REKAP PEKERJAAN MEP

KONTRAK AWAL ADD

No PEKERJAAN SUBKON KETERANGAN
RAB RAP SUB RAB RAP SUB
1 PANEL TR TRIAS INDRA SAPUTRA 2,463,501,469 1,871,013,774 1,650,000,000 2,468,279,946 1,731,600,338 1,682,829,836 HP 35% & Proposal Kabel Feeder & Panel TR
480,221,523 364,081,270 252,436,807 Dikerjakan PT Nirwana

TOTAL 2,463,501,469 1,871,013,774 1,650,000,000 2,948,501,469 2,095,681,608 1,935,266,643

160,414,965
 KONTRAK TRIAS TAMBAHAN VO KONTRAK PSI
No ITEM RAB RAP SUB RAB RAP SUB RAB RAP SUB
GENERAL
1 PKG-A (EL-102 R0) 308,161,983 246,496,080 246,496,080 308,161,983 246,496,080 246,496,080
###
2 PKG-B (EL-103 R0) 47,526,516 41,882,114 41,882,114 47,526,516 41,882,114 41,882,114
###
APARTMENT A - - ###
-
3 SDP-AA (EL-107 R1) 78,598,514 57,973,522 57,973,522 78,598,514 57,973,522 57,973,522
###
4 SDP-LIFT/AA (EL-107 R0) 5,814,640 4,507,965 4,507,965 5,814,640 4,507,965 4,507,965
###
5 PL-B/AA (EL-107 R1) 4,734,640 3,497,437 3,497,437 5,284,000 4,844,900 2,241,261 10,018,640 8,342,336 5,738,697
###
6 PL-PH/A (EL-107 R0) 6,877,034 5,500,121 5,500,121 - 6,877,034 5,500,121 5,500,121
###
7 PAC-B/AA (EL-107 R1) 16,138,899 14,105,913 14,105,913 23,859,000 21,858,677 19,207,701 39,997,899 35,964,590 33,313,613
###
8 PL-1/AA (EL-108 R1) 90,242,905 67,639,629 67,639,629 - 90,242,905 - 67,639,629 - 67,639,629 - - ###
-
9 PL-2/AA (EL-108 R1) 90,242,905 67,471,899 67,471,899 - 90,242,905 - 67,471,899 - 67,471,899 - - ###
-
10 PL-3/AA (EL-109 R1) 90,242,905 67,471,899 67,471,899 - 90,242,905 - 67,471,899 - 67,471,899 - - ###
-
11 PL-5 AA (EL-108 R0) 90,242,905 67,471,899 67,471,899 - 90,242,905 - 67,471,899 - 67,471,899 - - ###
-
12 PL-6/AA (EL-109 R0) 90,242,905 67,471,899 67,471,899 - 90,242,905 - 67,471,899 - 67,471,899 - - ###
-
13 SDP-ATAP/AA (EL-110 R0) 5,988,059 4,914,547 4,914,547 - 5,988,059 4,914,547 4,914,547
###
14 PL-ATAP AA (EL-110 R0) 3,121,543 2,354,146 2,354,146 3,850,810 3,482,809 2,993,983 6,972,353 5,836,956 5,348,129
###
15 P.IU-ATAP/AA (EL-110 R0) 5,537,768 4,569,604 4,569,604 - 5,537,768 4,569,604 4,569,604
###
16 SDP-POMPA/AA (EL-112 R0) 35,511,826 28,086,768 28,086,768 - 35,511,826 28,086,768 28,086,768
###
17 SDP-POMPA/AB (EL-112 R0) 8,365,083 6,916,639 6,916,639 - 8,365,083 6,916,639 6,916,639
###
18 PP.P-HYDRANT (EL-112 R0) 43,803,499 34,612,827 34,612,827 1,450,810 1,282,809 562,730 45,254,309 35,895,637 35,175,558
###
19 PP-R.POMPA SIRK.WTR.POOL 1 (EL-113 R0) 2,956,459 2,300,805 2,300,805 - 2,956,459 2,300,805 2,300,805
###
20 PP-R.POMPA SIRK.WTR.POOL 2 (EL-113 R0) 3,080,884 2,478,018 2,478,018 - 3,080,884 2,478,018 2,478,018
###
21 PP-R.POMPA SIRK.WTR.POOL 3 (EL-113 R0) 2,956,459 2,284,210 2,284,210 - 2,956,459 2,284,210 2,284,210
###
22 PC-P. SIRK.WTR.POOL 1 (EL-113 R0) 8,144,378 5,088,797 5,088,797 - 8,144,378 5,088,797 5,088,797
###
23 PC-P. SIRK.WTR.POOL 2 (EL-113 R0) 9,212,233 6,415,227 6,415,227 - 9,212,233 6,415,227 6,415,227
###
24 PC-P. SIRK.WTR.POOL 3 (EL-113 R0) 7,144,378 5,088,797 5,088,797 - 7,144,378 5,088,797 5,088,797
###
25 PC-POMPA SEWAGE APT 01/02 (EL-114 R0) 8,252,708 6,591,847 6,591,847 - 8,252,708 6,591,847 6,591,847
###
26 PC-POMPA SEWAGE APT 03/04 (EL-114 R0) 8,252,708 6,412,856 6,412,856 - 8,252,708 6,412,856 6,412,856
###
27 PC-POMPA EFLUENT APT 03/04 (EL-114 R0) 8,252,708 6,485,164 6,485,164 - 8,252,708 6,485,164 6,485,164
###
28 PC-POMPA SUMPIT APT 01/02 (EL-114 R0) 8,252,708 6,412,856 6,412,856 - 8,252,708 6,412,856 6,412,856
###
29 PC-POMPA SUMPIT APT 04 (EL-114 R1) 8,252,708 6,495,832 6,495,832 - 8,252,708 6,495,832 6,495,832
###
30 PC-P. DISTRIBUSI 01/02 (EL-114 R0) 23,220,998 13,283,265 13,283,265 - 23,220,998 13,283,265 13,283,265
###
31 PC-POMPA SUMPIT 08 (EL-114 R0) 6,899,336 5,428,998 5,428,998 - 6,899,336 5,428,998 5,428,998
###
32 PC-POMPA SUMPIT 09 (EL-114 R0) 11,196,191 5,738,380 5,738,380 - 11,196,191 5,738,380 5,738,380
###
APARTMENT B - - - ###
-
33 SDP-AB (EL-116 R1) 84,718,990 55,796,589 55,796,589 - 84,718,990 55,796,589 55,796,589
###
34 SDP-LIFT/AB (EL-116 R0) 26,910,482 4,226,440 4,226,440 - 26,910,482 4,226,440 4,226,440
###
35 PL-B AB.1 (EL-116 R1) 5,887,419 2,336,366 2,336,366 4,113,551 3,758,662 2,177,662 10,000,970 6,095,028 4,514,028
###
36 P-FAN-B/AB (EL-116 R1) 36,605,171 15,535,470 15,535,470 - - - 36,605,171 15,535,470 15,535,470
###
37 PL-1/AB (EL-117 R0) 101,715,723 65,080,413 65,080,413 8,335,272 7,635,272 6,722,172 110,050,995 72,715,685 71,802,585
###
38 PL-2/AB (EL-117 R0) 101,715,723 64,993,881 64,993,881 7,745,881 7,085,881 5,847,887 109,461,604 72,079,762 70,841,768
###
39 PL-3/AB (EL-118 R0) 101,715,723 64,993,881 64,993,881 7,745,881 7,085,881 5,847,887 109,461,604 72,079,762 70,841,768
###
40 PL-5/AB (EL-117 R0) 101,715,723 64,993,881 64,993,881 7,745,881 7,085,881 5,847,887 109,461,604 72,079,762 70,841,768
###
41 PL-6/AB (EL-118 R0) 101,715,723 64,993,881 64,993,881 7,745,881 7,085,881 5,847,887 109,461,604 72,079,762 70,841,768
###
 CONDOTEL - - - - - ###
-
42 PL-BB (EL-119 R0 R0) 3,937,633 3,323,187 3,323,187 7,078,142 6,468,142 3,871,488 11,015,775 9,791,329 7,194,675
###
43 PL-PH/B (EL-119 R0) 6,538,919 4,516,263 4,516,263 2,312,501 2,132,551 919,368 8,851,420 6,648,813 5,435,630
###
44 PAC-B/B (EL-119 R0) 3,192,951 2,888,749 2,888,749 6,312,591 5,801,196 3,121,181 9,505,542 8,689,945 6,009,930
###
45 PL-1/B (EL-120 R0) 95,242,905 60,063,331 60,063,331 10,401,010 9,538,300 8,175,288 105,643,915 69,601,631 68,238,619
###
46 PL-2/B (EL-120 R0) 91,544,151 45,675,300 45,675,300 8,218,590 7,535,090 5,418,795 99,762,741 53,210,391 51,094,096
###
47 PL-3/B, 5/B, 6/B (EL-121 R0) 265,147,170 161,225,246 161,225,246 7,155,816 6,515,016 14,372,567 272,302,986 167,740,262 175,597,813
###
48 PAC-ATAP/B (EL-122 R0) 14,425,139 6,502,944 6,502,944 6,381,816 5,825,810 4,881,826 20,806,955 12,328,755 11,384,771
###
49 SDP-ATAP/B (EL-122) 11,743,543 6,869,816 6,869,816 - 11,743,543 6,869,816 6,869,816
###
50 P.OU-ATAP AB (EL-115 R1) 30,699,655 11,086,180 11,086,180 57,126,000 53,070,667 52,107,701 87,825,655 64,156,847 63,193,881
###
51 SDP-LIFT/B (EL-122 R0) 6,810,472 5,503,084 5,503,084 - 6,810,472 5,503,084 5,503,084
###
52 PL-ATAP/B (EL-122 R0) 8,854,574 3,306,592 3,306,592 3,418,511 2,988,551 1,911,995 12,273,085 6,295,143 5,218,587
###
53 SDP-POMPA/B (EL-123 R0) 14,843,353 8,894,430 8,894,430 - 14,843,353 8,894,430 8,894,430
###
54 P.R POMPA KOLAM (EL-123 R0) 8,311,425 3,422,758 3,422,758 - 8,311,425 3,422,758 3,422,758
###
55 PP-P.HYDRANT (EL-123 R0) 20,491,154 10,628,035 10,628,035 - 20,491,154 10,628,035 10,628,035
###
56 PC-F.EFFLUENT (EL-123 R0) 8,252,708 3,358,748 3,358,748 - 8,252,708 3,358,748 3,358,748
###
57 PC-POMPA SIRKULASI (EL-123 R0) 13,608,297 6,568,140 6,568,140 - 13,608,297 6,568,140 6,568,140
###
58 PC-P.SUMPIT 06/R.POMPA KOLAM (EL-123 R0) 6,478,305 5,903,739 5,903,739 - 6,478,305 5,903,739 5,903,739
###
59 PC-P.DISTRIBUSI (EL-123 R0) 14,434,588 7,027,471 7,027,471 - 14,434,588 7,027,471 7,027,471
###
60 PC-P.SEWAGE 1 (EL-123 R0) 8,252,708 3,358,748 3,358,748 - 8,252,708 3,358,748 3,358,748
###
61 PC-P.SEWAGE 2 (EL-123 R0) 8,252,708 3,375,343 3,375,343 - 8,252,708 3,375,343 3,375,343
###
62 PC-P.SEWAGE 3 (EL-123 R0) 8,252,708 3,358,748 3,358,748 - 8,252,708 3,358,748 3,358,748
###
63 PC-P.SUMPIT 05/R.POMPA (EL-123 R0) 8,252,708 3,358,748 3,358,748 - 8,252,708 3,358,748 3,358,748
###
64 PC-POMPA KOLAM RENANG ATAP (EL-123 R0) 5,763,634 3,383,641 3,383,641 6,215,065 5,738,065 2,465,065 11,978,699 9,121,706 5,848,706
###
Tambahan Panel Baru - - - ###
-
65 PP-POMPA PRODUKSI AIR BERSIH (EL-112A R0) - 47,637,384 44,153,929 43,153,929 47,637,384 44,153,929 43,153,929
###
66 PP-P.TRANSFER (EL-112A R0) - 10,518,511 9,818,611 7,748,611 10,518,511 9,818,611 7,748,611
###
67 PP.OU-ATAP C (EL-115 R0) - 47,352,000 43,284,123 39,328,329 47,352,000 43,284,123 39,328,329
###
68 PP.OU-ATAP DE (EL-115 R0) - 51,622,000 47,311,537 44,375,996 51,622,000 47,311,537 44,375,996
###
69 PL-RESTO (EL-108 R0) - 5,813,591 5,413,591 4,637,091 5,813,591 5,413,591 4,637,091
###
70 PC-HEAT PUMP (EL-114A R0) - 27,959,000 25,996,782 22,105,883 27,959,000 25,996,782 22,105,883
###
71 PP-ELEKTRONIK APARTEMEN (EC-109 R0) - 7,866,450 7,126,450 6,766,450 7,866,450 7,126,450 6,766,450
###
72 PP-ELEKTRONIK CONDOTEL (EC-109 R0) - 7,866,450 7,089,165 6,689,165 7,866,450 7,089,165 6,689,165
###
73 P.EQ-LAUNDRY (EL-106 R0) - 16,700,693 15,347,353 8,054,531 16,700,693 15,347,353 8,054,531
###
74 P.EQ-KITCHEN (EL-106 R0) - 27,299,307 24,885,372 23,294,137 27,299,307 24,885,372 23,294,137
###
75 SDP-AB.1 (EL-116 R1) - 12,860,606 11,880,606 9,660,606 12,860,606 11,880,606 9,660,606
###

TOTAL 2,463,501,469 1,650,000,000 1,650,000,000 4,778,477 81,600,338 32,829,836 2,468,279,946 1,731,600,338 1,682,829,836