6 Bulan) Set 144,000.00 Rp 1,000.00 Rp 144,000,000.00 10.00 Rp 158,400,000.00 100.00% Tidak Timpang
batas lantai 3 Rp 1,010,086,841.14

174 Baja WF 250.125.5.5.8 Kg 4,444.89 Rp 31,085.82 Rp 138,173,061.57 10.00 Rp 151,990,367.73 94.52% Tidak Timpang
176 Gording C 100.50.20.3,2 Kg 5,110.88 Rp 31,085.82 Rp 158,875,908.50 10.00 Rp 174,763,499.35 94.52% Tidak Timpang
177 Bracing Atap Besi Beton Dia 16 mm Kg 131.79 Rp 31,085.82 Rp 4,096,800.55 10.00 Rp 4,506,480.60 94.52% Tidak Timpang
178 Trekstang Gording Besi Dia 12 mm Kg 129.77 Rp 31,085.82 Rp 4,034,007.19 10.00 Rp 4,437,407.90 94.52% Tidak Timpang
179 Base Plat, t'12 mm Kg 94.23 Rp 31,085.82 Rp 2,929,217.05 10.00 Rp 3,222,138.76 94.52% Tidak Timpang
180 Cat Zincromate M 397.25 Rp 42,995.63 Rp 17,080,014.02 10.00 Rp 18,788,015.42 92.43% Tidak Timpang
181 Cat Finishing M 397.25 Rp 42,995.63 Rp 17,080,014.02 10.00 Rp 18,788,015.42 92.43% Tidak Timpang
182 Anchor Bolt Bh 72.00 Rp 44,792.50 Rp 3,225,060.00 10.00 Rp 3,547,566.00 95.00% Tidak Timpang
183 Baut HTB 1/2 Bh 360.00 Rp 10,925.00 Rp 3,933,000.00 10.00 Rp 4,326,300.00 95.00% Tidak Timpang
184 Baut Gording 1/2 x 1 Bh 567.00 Rp 8,193.75 Rp 4,645,856.25 10.00 Rp 5,110,441.88 95.00% Tidak Timpang
pek.baja Rp 423,596,381.16
185 Rangka Baja Ringan Zincalume M 540.01 Rp 255,000.00 Rp 137,702,550.00 10.00 Rp 151,472,805.00 88.70% Tidak Timpang
186 Atap Zincalume M 540.01 Rp 218,488.50 Rp 117,985,974.89 10.00 Rp 129,784,572.37 93.61% Tidak Timpang
187 Wood Plank 2 Lapis M 188.66 Rp 135,000.00 Rp 25,469,100.00 10.00 Rp 28,016,010.00 97.83% Tidak Timpang
188 Perabung M 20.60 Rp 74,500.00 Rp 1,534,700.00 10.00 Rp 1,688,170.00 99.67% Tidak Timpang
HARGA PERKIRAAN
HARGA NEGOSIASI
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18
pek.Atap kantor Rp 282,692,324.89

JUMLAH STR Rp 3,989,634,623.48 Rp 4,388,598,085.82
189 Lantai Homogenous Tile 60 cm x 60 M 297.57 Rp 415,316.02 Rp 123,585,586.67 10.00 Rp 135,944,145.33 94.64% Tidak Timpang
Cream To White Polished
Lantai Homogenous Tile 60 cm x 60 cm
190 M 33.32 Rp 417,592.06 Rp 13,914,167.34 10.00 Rp 15,305,584.07 94.64% Tidak Timpang
Dark Grey Anti Slip
Lantai Ceramic Tile 30 cm x 30 cm Grey
Anti Slip
192 Finishing Dinding 30 cm x 60 cm Grey M 70.74 Rp 414,834.35 Rp 29,345,381.92 10.00 Rp 32,279,920.11 94.77% Tidak Timpang
Lantai Homogenous Tile 60 cm x 60

Dark Grey Anti Slip
197 Lantai Homogenous Tile 60 cm x 60 cm M 33.32 Rp 417,592.06 Rp 13,914,167.34 10.00 Rp 15,305,584.07 94.64% Tidak Timpang
Dark Grey Anti Slip
keramik Lantai1 Rp 495,755,675.25

199 Dinding Batako Uk. 20x40x7 M 591.37 Rp 116,400.13 Rp 68,835,544.88 10.00 Rp 75,719,099.37 94.44% Tidak Timpang
200 Plesteran Dinding Batako M 1,182.74 Rp 78,267.05 Rp 92,569,570.72 10.00 Rp 101,826,527.79 94.18% Tidak Timpang
201 Acian Dinding M 689.56 Rp 46,495.94 Rp 32,061,740.39 10.00 Rp 35,267,914.43 94.08% Tidak Timpang
HARGA PERKIRAAN
HARGA NEGOSIASI
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18
206 Plesteran Dinding Batako M 980.07 Rp 78,267.05 Rp 76,707,187.69 10.00 Rp 84,377,906.46 94.18% Tidak Timpang
ding plesteran LT.1 Rp 564,035,443.76
208 Rangka Plafond Hollow 40 mm x 40 mm M 303.05 Rp 142,025.00 Rp 43,040,676.25 10.00 Rp 47,344,743.88 95.00% Tidak Timpang
209 Plafond Gypsum Board 9 mm M 281.94 Rp 54,837.06 Rp 15,460,760.70 10.00 Rp 17,006,836.77 94.61% Tidak Timpang
210 Plafond GRC Board 4 mm M 21.11 Rp 53,414.63 Rp 1,127,582.84 10.00 Rp 1,240,341.12 94.60% Tidak Timpang
Plapond Lt.1 Rp 225,031,223.68
217 Pintu Type PJ1 Unit 1.00 Rp 13,331,886.75 Rp 13,331,886.75 10.00 Rp 14,665,075.43 95.00% Tidak Timpang
218 Pintu Type P1 Unit 1.00 Rp 6,530,025.45 Rp 6,530,025.45 10.00 Rp 7,183,028.00 95.00% Tidak Timpang
HARGA PERKIRAAN
HARGA NEGOSIASI
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18
222 Jendela Type J1 Unit 1.00 Rp 9,950,626.56 Rp 9,950,626.56 10.00 Rp 10,945,689.22 95.00% Tidak Timpang
225 Ventilasi Type V1 Unit 4.00 Rp 491,406.50 Rp 1,965,626.00 10.00 Rp 2,162,188.60 95.00% Tidak Timpang
pintujendela Rp 316,806,223.64
239 Kloset Duduk Unit 5.00 Rp 2,454,629.00 Rp 12,273,145.00 10.00 Rp 13,500,459.50 95.00% Tidak Timpang
240 Urinoir Unit 2.00 Rp 2,185,000.00 Rp 4,370,000.00 10.00 Rp 4,807,000.00 95.00% Tidak Timpang
HARGA PERKIRAAN
HARGA NEGOSIASI
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18
241 Jet Shower Unit 5.00 Rp 382,375.00 Rp 1,911,875.00 10.00 Rp 2,103,062.50 95.00% Tidak Timpang
242 Floor Drain Bh 6.00 Rp 437,000.00 Rp 2,622,000.00 10.00 Rp 2,884,200.00 95.00% Tidak Timpang
243 Wastafel Unit 4.00 Rp 1,092,500.00 Rp 4,370,000.00 10.00 Rp 4,807,000.00 95.00% Tidak Timpang
244 Kran Air Stainless Bh 1.00 Rp 35,506.25 Rp 35,506.25 10.00 Rp 39,056.88 95.00% Tidak Timpang
245 Tissue Holder Bh 5.00 Rp 163,875.00 Rp 819,375.00 10.00 Rp 901,312.50 95.00% Tidak Timpang
246 Zink Stainless Unit 1.00 Rp 546,250.00 Rp 546,250.00 10.00 Rp 600,875.00 95.00% Tidak Timpang
HARGA PERKIRAAN
HARGA NEGOSIASI
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18
Rp 80,554,941.25
262 Cat Tembok Eksterior M 288.65 Rp 57,071.05 Rp 16,473,558.58 10.00 Rp 18,120,914.44 94.50% Tidak Timpang
263 Cat Tembok Interior M 827.05 Rp 48,549.55 Rp 40,152,905.33 10.00 Rp 44,168,195.86 94.41% Tidak Timpang
264 Cat Plafond Eksterior M 21.96 Rp 57,071.05 Rp 1,253,280.26 10.00 Rp 1,378,608.28 94.50% Tidak Timpang
265 Cat Plafond Interior M 317.28 Rp 48,549.55 Rp 15,403,801.22 10.00 Rp 16,944,181.35 94.41% Tidak Timpang
Rp 194,724,302.07
Ornamen Alumunium Composite Panel
(ACP)
275 M 131.65 Rp 1,187,500.00 Rp 156,334,375.00 10.00 Rp 171,967,812.50 95.00% Tidak Timpang
Motif Kayu (ACP)
Motif Cutting(ACP)
Rp 1,187,722,691.59
JUMLAH STR Rp 3,064,630,501.24 Rp 3,371,093,551.36
HARGA PERKIRAAN
HARGA NEGOSIASI
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18
277 Pompa Transfer ex. Venezia CMH2-60 set 1.00 Rp 7,000,000.00 Rp 7,000,000.00 10.00 Rp 7,700,000.00 93.33% Tidak Timpang
278 Ground Water Tank set 1.00 Rp 12,200,000.00 Rp 12,200,000.00 10.00 Rp 13,420,000.00 101.67% Tidak Timpang
279 Roof Water Tank set 1.00 Rp 6,200,000.00 Rp 6,200,000.00 10.00 Rp 6,820,000.00 103.33% Tidak Timpang
280 - dia. 1 1/2 inch (pengisian ke dari PDAM m 20.00 Rp 153,387.00 Rp 3,067,740.00 10.00 Rp 3,374,514.00 110.27% Timpang
ke GWT)
281 - dia. 1 inch (pengisian ke Rooftank) m 18.00 Rp 78,522.00 Rp 1,413,396.00 10.00 Rp 1,554,735.60 106.69% Tidak Timpang
282 - dia. 1 1/2 inch (Distribusi dari Rooftank) m 12.00 Rp 153,387.00 Rp 1,840,644.00 10.00 Rp 2,024,708.40 110.27% Timpang
283 - dia. 1/2 inch m 36.00 Rp 57,845.00 Rp 2,082,420.00 10.00 Rp 2,290,662.00 104.22% Tidak Timpang
284 - dia. 1 inch m 22.00 Rp 78,522.00 Rp 1,727,484.00 10.00 Rp 1,900,232.40 106.69% Tidak Timpang
285 - dia. 1 1/2 inch bh 1.00 Rp 581,385.72 Rp 581,385.72 10.00 Rp 639,524.29 98.58% Tidak Timpang
292 Test Commisioning lot 1.00 Rp 1,100,000.00 Rp 1,100,000.00 10.00 Rp 1,210,000.00 110.00% Tidak Timpang
45,995,649.16
293 Sewage Treatment Plant (STP) unit 1.00 Rp 15,000,000.00 Rp 15,000,000.00 10.00 Rp 16,500,000.00 93.75% Tidak Timpang
294 Sumur peresapan unit 2.00 Rp 1,690,451.63 Rp 3,380,903.26 10.00 Rp 3,718,993.59 99.98% Tidak Timpang
HARGA PERKIRAAN
HARGA NEGOSIASI
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18
297 - dia. 2 inch m 12.00 Rp 63,652.39 Rp 763,828.68 10.00 Rp 840,211.55 97.95% Tidak Timpang
303 - dia. 3 inch bh 2.00 Rp 270,000.00 Rp 540,000.00 10.00 Rp 594,000.00 98.18% Tidak Timpang
HARGA PERKIRAAN
HARGA NEGOSIASI
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18
315 - dia. 4 inch m 6.00 Rp 156,435.08 Rp 938,610.48 10.00 Rp 1,032,471.53 99.80% Tidak Timpang
317 - dia. 3 inch bh 6.00 Rp 270,000.00 Rp 1,620,000.00 10.00 Rp 1,782,000.00 98.18% Tidak Timpang
52,431,214.74
321 SDP GEDUNG set 1.00 Rp 26,690,692.40 Rp 26,690,692.40 10.00 Rp 29,359,761.64 104.27% Tidak Timpang
322 LP. 01 set 1.00 Rp 6,673,232.70 Rp 6,673,232.70 10.00 Rp 7,340,555.97 103.84% Tidak Timpang
323 PPAC. 01 set 1.00 Rp 6,411,278.70 Rp 6,411,278.70 10.00 Rp 7,052,406.57 103.80% Tidak Timpang
Rp 66,472,865.90
Kabel NYY 4c x 120 mm + Bc. 70 mm dari
328 m 70.00 Rp 874,161.00 Rp 61,191,270.00 10.00 Rp 67,310,397.00 104.63% Tidak Timpang
Kabel NYY 4c x 6 mm + Bc. 6 mm dari SDP
329 m 8.00 Rp 65,619.00 Rp 524,952.00 10.00 Rp 577,447.20 100.26% Tidak Timpang
ke LP. 02
SDP ke PPAC. 02
ke LP. 02
SDP ke PPAC. 02
HARGA PERKIRAAN
HARGA NEGOSIASI
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18
ke LP. 02
334 Kabel NYY 4c x 10 mm + Bc. 6 mm dari m 34.00 Rp 102,983.88 Rp 3,501,451.92 10.00 Rp 3,851,597.11 101.93% Tidak Timpang
SDP ke PPAC. 02
73,948,580.64
335 - Uk. 300 mm x 100 mm, Ketebalan 1,8 m 12.00 Rp 232,785.30 Rp 2,793,423.60 10.00 Rp 3,072,765.96 103.62% Tidak Timpang
mm
mm
- Uk. 300 mm x 100 mm, Ketebalan 1,8
mm
mm
mm
mm
mm
mm
64,185,290.40
343 RM Led Panel W30xL120, 40W, 4000lm bh 22.00 Rp 1,360,474.84 Rp 29,930,446.48 10.00 Rp 32,923,491.13 104.41% Tidak Timpang
344 Led Slim Downlight 6, 15W, 1000lm bh 15.00 Rp 286,845.54 Rp 4,302,683.10 10.00 Rp 4,732,951.41 102.26% Tidak Timpang
346 Ceilling Light, Led 16W bh 7.00 Rp 596,953.27 Rp 4,178,672.89 10.00 Rp 4,596,540.18 103.66% Tidak Timpang
347 Exit Light Doubled Sided View, Led 10W bh 2.00 Rp 2,053,676.44 Rp 4,107,352.88 10.00 Rp 4,518,088.17 104.61% Tidak Timpang
348 Saklar Tunggal bh 4.00 Rp 41,506.49 Rp 166,025.96 10.00 Rp 182,628.56 100.86% Tidak Timpang
349 Saklar Seri bh 13.00 Rp 57,836.72 Rp 751,877.36 10.00 Rp 827,065.10 102.00% Tidak Timpang
350 Saklar Tukar bh 1.00 Rp 65,057.57 Rp 65,057.57 10.00 Rp 71,563.33 102.32% Tidak Timpang
HARGA PERKIRAAN
HARGA NEGOSIASI
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18
Instalasi menggunakan kabel NYM 3x2,5
351 titik 57.00 Rp 232,980.15 Rp 13,279,868.55 10.00 Rp 14,607,855.41 105.19% Tidak Timpang
mm dalam Hi Pvc dia. 20 mm
352 Stop Kontak 1 Gang, 1ph Wall Type bh 37.00 Rp 50,949.14 Rp 1,885,118.18 10.00 Rp 2,073,630.00 101.60% Tidak Timpang
Inbow, 200 VA
353 Instalasi menggunakan kabel NYM 3x2,5 titik 37.00 Rp 271,895.75 Rp 10,060,142.75 10.00 Rp 11,066,157.03 105.31% Tidak Timpang
357 Ceilling Light, Led 16W bh 1.00 Rp 596,953.27 Rp 596,953.27 10.00 Rp 656,648.60 103.66% Tidak Timpang
Inbow, 200 VA
364 Stop Kontak 1ph Floor Type, 400 VA bh 1.00 Rp 599,067.20 Rp 599,067.20 10.00 Rp 658,973.92 104.70% Tidak Timpang
HARGA PERKIRAAN
HARGA NEGOSIASI
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18
374 Stop Kontak 1 Gang, 1ph Wall Type bh 14.00 Rp 50,949.14 Rp 713,287.96 10.00 Rp 784,616.76 101.60% Tidak Timpang
Inbow, 200 VA
375 Stop Kontak 1ph Floor Type, 400 VA bh 1.00 Rp 3,360.00 Rp 3,360.00 10.00 Rp 3,696.00 105.00% Tidak Timpang

377 Test Commisioning ls 1.00 Rp 1,250,000.00 Rp 1,250,000.00 10.00 Rp 1,375,000.00 83.33% Tidak Timpang
182,372,591.76
Penyalur petir Sistem Electrostatis Radius
378 unit 1.00 Rp 34,500,000.00 Rp 34,500,000.00 10.00 Rp 37,950,000.00 98.57% Tidak Timpang
80 meter
379 Fitting dan asesoris pemasangan lot 1.00 Rp 1,560,000.00 Rp 1,560,000.00 10.00 Rp 1,716,000.00 93.70% Tidak Timpang
Kabel konductor NYY 1c X 70 mm2 dalam

pipa PVC AW dia. 1 1/2 inch
381 Kabel konductor menggunakan BC. 50 m 16.00 Rp 36,993.60 Rp 591,897.60 10.00 Rp 651,087.36 105.00% Tidak Timpang
mm2
382 Bak kontrol dan sumur grounding sistem unit 1.00 Rp 4,500,000.00 Rp 4,500,000.00 10.00 Rp 4,950,000.00 90.00% Tidak Timpang
(3 ohm)
383 Administrasi dan perijinan lot 1.00 Rp 1,250,000.00 Rp 1,250,000.00 10.00 Rp 1,375,000.00 83.33% Tidak Timpang
47,873,897.60
384 AC Split Wall Monted Inverter, 1 HP unit 1.00 Rp 5,525,000.00 Rp 5,525,000.00 10.00 Rp 6,077,500.00 94.44% Tidak Timpang
385 AC Split Wall Monted Inverter, 1.5 HP unit 2.00 Rp 5,525,000.00 Rp 11,050,000.00 10.00 Rp 12,155,000.00 94.44% Tidak Timpang
Instalasi power Indoor AC, NYM 3x2,5mm

dalam HI PVC dia. 20 mm
388 1/4 inch X 3/8 inch tebal 0,8 m 30.00 Rp 160,055.70 Rp 4,801,671.00 10.00 Rp 5,281,838.10 94.75% Tidak Timpang
HARGA PERKIRAAN
HARGA NEGOSIASI
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18
389 PVC AW 1/2 inch m 12.00 Rp 73,593.18 Rp 883,118.16 10.00 Rp 971,429.98 90.00% Tidak Timpang
390 PVC AW 1 inch m 12.00 Rp 73,593.18 Rp 883,118.16 10.00 Rp 971,429.98 90.00% Tidak Timpang
392 AC Split Wall Monted Inverter, 1,5 HP unit 4.00 Rp 7,426,298.20 Rp 29,705,192.80 10.00 Rp 32,675,712.08 105.56% Tidak Timpang

399 AC Ceilling Cassette Inverter, 3.5 HP unit 5.00 Rp 38,000,000.00 Rp 190,000,000.00 10.00 Rp 209,000,000.00 111.76% Timpang
Instalasi power Indoor AC, NYM 4x4 mm
400 w/ NYA 1c x 4 mm dalam HI PVC dia. 20 titik 5.00 Rp 377,866.80 Rp 1,889,334.00 10.00 Rp 2,078,267.40 90.00% Tidak Timpang
mm
Ceilling Mount Exhaust Fan, 120 CMH 17

W 790 Rpm
405 Grille 20 cm X 20 cm unit 7.00 Rp 275,000.00 Rp 1,925,000.00 10.00 Rp 2,117,500.00 110.00% Tidak Timpang
Instalasi power Exhaust Fan, NYM

406 unit 7.00 Rp 70,000.00 Rp 490,000.00 10.00 Rp 539,000.00 116.67% Timpang
3x2,5mm dalam HI PVC dia. 20 mm
Ceilling Mount Exhaust Fan, 120 CMH 17
W 790 Rpm
HARGA PERKIRAAN
HARGA NEGOSIASI
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18
409 unit 7.00 Rp 70,000.00 Rp 490,000.00 10.00 Rp 539,000.00 175.00% Timpang
410 Ceilling Mount Exhaust Fan, 120 CMH 17 unit 6.00 Rp 1,400,000.00 Rp 8,400,000.00 10.00 Rp 9,240,000.00 93.33% Tidak Timpang
W 790 Rpm
412 Instalasi power Exhaust Fan, NYM unit 6.00 Rp 70,000.00 Rp 420,000.00 10.00 Rp 462,000.00 175.00% Timpang
351,738,173.16
Kabel Jelly Armoured 10x2x0,6 mm dari
Kabel ITC 30x2x0,6 mm dari MDF ke TBT-
1
2
417 TBT - 1, Include LSA 20 pair bh 1.00 Rp 1,352,144.70 Rp 1,352,144.70 10.00 Rp 1,487,359.17 99.89% Tidak Timpang
Outlet Telephone Extension tipe wall

418 bh 5.00 Rp 81,165.62 Rp 405,828.10 10.00 Rp 446,410.91 102.84% Tidak Timpang
mounted
419 Hand set Telephone Analog bh 5.00 Rp 226,915.70 Rp 1,134,578.50 10.00 Rp 1,248,036.35 104.22% Tidak Timpang
420 Instalasi Telepon, Kabel ITC 2 x 0,6 dalam titik 5.00 Rp 325,286.24 Rp 1,626,431.20 10.00 Rp 1,789,074.32 104.55% Tidak Timpang
HI PVC dia. 20 mm
422 Outlet Telephone Extension tipe wall bh 6.00 Rp 81,165.62 Rp 486,993.72 10.00 Rp 535,693.09 102.84% Tidak Timpang
mounted
Instalasi Telepon, Kabel ITC 2 x 0,6 dalam

HI PVC dia. 20 mm

mounted
427 Hand set Telephone Analog bh 2.00 Rp 226,915.70 Rp 453,831.40 10.00 Rp 499,214.54 104.22% Tidak Timpang
HARGA PERKIRAAN
HARGA NEGOSIASI
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18
428 titik 2.00 Rp 325,286.24 Rp 650,572.48 10.00 Rp 715,629.73 104.55% Tidak Timpang
HI PVC dia. 20 mm
Rp 28,086,980.18
Kabel FO 8 Core dalam HI PVC dia. 20
430 mm2, dari Server Eksisting ke Switch Hub m 30.00 Rp 45,402.46 Rp 1,362,073.80 10.00 Rp 1,498,281.18 100.32% Tidak Timpang
Lantai 2
Kabel 2x UTP Cat. 6 dalam HI PVC dia. 20
431 mm2, dari Switch Hub Lantai 02 ke Switch m 24.00 Rp 45,402.46 Rp 1,089,659.04 10.00 Rp 1,198,624.94 100.32% Tidak Timpang
Hub Lantai 01
432 Switch Hub Lt.1 16 port, bh 1.00 Rp 3,325,000.00 Rp 3,325,000.00 10.00 Rp 3,657,500.00 95.00% Tidak Timpang
433 Outlet Data LAN Cat 6 (Wall Mounted) bh 10.00 Rp 133,377.92 Rp 1,333,779.20 10.00 Rp 1,467,157.12 103.68% Tidak Timpang
434 Wi Fi / Access Point bh 2.00 Rp 1,848,829.70 Rp 3,697,659.40 10.00 Rp 4,067,425.34 104.90% Tidak Timpang
435 Wall mount Rack 4U unit 1.00 Rp 2,570,914.70 Rp 2,570,914.70 10.00 Rp 2,828,006.17 104.93% Tidak Timpang
Instalasi Outlet Data Lan, kabel UTP CAT 6

dalam HI PVC conduit 20 mm
Instalasi Access Point, kabel UTP CAT 6

445 Outlet Data LAN Cat 6 (Wall Mounted) bh 3.00 Rp 133,377.92 Rp 400,133.76 10.00 Rp 440,147.14 103.68% Tidak Timpang
HARGA PERKIRAAN
HARGA NEGOSIASI
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18
448 Instalasi Outlet Data Lan, kabel UTP CAT 6 titik 3.00 Rp 323,816.54 Rp 971,449.62 10.00 Rp 1,068,594.58 104.55% Tidak Timpang
449 Instalasi Access Point, kabel UTP CAT 6 titik 3.00 Rp 501,484.64 Rp 1,504,453.92 10.00 Rp 1,654,899.31 104.71% Tidak Timpang
Rp 56,246,538.82
450 Master control fire alarm (MCFA), unit 1.00 Rp 13,200,000.00 Rp 13,200,000.00 10.00 Rp 14,520,000.00 110.00% Tidak Timpang
Convensional 5 Zone
451 UPS 1000VA unit 1.00 Rp 1,575,000.00 Rp 1,575,000.00 10.00 Rp 1,732,500.00 105.00% Tidak Timpang
452 Grounding System + Surge Arester lot 1.00 Rp 2,700,000.00 Rp 2,700,000.00 10.00 Rp 2,970,000.00 90.00% Tidak Timpang
Kabel 5x NYA 2,5 mm dalam HI PVC dia.

20 mm dari MCFA ke TBFA - 1
Terminal Box Fire Alarm - 1, lengkap
455 set 1.00 Rp 875,000.00 Rp 875,000.00 10.00 Rp 962,500.00 87.50% Tidak Timpang
dengan
456 Smoke detector Conventional bh 17.00 Rp 492,519.70 Rp 8,372,834.90 10.00 Rp 9,210,118.39 99.71% Tidak Timpang
457 Fix Heat detector Conventional bh 1.00 Rp 469,450.01 Rp 469,450.01 10.00 Rp 516,395.01 104.33% Tidak Timpang
458 ROR Heat detector Conventional bh 1.00 Rp 403,573.64 Rp 403,573.64 10.00 Rp 443,931.00 104.23% Tidak Timpang
459 Breakglass Call point w/ phone jack bh 1.00 Rp 689,408.21 Rp 689,408.21 11.00 Rp 758,349.03 104.55% Tidak Timpang
460 Alarm Bell bh 1.00 Rp 1,085,110.79 Rp 1,085,110.79 10.00 Rp 1,193,621.87 104.71% Tidak Timpang
461 Strobe bh 1.00 Rp 1,151,098.25 Rp 1,151,098.25 10.00 Rp 1,266,208.08 104.73% Tidak Timpang
462 End of Line bh 1.00 Rp 273,377.54 Rp 273,377.54 10.00 Rp 300,715.29 105.12% Tidak Timpang
Instalasi Fire Detector, 2x NYA 1,5 mm

Instalasi Alarm Bell , FRC 2x 1,5 mm
Instalasi Strobe , FRC 2x 1,5 mm dalam HI
PVC dia. 20 mm
HARGA PERKIRAAN
HARGA NEGOSIASI
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18
466 set 1.00 Rp 875,000.00 Rp 875,000.00 10.00 Rp 962,500.00 87.50% Tidak Timpang
dengan
468 Fix Heat detector Conventional bh 1.00 Rp 469,450.01 Rp 469,450.01 10.00 Rp 516,395.01 104.33% Tidak Timpang

PVC dia. 20 mm
477 Terminal Box Fire Alarm - 1, lengkap set 1.00 Rp 875,000.00 Rp 875,000.00 10.00 Rp 962,500.00 87.50% Tidak Timpang
dengan
479 ROR Heat detector Conventional bh 1.00 Rp 469,450.01 Rp 469,450.01 10.00 Rp 516,395.01 121.24% Timpang
481 Alarm Bell bh 1.00 Rp 689,408.21 Rp 689,408.21 10.00 Rp 758,349.03 66.53% Tidak Timpang
483 End of Line bh 1.00 Rp 1,151,098.25 Rp 1,151,098.25 10.00 Rp 1,266,208.08 442.64% Timpang

HARGA PERKIRAAN
HARGA NEGOSIASI
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18
PVC dia. 20 mm
487 Fire Extinguisher kap. 3 kg, kelas A,B dan unit 2.00 Rp 273,377.54 Rp 546,755.08 10.00 Rp 601,430.59 21.87% Tidak Timpang
C
488 Fire Extinguisher kap. 3 kg, kelas A,B dan unit 2.00 Rp 1,375,000.00 Rp 2,750,000.00 10.00 Rp 3,025,000.00 110.00% Tidak Timpang
C
C
490 Network Video Recorder 8 Channel unit 1.00 Rp 1,375,000.00 Rp 1,375,000.00 10.00 Rp 1,512,500.00 9.17% Tidak Timpang
ALARM 83,887,633.66
491 32 Wide TFT-LED Monitor CCTV unit 1.00 Rp 15,750,000.00 Rp 15,750,000.00 10.00 Rp 17,325,000.00 450.00% Timpang
493 Rack cctv system unit 1.00 Rp 2,513,877.06 Rp 2,513,877.06 10.00 Rp 2,765,264.77 90.00% Tidak Timpang
494 Aksesoris, Setting, Wiring & Installation lot 1.00 Rp 900,000.00 Rp 900,000.00 10.00 Rp 990,000.00 90.00% Tidak Timpang
495 IP Dome Camera, 2MP unit 4.00 Rp 2,375,000.00 Rp 9,500,000.00 10.00 Rp 10,450,000.00 95.00% Tidak Timpang
496 Instalasi cctv, kabel Utp Cat 6 dalam HI titik 4.00 Rp 436,362.44 Rp 1,745,449.76 10.00 Rp 1,919,994.74 104.66% Tidak Timpang
PVC dia. 20 mm
498 Instalasi cctv, kabel Utp Cat 6 dalam HI titik 2.00 Rp 436,362.44 Rp 872,724.88 10.00 Rp 959,997.37 104.66% Tidak Timpang
PVC dia. 20 mm
Instalasi cctv, kabel Utp Cat 6 dalam HI

PVC dia. 20 mm
CCTV Rp 43,229,776.58
Mixer Amplifier 240 W (AC/DC) w/ 5 zone

SS
502 Paging Michropone unit 2.00 Rp 315,000.00 Rp 630,000.00 10.00 Rp 693,000.00 90.00% Tidak Timpang
503 USB/ CD/MP3/FM unit 1.00 Rp 4,050,000.00 Rp 4,050,000.00 10.00 Rp 4,455,000.00 90.00% Tidak Timpang
HARGA PERKIRAAN
HARGA NEGOSIASI
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18
507 Metal Ceilling speaker ,6/3/1.5W, Dia. 5, unit 12.00 Rp 373,357.16 Rp 4,480,285.92 10.00 Rp 4,928,314.51 104.16% Tidak Timpang
White
508 Volume Control, 6W/ 30 W unit 5.00 Rp 737,288.00 Rp 3,686,440.00 10.00 Rp 4,055,084.00 104.57% Tidak Timpang
Instalasi Speaker dengan Kabel NYMHY

3c x 1,5 mm dalam Hi Pvc 20 mm
Instalasi volume control dengan Kabel
Metal Ceilling speaker ,6/3/1.5W, Dia. 5,
511 unit 19.00 Rp 373,357.16 Rp 7,093,786.04 10.00 Rp 7,803,164.64 104.16% Tidak Timpang
White

White
517 Instalasi Speaker dengan Kabel NYMHY titik 19.00 Rp 328,697.43 Rp 6,245,251.17 10.00 Rp 6,869,776.29 105.46% Tidak Timpang
518 Instalasi volume control dengan Kabel titik 13.00 Rp 328,697.43 Rp 4,273,066.59 10.00 Rp 4,700,373.25 105.46% Tidak Timpang
83,892,154.89
JUMLAH MEF 1,180,361,347.49 Rp 1,298,397,482.24
ASRAMA
519 Pemasangan Bowplank M 126.00 Rp 377,158.03 Rp 47,521,911.78 10.00 Rp 52,274,102.96 94.89% Tidak Timpang
520 Galian Tanah Pondasi M 21.27 Rp 94,587.50 Rp 2,011,876.13 10.00 Rp 2,213,063.74 95.09% Tidak Timpang
HARGA PERKIRAAN
HARGA NEGOSIASI
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18
521 Pengadaan Mini Pile 25 cm x 25 cm M 1,980.00 Rp 204,297.50 Rp 404,509,050.00 10.00 Rp 444,959,955.00 95.00% Tidak Timpang
522 Pemancangan Mini Pile 25 cm x 25 cm M 1,980.00 Rp 46,474.38 Rp 92,019,262.50 10.00 Rp 101,221,188.75 93.52% Tidak Timpang
523 Pembobokan Mini Pile 25 cm x 25 cm M 66.00 Rp 858,653.25 Rp 56,671,114.50 10.00 Rp 62,338,225.95 94.92% Tidak Timpang
524 Urugan Pasir t ' 15 cm M 3.55 Rp 234,485.00 Rp 832,421.75 10.00 Rp 915,663.93 95.01% Tidak Timpang
525 Lantai Kerja t ' 5 cm M 1.19 Rp 1,195,295.96 Rp 1,422,402.19 10.00 Rp 1,564,642.41 94.92% Tidak Timpang
HARGA PERKIRAAN
HARGA NEGOSIASI
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18
Rp 714,105,874.50
554 - Beton K-250 M3 44.93 Rp 1,685,325.00 Rp 75,721,652.25 10.00 Rp 83,293,817.48 91.55% Tidak Timpang
HARGA PERKIRAAN
HARGA NEGOSIASI
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18
578 a. Bekisting M 7.49 Rp 1,719,825.00 Rp 12,881,489.25 10.00 Rp 14,169,638.18 91.72% Tidak Timpang
HARGA PERKIRAAN
HARGA NEGOSIASI
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18
581 d. Beton K-250 M 0.56 Rp 1,685,325.00 Rp 943,782.00 10.00 Rp 1,038,160.20 91.55% Tidak Timpang
585 d. Wiremesh M6 Kg 89.67 Rp 17,360.11 Rp 1,556,681.06 10.00 Rp 1,712,349.17 94.91% Tidak Timpang
586 e. Beton K-250 M 4.00 Rp 1,685,325.00 Rp 6,741,300.00 10.00 Rp 7,415,430.00 91.55% Tidak Timpang
Rp 732,189,189.37
HARGA PERKIRAAN
HARGA NEGOSIASI
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18
HARGA PERKIRAAN
HARGA NEGOSIASI
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18
623 c. Besi U-24 Kg 27.46 Rp 18,457.79 Rp 506,850.91 10.00 Rp 557,536.00 94.84% Tidak Timpang
627 c. Besi U-24 Kg 82.02 Rp 18,457.79 Rp 1,513,907.94 10.00 Rp 1,665,298.73 94.84% Tidak Timpang
Rp 564,850,340.07
HARGA PERKIRAAN
HARGA NEGOSIASI
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18
HARGA PERKIRAAN
HARGA NEGOSIASI
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18
662 - Tulangan U32 Kg 50.95 Rp 18,457.79 Rp 940,424.40 10.00 Rp 1,034,466.84 94.84% Tidak Timpang
664 - Bekisting Balok M 0.13 Rp 451,312.13 Rp 58,670.58 10.00 Rp 64,537.63 94.69% Tidak Timpang
673 Sewa Scaffolding (6 Bulan) M 144,000.00 Rp 1,000.00 Rp 144,000,000.00 10.00 Rp 158,400,000.00 100.00% Tidak Timpang
Rp 1,661,073,269.63
676 Gording C 100.50.20.3,2 Kg 5,045.04 Rp 31,085.82 Rp 156,829,217.95 10.00 Rp 172,512,139.74 94.52% Tidak Timpang
HARGA PERKIRAAN
HARGA NEGOSIASI
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18
677 Bracing Atap Besi Beton Dia 16 mm Kg 139.97 Rp 31,085.82 Rp 4,351,082.58 10.00 Rp 4,786,190.83 94.52% Tidak Timpang
678 Trekstang Gording Besi Dia 12 mm Kg 115.35 Rp 31,085.82 Rp 3,585,749.63 10.00 Rp 3,944,324.59 94.52% Tidak Timpang
679 Base Plat, t'12 mm Kg 78.53 Rp 31,085.82 Rp 2,441,169.64 10.00 Rp 2,685,286.61 94.52% Tidak Timpang
680 Cat Zincromate M 367.23 Rp 42,995.63 Rp 15,789,285.20 10.00 Rp 17,368,213.73 92.43% Tidak Timpang
681 Cat Finishing M 367.23 Rp 42,995.63 Rp 15,789,285.20 10.00 Rp 17,368,213.73 92.43% Tidak Timpang
682 Anchor Bolt Bh 60.00 Rp 44,792.50 Rp 2,687,550.00 10.00 Rp 2,956,305.00 95.00% Tidak Timpang
683 Baut HTB 1/2 Bh 300.00 Rp 10,925.00 Rp 3,277,500.00 10.00 Rp 3,605,250.00 95.00% Tidak Timpang
684 Baut Gording 1/2 x 1 Bh 470.00 Rp 8,193.75 Rp 3,851,062.50 10.00 Rp 4,236,168.75 95.00% Tidak Timpang
Rp 390,488,469.58
685 Rangka Baja Ringan Zincalume M 532.70 Rp 255,000.00 Rp 135,838,500.00 10.00 Rp 149,422,350.00 88.70% Tidak Timpang
686 Atap Zincalume M 532.70 Rp 218,488.50 Rp 116,388,823.95 10.00 Rp 128,027,706.35 93.61% Tidak Timpang
687 Wood Plank 2 Lapis M 187.56 Rp 135,000.00 Rp 25,320,600.00 10.00 Rp 27,852,660.00 97.83% Tidak Timpang
688 Perabung M 20.30 Rp 74,500.00 Rp 1,512,350.00 10.00 Rp 1,663,585.00 99.67% Tidak Timpang
Rp 279,060,273.95
JUMLAH STR Rp 4,389,289,328.88 Rp 4,828,218,261.77

Dark Grey Anti Slip
Lantai Ceramic Tile 30 cm x 30 cm Grey
Anti Slip
HARGA PERKIRAAN
HARGA NEGOSIASI
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18
694 Lantai Ceramic Tile 30 cm x 30 cm Grey M 40.70 Rp 417,592.06 Rp 16,995,996.72 10.00 Rp 18,695,596.39 94.64% Tidak Timpang
Anti Slip
697 Lantai Ceramic Tile 30 cm x 30 cm Grey M 40.70 Rp 195,570.31 Rp 7,959,711.62 10.00 Rp 8,755,682.78 94.72% Tidak Timpang
Anti Slip
Rp 528,266,436.69
700 Plesteran Dinding Batako M 673.43 Rp 78,267.05 Rp 52,707,379.48 10.00 Rp 57,978,117.43 94.18% Tidak Timpang
707 Acian Dinding M 1,007.79 Rp 46,495.94 Rp 46,858,143.37 10.00 Rp 51,543,957.71 94.08% Tidak Timpang
Rp 565,579,058.37
HARGA PERKIRAAN
HARGA NEGOSIASI
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18
Rp 174,139,118.63
717 Pintu Type PJ1 Unit 1.00 Rp 13,331,886.75 Rp 13,331,886.75 10.00 Rp 14,665,075.43 95.00% Tidak Timpang
721 Pintu Type PB1 Unit 3.00 Rp 1,129,087.39 Rp 3,387,262.17 10.00 Rp 3,725,988.39 95.00% Tidak Timpang
HARGA PERKIRAAN
HARGA NEGOSIASI
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18
Rp 502,386,167.59
748 Jet Shower Unit 13.00 Rp 2,185,000.00 Rp 28,405,000.00 10.00 Rp 31,245,500.00 95.00% Tidak Timpang
HARGA PERKIRAAN
HARGA NEGOSIASI
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18
750 Wastafel Unit 13.00 Rp 437,000.00 Rp 5,681,000.00 10.00 Rp 6,249,100.00 95.00% Tidak Timpang
752 Tissue Holder Bh 13.00 Rp 163,875.00 Rp 2,130,375.00 10.00 Rp 2,343,412.50 95.00% Tidak Timpang
754 Jet Shower Unit 13.00 Rp 2,185,000.00 Rp 28,405,000.00 10.00 Rp 31,245,500.00 95.00% Tidak Timpang
756 Wastafel Unit 13.00 Rp 437,000.00 Rp 5,681,000.00 10.00 Rp 6,249,100.00 95.00% Tidak Timpang
758 Tissue Holder Bh 13.00 Rp 163,875.00 Rp 2,130,375.00 10.00 Rp 2,343,412.50 95.00% Tidak Timpang
Rp 174,363,874.00
HARGA PERKIRAAN
HARGA NEGOSIASI
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18
Rp 184,049,008.23
771 Ornamen Alumunium Composite Panel M 357.35 Rp 992,754.75 Rp 354,760,909.91 10.00 Rp 390,237,000.90 95.00% Tidak Timpang
(ACP)
Motif Kayu (ACP)
Motif Cutting(ACP)
Rp 1,118,313,909.91
Rp 3,247,097,573.42 Rp 3,571,807,330.76
774 Pompa Transfer set 1.00 Rp 15,750,000.00 Rp 15,750,000.00 10.00 Rp 17,325,000.00 90.00% Tidak Timpang
775 Pompa Booster Inverter set 1.00 Rp 38,000,000.00 Rp 38,000,000.00 10.00 Rp 41,800,000.00 95.00% Tidak Timpang
776 Electric Water Heater unit 26.00 Rp 2,655,000.00 Rp 69,030,000.00 10.00 Rp 75,933,000.00 90.00% Tidak Timpang
777 Ground Water Tank set 1.00 Rp 13,200,000.00 Rp 13,200,000.00 10.00 Rp 14,520,000.00 110.00% Tidak Timpang
778 Roof Water Tank set 1.00 Rp 6,300,000.00 Rp 6,300,000.00 10.00 Rp 6,930,000.00 105.00% Tidak Timpang
- dia. 1 1/2 inch (pengisian ke dari PDAM

779 m 20.00 Rp 153,387.00 Rp 3,067,740.00 10.00 Rp 3,374,514.00 110.27% Timpang
ke GWT)
780 - dia. 1 inch (pengisian ke Rooftank) m 18.00 Rp 78,522.00 Rp 1,413,396.00 10.00 Rp 1,554,735.60 106.69% Tidak Timpang
781 - dia. 2 inch (Distribusi dari Rooftank) m 12.00 Rp 153,387.00 Rp 1,840,644.00 10.00 Rp 2,024,708.40 110.27% Timpang
HARGA PERKIRAAN
HARGA NEGOSIASI
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18
786 - dia. 1 1/2 inch m 48.00 Rp 78,522.00 Rp 3,769,056.00 10.00 Rp 4,145,961.60 106.69% Tidak Timpang
788 - dia. 1/2 inch bh 26.00 Rp 581,385.72 Rp 15,116,028.72 10.00 Rp 16,627,631.59 98.58% Tidak Timpang
791 - dia. 1 1/2 inch m 48.00 Rp 78,522.00 Rp 3,769,056.00 10.00 Rp 4,145,961.60 106.69% Tidak Timpang
793 - dia. 1/2 inch bh 26.00 Rp 581,385.72 Rp 15,116,028.72 10.00 Rp 16,627,631.59 98.58% Tidak Timpang
794 - dia. 1 1/2 inch m 1.00 Rp 581,385.72 Rp 581,385.72 10.00 Rp 639,524.29 98.58% Tidak Timpang
Rp 204,901,784.60
796 Sewage Treatment Plant (STP) Unit 1.00 Rp 37,800,000.00 Rp 37,800,000.00 10.00 Rp 41,580,000.00 105.00% Tidak Timpang
797 Sumur peresapan Unit 1.00 Rp 1,690,451.63 Rp 1,690,451.63 10.00 Rp 1,859,496.79 99.98% Tidak Timpang
798 Grease trap Unit 1.00 Rp 5,400,000.00 Rp 5,400,000.00 10.00 Rp 5,940,000.00 90.00% Tidak Timpang
HARGA PERKIRAAN
HARGA NEGOSIASI
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18
806 - dia. 4 inch m 6.00 Rp 156,435.08 Rp 938,610.48 10.00 Rp 1,032,471.53 99.80% Tidak Timpang
HARGA PERKIRAAN
HARGA NEGOSIASI
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18
Rp 186,962,749.17
827 SDP GEDUNG set 1.00 Rp 28,207,203.20 Rp 28,207,203.20 10.00 Rp 31,027,923.52 104.31% Tidak Timpang
830 Box MCB Room set 1.00 Rp 699,272.00 Rp 699,272.00 10.00 Rp 769,199.20 102.44% Tidak Timpang
832 Box MCB Room set 13.00 Rp 699,272.00 Rp 9,090,536.00 10.00 Rp 9,999,589.60 102.44% Tidak Timpang
834 Box MCB Room set 13.00 Rp 699,272.00 Rp 9,090,536.00 10.00 Rp 9,999,589.60 102.44% Tidak Timpang
Rp 66,572,257.40
835 Kabel NYY 4c x 120 mm + Bc. 70 mm dari m 70.00 Rp 874,161.00 Rp 61,191,270.00 10.00 Rp 67,310,397.00 104.63% Tidak Timpang
ke LP. 01
SDP ke PPAC. 01
SDP Gedung menuju LP. 02
Kabel NYY 3c x 4 mm dari LP. 02 menuju
Box MCB Room
SDP Gedung menuju LP. 03
HARGA PERKIRAAN
HARGA NEGOSIASI
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18
Kabel NYY 3c x 4 mm dari LP. 03 menuju
Box MCB Room
Rp 72,060,210.72
mm
mm
mm
mm
mm
mm
mm
mm
Rp 59,493,028.20
853 Ceilling Light, Led 16W bh 8.00 Rp 596,953.27 Rp 4,775,626.16 10.00 Rp 5,253,188.78 103.66% Tidak Timpang

Stop Kontak 1 Gang, 1ph Wall Type
858 bh 25.00 Rp 50,949.14 Rp 1,273,728.50 10.00 Rp 1,401,101.35 101.60% Tidak Timpang
Inbow, 200 VA
HARGA PERKIRAAN
HARGA NEGOSIASI
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18
859 Stop Kontak 1ph Floor Type, 400 VA bh 3.00 Rp 599,067.20 Rp 1,797,201.60 10.00 Rp 1,976,921.76 104.70% Tidak Timpang
865 Desk Light, Led 3 W bh 26.00 Rp 366,830.34 Rp 9,537,588.84 10.00 Rp 10,491,347.72 102.84% Tidak Timpang
866 Ceilling Light, Led 16W bh 1.00 Rp 596,953.27 Rp 596,953.27 10.00 Rp 656,648.60 103.66% Tidak Timpang
868 Saklar Seri bh 16.00 Rp 57,836.72 Rp 925,387.52 10.00 Rp 1,017,926.27 102.00% Tidak Timpang
Inbow, 200 VA
Inbow, 400 VA
878 Desk Light, Led 3 W bh 26.00 Rp 366,830.34 Rp 9,537,588.84 10.00 Rp 10,491,347.72 102.84% Tidak Timpang
HARGA PERKIRAAN
HARGA NEGOSIASI
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18
881 Saklar Seri bh 16.00 Rp 57,836.72 Rp 925,387.52 10.00 Rp 1,017,926.27 102.00% Tidak Timpang
Inbow, 200 VA
Inbow, 400 VA
Rp 206,596,736.49
889 AC Ceilling Cassette Inverter, 3 HP unit 2.00 Rp 29,750,000.00 Rp 59,500,000.00 10.00 Rp 65,450,000.00 102.94% Tidak Timpang
890 Instalasi power Indoor AC, NYM 3x2,5mm titik 7.00 Rp 356,874.20 Rp 2,498,119.40 10.00 Rp 2,747,931.34 85.00% Tidak Timpang
Instalasi power Indoor AC, NYM 4x4 mm
891 w/ NYA 1c x 4 mm dalam HI PVC dia. 20 titik 2.00 Rp 377,866.80 Rp 755,733.60 10.00 Rp 831,306.96 90.00% Tidak Timpang
mm
894 PVC AW 1/2 inch m 12.00 Rp 77,681.69 Rp 932,180.28 10.00 Rp 1,025,398.31 95.00% Tidak Timpang
895 PVC AW 1 inch m 12.00 Rp 77,681.69 Rp 932,180.28 10.00 Rp 1,025,398.31 95.00% Tidak Timpang

HARGA PERKIRAAN
HARGA NEGOSIASI
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18
899 PVC AW 1/2 inch m 65.00 Rp 77,681.69 Rp 5,049,309.85 10.00 Rp 5,554,240.84 95.00% Tidak Timpang
900 AC Split Wall Monted Inverter, 1 HP unit 13.00 Rp 5,279,625.00 Rp 68,635,125.00 10.00 Rp 75,498,637.50 111.42% Timpang
901 Instalasi power Indoor AC, NYM 3x2,5mm titik 13.00 Rp 356,874.20 Rp 4,639,364.60 10.00 Rp 5,103,301.06 85.00% Tidak Timpang
903 PVC AW 1/2 inch m 65.00 Rp 77,681.69 Rp 5,049,309.85 10.00 Rp 5,554,240.84 95.00% Tidak Timpang
Ceilling Mount Exhaust Fan, 100 Cfm 17

W 790 Rpm
905 unit 6.00 Rp 63,000.00 Rp 378,000.00 10.00 Rp 415,800.00 105.00% Tidak Timpang
W 790 Rpm
907 unit 13.00 Rp 63,000.00 Rp 819,000.00 10.00 Rp 900,900.00 105.00% Tidak Timpang
W 790 Rpm
909 Instalasi power Exhaust Fan, NYM unit 13.00 Rp 63,000.00 Rp 819,000.00 10.00 Rp 900,900.00 105.00% Tidak Timpang
Rp 349,896,810.16
911 Kabel Jelly Armoured 10x2x0,6 mm dari m 100.00 Rp 112,212.10 Rp 11,221,210.00 10.00 Rp 12,343,331.00 95.00% Tidak Timpang
1
2

mounted
916 Hand set Telephone Analog bh 4.00 Rp 226,915.70 Rp 907,662.80 10.00 Rp 998,429.08 104.22% Tidak Timpang
HARGA PERKIRAAN
HARGA NEGOSIASI
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18
HI PVC dia. 20 mm
919 Outlet Telephone Extension tipe wall bh 13.00 Rp 81,165.62 Rp 1,055,153.06 10.00 Rp 1,160,668.37 102.84% Tidak Timpang
mounted
921 Instalasi Telepon, Kabel ITC 2 x 0,6 dalam titik 13.00 Rp 325,286.24 Rp 4,228,721.12 10.00 Rp 4,651,593.23 104.55% Tidak Timpang
HI PVC dia. 20 mm

mounted

HI PVC dia. 20 mm
Rp 37,323,046.60
Kabel FO 8 Core dalam HI PVC dia. 20
927 mm2, dari Server Eksisting ke Switch Hub m 30.00 Rp 45,402.46 Rp 1,362,073.80 10.00 Rp 1,498,281.18 100.32% Tidak Timpang
Lantai 2
Kabel 2x UTP Cat. 6 dalam HI PVC dia. 20
928 mm2, dari Switch Hub Lantai 02 ke Switch m 24.00 Rp 45,402.46 Rp 1,089,659.04 10.00 Rp 1,198,624.94 100.32% Tidak Timpang
Hub Lantai 01

HARGA PERKIRAAN
HARGA NEGOSIASI
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18
939 Instalasi Outlet Data Lan, kabel UTP CAT 6 titik 13.00 Rp 323,816.54 Rp 4,209,615.02 10.00 Rp 4,630,576.52 104.55% Tidak Timpang
940 Instalasi Access Point, kabel UTP CAT 6 titik 2.00 Rp 501,484.64 Rp 1,002,969.28 10.00 Rp 1,103,266.21 104.71% Tidak Timpang

Rp 60,611,288.96
947 Master control fire alarm (MCFA), unit 1.00 Rp 11,400,000.00 Rp 11,400,000.00 10.00 Rp 12,540,000.00 95.00% Tidak Timpang
Convensional 5 Zone
949 Grounding System + Surge Arester lot 1.00 Rp 2,700,000.00 Rp 2,700,000.00 10.00 Rp 2,970,000.00 90.00% Tidak Timpang

953 set 1.00 Rp 1,100,000.00 Rp 1,100,000.00 10.00 Rp 1,210,000.00 110.00% Tidak Timpang
dengan
HARGA PERKIRAAN
HARGA NEGOSIASI
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18
955 Fix Heat detector Conventional bh 2.00 Rp 469,450.01 Rp 938,900.02 10.00 Rp 1,032,790.02 104.33% Tidak Timpang

PVC dia. 20 mm
dengan

PVC dia. 20 mm
dengan
HARGA PERKIRAAN
HARGA NEGOSIASI
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18

PVC dia. 20 mm
Fire Extinguisher kap. 3 kg, kelas A,B dan
C
Fire Extinguisher kap. 3 kg, kelas A,B dan
C
C
Rp 83,653,759.63
987 Network Video Recorder 16 Channel unit 1.00 Rp 14,250,000.00 Rp 14,250,000.00 10.00 Rp 15,675,000.00 95.00% Tidak Timpang
988 32 Wide TFT-LED Monitor CCTV unit 1.00 Rp 3,325,000.00 Rp 3,325,000.00 10.00 Rp 3,657,500.00 95.00% Tidak Timpang
Instalasi cctv, kabel Utp Cat 6 dalam HI

PVC dia. 20 mm
HARGA PERKIRAAN
HARGA NEGOSIASI
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18
PVC dia. 20 mm
PVC dia. 20 mm
Rp 47,705,798.86
Mixer Amplifier 240 W (AC/DC) w/ 5 zone
SS
999 Paging Michropone unit 2.00 Rp 280,000.00 Rp 560,000.00 10.00 Rp 616,000.00 80.00% Tidak Timpang
1000 USB/ CD/MP3/FM unit 1.00 Rp 4,275,000.00 Rp 4,275,000.00 10.00 Rp 4,702,500.00 95.00% Tidak Timpang
1003 Aksesoris, Setting, Wiring & Installation lot 1.00 Rp 1,100,000.00 Rp 1,100,000.00 10.00 Rp 1,210,000.00 110.00% Tidak Timpang
White
White

White
HARGA PERKIRAAN
HARGA NEGOSIASI
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18
Rp 85,436,814.73
1016 Receiver TV Digital unit 1.00 Rp 4,650,000.00 Rp 4,650,000.00 10.00 Rp 5,115,000.00 93.00% Tidak Timpang
1017 Modulator unit 1.00 Rp 3,255,000.00 Rp 3,255,000.00 10.00 Rp 3,580,500.00 93.00% Tidak Timpang
1018 Booster unit 1.00 Rp 3,255,000.00 Rp 3,255,000.00 10.00 Rp 3,580,500.00 93.00% Tidak Timpang
1020 Rack MATV system unit 1.00 Rp 2,597,672.96 Rp 2,597,672.96 10.00 Rp 2,857,440.26 93.00% Tidak Timpang
1021 Aksesoris, Setting, Wiring & Installation lot 1.00 Rp 930,000.00 Rp 930,000.00 10.00 Rp 1,023,000.00 93.00% Tidak Timpang
1022 Splitter with Booster 4 way unit 5.00 Rp 418,500.00 Rp 2,092,500.00 10.00 Rp 2,301,750.00 93.00% Tidak Timpang
1023 Outlet TV unit 8.00 Rp 88,350.00 Rp 706,800.00 10.00 Rp 777,480.00 93.00% Tidak Timpang
1024 Instalasi antar splitter dengan Kabel titik 5.00 Rp 255,750.00 Rp 1,278,750.00 10.00 Rp 1,406,625.00 93.00% Tidak Timpang
Coaxial RG 11C dalam Hi Pvc 20 mm
1025 Instalasi MATV dengan Kabel Coaxial RG titik 8.00 Rp 302,250.00 Rp 2,418,000.00 10.00 Rp 2,659,800.00 93.00% Tidak Timpang
6 dalam Hi Pvc 20 mm
1027 Outlet TV unit 14.00 Rp 88,350.00 Rp 1,236,900.00 10.00 Rp 1,360,590.00 93.00% Tidak Timpang
Instalasi antar splitter dengan Kabel

Instalasi MATV dengan Kabel Coaxial RG
1031 Outlet TV unit 14.00 Rp 88,350.00 Rp 1,236,900.00 10.00 Rp 1,360,590.00 93.00% Tidak Timpang
HARGA PERKIRAAN
HARGA NEGOSIASI
Unit (%)
1 2 3 4.00 13 14 = (4 x 13) 15 16 = ((14 x 15) + 14) 17 = (16 : 8) 18
Instalasi antar splitter dengan Kabel
1033 Instalasi MATV dengan Kabel Coaxial RG titik 14.00 Rp 302,250.00 Rp 4,231,500.00 10.00 Rp 4,654,650.00 93.00% Tidak Timpang
Rp 40,258,022.96
MEP Rp 1,501,472,308.48 Rp 1,651,619,539.33
TOTAL NILAI Rp 38,219,468,502.57 191.11% Wajar
REKAFITULASI
KANTOR Rp 9,058,089,119.42
STR Rp 4,388,598,085.82
ARST Rp 3,371,093,551.36
MEP Rp 1,298,397,482.24
ASRAMA Rp 10,051,645,131.86
STR Rp 4,828,218,261.77
ARST Rp 3,571,807,330.76
MEP Rp 1,651,619,539.33
Kelompok Kerja Pemilihan IV TOTAL Rp 19,109,734,251.29

Biro Pengadaan Barang dan Jasa
Sekretariat Daerah Provinsi Kalimantan Barat Disetujui oleh Peserta/Penyedia :
Rp 19,109,734,000.00
Tahun Anggaran 2021 PT. CITRA UTAMA PERSADA
No. Nama Jabatan Nama : .........................................................
1. GUSTI SUDIRMAN PRASETIA, S.

Ketua merangkap Anggota
Jabatan : .........................................................
2. FANDY AGUS TRIONO, S.Pi Anggota
3. HENDRA DWI PRASETYO, A.Md.A Anggota Tanda Tangan : .........................................................

REKAP ADDENDUM 01
Sub Pekerjaan : Rekapitulasi Pembangunan Gedung Asrama
K
o
BOBOT
(%)
l (%) (%) (%)
1 2 t 3 4 5 6
a
B PEMBANGUNAN GEDUNG ASRAMA n
I. PEKERJAAN PENDAHULUAN 0.27 0.27 - 0.27
P
e
II. PEKERJAAN PONDASI n
3.14 0.13 1.03 1.16
g
III PEKERJAAN STRUKTUR a 14.07 - 0.42 0.42
w
a
IV. PEKERJAAN BAJA s 2.25 - - -
V. PEKERJAAN ATAP : 1.61 - - -

P
VI. PEKERJAAN FINISHING KERAMIK DAN DINDING T 3.04 - - -
.
VII. PEKERJAAN DINDING DAN PLESTERAN 3.26 - - -
A
R
VIII. PEKERJAAN PLAFOND S 1.00 - - -
E
IX. K 2.89 - - -
PEKERJAAN PINTU, JENDELA DAN VENTILASI
O
N
X. PEKERJAAN TOILET DAN PANTRY 1.00
K
H
XI. PEKERJAAN PENGECATAN 1.06 - - -
A
T
XII. PEKERJAAN LAIN - LAIN U 6.44 - - -
L
I
XIII. PEKERJAAN INSTALASI AIR BERSIH S 1.18
T
XIV. PEKERJAAN INSTALASI AIR BEKAS DAN KOTOR I 1.08
W
A
XV. PEKERJAAN PANEL DISTRIBUSI TEGANGAN RENDAH 0.38
R
VI. PEKERJAAN INSTALASI KABEL POWER E 0.41
K
A
XVI. PEKERJAAN KABEL LADDER DAN KABEL TRAY Y 0.34
A
S 1.19
XVII. PEKERJAAN INSTALASI PENERANGAN
A
W
a
k
t
u
I
W
A
R
K
E
o
K
NO URAIAN PEKERJAAN s BOBOT
A
Y
u
A
l (%) (%) (%)
S
t
1 2 A
3 4 5 6
a
W
n
XVIII. PEKERJAAN INSTALASI TATA UDARA a 2.01
k
P
te
XIX. PEKERJAAN INSTALASI TELEPON u 0.21 - - -
n
g
XX. PEKERJAAN INSTALASI DATA LAN P
a 0.35 - - -
e
w
la
XXI. PEKERJAAN INSTALASI FIRE ALARM a
s
0.48
k
XXII. PEKERJAAN INSTALASI CCTV s
: 0.27
a
n
P
XXIII. PEKERJAAN INSTALASI TATA SUARA a
T 0.49
a
.
XXIV. PEKERJAAN INSTALASI MATV n 0.23
A
:R
C PENIMBUNAN DAN BAK AIR S
1
E
6
K
PEKERJAAN
I. PENDAHULUAN 7
O 0.01
N
H
II. PEKERJAAN TIMBUNAN a 0.84
K
rH
III. PEKERJAAN PAGAR PENGAMAN iA 0.09
T
K
U
IV PEKERJAAN BAK AIR 8 x 12 x 1.5 = 144 M3 a
L 0.91
lI
V PEKERJAAN STRUKTUR BAK AIR e
S 0.39
n
T
d
I
VI PEKERJAAN LANTAI DAN DINDING e
W 1.81
rA
M
u
R
JUMLAH TOTAL lE 52.72 0.40 1.45 1.86
a
K
iA
Y
Pontianak, 11 Oktober 2021
K
A Diperiksa Oleh: Dibuat Oleh :
TIM TEKNIS e
S Konsultan Pengawas Kontraktor Pelaksana
rA
jW
PT. VISIPRANA PT. CITRA UTAMA PERSADA
1. JUANDA, S.ST. MT a
NIP. 19700121 199303 1 006 ………………………………………. k
t
:u
2. NOBERTUS SUTINO, ST 1
P
NIP. 19770602 201101 1 003 ………………………………………. 8
e
l
J
a
u
k
ls
ia
n
2
a
0
a
r
j
a
K
:
o
1 BOBOT
8
u
l (%) (%) (%)
J
1 2 t 3 4 5 6
u
a
3. MELYANI l
n
NIP. 19711016 199203 2 017 ………………………………………. i BAGUS RIRIH DATWAN A, ST BAMBANG BUDI SISWANTO, ST
P Site engineer Project Manajer
2
e
0
n
1
g
6
a
K
w
o
a
n
s
t
r
:
a
k
P
t
T
o
.
r
A
P
R
e
S
l
E
a
K
k
O
s
N
a
n
K
a
H
A
:
T
U
P
L
T
I
.
S
T
G
I
U
W
N
A
A
K
R
A
E
R
K
Y
A
A
Y
A
N
S
U
A
S
W
A
a
N
k
T
t
A
u
R
A
P
e
k
l
s
a
o
k
s
a
n
a
a
ADDENDUM 01

Pekerjaan : Pembangunan Gedung Sertifikasi Tenaga Kerja Provinsi Kalimantan Barat
Sub Pekerjaan : Pekerjaan Struktur Bangunan Asrama, Timbunan dan Bak Air
REALISASI REALISASI REALISASI

KONTRAK AWAL ADDENDUM 01 S/D MINGGU LALU MINGGU INI S/D MINGGU INI
VOLUME VOLUME BOBOT VOLUME BOBOT VOLUME BOBOT VOLUME BOBOT
T (%) (%)
O KEMAJUAN PER
NO URAIAN PEKERJAAN SAT (
T ITEM (%)
R
A
p
L)
S
1 2 3 4 5 E
### 6 7 8 9 10 11 12 13
T
B GEDUNG ASRAMA E
I. PEKERJAAN PENDAHULUAN L
1 Pemasangan Bowplank M' 126.00 A
126.00### 0.274 126.00 0.274 - 126.00 0.274 100.00
H 0.274 -
Sub Total I Sub Total I ### 0.27 - 0.27
II. PEKERJAAN PONDASI P - -
1 Galian Tanah Pondasi M³ 21.27 A
11.53### 0.006 - 0.00
- - -
J
2 Pengadaan Mini Pile 25 cm x 25 cm M 1,980.00 1,782.00###
A 2.096 36.00 0.042 543.00 0.639 579.00 0.681 32.49
3 Pemancangan Mini Pile 25 cm x 25 cm M 1,980.00 K
1,633.32### 0.437 26.20 0.007 515.39 0.138 541.59 0.145 33.16
4 Pembobokan Mini Pile 25 cm x 25 cm M³ 66.00 3.99### 0.020 - 1.31 0.006 1.31 0.006 32.89
5 Urugan Pasir t = 15 cm M³ 3.55 5.52### 0.007 - - - - 0.00
6 Lantai Kerja t = 5 cm M³ 1.19 1.84### 0.013 - - - - 0.00
7 Pondasi Type P1 -
- Beton K-300 M³ 2.36 2.36### 0.023 - - - - 0.00
- Tulangan U32 Besi Dia 16 Kg 95.69 189.60### 0.020 - 189.60 0.020 189.60 0.020 100.00
Tulangan U32 Besi Dia 13 Kg 94.56### 0.010 - 76.55 0.008 76.55 0.008 80.96
- Bekisting Pondasi M² 12.60 12.60### 0.015 10.08 0.012 2.52 0.003 12.60 0.015 100.00
8 Pondasi Type P2 - 490.12
- Beton K-300 M³ 4.73 4.75### 0.047 - - - - 0.00
- Bekisting Pondasi M² 18.90 18.90### 0.022 15.12 0.018 - 15.12 0.018 80.00
9 Pondasi Type P3 -
- Beton K-300 M³ 9.24 9.24### 0.091 - - - - 0.00
- Tulangan U32 Besi Dia 16 Kg 1,632.51 290.58### 0.031 - 290.58 0.031 290.58 0.031 100.00
10 Pondasi Type P4 -
- Beton K-300 M³ 9.45 9.45### 0.094 - - - - 0.00
11 Kolom Pondasi Uk. 40/40 cm -
- Beton K-250 M³ 2.83 ### -
- Tulangan U32 Kg 1,162.63 ### -
- Tulangan U24 Kg 245.66 ### -
- Bekisting Kolom M² 18.37 ### -
Sub Total II Sub Total II ### 3.142 0.13 1.03 1.16
A LANTAI I
ELEVASI + 0,00 m
1 Sloof Uk. 25/60
- Beton K-250 M³ 21.19 21.112### 0.205 - - - - 0.00
- Tulangan U32 Kg 2,790.28 2,890.294### 0.307 - - - - 0.00
- Tulangan U24 Kg 747.31 721.149### 0.077 - 224.19 0.024 224.19 0.024 31.09
- Bekisting Sloof M² 199.23 212.875### 0.288 - 99.62 0.135 99.62 0.135 46.80
- Beton K-250 M³ 6.66 5.280### 0.051 - - - - 0.00
- Tulangan U32 Kg 1,810.60 981.380### 0.104 - - - - 0.00
- Tulangan U24 Kg 334.16 275.111### 0.029 - 100.25 0.011 100.25 0.011 36.44
- Bekisting Sloof M² 79.71 80.551### 0.109 - 39.86 0.054 39.86 0.054 49.48
3 Sloof Uk. 15/30
- Beton K-250 M³ 0.47 0.385### 0.004 - - - - 0.00
- Tulangan U32 Kg 92.83 91.320### 0.010 - - - - 0.00
T (%) (%)
NO URAIAN PEKERJAAN SAT O KEMAJUAN PER
( ITEM (%)
T
R
A
p
L)
S
1 2 3 4 5 E
### 6 7 8 9 10 11 12 13
- Tulangan U24 Kg 34.60 T
31.284### 0.003 - 31.28 0.003 31.28 0.003 100.00
E
L
A
H
P
A
J
A
K
T (%) (%)
( ITEM (%)
T
R
A
p
L)
S
1 2 3 4 5 E
### 6 7 8 9 10 11 12 13
- Bekisting Sloof M² 8.00 T
7.268### 0.010 - 4.00 0.005 4.00 0.005 55.04
E
4 Plat Lantai L
- Beton K-250 M3 44.93 47.075###
A 0.457 - - - - 0.00
- Wiremesh M6 Kg 2,438.07 H
2,404.963### 0.240 - - - - 0.00
- Tulangan U24 Kg 118.31 154.956### 0.016 - - - - 0.00
P
- Bekisting Lantai M² 303.08 326.229###
A 0.665 - - - - 0.00
5 Kolom Uk. 40 x 40 Cm J
A 0.106 -
- Beton K-250 M³ 16.22 10.88###
K - - - 0.00
- Tulangan U32 Kg 2,364.67 2,313.12### 0.246 - - - - 0.00
- Tulangan U24 Kg 388.53 272.55### 0.029 - - - - 0.00
- Bekisting Kolom M² 152.81 105.60### 0.263 - 76.41 0.191 76.41 0.191 72.35
- Plesteran Kolom M² 166.40 113.52### 0.051 - - - - 0.00
- Acian Kolom M² 166.40 113.52### 0.030 - - - - 0.00
Kolom Praktis Dan Balok Praktis M' 279.60### 0.204 - - - - 0.00
6 Pekerjaan Tangga
- Bordes dan Plat
Balok 20 cm x 40 cm
a. Bekisting M² 6.95 3.000### 0.008 - - - - 0.00
b. Tulangan U32 Kg 86.74 18.960### 0.002 - - - - 0.00
c. Tulangan U24 Kg 27.46 9.125### 0.001 - - - - 0.00
d. Beton K-250 M³ 0.35 0.240### 0.002 - - - - 0.00
a. Bekisting M² 25.05 4.500### 0.008 - - - - 0.00
b. Tulangan U32 Kg 554.33 453.460### 0.048 - - - - 0.00
c. Tulangan U24 Kg 82.02 67.492### 0.007 - - - - 0.00
- Anak Tangga
a. Bekisting M² 9.57 3.625### 0.007 - - - - 0.00
b. Tulangan U24 Kg 63.60 39.816### 0.004 - - - - 0.00
c. Beton K-250 M³ 3.77 2.259### 0.022 - - - - 0.00
a. Bekisting M² 15.78 9.650### 0.014 - - - - 0.00
b. Tulangan U32 Kg 265.05 126.005### 0.013 - - - - 0.00
c. Tulangan U24 Kg 56.67 34.233### 0.004 - - - - 0.00
d. Beton K-250 M³ 1.60 0.960### 0.009 - - - - 0.00
a. Bekisting M² 7.49 6.061### 0.060 - - - - 0.00
b. Tulangan U32 Kg 117.98 75.603### 0.008 - - - - 0.00
c. Tulangan U24 Kg 28.54 23.535### 0.003 - - - - 0.00
d. Beton K-250 M³ 0.56 0.447### 0.004 - - - - 0.00
- Plat dan Anak Tangga Teras
a. Bekisting M² 1.65 16.035### 0.030 - - - - 0.00
b. Tulangan U32 Kg 573.63 345.388### 0.037 - - - - 0.00
c. Tulangan U24 Kg 143.59 185.703### 0.020 - - - - 0.00
d. Wiremesh M6 Kg 89.67 ###
e. Beton K-250 M³ 4.00 3.760### 0.036 - - - - 0.00
8 Pekerjaan Ramp
a. Bekisting M² 16.90 31.711### 0.046 - - - - 0.00
b. Tulangan U32 Kg 276.89 304.624### 0.032 - - - - 0.00
c. Tulangan U24 Kg 58.56 105.965### 0.011 - - - - 0.00
d. Beton K-250 M³ 1.68 2.827### 0.027 - - - - 0.00
- Plat Ramp
a. Bekisting M² 1.12 14.513### 0.027 - - - - 0.00
b. Tulangan U32 Kg 506.73 ###
c. Tulangan U24 Kg 126.84 16.296### 0.002 - - - - 0.00
Wiremesh M6 Kg 252.914### 0.025 - - - - 0.00
d. Beton K-250 M³ 2.41 1.780### 0.017 - - - - 0.00
Kanopi PJV
- Beton K-250 M³ 1.392### 0.014 - - - - 0.00
- Wiremesh M6 Kg 53.335### 0.005 - - - - 0.00
T (%) (%)
( ITEM (%)
T
R
A
p
L)
S
1 2 3 4 5 E
### 6 7 8 9 10 11 12 13
- Tulangan U24 Kg 50.619### T 0.005 - - - - 0.00
E
- Bekisting Lantai M² 17.400### L 0.035 - - - - 0.00
A
Sub Total III A Sub Total III A ###H 4.101 - 0.42 - 0.42
P
A
J
A
K
T (%) (%)
( ITEM (%)
T
R
A
p
L)
S
1 2 3 4 5 E
### 6 7 8 9 10 11 12 13
B LANTAI II T
E
ELEVASI + 3,800 M L
1 Balok Uk. 20/50 cm A
- Beton K-250 M³ 13.38 H
13.656### 0.132 - - - - 0.00
- Tulangan U32 Kg 4,028.32 2,311.970### 0.246 - - - - 0.00
P
- Tulangan U24 Kg 590.72 556.463###
A 0.059 - - - - 0.00
- Bekisting Balok M² 147.89 J
155.760### 0.405 - - - - 0.00
A
2 Balok Uk. 20/40 cm K
- Beton K-250 M³ 3.09 3.140### 0.030 - - - - 0.00
- Tulangan U32 Kg 631.34 507.500### 0.054 - - - - 0.00
- Tulangan U24 Kg 154.58 163.082### 0.017 - - - - 0.00
- Bekisting Balok M² 34.70 42.560### 0.111 - - - - 0.00
- Beton K-250 M³ 3.53 4.687### 0.045 - - - - 0.00
- Tulangan U32 Kg 501.30 740.580### 0.079 - - - - 0.00
- Tulangan U24 Kg 216.14 294.670### 0.031 - - - - 0.00
- Beton K-250 M³ 0.63 0.610### 0.006 - - - - 0.00
- Tulangan U32 Kg 130.05 104.180### 0.011 - - - - 0.00
- Tulangan U24 Kg 48.02 48.243### 0.005 - - - - 0.00
5 Plat Lantai
- Beton K-250 M³ 32.54 45.191### 0.438 - - - - 0.00
- Wiremesh M6 Kg 1,779.16 2,308.5### 0.231 - - - - 0.00
- Tulangan U24 Kg 85.70 153.288### 0.016 - - - - 0.00
- Bekisting Lantai M² 166.15 312.810### 0.638 - - - - 0.00
- Beton K-250 M³ 12.48 10.560### 0.102 - - - - 0.00
- Tulangan U32 Kg 1,515.81 1,763.280### 0.187 - - - - 0.00
- Tulangan U24 Kg 298.87 272.550### 0.029 - - - - 0.00
- Bekisting Kolom M² 115.05 105.600### 0.263 - - - - 0.00
- Acian Kolom M² 166.40 113.520### 0.030 - - - - 0.00
7 Tangga Naik Type 1

- Bordes dan Plat
Balok 20 cm x 40 cm
a. Bekisting M² 0.35 3.000### 0.008 - - - - 0.00
b. Besi U-32 Kg 86.74 18.960### 0.002 - - - - 0.00
c. Besi U-24 Kg 27.46 9.125### 0.001 - - - - 0.00
d. Beton K-250 M³ 0.35 0.240### 0.002 - - - - 0.00
a. Bekisting M² 25.05 4.500### 0.008 - - - - 0.00
b. Besi U-32 Kg 554.33 453.460### 0.048 - - - - 0.00
c. Besi U-24 Kg 82.02 67.492### 0.007 - - - - 0.00
- Anak Tangga -
a. Bekisting M² 9.57 11.325### 0.021 - - - - 0.00
b. Besi U-24 Kg 63.60 39.816### 0.004 - - - - 0.00
c. Beton K-250 M³ 3.77 2.259### 0.022 - - - - 0.00
Kanopi PJV
- Beton K-250 M³ 1.392### 0.014 - - - - 0.00
- Wiremesh M6 Kg 53.335### 0.005 - - - - 0.00
- Tulangan U24 Kg 50.619### 0.005 - - - - 0.00
- Bekisting Lantai M² 17.400### 0.035 - - - - 0.00
Sub Total III B Sub Total III B ### 3.986 - - -

C LANTAI III
ELEVASI + 7.600 M
- Beton K-250 M³ 13.38 13.656### 0.132 - - - - 0.00
T (%) (%)
( ITEM (%)
T
R
A
p
L)
S
1 2 3 4 5 E
### 6 7 8 9 10 11 12 13
- Tulangan U32 Kg 4,028.32 T
2,311.970### 0.246 - - - - 0.00
E
- Tulangan U24 Kg 590.72 556.463###
L 0.059 - - - - 0.00
- Bekisting Balok M² 147.89 155.760###
A 0.405 - - - - 0.00
H
P
A
J
A
K
T (%) (%)
( ITEM (%)
T
R
A
p
L)
S
1 2 3 4 5 E
### 6 7 8 9 10 11 12 13
2 Balok Uk. 20/40 cm T -
E
- Beton K-250 M³ 3.09 3.140###
L 0.030 - - - - 0.00
- Tulangan U32 Kg 631.34 507.500###
A 0.054 - - - - 0.00
- Tulangan U24 Kg 154.58 H
163.082### 0.017 - - - - 0.00
P
3 Balok Uk. 15/40 cm A -
- Beton K-250 M³ 3.53 J
4.687### 0.045 - - - - 0.00
A 0.079 -
- Tulangan U32 Kg 501.30 740.580###
K - - - 0.00
- Tulangan U24 Kg 216.14 294.670### 0.031 - - - - 0.00
- Beton K-250 M³ 0.63 0.610### 0.006 - - - - 0.00
- Tulangan U32 Kg 130.05 104.180### 0.011 - - - - 0.00
- Tulangan U24 Kg 216.14 48.243### 0.005 - - - - 0.00
5 Plat Lantai -
- Beton K-250 M³ 271.20 45.191### 0.438 - - - - 0.00
- Wiremesh M6 Kg 1,779.16 2,308.5### 0.231 - - - - 0.00
- Tulangan U24 Kg 85.70 153.288### 0.016 - - - - 0.00
- Beton K-250 M³ 3.71 12.960### 0.126 - - - - 0.00
- Tulangan U32 Kg 576.01 1,867.560### 0.198 - - - - 0.00
- Tulangan U24 Kg 138.75 331.800### 0.035 - - - - 0.00
- Bekisting Kolom M² 35.92 129.600### 0.323 - - - - 0.00
- Acian Kolom M² 38.40 139.320### 0.037 - - - - 0.00
-
ELEVASI + 11.400 M -
- Beton K-250 M³ 157.05 16.620### 0.161 - - - - 0.00
- Tulangan U32 Kg 4,138.96 2,293.990### 0.244 - - - - 0.00
- Tulangan U24 Kg 625.41 570.330### 0.061 - - - - 0.00
- Beton K-250 M³ 0.13 0.270### 0.003 - - - - 0.00
- Tulangan U32 Kg 50.95 42.660### 0.005 - - - - 0.00
- Tulangan U24 Kg 9.55 14.340### 0.002 - - - - 0.00
3 Balok Uk. 15/30 cm - -
- Beton K-250 M³ 4.25 ### - -
- Tulangan U32 Kg 786.19 ### - -
- Tulangan U24 Kg 309.03 ### - -
- Bekisting Balok M² 68.53 ### -
4 Plat Lantai -
- Beton K-250 M³ 33.28 4.118### 0.040 - - - - 0.00
- Wiremesh M6 Kg 2,438.07 210.399### 0.021 - - - - 0.00
- Tulangan U24 Kg 118.31 12.735### 0.001 - - - - 0.00
5 Sewa Scaffolding (6 Bulan) Set 144,000.00 1,000.000### 0.829 - - - - 0.00
-
6 Kanopi PJV -
- Beton K-250 M³ 1.392### 0.014 - - - - 0.00
- Wiremesh M6 Kg 106.671### 0.011 - - - - 0.00
- Tulangan U24 Kg 50.619### 0.005 - - - - 0.00
- Bekisting Lantai M² 17.400### 0.035 - - - - 0.00
- -
Sub Total III C Sub Total III C ### 5.987 - - -
Jumlah Total III A,B,C Jumlah Total III A,B,C
### 14.074 - 0.42 0.42
IV. PEKERJAAN BAJA
T (%) (%)
( ITEM (%)
T
R
A
p
L)
S
1 2 3 4 5 E
### 6 7 8 9 10 11 12 13
1 Baja WF 250.125.5.5.8 Kg 3,704.07 T
3,704.07### 0.663 - - - - 0.00
E
2 Baja WF 200.100.5.5.8 Kg 2,147.04 2,147.04###
L 0.384 - - - - 0.00
3 Gording C 100.50.20.3,2 Kg 5,045.04 5,045.04###
A 0.903 - - - - 0.00
4 Bracing Atap Besi Beton Dia 16 mm Kg 139.97 H
139.97### 0.025 - - - - 0.00
5 Trekstang Gording Besi Dia 12 mm Kg 115.35 115.35### 0.021 - - - - 0.00
P
6 Base Plat, t=12 mm Kg 78.53 78.53###
A 0.014 - - - - 0.00
7 Cat Zincromate M² 367.23 J
367.23### 0.091 - - - - 0.00
A 0.091 -
8 Cat Finishing M² 367.23 367.23###
K - - - 0.00
9 Anchor Bolt Bh 60.00 60.00### 0.015 - - - - 0.00
10 Baut HTB 1/2" Bh 300.00 300.00### 0.019 - - - - 0.00
11 Baut Gording 1/2 x 1" Bh 470.00 470.00### 0.022 - - - - 0.00
Sub Total IV Sub Total IV ### 2.248 - - -
V. PEKERJAAN ATAP
1 Rangka Baja Ringan Zincalume M² 532.70 532.70### 0.782 - - - - 0.00
2 Atap Zincalume M² 532.70 532.70### 0.670 - - - - 0.00
3 Wood Plank 2 Lapis M' 187.56 187.56### 0.146 - - - - 0.00
4 Perabung M' 20.30 20.30### 0.009 - - - - 0.00
Sub Total V Sub Total V ### 1.606 - - -
A LANTAI I
1 Lantai Homogenous Tile 60 cm x 60 Cream To White Polished M² 209.21 209.21### 0.500 - - - - 0.00
2 Lantai Homogenous Tile 60 cm x 60 cm Dark Grey Anti Slip M² 51.20 51.20### 0.123 - - - - 0.00
3 Lantai Ceramic Tile 30 cm x 30 cm Grey Anti Slip M² 95.49 95.49### 0.107 - - - - 0.00
4 Finishing Dinding 30 cm x 60 cm Grey M² 64.86 64.86### 0.155 - - - - 0.00
B LANTAI II
C LANTAI III
Sub Total VI Sub Total VI ### 3.041 - - -
A LANTAI I
1 Dinding Batako Uk. 20x40x7 M² 336.71 336.71### 0.226 - - - - 0.00
2 Plesteran Dinding Batako M² 673.43 673.43### 0.303 - - - - 0.00
3 Acian Dinding M² 251.21 251.21### 0.067 - - - - 0.00
B LANTAI II -
2 Plesteran Dinding Batako M² 1,386.59 1,386.59### 0.625 - - - - 0.00
3 Acian Dinding M² 295.42 295.42### 0.079 - - - - 0.00
C LANTAI III -
2 Plesteran Dinding Batako M² 1,554.81 1,554.81### 0.700 - - - - 0.00
3 Acian Dinding M² 1,007.79 1,007.79### 0.270 - - - - 0.00
Sub Total VII Sub Total VII ### 3.256 - - -
A LANTAI I
1 Rangka Plafond Hollow 40 mm x 40 mm M² 302.14 302.14### 0.247 - - - - 0.00
2 Plafond Gypsum Board 9 mm M² 278.22 278.22### 0.088 - - - - 0.00
3 Plafond GRC Board 4 mm M² 23.92 23.92### 0.007 - - - - 0.00
B LANTAI II -
1 Rangka Plafond Hollow 40 mm x 40 mm M² 291.56 291.56### 0.238 - - - - 0.00
T (%) (%)
( ITEM (%)
T
R
A
p
L)
S
1 2 3 4 5 E
### 6 7 8 9 10 11 12 13
T 0.011 -
3 Plafond GRC Board 4 mm M² 35.49 35.49###E - - - 0.00
C LANTAI III L -
A 0.238 -
1 Rangka Plafond Hollow 40 mm x 40 mm M² 291.56 291.56###H - - - 0.00
P 0.011 -
3 Plafond GRC Board 4 mm M² 35.49 35.49###A - - - 0.00
Sub Total VIII Sub Total VIII ###J 1.002 - - -
A
IX. PEKERJAAN PINTU, JENDELA DAN VENTILASI K
A. LANTAI I
1 Pintu Type PJ1 Unit 1.00 1.00### 0.077 - - - - 0.00
2 Pintu Type P1 Unit 3.00 3.00### 0.113 - - - - 0.00
3 Pintu Type P2 Unit 10.00 10.00### 0.191 - - - - 0.00
4 Pintu Type P3 Unit 2.00 2.00### 0.029 - - - - 0.00
5 Pintu Type PB1 Unit 3.00 3.00### 0.019 - - - - 0.00
6 Jendela Type J1 Unit 1.00 1.00### 0.055 - - - - 0.00
10 Ventilasi Type V1 Unit 4.00 4.00### 0.013 - - - - 0.00
B. LANTAI II
1 Pintu Type P2 Unit 15.00 15.00### 0.287 - - - - 0.00
2 Pintu Type P3 Unit 15.00 15.00### 0.219 - - - - 0.00
C. LANTAI III -
1 Pintu Type P2 Unit 15.00 15.00### 0.287 - - - - 0.00
2 Pintu Type P3 Unit 15.00 15.00### 0.219 - - - - 0.00
Sub Total IX Sub Total IX ### 2.892 - - -
A LANTAI I
1 Kloset Duduk Unit 5.00 5.00### 0.071 - - - - 0.00
2 Urinoir Unit 2.00 2.00### 0.025 - - - - 0.00
3 Jet Shower Unit 5.00 5.00### 0.011 - - - - 0.00
4 Floor Drain Bh 6.00 6.00### 0.015 - - - - 0.00
5 Wastafel Unit 4.00 4.00### 0.025 - - - - 0.00
6 Kran Air Stainless Bh 1.00 1.00### 0.001 - - - - 0.00
7 Tissue Holder Bh 5.00 5.00### 0.005 - - - - 0.00
8 Zink Stainless Unit 1.00 1.00### 0.003 - - - - 0.00
B LANTAI II
2 Jet Shower Unit 13.00 13.00### 0.164 - - - - 0.00
3 Floor Drain Bh 14.00 14.00### 0.031 - - - - 0.00
4 Wastafel Unit 13.00 13.00### 0.033 - - - - 0.00
5 Kran Air Stainless Bh 1.00 1.00### 0.001 - - - - 0.00
6 Tissue Holder Bh 13.00 13.00### 0.012 - - - - 0.00
C LANTAI III
2 Jet Shower Unit 13.00 13.00### 0.164 - - - - 0.00
3 Floor Drain Bh 14.00 14.00### 0.031 - - - - 0.00
4 Wastafel Unit 13.00 13.00### 0.033 - - - - 0.00
T (%) (%)
( ITEM (%)
T
R
A
p
L)
S
1 2 3 4 5 E
### 6 7 8 9 10 11 12 13
5 Kran Air Stainless Bh 1.00 T
1.00### 0.001 - - - - 0.00
E
6 Tissue Holder Bh 13.00 13.00###
L 0.012 - - - - 0.00
Sub Total X Sub Total X ### A 1.004
XI PEKERJAAN PENGECATAN H
A LANTAI I P
1 Cat Tembok Eksterior M² 272.26 272.26###
A 0.089 - - - - 0.00
2 Cat Tembok Interior M² 641.87 J
641.87### 0.179 - - - - 0.00
A 0.013 -
3 Cat Plafond Eksterior M² 39.04 39.04###
K - - - 0.00
4 Cat Plafond Interior M² 263.10 263.10### 0.074 - - - - 0.00
B LANTAI II
1 Cat Tembok Eksterior M² 272.26 272.26### 0.089 - - - - 0.00
2 Cat Tembok Interior M² 641.87 641.87### 0.179 - - - - 0.00
3 Cat Plafond Eksterior M² 37.28 37.28### 0.012 - - - - 0.00
C LANTAI III
1 Cat Tembok Eksterior M² 272.26 272.26### 0.089 - - - - 0.00
2 Cat Tembok Interior M² 641.87 641.87### 0.179 - - - - 0.00
3 Cat Plafond Eksterior M² 37.28 37.28### 0.012 - - - - 0.00
Sub Total XI Sub Total XI ### 1.059 - - -
1 Ornamen Alumunium Composite Panel (ACP) M² 357.35 357.35### 2.042 - - - - 0.00
2 Ornamen Alumunium Composite Panel Motif Kayu (ACP) M² 186.80 186.80### 1.277 - - - - 0.00
3 Ornamen Alumunium Composite Panel Motif Cutting(ACP) M² 380.16 380.16### 3.118 - - - - 0.00
Sub Total XII Sub Total XII ### 6.437 - - -
1 Peralatan Utama
1 Pompa Transfer set 1.00 1.00### 0.091 - - - - 0.00
- Debit : 3 m3/h
- Power : 0,75kW/ 3Phase
- Head : 40 meter
2 Pompa Booster Inverter set 1.00 1.00### 0.219 - - - - 0.00
- Debit : 3 m3/h
- Head : 40 meter
3 Electric Water Heater unit 26.00 26.00### 0.397 - - - - 0.00
- Kapasitas : 20 liter
4 Ground Water Tank set 1.00 1.00### 0.076 - - - - 0.00
5 Roof Water Tank set 1.00 1.00### 0.036 - - - - 0.00
- Material : Fiber
1 Shaft
- dia. 1 1/2 inch (pengisian ke dari PDAM ke GWT) m' 20.00 20.00### 0.018 - - - - 0.00
- dia. 1 inch (pengisian ke Rooftank) m' 18.00 18.00### 0.008 - - - - 0.00
- dia. 2 inch (Distribusi dari Rooftank) m' 12.00 12.00### 0.011 - - - - 0.00
2 Lantai 1
- dia. 1/2 inch m' 24.00 24.00### 0.008 - - - - 0.00
T (%) (%)
( ITEM (%)
T
R
A
p
L)
S
1 2 3 4 5 E
### 6 7 8 9 10 11 12 13
- dia. 1 inch m' 64.00 T
64.00### 0.029 - - - - 0.00
E
L
2 Instalasi Pipa Air Bersih Panas (PPR PN 20) dari Clean Water Roof Tank A
- dia. 1/2 inch m' - H
-###
3 Gate Valve : P
- dia. 1 1/2 inch bh 1.00 1.00###
A 0.003 - - - - 0.00
3 Lantai 2 J
A
1 Instalasi Pipa Air Bersih (PPR PN 10) dari Clean Water Roof Tank K
- dia. 1/2 inch m' 65.00 65.00### 0.009 - - - - 0.00
- dia. 1 1/2 inch m' 48.00 48.00### 0.022 - - - - 0.00
2 Instalasi Pipa Air Bersih Panas (PPR PN 20) dari Clean Water Roof Tank
- dia. 1/2 inch m' 52.00 52.00### 0.017 - - - - 0.00
3 Gate Valve :
- dia. 1/2 inch bh 26.00 26.00### 0.087 - - - - 0.00
- dia. 1 1/2 inch bh 1.00 1.00### 0.003 - - - - 0.00
4 Lantai 3
- dia. 1/2 inch m' 65.00 65.00### 0.009 - - - - 0.00
- dia. 1 1/2 inch m' 48.00 48.00### 0.022 - - - - 0.00
2 Instalasi Pipa Air Bersih Panas (PPR PN 20) dari Clean Water Roof Tank -
- dia. 1/2 inch m' 52.00 52.00### 0.017 - - - - 0.00
3 Gate Valve : -
- dia. 1/2 inch bh 26.00 26.00### 0.087 - - - -
- dia. 1 1/2 inch m' 1.00 1.00### 0.003 - - - - 0.00
-
3. Test Commisioning lot 1.00 1.00### 0.006 - - - - 0.00
Sub Total XIII Sub Total XIII ### 1.179 - - -

1 Peralatan Utama
1 Sewage Treatment Plant (STP) unit 1.00 1.00### 0.218 - - - - 0.00
> Bahan : FRP
> Lengkap terpasang termasuk, galian dan perkuatan struktur
2 Sumur peresapan unit 1.00 1.00### 0.010 - - - - 0.00
> Kapasitas : 2 m3
3 Grease trap unit 1.00 1.00### 0.031 - - - - 0.00
> Kapasitas : 2 m3
> Bahan : FRP / Stainless steel
> Material pendukung dan aksesoris kelengkapan
1 Shaft
- dia. 4 inch m' 84.00 84.00### 0.076 - - - - 0.00
- dia. 4 inch m' 84.00 84.00### 0.076 - - - - 0.00
- dia. 2 inch m' 84.00 84.00### 0.031 - - - - 0.00
2 Lantai 1
- dia. 2 inch m' 12.00 12.00### 0.004 - - - - 0.00
- dia. 3 inch m' 42.00 42.00### 0.025 - - - - 0.00
- dia. 4 inch m' 32.00 32.00### 0.029 - - - - 0.00
- dia. 6 inch m' 40.00 40.00### 0.073 - - - - 0.00
T (%) (%)
( ITEM (%)
T
R
A
p
L)
S
1 2 3 4 5 E
### 6 7 8 9 10 11 12 13
2 Instalasi Pipa Air Kotor (PVC AW) T
E
- dia. 4 inch m' 6.00 6.00###
L 0.005 - - - - 0.00
- dia. 6 inch m' 40.00 40.00###
A 0.073 - - - - 0.00
3 Instalasi Pipa Vent (PVC AW) H
- dia. 1 inch m' 54.00 54.00### 0.016 - - - - 0.00
P
4 Floor Drain A
- dia. 3 inch bh 5.00 J
5.00### 0.007 - - - - 0.00
A
5 Floor Clean Out K
- dia. 3 inch bh 2.00 2.00### 0.003 - - - - 0.00
- dia. 4 inch bh 4.00 4.00### 0.006 - - - - 0.00
3 Lantai 2
- dia. 2 inch m' 26.00 26.00### 0.010 - - - - 0.00
- dia. 3 inch m' 78.00 78.00### 0.047 - - - - 0.00
- dia. 4 inch m' 52.00 52.00### 0.047 - - - - 0.00
- dia. 1 inch m' 52.00 52.00### 0.015 - - - - 0.00
4 Floor Drain
- dia. 3 inch bh 26.00 26.00### 0.037 - - - - 0.00
5 Floor Clean Out
- dia. 3 inch bh 13.00 13.00### 0.018 - - - - 0.00
- dia. 4 inch bh 13.00 13.00### 0.020 - - - - 0.00
4 Lantai 3
- dia. 2 inch m' 26.00 26.00### 0.010 - - - - 0.00
- dia. 3 inch m' 78.00 78.00### 0.047 - - - - 0.00
- dia. 4 inch m' 52.00 52.00### 0.047 - - - - 0.00
- dia. 1 inch m' 52.00 52.00### 0.015 - - - - 0.00
4 Floor Drain
- dia. 3 inch bh 26.00 26.00### 0.037 - - - - 0.00
5 Floor Clean Out
- dia. 3 inch bh 13.00 13.00### 0.018 - - - - 0.00
- dia. 4 inch bh 13.00 13.00### 0.020 - - - - 0.00
3 Test Commisioning lot 1.00 1.00### 0.006 - - - - 0.00
Sub Total XIV Sub Total XIV ### 1.076 - - -

-
XV. PEKERJAAN PANEL DISTRIBUSI TEGANGAN RENDAH -
-
1 Lantai 1 -
1 SDP GEDUNG set 1.00 1.00### 0.162
- MCCB 100 A-250 A, 36kA, 4P bh 1.00 1.00 -
- MCCB 50 A, 10kA, 3P bh 2.00 2.00 -
- MCCB 30 A, 10kA, 3P bh 4.00 4.00 -
- Power Metering Digital ex METSEPM 2120 bh 1.00 1.00 -
2 LP. 01 set 1.00 1.00### 0.028
- MCCB 20 A, 10kA, 3P bh 1.00 1.00 -
- MCB 6 A, 6kA, 1P bh 6.00 6.00 -
- MCB 10 A, 6kA, 1P bh 6.00 6.00 -
T (%) (%)
( ITEM (%)
T
R
A
p
L)
S
1 2 3 4 5 E
### 6 7 8 9 10 11 12 13
- Pilot Lamp (Led) 230-240 VAC bh 3.00 3.00 T -
E
- STI (Fuse Carrier) 1P 400V bh 3.00 3.00 L -
- Fuse Cartridge 4A bh 3.00 3.00 A -
- Bus bar RSTN G unit 1.00 1.00 H -
- Perlengkapan bantu wiring, dll. lot 1.00 1.00 P -
- Dimensi Panel : 600x400x250 (1x) bh 1.00 1.00 A -
3 PPAC. 01 set 1.00 J
1.00### 0.022
A
- MCCB 30 A, 10kA, 3P bh 1.00 1.00 K -
- MCB 10 A, 6kA, 3P bh 15.00 15.00 -
4 Box MCB Room set 1.00 1.00### 0.004
- MCB 10 A, 6kA, 1P bh 4.00 4.00 -
- Box MCB 4 Modul bh 1.00 1.00 -
-
2 Lantai 2 -
1 LP. 02 set 1.00 1.00### 0.031
- MCCB 50 A, 10kA, 3P bh 1.00 1.00 -
- MCB 10 A, 6kA, 1P bh 18.00 18.00 -
2 Box MCB Room set 13.00 13.00### 0.052
- MCB 10 A, 6kA, 1P bh 4.00 4.00 -
3 Lantai 3 -
1 LP. 03 set 1.00 1.00### 0.031
- MCCB 50 A, 10kA, 3P bh 1.00 1.00 -
- MCB 10 A, 6kA, 1P bh 18.00 18.00 -
2 Box MCB Room set 13.00 13.00### 0.052
- MCB 10 A, 6kA, 1P bh 4.00 4.00 -
- -
-
Sub Total XV Sub Total XV ### 0.383
-
VI. PEKERJAAN INSTALASI KABEL POWER -
Pengadaan dan pemasangan kabel-kabel daya listrik, lengkap terpasang dengan alat bantu -
dan asesoris lain yang diperlukan sesuai gambar dan spesifikasi teknis. -
1 Lantai 1 -
1 Kabel NYY 4c x 120 mm² + Bc. 70 mm² dari LV MDP Eksisting ke SDP Gedung m' 70.00 70.00### 0.352
2 Kabel NYY 4c x 4 mm² + Bc. 4 mm² dari SDP ke LP. 01 m' 8.00 8.00### 0.002
3 Kabel NYY 4c x 10 mm² + Bc. 10 mm² dari SDP ke PPAC. 01 m' 10.00 10.00### 0.006
T (%) (%)
( ITEM (%)
T
R
A
p
L)
S
1 2 3 4 5 E
### 6 7 8 9 10 11 12 13
2 Lantai 2 T -
E
1 Kabel NYY 4c x 10 mm² + Bc. 10 mm² dari SDP Gedung menuju LP. 02 m' 38.00 38.00###
L 0.023
2 Kabel NYY 3c x 4 mm² dari LP. 02 menuju Box MCB Room m' 8.00 8.00###
A 0.002
3 Lantai 2 H -
1 Kabel NYY 4c x 10 mm² + Bc. 10 mm² dari SDP Gedung menuju LP. 03 m' 46.00 46.00###
P 0.027
2 Kabel NYY 3c x 4 mm² dari LP. 03 menuju Box MCB Room m' 8.00 8.00###
A 0.002
J -
A
Sub Total XV Sub Total XV ###K 0.415
-
XVI. PEKERJAAN KABEL LADDER DAN KABEL TRAY -
Pengadaan dan pemasangan Armatur lampu dan instalasi kabel tray dan kabel ladder lengkap terpasang dengan alat bantu dan asesoris lain yang diperlukan sesuai gambar dan spesifikasi tek -
-
1 Shaft -
1 Kabel Ladder Finishing Hot Dip Galvanized lengkap terpasang : m' 12.00 12.00### 0.016
- Uk. 300 mm x 100 mm, Ketebalan 1,8 mm -
2 Kabel Tray Finishing Hot Dip Galvanized lengkap terpasang : m' 12.00 12.00### 0.019
2 Lantai 01 -
3 Lantai 02 -
4 Lantai 03 -
-
Sub Total XVI Sub Total XVI ### 0.342
-
XVII. PEKERJAAN INSTALASI PENERANGAN -
Pengadaan dan pemasangan Armatur lampu dan instalasi penerangan lengkap terpasang dengan alat bantu dan asesoris lain yang diperlukan sesuai gambar dan spesifikasi teknis. -
-
1 Instalasi penerangan dan stop kontak -
1 Lantai 01 -
1 RM Led Panel W30xL120, 40W, 4000lm bh 16.00 16.00### 0.125
2 Led Slim Downlight Ø6", 15W, 1000lm bh 21.00 21.00### 0.035
4 Ceilling Light, Led 16W bh 8.00 8.00### 0.027
5 Led Slim Downlight Ø6", 21W, 2000lm bh - -### -
6 Exit Light Doubled Sided View, Led 10W bh - -### -
7 Saklar Tunggal bh 5.00 5.00### 0.001
8 Saklar Seri bh 11.00 11.00### 0.004
9 Saklar Tukar bh 1.00 1.00### 0.000
10 Grid Switch 9 gang bh - -### -
11 Instalasi menggunakan kabel NYM 3x2,5 mm² dalam Hi Pvc dia. 20 mm² titik 56.00 56.00### 0.075
Instalasi stop kontak - -
12 Stop Kontak 1 Gang, 1ph Wall Type Inbow, 200 VA bh 25.00 25.00### 0.007
13 Stop Kontak 2 Gang, 1ph Wall Type Inbow, 400 VA bh - -### -
14 Stop Kontak 1ph Floor Type, 400 VA bh 3.00 3.00### 0.010
2 Lantai 02 -
T (%) (%)
( ITEM (%)
T
R
A
p
L)
S
1 2 3 4 5 E
### 6 7 8 9 10 11 12 13
3 Led Slim Downlight Ø4", 8W, 600lm bh 26.00 T
26.00### 0.034
E
4 Led Slim Downlight Ø3", 3W, 200lm bh 13.00 13.00###
L 0.012
5 Desk Light, Led 3 W bh 26.00 26.00###
A 0.055
6 Ceilling Light, Led 16W bh 1.00 H
1.00### 0.003
7 Led Slim Downlight Ø6", 21W, 2000lm bh - -###
P -
8 Exit Light Doubled Sided View, Led 10W bh - -###
A -
9 Saklar Tunggal bh 15.00 J
15.00### 0.004
A
10 Saklar Seri bh 16.00 16.00###
K 0.005
11 Saklar Tukar bh 1.00 1.00### 0.000
16 Stop Kontak 1ph Floor Type, 400 VA bh - -### -
3 Lantai 03 -
5 Desk Light, Led 3 W bh 26.00 26.00### 0.055
6 Ceilling Light, Led 16W bh - -### -
7 Led Slim Downlight Ø6", 21W, 2000lm bh - -### -
8 Exit Light Doubled Sided View, Led 10W bh 1.00 1.00### 0.012
9 Saklar Tunggal bh 15.00 15.00### 0.004
10 Saklar Seri bh 16.00 16.00### 0.005
11 Saklar Tukar bh 1.00 1.00### 0.000
16 Stop Kontak 1ph Floor Type, 400 VA bh - -### -
-
2 Test Commisioning ls 1.00 1.00### 0.007
-
Sub Total XVII Sub Total XVII ### 1.189
-
XVIII. PEKERJAAN INSTALASI TATA UDARA -
Pengadaan dan pemasangan instalasi AC , lengkap terpasang dengan alat bantu dan accessories lain yang diperlukan sesuai gambar dan spesifikasi teknis. -
-
1 Pengadaan dan pemasangan instalasi AC VRV System lengkap dengan seluruh material pendukungnya : -
1 Lantai 01 -
1 AC Split Wall Monted Inverter, 1 HP unit 7.00 7.00### 0.249
2 AC Ceilling Cassette Inverter, 3 HP unit 2.00 2.00### 0.342
3 Instalasi power Indoor AC, NYM 3x2,5mm dalam HI PVC dia. 20 mm² titik 7.00 7.00### 0.014
4 Instalasi power Indoor AC, NYM 4x4 mm w/ NYA 1c x 4 mm dalam HI PVC dia. 20 mm² titik 2.00 2.00### 0.004
> Ø 1/4 inch X Ø 3/8 inch; tebal : 0,8 m' 30.00 30.00### 0.028
> PVC AW Ø 1/2 inch m' 12.00 12.00### 0.005
> PVC AW Ø 1 inch m' 12.00 12.00### 0.005
2 Lantai 02 -
1 AC Split Wall Monted Inverter, 1 HP unit 13.00 13.00### 0.416
2 Instalasi power Indoor AC, NYM 3x2,5mm dalam HI PVC dia. 20 mm² titik 13.00 13.00### 0.027
T (%) (%)
( ITEM (%)
T
R
A
p
L)
S
1 2 3 4 5 E
### 6 7 8 9 10 11 12 13
Instalasi Refrigerant AC Wall Mounted kap. 1/2 HP - 1 1/2 HP : T -
E
> Ø 1/4 inch X Ø 3/8 inch; tebal : 0,8 m' 65.00 65.00###
L 0.060
4 Instalasi pipa drain AC lengkap dengan isolasi ketebalan 1/2 : A -
> PVC AW Ø 1/2 inch m' 65.00 H
65.00### 0.029
3 Lantai 03 P -
1 AC Split Wall Monted Inverter, 1 HP unit 13.00 13.00###
A 0.395
2 Instalasi power Indoor AC, NYM 3x2,5mm dalam HI PVC dia. 20 mm² titik 13.00 J
13.00### 0.027
A
3 Instalasi Refrigerant lengkap dengan isolasi ketebalan 3/4 : K -
> PVC AW Ø 1/2 inch m' 65.00 65.00### 0.029
-
3 Pengadaan dan Pemasangan Exhaust Fan -
1 Lantai 01 -
1 Ceilling Mount Exhaust Fan, 100 Cfm; 17 W; 790 Rpm unit 6.00 6.00### 0.049
2 Instalasi power Exhaust Fan, NYM 3x2,5mm dalam HI PVC dia. 20 mm² unit 6.00 6.00### 0.002
2 Lantai 02 -
3 Lantai 03 -
-
4 Test Commisioning lot 1.00 1.00### 0.007
-
Sub Total XVIII Sub Total XVIII ### 2.014
-
XIX. PEKERJAAN INSTALASI TELEPON -
Pengadaan dan pemasangan Peralatan Utama, instalasi Telepon, lengkap terpasang dengan alat bantu -
1 Instalasi kabel feeder dari MDF ke TBT : -
1 Kabel Jelly Armoured 10x2x0,6 mm² dari Juction PABX Eksisting ke MDF m' 100.00 100.00### 0.065 - - - - 0.00
2 Kabel ITC 30x2x0,6 mm² dari MDF ke TBT- 1 m' 10.00 10.00### 0.004 - - - - 0.00
3 Kabel ITC 30x2x0,6 mm² dari MDF ke TBT- 2 m' 10.00 10.00### 0.003 - - - - 0.00
-
2 Instalasi Telepon -
1 Lantai 01 -
1 TBT - 1, Include LSA 20 pair bh 1.00 1.00### 0.008 - - - - 0.00
2 Outlet Telephone Extension tipe wall mounted bh 4.00 4.00### 0.002 - - - - 0.00
3 Hand set Telephone Analog bh 4.00 4.00### 0.005 - - - - 0.00
4 Instalasi Telepon, Kabel ITC 2 x 0,6 dalam HI PVC dia. 20 mm² titik 4.00 4.00### 0.007 - - - - 0.00
2 Lantai 02
3 Lantai 03
3 Test Commisioning ls 1.00 1.00### 0.011 - - - - 0.00
Sub Total XIX Sub Total XIX ### 0.215 - - -

-
XX. PEKERJAAN INSTALASI DATA LAN -
Pengadaan dan pemasangan Peralatan Utama, instalasi Data Lan, lengkap terpasang dengan alat bantu -
-
T (%) (%)
( ITEM (%)
T
R
A
p
L)
S
1 2 3 4 5 E
### 6 7 8 9 10 11 12 13
1 Instalasi kabel feeder dari Main system ke Switch Hub : T -
E
1 Kabel FO 8 Core dalam HI PVC dia. 20 mm2, dari Server Eksisting ke Switch Hub Lantai 2 m' 30.00 30.00###
L 0.008 - - - - 0.00
2 Kabel 2x UTP Cat. 6 dalam HI PVC dia. 20 mm2, dari Switch Hub Lantai 02 ke Switch Hub Lantai 01 m' 24.00 24.00###
A 0.006 - - - - 0.00
H -
2 Instalasi Data Lan P -
1 Lantai 01 A -
1 Switch Hub Lt.1 16 port, bh 1.00 J
1.00### 0.018 - - - - 0.00
A
> Switch Unmanaged K -
> 16 10/100/1000 ports -
2 Outlet Data LAN Cat 6 (Wall Mounted) bh 8.00 8.00### 0.006 - - - - 0.00
3 Wi Fi / Access Point bh 3.00 3.00### 0.032 - - - - 0.00
4 Wall mount Rack 4U unit 1.00 1.00### 0.015 - - - - 0.00
5 Instalasi Outlet Data Lan, kabel UTP CAT 6 dalam HI PVC conduit 20 mm² titik 8.00 8.00### 0.015 - - - - 0.00
6 Instalasi Access Point, kabel UTP CAT 6 dalam HI PVC conduit 20 mm² titik 3.00 3.00### 0.009 - - - - 0.00
2 Lantai 02 -
1 Switch Hub Lt.1 16 port, bh 1.00 1.00### 0.044 - - - - 0.00
> Switch Managed -
> 16 10/100/1000 ports -
3 Lantai 03 -
1 Switch Hub Lt.1 16 port, bh 1.00 1.00### 0.044 - - - - 0.00
> Switch Managed -
> 16 10/100/1000 ports -
-
Sub Total XX Sub Total XX ### 0.349 - - -
-
XXI. PEKERJAAN INSTALASI FIRE ALARM -
Pengadaan dan pemasangan Peralatan Utama, instalasi Fire Alarm sistem , lengkap terpasang dengan alat bantu -
1 Peralatan Utama -
1 Master control fire alarm (MCFA), Convensional 5 Zone unit 1.00 1.00### 0.066
c/w LCD Display back up battery & charger -
2 UPS 1000VA unit 1.00 1.00### 0.007
3 Grounding System + Surge Arester lot 1.00 1.00### 0.016
-
2 Instalasi kabel feeder dari MCFA ke Box Module : -
1 Kabel 5x NYA 2,5 mm² dalam HI PVC dia. 20 mm² dari MCFA ke TBFA - 1 m' 30.00 30.00### 0.004
-
3 Instalasi Fire detector -
1 Lantai 01 -
1 Terminal Box Fire Alarm - 1, lengkap dengan : set 1.00 1.00### 0.006
2 Smoke detector Conventional bh 11.00 11.00### 0.031
3 Fix Heat detector Conventional bh 2.00 2.00### 0.005
4 ROR Heat detector Conventional bh 1.00 1.00### 0.002
5 Breakglass Call point w/ phone jack bh 1.00 1.00### 0.004
T (%) (%)
( ITEM (%)
T
R
A
p
L)
S
1 2 3 4 5 E
### 6 7 8 9 10 11 12 13
6 Alarm Bell bh 1.00 T
1.00### 0.006
E
7 Strobe bh 1.00 1.00###
L 0.007
8 End of Line bh 1.00 1.00###
A 0.002
9 Instalasi Fire Detector, 2x NYA 1,5 mm² dalam HI PVC dia. 20 mm² titik 15.00 H
15.00### 0.024
10 Instalasi Alarm Bell , FRC 2x 1,5 mm² dalam HI PVC dia. 20 mm² titik 1.00 1.00###
P 0.002
11 Instalasi Strobe , FRC 2x 1,5 mm² dalam HI PVC dia. 20 mm² titik 1.00 1.00###
A 0.002
2 Lantai 02 J -
A
1 Terminal Box Fire Alarm - 1, lengkap dengan : set 1.00 1.00###
K 0.006
3 Fix Heat detector Conventional bh - -### -
6 Alarm Bell bh 1.00 1.00### 0.006
7 Strobe bh 1.00 1.00### 0.007
8 End of Line bh 1.00 1.00### 0.002
9 Instalasi Fire Detector, 2x NYA 1,5 mm² dalam HI PVC dia. 20 mm² titik 21.00 21.00### 0.033
10 Instalasi Alarm Bell , FRC 2x 1,5 mm² dalam HI PVC dia. 20 mm² titik 1.00 1.00### 0.002
11 Instalasi Strobe , FRC 2x 1,5 mm² dalam HI PVC dia. 20 mm² titik 1.00 1.00### 0.002
3 Lantai 03 -
1 Terminal Box Fire Alarm - 1, lengkap dengan : set 1.00 1.00### 0.006
3 Fix Heat detector Conventional bh - -### -
6 Alarm Bell bh 1.00 1.00### 0.006
7 Strobe bh 1.00 1.00### 0.007
8 End of Line bh 1.00 1.00### 0.002
9 Instalasi Fire Detector, 2x NYA 1,5 mm² dalam HI PVC dia. 20 mm² titik 21.00 21.00### 0.033
10 Instalasi Alarm Bell , FRC 2x 1,5 mm² dalam HI PVC dia. 20 mm² titik 1.00 1.00### 0.002
11 Instalasi Strobe , FRC 2x 1,5 mm² dalam HI PVC dia. 20 mm² titik 1.00 1.00### 0.002
-
2 Instalasi Fire Extinguisher -
1 Lantai 01 -
1 Fire Extinguisher kap. 3 kg, kelas A,B dan C unit 3.00 3.00### 0.018
2 Lantai 02 -
3 Lantai 03 -
-
Sub Total XXI Sub Total XXI ### 0.482
-
XXII. PEKERJAAN INSTALASI CCTV -
Pengadaan dan pemasangan Peralatan Utama, instalasi CCTV, lengkap terpasang dengan alat bantu -
-
1 Peralatan Utama -
1 Network Video Recorder 16 Channel unit 1.00 1.00### 0.082
- 4 HDD, 16 PoE, 4K H.265 -
- Hard disk External 2 unit @ kap. 2 TB -
- Mouse -
3 32″ Wide TFT-LED Monitor CCTV unit 1.00 1.00### 0.019
> Support up to 1360 x 768 resolution -
> High contrast ratio 1000 : 1 -
> Fast response time 5ms -
> 120Hz motion technology -
4 UPS 1000VA unit 1.00 1.00### 0.007
T (%) (%)
( ITEM (%)
T
R
A
p
L)
S
1 2 3 4 5 E
### 6 7 8 9 10 11 12 13
5 Rack cctv system unit 1.00 T
1.00### 0.015
E
6 Aksesoris, Setting, Wiring & Installation lot 1.00 1.00###
L 0.005
A -
3 Instalasi CCTV H -
1 Lantai 01 P -
1 IP Dome Camera, 2MP unit 5.00 5.00###
A 0.068
2 Instalasi cctv, kabel Utp Cat 6 dalam HI PVC dia. 20 mm² titik 5.00 J
5.00### 0.013
A
2 Lantai 02 K -
1 IP Dome Camera, 2MP unit 2.00 2.00### 0.027
2 Instalasi cctv, kabel Utp Cat 6 dalam HI PVC dia. 20 mm² titik 2.00 2.00### 0.005
3 Lantai 03 -
1 IP Dome Camera, 2MP unit 2.00 2.00### 0.027
2 Instalasi cctv, kabel Utp Cat 6 dalam HI PVC dia. 20 mm² titik 2.00 2.00### 0.005
-
Sub Total XXII Sub Total XXII ### 0.275
-
XXIII. PEKERJAAN INSTALASI TATA SUARA -
Pengadaan dan pemasangan Peralatan Utama, instalasi Tata Suara (PAVA), lengkap terpasang dengan alat bantu -
-
1 Peralatan Utama -
1 Mixer Amplifier 240 W (AC/DC) w/ 5 zone SS unit 1.00 1.00### 0.042
2 Paging Michropone unit 2.00 2.00### 0.003
3 USB/ CD/MP3/FM unit 1.00 1.00### 0.025
4 UPS 1000VA unit 1.00 1.00### 0.008
5 Rack cctv system unit 1.00 1.00### 0.015
6 Aksesoris, Setting, Wiring & Installation lot 1.00 1.00### 0.006
-
1 Lantai 01 -
1 Metal Ceilling speaker ,6/3/1.5W, 'Dia. 5", White unit 12.00 12.00### 0.026
2 Volume Control, 6W/ 30 W unit 5.00 5.00### 0.021
3 Instalasi Speaker dengan Kabel NYMHY 3c x 1,5 mm dalam Hi Pvc 20 mm titik 12.00 12.00### 0.023
4 Instalasi volume control dengan Kabel NYMHY 3c x 1,5 mm dalam Hi Pvc 20 mm titik 5.00 5.00### 0.009
2 Lantai 02 -
3 Lantai 03 -
-
Sub Total XXIII Sub Total XXIII ### 0.492
-
XXIV. PEKERJAAN INSTALASI MATV -
Pengadaan dan pemasangan Peralatan Utama, instalasi MATV , lengkap terpasang dengan alat bantu -
-
1 Peralatan Utama -
1 Receiver TV Digital unit 1.00 1.00### 0.027
2 Modulator unit 1.00 1.00### 0.019
3 Booster unit 1.00 1.00### 0.019
4 UPS 1000VA unit 1.00 1.00### 0.008
5 Rack MATV system unit 1.00 1.00### 0.015
6 Aksesoris, Setting, Wiring & Installation lot 1.00 1.00### 0.005
-
1 Lantai 01 -
T (%) (%)
( ITEM (%)
T
R
A
p
L)
S
1 2 3 4 5 E
### 6 7 8 9 10 11 12 13
1 Splitter with Booster 4 way unit 5.00 T
5.00### 0.012
E
2 Outlet TV unit 8.00 8.00###
L 0.004
3 Instalasi antar splitter dengan Kabel Coaxial RG 11C dalam Hi Pvc 20 mm titik 5.00 5.00###
A 0.007
4 Instalasi MATV dengan Kabel Coaxial RG 6 dalam Hi Pvc 20 mm titik 8.00 H
8.00### 0.014
2 Lantai 02 P -
1 Splitter with Booster 4 way unit 5.00 5.00###
A 0.012
2 Outlet TV unit 14.00 J
14.00### 0.007
A
3 Instalasi antar splitter dengan Kabel Coaxial RG 11C dalam Hi Pvc 20 mm titik 5.00 5.00###
K 0.007
4 Instalasi MATV dengan Kabel Coaxial RG 6 dalam Hi Pvc 20 mm titik 14.00 14.00### 0.024
3 Lantai 03 -
1 Splitter with Booster 4 way unit 5.00 5.00### 0.012
2 Outlet TV unit 14.00 14.00### 0.007
3 Instalasi antar splitter dengan Kabel Coaxial RG 11C dalam Hi Pvc 20 mm titik 5.00 5.00### 0.007
4 Instalasi MATV dengan Kabel Coaxial RG 6 dalam Hi Pvc 20 mm titik 14.00 14.00### 0.024
-
Sub Total XXIV Sub Total XXIV ### 0.232
JUMLAH TOTAL KONTRAK AWAL GEDUNG ASRAMA JUMLAH TOTAL ADDENDUM 01 GEDUNG
### ASRAMA
48.677
T (%) (%)
( ITEM (%)
T
R
A
p
L)
S
1 2 3 4 5 E
### 6 7 8 9 10 11 12 13
T
C PEKERJAAN PENIMBUNAN DAN BAK AIR E -
I. PEKERJAAN PENDAHULUAN L -
1 Pembersihan lokasi Timbunan Ls A
1.00### 0.006
H
Sub Total I Sub Total I ### 0.006
II. PEKERJAAN TIMBUNAN P -
1 Timbunan Tanah Datang Dengan Tanah Pilihan M³ A
305.00### 0.836
Sub Total II Sub Total II ###J 0.836
A
III. PEKERJAAN PAGAR PENGAMAN K -
1 Pemasangan Pagar Seng Keliling Ls 120.00### 0.088
Sub Total III Sub Total III ### 0.088
IV PEKERJAAN BAK AIR 8 x 12 x 1.5 = 144 M3 -
1 Galian Tanah M³ 292.50### 0.159
2 Pengadaan Cerucuk dan Penumbukan M' 425.00### 0.645
3 Urugan Pasir t = 10 cm M³ 17.55### 0.024
4 Lantai Kerja t = 10 cm M³ 11.70### 0.081
Sub Total IV Sub Total IV ### 0.908
V PEKERJAAN STRUKTUR BAK AIR -
1 Pondasi Type P1 -
- Beton K-300 M³ 1.18### 0.012
- Tulangan U32 Kg 64.46### 0.007
- Bekisting Pondasi M² 6.72### 0.008
- Beton K-250 M³ 0.60### 0.006
- Tulangan U32 Kg 173.80### 0.018
- Tulangan U24 Kg 30.42### 0.003
- Bekisting Kolom M² 12.00### 0.030
3 PEKERJAAN BALOK SLOOF -
Sloof Uk. 20/40 cm -
- Beton K-250 M³ 5.18### 0.050
- Tulangan U32 Kg 644.64### 0.068
- Tulangan U24 Kg 191.61### 0.020
- Bekisting Sloof M² 38.88### 0.053
4 PEKERJAAN RING BALOK 20/20 -
- Beton K-250 M³ 2.59### 0.025
- Tulangan U32 Kg 429.76### 0.046
- Tulangan U24 Kg 121.94### 0.013
- Bekisting Sloof M² 25.92### 0.035
Sub Total V Sub Total V ### 0.395
VI PEKERJAAN LANTAI DAN DINDING -
1 Plat Lantai -
- Beton K-250 M3 29.25### 0.284
- Tulangan U32 Besi Dia 12mm -15 cm Kg 1,952.19### 0.207
- Tulangan U24 Kg 46.22### 0.005
- Bekisting Lantai M² 11.00### 0.022
Urugan Pasir t = 20 cm dibawah Lantai M³ 22.22### 0.030
2 Pekerjaan Dinding -
- Beton K-250 M3 12.00### 0.116
- Tulangan U32 Besi Dia 12mm -15 cm ( Tegak ) Kg 718.11### 0.076
- Tulangan U32 Besi Dia 12mm -15 cm ( Melintang ) Kg 691.04### 0.073
- Tulangan U24 Kg 30.00### 0.003
- Plesteran Dinding dan Lantai M² 204.00### 0.092
- Acian Dinding dan Lantai M² 204.00### 0.055
3 Pekerjaan Tutup Bak Air Tebal 20 Cm -
- Beton K-250 M3 19.20### 0.186
- Tulangan U32 Besi Dia 12mm -15 cm ( Tegak ) Kg 1,604.20### 0.170
- Tulangan U24 Kg 37.92### 0.004
- Plesteran M² 96.00### 0.043
Sub Total XVI Sub Total XVI ### 1.809
JUMLAH TOTAL KONTRAK AWAL PEKERJAAN TIMBUNAN DAN BAK AIR JUMLAH TOTAL ADDENDUM 01 PEKERJAAN ###
TIMBUNAN DAN
4.041
BAK AIR
T (%) (%)
( ITEM (%)
T
R
A
p
L)
S
1 2 3 4 5 E
### 6 7 8 9 10 11 12 13
T -
E
L
A
H
P
A
J
A
K
PEKERJAAN ARSITEKTUR BANGUNAN ASRAMA
Sub Pekerjaan : Pekerjaan Arsitektur Bangunan Asrama
KONTRAK AWAL ADDENDUM 01

NO URAIAN PEKERJAAN SAT
VOLUME HARGA SATUAN TOTAL SEBELUM PAJAK TOTAL SETELAH PAJAK
VOLUME HARGA SATUAN TOTAL SEBELUM PAJAK TOTAL SETELAH
(Rp.) PAJAK ( Rp ) (%) ( Rp ) (Rp.) PAJAK ( Rp ) (%) PAJAK ( Rp )
1 2 3 5 6 7 8 9 10 11 12 13 14
A LANTAI I
1 Lantai Homogenous Tile 60 cm x 60 Cream To White Polished M² 209.21 415,316.02 86,888,263.56 10 95,577,089.91
2 Lantai Homogenous Tile 60 cm x 60 cm Dark Grey Anti Slip M² 51.20 417,592.06 21,380,713.32 10 23,518,784.65
3 Lantai Ceramic Tile 30 cm x 30 cm Grey Anti Slip M² 95.49 195,570.31 18,675,008.90 10 20,542,509.79
4 Finishing Dinding 30 cm x 60 cm Grey M² 64.86 414,834.35 26,906,155.94 10 29,596,771.54
B LANTAI II
C LANTAI III
Sub Total VI 581,093,080.36
A LANTAI I
1 Dinding Batako Uk. 20x40x7 M² 336.71 116,400.13 39,193,087.77 10 43,112,396.55
2 Plesteran Dinding Batako M² 673.43 78,267.05 52,707,379.48 10 57,978,117.43
3 Acian Dinding M² 251.21 46,495.94 11,680,245.09 10 12,848,269.60
B LANTAI II
2 Plesteran Dinding Batako M² 1,386.59 78,267.05 108,524,308.86 10 119,376,739.75
3 Acian Dinding M² 295.42 46,495.94 13,735,830.59 10 15,109,413.65
C LANTAI III
2 Plesteran Dinding Batako M² 1,554.81 78,267.05 121,690,392.01 10 133,859,431.21
3 Acian Dinding M² 1,007.79 46,495.94 46,858,143.37 10 51,543,957.71
Sub Total VII 622,136,964.21
A LANTAI I
1 Rangka Plafond Hollow 40 mm x 40 mm M² 302.14 142,025.00 42,911,433.50 10 47,202,576.85
2 Plafond Gypsum Board 9 mm M² 278.22 54,837.06 15,256,766.83 10 16,782,443.52
3 Plafond GRC Board 4 mm M² 23.92 53,414.63 1,277,677.95 10 1,405,445.74
B LANTAI II
C LANTAI III
Sub Total VIII 191,553,030.49
A. LANTAI I
1 Pintu Type PJ1 Unit 1.00 13,331,886.75 13,331,886.75 10 14,665,075.43
2 Pintu Type P1 Unit 3.00 6,530,025.45 19,590,076.35 10 21,549,083.99
3 Pintu Type P2 Unit 10.00 3,322,717.92 33,227,179.20 10 36,549,897.12
4 Pintu Type P3 Unit 2.00 2,533,616.06 5,067,232.12 10 5,573,955.33
5 Pintu Type PB1 Unit 3.00 1,129,087.39 3,387,262.17 10 3,725,988.39
6 Jendela Type J1 Unit 1.00 9,493,661.13 9,493,661.13 10 10,443,027.24
10 Ventilasi Type V1 Unit 4.00 576,621.50 2,306,486.00 10 2,537,134.60
B. LANTAI II
1 Pintu Type P2 Unit 15.00 3,322,717.92 49,840,768.80 10 54,824,845.68
2 Pintu Type P3 Unit 15.00 2,533,616.06 38,004,240.90 10 41,804,664.99
C. LANTAI III
1 Pintu Type P2 Unit 15.00 3,322,717.92 49,840,768.80 10 54,824,845.68
2 Pintu Type P3 Unit 15.00 2,533,616.06 38,004,240.90 10 41,804,664.99
Sub Total IX 552,624,784.35
KONTRAK AWAL ADDENDUM 01
NO URAIAN PEKERJAAN SAT
VOLUME HARGA SATUAN TOTAL SEBELUM PAJAK TOTAL SETELAH PAJAK VOLUME HARGA SATUAN TOTAL SEBELUM PAJAK TOTAL SETELAH
(Rp.) PAJAK ( Rp ) (%) ( Rp ) (Rp.) PAJAK ( Rp ) (%) PAJAK ( Rp )
A LANTAI I
1 Kloset Duduk Unit 5.00 2,454,629.00 12,273,145.00 10 13,500,459.50
2 Urinoir Unit 2.00 2,185,000.00 4,370,000.00 10 4,807,000.00
3 Jet Shower Unit 5.00 382,375.00 1,911,875.00 10 2,103,062.50
4 Floor Drain Bh 6.00 437,000.00 2,622,000.00 10 2,884,200.00
5 Wastafel Unit 4.00 1,092,500.00 4,370,000.00 10 4,807,000.00
6 Kran Air Stainless Bh 1.00 163,875.00 163,875.00 10 180,262.50
7 Tissue Holder Bh 5.00 163,875.00 819,375.00 10 901,312.50
8 Zink Stainless Unit 1.00 546,250.00 546,250.00 10 600,875.00
B LANTAI II
2 Jet Shower Unit 13.00 2,185,000.00 28,405,000.00 10 31,245,500.00
3 Floor Drain Bh 14.00 382,375.00 5,353,250.00 10 5,888,575.00
4 Wastafel Unit 13.00 437,000.00 5,681,000.00 10 6,249,100.00
6 Tissue Holder Bh 13.00 163,875.00 2,130,375.00 10 2,343,412.50
C LANTAI III
2 Jet Shower Unit 13.00 2,185,000.00 28,405,000.00 10 31,245,500.00
3 Floor Drain Bh 14.00 382,375.00 5,353,250.00 10 5,888,575.00
4 Wastafel Unit 13.00 437,000.00 5,681,000.00 10 6,249,100.00
6 Tissue Holder Bh 13.00 163,875.00 2,130,375.00 10 2,343,412.50
Sub Total X 191,800,261.40
A LANTAI I
1 Cat Tembok Eksterior M² 272.26 57,071.05 15,538,164.07 10 17,091,980.48
2 Cat Tembok Interior M² 641.87 48,549.55 31,162,499.66 10 34,278,749.62
3 Cat Plafond Eksterior M² 39.04 57,071.05 2,228,053.79 10 2,450,859.17
4 Cat Plafond Interior M² 263.10 48,549.55 12,773,386.61 10 14,050,725.27
B LANTAI II
C LANTAI III
Sub Total XI 202,453,909.05
1 Ornamen Alumunium Composite Panel (ACP) M² 357.35 992,754.75 354,760,909.91 10 390,237,000.90
2 Ornamen Alumunium Composite Panel Motif Kayu (ACP) M² 186.80 1,187,500.00 221,825,000.00 10 244,007,500.00
3 Ornamen Alumunium Composite Panel Motif Cutting(ACP) M² 380.16 1,425,000.00 541,728,000.00 10 595,900,800.00
Sub Total XII 1,230,145,300.90
3,571,807,330.76
JUMLAH KONTRAK AWAL JUMLAH ADDENDUM 01
PEKERJAAN
MEKANIKAL & ELEKTRIKAL GEDUNG ASRAMA BALAI SERTIFIKASI
Pekerjaan : PEMBANGUNAN GEDUNG SERTIFIKASI TENAGA KERJA

Lokasi : PONTIANAK
H
A
R
KONTRAK
G AWAL ADDENDUM 01
NO, URAIAN PEKERJAAN A
VOLUME HARGA SATUAN TOTAL SEBELUM PAJAK ( % ) TOTAL SETELAH PAJAK VOLUME HARGA SATUAN TOTAL SEBELUM PAJAK ( % ) TOTAL SETELAH PAJAK
S PAJAK ( Rp ) ( Rp ) PAJAK ( Rp ) ( Rp )
A
T
I. PEKERJAAN INSTALASI AIR BERSIH U
1 Peralatan Utama A
1 Pompa Transfer 1.00 set 15,750,000.00 N
### 15,750,000.00 10 17,325,000.00
- Debit : 3 m3/h
- Head : 40 meter
2 Pompa Booster Inverter 1.00 set 38,000,000.00 ### 38,000,000.00 10 41,800,000.00
- Debit : 3 m3/h
- Head : 40 meter
3 Electric Water Heater 26.00 unit 2,655,000.00 ### 69,030,000.00 10 75,933,000.00
- Kapasitas : 20 liter
4 Ground Water Tank 1.00 set 13,200,000.00 ### 13,200,000.00 10 14,520,000.00
perkuatan struktur
5 Roof Water Tank 1.00 set 6,300,000.00 ### 6,300,000.00 10 6,930,000.00
- Material : Fiber
perkuatan struktur
1 Shaft
- dia. 1 1/2 inch (pengisian ke dari PDAM ke GWT) 20.00 m' 153,387.00 ### 3,067,740.00 10 3,374,514.00
- dia. 1 inch (pengisian ke Rooftank) 18.00 m' 78,522.00 ### 1,413,396.00 10 1,554,735.60
- dia. 2 inch (Distribusi dari Rooftank) 12.00 m' 153,387.00 ### 1,840,644.00 10 2,024,708.40
2 Lantai 1
Tank
- dia. 1/2 inch 24.00 m' 57,845.00 ### 1,388,280.00 10 1,527,108.00
- dia. 1 inch 64.00 m' 78,522.00 ### 5,025,408.00 10 5,527,948.80
2 Instalasi Pipa Air Bersih Panas (PPR PN 20) dari Clean
Water Roof Tank
- dia. 1/2 inch 0.00 m' 57,845.00 ### 0.00
3 Gate Valve : 0.00
- dia. 1 1/2 inch 1.00 bh 581,385.72 ### 581,385.72 10 639,524.29
3 Lantai 2 0.00
Tank 0.00
- dia. 1/2 inch 65.00 m' 25,047.00 ### 1,628,055.00 10 1,790,860.50
- dia. 1 1/2 inch 48.00 m' 78,522.00 ### 3,769,056.00 10 4,145,961.60
Water Roof Tank
- dia. 1/2 inch 52.00 m' 57,845.00 ### 3,007,940.00 10 3,308,734.00
3 Gate Valve :
- dia. 1/2 inch 26.00 bh 581,385.72 ### 15,116,028.72 10 16,627,631.59
- dia. 1 1/2 inch 1.00 bh 581,385.72 ### 581,385.72 10 639,524.29
H
A
R
G
4 Lantai 3 A
T
1 Instalasi Pipa Air Bersih (PPR PN 10) dari Clean Water Roof U
Tank A
- dia. 1/2 inch 65.00 m' N
25,047.00 ### 1,628,055.00 10 1,790,860.50
- dia. 1 1/2 inch 48.00 m' 78,522.00 ### 3,769,056.00 10 4,145,961.60
Water Roof Tank
- dia. 1/2 inch 52.00 m' 57,845.00 ### 3,007,940.00 10 3,308,734.00
3 Gate Valve : 10 0.00
- dia. 1/2 inch 26.00 bh 581,385.72 ### 15,116,028.72 10 16,627,631.59
- dia. 1 1/2 inch 1.00 m' 581,385.72 ### 581,385.72 10 639,524.29
3. Test Commisioning 1.00 lot 1,100,000.00 ### 1,100,000.00 10 1,210,000.00
SUB TOTAL PEKERJAAN INSTALASI AIR BERSIH 225,391,963.06
II. PEKERJAAN INSTALASI AIR BEKAS DAN KOTOR

1 Peralatan Utama
1 Sewage Treatment Plant (STP) 1.00 unit 37,800,000.00 ### 37,800,000.00 10 41,580,000.00
> Bahan : FRP
> Lengkap terpasang termasuk, galian dan perkuatan
struktur
2 Sumur peresapan 1.00 unit 1,690,451.63 ### 1,690,451.63 10 1,859,496.79
> Kapasitas : 2 m3
3 Grease trap 1.00 unit 5,400,000.00 ### 5,400,000.00 10 5,940,000.00
> Kapasitas : 2 m3
> Bahan : FRP / Stainless steel
> Material pendukung dan aksesoris kelengkapan
1 Shaft
- dia. 4 inch 84.00 m' 156,435.08 ### 13,140,546.72 10 14,454,601.39
- dia. 4 inch 84.00 m' 156,435.08 ### 13,140,546.72 10 14,454,601.39
- dia. 2 inch 84.00 m' 63,652.39 ### 5,346,800.76 10 5,881,480.84
2 Lantai 1
- dia. 2 inch 12.00 m' 63,652.39 ### 763,828.68 10 840,211.55
- dia. 3 inch 42.00 m' 104,325.92 ### 4,381,688.64 10 4,819,857.50
- dia. 4 inch 32.00 m' 156,435.08 ### 5,005,922.56 10 5,506,514.82
- dia. 6 inch 40.00 m' 317,020.50 ### 12,680,820.00 10 13,948,902.00
- dia. 4 inch 6.00 m' 156,435.08 ### 938,610.48 10 1,032,471.53
- dia. 6 inch 40.00 m' 317,020.50 ### 12,680,820.00 10 13,948,902.00
- dia. 1 inch 54.00 m' 51,365.17 ### 2,773,719.18 10 3,051,091.10
4 Floor Drain
- dia. 3 inch 5.00 bh 247,500.00 ### 1,237,500.00 10 1,361,250.00
5 Floor Clean Out
- dia. 3 inch 2.00 bh 242,250.00 ### 484,500.00 10 532,950.00
- dia. 4 inch 4.00 bh 267,750.00 ### 1,071,000.00 10 1,178,100.00
3 Lantai 2
- dia. 2 inch 26.00 m' 63,652.39 ### 1,654,962.14 10 1,820,458.35
- dia. 3 inch 78.00 m' 104,325.92 ### 8,137,421.76 10 8,951,163.94
- dia. 4 inch 52.00 m' 156,435.08 ### 8,134,624.16 10 8,948,086.58
H
A
R
G
3 Instalasi Pipa Vent (PVC AW) A
T
- dia. 1 inch 52.00 m' 51,365.17 ###
U 2,670,988.84 10 2,938,087.72
4 Floor Drain A
- dia. 3 inch 26.00 bh N
247,500.00 ### 6,435,000.00 10 7,078,500.00
5 Floor Clean Out
- dia. 3 inch 13.00 bh 242,250.00 ### 3,149,250.00 10 3,464,175.00
- dia. 4 inch 13.00 bh 267,750.00 ### 3,480,750.00 10 3,828,825.00
4 Lantai 3
- dia. 2 inch 26.00 m' 63,652.39 ### 1,654,962.14 10 1,820,458.35
- dia. 3 inch 78.00 m' 104,325.92 ### 8,137,421.76 10 8,951,163.94
- dia. 4 inch 52.00 m' 156,435.08 ### 8,134,624.16 10 8,948,086.58
- dia. 1 inch 52.00 m' 51,365.17 ### 2,670,988.84 10 2,938,087.72
4 Floor Drain
- dia. 3 inch 26.00 bh 247,500.00 ### 6,435,000.00 10 7,078,500.00
5 Floor Clean Out
- dia. 3 inch 13.00 bh 242,250.00 ### 3,149,250.00 10 3,464,175.00
- dia. 4 inch 13.00 bh 267,750.00 ### 3,480,750.00 10 3,828,825.00
3 Test Commisioning 1.00 lot 1,100,000.00 ### 1,100,000.00 10 1,210,000.00
SUB TOTAL PEKERJAAN INSTALASI AIR BEKAS DAN AIR KOTOR 205,659,024.09
III. PEKERJAAN PANEL DISTRIBUSI TEGANGAN RENDAH
1 Lantai 1
1 SDP GEDUNG 1.00 set 28,207,203.20 ###
28,207,203.20 10 31,027,923.52
- MCCB 100 A-250 A, 36kA, 4P 1.00 bh
- MCCB 50 A, 10kA, 3P 2.00 bh
- MCCB 30 A, 10kA, 3P 4.00 bh
- Power Metering Digital ex METSEPM 2120 1.00 bh
- Current Transformer 80/ 5A 3.00 bh
- Pilot Lamp (Led) 230-240 VAC 3.00 bh
- STI (Fuse Carrier) 1P 400V 3.00 bh
- Fuse Cartridge 4A 3.00 bh
- Bus bar RSTN G 1.00 unit
- Perlengkapan bantu wiring, dll. 1.00 lot
- Dimensi Panel : 100x800x250 (1x) 1.00 bh
2 LP. 01 1.00 set 4,874,481.90 ###
4,874,481.90 10 5,361,930.09
- MCCB 20 A, 10kA, 3P 1.00 bh
- MCB 6 A, 6kA, 1P 6.00 bh
- MCB 10 A, 6kA, 1P 6.00 bh
3 PPAC. 01 1.00 set 3,813,448.50 ###
3,813,448.50 10 4,194,793.35
- MCCB 30 A, 10kA, 3P 1.00 bh
- MCB 10 A, 6kA, 3P 15.00 bh
4 Box MCB Room 1.00 set 699,272.00 ###
699,272.00 10 769,199.20
- MCB 10 A, 6kA, 1P 4.00 bh
- Box MCB 4 Modul 1.00 bh
H
A
R
G
2 Lantai 2 A
T
1 LP. 02 1.00 set 5,398,389.90 ###
5,398,389.90
U 10 5,938,228.89
- MCCB 50 A, 10kA, 3P 1.00 bh A
- MCB 10 A, 6kA, 1P 18.00 bh N
2 Box MCB Room 13.00 set 699,272.00 ###
9,090,536.00 10 9,999,589.60
- MCB 10 A, 6kA, 1P 4.00 bh
3 Lantai 3
1 LP. 03 1.00 set 5,398,389.90 ###
5,398,389.90 10 5,938,228.89
- MCCB 50 A, 10kA, 3P 1.00 bh
- MCB 10 A, 6kA, 1P 18.00 bh
2 Box MCB Room 13.00 set 699,272.00 ###
9,090,536.00 10 9,999,589.60
- MCB 10 A, 6kA, 1P 4.00 bh
SUB TOTAL PEKERJAAN PANEL DISTRIBUSI TEGANGAN RENDAH 73,229,483.14
VI. PEKERJAAN INSTALASI KABEL POWER

1 Lantai 1
1 Kabel NYY 4c x 120 mm² + Bc. 70 mm² dari LV MDP
70.00 m' 874,161.00 ###
61,191,270.00 10
Eksisting ke SDP Gedung 67,310,397.00
2 Kabel NYY 4c x 4 mm² + Bc. 4 mm² dari SDP ke LP. 01 8.00 m' 54,027.00 ###
432,216.00 10 475,437.60
3
Kabel NYY 4c x 10 mm² + Bc. 10 mm² dari SDP ke PPAC. 01 10.00 m' 102,983.88 ###
1,029,838.80 10
1,132,822.68
2 Lantai 2
1 Kabel NYY 4c x 10 mm² + Bc. 10 mm² dari SDP Gedung
38.00 m' 102,983.88 ###
3,913,387.44 10
menuju LP. 02 4,304,726.18
2 Kabel NYY 3c x 4 mm² dari LP. 02 menuju Box MCB Room
8.00 m' 47,265.00 ###
378,120.00 10
415,932.00
3 Lantai 2
1 Kabel NYY 4c x 10 mm² + Bc. 10 mm² dari SDP Gedung
46.00 m' 102,983.88 ###
4,737,258.48 10
menuju LP. 03 5,210,984.33
2 Kabel NYY 3c x 4 mm² dari LP. 03 menuju Box MCB Room
8.00 m' 47,265.00 ###
378,120.00 10
415,932.00
SUB TOTAL PEKERJAAN INSTALASI KABEL POWER 79,266,231.79

H
A
R
G
VII. PEKERJAAN KABEL LADDER DAN KABEL TRAY A
T
U
A bantu dan asesoris lain yang diperlukan sesuai gambar dan spesifikasi teknis.
Pengadaan dan pemasangan Armatur lampu dan instalasi kabel tray dan kabel ladder lengkap terpasang dengan alat
N
1 Shaft
1
terpasang :
- Uk. 300 mm x 100 mm, Ketebalan 1,8 mm 12.00 m' 232,785.30 ###
2,793,423.60 10 3,072,765.96
terpasang :
3,295,550.40 10 3,625,105.44
2 Lantai 01
1
terpasang :
8,845,841.40 10 9,730,425.54
2
terpasang :
9,886,651.20 10 10,875,316.32
3 Lantai 02
terpasang :
7,449,129.60 10 8,194,042.56
2
terpasang :
9,886,651.20 10 10,875,316.32
4 Lantai 03
terpasang :
7,449,129.60 10 8,194,042.56
terpasang :
9,886,651.20 10 10,875,316.32
SUB TOTAL PEKERJAAN KABEL LADDER DAN KABEL TRAY 80.00 65,442,331.02
VIII. PEKERJAAN INSTALASI PENERANGAN

Pengadaan dan pemasangan Armatur lampu dan instalasi penerangan lengkap terpasang dengan alat bantu dan asesoris lain yang diperlukan sesuai gambar dan spesifikasi teknis.

1 Lantai 01
1 RM Led Panel W30xL120, 40W, 4000lm 16.00 bh 1,360,474.84 ###
21,767,597.44 10 23,944,357.18
2 Led Slim Downlight Ø6", 15W, 1000lm 21.00 bh 286,845.54 ###
6,023,756.34 10 6,626,131.97
2,509,479.17 10 2,760,427.09
4 Ceilling Light, Led 16W 8.00 bh 596,953.27 ###
4,775,626.16 10 5,253,188.78
0.00 10 0.00
6 Exit Light Doubled Sided View, Led 10W 0.00 bh 2,053,676.44 ###
0.00 10 0.00
7 Saklar Tunggal 5.00 bh 41,506.49 ###
207,532.45 10 228,285.70
8 Saklar Seri 11.00 bh 57,836.72 ###
636,203.92 10 699,824.31
9 Saklar Tukar 1.00 bh 65,057.57 ###
65,057.57 10 71,563.33
10 Grid Switch 9 gang 0.00 bh 266,241.56 ###
0.00
56.00 titik 232,980.15 ###
13,046,888.40 10
dia. 20 mm² 14,351,577.24
12 Stop Kontak 1 Gang, 1ph Wall Type Inbow, 200 VA 25.00 bh 50,949.14 ###
1,273,728.50 10 1,401,101.35
0.00
14 Stop Kontak 1ph Floor Type, 400 VA 3.00 bh 599,067.20 ###
1,797,201.60 10 1,976,921.76
28.00 titik 271,895.75 ###
7,613,081.00 10
dia. 20 mm² 8,374,389.10
H
A
R
G
2 Lantai 02 A
T
Instalasi penerangan U
1 Led Slim Downlight Ø6", 15W, 1000lm 15.00 bh 286,845.54 A
###
4,302,683.10 10 4,732,951.41
2 Led Slim Downlight Ø6", 12W, 800lm 13.00 bh 199,750.00 N
###
2,596,750.00 10 2,856,425.00
5,931,496.22 10 6,524,645.84
2,161,250.00 10 2,377,375.00
5 Desk Light, Led 3 W 26.00 bh 366,830.34 ###
9,537,588.84 10 10,491,347.72
596,953.27 10 656,648.60
0.00 10 0.00
0.00 10 0.00
622,597.35 10 684,857.09
10 Saklar Seri 16.00 bh 57,836.72 ###
925,387.52 10 1,017,926.27
11 Saklar Tukar 1.00 bh 65,057.57 ###
65,057.57 10 71,563.33
0.00
94.00 titik 232,980.15 ###
21,900,134.10 10
dia. 20 mm² 24,090,147.51
1,528,474.20 10 1,681,321.62
2,922,838.62 10 3,215,122.48
0.00
17
Instalasi menggunakan kabel NYM 3x2,5 mm² dalam Hi Pvc 69.00 titik 271,895.75 ###
18,760,806.75 10
dia. 20 mm² 20,636,887.43
3 Lantai 03
4,589,528.64 10 5,048,481.50
2,596,750.00 10 2,856,425.00
5,931,496.22 10 6,524,645.84
2,161,250.00 10 2,377,375.00
5 Desk Light, Led 3 W 26.00 bh 366,830.34 ###
9,537,588.84 10 10,491,347.72
0.00
0.00
2,053,676.44 10 2,259,044.08
622,597.35 10 684,857.09
10 Saklar Seri 16.00 bh 57,836.72 ###
925,387.52 10 1,017,926.27
11 Saklar Tukar 1.00 bh 65,057.57 ###
65,057.57 10 71,563.33
0.00
95.00 titik 232,980.15 ###
22,133,114.25 10
dia. 20 mm² 24,346,425.68
1,528,474.20 10 1,681,321.62
2,922,838.62 10 3,215,122.48
0.00
69.00 titik 271,895.75 ###
18,760,806.75 10
dia. 20 mm² 20,636,887.43
10 0.00
2 Test Commisioning 1.00 ls 1,200,000.00 ###
1,200,000.00 10 1,320,000.00
SUB TOTAL PEKERJAAN INSTALASI PENERANGAN 227,256,410.14
IX. PEKERJAAN INSTALASI TATA UDARA
1 Lantai 01
1 AC Split Wall Monted Inverter, 1 HP 7.00 unit 6,175,000.00 ###
43,225,000.00 10 47,547,500.00
2 AC Ceilling Cassette Inverter, 3 HP 2.00 unit 29,750,000.00 ###
59,500,000.00 10 65,450,000.00
7.00 titik 356,874.20 ###
2,498,119.40 10
dia. 20 mm² 2,747,931.34
4 Instalasi power Indoor AC, NYM 4x4 mm w/ NYA 1c x 4 mm
2.00 titik 377,866.80 ###
755,733.60 10
dalam HI PVC dia. 20 mm² 831,306.96
H
A
R
G
5 A
T
Instalasi Refrigerant lengkap dengan isolasi ketebalan 3/4 : U
Instalasi Refrigerant AC Wall Mounted kap. 1/2 HP - 1 1/2 A
HP : N
> Ø 1/4 inch X Ø 3/8 inch; tebal : 0,8 30.00 m' 160,055.70 ###
4,801,671.00 10 5,281,838.10

7,368,710.70 10 8,105,581.77
1/2 :
> PVC AW Ø 1/2 inch 12.00 m' 77,681.69 ###
932,180.28 10 1,025,398.31
> PVC AW Ø 1 inch 12.00 m' 77,681.69 ###
932,180.28 10 1,025,398.31
2 Lantai 02 0.00 10 0.00
72,247,500.00 10 79,472,250.00
13.00 titik 356,874.20 ###
4,639,364.60 10
dia. 20 mm² 5,103,301.06
3
HP :
10,403,620.50 10 11,443,982.55
1/2 :
> PVC AW Ø 1/2 inch 65.00 m' 77,681.69 ###
5,049,309.85 10 5,554,240.84
3 Lantai 03 10 0.00
68,635,125.00 10 75,498,637.50
13.00 titik 356,874.20 ###
4,639,364.60 10
dia. 20 mm² 5,103,301.06
3
HP :
10,403,620.50 10 11,443,982.55
1/2 :
> PVC AW Ø 1/2 inch 65.00 m' 77,681.69 ###
5,049,309.85 10 5,554,240.84

1 Lantai 01
1 Ceilling Mount Exhaust Fan, 100 Cfm; 17 W; 790 Rpm 6.00 unit 1,425,000.00 ###
8,550,000.00 10 9,405,000.00
6.00 unit 63,000.00 ###
378,000.00 10
dia. 20 mm² 415,800.00
2 Lantai 02
1 13.00 unit 1,425,000.00 ###
18,525,000.00 10
Ceilling Mount Exhaust Fan, 100 Cfm; 17 W; 790 Rpm 20,377,500.00
13.00 unit 63,000.00 ###
819,000.00 10
dia. 20 mm² 900,900.00
3 Lantai 03
1 13.00 unit 1,425,000.00 ###
18,525,000.00 10
Ceilling Mount Exhaust Fan, 100 Cfm; 17 W; 790 Rpm 20,377,500.00
13.00 unit 63,000.00 ###
819,000.00 10
dia. 20 mm² 900,900.00
4 Test Commisioning 1.00 lot 1,200,000.00 ###

1,200,000.00 10 1,320,000.00
SUB TOTAL PEKERJAAN INSTALASI TATA UDARA 384,886,491.18
X. PEKERJAAN INSTALASI TELEPON

1 Kabel Jelly Armoured 10x2x0,6 mm² dari Juction PABX
100.00 m' 112,212.10 ###
11,221,210.00 10
Eksisting ke MDF 12,343,331.00
2 Kabel ITC 30x2x0,6 mm² dari MDF ke TBT- 1 10.00 m' 67,937.40 ###
679,374.00 10 747,311.40
3 Kabel ITC 30x2x0,6 mm² dari MDF ke TBT- 2 10.00 m' 46,500.17 ###
465,001.70 10 511,501.87
H
A
R
G
2 Instalasi Telepon A
T
1 Lantai 01 U
1 TBT - 1, Include LSA 20 pair 1.00 bh 1,352,144.70 ###
1,352,144.70
A 10 1,487,359.17
2 Outlet Telephone Extension tipe wall mounted 4.00 bh 81,165.62 N
###
324,662.48 10 357,128.73
3 Hand set Telephone Analog 4.00 bh 226,915.70 ###
907,662.80 10 998,429.08
4.00 titik 325,286.24 ###
1,301,144.96 10
mm² 1,431,259.46
2 Lantai 02
1,352,144.70 10 1,487,359.17
2 Outlet Telephone Extension tipe wall mounted 13.00 bh 81,165.62 ###
1,055,153.06 10 1,160,668.37
2,949,904.10 10 3,244,894.51
13.00 titik 325,286.24 ###
4,228,721.12 10
mm² 4,651,593.23
3 Lantai 03
1,352,144.70 10 1,487,359.17
2 Outlet Telephone Extension tipe wall mounted 13.00 bh 81,165.62 ###
1,055,153.06 10 1,160,668.37
2,949,904.10 10 3,244,894.51
13.00 titik 325,286.24 ###
4,228,721.12 10
mm² 4,651,593.23
3 Test Commisioning 1.00 ls 1,900,000.00 ###

1,900,000.00 10 2,090,000.00
SUB TOTAL PEKERJAAN INSTALASI TELEPON 41,055,351.26
XI. PEKERJAAN INSTALASI DATA LAN


1 Kabel FO 8 Core dalam HI PVC dia. 20 mm2, dari Server
30.00 m' 45,402.46 ###
1,362,073.80 10
Eksisting ke Switch Hub Lantai 2 1,498,281.18
2 Kabel 2x UTP Cat. 6 dalam HI PVC dia. 20 mm2, dari Switch
24.00 m' 45,402.46 ###
1,089,659.04 10
Hub Lantai 02 ke Switch Hub Lantai 01 1,198,624.94

1 Lantai 01
1 Switch Hub Lt.1 16 port, 1.00 bh 3,150,000.00 ###
3,150,000.00 10 3,465,000.00
> Switch Unmanaged
> 16 10/100/1000 ports
2 Outlet Data LAN Cat 6 (Wall Mounted) 8.00 bh 133,377.92 ###
1,067,023.36 10 1,173,725.70
3 Wi Fi / Access Point 3.00 bh 1,848,829.70 ###
5,546,489.10 10 6,101,138.01
- 2,4 GHz, 1x10/100 Mbps PoE Ports, 802.11b/g/n, 300
Mbps
4 Wall mount Rack 4U 1.00 unit 2,570,914.70 ###
2,570,914.70 10 2,828,006.17
5 conduit 20 mm² 8.00 titik 323,816.54 ###
2,590,532.32 10 2,849,585.55
6
Instalasi Access Point, kabel UTP CAT 6 dalam HI PVC 3.00 titik 501,484.64 ###
1,504,453.92 10
conduit 20 mm² 1,654,899.31
2 Lantai 02 10 0.00
7,650,000.00 10 8,415,000.00
> Switch Managed
> 16 10/100/1000 ports
1,733,912.96 10 1,907,304.26
3 Wi Fi / Access Point 2.00 bh 1,848,829.70 ###
3,697,659.40 10 4,067,425.34
- 2,4 GHz, 1x10/100 Mbps PoE Ports, 802.11b/g/n, 300 0.00 ###
Mbps
4 Wall mount Rack 4U 1.00 unit 2,570,914.70 ###
2,570,914.70 10 2,828,006.17
5 conduit 20 mm² 13.00 titik 323,816.54 ###
4,209,615.02 10 4,630,576.52
6 Instalasi Access Point, kabel UTP CAT 6 dalam HI PVC
2.00 titik 501,484.64 ###
1,002,969.28 10
conduit 20 mm² 1,103,266.21
3 Lantai 03
7,650,000.00 10 8,415,000.00
> Switch Managed
> 16 10/100/1000 ports
1,733,912.96 10 1,907,304.26
H
A
R
G
3 Wi Fi / Access Point 2.00 bh 1,848,829.70 A
###
3,697,659.40 10 4,067,425.34
T
- 2,4 GHz, 1x10/100 Mbps PoE Ports, 802.11b/g/n, 300 0.00 U
###
Mbps A
4 Wall mount Rack 4U 1.00 unit 2,570,914.70 N
###
2,570,914.70 10 2,828,006.17
5 conduit 20 mm² 13.00 titik 323,816.54 ###
4,209,615.02 10 4,630,576.52
6
Instalasi Access Point, kabel UTP CAT 6 dalam HI PVC 2.00 titik 501,484.64 ###
1,002,969.28 10
conduit 20 mm² 1,103,266.21
SUB TOTAL PEKERJAAN INSTALASI DATA LAN 66,672,417.86
XII. PEKERJAAN INSTALASI FIRE ALARM

1 Peralatan Utama
1 Master control fire alarm (MCFA), Convensional 5 Zone 1.00 unit 11,400,000.00 ###
11,400,000.00 10 12,540,000.00
c/w LCD Display back up battery & charger 10 0.00
2 UPS 1000VA 1.00 unit 1,275,000.00 ###
1,275,000.00 10 1,402,500.00
3 Grounding System + Surge Arester 1.00 lot 2,700,000.00 ###
2,700,000.00 10 2,970,000.00

30.00 m' 25,756.61 ###
772,698.30 10
MCFA ke TBFA - 1 849,968.13
35.00 m' 19,331.51 ###
676,602.85 10
MCFA ke TBFA - 2 744,263.14
35.00 m' 19,331.51 ###
676,602.85 10
MCFA ke TBFA - 3 744,263.14

1 Lantai 01
1 Terminal Box Fire Alarm - 1, lengkap dengan : 1.00 set 1,100,000.00 ###
1,100,000.00 10 1,210,000.00
2 Smoke detector Conventional 11.00 bh 492,519.70 ###
5,417,716.70 10 5,959,488.37
3 Fix Heat detector Conventional 2.00 bh 469,450.01 ###
938,900.02 10 1,032,790.02
4 ROR Heat detector Conventional 1.00 bh 403,573.64 ###
403,573.64 10 443,931.00
5 Breakglass Call point w/ phone jack 1.00 bh 689,408.21 ###
689,408.21 10 758,349.03
6 Alarm Bell 1.00 bh 1,085,110.79 ###
1,085,110.79 10 1,193,621.87
7 Strobe 1.00 bh 1,151,098.25 ###
1,151,098.25 10 1,266,208.08
8 End of Line 1.00 bh 273,377.54 ###
273,377.54 10 300,715.29
15.00 titik 273,377.54 ###
4,100,663.10 10
20 mm² 4,510,729.41
1.00 titik 273,377.54 ###
273,377.54 10
mm² 300,715.29
1.00 titik 273,377.54 ###
273,377.54 10
mm² 300,715.29
2 Lantai 02
1,100,000.00 10 1,210,000.00
9,357,874.30 10 10,293,661.73
0.00 10 0.00
403,573.64 10 443,931.00
689,408.21 10 758,349.03
6 Alarm Bell 1.00 bh 1,085,110.79 ###
1,085,110.79 10 1,193,621.87
7 Strobe 1.00 bh 1,151,098.25 ###
1,151,098.25 10 1,266,208.08
8 End of Line 1.00 bh 273,377.54 ###
273,377.54 10 300,715.29
21.00 titik 273,377.54 ###
5,740,928.34 10
20 mm² 6,315,021.17
1.00 titik 273,377.54 ###
273,377.54 10
mm² 300,715.29
1.00 titik 273,377.54 ###
273,377.54 10
mm² 300,715.29
H
A
R
G
3 Lantai 03 A
T
1,100,000.00
U 10 1,210,000.00
- Conventional zone interface module A
- Single input module N
9,357,874.30 10 10,293,661.73
0.00 10 0.00
403,573.64 10 443,931.00
689,408.21 10 758,349.03
6 Alarm Bell 1.00 bh 1,085,110.79 ###
1,085,110.79 10 1,193,621.87
7 Strobe 1.00 bh 1,151,098.25 ###
1,151,098.25 10 1,266,208.08
8 End of Line 1.00 bh 273,377.54 ###
273,377.54 10 300,715.29
21.00 titik 273,377.54 ###
5,740,928.34 10
20 mm² 6,315,021.17
1.00 titik 273,377.54 ###
273,377.54 10
mm² 300,715.29
1.00 titik 273,377.54 ###
273,377.54 10
mm² 300,715.29

1 Lantai 01
1 Fire Extinguisher kap. 3 kg, kelas A,B dan C 3.00 unit 1,062,500.00 ###
3,187,500.00 10 3,506,250.00
2 Lantai 02 10 0.00
3,375,000.00 10 3,712,500.00
3 Lantai 03 10 0.00
3,187,500.00 10 3,506,250.00
SUB TOTAL PEKERJAAN INSTALASI FIRE ALARM 92,019,135.59
XIII. PEKERJAAN INSTALASI CCTV

1 Peralatan Utama
1 Network Video Recorder 16 Channel 1.00 unit 14,250,000.00 ###
14,250,000.00 10 15,675,000.00
- 4 HDD, 16 PoE, 4K H.265
- Mouse
3 32″ Wide TFT-LED Monitor CCTV 1.00 unit 3,325,000.00 ###
3,325,000.00 10 3,657,500.00
4 UPS 1000VA 1.00 unit 1,275,000.00 ###
1,275,000.00 10 1,402,500.00
5 Rack cctv system 1.00 unit 2,653,536.90 ###
2,653,536.90 10 2,918,890.59
6 Aksesoris, Setting, Wiring & Installation 1.00 lot 900,000.00 ###
900,000.00 10 990,000.00
3 Instalasi CCTV
1 Lantai 01
1 IP Dome Camera, 2MP 5.00 unit 2,375,000.00 ###
11,875,000.00 10 13,062,500.00
2 Instalasi cctv, kabel Utp Cat 6 dalam HI PVC dia. 20 mm² 5.00 titik 436,362.44 ###
2,181,812.20 10 2,399,993.42
2 Lantai 02
4,750,000.00 10 5,225,000.00
872,724.88 10 959,997.37
3 Lantai 03
4,750,000.00 10 5,225,000.00
872,724.88 10 959,997.37
SUB TOTAL PEKERJAAN INSTALASI CCTV 52,476,378.75

H
A
R
G
XIV. PEKERJAAN INSTALASI TATA SUARA A
T
Pengadaan dan pemasangan Peralatan Utama, instalasi Tata Suara (PAVA), lengkap terpasang dengan alat bantu U
dan accessories lain yang diperlukan sesuai gambar dan spesifikasi teknis. A
N
1 Peralatan Utama
1 Mixer Amplifier 240 W (AC/DC) w/ 5 zone SS 1.00 unit 7,350,000.00 ###
7,350,000.00 10 8,085,000.00
2 Paging Michropone 2.00 unit 280,000.00 ###
560,000.00 10 616,000.00
3 USB/ CD/MP3/FM 1.00 unit 4,275,000.00 ###
4,275,000.00 10 4,702,500.00
4 UPS 1000VA 1.00 unit 1,350,000.00 ###
1,350,000.00 10 1,485,000.00
5 Rack cctv system 1.00 unit 2,653,536.90 ###
2,653,536.90 10 2,918,890.59
6 Aksesoris, Setting, Wiring & Installation 1.00 lot 1,100,000.00 ###
1,100,000.00 10 1,210,000.00

1 Lantai 01
1 Metal Ceilling speaker ,6/3/1.5W, 'Dia. 5", White 12.00 unit 373,357.16 ###
4,480,285.92 10 4,928,314.51
2 Volume Control, 6W/ 30 W 5.00 unit 737,288.00 ###
3,686,440.00 10 4,055,084.00
Hi Pvc 20 mm 12.00 titik 328,697.43 ###
3,944,369.16 10
4,338,806.08
dalam Hi Pvc 20 mm 5.00 titik 328,697.43 ###
1,643,487.15 10
1,807,835.87
2 Lantai 02
7,093,786.04 10 7,803,164.64
9,584,744.00 10 10,543,218.40
Hi Pvc 20 mm 19.00 titik 328,697.43 ###
6,245,251.17 10
6,869,776.29
4,273,066.59 10
4,700,373.25
3 Lantai 03
7,093,786.04 10 7,803,164.64
9,584,744.00 10 10,543,218.40
Hi Pvc 20 mm 19.00 titik 328,697.43 ###
6,245,251.17 10
6,869,776.29
4,273,066.59 10
4,700,373.25
SUB TOTAL PEKERJAAN INSTALASI CCTV 93,980,496.20
XV. PEKERJAAN INSTALASI MATV

Pengadaan dan pemasangan Peralatan Utama, instalasi MATV , lengkap terpasang dengan alat bantu
1 Peralatan Utama 0.93

1 Receiver TV Digital 1.00 unit 4,650,000.00 ###
4,650,000.00 10 5,115,000.00
2 Modulator 1.00 unit 3,255,000.00 ###
3,255,000.00 10 3,580,500.00
3 Booster 1.00 unit 3,255,000.00 ###
3,255,000.00 10 3,580,500.00
4 UPS 1000VA 1.00 unit 1,395,000.00 ###
1,395,000.00 10 1,534,500.00
5 Rack MATV system 1.00 unit 2,597,672.96 ###
2,597,672.96 10 2,857,440.26
6 Aksesoris, Setting, Wiring & Installation 1.00 lot 930,000.00 ###
930,000.00 10 1,023,000.00
H
A
R
G
3 Instalasi Tata Suara (PAVA) A
T
1 Lantai 01 U
1 Splitter with Booster 4 way 5.00 unit 418,500.00 ###
2,092,500.00
A 10 2,301,750.00
2 Outlet TV 8.00 unit 88,350.00 N
###
706,800.00 10 777,480.00
3 Instalasi antar splitter dengan Kabel Coaxial RG 11C dalam
Hi Pvc 20 mm 5.00 titik 255,750.00 ###
1,278,750.00 10
1,406,625.00
4 Instalasi MATV dengan Kabel Coaxial RG 6 dalam Hi Pvc 20
mm 8.00 titik 302,250.00 ###
2,418,000.00 10
2,659,800.00
2 Lantai 02
2,092,500.00 10 2,301,750.00
2 Outlet TV 14.00 unit 88,350.00 ###
1,236,900.00 10 1,360,590.00
Hi Pvc 20 mm 5.00 titik 255,750.00 ###
1,278,750.00 10
1,406,625.00
mm 14.00 titik 302,250.00 ###
4,231,500.00 10
4,654,650.00
3 Lantai 03
2,092,500.00 10 2,301,750.00
2 Outlet TV 14.00 unit 88,350.00 ###
1,236,900.00 10 1,360,590.00
Hi Pvc 20 mm 5.00 titik 255,750.00 ###
1,278,750.00 10
1,406,625.00
mm 14.00 titik 302,250.00 ###
4,231,500.00 10
4,654,650.00
SUB TOTAL PEKERJAAN INSTALASI MATV 44,283,826.19

1,651,619,540.26 1,651,619,540.26
JUMLAH KONTRAK AWAL JUMLAH ADDENDUM 01
Rp 204,901,784.60 225,391,963.06
Rp 186,962,749.17
Rp 205,659,024.09
Rp 28,207,203.20
### Rp 15,493,632.00
### Rp 1,181,796.00
### Rp 2,363,592.00
### Rp 2,688,000.00
### Rp 959,112.00
### Rp 321,552.00
### Rp 245,700.00
### Rp 63,000.00
### Rp 500,000.00
### Rp 1,190,819.20
### Rp 3,200,000.00
Rp 4,874,481.90
### Rp 590,898.00
### Rp 523,908.00
### Rp 523,908.00
Rp - Rp -
### Rp 959,112.00
### Rp 321,552.00
### Rp 245,700.00
### Rp 63,000.00
### Rp 500,000.00
### Rp 186,403.90
### Rp 960,000.00
Rp 3,813,448.50
### Rp 87,318.00
Rp - Rp -
### Rp -
### Rp 321,552.00
### Rp 245,700.00
### Rp 63,000.00
### Rp 1,500,000.00
### Rp 500,000.00
### Rp 135,878.50
### Rp 960,000.00
Rp 699,272.00
### Rp 349,272.00 19500
### Rp 350,000.00 6500
29.54545
Rp 5,398,389.90
### Rp 590,898.00
### Rp 1,571,724.00
Rp - Rp -
### Rp 959,112.00
### Rp 321,552.00
### Rp 245,700.00
### Rp 63,000.00
### Rp 500,000.00
### Rp 186,403.90
### Rp 960,000.00
Rp 699,272.00
### Rp 349,272.00
### Rp 350,000.00
Rp 5,398,389.90
### Rp 590,898.00
### Rp 1,571,724.00
Rp - Rp -
### Rp 959,112.00
### Rp 321,552.00
### Rp 245,700.00
### Rp 63,000.00
### Rp 500,000.00
### Rp 186,403.90
### Rp 960,000.00
Rp 699,272.00
### Rp 349,272.00
### Rp 350,000.00
66,572,257.40
73229483.14
Rp 72,060,210.72
Rp 79,266,231.79
Rp 59,493,028.20
26.1
26.1
26.1
26.1
26.1
26.1
Rp 206,596,736.49
Rp 349,896,810.16
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
#REF! #REF!
Rp 180.00
###
###
###
###
###
###
###
###
###
###
###

3 Add 02

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

3 Add 02

Uploaded by

Copyright:

Available Formats

ADDENDUM 01 (CCO)

Nama Kegiatan : Pembangunan Gedung Pemerintah dan Penataan Kawasan Lingkungan

NO URAIAN PEKERJAAN KONTRAK AWAL ADDENDUM 01

Sub Total III A 742,815,399.35 Sub Total III A 873,239,054.94

Sub Total III B 644,793,485.78 Sub Total III B 652,103,399.36

SUB TOTAL XIII 50,595,214.08 SUB TOTAL XIII 50,595,214.08

SUB TOTAL XIV 57,674,336.21 SUB TOTAL XIV 57,674,336.21

XV. PEKERJAAN PANEL DISTRIBUSI TEGANGAN RENDAH

- Current Transformer 80/ 5A bh 3.00 3.00

- Current Transformer 40/ 5A bh 3.00 3.00

- Current Transformer 40/ 5A bh 3.00 3.00

- Current Transformer 80/ 5A bh 3.00 3.00

- Current Transformer 80/ 5A bh 3.00 3.00

- Current Transformer 80/ 5A bh 3.00 3.00

SUB TOTAL XV 73,120,152.49 SUB TOTAL XV 73,120,152.49

XVI. PEKERJAAN INSTALASI KABEL POWER

SUB TOTAL XVI 81,343,438.70 SUB TOTAL XVI 81,343,438.70

XVII. PEKERJAAN KABEL LADDER DAN KABEL TRAY

2 Kabel Tray Finishing Hot Dip Galvanized

2 Kabel Tray Finishing Hot Dip Galvanized

2 Kabel Tray Finishing Hot Dip Galvanized

SUB TOTAL XVII 70,603,819.44 SUB TOTAL XVII 70,603,819.44

XVIII. PEKERJAAN INSTALASI PENERANGAN

SUB TOTAL VXIII 200,609,850.94 SUB TOTAL VXIII 200,609,850.94

XIX. PEKERJAAN INSTALASI PENYALUR PETIR

2 Instalasi Penyalur Petir

SUB TOTAL XIX 52,661,287.36 SUB TOTAL XIX 52,661,287.36

XX. PEKERJAAN INSTALASI TATA UDARA

3 Instalasi Refrigerant lengkap dengan isolasi

3 Pengadaan dan Pemasangan Exhaust Fan

SUB TOTAL XX 386,911,990.48 SUB TOTAL XX 386,911,990.48

XXI. PEKERJAAN INSTALASI TELEPON

SUB TOTAL XX1 30,895,678.20 30,895,678.20

XXII. PEKERJAAN INSTALASI DATA LAN

1 Instalasi kabel feeder dari Main system ke Switch Hub :

2 Instalasi Data Lan

SUB TOTAL XXII 61,871,192.70 SUB TOTAL XXII 61,871,192.70

XXIII. PEKERJAAN INSTALASI FIRE ALARM

2 Instalasi kabel feeder dari MCFA ke Box Module :

3 Instalasi Fire detector

2 Instalasi Fire Extinguisher

SUB TOTAL XXIII 92,276,397.03 SUB TOTAL XXIII 92,276,397.03

XXIV. PEKERJAAN INSTALASI CCTV

SUB TOTAL XXIV 47,552,754.24 SUB TOTAL XXIV 47,552,754.24

XXV. PEKERJAAN INSTALASI TATA SURA (PAVA)

3 Instalasi Tata Suara (PAVA)

SUB TOTAL XXIV 92,281,370.38 SUB TOTAL XXIV 92,281,370.38

A. 2.3.1.1 Penggalian 1 m3 tanah biasa sedalam 1 m

JUMLAH HARGA BAHAN -

JUMLAH HARGA ALAT

D Jumlah (A+B+C) 82,250.00

A.2.3.1.9. Pengurugan kembali 1 m3 galian tanah

JUMLAH HARGA BAHAN -

JUMLAH HARGA ALAT

D Jumlah (A+B+C) 59,500.00

JUMLAH HARGA ALAT

D Jumlah (A+B+C) 203,900.00

A.2.3.1.11a. Pengurugan 1 m3 dengan tanah pilihan

D Jumlah (A+B+C) 413,900.00

JUMLAH HARGA BAHAN

JUMLAH HARGA ALAT

Pemancangan Kayu Cerucuk/Dolkenuk. Dia 12 Panjang 11 m

JUMLAH HARGA BAHAN 165,000.00