REKAPITULASI TOTAL

PEKERJAAN PEMBANGUNAN HOTEL YAMA RESORT - TONDANO

NO URAIAN PEKERJAAN JUMLAH HARGA

1 PRELIMENARY Rp 2,718,006,000.00
2 PEKERJAAN STRUKTUR BAWAH Rp 2,235,646,111.16
3 PEKERJAAN STRUKTUR ATAS Rp 6,574,731,644.25
4 PEKERJAAN ARSITEKTUR Rp 7,895,022,883.86
5 PEKERJAAN MEKANIKAL ELEKTRIKAL PLUMBING Rp 5,705,375,937.00
TOTAL BIAYA PEKERJAAN Rp 25,128,782,576.27
Terbilang : Dua Puluh Lima Milyar Seratus Dua Puluh Delapan Juta Tujuh Ratus Delapan Puluh Dua Ribu Lima Ratus Tujuh Puluh Enam Rupiah.

Tondano, May 2018

PT. OHAYO HARAPAN SUKSES

MARCOS
DIREKTUR UTAMA
 PEKERJAAN PEMBANGUNAN HOTEL YAMA RESORT
TONDANO

NO KODE DESCRIPTION TYPE BIAYA

1 PRE-001 Proyek Managemen Prelimenari 660,000,000.00
2 PRE-002 Biaya Koordinasi Proyek Prelimenari 135,000,000.00
3 PRE-003 Akomodasi Rapat Ruangan Prelimenari 6,000,000.00
4 PRE-004 Kantor Lapangan Prelimenari 219,306,000.00
5 PRE-005 Gudang Bahan dan Los Kerja Prelimenari 45,000,000.00
6 PRE-006 Toilet Lapangan Prelimenari 45,000,000.00
7 PRE-007 Penerangan Lapangan Prelimenari 30,000,000.00
8 PRE-008 Papan Nama Prelimenari 15,570,000.00
9 PRE-009 Contoh Contoh Bahan Prelimenari 3,000,000.00
10 PRE-010 Pemeriksaan dan Pengujian Bahan Prelimenari 3,000,000.00
11 PRE-011 Peralatan dan Pekerjaan K3 Prelimenari 43,230,000.00
12 PRE-013 Penjagaan Proyek Prelimenari 264,000,000.00
13 PRE-014 Pengadaan Tenaga Listrik Prelimenari 51,000,000.00
14 PRE-015 Kebersihan dan Kerapian Proyek Prelimenari 43,500,000.00
15 PRE-016 Peralatan dan Perlengkapan Kerja Prelimenari 690,600,000.00
16 PRE-017 Mobilisasi dan Demobilisasi Prelimenari 30,000,000.00
17 PRE-018 Pengukuran dan Bowplank Prelimenari 39,000,000.00
18 PRE-019 Pembuatan Pos Jaga Prelimenari 6,300,000.00
19 PRE-020 Perijinan Prelimenari 76,500,000.00
20 PRE-021 Solar Kerja Prelimenari 180,000,000.00
21 PRE-022 Asuransi Prelimenari 90,000,000.00
22 PRE-025 Lain Lain Prelimenari 42,000,000.00
TOTAL BIAYA 2,718,006,000.00
NO URAIAN PEKERJAAN VOLUME SAT HARGA SATUAN SUB JUMLAH HARGA
a b c d Material g = (c x f)

VII. PEKERJAAN ELEKTRIKAL ARUS LEMAH

7.1. PEKERJAAN TELEPON

a. Peralatan Utama 1.00 set 23,985,500.00 23,985,500.00
- PABX 16/120 Extension
- Billing System
- Battery Back Up
- Operator Console
- Biaya Pemasangan dan Setting Program PBAX
- Battery + Charger
- Main Distribution Frame (MDF) 1.00 unit 684,950.00 684,950.00
- Pengurusan Perizinan Pemasangan Line Telepon 1.00 ls 2,100,000.00 2,100,000.00
- Testing dan Commisioning 1.00 ls 3,500,000.00 3,500,000.00
b. Lantai Satu
- CTBT - Gd. PT. Banjarmasin (40 Pairs) 1.00 bh 1,003,961.00 1,003,961.00
- Terminal Box Telepon Lt. 1 1.00 bh 324,030.00 324,030.00
- Kabel dari MDF ke CTBT - Gd. II, ITC 40 Pairs (2 x 0.6mm2) 6.00 m' 57,666.00 345,996.00
- Kabel dari CTBT - Gd. II ke TBT Lt.1 , ITC 20 Pairs (2 x 0.6mm2) 6.00 m' 38,031.00 228,186.00
- Socket Telephone (RJ - 11) 16.00 bh 83,132.00 1,330,112.00
- Titik Instalasi Telepon, ITC 2 x 2 x 0.6 mm2 16.00 ttk 7,042.00 112,672.00
- Hand Set Analog 16.00 bh 669,466.00 10,711,456.00
b. Lantai Dua
- Terminal Box Telepon Lt. 2 1.00 bh 324,030.00 324,030.00
- Kabel dari CTBT - Gd. II ke TBT Lt.2 , ITC 20 Pairs (2 x 0.6mm2) 10.00 m' 38,031.00 380,310.00
- Socket Telephone (RJ - 11) 14.00 bh 83,132.00 1,163,848.00
- Titik Instalasi Telepon, ITC 2 x 2 x 0.6 mm2 14.00 ttk 7,042.00 98,588.00
- Hand Set Analog 14.00 bh 669,466.00 9,372,524.00
JUMLAH 55,666,163.00
7.2. PEKERJAAN LAN (DATA)
a. Peralatan Utama
- Rak Data 1.00 set 12,250,000.00 12,250,000.00
Access Switch Poe 4 x 48 Port + Power Supply
- OTB (Optical Terminal Box)
- Core Switch FO
- Main Switch
- Testing dan Commisioning 1.00 ls 3,500,000.00 3,500,000.00
b. Lantai Satu
- Socket Data - LAN (RG - 45) 16.00 bh 96,607.00 1,545,712.00
- Titik Instalasi Socket Data, UTP - Cat 5e dalam Konduit PVC 16.00 ttk 536,907.00 8,590,512.00
c. Lantai Dua
- Socket Data - LAN (RG - 45) 14.00 bh 96,607.00 1,352,498.00
- Titik Instalasi Socket Data, UTP - Cat 5e dalam Konduit PVC 14.00 ttk 536,907.00 7,516,698.00
JUMLAH 34,755,420.00
7.3. PEKERJAAN CCTV
a. Peralatan Utama
- Digital Multiplexer Recorder Hard Disk 320 GB, 16 Channel 1.00 set 269,500.00 269,500.00
Lengkap dengan Controller Ethernet
- DVR CCTV HDD (16 Channel) 1.00 unit 2,135,861.00 2,135,861.00
- Monitor CCTV 1.00 unit 2,601,711.00 2,601,711.00
- Testing dan Commisioning 1.00 ls 2,100,000.00 2,100,000.00
b. Lantai Satu
- Kamera CCTV 9.00 bh 645,141.00 5,806,269.00
Indoor dome camera, 1/3" Sony CCD Sensor, TVL, 0.03 Lux, Auto
White Balanced Mode)
- Titik Instalasi Kamera, UTP - Cat 6e dalam Konduit PVC 9.00 ttk 536,907.00 4,832,163.00
- Titik Instalasi Power Kamera, NYM 3 x 2.5 mm2 dalam Konduit PVC 9.00 ttk 238,042.00 2,142,378.00
c. Lantai Dua
- Kamera CCTV 7.00 bh 645,141.00 4,515,987.00
Indoor dome camera, 1/3" Sony CCD Sensor, TVL, 0.03 Lux, Auto
White Balanced Mode)
- Titik Instalasi Kamera, UTP - Cat 6e dalam Konduit PVC 7.00 ttk 536,907.00 3,758,349.00
- Titik Instalasi Power Kamera, NYM 3 x 2.5 mm2 dalam Konduit PVC 7.00 ttk 238,042.00 1,666,294.00
JUMLAH 29,828,512.00
7.4. PEKERJAAN TATA SUARA
a. Peralatan Utama
- Power Amplifier 300 W 2.00 unit 7,056,469.00 14,112,938.00
- Equalizer 1.00 unit 2,806,069.00 2,806,069.00
- Mixer Pree Amp 1.00 unit 3,221,869.00 3,221,869.00
- CD/MP3 1.00 unit 390,327.00 390,327.00
- Radio Tunner 1.00 unit 491,967.00 491,967.00
- Pagging Microphone 1.00 unit 1,528,688.00 1,528,688.00
- Main Distribution Frame (MDF) 1.00 unit 465,850.00 465,850.00
- Cabinet Rack dan Aksesoris 1.00 set 1,925,000.00 1,925,000.00
b. Lantai Satu
- TB-TS Lt. 1 1.00 bh 555,492.00 555,492.00
- Kabel dari MDF ke TB-TS Lt. 1, NYMHY 4 (3 x 1.5mm2) 6.00 m' 51,751.00 310,506.00
NO URAIAN PEKERJAAN VOLUME SAT HARGA SATUAN SUB JUMLAH HARGA
a b c d Material g = (c x f)
- Ceiling Speaker 6 W 16.00 bh 213,920.00 3,422,720.00
- Column Speaker 11.00 bh 512,680.00 5,639,480.00
- Titik Instalasi Speaker, NYMHY 3 x 1.5 mm2 dalam Konduit PVC 27.00 ttk 313,047.00 8,452,269.00
c. Lantai Dua
- TB-TS Lt. 2 1.00 bh 555,492.00 555,492.00
- Kabel dari MDF ke TB-TS Lt. 1, NYMHY 4 (3 x 1.5mm2) 10.00 m' 51,751.00 517,510.00
- Ceiling Speaker 6 W 12.00 bh 213,920.00 2,567,040.00
- Column Speaker 8.00 bh 512,680.00 4,101,440.00
- Titik Instalasi Speaker, NYMHY 3 x 1.5 mm2 dalam Konduit PVC 20.00 ttk 313,047.00 6,260,940.00
JUMLAH 57,325,597.00
7.5. PEKERJAAN FIRE ALARM
a. Peralatan Utama
- MCFA Tipe Konvensional Kap. 20 Zone c/w Baterai dan Charger 1.00 set 12,143,369.00 12,143,369.00
- Main Distribution Frame (MDF) 50 Pairs 1.00 unit 465,850.00 465,850.00
- Announciator Panel 30 Zone 1.00 unit 5,336,100.00 5,336,100.00
b. Lantai Satu
- TB-FA Lt. 1 1.00 unit 555,492.00 555,492.00
- Kabel dari MDF ke TBFA-Lt.1, Twisted Shelded 18 PAR + NYM 2 x 2. 6.00 m2
- Heat Detector 64.00 bh 446,040.00 28,546,560.00
- Manual Break Glass 1.00 bh 320,257.00 320,257.00
- Bell Alarm 1.00 bh 317,968.00 317,968.00
- Indicator Lamp 1.00 bh 86,401.00 86,401.00
- Titik Instalasi
- Instalasi Detektor, NYY 4 x 1.5 mm2 64.00 ttk 261,639.00 16,744,896.00
- Instalasi Bell dan Indikator, NYY 4 x 1.5 mm2 2.00 ttk 261,639.00 523,278.00
- Peralatan Bantu 1.00 ls 47,073.60 47,073.60
c. Lantai Dua
- TB-FA Lt. 2 1.00 unit 555,492.00 555,492.00
- Kabel dari MDF ke TBFA-Lt.1, Twisted Shelded 18 PAR + NYM 2 x 2. 10.00 m2
- Heat Detector 57.00 bh 446,040.00 25,424,280.00
- Manual Break Glass 1.00 bh 320,257.00 320,257.00
- Bell Alarm 1.00 bh 317,968.00 317,968.00
- Indicator Lamp 1.00 bh 86,401.00 86,401.00
- Titik Instalasi
- Instalasi Detektor, NYY 4 x 1.5 mm2 57.00 ttk 261,639.00 14,913,423.00
- Instalasi Bell dan Indikator, NYY 4 x 1.5 mm2 2.00 ttk 261,639.00 523,278.00
- Peralatan Bantu 1.00 ls 47,073.60 47,073.60
JUMLAH 107,275,417.20
TOTAL PEKERJAAN ELEKTRIKAL ARUS LEMAH 284,851,109.20

VIII. PEKERJAAN MEKANIKAL DAN PLUMBING

8.1. PERALATAN UTAMA HYDRANT, SPRINKLE & APAR

8.1.1. Pompa Hydrant Elektrik
a. Electric Fire Pump 1.00 unit 94,516,765.00 94,516,765.00
- Tipe End Suction Pump
- Laju 750 USGPM
- Daya 18.5 kW / 380 - 415 V / 3 Phase / 50 Hz
- Kecepatan 2950 rpm
- Max 58 m
b. Instalasi Daya Listrik Pompa 1.00 ttk 623,021.00 623,021.00
8.1.2. Pompa Hydrant Diesel
a. Diesel Fire Pump 1.00 unit 196,183,596.00 196,183,596.00
- Tipe End Suction Pump
- Laju 750 USGPM
- Daya 19 kW / 380 - 415 V / 3 Phase / 50 Hz
- Kecepatan 2950 rpm
- Max 58 m
b. Instalasi Daya Listrik Pompa 1.00 ttk 623,021.00 623,021.00
8.1.3. Pompa Hydrant Jockey
a. Jockey Pump 1.00 unit 35,782,831.00 35,782,831.00
- Tipe Cr Pump
- Laju 79.2 USGPM
- Daya 4 kW / 380 - 415 V / 3 Phase / 50 Hz
- Kecepatan 2900 rpm
- Max 50 m
b. Instalasi Daya Listrik Pompa 1.00 ttk 623,021.00 623,021.00
8.1.4. Panel Kontrol Pompa Hydrant dan Sprinkle (EFP, DFp, dan JP) 3.00 set
Standar NFPA lengkap dengan pressure tank dan aksesoris serta dapat interface
dengan MCFA
8.1.5. Material Bantu (Aksesoris Pompa) 1.00 lot 6,567,043.00 6,567,043.00
Termaksud Pondasi Pompa, Support, Hanger, Vibration Mounting dan
Tangki Solar Harian (untuk DFP) Kapasitas 200 Liter, Berikut Pengecatan
8.1.6. Pipa Utama Hydrant dan Sprinkler (Ruang pompa), menggunakan
pipa blacksteel Sch 40(ASTM A53) Berikut Support, Pengecatan Blind Flange
dan Aksesoris
- Header Pipe BS Sch 40 Diameter 8" termaksud support, blind 2.00 set 4,900,000.00 9,800,000.00
Flanges fitting weldolet, air reslease diameter 1" dan pengecatan
- Pipa BS Sch 40 Diameter 6" 15.00 m' 586,873.00 8,803,095.00
- Pipa BS Sch 40 Diameter 4" 10.00 m' 337,645.00 3,376,450.00
NO URAIAN PEKERJAAN VOLUME SAT HARGA SATUAN SUB JUMLAH HARGA
a b c d Material g = (c x f)
- Pipa BS Sch 40 Diameter 1" 10.00 m' 66,556.00 665,560.00
- Gate Valve Diameter 6" 10.00 bh 4,447,114.00 44,471,140.00
- Gate Valve Diameter 4" 1.00 bh 2,395,834.00 2,395,834.00
- Gate Valve Diameter 1" 2.00 bh 150,906.00 301,812.00
- Check Valve Diameter 6" 3.00 bh 5,544,693.00 16,634,079.00
- Stainer Diameter 6" 3.00 bh 4,348,113.00 13,044,339.00
- Flexible Joint Diameter 6" 6.00 bh 1,191,148.00 7,146,888.00
- Floating Valve Diameter 6" 2.00 bh 15,514,191.00 31,028,382.00
- Floating Valve Diameter 1" 1.00 bh 1,114,274.00 1,114,274.00
- Safety Valve Diameter 4" 1.00 bh 2,395,834.00 2,395,834.00
- Pressure Gauge 3.00 bh 213,647.00 640,941.00
- Flow Meter 1.00 bh 302,568.00 302,568.00
- Fire Extinguisher Kapasitas 10 Kg 1.00 bh 1,178,100.00 1,178,100.00
- Material Bantu (Fitting - Fitting) 1.00 lot 1,432,991.00 1,432,991.00
8.1.7. Testing dan Commisioning 1.00 ls 3,500,000.00 3,500,000.00
JUMLAH 483,151,585.00

8.2. PERALATAN UTAMA AIR BERSIH 1.00 unit 1,750,000.00 1,750,000.00

a. Meter Air Diameter 2"
b. Water Filter 1.00 unit 4,980,360.00 4,980,360.00
- Sand Filter, Kapasitas : 400 lpm 1.00 unit 6,387,073.00 6,387,073.00
- Carbon Filter, Kapasitas : 400 lpm 1.00 set 3,735,270.00 3,735,270.00
- Chemical Tank + Dosing Pump 1.00 bh 321,846.00 321,846.00
- Gate Valve Diamater 2"
c. Pompa Air Bersih 1.00 set 127,736,994.00 127,736,994.00
- Pompa Air Bersih (1 set = 2 pompa)
Tipe Horizontal Multistage Centrifugal Pump
Laju 505 lpm
Daya 15 kW / 3 x 380-415 V / 3 Phase / 50 Hz
Max 100 m
- Panel Kontrol Pompa Air Bersih 1.00 set
- Instalasi Daya Listrik Pompa 1.00 ttk 623,021.00 623,021.00
d. Pipa Utama Pengisi Ground Tank, menggunakan pipa Polypropeline
Kelas PN-10 Lengkap dengan Elbow, Reducer, Tee, dll
- Pipa Supply dari PDAM, PPR Diameter 2" 100.00 m' 101,843.00 10,184,300.00
- Pipa Supply dari Water Filter ke Reservoir, PPR Diameter 2" 50.00 m' 101,843.00 5,092,150.00
- Gate Valve Diameter 2" 4.00 bh 321,846.00 1,287,384.00
- Check Valve Diameter 2" 2.00 bh 715,638.00 1,431,276.00
- Peralatan Bantu (Fitting-fitting) 1.00 ls 359,898.00 359,898.00
e. Pipa Utama Pompa Air Bersih (R. Pompa) menggunakan pipa PN-10
Lengkap dengan Support, dan Aksesoris
- Header Pipe PPR PN.10 Diameter 6" termaksud support, blind 2.00 set 3,675,000.00 7,350,000.00
flanges fitting weldolet, air realease diameter 1" dan pengecatan
- Pipa PPR PN.10 Diameter 4" 60.00 m' 295,127.00 17,707,620.00
- Pipa PPR PN.10 Diameter 2" 100.00 m' 101,843.00 10,184,300.00
- Gate Valve Diameter 2" 6.00 bh 321,846.00 1,931,076.00
- Check Valve Diameter 2" 3.00 bh 715,638.00 2,146,914.00
- Double Sphere Flexible Joint Diameter 2" 6.00 bh 268,072.00 1,608,432.00
- Peralatan Bantu (Fitting-fitting) 1.00 lot 409,283.00 409,283.00
f. Lantai Rooftop
- Tangki Air Bersih
- Roof tank tipe FRP, kapasitas 8m2 dengan dudukan 1.00 unit 31,067,421.00 31,067,421.00
- Roof tank tipe FRP, kapasitas 5.1m2 dengan dudukan 1.00 unit 798,000.00 798,000.00
- Floating Valve Diameter 2" 8.00 bh 1,114,274.00 8,914,192.00
- Header Diameter 4" 4.00 bh 44,100.00 176,400.00
- Gate Valve Diameter 4" 4.00 bh 2,373,126.00 9,492,504.00
- Gate Valve Diameter 3" 4.00 bh 1,689,366.00 6,757,464.00
- Gate Valve Diameter 2" 8.00 bh 321,846.00 2,574,768.00
- Check Valve Diameter 2" 4.00 bh 715,638.00 2,862,552.00
- Strainer Diameter 3" 2.00 bh 1,698,480.00 3,396,960.00
- Pompa Tekan (1 set = 2 pompa)
- Package Booster Pump 1.00 set 136,291,799.00 136,291,799.00
Tipe Vertical Multistage Centrifugal Pump
Laju 400 lpm
Daya 4 kW/ 3 x 220-240 V/380-415 V/50 Hz
Max 30 m
- Panel Kontrol Pompa Booster 1.00 set
- Instalasi Daya Listrik Pompa 1.00 ttk 623,021.00 623,021.00
JUMLAH 408,182,278.00
8.3. PEKERJAAN HYDRANT DAN SPRINKLER
8.3.1. Lantai Satu
a. Instalasi Hydrant
- Indoor Hydrant Box 4.00 set 3,608,927.00 14,435,708.00
- Pemipaan Black Steel Sch 40 (ASTM A53)
- Diameter 4" 5.00 m' 337,645.00 1,688,225.00
- Diameter 2 1/2" 35.00 m' 100,744.00 3,526,040.00
- Gate Valve Diameter 2 1/2" 1.00 bh 1,432,956.00 1,432,956.00
- Peralatan Bantu (Fitting-fitting) 1.00 ls 421,652.00 421,652.00
b. Instalasi Sprinkler
- Pemipaan Black Steel Sch 40 (ASTM A53)
NO URAIAN PEKERJAAN VOLUME SAT HARGA SATUAN SUB JUMLAH HARGA
a b c d Material g = (c x f)
- Diameter 4" 9.00 m' 337,645.00 3,038,805.00
- Diameter 2 1/2" 10.00 m' 100,744.00 1,007,440.00
- Diameter 1" 162.00 bh 66,556.00 10,782,072.00
- Head Sprinkler 27.00 bh 47,565.00 1,284,255.00
- Gate Valve Diameter 2 1/2" 1.00 bh 1,432,956.00 1,432,956.00
- Drain Valve Diameter 1" 1.00 bh 150,906.00 150,906.00
- Water Flow Switch 1.00 bh 244,818.00 244,818.00
- Pressure Gauge 1.00 bh 213,647.00 213,647.00
- Peralatan Bantu (Fitting-fitting) 1.00 ls 181,545.00 181,545.00
8.3.2. Lantai Dua
a. Instalasi Hydrant
- Indoor Hydrant Box 2.00 set 3,608,927.00 7,217,854.00
- Pemipaan Black Steel Sch 40 (ASTM A53)
- Diameter 3" 5.00 m' 235,935.00 1,179,675.00
- Diameter 2 1/2" 35.00 m' 100,744.00 3,526,040.00
- Gate Valve Diameter 2 1/2" 1.00 bh 1,432,956.00 1,432,956.00
- Peralatan Bantu (Fitting-fitting) 1.00 ls 267,127.00 267,127.00
b. Instalasi Sprinkler
- Pemipaan Black Steel Sch 40 (ASTM A53)
- Diameter 3" 5.00 m' 235,935.00 1,179,675.00
- Diameter 2 1/2" 10.00 m' 100,744.00 1,007,440.00
- Diameter 1" 162.00 m' 66,556.00 10,782,072.00
- Head Sprinkler 27.00 bh 47,565.00 1,284,255.00
- Gate Valve Diameter 2 1/2" 1.00 bh 1,432,956.00 1,432,956.00
- Drain Valve Diameter 1" 1.00 bh 150,906.00 150,906.00
- Water Flow Switch 1.00 bh 244,818.00 244,818.00
- Pressure Gauge 1.00 bh 213,647.00 213,647.00
- Peralatan Bantu (Fitting-fitting) 1.00 ls 162,953.00 162,953.00
8.3.3. Riser
a. Pemipaan Hydrant, Black Steel Sch 40 (ASTM A53)
- Diameter 4" 25.00 m' 337,645.00 8,441,125.00
b. Pemipaan Sprinkler, Black Steel Sch 40 (ASTM A53)
- Diameter 4" 25.00 m' 337,645.00 8,441,125.00
c. Gate Valve Diameter 4" 5.00 bh 2,395,834.00 11,979,170.00
d. Automatic Air Valve (AAV) 2.00 bh 697,193.00 1,394,386.00
JUMLAH 100,179,205.00
8.4. PEKERJAAN TATA UDARA
8.4.1. Lantai Satu
- Indoor unit (IU) kapasitas 4.500 btuh. 1/2 PK, Split Wall 1.00 unit 2,415,028.00 2,415,028.00
- Indoor unit (IU) kapasitas 9.000 btuh. 1 PK, Split Wall 4.00 unit 4,472,041.00 17,888,164.00
- Indoor unit (IU) kapasitas 13.500 btuh. 1 1/2 PK, Split Wall 2.00 unit 5,405,281.00 10,810,562.00
- Indoor unit (IU) kapasitas 18.000 btuh. 2 PK, Split Wall 2.00 unit 8,088,346.00 16,176,692.00
- Indoor unit (IU) kapasitas 22.500 btuh. 2 1/2 PK, Split Wall 6.00 unit 8,516,081.00 51,096,486.00
- Indoor unit (IU) kapasitas 27.000 btuh. 3 PK, Split Wall 6.00 unit 13,337,821.00 80,026,926.00
- Indoor unit (IU) kapasitas 18000 btuh. 2 PK, Split Wall 1.00 unit 10,188,136.00 10,188,136.00
- Indoor unit (IU) kapasitas 27.000 btuh. 3 PK, Split Wall 2.00 unit 14,115,521.00 28,231,042.00
- Pipa Refrigerant ASTMB - 280 + Isolasi Armaflex Diameter 3/4" 269.00 m' 100,422.00 27,013,518.00
- Pipa Drain + Isolasi PVC Kelas AW Diameter 1 1/2" 269.00 m' 64,001.00 17,216,269.00
- Y -Branch
- Pipe Indoor Connection 21.00 bh 126,924.00 2,665,404.00
- Pipe Outdoor Connection 21.00 bh 126,924.00 2,665,404.00
- Titik Instalasi Daya Indoor Unit 21.00 ttk 454,825.00 9,551,325.00
8.4.2. Lantai Dua
- Indoor unit (IU) kapasitas 9.000 btuh. 1 PK, Split Wall 7.00 unit 4,472,041.00 31,304,287.00
- Indoor unit (IU) kapasitas 18.000 btuh. 2 PK, Split Wall 4.00 unit 8,088,346.00 32,353,384.00
- Indoor unit (IU) kapasitas 22.500 btuh. 2 1/2 PK, Split Wall 10.00 unit 8,516,081.00 85,160,810.00
- Indoor unit (IU) kapasitas 27.000 btuh. 3 PK, Split Wall 2.00 unit 13,337,821.00 26,675,642.00
- Indoor unit (IU) kapasitas 18000 btuh. 2 PK, Split Wall 1.00 unit 10,188,136.00 10,188,136.00
- Indoor unit (IU) kapasitas 27.000 btuh. 3 PK, Split Wall 2.00 unit 14,115,521.00 28,231,042.00
- Pipa Refrigerant ASTMB - 280 + Isolasi Armaflex Diameter 3/4" 289.00 m' 100,422.00 29,021,958.00
- Pipa Drain + Isolasi PVC Kelas AW Diameter 1 1/2" 289.00 m' 64,001.00 18,496,289.00
- Y -Branch
- Pipe Indoor Connection 70.00 bh 11,468,520.00 802,796,400.00
- Pipe Outdoor Connection 70.00 bh 11,468,520.00 802,796,400.00
- Titik Instalasi Daya Indoor Unit 70.00 ttk 454,825.00 31,837,750.00
8.4.3. Lantai Tiga
- Indoor unit (IU) kapasitas 9.000 btuh. 1 PK, Split Wall 7.00 unit 4,472,041.00 31,304,287.00
- Indoor unit (IU) kapasitas 18.000 btuh. 2 PK, Split Wall 4.00 unit 8,088,346.00 32,353,384.00
- Indoor unit (IU) kapasitas 22.500 btuh. 2 1/2 PK, Split Wall 10.00 unit 8,516,081.00 85,160,810.00
- Indoor unit (IU) kapasitas 27.000 btuh. 3 PK, Split Wall 2.00 unit 13,337,821.00 26,675,642.00
- Indoor unit (IU) kapasitas 18000 btuh. 2 PK, Split Wall 1.00 unit 10,188,136.00 10,188,136.00
- Indoor unit (IU) kapasitas 27.000 btuh. 3 PK, Split Wall 2.00 unit 14,115,521.00 28,231,042.00
- Pipa Refrigerant ASTMB - 280 + Isolasi Armaflex Diameter 3/4" 289.00 m' 100,422.00 29,021,958.00
- Pipa Drain + Isolasi PVC Kelas AW Diameter 1 1/2" 289.00 m' 64,001.00 18,496,289.00
- Y -Branch
- Pipe Indoor Connection 70.00 bh 11,468,520.00 802,796,400.00
- Pipe Outdoor Connection 70.00 bh 11,468,520.00 802,796,400.00
- Titik Instalasi Daya Indoor Unit 70.00 ttk 454,825.00 31,837,750.00

8.5. PEKERJAAN UTAMA DEEP WELL 1.00 set 224,000,000.00 224,000,000.00

NO URAIAN PEKERJAAN VOLUME SAT HARGA SATUAN SUB JUMLAH HARGA
a b c d Material g = (c x f)
Termaksud pengadaan dan pemasangan pompa deep well tipe submersible pump
kapasitas 180 Ltr/mnt head 8 bar, daya listrik 4kW/380 V/3 Ph/50 Hz.
automatic by L5 c/w panel kontril, kabel power dan feeder instalasi pemipaan
screen, bak kontrol, water meter air, valve-valve, lengkap dengan bak kontrol
sumur dan water meter, izin - izin pihak berwenang sampai dengan sistem bekerja
dengan baik.
JUMLAH 4,297,669,152.00
TOTAL PEKERJAAN MEKANIKAL DAN PLUMBING 5,289,182,220.00
NO URAIAN PEKERJAAN VOLUME SAT HARGA SATUAN SUB JUMLAH HARGA
a b c d Material g = (c x f)

VI. PEKERJAAN ELEKTRIKAL ARUS KUAT

6.1. PERALATAN UTAMA HYDRANT & SPRINKLE

a. Transformator Oil Type 250 kVA, 20 kV - 380 Volt, 50 Hz 1.00 unit 63,871,115.00 63,871,115.00
lengkap dengan peralatan bantu dan aksesoris
b. Cubical TM (MVMDP), terdiri dari: 1.00 set 102,126,255.00 102,126,255.00
- 1 unit. MV Cubicle incoming, Type 15 (SF6 - LBS)
- 1 unit. MV Cubicle incoming, Type PF A (SF6 - LBS)
- 3 buah fuse 43 Amp
- 1 buah Shunt Trip 220 VAC
- 1 unit, MV Cubicle Metering
- 1 unit, MV Cubicle Arester
c. Low Voltage Main Distribution Panel (LVMDP) 1.00 unit 122,038,686.00 122,038,686.00
d. Kapasitor Bank 150 KVAR 1.00 unit 24,148,586.00 24,148,586.00
e. Pentanahan Neutral pada Ruang Panel, dll. 1.00 lot 1,050,000.00 1,050,000.00
f. Kabel dari Trafo ke LVMDP, NYF-Gby 2 (4 x 240 mm2) 6.00 m' 3,617,810.00 21,706,860.00
g. Kabel dari LVMDP ke MDP - Gedung, NYF-Gby 2 (2 x 150 mm2) 40.00 m' 2,143,855.00 85,754,200.00
h. Kabel dari LVMDP ke Kapasitor Bank, NYY 4 x 120 mm2 5.00 m' 533,372.00 2,666,860.00
i. Penerangan Ruang Trafo, Pompa & Genset
- Lampu TL 1 x 36 W / BALK 10.00 bh 114,408.00 1,144,080.00
- Stop Kontak 500 W / 16 A 3.00 bh 50,407.00 151,221.00
- Exhaust Fan / Inline (EF 3.2), Kapasitas : 700 CFM 1.00 bh 296,037.00 296,037.00
- Saklar Ganda 3.00 bh 43,575.00 130,725.00
- Instalasi Penerangan, NYM 3 x 2.5 mm2 dalam Conduit PVC 10.00 ttk 238,042.00 2,380,420.00
- Instalasi Stop Kontak, NYM 3 x 2.5 mm2 dalam Conduit PVC 3.00 ttk 252,189.00 756,567.00
- Instalasi Exhaust Fan, NYM 3 x 2.5 mm2 dalam Conduit PVC 1.00 ttk 252,189.00 252,189.00
JUMLAH 428,473,801.00
6.2. PEKERJAAN PENGADAAN DAN PEMASANGAN DIESEL GENERATING SET
a. Unit Utama
- Unit Genset, Kapasitas 250 KVA, Silent Type 1.00 unit 249,200,000.00 249,200,000.00
- Pemindahan genset ke pondasi 1.00 unit 455,000.00 455,000.00
- Grounding Body Genset 1.00 unit 245,000.00 245,000.00
- Ducting Pengarah Udara Panas 1.00 unit 280,000.00 280,000.00
b. Sistem Bahan Bakar
- Daily Storage Tank, Kapasitas : 50 Liter 1.00 unit 365,750.00 365,750.00
- Weekly Storage Tank, Kapasitas : 500 Liter 1.00 unit 3,657,500.00 3,657,500.00
- Electric Transfer Pump 30 lpm/ Gear Pump 1.00 unit 2,275,000.00 2,275,000.00
- Hand Pump 8 lpm 1.00 unit 1,225,000.00 1,225,000.00
- Pemipaan Bahan Bakar Pipa Black Steel Sch. 40 :
- Diameter 25 mm 10.00 m' 44,800.00 448,000.00
- Gate Valve, Strainer, Check Valve + Aksesoris 1.00 ls 3,150,000.00 3,150,000.00
- Level Switch + Kabel 1.00 unit 2,100,000.00 2,100,000.00
c. Sistem Elektrikal
- Kabel dari Genset ke Panel Genset, NYY 4 x 240 mm2 5.00 m' 1,066,744.00 5,333,720.00
- Kabel ke Electric Transfer Pump, NYY 4 x 2.5 mm2 5.00 m' 133,819.00 669,095.00
- Panel Pompa Solar 1.00 unit 1,575,000.00 1,575,000.00
d. Testing, Commisioning, dan Izin Depnaker 1.00 ls 3,500,000.00 3,500,000.00
JUMLAH 274,479,065.00
6.3. PEKERJAAN PANEL DAN KABEL FEEDER
a. Lantai Satu
- Panel Daya Listrik
- MDP - Gedung PTB 1.00 unit 57,858,381.00 57,858,381.00
- LP - Lantai 1 1.00 unit 4,629,309.30 4,629,309.30
- PP - AC Lantai 1 1.00 unit 8,154,860.00 8,154,860.00
- Kabel Feeder
- Dari MDP - Gd. PT ke LP Lt. 1, NYY 4 x 16 mm2 6.00 m' 89,929.00 539,574.00
- Dari MDP - Gd. PT ke PP AC Lt. 1, NYY 4 x 70 mm2 12.00 m' 318,542.00 3,822,504.00
b. Lantai Dua
- Panel Daya Listrik
- LP - Lantai 1 1.00 unit 4,647,755.00 4,647,755.00
- PP - AC Lantai 1 1.00 unit 6,836,879.00 6,836,879.00
- Kabel Feeder
- Dari MDP - Gd. PT ke LP Lt. 1, NYY 4 x 16 mm2 12.00 m' 89,929.00 1,079,148.00
- Dari MDP - Gd. PT ke PP AC Lt. 1, NYY 4 x 70 mm2 20.00 m' 235,382.00 4,707,640.00
JUMLAH 92,276,050.30
6.4. PEKERJAAN KABEL TRAY
a. Lantai Satu
- Kabel Tray 30 x 30 cm 120.00 m' 283,045.00 33,965,400.00
- Material Bantu (Support, Fitting, Mur-Baut, dll.) 1.00 ls 33,964.00 33,964.00
a. Lantai Satu
- Kabel Tray 30 x 30 cm 115.00 m' 283,045.00 32,550,175.00
- Material Bantu (Support, Fitting, Mur-Baut, dll.) 1.00 ls 32,550.00 32,550.00
JUMLAH 66,582,089.00
6.5. PEKERJAAN PENANGKAL PETIR (ELEKTROSTATIS/ EF SYSTEM)
a. Air Terminal (R= 130m) 1.00 unit 24,500,000.00 24,500,000.00
b. Kabel XLPE 70 mm2 30.00 m' 181,440.00 5,443,200.00
c. Obstruction Lamp dan Instalasi 1.00 bh 5,460,000.00 5,460,000.00
d. Grounding System 1.00 ttk 1,750,000.00 1,750,000.00
NO URAIAN PEKERJAAN VOLUME SAT HARGA SATUAN SUB JUMLAH HARGA
a b c d Material g = (c x f)
- Copper Road
- Pentanahan Max. 2 Ohm Bahan GSP Diameter 50 mm2 + BC 70mm2
- Bak Kontrol (40 x 40 x 40) cm lengkap dengan Cover
- Testing/ Pengukuran Pentanahan
- Material Bantu dan Aksesoris
- Proses Pengesahan Gambar ke Depnaker RI
e. Alat Bantu dan Testing Commisioning 1.00 lot 3,500,000.00 3,500,000.00
JUMLAH 40,653,200.00
JUMLAH TOTAL PEKERJAAN ELEKTRIKAL ARUS KUAT 902,464,205.30
NO URAIAN PEKERJAAN VOLUME SAT HARGA SATUAN SUB JUMLAH HARGA
a b c d Material g = (c x f)

IV. PEKERJAAN ELEKTRIKAL ARUS LEMAH

4.1. PEKERJAAN TITIK INSTALASI DAYA & ARMATUR PENERANGAN

4.1.1. Lantai Satu
a. Saklar dan Stop Kontak
- Saklar Tunggal 9.00 bh 26,675.00 240,075.00
- Saklar Ganda 35.00 bh 34,237.50 1,198,312.50
- Saklar Putar 2.00 bh 51,356.25 102,712.50
- Stop Kontak 200 W 57.00 bh 39,605.50 2,257,513.50
- Stop Kontak AC 18.00 bh 72,880.50 1,311,849.00
b. Titik Instalasi
- Instalasi Penerangan, NYM 3 x 2.5 mm2 dalam Konduit PV 189.00 titik 187,033.00 35,349,237.00
- Instalasi Stop Kontak, NYM 3 x 2.5 mm2 dalam Konduit PV 75.00 titik 198,148.50 14,861,137.50
- Instalasi Exhaust Fan, NYM 3 x 2.5 mm2 dalam Konduit PV 5.00 titik 198,148.50 990,742.50
c. Fixture Lampu Lengkap dengan Armatur
- Lampu TL 2 x 36 W TS Balast Elektronik / Louvre M7 43.00 bh 422,642.00 18,173,606.00
- Lampu TL 1 x 36 W TS Balast Elektronik / Balk 9.00 bh 271,392.00 2,442,528.00
- Lampu Downlight PLC 18 W / 4 Pin 137.00 bh 156,772.00 21,477,764.00
d. Exhaust Fan 16 W 5.00 bh 232,600.50 1,163,002.50
JUMLAH 99,568,480.00
4.2.1. Lantai Dua
a. Saklar dan Stop Kontak
- Saklar Tunggal 6.00 bh 26,675.00 160,050.00
- Saklar Ganda 42.00 bh 34,237.50 1,437,975.00
- Saklar Putar 2.00 bh 51,356.25 102,712.50
- Stop Kontak 200 W 57.00 bh 39,605.50 2,257,513.50
- Stop Kontak AC 29.00 bh 72,880.50 2,113,534.50
b. Titik Instalasi
- Instalasi Penerangan, NYM 3 x 2.5 mm2 dalam Konduit PV 230.00 titik 187,033.00 43,017,590.00
- Instalasi Stop Kontak, NYM 3 x 2.5 mm2 dalam Konduit PV 86.00 titik 198,148.50 17,040,771.00
- Instalasi Exhaust Fan, NYM 3 x 2.5 mm2 dalam Konduit PV 8.00 titik 198,148.50 1,585,188.00
c. Fixture Lampu Lengkap dengan Armatur
- Lampu TL 2 x 36 W TS Balast Elektronik / Louvre M7 7.00 bh 422,642.00 2,958,494.00
- Lampu TL 1 x 36 W TS Balast Elektronik / Balk 29.00 bh 271,392.00 7,870,368.00
- Lampu Downlight PLC 18 W / 4 Pin 194.00 bh 156,772.00 30,413,768.00
d. Exhaust Fan 16 W 8.00 bh 232,600.50 1,860,804.00
JUMLAH 110,818,768.50
4.3.1. Lantai Tiga
a. Saklar dan Stop Kontak
- Saklar Tunggal 6.00 bh 26,675.00 160,050.00
- Saklar Ganda 42.00 bh 34,237.50 1,437,975.00
- Saklar Putar 2.00 bh 51,356.25 102,712.50
- Stop Kontak 200 W 57.00 bh 39,605.50 2,257,513.50
- Stop Kontak AC 29.00 bh 72,880.50 2,113,534.50
b. Titik Instalasi
- Instalasi Penerangan, NYM 3 x 2.5 mm2 dalam Konduit PV 230.00 titik 187,033.00 43,017,590.00
- Instalasi Stop Kontak, NYM 3 x 2.5 mm2 dalam Konduit PV 86.00 titik 198,148.50 17,040,771.00
- Instalasi Exhaust Fan, NYM 3 x 2.5 mm2 dalam Konduit PV 8.00 titik 198,148.50 1,585,188.00
c. Fixture Lampu Lengkap dengan Armatur
- Lampu TL 2 x 36 W TS Balast Elektronik / Louvre M7 7.00 bh 422,642.00 2,958,494.00
- Lampu TL 1 x 36 W TS Balast Elektronik / Balk 29.00 bh 271,392.00 7,870,368.00
- Lampu Downlight PLC 18 W / 4 Pin 194.00 bh 156,772.00 30,413,768.00
d. Exhaust Fan 16 W 8.00 bh 232,600.50 1,860,804.00
JUMLAH 110,818,768.50
TOTAL PEKERJAAN ELEKTRIKAL ARUS LEMAH 321,206,017.00

V. PEKERJAAN PLUMBING

5.1. PEKERJAAN AIR BERSIH

5.1.1. Lantai Satu
a. Pemipaan Polypropelyne PN.10
- Diameter 3/4" 86.00 m' 26,520.00 2,280,720.00
- Diameter 2" 15.00 m' 145,490.00 2,182,350.00
b. Gate Valve
- Diameter 2" 3.00 bh 459,780.00 1,379,340.00
c. Socket
- Diameter 3/4" 6.00 bh 12,000.00 72,000.00
- Diameter 2" 4.00 bh 25,200.00 100,800.00
d. Elbow
- Diameter 3/4" 6.00 bh 5,200.00 31,200.00
- Diameter 2" 2.00 bh 10,200.00 20,400.00
e. Tee
- Diameter 3/4" 6.00 bh 5,200.00 31,200.00
- Diameter 2" 2.00 bh 16,000.00 32,000.00
f. Material Bantu(Mur-Baut, Flens, Support, Klem, Fitting, dll.) 1.00 ls 61,300.00 61,300.00

5.1.2. Lantai Dua

a. Pemipaan Polypropelyne PN.10
NO URAIAN PEKERJAAN VOLUME SAT HARGA SATUAN SUB JUMLAH HARGA
a b c d Material g = (c x f)
- Diameter 3/4" 80.00 m' 26,520.00 2,121,600.00
- Diameter 2" 10.00 m' 145,490.00 1,454,900.00
b. Gate Valve
- Diameter 2" 6.00 bh 459,780.00 2,758,680.00
c. Socket
- Diameter 3/4" 10.00 bh 12,000.00 120,000.00
- Diameter 2" 6.00 bh 25,200.00 151,200.00
d. Elbow
- Diameter 3/4" 12.00 bh 5,200.00 62,400.00
- Diameter 2" 4.00 bh 10,200.00 40,800.00
e. Tee
- Diameter 3/4" 10.00 bh 5,200.00 52,000.00
- Diameter 2" 2.00 bh 16,000.00 32,000.00
f. Material Bantu(Mur-Baut, Flens, Support, Klem, Fitting, dll.) 1.00 ls 61,300.00 61,300.00

5.1.3.Lantai Tiga
a. Pemipaan Polypropelyne PN.10
- Diameter 3/4" 80.00 m' 26,520.00 2,121,600.00
- Diameter 2" 10.00 m' 145,490.00 1,454,900.00
b. Gate Valve
- Diameter 2" 6.00 bh 459,780.00 2,758,680.00
c. Socket
- Diameter 3/4" 10.00 bh 12,000.00 120,000.00
- Diameter 2" 6.00 bh 25,200.00 151,200.00
d. Elbow
- Diameter 3/4" 12.00 bh 5,200.00 62,400.00
- Diameter 2" 4.00 bh 10,200.00 40,800.00
e. Tee
- Diameter 3/4" 10.00 bh 5,200.00 52,000.00
- Diameter 2" 2.00 bh 16,000.00 32,000.00
f. Material Bantu(Mur-Baut, Flens, Support, Klem, Fitting, dll.) 1.00 ls 61,300.00 61,300.00
JUMLAH 19,901,070.00
5.2. PEKERJAAN AIR KOTOR
5.2.1. Lantai Satu
a. Distribusi Air Kotor ke Biofill
- Pemipaan Air Kotor dan Bekas PVC Tipe AW Kelas 10 kg/ 8.00 m' 117,750.00 942,000.00
- PVC Diameter 4" 8.00 m' 309,560.00 2,476,480.00
- PVC Diameter 6"
- Elbow 2.00 bh 70,800.00 141,600.00
- Diameter 4" 2.00 bh 78,000.00 156,000.00
- Diameter 6"
- Socket 2.00 bh 51,000.00 102,000.00
- Diameter 4" 2.00 bh 60,000.00 120,000.00
- Diameter 6"
b. Distribusi Air Kotor Tiap Lantai
- Pemipaan Air Kotor dan Bekas PVC Tipe AW Kelas 10 kg/cm2
- PVC Diameter 2" 4.00 m' 72,020.00 288,080.00
- PVC Diameter 4" 35.00 m' 117,750.00 4,121,250.00
- Elbow
- Diameter 2" 4.00 bh 15,000.00 60,000.00
- Diameter 4" 4.00 bh 51,000.00 204,000.00
- Socket
- Diameter 2" 6.00 bh 25,200.00 151,200.00
- Diameter 4" 6.00 bh 51,000.00 306,000.00
- Tee-Wye
- Diameter 2" x 4" 6.00 bh 102,000.00 612,000.00
- Diameter 4" x 6" 4.00 bh 150,000.00 600,000.00

5.2.2.Lantai Dua
a. Distribusi Air Kotor
- Pemipaan Air Kotor dan Bekas PVC Tipe AW Kelas 10 kg/ 45.00 m' 72,020.00 3,240,900.00
- PVC Diameter 2" 35.00 m' 117,750.00 4,121,250.00
- PVC Diameter 4"
- Elbow 12.00 bh 15,000.00 180,000.00
- Diameter 4" 12.00 bh 51,000.00 612,000.00
- Diameter 6"
- Socket 6.00 bh 25,200.00 151,200.00
- Diameter 4" 6.00 bh 51,000.00 306,000.00
- Diameter 6"
- Tee-Wye 6.00 bh 102,000.00 612,000.00
- Diameter 2" x 4" 4.00 bh 150,000.00 600,000.00
- Diameter 4" x 6"
b. Shaft
- Pemipaan Air Kotor dan Bekas PVC Tipe AW Kelas 10 kg/cm2
- PVC Diameter 4" 40.00 m' 117,750.00 4,710,000.00
- PVC Diameter 6" 40.00 m' 309,560.00 12,382,400.00
JUMLAH 37,196,360.00
5.3. PEKERJAAN TALANG AIR HUJAN
1. Pemipaan Tipe AW Kelas 10 kg/cm2
- PVC Diameter 4" 160.00 m' 134,710.00 21,553,600.00
NO URAIAN PEKERJAAN VOLUME SAT HARGA SATUAN SUB JUMLAH HARGA
a b c d Material g = (c x f)
- Material Bantu (Mur-baut, Flens, Support, Klem, Fitting, dll 1.00 ls 431,070.00 431,070.00
2. Roof Drain
- RD Diameter 4" 16.00 bh 365,200.00 5,843,200.00
JUMLAH 27,827,870.00
5.4. PEKERJAAN LAINNYA
- Testing dan Commisioning 1.00 ls 10,000,000.00 10,000,000.00
JUMLAH 10,000,000.00
TOTAL PEKEJERAAN PLUMBING 94,925,300.00
NO URAIAN PEKERJAAN VOLUME SAT HARGA SATUAN SUB JUMLAH HARGA
a b c d Material g = (c x f)

III. PEKERJAAN ARSITEKTUR

3.1. PEKERJAAN LANTAI BASEMENT

3.1.1. Pekerjaan Tanah
a. Pek. Urugan pasir dengan pasir urug t = 10 cm 66.50 m3 197,890.00 13,159,685.00
b. Pek. Pas. Grass Block t = 8 cm 665.00 m2 108,150.00 71,919,750.00
JUMLAH 85,079,435.00
3.2. PEKERJAAN LANTAI SATU
3.2.1. Pekerjaan Tanah
a. Pek. Urugan pasir dengan pasir urug t = 10 cm 132.40 m3 197,890.00 26,200,636.00

3.2.2. Pekerjaan Pasangan Dinding & Beton Praktis

a. Pek. Pas. Dinding bata merah 1 pc : 3 psr 190.74 m2 103,110.00 19,667,201.40
b. Pek. Pas. Dinding bata merah 1 pc : 5 psr 3,180.00 m2 98,000.00 311,640,000.00
c. Pek. Pas. Plesteran dinding (tasram) t= 2cm, 1pc : 3psr 481.00 m2 49,000.00 23,569,000.00
d. Pek. Pas. Plesteran dinding t= 2cm, 1pc : 5psr 6,360.00 m2 47,180.00 300,064,800.00
e. Pek. Acian plesteran 6,883.78 m2 29,400.00 202,383,132.00
f. Pek. Kolom praktis 11 x 11 cm 228.00 m' 101,080.00 23,046,240.00
g. Pek. Balok konsol 10 x 20 cm 71.30 m'
h. Pek. Topian beton 4.28 m3 2,964,843.00 12,689,528.04
i. Pek. Penebalan kolom dengan pasangan bata merah 1pc : 5p 206.36 m2 174,580.00 36,026,328.80
(Plesteran + Acian)
j. Pek. Kolom praktis 11 x 20 cm penebalan kolom 294.80 m' 111,188.00 32,778,222.40
k. Pek. Dinding partisi gypsum
- Pek. Rangka partisi metal furing + Penutup Gypsum boar 590.85 m2 172,060.00 101,661,651.00
- Pek. Pas. Partisi cubical exclude pintu 3.00 unit 4,586,400.00 13,759,200.00

3.2.3. Pekerjaan Kusen Pintu & Jendela

a. Pas. Kusen dan daun pintu type P.1 (20 buah)
- Kusen alumunium profil warna 4" 102.00 m' 152,250.00 15,529,500.00
- Daun pintu double multiplek lapis HPL 33.60 m2 593,390.00 19,937,904.00
b. Pas. Kusen dan daun pintu type P.2 (13 buah)
- Kusen alumunium profil warna 4" 72.80 m2 152,250.00 11,083,800.00
- Daun pintu panel kaca polos 5mm, frame alumunium 33.41 m2 875,980.00 29,266,491.80
c. Pas. Kusen dan daun pintu type P.3 (4 buah)
- Kusen alumunium profil warna 4" 19.20 m2 152,250.00 2,923,200.00
- Daun pintu double multiplek lapis HPL 5.60 unit 593,390.00 3,322,984.00
d. Pas. Kusen dan daun pintu type P.4 (1 buah)
- Kusen alumunium profil warna 4" 9.32 m2 152,250.00 1,418,970.00
- Daun pintu panel kayu kelas I 3.42 m2 649,600.00 2,221,632.00
- Pas. Kaca polos 5 mm 0.84 m2 121,940.00 102,429.60
e. Pas. Kusen dan daun pintu type P.5 (2 buah)
- Kusen alumunium profil warna 4" 34.60 m2 152,250.00 5,267,850.00
- Daun pintu panel kaca tempered 8mm, frame alumunium 6.90 m2 987,070.00 6,810,783.00
- Pas. Kaca tempered 8 mm 5.04 m2 245,560.00 1,237,622.40
f. Pas. Kusen dan daun jendela type J.1 (28 buah)
- Kusen alumunium profil warna 4" 207.20 m2 152,250.00 31,546,200.00
- Frame jendela 2" 8.68 m2 274,848.00 2,385,680.64
- Pas. Kaca polos 5 mm 36.57 m2 121,940.00 4,459,345.80
g. Pas. Kusen dan daun jendela type J.2 (20 buah)
- Kusen alumunium profil warna 4" 228.00 m2 152,250.00 34,713,000.00
- Frame jendela 2" 60.00 m2 274,848.00 16,490,880.00
- Pas. Kaca polos 5 mm 59.58 m2 121,940.00 7,265,185.20
h. Pas. Kusen dan daun jendela type J.3 (4 buah)
- Kusen alumunium profil warna 4" 45.20 m2 152,250.00 6,881,700.00
- Pas. Kaca polos 5 mm 16.12 m2 121,940.00 1,965,672.80
i. Pas. Kusen dan daun jendela type BV.1 (12 buah)
- Kusen alumunium profil warna 4" 32.40 m2 152,250.00 4,932,900.00
- Pas. Kaca polos 5 mm 3.96 m2 121,940.00 482,882.40

3.2.4. Pekerjaan Plafond

a. Pas. Rangka plafond hollow 40.40.4 / 20.40.4 1,218.00 m2 40,740.00 49,621,320.00
b. Pas. Plafond dengan gypsum 9mm, set. Jaya board 1,159.80 m2 38,150.00 44,246,370.00
c. Pas. Plafond drop ceiling dengan gypsum 28.45 m2 38,150.00 1,085,367.50
d. Pas. Plafond dengan GRC 29.80 m2 49,560.00 1,476,888.00
e. Pas. List Profil Gypsum 10 cm 457.20 m2 17,150.00 7,840,980.00

3.2.5. Pekerjaan Penutup Lantai & Dinding

a. Pek. Pas. Keramik lantai 60 x 60 cm, polished 3,144.50 m2 230,720.00 725,499,040.00
b. Pek. Pas. Keramik lantai 60 x 60 cm, unpolished 100.28 m2 207,970.00 20,855,231.60
c. Pek. Pas. Keramik lantai 30 x 30 cm, unpolished 28.70 m2 112,000.00 3,214,400.00
d. Pek. Pas. Keramik lantai tangga 30 x 60 cm, polished 182.64 m2 230,720.00 42,138,700.80
e. Pek. Pas. Step nosing tangga 7/60 264.40 m' 82,152.00 21,720,988.80
f. Pek. Pas. Keramik dinding toilet 30/60 cm, dekoratif, set. R 121.44 m2 209,230.00 25,408,891.20
g. Pek. Pas. Plint keramik 10 x 60 cm 421.00 m' 49,910.00 21,012,110.00
h. Pek. Pas. Plint kayu 2 /10 cm 329.00 m' 12,477.50 4,105,097.50
i. Pek. Pas. Border keramik 31.57 m2 230,720.00 7,283,830.40
j. Pek. Pas. Coating Waterproofing kamar mandi 28.70 m2 36,750.00 1,054,725.00
NO URAIAN PEKERJAAN VOLUME SAT HARGA SATUAN SUB JUMLAH HARGA
a b c d Material g = (c x f)

3.2.6. Pekerjaan Kunci & Penggantung

a. Pas. Engsel pintu 4", stainles (1 pintu; 3 bh engsel) 51.00 set 47,880.00 2,441,880.00
b. Pas. Handle pintu type besar setara Kenari Djaja 51.00 psg 224,000.00 11,424,000.00
c. Pas. Kunci daun pintu alumunium setara SES 35.00 unit 105,840.00 3,704,400.00
d. Pas. Kunci pintu silinder untuk KM/WC setara SOLID 4.00 psg 136,220.00 544,880.00
e. Pas. Grendel tanam daun pintu double 32.00 unit 49,140.00 1,572,480.00
f. Pas. Engsel jendela 3", Stainles (1 Jendela : 2 bh engsel) 48.00 set 29,610.00 1,421,280.00
g. Pas. Hak angin jendela 48.00 unit 13,790.00 661,920.00

3.2.7. Pekerjaan Pengecatan

a. Pek. Pengecatan dinding dengan cat tembok, set. Mowilek 6,883.78 m2 21,350.00 146,968,703.00
b. Pek. Pengecatan Plafond dengan cat tembok, set. Mowilek 1,218.05 m2 21,840.00 26,602,212.00
a. Pek. Pengecatan dinding partisi cat tembok, set. Mowilek 1,181.70 m2 21,350.00 25,229,295.00
a. Pek. Politur kusen pintu type P.4 6.84 m2 32,690.00 223,599.60
JUMLAH 2,511,091,143.68
3.3. PEKERJAAN LANTAI DUA
3.3.1. Pekerjaan Tanah
a. Pek. Urugan pasir dengan pasir urug t = 10 cm 127.50 m3 197,890.00 25,230,975.00

3.3.2. Pekerjaan Pasangan Dinding & Beton Praktis

a. Pek. Pas. Dinding bata merah 1 pc : 3 psr 216.81 m2 103,110.00 22,355,279.10
b. Pek. Pas. Dinding bata merah 1 pc : 5 psr 3,180.00 m2 98,000.00 311,640,000.00
c. Pek. Pas. Plesteran dinding (tasram) t= 2cm, 1pc : 3psr 433.61 m2 49,000.00 21,246,890.00
d. Pek. Pas. Plesteran dinding t= 2cm, 1pc : 5psr 6,360.00 m2 47,180.00 300,064,800.00
e. Pek. Acian plesteran 6,793.61 m2 29,400.00 199,732,134.00
f. Pek. Kolom praktis 11 x 11 cm 264.00 m' 101,080.00 26,685,120.00
g. Pek. Balok konsol 10 x 20 cm 71.30 m' 82,099.50 5,853,694.35
h. Pek. Topian beton 4.28 m3 2,964,843.00 12,689,528.04
i. Pek. Penebalan kolom dengan pasangan bata merah 1pc : 5p 209.44 m2 174,580.00 36,564,035.20
(Plesteran + Acian)
j. Pek. Kolom praktis 11 x 20 cm penebalan kolom 299.20 m' 151,620.00 45,364,704.00
k. Pek. Pas. Dinding bata merah 1pc : 3psr ampig atap 173.30 m2 98,000.00 16,983,400.00
l. Pek. Pas. Plesteran dinding t=2cm, 1pc:5psr ampig atap 346.60 m2 47,180.00 16,352,588.00
m. Pek. Acian plesteran ampig atap 346.60 m2 29,400.00 10,190,040.00
n. Pek. Kolom praktis 11 x 11 cm ampig atap 52.33 m' 101,080.00 5,289,516.40
o. Pek. Dinding partisi gypsum
- Pek. Rangka partisi metal furing + Penutup Gypsum boar 702.19 m2 172,060.00 120,818,811.40
- Pek. Pas. Partisi cubical exclude pintu 3.00 unit 4,586,400.00 13,759,200.00

3.3.3. Pekerjaan Kusen Pintu & Jendela

a. Pas. Kusen dan daun pintu type P.1 (25 buah) 127.50 m' 152,250.00 19,411,875.00
- Kusen alumunium profil warna 4" 42.00 m2 593,390.00 24,922,380.00
- Daun pintu double multiplek lapis HPL
b. Pas. Kusen dan daun pintu type P.2 (10 buah) 56.00 m2 152,250.00 8,526,000.00
- Kusen alumunium profil warna 4" 25.70 m2 875,980.00 22,512,686.00
- Daun pintu panel kaca polos 5mm, frame alumunium
c. Pas. Kusen dan daun pintu type P.3 (8 buah) 38.40 m2 152,250.00 5,846,400.00
- Kusen alumunium profil warna 4" 11.20 unit 593,390.00 6,645,968.00
- Daun pintu double multiplek lapis HPL
d. Pas. Kusen dan daun pintu type P.4 (1 buah) 9.32 m2 152,250.00 1,418,970.00
- Kusen alumunium profil warna 4" 3.42 m2 649,600.00 2,221,632.00
- Daun pintu panel kayu kelas I 0.84 m2 121,940.00 102,429.60
- Pas. Kaca polos 5 mm
e. Pas. Kusen dan daun jendela type J.1 (29 buah) 214.60 m2 152,250.00 32,672,850.00
- Kusen alumunium profil warna 4" 89.90 m2 987,070.00 88,737,593.00
- Frame jendela 2" 39.87 m2 245,560.00 9,790,477.20
- Pas. Kaca polos 5 mm
f. Pas. Kusen dan daun jendela type J.2 (24 buah) 273.60 m2 152,250.00 41,655,600.00
- Kusen alumunium profil warna 4" 72.00 m2 274,848.00 19,789,056.00
- Frame jendela 2" 71.50 m2 121,940.00 8,718,710.00
- Pas. Kaca polos 5 mm
g. Pas. Kusen dan daun jendela type J.3 (2 buah) 26.00 m2 152,250.00 3,958,500.00
- Kusen alumunium profil warna 4" 12.60 m2 274,848.00 3,463,084.80
- Pas. Kaca polos 5 mm 5.40 m2 121,940.00 658,476.00
h. Pas. Kusen dan daun jendela type BV.1 (11 buah)
- Kusen alumunium profil warna 4" 29.70 m2 152,250.00 4,521,825.00
- Pas. Kaca polos 5 mm 3.63 m2 121,940.00 442,642.20

3.3.4. Pekerjaan Plafond

a. Pas. Rangka plafond hollow 40.40.4 / 20.40.4 1,363.00 m2 40,740.00 55,528,620.00
b. Pas. Plafond dengan gypsum 9mm, set. Jaya board 1,296.60 m2 38,150.00 49,465,290.00
c. Pas. Plafond drop ceiling dengan gypsum 30.32 m2 38,150.00 1,156,708.00
d. Pas. Plafond dengan GRC 36.10 m2 49,560.00 1,789,116.00
e. Pas. List Profil Gypsum 10 cm 624.20 m2 17,150.00 10,705,030.00
f. Pas. Profil Gypsum 1.00 bh 350,000.00 350,000.00

3.3.5. Pekerjaan Penutup Lantai & Dinding

a. Pek. Pas. Keramik lantai 60 x 60 cm, polished 3,145.00 m2 230,720.00 725,614,400.00
b. Pek. Pas. Keramik lantai 30 x 30 cm, unpolished 35.30 m2 112,000.00 3,953,600.00
NO URAIAN PEKERJAAN VOLUME SAT HARGA SATUAN SUB JUMLAH HARGA
a b c d Material g = (c x f)
c. Pek. Pas. Keramik lantai tangga 30 x 60 cm, polished 65.84 m2 230,720.00 15,190,604.80
d. Pek. Pas. Step nosing tangga 7/60 86.40 m2 82,152.00 7,097,932.80
e. Pek. Pas. Keramik dinding toilet 30/60 cm, dekoratif, set. R 158.31 m2 209,230.00 33,123,201.30
f. Pek. Pas. Plint keramik 10 x 60 cm 320.00 m2 49,910.00 15,971,200.00
g. Pek. Pas. Plint kayu 2 /10 cm 370.00 m' 12,477.50 4,616,675.00
h. Pek. Pas. Coating Waterproofing kamar mandi 35.30 m2 36,750.00 1,297,275.00

3.3.6. Pekerjaan Kunci & Penggantung

a. Pas. Engsel pintu 4", stainles (1 pintu; 3 bh engsel) 46.00 set 47,880.00 2,202,480.00
b. Pas. Handle pintu type besar setara Kenari Djaja 46.00 psg 224,000.00 10,304,000.00
c. Pas. Kunci daun pintu alumunium setara SES 44.00 unit 105,840.00 4,656,960.00
d. Pas. Kunci pintu silinder untuk KM/WC setara SOLID 8.00 psg 136,220.00 1,089,760.00
e. Pas. Grendel tanam daun pintu double 20.00 unit 49,140.00 982,800.00
f. Pas. Engsel jendela 3", Stainles (1 Jendela : 2 bh engsel) 57.00 set 29,610.00 1,687,770.00
g. Pas. Hak angin jendela 57.00 unit 13,790.00 786,030.00

3.2.7. Pekerjaan Pengecatan

a. Pek. Pengecatan dinding dengan cat tembok, set. Mowilek 6,793.61 m2 21,350.00 145,043,573.50
b. Pek. Pengecatan Plafond dengan cat tembok, set. Mowilek 1,363.02 m2 21,840.00 29,768,356.80
a. Pek. Pengecatan dinding partisi cat tembok, set. Mowilek 1,404.37 m2 21,350.00 29,983,299.50
a. Pek. Politur kusen pintu type P.4 6.84 m2 32,690.00 223,599.60
JUMLAH 2,649,426,152.59
3.4. PEKERJAAN LANTAI TIGA
3.4.1. Pekerjaan Tanah
a. Pek. Urugan pasir dengan pasir urug t = 10 cm 127.50 m3 197,890.00 25,230,975.00

3.4.2. Pekerjaan Pasangan Dinding & Beton Praktis

a. Pek. Pas. Dinding bata merah 1 pc : 3 psr 216.81 m2 103,110.00 22,355,279.10
b. Pek. Pas. Dinding bata merah 1 pc : 5 psr 3,180.00 m2 98,000.00 311,640,000.00
c. Pek. Pas. Plesteran dinding (tasram) t= 2cm, 1pc : 3psr 433.61 m2 49,000.00 21,246,890.00
d. Pek. Pas. Plesteran dinding t= 2cm, 1pc : 5psr 6,360.00 m2 47,180.00 300,064,800.00
e. Pek. Acian plesteran 6,793.61 m2 29,400.00 199,732,134.00
f. Pek. Kolom praktis 11 x 11 cm 264.00 m' 101,080.00 26,685,120.00
g. Pek. Balok konsol 10 x 20 cm 71.30 m' 82,099.50 5,853,694.35
h. Pek. Topian beton 4.28 m3 2,964,843.00 12,689,528.04
i. Pek. Penebalan kolom dengan pasangan bata merah 1pc : 5p 209.44 m2 174,580.00 36,564,035.20
(Plesteran + Acian)
j. Pek. Kolom praktis 11 x 20 cm penebalan kolom 299.20 m' 151,620.00 45,364,704.00
k. Pek. Pas. Dinding bata merah 1pc : 3psr ampig atap 173.30 m2 98,000.00 16,983,400.00
l. Pek. Pas. Plesteran dinding t=2cm, 1pc:5psr ampig atap 346.60 m2 47,180.00 16,352,588.00
m. Pek. Acian plesteran ampig atap 346.60 m2 29,400.00 10,190,040.00
n. Pek. Kolom praktis 11 x 11 cm ampig atap 52.33 m' 101,080.00 5,289,516.40
o. Pek. Dinding partisi gypsum
- Pek. Rangka partisi metal furing + Penutup Gypsum boar 702.19 m2 172,060.00 120,818,811.40
- Pek. Pas. Partisi cubical exclude pintu 3.00 unit 4,586,400.00 13,759,200.00

3.4.3. Pekerjaan Kusen Pintu & Jendela

a. Pas. Kusen dan daun pintu type P.1 (25 buah) 127.50 m' 152,250.00 19,411,875.00
- Kusen alumunium profil warna 4" 42.00 m2 593,390.00 24,922,380.00
- Daun pintu double multiplek lapis HPL
b. Pas. Kusen dan daun pintu type P.2 (10 buah) 56.00 m2 152,250.00 8,526,000.00
- Kusen alumunium profil warna 4" 25.70 m2 875,980.00 22,512,686.00
- Daun pintu panel kaca polos 5mm, frame alumunium
c. Pas. Kusen dan daun pintu type P.3 (8 buah) 38.40 m2 152,250.00 5,846,400.00
- Kusen alumunium profil warna 4" 11.20 unit 593,390.00 6,645,968.00
- Daun pintu double multiplek lapis HPL
d. Pas. Kusen dan daun pintu type P.4 (1 buah) 9.32 m2 152,250.00 1,418,970.00
- Kusen alumunium profil warna 4" 3.42 m2 649,600.00 2,221,632.00
- Daun pintu panel kayu kelas I 0.84 m2 121,940.00 102,429.60
- Pas. Kaca polos 5 mm
e. Pas. Kusen dan daun jendela type J.1 (29 buah) 214.60 m2 152,250.00 32,672,850.00
- Kusen alumunium profil warna 4" 89.90 m2 987,070.00 88,737,593.00
- Frame jendela 2" 39.87 m2 245,560.00 9,790,477.20
- Pas. Kaca polos 5 mm
f. Pas. Kusen dan daun jendela type J.2 (24 buah) 273.60 m2 152,250.00 41,655,600.00
- Kusen alumunium profil warna 4" 72.00 m2 274,848.00 19,789,056.00
- Frame jendela 2" 71.50 m2 121,940.00 8,718,710.00
- Pas. Kaca polos 5 mm
g. Pas. Kusen dan daun jendela type J.3 (2 buah) 26.00 m2 152,250.00 3,958,500.00
- Kusen alumunium profil warna 4" 12.60 m2 274,848.00 3,463,084.80
- Pas. Kaca polos 5 mm 5.40 m2 121,940.00 658,476.00
h. Pas. Kusen dan daun jendela type BV.1 (11 buah)
- Kusen alumunium profil warna 4" 29.70 m2 152,250.00 4,521,825.00
- Pas. Kaca polos 5 mm 3.63 m2 121,940.00 442,642.20

3.4.4. Pekerjaan Plafond

a. Pas. Rangka plafond hollow 40.40.4 / 20.40.4 1,363.00 m2 40,740.00 55,528,620.00
b. Pas. Plafond dengan gypsum 9mm, set. Jaya board 1,296.60 m2 38,150.00 49,465,290.00
c. Pas. Plafond drop ceiling dengan gypsum 30.32 m2 38,150.00 1,156,708.00
d. Pas. Plafond dengan GRC 36.10 m2 49,560.00 1,789,116.00
NO URAIAN PEKERJAAN VOLUME SAT HARGA SATUAN SUB JUMLAH HARGA
a b c d Material g = (c x f)
e. Pas. List Profil Gypsum 10 cm 624.20 m2 17,150.00 10,705,030.00
f. Pas. Profil Gypsum 1.00 bh 350,000.00 350,000.00

3.4.5. Pekerjaan Penutup Lantai & Dinding

a. Pek. Pas. Keramik lantai 60 x 60 cm, polished 3,145.00 m2 230,720.00 725,614,400.00
b. Pek. Pas. Keramik lantai 30 x 30 cm, unpolished 35.30 m2 112,000.00 3,953,600.00
c. Pek. Pas. Keramik lantai tangga 30 x 60 cm, polished 65.84 m2 230,720.00 15,190,604.80
d. Pek. Pas. Step nosing tangga 7/60 86.40 m2 82,152.00 7,097,932.80
e. Pek. Pas. Keramik dinding toilet 30/60 cm, dekoratif, set. R 158.31 m2 209,230.00 33,123,201.30
f. Pek. Pas. Plint keramik 10 x 60 cm 320.00 m2 49,910.00 15,971,200.00
g. Pek. Pas. Plint kayu 2 /10 cm 370.00 m' 12,477.50 4,616,675.00
h. Pek. Pas. Coating Waterproofing kamar mandi 35.30 m2 36,750.00 1,297,275.00

3.4.6. Pekerjaan Kunci & Penggantung

a. Pas. Engsel pintu 4", stainles (1 pintu; 3 bh engsel) 46.00 set 47,880.00 2,202,480.00
b. Pas. Handle pintu type besar setara Kenari Djaja 46.00 psg 224,000.00 10,304,000.00
c. Pas. Kunci daun pintu alumunium setara SES 44.00 unit 105,840.00 4,656,960.00
d. Pas. Kunci pintu silinder untuk KM/WC setara SOLID 8.00 psg 136,220.00 1,089,760.00
e. Pas. Grendel tanam daun pintu double 20.00 unit 49,140.00 982,800.00
f. Pas. Engsel jendela 3", Stainles (1 Jendela : 2 bh engsel) 57.00 set 29,610.00 1,687,770.00
g. Pas. Hak angin jendela 57.00 unit 13,790.00 786,030.00

3.4.7. Pekerjaan Pengecatan

a. Pek. Pengecatan dinding dengan cat tembok, set. Mowilek 6,793.61 m2 21,350.00 145,043,573.50
b. Pek. Pengecatan Plafond dengan cat tembok, set. Mowilek 1,363.02 m2 21,840.00 29,768,356.80
a. Pek. Pengecatan dinding partisi cat tembok, set. Mowilek 1,404.37 m2 21,350.00 29,983,299.50
a. Pek. Politur kusen pintu type P.4 6.84 m2 32,690.00 223,599.60
JUMLAH 2,649,426,152.59
TOTAL PEKERJAAN ARSITEKTUR 7,895,022,883.86
NO URAIAN PEKERJAAN VOLUME SAT HARGA SATUAN SUB JUMLAH HARGA
a b c d Material g = (c x f)

STRUKTUR
II. PEKERJAAN STRUKTUR ATAS
2.1. PEKERJAAN KOLOM
a. KOLOM K1
- Kolom IWF 482.300.11,15 11,680.00 kg 20,700.00 241,776,000.00
- Plat Penyambung t=12 mm 2,134.00 kg 20,700.00 44,173,800.00
- Plat kopel t=15 mm 1,245.00 kg 20,700.00 25,771,500.00
- Baut, Mur dia 16 mm 480.00 bh 18,750.00 9,000,000.00
- Plat Dudukan t = 20 mm 1,278.00 kg 20,700.00 26,454,600.00
- Baut, Angkur dia 25 mm 80.00 bh 41,250.00 3,300,000.00
b. KOLOM K2
- Kolom IWF 450.200.9,14 47,432.00 kg 20,700.00 981,842,400.00
- Plat Penyambung t=12 mm 1,513.00 kg 20,700.00 31,319,100.00
- Plat kopel t=15 mm 1,675.00 kg 20,700.00 34,672,500.00
- Baut, Mur dia 16 mm 2,940.00 bh 18,750.00 55,125,000.00
- Plat Dudukan t = 20 mm 1,214.00 kg 20,700.00 25,129,800.00
- Baut, Angkur dia 25 mm 392.00 bh 41,250.00 16,170,000.00
c. KOLOM K3
- Kolom IWF 400.200.9,14 26,070.00 kg 20,700.00 539,649,000.00
- Plat Penyambung t=12 mm 2,317.00 kg 20,700.00 47,961,900.00
- Plat kopel t=15 mm 2,117.00 kg 20,700.00 43,821,900.00
- Baut, Mur dia 16 mm 3,160.00 bh 18,750.00 59,250,000.00
- Plat Dudukan t = 20 mm 1,145.00 kg 20,700.00 23,701,500.00
- Baut, Angkur dia 25 mm 316.00 bh 41,250.00 13,035,000.00
d. KOLOM K4
- Kolom IWF 350.175.7,11 23,058.00 kg 20,700.00 477,300,600.00
- Plat Penyambung t=12 mm 2,317.00 kg 20,700.00 47,961,900.00
- Plat kopel t=15 mm 2,117.00 kg 20,700.00 43,821,900.00
- Baut, Mur dia 16 mm 3,660.00 bh 18,750.00 68,625,000.00
- Plat Dudukan t = 20 mm 1,145.00 kg 20,700.00 23,701,500.00
- Baut, Angkur dia 25 mm 488.00 bh 41,250.00 20,130,000.00
e. KOLOM K6
- Kolom IWF 250.125.6,9 2,380.00 kg 20,700.00 49,266,000.00
- Plat Penyambung t=12 mm 2,317.00 kg 20,700.00 47,961,900.00
- Plat kopel t=15 mm 2,117.00 kg 20,700.00 43,821,900.00
- Baut, Mur dia 16 mm 630.00 bh 18,750.00 11,812,500.00
- Plat Dudukan t = 20 mm 1,145.00 kg 20,700.00 23,701,500.00
- Baut, Angkur dia 25 mm 32.00 bh 41,250.00 1,320,000.00
JUMLAH 3,081,578,700.00
2.2. PEKERJAAN SAMBUNGAN KOLOM
a. PEKERJAAN BADAN WF 482 - WF 450
- Plat Penyambung t=12 mm 3,245.00 kg 20,700.00 67,171,500.00
- Plat Pengsi t=16 mm 2,235.00 kg 20,700.00 46,264,500.00
- Baut, Mur dia 19 mm 125.00 bh 18,750.00 2,343,750.00
PEKERJAAN FLENS WF 482 - WF 450
- Plat Penyambung t=12 mm 2,314.00 kg 20,700.00 47,899,800.00
- Baut, Mur dia 19 mm 85.00 bh 18,750.00 1,593,750.00
b. PEKERJAAN BADAN WF 450 - WF 350
- Plat Penyambung t=12 mm 2,314.00 kg 20,700.00 47,899,800.00
- Plat Pengisi t=25 mm 2,314.00 kg 20,700.00 47,899,800.00
- Baut, Mur dia 19 mm 46.00 bh 18,750.00 862,500.00
PEKERJAAN FLENS WF 482 - WF 450
- Plat Penyambung t=12 mm 2,314.00 kg 20,700.00 47,899,800.00
- Baut, Mur dia 19 mm 46.00 bh 18,750.00 862,500.00
JUMLAH 310,697,700.00
2.3. PEKERJAAN BALOK
BALOK INDUK
a. BALOK B1
- Balok HC 600.200.8.13 11,731.00 kg 20,700.00 242,831,700.00
- Plat Penyambung t=10 mm 1,246.00 kg 20,700.00 25,792,200.00
- Plat Pengaku t=10 mm 1,146.00 kg 20,700.00 23,722,200.00
- Baut, Mur dia 22 mm 75.00 bh 18,750.00 1,406,250.00
b. BALOK B2
- Balok HC 525.175.7.11 3,251.00 kg 20,700.00 67,295,700.00
- Plat Penyambung t=10 mm 1,246.00 kg 20,700.00 25,792,200.00
- Plat Pengaku t=10 mm 1,146.00 kg 20,700.00 23,722,200.00
- Baut, Mur dia 19 mm 75.00 bh 18,750.00 1,406,250.00
c. BALOK B3
- Balok HC 450.150.6.5,9 3,251.00 kg 20,700.00 67,295,700.00
- Plat Penyambung t=10 mm 1,246.00 kg 20,700.00 25,792,200.00
- Plat Pengaku t=10 mm 1,146.00 kg 20,700.00 23,722,200.00
- Baut, Mur dia 16 mm 75.00 bh 18,750.00 1,406,250.00
d. BALOK B4
- Balok HC 5375.125.6.9 3,251.00 kg 20,700.00 67,295,700.00
- Plat Penyambung t=10 mm 1,246.00 kg 20,700.00 25,792,200.00
NO URAIAN PEKERJAAN VOLUME SAT HARGA SATUAN SUB JUMLAH HARGA
a b c d Material g = (c x f)
- Plat Pengaku t=10 mm 1,146.00 kg 20,700.00 23,722,200.00
- Baut, Mur dia 16 mm 75.00 bh 18,750.00 1,406,250.00
e. BALOK B5
- Balok HC 300.100.5,5.8 3,251.00 kg 20,700.00 67,295,700.00
- Plat Penyambung t=10 mm 1,246.00 kg 20,700.00 25,792,200.00
- Plat Pengaku t=10 mm 1,146.00 kg 20,700.00 23,722,200.00
- Baut, Mur dia 12 mm 75.00 bh 18,750.00 1,406,250.00
BALOK ANAK
BALOK B2
- Balok HC 525.175.7.11 3,251.00 kg 20,700.00 67,295,700.00
- Plat Penyambung t=10 mm 1,246.00 kg 20,700.00 25,792,200.00
- Plat Pengaku t=10 mm 1,146.00 kg 20,700.00 23,722,200.00
- Baut, Mur dia 19 mm 75.00 bh 18,750.00 1,406,250.00
BALOK B3
- Balok HC 450.150.6.5,9 3,251.00 kg 20,700.00 67,295,700.00
- Plat Penyambung t=10 mm 1,246.00 kg 20,700.00 25,792,200.00
- Plat Pengaku t=10 mm 1,146.00 kg 20,700.00 23,722,200.00
- Baut, Mur dia 16 mm 75.00 bh 18,750.00 1,406,250.00
BALOK B4
- Balok HC 5375.125.6.9 3,251.00 kg 20,700.00 67,295,700.00
- Plat Penyambung t=10 mm 1,246.00 kg 20,700.00 25,792,200.00
- Plat Pengaku t=10 mm 1,146.00 kg 20,700.00 23,722,200.00
- Baut, Mur dia 16 mm 75.00 bh 18,750.00 1,406,250.00
BALOK B5
- Balok HC 300.100.5,5.8 3,251.00 kg 20,700.00 67,295,700.00
- Plat Penyambung t=10 mm 1,246.00 kg 20,700.00 25,792,200.00
- Plat Pengaku t=10 mm 1,146.00 kg 20,700.00 23,722,200.00
- Baut, Mur dia 12 mm 75.00 bh 18,750.00 1,406,250.00
BALOK B6
- Balok HC 255.75.5.7 3,251.00 kg 20,700.00 67,295,700.00
- Plat Penyambung t=10 mm 1,246.00 kg 20,700.00 25,792,200.00
- Plat Pengaku t=10 mm 1,146.00 kg 20,700.00 23,722,200.00
- Baut, Mur dia 12 mm 75.00 bh 18,750.00 1,406,250.00
JUMLAH 1,357,699,500.00
2.4. PEKERJAAN PLAT BETON
a. PEKERJAAN SHEAR CONNECTOR
- Besi D 13 3,594.00 kg 12,762.75 45,869,323.50
b. PEKERJAAN PLAT LANTAI BETON
- Pembesian 3,214.00 kg 12,762.75 41,019,478.50
- Bekisting Bondage 2,341.00 m2 67,500.00 158,017,500.00
- Beton K-300 312.00 m3 1,238,154.75 386,304,282.00
c. PEKERJAAN TANGGA
- Pembesian 2,135.00 kg 12,762.75 27,248,471.25
- Bekisting Bondage 578.00 m2 67,500.00 39,015,000.00
- Beton K-300 67.00 m3 1,238,154.75 82,956,368.25
JUMLAH 780,430,423.50
III. PEKERJAAN STRUKTUR ATAP
a. PEKERJAAN TALANG BETON & DUDUKAN ANGKUR
- Pembesian 1,925.00 kg 12,762.75 24,568,293.75
- Bekisting Plywood 211.00 m2 180,096.00 38,000,256.00
- Beton K-300 36.00 m3 1,238,154.75 44,573,571.00
- Baut, Angkur dia 25 mm 52.00 bh 41,250.00 2,145,000.00
b. STRUKTUR ATAP HOTEL
- RAFTER HC 375.125.6,9 11,459.00 kg 20,700.00 237,201,300.00
- Plat Penyambung t = 10 mm 1,745.00 kg 20,700.00 36,121,500.00
- Baut, Mur dia 16 mm 276.00 bh 18,750.00 5,175,000.00
- Besi Siku 60.60 3,890.00 kg 20,700.00 80,523,000.00
b. STRUKTUR ATAP BALLROOM
- RAFTER HC 450.150.6.5,9 16,882.00 kg 20,700.00 349,457,400.00
- IWF 150.75 573.00 kg 20,700.00 11,861,100.00
- Plat Penyambung t = 10 mm 1,045.00 kg 20,700.00 21,631,500.00
- Baut, Mur dia 12 mm 75.00 bh 18,750.00 1,406,250.00
- Baut, Mur dia 16 mm 85.00 bh 18,750.00 1,593,750.00
- Besi Siku 60.60 1,989.00 kg 20,700.00 41,172,300.00
- Besi Canal 125.50.20 6,449.00 kg 20,700.00 133,494,300.00
- Trekstang D 10 mm 744.00 kg 20,700.00 15,400,800.00
JUMLAH 1,044,325,320.75
TOTAL PEKERJAAN STRUKTUR ATAS 6,574,731,644.25
 PEKERJAAN PEMBANGUNAN HOTEL YAMA RESORT - TONDANO

NO URAIAN PEKERJAAN VOLUME SAT HARGA SATUAN SUB JUMLAH HARGA

a b c d Material g = (c x f)

STRUKTUR
I. PEKERJAAN STRUKTUR BAWAH
1.1. PEMASANGAN TIANG PANCANG 25 X 25
a. Tiang Pancang P1 98.00 titik 2,490,000.00 244,020,000.00
b. Tiang Pancang P2 154.00 titik 2,490,000.00 383,460,000.00
c. Tiang Pancang P3 42.00 titik 2,490,000.00 104,580,000.00
JUMLAH 732,060,000.00
1.2. PEMOTONGAN TIANG PANCANG 25 X 25
a. Tiang Pancang P1 98.00 titik 138,750.00 13,597,500.00
b. Tiang Pancang P2 154.00 titik 138,750.00 21,367,500.00
c. Tiang Pancang P3 42.00 titik 138,750.00 5,827,500.00
JUMLAH 40,792,500.00
1.3. PEKERJAAN PILECAP
a. Pile Cap P1
- Galian Tanah 26.46 m3 53,437.50 1,413,956.25
- Urugan Pasir 3.53 m3 343,162.50 1,211,363.63
- Lantai Kerja 1.76 m3 1,062,708.00 1,870,366.08
- Pembesian 6,056.73 Kg 12,762.75 77,300,530.81
- Bekisting Batako 141.12 m2 125,216.25 17,670,517.20
- Beton K-300 21.17 m3 1,238,154.75 26,211,736.06
b. Pile Cap P2
- Galian Tanah 41.58 m3 53,437.50 2,221,931.25
- Urugan Pasir 5.54 m3 343,162.50 1,901,120.25
- Lantai Kerja 2.77 m3 1,062,708.00 2,943,701.16
- Pembesian 7,257.71 Kg 12,762.75 92,628,338.30
- Bekisting Batako 166.32 m2 125,216.25 20,825,966.70
- Beton K-300 33.26 m3 1,238,154.75 41,181,026.99
c. Pile Cap P3
- Galian Tanah 45.36 m3 53,437.50 2,423,925.00
- Urugan Pasir 6.05 m3 343,162.50 2,076,133.13
- Lantai Kerja 3.02 m3 1,062,708.00 3,209,378.16
- Pembesian 6,209.85 Kg 12,762.75 79,254,763.09
- Bekisting Batako 120.96 m2 125,216.25 15,146,157.60
- Beton K-300 36.29 m3 1,238,154.75 44,932,635.88
JUMLAH 434,423,547.52
1.4. PEKERJAAN KOLOM PEDESTAL (KAKI KOLOM)
a. Kolom K1
- Pembesian 923.20 Kg 14,262.75 13,167,370.80
- Bekisting Plywood 24.00 m2 180,096.00 4,322,304.00
- Beton K-300 2.88 m3 1,238,154.75 3,565,885.68
b. Kolom K2
- Pembesian 2,562.00 Kg 14,262.75 36,541,165.50
- Bekisting Plywood 99.96 m2 180,096.00 18,002,396.16
- Beton K-300 9.70 m3 1,238,154.75 12,010,101.08
c. Kolom K3
- Pembesian 1,175.36 Kg 14,262.75 16,763,865.84
- Bekisting Plywood 75.84 m2 180,096.00 13,658,480.64
- Beton K-300 7.11 m3 1,238,154.75 8,803,280.27
d. Kolom K4
- Pembesian 3,217.00 Kg 14,262.75 45,883,266.75
- Bekisting Plywood 107.10 m2 180,096.00 19,288,281.60
- Beton K-300 9.13 m3 1,238,154.75 11,304,352.87
e. Kolom K6
- Pembesian 1,098.00 Kg 14,262.75 15,660,499.50
- Bekisting Plywood 29.98 m2 180,096.00 5,399,278.08
- Beton K-300 1.98 m3 1,238,154.75 2,451,546.41
JUMLAH 226,822,075.17
1.5. PEKERJAAN TIE BEAM
a. Tie Beam B1
- Galian Tanah 47.00 m3 53,437.50 2,511,562.50
- Urugan Pasir Bawah Pondasi 35.00 m3 343,162.50 12,010,687.50
- Lantai Kerja 20.00 m3 1,062,708.00 21,254,160.00
- Pembesian 9,505.00 Kg 12,762.75 121,309,938.75
- Bekisting Batako 419.00 m2 125,216.25 52,465,608.75
- Beton K-300 45.00 m3 1,238,154.75 55,716,963.75
b. Tie Beam B3
NO URAIAN PEKERJAAN VOLUME SAT HARGA SATUAN SUB JUMLAH HARGA
a b c d Material g = (c x f)
- Galian Tanah 63.44 m3 53,437.50 3,390,075.00
- Urugan Pasir Bawah Pondasi 79.30 m3 343,162.50 27,212,786.25
- Lantai Kerja 39.65 m3 1,062,708.00 42,136,372.20
- Pembesian 10,965.00 Kg 12,762.75 139,943,553.75
- Bekisting Batako 793.00 m2 125,216.25 99,296,486.25
- Beton K-300 93.30 m3 1,238,154.75 115,519,838.18
c. Tie Beam B4
- Galian Tanah 11.28 m3 53,437.50 602,775.00
- Urugan Pasir Bawah Pondasi 18.80 m3 343,162.50 6,451,455.00
- Lantai Kerja 12.00 m3 1,062,708.00 12,752,496.00
- Pembesian 1,992.00 Kg 12,762.75 25,423,398.00
- Bekisting Batako 112.00 m2 125,216.25 14,024,220.00
- Beton K-300 11.28 m3 1,238,154.75 13,966,385.58
JUMLAH 765,988,762.46
1.6. PEKERJAAN PONDASI BATU KALI
- Galian Tanah 40.00 m3 53,437.50 2,137,500.00
- Urugan Pasir Bawah Pondasi 9.80 m3 343,162.50 3,362,992.50
- Pasangan Batu Kali 1 : 4 37.28 m3 806,296.50 30,058,733.52
JUMLAH 35,559,226.02
TOTAL PEKERJAAN STRUKTUR BAWAH 2,235,646,111.16