PT.

BUANA INTRA GLOBALINDO

Ruko Siliwangi Square Jl. Puspowarno Tengah 1 no.6B Semarang

PENAWARAN HARGA KIMIA FARMA AHMAD YANI TEMINDUNG

UB SAMARINDA

NO. URAIAN PEKERJAAN VOLUM HARGA SATUAN SUB TOTAL

SAT
E
I. PEKERJAAN PERSIAPAN

Pekerjaan Pembongkaran Rangka Baja Fasade dan lain lain

ls 1 Rp 11,500,000 Rp 11,500,000

Akomodasi
ls 1 Rp 45,000,000 Rp 45,000,000

Pekerjaan Pembongkaran Toilet Belakang (Closet, Bak Mandi, ls 1 Rp Rp 5,750,000

Lantai Keramik, Dinding Keramik, Pintu Toilet) 5,750,000

Pekerjaan Pembongkaran Plafond Existing ls 1 Rp 5,750,000 Rp 5,750,000

Pekerjaan Pembersihan Bekas Bongkaran dan Pembuangan ls 1 Rp 5,750,000 Rp 5,750,000
Mobilisasi dan Demobilisasi ls 1 Rp 11,500,000 Rp 11,500,000
SUB TOTAL Rp 85,250,000
II. PEKERJAAN ARSITEKTUR

Pasang Plafond Gypsum + Rangka m2 85.60 Rp 251,820 Rp 21,555,801

Pengecatan Plafond (plamir, cat dasar, dan cat penutup) m2 85.60 Rp 41,958 Rp 3,591,583

Pengecatan Drop Ceiling (biru) m2 16.80 Rp 55,000 Rp 924,000

Pasang Dinding Partisi Double Gypsum m2 37.38 Rp 340,006 Rp 12,709,407

Pengecatan Dinding m2 222.64 Rp 41,958 Rp 9,341,473

Pasang Plafond Drop diatas Counter (biru) m' 16.80 Rp 347,006 Rp 5,829,694

Repainting island gondola bh 6.00 Rp 645,200 Rp 3,871,200

Repainting wall gondola bh 9.00 Rp 645,200 Rp 5,806,800

Pasang Pintu HPL bh 1.00 Rp 3,206,343 Rp 3,206,343

Pasang Pintu Kamuflase HPL bh 1.00 Rp 3,206,343 Rp 3,206,343

Pasang Pintu Toilet bh 1.00 Rp 2,318,830 Rp 2,318,830

Pasang List Plafond (U Alumunium 12 mm) m' 59.49 Rp 49,648 Rp 2,953,548

Pasang Keramik Dinding di Area Wastafel Ruang Racik m2 1.20 Rp 273,712 Rp 328,454

Pasang Lantai Keramik Toilet 25x25 m2 3.33 Rp 265,973 Rp 885,691

Pasang Dinding Keramik Toilet 25x25 m3 20.44 Rp 265,973 Rp 5,436,491

Pasang Plin Lantai lapis hpl hitam doof 10 cm m' 42.10 Rp 68,200 Rp 2,871,220
Waterproofing Lantai & Dinding Toilet m2 23.77 Rp Rp 4,271,172
179,688
Peluran Lantai Toilet (Perataan Ulang Lantai ) tebel 2 cm m2 3.33 Rp Rp 382,950
115,000
Pasang Partisi Gypsum bawah tangga, 1 Muka m2 6.75 Rp 239,353 Rp 1,615,632
Pasang Partisi diatas ROP dan Lemari Sirup, 1 Muka m2 4.48 Rp 239,353 Rp 1,072,301
Pasang Partisi Gypsum diatas Wall Gondola 1 Muka m2 32.10 Rp 239,353 Rp 7,683,230
Pengecatan Pintu Folding Gate Ls 1.00 Rp 2,750,000 Rp 2,750,000

Pekerjaan Urugan Peninggian Lantai Toilet T= 15 cm m3 0.50 Rp 1,500,000 Rp 749,250

Pengecatan Pernis Tralis Kayu Tangga Ls 1.00 Rp 430,000 Rp 430,000

Pekerjaan Penanggulangan Kebocoran Ls 1.00 Rp 4,800,000 Rp 4,800,000
 Pekerjaan Urugan Peninggian Lantai Swalayan, R. Racik Tebal
30 cm m3 28.35 Rp 1,500,000 Rp 42,525,000

Pekerjaan Perbaikan Lahan Parkir Ls 1.00 Rp 4,000,000 Rp 4,000,000

SUB TOTAL Rp 155,116,413

III. PEKERJAAN MEKANIKAL, ELEKTRIKAL, PLUMBING

Instalasi titik lampu + exhoust fan kabel NYY 2 X 2,5 mm ttk 41.20 Rp 329,114 Rp 13,559,493
Instalasi titik stop kontak kabel NYY 3 X 2,5 mm ttk 17.00 Rp 341,636 Rp 5,807,816
Instalasi titik AC kabel NYY 3 X 2,5 mm ttk 5.00 Rp 358,829 Rp 1,794,144
Pasang Box Pembagi 30 x 40 + Mcb + aksesoris (box pan bh 1.00 Rp 3,220,000 Rp 3,220,000
Bracket AC unit 5.00 Rp Rp 2,012,500
402,500
Pasang Lampu Downlight 18 watt (plafon) bh 25.00 Rp 202,728 Rp 5,068,194
Pasang Downlight outbow 14 watt Kotak Hitam (DL4)
bh 3.00 Rp 806,489 Rp 2,419,468

Pasang lampu Linier 22 watt bh 6.00 Rp 350,000 Rp 2,100,000

Pasang LED Roll with driver 4,5 Watt/m (LED Strip Indirect m' 7.20 Rp 359,375 Rp 2,587,500
Lamp)
Pasang Saklar Tunggal bh 4.00 Rp 245,976 Rp 983,903
Pasang Saklar Double bh 3.00 Rp 262,409 Rp 787,228
Pasang Stop Kontak Plafond dan Dinding bh 17.00 Rp 83,761 Rp 1,423,944
Pasang Exhaust Fan Toilet bh 1.00 Rp 569,250 Rp 569,250
Data Outlet bh 1.00 Rp 251,563 Rp 251,563
Voice Outlet bh 1.00 Rp 251,563 Rp 251,563
Instalasi Data ex. AMP cat 6 ttk 1.00 Rp 1,078,125 Rp 1,078,125
Instalasi Voice ex. AMP cat 6 ttk 1.00 Rp 1,078,125 Rp 1,078,125
Perapihan Instalasi Pipa Air, Kabel2 Ac, Dll. ls 1.00 Rp 4,600,000 Rp 4,600,000
Instalasi Air Bersih Pipa 1" & 1/2" ex. AW Pralon ls 1.00 Rp 3,750,000 Rp 3,750,000
Instalasi Air Kotor Pipa 1" & 1/2" ex. AW Pralon ls 1.00 Rp 5,500,000 Rp 5,500,000
Jetspray ex. Toto THX20NB bh 1.00 Rp 446,474 Rp 446,474
Tempat Tissue ex. Toto AW 360 J bh 1.00 Rp Rp 535,047
535,047
Floor Drain ex. Toto bh 1.00 Rp 602,985 Rp 602,985
Kran Air Bak Mandi ex. Toto T23BQ13N bh 1.00 Rp 811,179 Rp 811,179
Kran Air Wudhu ex. Toto T23BQ13N bh 1.00 Rp 811,180 Rp 811,180
Pasang Bak Kamar Mandi bh 1.00 Rp Rp 1,950,000
1,950,000
Pasang Kloset Duduk ex Toto CW 660 NJ bh 1.00 Rp Rp 3,525,662
3,525,662

SUB TOTAL Rp 67,525,341

TOTAL Rp 307,891,754

PPN 11 % Rp 33,868,093

TOTAL Rp 341,759,846

Pembulatan Rp 341,760,000
IV. PEKERJAAN EXTERIOR

Pasang Facade ACP Anyaman Motif Custom 0,3 mm + Rangka m2 20.30 Rp 1,739,682 Rp 35,315,545
Pasang Second Frame ACP Warna Silver Bright 0,5 mm m2 18.00 Rp 1,291,884 Rp 23,253,912
Pasang Sticker line KF Kaca Depan m' 5.20 Rp 253,000 Rp 1,315,600
Pengecatan Dinding Luar m2 17.50 Rp 66,985 Rp 1,172,241
Pasang Sign Logo Letter KF Acrylic set 1.00 Rp 14,950,000 Rp 14,950,000
Sign KF (Neon Box KF UK. T : 1,2 x L : 2,4m) Ls 1.00 Rp 17,250,000 Rp 17,250,000
Pasang Indirect LED Strip pada second skin ACP m 18.00 Rp 359,375 Rp 6,468,750
Pasang Lampu Sorot (area parkir) 50 Watt bh 3.00 Rp 1,222,779 Rp 3,668,337
 TOTAL Rp 103,394,384

PPN 11 % Rp 11,373,382

TOTAL Rp 114,767,767

Pembulatan Rp 114,768,000
V. PEKERJAAN MEBELAIR

Rak Obat Putar Bh 5 Rp 8,325,440 Rp 41,627,201

Rak Sirup Bh 3 Rp 5,656,830 Rp 16,970,489
Meja Racik Bh 1 Rp 4,799,851 Rp 4,799,851
Meja Zink Bh 1 Rp 4,799,851 Rp 4,799,851
Rak Gantung dan Narkotika Bh 1 Rp 4,636,380 Rp 4,636,380
Modul Counter Pelayanan (Kasir include kaca acrylic) Bh 2 Rp 10,624,006 Rp 21,248,011
Modul Counter Pelayanan (PIO/Konsultasi include kaca acrylic) Bh 1 Rp 7,207,602 Rp 7,207,602
Back Drop dibelakang Counter Bh 1 Rp 2,518,867 Rp 2,518,867
Credenza belakang counter Bh 1 Rp 5,925,408 Rp 5,925,408
Box show case (kulkas) / box Food beverage Bh 1 Rp 8,188,000 Rp 8,188,000

Modul Medical Equipment (Stage, Backdrop, Hanging Church, Box

Bh 1 Rp 5,535,438 Rp 5,535,438
Acrylic, Almari Cabinet)

Modifikasi Sign Category Gondola Island bahan cutting sticker Set 6 Rp 512,717 Rp 3,076,302
hitam
Letter sign acrilic warna putih susu tebal 5 mm diatas Wall (food Bh 6 Rp 2,470,628 Rp 14,823,770
suplement, Medical Equipment, Food & Snack, Paper Product ,
Letter sign acrilic
Milk Nutrition, warna &
Vitamin putih susu tebal 5 mm back counter
Mineral) Bh 1 Rp 1,702,511 Rp 1,702,511
(Apotek)
Hanging Signed diatas Counter (kasir & farmasi) Bh 1 Rp 4,855,648 Rp 4,855,648
Legalitas Apotek Akrilic + Plat Bh 2 Rp 250,608 Rp 501,217

TOTAL Rp 148,416,545

PPN 11 % Rp 16,325,820

TOTAL Rp 164,742,365

Pembulatan Rp 164,743,000

Grand Total Rp 621,271,000