RAB Mess Facility PAMA-ARIA - For Tender 3'1'12

ANALISA HARGA SATUAN

PROYEK : PT PAMA PERSADA NUSANTARA - TOP PROJECT DIBUAT

OFFICE DAN MESS PT. BINTANG PUTRA BANGUNAN

BERLAKU

LOKASI : ASAMASAM - KALSEL -

NO JENIS PEKERJAAN SAT. VOLUME HARGA SATUAN TOTAL HARGA

URUG PASIR / M³

- Pasir urug m³ 1.10 143,000.00 157,300.00

- Upah kerja m³ 1.00 14,950.00 14,950.00

198,087.50

LANTAI KERJA / M²

- Semen sak 0.40 80,000.00 32,000.00

- Pasir pasang m³ 0.07 165,000.00 11,550.00

- Upah kerja m² 1.00 25,000.00 25,000.00

- Alat bantu m² 1.00 1,000.00 1,000.00

79,982.50

URUGAN SIRTU / M³

- Sirtu m³ 1.20 245,000.00 294,000.00

- Upah kerja m³ 1.00 25,000.00 25,000.00

366,850.00

DINDING BATAKO / M²

- Batu batako bh 13.00 4,500.00 58,500.00

- Pasir pasang m³ 0.03 165,000.00 4,950.00

- Semen sak 0.26 80,000.00 20,800.00

- Upah kerja m² 1.00 21,250.00 21,250.00

- Alat bantu m² 1.00 2,000.00 2,000.00

123,625.00

DINDING GYPSUM 9 MM SATU SISI / M²

- Gypsum t = 9 mm m² 1.00 34,635.42 34,635.42 - Rangka hollo 40 x 40 btg 0.60 42,000.00 25,200.00

- Upah kerja m² 1.00 2,200.00 2,200.00

- Alat bantu ls 1.00 2,000.00 2,000.00

73,640.73

DINDING GYPSUM 9 MM DUA SISI / M²

- Gypsum t = 9 mm m² 1.00 69,270.83 69,270.83

- Rangka hollo 40 x 40 btg 0.60 42,000.00 25,200.00

- Upah kerja m² 1.00 2,200.00 2,200.00

- Alat bantu ls 1.00 2,000.00 2,000.00

113,471.46

ROLLAG / M'

- Batu bata bh 20.00 1,200.00 24,000.00

- Pasir pasang m³ 0.06 165,000.00 9,900.00

- Semen sak 0.08 80,000.00 6,400.00

- Upah kerja m² 1.00 10,000.00 10,000.00

- Alat bantu m² 1.00 2,000.00 2,000.00

60,145.00

PLESTERAN / M²

- Semen sak 0.24 80,000.00 19,200.00

- Pasir pasang m³ 0.04 165,000.00 6,600.00

- Upah kerja m² 1.00 21,250.00 21,250.00

- Alat bantu m² 1.00 2,000.00 2,000.00

56,407.50

SALURAN/ M'

- Pas Bata 1.00 123,625.00 123,625.00

- Plesteran m³ 1.30 56,407.50 73,329.75

- Galian m² 1.00 35,000.00 35,000.00

185,563.80

BETON SITE MIX K175 / M³

- Split 1 : 2 m³ 0.85 364,000.00 309,400.00

- Pasir m³ 0.55 165,000.00 90,750.00

- Semen sak 6.00 80,000.00 480,000.00

- Upah kerja m³ 1.00 275,000.00 275,000.00

- Alat bantu m³ 1.00 15,000.00 15,000.00

1,170,150.00

m2

BETON SITE MIX K225 / M³

- Split 1 : 2 m³ 0.85 364,000.00 309,400.00

- Pasir m³ 0.55 165,000.00 90,750.00

- Semen sak 7.50 80,000.00 600,000.00

- Upah kerja m³ 1.00 275,000.00 275,000.00

- Alat bantu m³ 1.00 15,000.00 15,000.00

1,483,672.50

RELAT / M¹

- Papan 3/20 m¹ 1.00 13,525.00 13,525.00

- Kaso 5/7 m¹ 1.00 8,000.00 8,000.00

- Upah kerja buat m¹ 1.00 12,000.00 12,000.00

- Upah kerja bongkar m¹ 1.00 10,000.00 10,000.00

- Paku 5 & 7 cm kg 0.20 19,500.00 3,900.00

54,538.75

BEGESTING / M²

- Triplek 9 mm m¹ 1.05 42,500.00 44,625.00

- Kaso 5/7 m¹ 7.00 8,000.00 56,000.00

- Upah kerja buat m² 1.00 15,000.00 15,000.00

- Upah kerja bongkar m² 1.00 12,500.00 12,500.00

- Paku 5 & 7 cm kg 0.50 19,500.00 9,750.00

158,556.25

BESI BETON / KG

- Besi beton kg 1.00 10,500.00 10,500.00

- Upah kerja kg 1.00 900.00 900.00

- Alat bantu kg 1.00 600.00 600.00

13,800.00

Tie Beam 15x30

- Beton K 175 m³ 1.00 1,170,150.00 1,170,150.00

- Besi kg 161.30 13,800.00 2,225,940.00

- Begesting m² 5.71 54,538.75 311,416.26

4,263,632.20

Balok B1 15x40 cm

- Beton K 225 m³ 1.00 1,170,150.00 1,170,150.00

- Besi kg 163.30 13,800.00 2,253,540.00

- Begesting m² 8.33 54,538.75 454,307.79

4,459,697.46

Balok B2 15x30

- Beton K 225 m³ 1.00 1,170,150.00 1,170,150.00

- Besi kg 203.70 13,800.00 2,811,060.00

- Begesting m² 10.67 54,538.75 581,928.46

5,247,609.23

Ring balok 15 x 30 cm

- Beton K 175 m³ 1.00 1,170,150.00 1,170,150.00

- Besi kg 236.00 13,800.00 3,256,800.00

- Begesting m² 11.00 54,538.75 599,926.25

5,780,907.69

### Slab lantai t = 15 cm

- Beton K 175 m³ 1.00 1,170,150.00 1,170,150.00

- Besi kg 77.20 13,800.00 1,065,360.00

- Begesting m² 2.00 54,538.75 109,077.50

2,696,275.63

Pondasi P 1

- Beton K 175 m³ 1.00 1,170,150.00 1,170,150.00

- Besi kg 104.60 13,800.00 1,443,480.00

- Begesting m² 1.00 54,538.75 54,538.75

3,068,394.06

Pondasi P 2

- Beton K 175 m³ 1.00 1,170,150.00 1,170,150.00

- Besi kg 145.00 13,800.00 2,001,000.00

- Begesting m² 2.00 54,538.75 109,077.50

3,772,261.62

SLAB LANTAI/ M³

- Beton K 175 m³ 1.00 1,170,150.00 1,170,150.00

- Besi kg 58.00 13,800.00 800,400.00

- Begesting m² 13.33 54,538.75 727,001.54

3,102,184.27

BALOK LATEI/ M³

- Beton K 175 m³ 1.00 1,170,150.00 1,170,150.00

- Besi kg 131.00 13,800.00 1,807,800.00

- Begesting m² 13.33 54,538.75 727,001.54

4,260,694.27

BATU KOSONG / M³

- Batu kali m³ 1.30 400,000.00 390,000.00

- Pasir pasang m³ 0.30 143,000.00 42,900.00

- Upah kerja m³ 1.00 95,000.00 95,000.00

607,085.00

PONDASI BATU KALI / M³

- Batu kali m³ 1.30 400,000.00 520,000.00

- Pasir pasang m³ 0.52 143,000.00 74,360.00

- Semen sak 4.50 80,000.00 360,000.00

- Upah kerja m³ 1.00 30,000.00 30,000.00

- Alat bantu m³ 1.00 1,500.00 1,500.00

1,133,739.00

PENGECATAN / M²

- Cat Vinilex m² 1.00 14,250.00 14,250.00

- Alkali m² 1.00 8,750.00 8,750.00

- Upah kerja m² 1.00 5,500.00 5,500.00

- Alat bantu m² 1.00 250.00 250.00

28,750.00

PENGECATAN EPOXY LANTAI / M²

- Cat Evoxy m² 0.50 166,250.00 83,125.00

- Thineer m² 0.60 72,500.00 43,500.00

- Upah kerja m² 1.00 10,000.00 10,000.00

- Alat bantu m² 1.00 1,500.00 1,500.00

158,843.75

LANTAI KERAMIK 40/40 / M²

- Keramik m² 1.10 63,000.00 69,300.00

- Pasir pasang m³ 0.04 143,000.00 5,720.00

- Semen sak 0.16 80,000.00 12,800.00

- Upah kerja m³ 1.00 18,000.00 18,000.00

- Alat bantu m² 1.00 2,000.00 2,000.00

123,993.00

LANTAI KERAMIK 30/30 / M²

- Keramik m² 1.10 52,500.00 57,750.00

- Pasir pasang m³ 0.04 143,000.00 5,720.00

- Semen sak 0.16 80,000.00 12,800.00

- Upah kerja m³ 1.00 18,000.00 18,000.00

- Alat bantu m² 1.00 2,000.00 2,000.00

110,710.50

DINDING KERAMIK 25/33 / M²

- Keramik m² 1.10 68,600.00 75,460.00

- Pasir pasang m³ 0.04 143,000.00 5,720.00

- Semen sak 0.16 80,000.00 12,800.00

- Upah kerja m³ 1.00 20,000.00 20,000.00

- Alat bantu m² 1.00 2,000.00 2,000.00

131,077.00

FLOOR HARDENER EX. FOSROC 5 KG/ M²

- Floorhardener ex. Fosroc Natural kg 5.00 3,105.00 15,525.00

- Mobilisasi m³ 1.00 6,000.00 6,000.00

- Labor fee m³ 1.00 8,000.00 8,000.00

- Supporting equipment m² 1.00 2,000.00 2,000.00

36,253.75

PLAFOND GYPSUM 9 MM / M²

- Gypsum t = 9 mm m² 1.00 26,736.11 26,736.11 - Rangka hollo 40 x 40 btg 0.60 42,000.00 25,200.00

- Upah kerja m² 1.00 24,750.00 24,750.00

- Alat bantu ls 1.00 2,000.00 2,000.00

90,489.03

PLAFOND GRC 9 MM / M²

- GRC t = 9 mm m² 1.00 78,298.61 78,298.61


- Upah kerja m² 1.00 2,200.00 2,200.00

- Alat bantu ls 1.00 2,000.00 2,000.00

123,853.40

PLAFOND GRC 8 MM / M²

- GRC t = 8 mm m² 1.00 55,381.94 55,381.94


- Upah kerja m² 1.00 24,750.00 24,750.00

- Alat bantu ls 1.00 2,000.00 2,000.00

123,431.74

- GRC t = 6 mm m² 1.00 45,572.92 45,572.92


- Upah kerja m² 1.00 24,750.00 24,750.00

- Alat bantu ls 1.00 2,000.00 2,000.00

112,151.35

PLAFOND Triplek 6 MM / M²

- Triplek t = 6 mm m² 1.00 27,142.86 27,142.86 - Rangka kaso 5/7 btg 0.60 48,000.00 28,800.00

- Upah kerja m² 1.00 22,500.00 22,500.00

- Alat bantu ls 1.00 2,000.00 2,000.00

92,509.29

ATAP GALVALUME / m²

- Atap Galvalume type G 680 t = 0,5 mm m² 1.05 116,350.00 122,167.50

- Upah kerja m² 1.00 10,000.00 10,000.00

- Roof screw nos 3.00 1,750.00 5,250.00

- Alat bantu m² 1.00 1,500.00 1,500.00

159,755.13

NOK ATAP / m¹

- Nok atap m¹ 1.00 42,900.00 42,900.00

- Upah kerja m¹ 1.00 10,000.00 10,000.00 - Self Tapping Screw nos 6.00 1,750.00 10,500.00

- Alat bantu m¹ 1.00 1,500.00 1,500.00

74,635.00

FLASHING / M¹

- Nok atap m¹ 1.00 33,840.00 33,840.00

- Upah kerja m¹ 1.00 10,000.00 10,000.00

- Self Tapping Screw nos 4.00 1,750.00 7,000.00

- Alat bantu m¹ 1.00 1,500.00 1,500.00

60,191.00

SAFETY ROOF

- Sling dia. 16 mm m¹ 1.00 31,020.00 31,020.00

- Upah kerja m¹ 1.00 8,000.00 8,000.00

- Siku kg 3.25 10,560.00 34,341.12

- Alat bantu m¹ 1.00 1,500.00 1,500.00

74,861.12

CLADDING COLORCOAT / m²

- Cladding ex. Fumira type F 714 t = 0,4 mm m² 1.05 96,000.00 100,800.00

- Rangka Clading baja C kg 0.00 10,000.00 -

- Upah kerja m² 1.00 8,500.00 8,500.00

- Paku atap nos 4.00 1,500.00 6,000.00

- Alat bantu m² 1.00 1,500.00 1,500.00

134,320.00

LISPLANG / m²

- Fumira color t = 0.4 mm, type : F 714 m² 1.00 96,000.00 96,000.00

- Rangka Clading baja C kg 12.00 9,192.70 110,312.40

- Upah kerja m² 1.00 8,000.00 8,000.00

- Paku atap nos 4.00 2,000.00 8,000.00

- Alat bantu m² 1.00 1,500.00 1,500.00

257,384.26

205,907.41

PINTU BAJA PB1

- Plat 1.2 mm kg 168.00 15,864.25 2,665,194.00

- Rangka Clading baja C kg 195.20 15,203.00 2,967,625.60

- Upah kerja kg 363.20 3,000.00 1,089,600.00

- Kunci nos 1.00 450,000.00 450,000.00

- Cat m² 363.20 1,500.00 544,800.00

8,874,802.54

ALUMINIUM FOIL ( INSULATION )

- Aluminium foil single side type HF.204 m² 1.00 8,450.00 8,450.00

- Aluminium foil single side type HF.405 m² 1.00 10,731.50 10,731.50

- Glass wool m² 1.00 10,500.00 10,500.00

- Wiremesh m² 1.00 9,500.00 9,500.00

- Upah kerja m² 1.00 8,000.00 8,000.00

- Alat bantu m² 1.00 2,000.00 2,000.00

56,558.73

ROOF GUTTER

- Colorcoat sheet l = 120 cm m' 1.05 96,600.00 101,430.00

- Corrugated Steel plate t = 0.75 mm m² 0.00 137,000.00 -

- Siku 60.60.6 kg 10.84 8,249.00 89,419.16

- Rivet nail bh 16.00 1,050.00 16,800.00

- Upah kerja m' 1.00 12,500.00 12,500.00

- Alat bantu ls 1.00 2,000.00 2,000.00

255,471.53

TREKSTANG

- Trekstang m² 1.00 21,032.91 21,032.91

- Upah kerja m² 1.00 4,500.00 4,500.00

- Alat bantu m² 1.00 1,000.00 1,000.00

30,512.85

RAFTER BRACHING

- Braching + turn buckle m² 1.00 201,725.55 201,725.55

- Upah kerja m² 1.00 9,500.00 9,500.00

- Alat bantu m² 1.00 2,000.00 2,000.00

266,531.93

ANCHOR BOLT dia. 25

- Anchor Bolt bh 1.00 78,000.00 78,000.00

- Upah kerja bh 1.00 15,000.00 15,000.00

- Alat bantu bh 1.00 2,000.00 2,000.00

109,250.00

ANGKUR BAUT dia. 19

- Anchor Bolt bh 1.00 48,840.00 48,840.00

- Upah kerja bh 1.00 15,000.00 15,000.00

- Alat bantu bh 1.00 2,000.00 2,000.00

75,716.00

ANGKUR BAUT dia. 16

- Anchor Bolt bh 1.00 44,770.00 44,770.00

- Upah kerja bh 1.00 15,000.00 15,000.00

- Alat bantu bh 1.00 2,000.00 2,000.00

71,035.50

BAUT dia. 22

- Anchor Bolt ø 19 bh 1.00 9,200.00 9,200.00

- Upah kerja bh 1.00 2,000.00 2,000.00

- Alat bantu bh 1.00 1,000.00 1,000.00

12,200.00

BAUT dia. 19

- Anchor Bolt ø 19 bh 1.00 7,475.00 7,475.00

- Upah kerja bh 1.00 2,000.00 2,000.00

- Alat bantu bh 1.00 1,000.00 1,000.00

10,475.00

BAUT dia. 16

- Anchor Bolt ø 19 bh 1.00 4,810.00 4,810.00

- Upah kerja bh 1.00 2,000.00 2,000.00

- Alat bantu bh 1.00 1,000.00 1,000.00

7,810.00

BAUT dia. 13

- Anchor Bolt ø 19 bh 1.00 4,440.00 4,440.00

- Upah kerja bh 1.00 2,000.00 2,000.00

- Alat bantu bh 1.00 1,000.00 1,000.00

7,440.00

RAIN WATER DOWN PIPE dia. 4"

- Pipa PVC dia. 4" m' 4.00 32,725.00 130,900.00

- Knee 45 bh 2.00 22,000.00 44,000.00

- Knee 90 bh 1.00 22,000.00 22,000.00

- Sock bh 1.00 22,000.00 22,000.00

- Steel palte kg 3.50 14,750.00 51,625.00

- Upah kerja m' 4.00 12,000.00 48,000.00

- Alat bantu m' 4.00 1,000.00 4,000.00

370,903.75

92,725.94

RAIN WATER DOWN PIPE dia. 6"

- Pipa PVC dia. 6" m' 4.00 62,562.50 250,250.00

- Knee 45 bh 2.00 25,500.00 51,000.00

- Knee 90 bh 1.00 25,500.00 25,500.00

- Sock bh 1.00 25,500.00 25,500.00

- Steel palte kg 3.50 14,750.00 51,625.00

- Upah kerja m' 4.00 12,500.00 50,000.00

- Alat bantu m' 4.00 1,500.00 6,000.00

528,856.25

132,214.06

BAJA HB

- Baja WF.ex.Gunung Garuda kg 1.00 11,760.00 11,760.00

- Transportasi dari pabrik ke workshop kg 1.00 195.00 195.00

- Upah Turun Naik Di WorkSHop kg 1.00 125.00 125.00

- Upah Pabrikasi & Erection kg 1.00 2,250.00 2,250.00

- Alat bantu kg 1.00 450.00 450.00

18,475.00

BAJA WF

- Baja WF.ex.Gunung Garuda kg 1.00 10,780.00 10,780.00




- Alat bantu kg 1.00 450.00 450.00

15,870.00

BAJA CANAL "C"

- Baja Canal "C" kg 1.00 10,200.00 10,200.00




- Alat bantu kg 1.00 450.00 450.00

15,203.00

PLATE BAJA

- Plate baja kg 1.00 10,810.00 10,810.00




- Alat bantu kg 1.00 450.00 450.00

15,864.25

BAJA L

- Baja L kg 1.00 10,560.00 10,560.00




- Alat bantu kg 1.00 450.00 450.00

15,617.00

BAJA UNP

- Baja UNP kg 1.00 10,380.00 10,380.00




- Alat bantu kg 1.00 450.00 450.00

15,410.00

BETON PORE CAP P 1

- Beton K225 m³ 1.00 1,483,672.50 1,483,672.50

- Besi beton kg 97.10 13,800.00 1,339,980.00

- Begesting m' 11.00 158,556.25 1,744,118.75

5,481,325.50

BETON PORE CAP P 2

- Beton K225 m³ 1.00 1,483,672.50 1,483,672.50

- Besi beton m' 101.78 13,800.00 1,404,564.00

- Begesting m² 4.80 158,556.25 761,070.00

4,379,167.80

BETON PILE CAP P 3

- Beton K225 m³ 1.00 1,483,672.50 1,483,672.50

- Besi beton kg 92.24 13,800.00 1,272,912.00

- Begesting m' 8.00 54,538.75 436,310.00

3,831,473.40

KOLOM PENDESTAL K 1

- Beton K225 m³ 1.00 1,483,672.50 1,483,672.50

- Besi beton kg 152.90 13,800.00 2,110,020.00

- Begesting m² 8.57 54,538.75 467,397.09

4,670,253.03

KOLOM PENDESTAL K 2

- Beton K225 m³ 1.00 1,483,672.50 1,483,672.50

- Besi beton kg 182.80 13,800.00 2,522,640.00

- Begesting m² 13.33 54,538.75 727,001.54

5,443,311.14

KOLOM PENDESTAL K 3

- Beton K225 m³ 1.00 1,483,672.50 1,483,672.50

- Besi beton kg 143.60 13,800.00 1,981,680.00

- Begesting m² 10.00 54,538.75 545,387.50

4,612,351.00

KOLOM PENDESTAL K 4

- Beton K225 m³ 1.00 1,483,672.50 1,483,672.50

- Besi beton kg 232.00 13,800.00 3,201,600.00

- Begesting m² 13.13 54,538.75 716,093.79

6,211,571.23

CONCRETE TIE BEAM TB 1

- Beton K225 m³ 1.00 1,483,672.50 1,483,672.50

- Besi beton kg 189.85 13,800.00 2,619,930.00

- Begesting m² 8.00 54,538.75 436,310.00

5,220,899.37


- Beton K225 m³ 1.00 1,483,672.50 1,483,672.50

- Besi beton kg 199.06 13,800.00 2,747,028.00

- Begesting m² 8.00 54,538.75 436,310.00

5,367,062.07


- Beton K225 m³ 1.00 1,483,672.50 1,483,672.50

- Besi beton kg 204.13 13,800.00 2,816,925.00

- Begesting m² 10.00 54,538.75 545,387.50

5,572,882.75


- Beton K225 m³ 1.00 1,483,672.50 1,483,672.50

- Besi beton kg 146.15 13,800.00 2,016,870.00

- Begesting m² 13.50 54,538.75 736,273.12

4,872,337.97

SLAB CONCRETE T = 30 CM

- Beton K225 m³ 1.00 1,483,672.50 1,483,672.50

- Besi beton D13-150 double kg 96.94 13,800.00 1,337,813.40

- Side formwork m¹ 1.25 54,538.75 68,173.44

- Dowel ø 13 mm - L= 100 mm kg 6.75 13,800.00 93,150.00

3,430,230.74


- Beton K225 m³ 1.00 1,483,672.50 1,483,672.50

- Besi beton D 13 - 200 double kg 149.90 13,800.00 2,068,620.00

- Side formwork m¹ 2.50 54,538.75 136,346.87

- Dowel ø 13 mm - L= 100 mm kg 6.40 13,800.00 88,320.00

4,343,503.28

SLAB CONCRETE T = 10 CM ( OFFICE )

- Beton K225 m³ 1.00 1,483,672.50 1,483,672.50

- Waremesh M-8 single kg 52.60 13,800.00 725,880.00

- Side formwork m¹ 2.50 54,538.75 136,346.87

- Dowel ø 13 mm - L= 100 mm kg 5.40 13,800.00 74,520.00

2,783,482.28


- Beton K225 m³ 1.00 1,483,672.50 1,483,672.50

- Besi beton ø 10 - 150 double kg 121.00 13,800.00 1,669,800.00

- Side formwork m¹ 2.20 54,538.75 119,985.25

- Dowel ø 13 mm - L= 100 mm kg 5.40 13,800.00 74,520.00

3,850,174.41

PLATE CONCRETE T = 12 CM

- Beton K225 m³ 1.00 1,483,672.50 1,483,672.50

- Waremesh M-8 single kg 43.80 13,800.00 604,440.00

- Begesting ( BONDEX ) m² 8.34 175,000.00 1,459,500.00

4,079,754.37

RABAT BETON T. 10 CM

- Beton K225 m2 1.00 741,836.25 741,836.25

- Besi beton ø 6 - 200 mm kg 22.20 13,800.00 306,360.00

- Relat M' 15.00 54,538.75 818,081.25

214,621.91

BAK KONTROL

Galian tanah m³ 0.60 30,000.00 18,000.00

Lantai kerja m² 0.60 79,982.50 47,989.50

Pasir t= 10 m³ 0.06 0.00 -

Buangan tanah m² 0.40 22,500.00 9,000.00

Urugan kembali m³ 0.20 17,500.00 3,500.00

Pemadatan tanah bekas galian m² 0.60 3,500.00 2,100.00

Beton t= 15 cm m³ 0.20 741,836.25 148,367.25

Bekisting m² 1.80 54,538.75 98,169.75

Besi ø 10-150 kg 13.55 13,800.00 186,929.28

Plesteran + aci m² 2.40 56,407.50 135,378.00

Grill kg 30.00 0.00 -

649,433.78

746,848.85

SALURAN BETON BERTULANG TERBUKA / M¹

Galian tanah m³ 0.80 30,000.00 24,000.00

Lantai kerja m² 0.80 79,982.50 63,986.00

Pasir t= 10 m³ 0.10 0.00 -

Buangan tanah m² 0.50 22,500.00 11,250.00

Urugan kembali m³ 0.30 17,500.00 5,250.00

Pemadatan tanah bekas galian m² 0.80 0.00 -

Beton t= 15 cm m³ 0.20 741,836.25 148,367.25

Bekisting m² 2.00 40,904.06 81,808.12

Besi ø 10-150 kg 8.47 13,800.00 116,830.80

Plesteran + aci m² 0.00 56,407.50 -

Grill kg 57.75 0.00 -

451,492.17

SALURAN BETON BERTULANG DIBAWAH RAMP / M¹

Galian tanah m³ 0.80 30,000.00 24,000.00

Lantai kerja m² 0.80 79,982.50 63,986.00

Pasir t= 10 m³ 0.10 0.00 -

Buangan tanah m² 0.50 22,500.00 11,250.00

Urugan kembali m³ 0.30 17,500.00 5,250.00


Beton t= 15 cm m³ 0.20 741,836.25 148,367.25

Bekisting m² 2.00 40,904.06 81,808.12

Besi ø 10-150 kg 16.93 13,800.00 233,661.60

Plesteran + aci m² 0.00 56,407.50 -

Grill kg 0.00 0.00 -

653,571.42

SALURAN BETON BERTULANG DIBAWAH JALAN / M¹

Galian tanah m³ 0.90 30,000.00 27,000.00

Lantai kerja m² 1.20 79,982.50 95,979.00

Pasir t= 10 m³ 0.13 0.00 -

Buangan tanah m² 0.40 22,500.00 9,000.00

Urugan kembali m³ 0.30 17,500.00 5,250.00


Beton t= 15 cm m³ 0.37 741,836.25 274,479.41

Bekisting m² 2.70 40,904.06 110,440.97

Besi ø 10-150 kg 38.07 13,800.00 525,366.00

Plesteran + aci m² 1.98 56,407.50 111,686.85

Decker m³ 0.12 890,203.50 109,049.93

1,458,489.98

SALURAN UTAMA / M¹

Galian tanah m³ 1.74 30,000.00 52,200.00

Lantai kerja m² 1.20 79,982.50 95,979.00

Pasir t= 10 m³ 0.12 0.00 -

Buangan tanah m² 0.60 0.00 -

Urugan kembali m³ 0.30 17,500.00 5,250.00


Pasangan batu kali m³ 0.96 1,133,739.00 1,088,389.44

Plesteran + aci m² 2.30 56,407.50 129,737.25

Decker m³ 0.00 0.00 -

1,577,289.04

PINTU TYPE P1 (ws cpp)

-Kusen kayu m' 7.00 92,000 644,000.00

- Daun Pintu Utama Kamper unit 1.00 850,000 850,000.00

- Kaca Rayben 5 mm m² 0.93 172,500 159,562.50

-Kunci Pintu Utama + Handle Gagang Double set 1.00 718,750 718,750.00

-Engsel pintu 4" pcs 3.00 40,250 120,750.00

-Pengecatan Kusen Politur-Melamik m² 1.75 46,000 80,500.00

-Pengecatan Daun Pintu Politur-Melamik m² 4.00 46,000 184,000.00

3,171,196.87

PINTU TYPE P2 (ws pcc)

-Kusen kayu m' 7.00 92,000 644,000.00


- Kaca Rayben 5 mm m² 0.53 172,500 90,562.50


-Engsel pintu 4" pcs 3.00 40,250 120,750.00



3,084,652.47

PINTU TYPE P3

-Kusen kayu m' 5.12 92,000 471,040.00


- Kaca Rayben 5 mm m² 172,500 -


-Engsel pintu 4" pcs 3.00 40,250 120,750.00

- Lapis taconsheet m² 1.93 - -



2,654,535.80

JENDELA TYPE J1 (ws cpp)

-Kusen kayu m' 10.05 92,000 924,600.00

-Slimar Kecil bh 2.00 550,000 1,100,000.00

- Kaca Rayben 5 mm m² 2.40 172,500 414,000.00

-Engsel jendela 3" pcs 8.00 28,750 230,000.00

-Hak Angin Stainless + slot pcs 4.00 40,000 160,000.00

-Pengecatan Daun Jendela Politur-Melamik m² 4.64 46,000 213,440.00


3,157,615.00

JENDELA TYPE J2 (ws cpp)

-Kusen kayu m' 9.60 92,000 883,200.00

-Slimar Besar bh 1.00 450,000 450,000.00

-Slimar Kecil bh 2.00 - -

- Kaca Rayben 5 mm m² 2.55 172,500 439,875.00





2,558,422.25

JENDELA TYPE J3 (cpp)

-Kusen kayu m' 6.90 92,000 634,800.00

-Slimar Besar bh 1.00 550,000 550,000.00

-Slimar Kecil bh 1.00 350,000 350,000.00

- Kaca Rayben 5 mm m² 1.33 172,500 228,735.00





2,510,708.75

BV1 (cpp)

-Kusen kayu m' 3.90 92,000 358,800.00

-Slimar Besar bh 550,000 -

-Slimar Kecil bh 2.00 350,000 700,000.00

- Kaca Rayben 5 mm m² 0.40 172,500 69,000.00





1,593,957.50

BV2 (cpp)

-Kusen kayu m' 2.00 92,000 184,000.00


-Slimar Kecil bh 2.00 350,000 700,000.00

- Kaca Rayben 5 mm m² 0.20 172,500 34,500.00





1,205,430.00

PINTU TYPE PJ1

-Kusen kayu m' 6.02 80,000 481,600.00

- Daun Pintu Utama Kamper unit 2.00 850,000 1,700,000.00



-Engsel pintu 4" pcs 6.00 35,000 210,000.00



4,543,776.00

PINTU TYPE P2

-Kusen kayu m' 5.12 80,000 409,600.00




-Engsel pintu 4" pcs 3.00 35,000 105,000.00



4,061,416.00

PINTU TYPE P3

-Kusen kayu m' 5.00 80,000 400,000.00




-Engsel pintu 4" pcs 3.00 35,000 105,000.00

- Lapis taconsheet m² 1.93 35,000 67,620.00



2,305,394.00

JENDELA TYPE J1

-Kusen kayu m' 12.00 80,000 960,000.00

-Slimar Besar bh 1.00 550,000 550,000.00

-Slimar Kecil bh 2.00 350,000 700,000.00

- Kaca Rayben 5 mm m² 4.00 150,000 600,000.00





3,440,548.00

JENDELA TYPE J2

-Kusen kayu m' 3.50 80,000 280,000.00


-Slimar Kecil bh 2.00 350,000 700,000.00

- Kaca Rayben 5 mm m² 0.48 150,000 72,000.00





1,362,948.00

BV1

-Kusen kayu m' 2.24 80,000 179,200.00


-Slimar Kecil bh 1.00 350,000 350,000.00

- Kaca Rayben 5 mm m² 0.31 150,000 46,500.00





743,081.20

PROYEK PEMBANGUNAN MESS FACILITY

PT PAMAPERSADA NUSANTARA - ARIA - KALIMANTAN SELATAN

REKAPITULASI AKHIR

\

NO JENIS PEKERJAAN UNIT VOLUME UNIT PRICE TOTAL PRICE

(RP) (RP)

1 PEKERJAAN PERSIAPAN 1.00 ls 2,224,500,000.00 2,224,500,000.00

2 PEKERJAAN MESS SENIOR STAFF 2.00 Unit 1,204,056,283.44 2,408,112,566.88 Harga / m2 Bangunan 230.50 m2 5,223,671.51

3 PEKERJAAN MESS JUNIOR STAFF 2 LANTAI 2.00 Unit 3,200,642,421.70 6,401,284,843.40 Harga / m2 Bangunan 580.00 m2 5,518,349.00

4 PEKERJAAN MESS NON STAFF 2 LANTAI 3.00 Unit 3,266,833,149.56 9,800,499,448.69 Harga / m2 Bangunan 940.40 m2 3,473,876.17

5 PEKERJAAN MESS PENGELOLA 1.00 Unit 1,118,330,437.46 1,118,330,437.46 Harga / m2 Bangunan 224.80 m2 4,974,779.53

6 PEKERJAAN KANTIN STAFF 1.00 Unit 428,533,188.05 428,533,188.05 Harga / m2 Bangunan 122.30 m2 3,503,950.84

7 PEKERJAAN KANTIN NON STAFF+DAPUR 1.00 Unit 1,307,553,270.79 1,307,553,270.79 Harga / m2 Bangunan 543.70 m2 2,404,916.81

8 PEKERJAAN LOUNDRY 1.00 Unit 572,697,126.15 572,697,126.15 Harga / m2 Bangunan 200.00 m2 2,863,485.63

9 POWER HOUSE 1.00 Unit 383,490,334.64 383,490,334.64 Harga / m2 Bangunan 49.50 m2 7,747,279.49

10 POS JAGA 1.00 Unit 128,725,008.09 128,725,008.09 Harga / m2 Bangunan 13.80 m2 9,327,899.14

11 MASJID 1.00 Unit 3,206,708,053.16 3,206,708,053.16 Harga / m2 Bangunan 1119.50 m2 2,864,410.95

12 R. WUDHU 1.00 Unit #REF! #REF!Harga / m2 Bangunan 130.00 m2 #REF!

TOTAL #REF!

PEMBULATAN #REF!

PPN 10 % #REF!

TOTAL BIAYA #REF!


PAKET PEKERJAAN PERSIAPAN


\

NO JENIS PEKERJAAN UNIT VOLUME UNIT PRICE

(RP)

1 Pengukuran dan Bouwplank 1.00 ls 30,000,000.00 2 Direksi Keet, Gudang dan bedeng kerja 1.00 ls 90,000,000.00 3 Penyediaan air ( by owner ) 1.00 ls 0.00 4 Penyediaan listrik kerja 1.00 ls 21,000,000.00 5 Shop drawing + As Build Drawing 1.00 ls 12,000,000.00 6 Biaya pengaman P3K, Helmet, Sabuk Pengaman 1.00 ls 85,500,000.00 7 Biaya Security 1.00 ls 48,000,000.00 8 Management Project 1.00 ls 306,000,000.00 9 Mobilisasi dan Demobilisasi 1.00 ls 1,632,000,000.00

Sub Total

TOTAL PRICE

(RP)

30,000,000.00 90,000,000.00

0.00 21,000,000.00 12,000,000.00 85,500,000.00 48,000,000.00

306,000,000.00 1,632,000,000.00

2,224,500,000.00


PAKET PEKERJAAN MESS SENIOR STAFF

PT PAMAPERSADA NUSANTARA -ARIA- KALIMANTAN SELATAN

REKAPITULASI AWAL MESS SENIOR STAFF

NO JENIS PEKERJAAN SPESIFIKASI UNIT VOL UNIT PRICE TOTAL PRICE

(RP) (RP)

1 PEKERJAAN STRUKTUR Ls 1.00 342,506,120.31 342,506,120.31

2 PEKERJAAN ARSITEKTUR Ls 1.00 489,108,763.13 489,108,763.13

3 PEKERJAAN SARANA LUAR Ls 1.00 - 0.00

4 PEKERJAAN MEKANIKAL Ls 1.00 152,894,400.00 152,894,400.00

5 PEKERJAAN ELEKTRIKAL Ls 1.00 219,547,000.00 219,547,000.00

Sub Total 1,204,056,283.44




NOJENIS PEKERJAAN SPESIFIKASI UNIT VOL

UNIT PRICE PRICE

(IDR) (IDR)

1. PEKERJAAN STRUKTUR 342,506,120.31

a. Pekerjaan Tanah

1 Galian tanah m3 126.48 35,000.00 4,426,625.00

2 Urugan tanah kembali m3 37.94 25,000.00 948,562.50

3 Buang sisa tanah dari galian untuk peninggian lantai m3 105.44 25,000.00 2,636,007.19

4 Urugan tanah peninggian lantai (tanah dari lokasi project) T. 45 cm m3 106.77 25,000.00 2,669,259.38

5 Pemadatan tanah m2 306.85 10,000.00 3,068,500.00

6 Lantai kerja t = 10 cm, bawah pondasi m2 126.48 79,982.50 10,115,786.69

b. Pekerjaan Beton

1 Pasangan pondasi batu kali m3 58.80 1,133,739.00 66,667,963.00

2 Sloof diatas pondasi batu kali 15x30 cm, mutu beton K-225 m3 7.11 4,263,632.20 30,332,412.15

3 Kolom 13x25 cm, mutu beton K-225 m3 2.52 4,670,253.03 11,769,037.62

4 Kolom praktis 13x13 cm m3 3.22 6,211,571.23 19,997,843.00

5 Ring balok praktis 15x20 cm m3 4.74 5,780,907.69 27,417,761.24

6 Kanopi beton atas jendela m3 0.98 2,831,089.41 2,772,202.75

7 Dak Beton Teras Belakang t= 12cm, wire mesh M8 Double m3 1.80 3,850,174.41 6,930,313.94

8 Janggutan/Lisplank beton teras belakang h=60cm m3 1.15 2,831,089.41 3,261,415.00

9 Meja Beton Lapis Keramik Pantry dan Wastafel m' 5.00 1,500,000.00 7,500,000.00

c. Pekerjaan Rangka & Penutup Atap

1 Konstruksi baja ringan - smart truss Smart Truss / Pryda m2 386.64 210,000.00 81,193,735.57

2 Atap, Sakura incl. Wofen foil Sakura Roof m2 386.64 115,000.00 44,463,236.14

3 Nok bulat Sakura Roof m¹ 72.50 55,000.00 3,987,500.00

4 Nok Segitiga Sakura Roof bh 3.00 60,000.00 180,000.00

5 Nok tutup / ending Sakura Roof bh 6.00 60,000.00 360,000.00

6 Talang datar seng BJLS 50 m¹ 19.00 255,471.53 4,853,959.15

7 Listplang kayu 2 x 10/25 cm incl. pengecatan m¹ 73.20 95,000.00 6,954,000.00

2. PEKERJAAN ARSITEKTUR 489,108,763.13

a. Pekerjaan Dinding

1 Pasangan dinding batako Lokal m2 537.91 123,625.00 66,499,624.43

2 Plesteran m2 1,075.83 56,407.50 60,684,773.55

3 Ban - Banan dinding keliling bangunan ukuran 3 x 7 cm m' 64.00 120,000.00 7,680,000.00

4 Dinding keramik WC 25x33 t. 2,6 m ex. Roman m2 122.93 131,077.00 16,113,033.46

5 List keramik WC 7,5 x 25 ex. Roman m' 47.28 50,000.00 2,364,000.00

6 Kolom teras belakang bh 2.00 2,500,000.00 5,000,000.00

b. Pekerjaan Kusen Pintu & Jendela

Kusen kayu bengkirai / Balau , kaca polos 5 mm

Daun pintu panel, termasuk accesoris ex. Dekson

finish duco, lengkap terpasang exc. Door closer

1 Pintu type P1 Lokal, Ascesorries Deckson unit 1.00 3,171,196.87 3,171,196.87



4 Jendela type J1 Lokal, Ascesorries Deckson unit 2.00 3,157,615.00 6,315,230.00



7 Bovenlight type BV Lokal, Ascesorries Deckson unit 6.00 1,593,957.50 9,563,745.00

8 Lubang angin uk. 25x15 Lokal, Ascesorries Deckson unit 4.00 250,000.00 1,000,000.00

c Pekerjaan lantai1 Cor Slab TOC ± 0,00 t = 10 cm (Rabat) m3 23.73 1,170,150.00 27,763,856.51

3 Lantai keramik 40 x 40 ex. Roman m2 204.52 123,993.00 25,358,428.40

4 Lantai keramik WC 30 x 30 ex. Roman m2 27.74 110,710.50 3,070,555.72

5 Plint keramik 10 x 40 ex. Roman m1 189.66 50,000.00 9,483,000.00

6 Keramik Tangga 30 x 30 cm ex. Roman m2 3.30 110,710.50 365,344.65

7 Rabat Beton t = 10 cm, B0 Kelilling bangunan m2 96.80 79,982.50 7,742,306.00

8 Saluran Luar 40 x 40, ex. Batako Plester m' 78.40 185,563.80 14,548,201.92

d Pekerjaan Plafond

1 Pasangan plafond gypsum t = 9 mm, rangka hollo Jaya Board m2 204.52 90,489.03 18,506,363.52

2 Pasangan plafond GRC Board t = 6 mm, rangka hollo di area Ka GRC Board m2 124.54 112,151.35 13,966,768.89

3 List plafond gypsum m1 367.20 35,000.00 12,852,000.00

e Pekerjaan Sanitair

1 Closet duduk type CW 660 J / SW 660 JP ex. Toto unit 6.00 2,652,000.00 15,912,000.00

2 Shower Spray type TX 403 SPIV ex. Toto unit 6.00 423,800.00 2,542,800.00

3 Wastafel type LW 526 J ex. Toto unit 6.00 3,334,500.00 20,007,000.00

4 Heavy Duty Mirror (455 x 608 mm) type TS119AS5 ex. Toto unit 6.00 618,800.00 3,712,800.00

5 Floor Drain type TX1BN ex. Toto unit 6.00 425,100.00 2,550,600.00

6 Shower Set type TX 432 SH ex. Toto unit 6.00 1,560,000.00 9,360,000.00

7 Gantungan handuk type TX 724 AG ex. Toto unit 6.00 1,119,300.00 6,715,800.00





UNIT PRICE PRICE

(IDR) (IDR)

8 Tempat sabun type S 11 N ex. Toto unit 6.00 59,800.00 358,800.00

9 Tempat tissue type S 20 ex. Toto unit 6.00 258,700.00 1,552,200.00

10 Shower tray unit 6.00 1,250,000.00 7,500,000.00

11 Kitchen Zink Royal + Kran Angsa unit 1.00 725,000.00 725,000.00

f Pekerjaan Pengecatan

1 Cat dinding dalam emulsion ex. Vinilex m2 809.43 25,875.00 20,943,952.09

2 Cat dinding luar Weathercoat Mowilex m2 266.40 28,750.00 7,659,000.00

3 Cat plafond emulsion ex. Vinilex m2 329.05 25,875.00 8,514,168.75

4 Tali Air Tampak Depan m2 19.38 175,000.00 3,391,500.00

3. PEKERJAAN MEKANIKAL 152,894,400.00

A INSTALASI PLUMBING

a Instalasi Pipa Air Bersih lengkap dengan Fitting

Pipa air bersih dari pipa PVC Class AW lengkap

dengan sambungan, gantungan / penyangga, material

bantu, sesuai dengan gambar dan spesifikasi teknik

1 Pipa Ø 40 mm Wavin AW m 50.00 21,300.00 1,065,000.00

2 Pipa Ø 25 mm Wavin AW m 12.00 12,300.00 147,600.00


4 Ball valve dia 40 mm Kitz bh 1.00 551,200.00 551,200.00

5 Fitting Rucika ls 1.00 2,500,000.00 2,500,000.00

6 Pompa transfer kap 30 ltr/m ex Sanyo Sanyo unit 1.00 9,500,000.00 9,500,000.00

7 Instalasi Pompa Transfer

- Instalasi PVC aw Wavin ls 1.00 2,000,000.00 2,000,000.00

- Gate valve Ø 40 bh 1.00 602,400.00 602,400.00

- Matrial Bantu ls 1.00 1,500,000.00 1,500,000.00

b Instalasi Pipa Air Kotor, Air Bekas, Dan Pipa Venting Lengkap Dengan Fitting

Pipa air kotor, bekas dan venting dari pipa PVC Class AW lengkap



Air kotor, Air Bekas dan Venting





5 Floor Clean Out Ø 100 mm American Standart buah 8.00 360,000.00 2,880,000.00

6 Vent Cap Ø 100 mm American Standart buah 2.00 280,000.00 560,000.00

7 Portable Grease Trap kapasitas 10 liter terbuat dari stainless steel Lokal buah 1.00 3,500,000.00 3,500,000.00

lengkap dengan saringan

c Biotech BT Series BT 16 (Cap ; 4,8m³) ls 1.00 29,000,000.00 29,000,000.00

d Water Heater & Instalasi Air Panas

Pengadaan dan pemasangan Peralatan Utama. Sesuai Spesifikasi

Pengadaan dan pemasangan material lengkap

dengan gantungan / penyangga, material bantu

sesuai dengan gambar dan spesifikasi teknik

1 Water Heater 500W Ariston unit 6.00 3,630,000.00 21,780,000.00

2 Instalasi unit Water Heater lengkap dengan pipa menuju Shower dan Wastafel ls 6.00 1,425,000.00 8,550,000.00

pada masing-masing kamar

B INSTALASI TATA UDARA DAN VENTILASI

a Pengadaan dan pemasangan Peralatan Utama. Sesuai Spesifikasi




1 Unit AC 1 PK Type Wall Mounted Panasonic unit 6.00 5,500,000.00 33,000,000.00

2 Unit AC 2 PK type Wall Mounted' Panasonic unit 1.00 7,500,000.00 7,500,000.00

3 Exhaust Fan plafond 10” KDK, Panasonic unit 7.00 450,000.00 3,150,000.00

4 Instalasi Kabel Power c/w conduit untuk AC 1 PK dari PP-Mess Kabel Metal, Kabelindo, Suprem Titik 6.00 750,000.00 4,500,000.00

5 Instalasi Kabel Power c/w conduit untuk AC 2 PK dari PP-Mess Kabel Metal, Kabelindo, Suprem Titik 1.00 950,000.00 950,000.00

6 Instalasi Kabel NYM 3 x 2,5 mm2 didalam pipa PVC high Kabel Metal, Kabelindo, Suprem Titik 7.00 475,000.00 3,325,000.00

impact Ø20 mm untuk Exhaust Fan dari Panel PP-Mess Kabel Metal, Kabelindo, Supreme

7 Instalasi Pipa Refrigerant, Pipa Drain + kabel kontrol AC 1 PK unit 6.00 850,000.00 5,100,000.00

8 Instalasi Pipa Refrigerant, Pipa Drain + kabel kontrol AC 2 PK unit 1.00 950,000.00 950,000.00

4. PEKERJAAN ELEKTRIKAL 219,547,000.00





UNIT PRICE PRICE

(IDR) (IDR)

A PEKERJAAN ELEKTRIKAL

a Panel TR

Pengadaan dan pemasangan panel penerangan dan daya lengkap

dengan assesories dan material bantu yang diperlukan sesuai

dengan gambar dan spesifikasi teknik

1 Panel PP-MESS 1 Simetri, Intimuara unit 1.00 24,760,000.00 24,760,000.00

2 Grounding + Bak kontrol ttk 1.00 5,000,000.00 5,000,000.00

b Kabel Feeder

Pengadaan dan pemasangan kabel feeder lengkap dengan

asesories dan material bantu yang diperlukan sesuai gambar dan

spesifikasi teknik

1 Kabel dari PP-Mess 1 ke Panel SDP terdekat

Kabel NYFGbY (4 x 10 mm2) + BC 6 mm2 Kabel Metal, Kabelindo, Suprem m 50.00 462,000.00 23,100,000.00

c Armatur Lampu Indoor

Pengadaan dan Pemasangan armatur lampu, saklar dan stop

kontak lengkap dengan segala kelengkapannya

1 Lampu Downlight Essensial 1 x 18 W Philips buah 44.00 275,000.00 12,100,000.00

2 Lampu Downlight Essensial 1 x 18 W, C/w Battery Philips buah 3.00 1,850,000.00 5,550,000.00

3 Lampu Wall , SL 18 Watt Philips buah 2.00 380,000.00 760,000.00

4 Saklar tunggal MK, Clipsal buah 1.00 60,000.00 60,000.00

5 Saklar Ganda MK, Clipsal buah 16.00 80,000.00 1,280,000.00

6 Stop Kontak Dinding 1 phasa 16 A (1 gang) MK, Clipsal buah 1.00 95,000.00 95,000.00


8 Stop Kontak Dinding 1 phasa 16 A (3 gang) MK, Clipsal buah 8.00 125,000.00 1,000,000.00

9 Stop Kontak untuk AC 1 PK Type Wall Mounted MK, Clipsal buah 6.00 165,000.00 990,000.00

10 Push Botton c/w Bok utk Fire Emergency buah 1.00 4,300,000.00 4,300,000.00

d Instalasi Indoor Lighting

1 Inst. Kabel NYM 3 x 2,5 mm² c/w conduit utk DL Essensial 1x18 W Kabel Metal, Kabelindo, Suprem titik 44.00 475,000.00 20,900,000.00

2 Inst. Kabel NYM 3 x 2,5 mm² c/w conduit utk DL Essensial 1x18 W, Kabel Metal, Kabelindo, Suprem titik 3.00 475,000.00 1,425,000.00

3 Inst. Kabel NYM 3 x 2,5 mm² c/w conduit utk Wall lamp Kabel Metal, Kabelindo, Suprem Titik 2.00 475,000.00 950,000.00

4 Inst. Kabel NYM 3 x 2,5 mm² c/w conduit utk Stop Kontak Dinding Kabel Metal, Kabelindo, Suprem titik 1.00 550,000.00 550,000.00

5 Inst. Kabel NYM 3 x 2,5 mm² c/w conduit utk Stop Kontak Dinding Kabel Metal, Kabelindo, Suprem titik 7.00 550,000.00 3,850,000.00

6 Inst. Kabel NYM 3 x 2,5 mm² c/w conduit utk Stop Kontak Dinding Kabel Metal, Kabelindo, Suprem titik 8.00 550,000.00 4,400,000.00

7 Inst. Kabel NYMHY 2 x 1,5 mm² c/w conduit utk Fire Emergency Kabel Metal, Kabelindo, Suprem titik 1.00 3,830,000.00 3,830,000.00

8 Instalasi kabel Power Pompa titik 2.00 1,350,000.00 2,700,000.00

9 Stop kontak water proof untuk Pompa bh 2.00 365,000.00 730,000.00

B PEKERJAAN MATV(INDOVISION) & TELPON

1 Outlet & Instalasi

Pengadaan dan pemasangan Outlet dan instalasi MATV didalam pipa ls 1.00 4,900,000.00 4,900,000.00

konduit sesuai gambar dan spesifikasi teknik

Kabel coaxial RG-6 didalam pipa conduit PVC high Impact

2 Outlet & Instalasi ls 1.00 2,642,000.00 2,642,000.00

Pengadaan dan pemsangan Outlet telpon dan instalasi Telpon pipa


Kabel telpon 2x2x0,6 mm didalam pipa Pvc high Impact

c PEKERJAAN INSTALASI FIRE ALARM

1 MCFA type konvensional kap. 5 zone Esser unit. 1.00 31,000,000.00 31,000,000.00

2 Local box fire alarm ( LCB ), lengkap dengan alarm bel, break glas Esser unit. 1.00 4,510,000.00 4,510,000.00

lamp.

3 Heat Detector Esser unit. 9.00 550,000.00 4,950,000.00

4 Instalasi fire alarm Kabel Metal, Kabelindo, Supreme ttk 9.00 4,650,000.00 41,850,000.00

5 APAR 3,5 kg Appron buah 2.00 3,600,000.00 7,200,000.00

d Pengujian dan Pemeriksaan (Testing & Commissioning)

1 Pelaksanaan segala pengujian yang diperlukan dan persyaratan ls 1.00 3,500,000.00 3,500,000.00

baik oleh perencana maupun oleh instansi terkait, pada semua

instalasi Mekanikal, Elektrikal dan Plumbing atas hasil kerja kontraktor

Sampai diperoleh bukti pengesahan dari pihak - pihak yang terkait

TOTAL 1,204,056,283.44


PAKET PEKERJAAN MESS JUNIOR STAFF


REKAPITULASI AWAL MESS JUNIOR STAFF


(RP) (RP)

1 PEKERJAAN STRUKTUR Ls 1.00 1,099,002,779.37 1,099,002,779.37

2 PEKERJAAN ARSITEKTUR Ls 1.00 1,124,106,844.85 1,124,106,844.85

3 PEKERJAAN SARANA LUAR Ls 1.00 30,698,697.48 30,698,697.48



Sub Total 3,200,642,421.70





(RP) (RP)

1. PEKERJAAN STRUKTUR 1,099,002,779

I PEKERJAAN TANAH

1 Galian tanah pondasi & tie beam m3 47.83 35,000.00 1,674,102.50

2 Urugan Tanah kembali bekas galian m3 11.96 25,000.00 298,946.87

3 Urugan tanah peninggian lantai 0,45 (Tanah dari lokasi proyek) m3 139.34 25,000.00 3,483,450.00

4 Lantai kerja bawah pondasi dan Tie Beam t = 5 cm m2 152.15 79,982.50 12,169,337.38

5 Urug pasir dibawah pondasi dan tie beam t = 10 cm m3 15.59 198,087.50 3,087,886.99

6 Plastic cor bawah lantai dasar m2 309.64 5,000.00 1,548,200.00

II PEKERJAAN STRUKTUR BETON

1 Tiang Pancang 25 x 25 Panjang 12 m m1 372.00 647,500.00 240,870,000.00

2 Pondasi Pile Cap PC1 70x70x30 cm m3 4.56 5,481,325.50 24,978,400.30

3 Pondasi Setempat P2 80x80x25 cm m3 5.95 4,379,167.80 26,064,806.75

6 Tie Beam TB1 20x40 cm m3 15.32 5,220,899.37 79,984,178.42

7 Tie Beam TB2 20x30 cm m3 2.61 5,367,062.07 14,008,032.02

8 Kolom K1 m3 9.60 4,670,253.03 44,834,429.05

9 Kolom K2 m3 7.05 5,443,311.14 38,395,755.98

10 Kolom K3 m3 2.80 4,612,351.00 12,914,582.80

11 Kolom K4 m3 11.34 6,211,571.23 70,439,217.76

12 Kolom Praktis m3 4.39 6,211,571.23 27,253,268.77

13 Balok B1 15x40 cm m3 12.51 4,459,697.46 55,790,815.17

14 Balok B2 15x30 cm m3 6.08 5,247,609.23 31,902,840.33

15 Ring Balok RB1 15x25 cm m3 8.25 5,780,907.69 47,692,488.42

16 Pekerjaan Tangga Beton m3 4.21 2,696,275.63 11,344,579.69

17 Plat Lantai dasar t=10 cm (rabat) m3 30.96 1,170,150.00 36,232,524.60

21 Beton Plat Lantai t=12 cm Wiremesh M-8 single + Bondex (Kecuali area Toilet lantai 2) m3 32.59 4,079,754.37 132,967,354.59

22 Beton Plat Lantai t=12 cm D10-150 Double Layer (Area Toilet lantai 2) m3 5.81 3,850,174.41 22,361,812.99

III PEKERJAAN ATAP

1 Genteng Metal kelas Elang Sakura Roof m2 452.63 115,000.00 52,051,925.60

2 Nok Genteng Metal Sakura Roof m' 56.90 55,000.00 3,129,500.00

3 Rangka atap baja ringan Smart Truss/Pryda m2 452.63 210,000.00 95,051,342.40

4 Nok ujung Sakura Roof bh 4.00 60,000.00 240,000.00

5 Nok segitiga Sakura Roof bh 2.00 60,000.00 120,000.00

6 Papan listplank 3/20 m' 85.40 95,000.00 8,113,000.00

2. PEKERJAAN ARSITEKTUR 1,124,106,845

I PEKERJAAN DINDING

1 Pasangan Batako C 1:4 Lokal m2 1,394.23 123,625.00 172,361,911.10

2 Plesteran & Acian Dinding C 1:4 m2 2,788.46 56,407.50 157,290,264.92

3 Plester dinding motif sisir m2 181.60 75,000.00 13,620,000.00

II PEKERJAAN LANTAI

1 Keramik lantai 1, 40x40 Asia Tile / Mulia m2 83.25 123,993.00 10,322,417.25

2 Keramik Lantai 2, 40x40 Asia Tile / Mulia m2 63.75 123,993.00 7,904,553.75

3 Keramik lantai Toilet dan R. Jemur, 30x30 Asia Tile / Mulia m2 104.63 110,710.50 11,583,086.06

4 Keramik dinding Toilet, 30x30 Tinggi 20 cm Asia Tile / Mulia m2 343.98 131,077.00 45,087,866.46

5 Lantai rabat beton 1:3:5 t 7 cm, tanpa tulangan L=120 cm m2 95.76 214,621.91 20,552,194.34

6 Skirting Kayu 1,5 x 10 cm Lokal m' 525.50 45,000.00 23,647,500.00

7 Stepnossing tangga Asia Tile / Mulia m' 27.60 35,000.00 966,000.00

8 Railing tangga + Balkon Teras m' 26.90 850,000.00 22,865,000.00

9 Keramik Lantai 30x30 R. Tidur, Teras-Tangga dan Pantry Asia Tile / Mulia m2 324.38 110,710.50 35,911,718.44

10 Waterprofing toilet lantai atas Membrane & Atap beton tempat jemur Sika m2 95.00 75,000.00 7,125,000.00

III PEKERJAAN PLAFOND

1 Plafond Gypsum 9 mm Jayaboard m2 450.38 90,489.03 40,753,995.89

2 Plafond GRC Board 6 mm Area toilet & Luar Bangunan GRC Board m2 216.89 112,151.35 24,323,946.45

3 List plafond m' 812.50 35,000.00 28,437,500.00

IV PEKERJAAN PINTU DAN JENDELA

Kusen Pintu, kayu bengkirai / Balau , kaca polos 5 mm

Daun pintu panel, termasuk accesoris ex. Dekson

finish duco, lengkap terpasang exc. Door closer




4 Pintu type P4 (PVC) Silky unit 21.00 900,000.00 18,900,000.00



7 Louvre Aluminum ex ALEXINDO m2 43.35 875,000.00 37,931,250.00

V PEKERJAAN PENGECATAN

1 Cat Dinding Interior Emulsion Vinilex m2 1,673.08 25,875.00 43,290,898.60

2 Cat Dinding Exterior Weather Coat Mowilex m2 1,115.39 28,750.00 32,067,332.30

3 Cat plafond ex. Cendana Vinilex m2 667.26 25,875.00 17,265,352.50

VI PEKERJAAN SANITAIR





(RP) (RP)

1 Closet Duduk type Projeta CCST Dual Flush American Standart bh 21.00 2,620,800.00 55,036,800.00

2 Jet Washer type IN 403 Jet Washer ivory American Standart bh 21.00 316,875.00 6,654,375.00

3 Floor drain type IN 23 Floor Drain Square American Standart bh 22.00 301,600.00 6,635,200.00

4 Wastafel type Studio 35 Wall Hung Lavatory American Standart bh 21.00 1,608,750.00 33,783,750.00

5 Shower (Hot & Cool) type Saga In-Wall Shower Only Mixer American Standart bh 21.00 1,540,500.00 32,350,500.00

6 Horden Shower ( Curtain Shower ) American Standart bh 21.00 350,000.00 7,350,000.00

7 Gantungan handuk type S 1500.60 American Standart bh 21.00 621,400.00 13,049,400.00

8 Tempat sabun type Shoap Holder 11x22 cm American Standart bh 21.00 150,800.00 3,166,800.00

9 Kaca cermin wastafel 5 mm ex. Lokal bh 21.00 450,000.00 9,450,000.00

10 Meja Beton keramik untuk Kitchen zink m1 4.00 1,500,000.00 6,000,000.00

11 Kicthen Zink + Kran angsa Royal bh 1.00 725,000.00 725,000.00

3. PEKERJAAN SARANA LUAR 30,698,697

1 Saluran Keliling Bangunan, 40 x 40 pasangan batako m' 84.60 185,563.80 15,698,697.48

2 Tangga Emergency ( rangka baja + plat bordes ) Ls 1.00 15,000,000.00 15,000,000.00

4. PEKERJAAN MEKANIKAL 543,689,100










5 Ball valve dia 32 mm Kitz bh 8.00 409,200.00 3,273,600.00



Instalasi Pompa Transfer

- Instalasi PVC aw Wavin ls 1.00 2,000,000.00 2,000,000.00

- Gate valve Ø 32 bh 1.00 602,400.00 602,400.00

- Matrial Bantu ls 1.00 1,500,000.00 1,500,000.00











6 Floor Clean Out Ø 80 mm American Standart bh 4.00 280,000.00 1,120,000.00



lengkap dengan saringan


c Biotech BT 16 (4,8 m3) unit 2.00 29,000,000.00 58,000,000.00






1 Water Heater Solar hart Kap. 300 L Wika unit 2.00 32,400,000.00 64,800,000.00

2 Instalasi unit SolaHart lengkap dengan pipa menuju Shower dan Wastafel ls 1.00 18,000,000.00 18,000,000.00







1 Unit AC 1 PK Type Wall Mounted Panasonic unit 33.00 5,500,000.00 181,500,000.00

2 Unit AC 1,5 PK type Wall Mounted Panasonic unit 4.00 7,500,000.00 30,000,000.00

3 Exhaust Fan plafond lt 1 type 24 CUE c/w ducting dan Grill KDK, Panasonic unit 17.00 2,350,000.00 39,950,000.00

4 Exhaust Fan plafond lt 2 type 25 TGQ KDK, Panasonic UNIT 17.00 650,000.00 11,050,000.00

5 Instalasi Kabel Power c/w conduit untuk AC 1 PK dari PP-Mess Kabel Metal, Kabelindo, Supr Titik 33.00 750,000.00 24,750,000.00

6 Instalasi Kabel Power c/w conduit untuk AC 1,5 PK dari PP-Mess Kabel Metal, Kabelindo, Supr Titik 4.00 950,000.00 3,800,000.00

7 Instalasi Kabel NYM 3 x 2,5 mm2 didalam pipa PVC high Kabel Metal, Kabelindo, Supr Titik 34.00 475,000.00 16,150,000.00

impact Ø20 mm untuk Exhaust Fan dari Panel PP-Mess

8 Instalasi Pipa Refrigerant, Pipa Drain + kabel kontrol AC 1 PK unit 33.00 850,000.00 28,050,000.00





(RP) (RP)

9 Instalasi Pipa Refrigerant, Pipa Drain + kabel kontrol AC 1,5 PK unit 4.00 950,000.00 3,800,000.00

5. PEKERJAAN ELEKTRIKAL 403,145,000


a Panel TR

Pengadaan dan pemasangan panel penerangan dan daya lengkap Simetri / Inti Muara



1 Panel PP-MESS lt 1 unit 1.00 22,800,000.00 22,800,000.00

2 Panel PP-MESS lt 2 UNIT 1.00 19,500,000.00 19,500,000.00

3 Grounding Panel + Bak kontrol ttk 1.00 5,000,000.00 5,000,000.00

b Kabel Feeder

Pengadaan dan pemasangan kabel feeder lengkap dengan Kabel Metal, Kabelindo, Supreme

asesories dan material bantu yang diperlukan sesuai gambar dan

spesifikasi teknik

1 Kabel dari PP-Mess 1 ke Panel SDP terdekat

Kabel NYFGbY 4 x 25 mm2 + BC 6 mm2 m 50.00 280,000.00 14,000,000.00

2 Kabel dari PP-Mess lt 1 ke Panel PP lt 2

Kabel NYY 4 x 16 mm2 + BC 6 mm2 m 10.00 180,000.00 1,800,000.00




1 Lampu TL Balk 1 x 18 W Philips buah 88.00 265,000.00 23,320,000.00

3 Lampu TL Balk 1 x 18 W, C/w Battery Philips buah 6.00 850,000.00 5,100,000.00


5 Saklar Ganda MK, Clipsal buah 50.00 80,000.00 4,000,000.00

6 Saklar Hotel MK, Clipsal buah 2.00 145,000.00 290,000.00


8 Stop Kontak Dinding 1 phasa 16 A (2 gang) MK, Clipsal buah 23.00 125,000.00 2,875,000.00



1 Inst. Kabel NYM 3 x 2,5 mm² c/w conduit utk TL Balk 1x18 W Kabel Metal, Kabelindo, Supr titik 88.00 475,000.00 41,800,000.00

3 Inst. Kabel NYM 3 x 2,5 mm² c/w conduit utk TL Balk 1x18 W, c/w Battery Kabel Metal, Kabelindo, Supr titik 6.00 550,000.00 3,300,000.00

4 Inst. Kabel NYM 3 x 2,5 mm² c/w conduit utk Stop Kontak Dinding 1 phasa Kabel Metal, Kabelindo, Supr titik 5.00 550,000.00 2,750,000.00

5 Inst. Kabel NYM 3 x 2,5 mm² c/w conduit utk Stop Kontak Dinding (2 gang) Kabel Metal, Kabelindo, Supr titik 23.00 550,000.00 12,650,000.00

6 Inst. Kabel NYM 3 x 2,5 mm² c/w conduit utk Stop Kontak Dinding (3 gang) Kabel Metal, Kabelindo, Supr titik 2.00 850,000.00 1,700,000.00

7 Inst. Kabel Power utk Stop Kontak Water Heater Kabel Metal, Kabelindo, Supr titik 2.00 1,850,000.00 3,700,000.00

7 Instalasi kabel Power Pompa Kabel Metal, Kabelindo, Supr titik 1.00 1,850,000.00 1,850,000.00

8 Stop kontak water proof MK, Clipsal bh 1.00 365,000.00 365,000.00

e PEKERJAAN MATV (INDOVISION) & TELPON

Outlet & Instalasi

1 Pengadaan dan pemasangan Outlet dan instalasi MATV didalam pipa ls 2.00 3,450,000.00 6,900,000.00



Outlet & Instalasi ls 2.00 2,350,000.00 4,700,000.00

2 Pengadaan dan pemsangan Outlet telpon dan instalasi Telpon pipa



f PEKERJAAN INSTALASI FIRE ALARM


2 Local box fire alarm ( LCB ), lengkap dengan alarm bel, break glass, indica Esser unit. 2.00 4,510,000.00 9,020,000.00

lamp.




g Pengujian dan Pemeriksaan (Testing & Commissioning)





TOTAL


PAKET PEKERJAAN MESS NON STAFF


REKAPITULASI AWAL MESS NON STAFF

\

NO JENIS PEKERJAAN SPESIFIKASI UNIT VOLUME UNIT PRICE TOTAL PRICE

(RP) (RP)

1 PEKERJAAN STRUKTUR Ls 1.00 1,347,422,134.43 1,347,422,134.43

2 PEKERJAAN ARSITEKTUR Ls 1.00 1,043,001,831.25 1,043,001,831.25




Sub Total 3,266,833,149.56


PAKET PEKERJAAN MESS NON STAFF



(RP) (RP)

1 PEKERJAAN STRUKTUR 1,347,422,134 I PEKERJAAN TANAH

1 Galian tanah pondasi & sloof m3 36.18 35,000.00 1,266,300.002 Urugan Tanah kembali & Pemadatan 40 cm m3 184.80 25,000.00 4,620,000.003 Plastic cor m2 462.00 5,000.00 2,310,000.004 Plat lantai lantai t = 10 cm wiremesh dia 6 single ( Mutu Beton B0 ) m3 46.20 2,696,275.63 124,567,933.88

II PEKERJAAN STRUKTUR BETON1 Pancang beton 20x20 l = 12 m King Pile m1 672.00 472,500.00 317,520,000.002 Pile cap Pc1 60X60x60 cm Ready Mix m3 11.23 5,481,325.50 61,555,285.373 Pile cap Pc2 60x120x60 cm Ready Mix m3 0.86 4,379,167.80 3,766,084.314 Tie Beam TB1 20x40 Ready Mix m3 18.66 5,220,899.37 97,421,982.345 Tie Beam TB2 20x30 Ready Mix m3 1.10 5,367,062.07 5,903,768.286 Kolom K1 Ready Mix m3 15.12 4,670,253.03 70,614,225.757 Kolom K2 Ready Mix m3 8.02 5,443,311.14 43,655,355.378 Kolom Praktis Ready Mix m3 3.65 6,211,571.23 22,672,234.999 Balok B1 20x40 Ready Mix m3 21.44 4,459,697.46 95,615,913.45

10 Balok B2 20x30 Ready Mix m3 6.09 5,247,609.23 31,957,940.2211 Balok B3 20x40 Ready Mix m3 0.80 4,459,697.46 3,567,757.9612 Ring Balok RB1 15x25 Ready Mix m3 12.43 5,780,907.69 71,856,682.5613 Pekerjaan Tangga Beton Ready Mix m3 4.26 2,696,275.63 11,486,134.1614 Rabat Plat Lantai 1 t : 10 cm Ready Mix m3 45.99 1,170,150.00 53,815,198.5015 Floor Dex / Boundex Smart Deck / Hokayu m2 383.25 175,000.00 67,068,750.0016 Beton Plat Lantai t=12 cm K225 M8 double Ready Mix ( area K.mandi ) Ready Mix m3 7.56 3,850,174.41 29,107,318.5617 Beton kanopi diatas jendela ( 60x150x10 ) Ready Mix m3 1.44 2,831,089.41 4,076,768.74

III PEKERJAAN ATAP1 Genteng Metal ex. Sakura Roof kelas Elang Sakura Roof m2 655.88 115,000.00 75,426,200.002 Nok Genteng Metal ex. Sakura Roof Sakura Roof m' 74.00 55,000.00 4,070,000.003 Rangka atap baja ringan ex. Sakura Truss ( incl. Alumunoum foil ) Smart Truss / Pryda m2 655.88 210,000.00 137,734,800.004 Nok ujung Sakura Roof bh 4.00 60,000.00 240,000.005 Nok segitiga Sakura Roof bh 2.00 60,000.00 120,000.006 Papan listplank 3/20 Lokal m' 56.90 95,000.00 5,405,500.00

2 PEKERJAAN ARSITEKTUR 1,043,001,831 I PEKERJAAN DINDING

1 Pasangan Batako C 1:4 m2 973.86 123,625.00 120,393,442.502 Plesteran & Acian Dinding C 1:4 m2 2,036.00 56,407.50 114,845,670.00

II PEKERJAAN LANTAI1 Keramik lantai 1, 40x40 Asia Tile / Mulia m2 341.00 123,993.00 42,281,613.002 Keramik Lantai 2, 40x40 Asia Tile / Mulia m2 323.00 123,993.00 40,049,739.003 Keramik Toilet Lantai 1, 30x30 Asia Tile / Mulia m2 63.00 110,710.50 6,974,761.504 Keramik Toilet Lantai 2, 30x30 Asia Tile / Mulia m2 63.00 110,710.50 6,974,761.505 Keramik tangga utama dan Area bersama, 40x40 Asia Tile / Mulia m2 122.04 123,993.00 15,132,105.726 Keramik dinding Toilet lt.1, 30x30 Asia Tile / Mulia m2 151.41 131,077.00 19,846,368.577 Keramik dinding Toilet lt.2, 30x30 Asia Tile / Mulia m2 151.41 131,077.00 19,846,368.578 Keramik Lantai 30x30 ex. Asia tile Area Tangga, Teras Asia Tile / Mulia m2 27.50 110,710.50 3,044,538.759 Lantai rabat beton 1:3:5 t 7 cm, tanpa tulangan m2 32.34 214,621.91 6,940,872.65

10 Plint lantai tali air m' 480.00 45,000.00 21,600,000.0011 Stepnossing tangga Asia Tile / Mulia m' 31.35 35,000.00 1,097,250.0012 Railing tangga + Balkon Teras m' 29.00 850,000.00 24,650,000.0013 Waterprofing toilet lantai atas ex. Sikka m2 63.00 75,000.00 4,725,000.00

III PEKERJAAN PLAFOND1 Plafond Gypsum 9 mm Jaya Board m2 784.50 90,489.03 70,988,642.292 Plafond GRC 6 mm ( area kamar mandi ) GRC Board m2 126.00 112,151.35 14,131,070.623 Plafond GRC 6 mm overstek GRC Board m2 130.80 112,151.35 14,669,397.134 List plafond m' 907.00 35,000.00 31,745,000.00

IV PEKERJAAN PENGECATAN1 Cat Dinding Interior ex. Mowilex Emulsion Mowilex m2 1,283.66 25,875.00 33,214,702.502 Cat Dinding Exterior ex. Mowilex Weather Coat Mowilex m2 664.06 28,750.00 19,091,725.003 Cat plafond ex. Cendana Mowilex m2 1,041.30 25,875.00 26,943,637.50

V PEKERJAAN PINTU DAN JENDELA1 Pintu P1, Lokal, Ascesorries Deckson bh 8.00 3,171,196.87 25,369,575.002 Pintu P2, Lokal, Ascesorries Deckson bh 32.00 3,084,652.47 98,708,879.203 Pintu P3 PVC Sliky bh 22.00 900,000.00 19,800,000.004 Jendela J1 Lokal, Ascesorries Deckson bh 44.00 2,558,422.25 112,570,579.005 Jendela J2 Lokal, Ascesorries Deckson bh 3.00 2,510,708.75 7,532,126.256 Jendela BV1 Lokal, Ascesorries Deckson bh 14.00 1,593,957.50 22,315,405.007 Louver bh 4.00 2,500,000.00 10,000,000.00

VI PEKERJAAN SANITAIR1 Closet Duduk American Standart bh 8.00 2,620,800.00 20,966,400.002 Floor drain American Standart bh 26.00 301,600.00 7,841,600.003 Kran air Kamar Mandi American Standart bh 18.00 197,600.00 3,556,800.004 Wastafel American Standart bh 8.00 1,608,750.00 12,870,000.005 Shower (Hot & Cool) American Standart bh 12.00 1,540,500.00 18,486,000.006 Gantungan handuk American Standart bh 12.00 621,400.00 7,456,800.007 Tempat sabun American Standart bh 20.00 150,800.00 3,016,000.008 Kaca cermin wastafel 5 mm American Standart bh 8.00 450,000.00 3,600,000.009 Pekerjaan bak air fiber American Standart bh 8.00 500,000.00 4,000,000.00

10 Meja Beton keramik untuk Kitchen zink bh 1.00 5,000,000.00 5,000,000.0011 Kicthen Zink ex Royal Royal bh 1.00 725,000.00 725,000.00

3 PEKERJAAN SARANA LUAR 35,894,483.881 Saluran Keliling Bangunan m' 112.60 185,563.80 20,894,483.882 Tangga Emergency ( rangka baja + plat bordes ) Unit 1.00 15,000,000.00 15,000,000.00


(RP) (RP) 4 PEKERJAAN MEKANIKAL 294,134,700.00

A INSTALASI PLUMBINGa Instalasi Pipa Air Bersih lengkap dengan Fitting

Pipa air bersih dari pipa PVC Class AW lengkap dengan sambungan, gantungan / penyangga, material bantu, sesuai dengan gambar dan spesifikasi teknik

1 Pipa Ø 32 mm Wavin AW m 38.00 16,500.00 627,000.002 Pipa Ø 25 mm Wavin AW m 12.00 12,300.00 147,600.003 Pipa Ø 20 mm Wavin AW m 20.00 8,500.00 170,000.004 Pipa Ø 15 mm Wavin AW m 112.00 7,300.00 817,600.005 Ball valve dia 32 mm Kitz bh 3.00 409,200.00 1,227,600.006 Fitting Rucika ls 1.00 3,000,000.00 3,000,000.007 Pompa transfer kap 30 ltr/m ex Sanyo Sanyo unit 1.00 9,500,000.00 9,500,000.00

Instalasi Pompa Transfer- Instalasi PVC aw Wavin ls 1.00 2,000,000.00 2,000,000.00- Gate valve Ø 32 bh 1.00 602,400.00 602,400.00- Matrial Bantu ls 1.00 1,500,000.00 1,500,000.00

b Instalasi Pipa Air Kotor, Air Bekas, Dan Pipa Venting Lengkap Dengan FittingPipa air kotor, bekas dan venting dari pipa PVC Class AW lengkap dengan sambungan, gantungan / penyangga, material bantu, sesuai dengan gambar dan spesifikasi teknikAir kotor, Air Bekas dan Venting

1 Pipa Ø 100 mm Wavin AW m 30.00 90,800.00 2,724,000.002 Pipa Ø 65 mm Wavin AW m 37.00 38,500.00 1,424,500.003 Pipa Ø 50 mm Wavin AW m 10.00 30,200.00 302,000.004 Floor Clean Out Ø 100 mm American Standart buah 4.00 360,000.00 1,440,000.005 Vent Cap Ø 100 mm American Standart buah 2.00 186,000.00 372,000.006 Portable Grease Trap kapasitas 10 liter terbuat dari stainless steel Lokal buah 1.00 3,500,000.00 3,500,000.00

lengkap dengan saringan7 Fitting Rucika ls 1.00 3,000,000.00 3,000,000.00

c Biotech BT 16 (Cap ; =5 m³) UNIT 2.00 29,000,000.00 58,000,000.00

d Water Heater & Instalasi Air PanasPengadaan dan pemasangan Peralatan Utama. Sesuai SpesifikasiPengadaan dan pemasangan material lengkap dengan gantungan / penyangga, material bantusesuai dengan gambar dan spesifikasi teknik

1 Water Heater solar hart Kap. 300 L Merk Wika Wika unit 2.00 32,300,000.00 64,600,000.002 Instalasi unit SolaHart lengkap dengan pipa menuju Shower dan Wastafel ATP TORO PN-20 ls 1.00 18,600,000.00 18,600,000.00


B INSTALASI TATA UDARA DAN VENTILASIa Pengadaan dan pemasangan Peralatan Utama. Sesuai Spesifikasi

Pengadaan dan pemasangan material lengkap dengan gantungan / penyangga, material bantusesuai dengan gambar dan spesifikasi teknik

1 AC split 1,5 PK Panasonic unit 4.00 7,500,000.00 30,000,000.002 Exhaust Fan type wall 125 cfm KDK, Panasonic unit 31.00 650,000.00 20,150,000.003 Exhaust Fan type Ceiling Toilet lt.1 type 24 CUE KDK, Panasonic unit 11.00 450,000.00 4,950,000.004 Exhaust Fan type Ceiling Toilet lt.2 type 25 TGQ KDK, Panasonic unit 5 Aauto fan KDK, Panasonic unit 31.00 850,000.00 26,350,000.006 Instalasi Kabel Power c/w conduit untuk AC split 1,5 PK Kabel Metal, Kabelindo, Supre Titik 4.00 1,540,000.00 6,160,000.007 Instalasi Kabel Power c/w conduit untuk Exhaust Fan type Ceiling Kabel Metal, Kabelindo, Supre Titik 23.00 475,000.00 10,925,000.008 Instalasi Kabel Power c/w conduit untuk Auto Fan Kabel Metal, Kabelindo, Supre Titik 31.00 475,000.00 14,725,000.009 Instalasi Pipa Refrigerant, Pipa Drain + kabel kontrol AC 1,5 PK unit 4.00 1,830,000.00 7,320,000.00

5 PEKERJAAN ELEKTRIKAL 546,380,000.00

A PEKERJAAN ELEKTRIKALa Panel TR

Pengadaan dan pemasangan panel penerangan dan daya lengkapdengan assesories dan material bantu yang diperlukan sesuaidengan gambar dan spesifikasi teknik

1 Panel PP-MESS lt.1 Simetri, Intimuara unit 1.00 26,400,000.00 26,400,000.002 Panel PP-MESS lt.2 Simetri, Intimuara unit 1.00 23,000,000.00 23,000,000.003 Grounding Panel Incl. Bak kontrol ttk 1.00 5,000,000.00 5,000,000.00b Kabel Feeder

Pengadaan dan pemasangan kabel feeder lengkap denganasesories dan material bantu yang diperlukan sesuai gambar danspesifikasi teknik

1 Kabel dari PP-Mess 1 ke Panel SDP terdekat Kabel Metal, Kabelindo, Supreme

Kabel NYFGbY 4 x 10 mm2) + BC 6 mm2 m 50.00 462,000.00 23,100,000.002 Kabel dari Panel PP lt.1 ke Panel PP lt.2 Kabel Metal, Kabelindo, Supreme

Kabel NYY 4 x 10 mm2) + BC 6 mm2 m 10.00 165,000.00 1,650,000.00c Armatur Lampu Indoor

Pengadaan dan Pemasangan armatur lampu, saklar dan stopkontak lengkap dengan segala kelengkapannya

1 Lampu TL Balk 1 x 18 W Philips buah 94.00 265,000.00 24,910,000.002 Lampu TL Balk 1 x 18 W, C/w Battery Philips buah 12.00 850,000.00 10,200,000.003 Lampu Downlight Essensial 1 x 18 W, C/w Battery Philps buah - 4 Saklar Tumggal MK, Clipsal buah 33.00 60,000.00 1,980,000.005 Saklar Ganda MK, Clipsal buah 36.00 80,000.00 2,880,000.006 Stop Kontak Dinding 1 phasa 16 A (1 gang) MK, Clipsal buah 9.00 95,000.00 855,000.007 Stop Kontak Dinding 1 phasa 16 A (2 gang) MK, Clipsal buah 32.00 125,000.00 4,000,000.008 Stop Kontak Dinding 1 phasa 16 A (1 gang), untuk exsausht fan wall MK, Clipsal buah 31.00 95,000.00 2,945,000.00

d Instalasi Indoor Lighting 1 Inst. Kabel NYM 3 x 2,5 mm² c/w conduit utk TL Balk 1x18 W Kabel Metal, Kabelindo, Supre titik 94.00 475,000.00 44,650,000.002 Inst. Kabel NYM 3 x 2,5 mm² c/w conduit utk Lampu TL Balk 1 x 18 W, C/w Battery Kabel Metal, Kabelindo, Supre titik 12.00 475,000.00 5,700,000.004 Inst. Kabel NYM 3 x 2,5 mm² c/w conduit utk Stop Kontak Dinding 1 phasa 16 A Kabel Metal, Kabelindo, Supre titik 9.00 550,000.00 4,950,000.005 Inst. Kabel NYM 3 x 2,5 mm² c/w conduit utk Stop Kontak Dinding (2 gang) Kabel Metal, Kabelindo, Supre titik 32.00 650,000.00 20,800,000.006 Inst. Kabel NYM 3 x 2,5 mm² c/w conduit utk stop Kontak Dinding (1 gang ) untuk. EF Kabel Metal, Kabelindo, Supre titik 31.00 550,000.00 17,050,000.00


(RP) (RP) 7 Inst. Kabel Power Water Heater solar hart Kabel Metal, Kabelindo, Supre titik 1.00 1,460,000.00 1,460,000.007 Instalasi kabel Power Pompa Kabel Metal, Kabelindo, Supre titik 1.00 1,350,000.00 1,350,000.008 Stop kontak water proof MK, Clipsal bh 1.00 380,000.00 380,000.00

B PEKERJAAN MATV (INDOVISION) & TELPON

Outlet & Instalasi

1 Pengadaan dan pemasangan Outlet dan instalasi MATV didalam pipa ls 2.00 3,450,000.00 6,900,000.00



Outlet & Instalasi ls 2.00 2,350,000.00 4,700,000.00

2 Pengadaan dan pemsangan Outlet telpon dan instalasi Telpon pipa



c PEKERJAAN INSTALASI FIRE ALARM


2 Local box fire alarm ( LCB ), lengkap dengan alarm bel, break glass, indicator Esser unit. 2.00 4,510,000.00 9,020,000.00

lamp.




d Pengujian dan Pemeriksaan (Testing & Commissioning)

Pelaksanaan segala pengujian yang diperlukan dan persyaratan ls 1.00 3,500,000.00 3,500,000.00





PAKET PEKERJAAN MESS PENGELOLA

PT PAMAPERSADA NUSANTARA - ARIA - KALSEL


(RP) (RP)



3 PEKERJAAN SARANA LUAR Ls 1.00 - -



Sub Total 1,118,330,437.46





(RP) (RP)

1. PEKERJAAN STRUKTUR 159,161,439.51

I. PEKERJAAN TANAH

1 Galian tanah m³ 112.68 35,000 3,943,800.00

2 Urugan tanah kembali m³ 33.80 25,000 845,100.00

4 Urugan tanah peninggian lantai ( tanah dari lokasi proyek ) m³ 88.00 25,000 2,200,000.00

5 Pemadatan tanah m² 220.00 10,000 2,200,000.00

6 Urug pasir pasang bawah pondasi t = 10 cm m³ 10.96 198,087 2,170,048.56

7 Urug pasir pasang bawah lantai t = 10 cm m³ 22.00 198,087 4,357,925.00

8 Lantai kerja t = 5 cm, bawah pondasi m³ 5.48 1,170,150 6,409,496.63

II. PEKERJAAN BETON

1 Pasangan pondasi batu kali

- F1 m³ 17.28 1,133,739 19,591,009.92

- F2 m³ 26.36 1,133,739 29,888,194.39

2 Rolag batu bata m³ 16.00 60,145 962,320.00

3 Sloof diatas pondasi batu kali

- FB1 m³ 7.04 4,263,632 30,026,629.78

4 Pekerjaan Kolom

- C1 m³ 2.60 4,670,253 12,142,657.87

- C2 m³ 1.69 6,211,571 10,497,555.38

5 Pekerjaan Balok

- RB1 m³ 5.87 5,780,908 33,926,701.99

2. PEKERJAAN ARSITEKTUR 547,699,297.95

I PEKERJAAN DINDING

1 Pasangan dinding batako m² 542.03 123,625 67,007,840.63

2 Plesteran & Acian dinding m² 1,084.05 56,407 61,148,550.38

3 Ban-banan keliling bangunan 5x10 cm m' 64.60 120,000 7,752,000.00

4 Water proffing diatas kanopi beton atas jendela m² 15.14 75,000 1,135,200.00

5 Dinding keramik WC 30x30 ex. Roman m² 98.17 131,077 12,867,566.94

6 List kayu diatas dinding keramik 2X2 cm m' 35.06 45,000 1,577,700.00

7 Pasangan dinding batu alam pada bagian depan termasuk coating m² 8.00 350,000 2,800,000.00

8 Finish plester motif sisir pada bagian bawah ban-banan m² 64.00 175,000 11,200,000.00

II PEKERJAAN KUSEN PINTU & JENDELA

Pekerjaan pintu & jendela termasuk accesoris ex. Dekson

Lengkap terpasang exc. Door closer, termasuk finishing

1 Pintu type P1 unit 2.00 3,171,197 6,342,393.75

2 Pintu type P2 unit 7.00 3,084,652 21,592,567.32

3 Pintu type P3 unit 5.00 900,000 4,500,000.00

4 Jendela type J1 unit 2.00 2,558,422 5,116,844.50

5 Jendela type J2 unit 11.00 2,510,709 27,617,796.25

6 Bovenlight type BV1 unit 6.00 1,593,957 9,563,745.00

7 Bovenlight type BV2 unit 1.00 1,205,430 1,205,430.00

8 Lubang angin uk. 20x30cm diatas pintu utama & jendela unit 6.00 250,000 1,500,000.00

III PEKERJAAN RANGKA + PENUTUP ATAP

1 Konstruksi baja ringan - smart truss Smart Truss m² 325.00 210,000 68,250,000.00

2 Atap, Metalroof incl. Alumunium foil Smart Truss m² 325.00 115,000 37,375,000.00

3 Nok Bulat Smart Truss m¹ 55.00 55,000 3,025,000.00

4 Nok Tutup (Ending) Smart Truss bh 6.00 60,000 360,000.00

5 Lisplang kayu 2 x 10/25 cm incl. pengecatan m¹ 64.00 95,000 6,080,000.00

IV PEKERJAAN LANTAI

1 Rabat beton dibawah lantai keramik ( lantai kerja ) tebal 10 cm m² 220.00 214,622 47,216,820.75

2 Lantai keramik 30 x 30 ex. Asia tile Asia Tile m² 52.30 110,710 5,790,159.15

3 Lantai keramik 40 x 40 ex. Asia tile Asia Tile m² 142.25 123,993 17,638,004.25

4 Lantai keramik WC Rocktile 30 x 30 ex. Asia tile Asia Tile m² 25.45 110,710 2,817,582.22

5 Plint keramik 2x2 cm masuk ke dalam (rapih) Asia Tile m¹ 181.60 45,000 8,172,000.00

V PEKERJAAN PLAFOND

1 Pasangan plafond gypsum t = 9 mm, rangka hollow Jayaboard m² 194.55 90,489 17,604,640.35

2 List gypsum 5x5 cm m¹ 308.60 35,000 10,801,000.00

VI PEKERJAAN ALAT SANITAIR

1 Closet jongkok American Standard unit 4.00 267,150 1,068,600.00

2 Wastafel American Standard unit 1.00 1,608,750 1,608,750.00

3 Heavy Duty Mirror (455 x 608 mm) American Standard unit 1.00 450,000 450,000.00

4 Floor Drain American Standard unit 4.00 301,600 1,206,400.00

5 Kran Tembok American Standard unit 4.00 197,600 790,400.00

6 Bak mandi fiber unit 4.00 500,000 2,000,000.00

VII PEKERJAAN PENGECATAN





(RP) (RP)

1 Cat dinding luar weathercoat ex. Catilag Mowilex m² 231.17 28,750 6,646,137.50

2 Cat dinding dalam ex. Mcatilag Vinilex m² 750.83 25,875 19,427,596.88

3 Cat plafond ex. Catilag Vinilex m² 277.00 25,875 7,167,375.00

VIII PEKERJAAN SARANA LUAR

1 Saluran beton keliling bangunan 30x30 cm, batu bata plester + aci m¹ 80.00 185,564 14,845,104.00

2 Bak kontrol 50x50x50 bata merah plester + aci bh 6.00 746,849 4,481,093.08

3 Rabat tanah merah + rumput gajah mini,lebar rabat 150cm m2 57.00 350,000 19,950,000.00

3 PEKERJAAN MEKANIKAL 198,179,700.00







5 Ball valve dia 32 mm Kitz bh 3.00 409,200.00 1,227,600.00



Instalasi Pompa Transfer- Instalasi PVC aw Wavin ls 1.00 2,000,000.00 2,000,000.00

- Gate valve Ø 32 bh 1.00 602,400.00 602,400.00

- Matrial Bantu ls 1.00 1,500,000.00 1,500,000.00








lengkap dengan saringan7 Fitting Rucika ls 1.00 3,000,000 3,000,000.00

c Biotech BT 16 (Cap ; =5 m³) UNIT 2.00 29,000,000 58,000,000.00

d Water Heater & Instalasi Air PanasPengadaan dan pemasangan Peralatan Utama. Sesuai SpesifikasiPengadaan dan pemasangan material lengkap dengan gantungan / penyangga, material bantusesuai dengan gambar dan spesifikasi teknik

1 Water Heater solar hart Kap. 300 L Merk Wika Wika unit 1.00 32,300,000.00 32,300,000.00

2 Instalasi unit SolaHart lengkap dengan pipa menuju Shower dan Wastafel ls 1.00 22,000,000 22,000,000.00




1 AC split 2 PK Panasonic unit 3.00 9,500,000 28,500,000.00

2 Auto Fan KDK, Panasonic unit 6.00 850,000 5,100,000.00

3 Exhaust Fan type Ceiling KDK, Panasonic unit 5.00 450,000 2,250,000.00

6 Instalasi Kabel Power c/w conduit untuk AC split 2 PK Kabel Metal, Kabelindo, Supr Titik 3.00 2,300,000 6,900,000.00

7 Instalasi Kabel Power c/w conduit untuk Exhaust Fan type Ceiling Kabel Metal, Kabelindo, Supr Titik 5.00 475,000 2,375,000.00

8 Instalasi Kabel Power c/w conduit untuk Auto Fan Kabel Metal, Kabelindo, Supr Titik 6.00 475,000 2,850,000.00

9 Instalasi Pipa Refrigerant, Pipa Drain + kabel kontrol AC 2 PK Kabel Metal, Kabelindo, Supr unit 3.00 1,850,000 5,550,000.00




1 Panel PP-MESS Simetri, Intimuara unit 1.00 28,200,000 28,200,000.00

2 Grounding Panel + Bak kontrol ttk 1.00 5,000,000 5,000,000.00

b Kabel FeederPengadaan dan pemasangan kabel feeder lengkap denganasesories dan material bantu yang diperlukan sesuai gambar danspesifikasi teknik





(RP) (RP)

1 Kabel dari PP-Mess 1 ke Panel SDP terdekat Kabel Metal, Kabelindo, Supreme

Kabel NYFGbY 4 x 10 mm2) + BC 6 mm2 m 50.00 462,000.00 23,100,000.00

c Armatur Lampu IndoorPengadaan dan Pemasangan armatur lampu, saklar dan stopkontak lengkap dengan segala kelengkapannya Philips

1 Lampu TL Balk 1 x 18 W Philips buah 18.00 265,000 4,770,000.00

2 Lampu TKO V Shave 2 x 36 Watt Philips buah 14.00 575,000 8,050,000.00

3 Saklar Ganda MK, Clipsal buah 9.00 60,000 540,000.00

4 Saklar tunggal MK, Clipsal buah 6.00 85,000 510,000.00

5 Stop Kontak Dinding 1 phasa 16 A (1 gang) MK, Clipsal buah 4.00 95,000 380,000.00




d Instalasi Indoor Lighting 1 Inst. Kabel NYM 3 x 2,5 mm² c/w conduit utk TL Balk 1x18 W Kabel Metal, Kabelindo, Supr titik 18.00 475,000 8,550,000.00

2 Inst. Kabel NYM 3 x 2,5 mm² c/w conduit utk V Shave 2x36 W Kabel Metal, Kabelindo, Supr titik 14.00 475,000 6,650,000.00

4 Inst. Kabel NYM 3 x 2,5 mm² c/w conduit utk Stop Kontak Dinding 1 phasa 16 A Kabel Metal, Kabelindo, Supr titik 4.00 550,000 2,200,000.00

5 Inst. Kabel NYM 3 x 2,5 mm² c/w conduit utk Stop Kontak Dinding (2 gang) Kabel Metal, Kabelindo, Supr titik 6.00 550,000 3,300,000.00

6 Inst. Kabel NYM 3 x 2,5 mm² c/w conduit utk stop Kontak Dinding (4 gang ) Kabel Metal, Kabelindo, Supr titik 6.00 650,000 3,900,000.00

Inst. Kabel NYM 3 x 2,5 mm² c/w conduit utk stop Kontak Dinding (3 gang ) Kabel Metal, Kabelindo, Supr titik 1.00 575,000 575,000.00

7 Inst. Kabel Power Water Heater solar hart Kabel Metal, Kabelindo, Supr titik 1.00 2,340,000 2,340,000.00

7 Instalasi kabel Power Pompa Kabel Metal, Kabelindo, Supr titik 1.00 1,250,000 1,250,000.00

8 Stop kontak water proof MK, Clipsal bh 1.00 380,000 380,000.00

c PEKERJAAN INSTALASI FIRE ALARM1 MCFA type konvensional kap. 5 zone Esser unit. 1.00 31,000,000.00 31,000,000.00

2 Local box fire alarm ( LCB ), lengkap dengan alarm bel, break glass, indicator Esser unit. 1.00 4,510,000.00 4,510,000.00

lamp.3 Heat Detector Esser unit. 12.00 550,000.00 6,600,000.00



B Pengujian dan Pemeriksaan (Testing & Commissioning) ls 1.00 3,000,000.00 3,000,000.00

Pelaksanaan segala pengujian yang diperlukan dan persyaratan





PAKET PEKERJAAN KANTIN STAFF


REKAPITULASI AWAL KANTIN STAFF

NO JENIS PEKERJAAN SPESIFIKASI UNIT VOL UNIT PRICE

(RP)

1 PEKERJAAN STRUKTUR Ls 1.00 126,433,521.52

2 PEKERJAAN ARSITEKTUR Ls 1.00 189,081,212.96

3 PEKERJAAN SARANA LUAR Ls 1.00 20,490,253.58

4 PEKERJAAN MEKANIKAL Ls 1.00 92,528,200.00

Sub Total


PAKET PEKERJAAN KANTIN STAFF



(RP)

1. PEKERJAAN STRUKTURI. PEKERJAAN TANAH

1 Galian tanah m³ 57.60 35,000.00

2 Urugan tanah kembali m³ 11.30 25,000.00

3 Urugan tanah peninggian lantai ( tanah dari lokasi proyek ) T.45 cm m³ 50.94 25,000.00

4 Pemadatan tanah m² 113.02 10,000.00

II. PEKERJAAN STURUKTUR1 Pasangan pondasi batu kali

- F1 m³ 8.40 1,133,739.00

- F2 m³ 4.19 1,133,739.00

2 Rolag Batu bata m' 24.66 60,145.00

3 Sloof diatas pondasi batu kali - FB1 15 x 25 cm, Mutu Beton K-225 m³ 2.20 4,263,632.20

4 Kolom 15 x 20 cm, mutu beton K - 225- C1 13 x 25 cm, Mutu Beton K-225 m³ 1.59 4,670,253.03

- C2 13 x 13 cm, Mutu Beton K-225 m³ 0.24 6,211,571.23

5 Ring balok - RB1 15 x 25 cm, Mutu Beton K-225 m³ 2.84 5,780,907.69

- RB2 15 x 20 cm, Mutu Beton K-225 m³ 0.27 5,780,907.69

III PEKERJAAN RANGKA + PENUTUP ATAP

1 Konstruksi baja ringan Lokal m² 205.87 190,000.00

2 Atap, Metalroof incl. Alumunium foil Lokal m² 205.87 95,000.00

3 Nok Bulat Lokal m¹ 56.00 55,000.00

4 Nok Segitiga Lokal bh 2.00 60,000.00

5 Nok Tutup (Ending) Lokal bh 6.00 60,000.00

6 Talang datar seng BJLS 50 m¹ 9.05 255,471.53

7 Lisplang kayu 1 x 10/25 cm incl. pengecatan m¹ 54.25 95,000.00

2. PEKERJAAN ARSITEKTURI PEKERJAAN DINDING

1 Pasangan dinding bata m² 205.22 123,625.00

2 Plesteran & Acian dinding m² 410.44 56,407.50

3 Dinding keramik WC 30x30 Tinggi 200 cm Mulia m² 10.12 113,643.00 4 Dinding keramik atas meja Pantry h=150 cm m² 9.81 113,643.00

II PEKERJAAN LANTAI

1 Cor Slab TOC ± 0,00 t = 10 cm (wiremesh M-6 single) m³ 12.32 2,665,163.81

2 Lantai keramik 30 x 30 Mulia m² 20.00 108,813.00

3 Lantai keramik 40 x 40 Mulia m² 91.72 108,813.00

4 Lantai keramik WC Rocktile 30 x 30 Mulia m² 2.62 108,813.00

5 Plint keramik 2x2 cm masuk ke dalam (rapih) Mulia m¹ 119.45 45,000.00

III PEKERJAAN PLAFOND

1 Pasangan plafond gypsum t = 9 mm, rangka hollo Lokal m² 91.72 90,489.03

2 List gypsum 3x3 cm fin. Cat m¹ 119.45 35,000.00

3 Plafond GRC 6 mm ( area kamar mandi ) Lokal m² 2.62 112,151.35

4 Plafond GRC 6 mm overstek Lokal m² 55.62 112,151.35

IV PEKERJAAN KUSEN PINTU & JENDELA

Pekerjaan pintu & jendela termasuk accesoris ex. Dekson

Lengkap terpasang exc. Door closer, termasuk finishing

1 Pintu type P1 Kayu fin. cat, Ascesorries Lokal unit 1.00 3,171,196.87

2 Pintu type P2 Kayu fin. cat, Ascesorries Lokal unit 4.00 3,084,652.47

3 Pintu type P3 Kayu fin. cat, Ascesorries Lokal unit 1.00 900,000.00

4 Jendela type J1 Kayu fin. cat, Ascesorries Lokal unit 6.00 2,558,422.25

5 Jendela type J2 Kayu fin. cat, Ascesorries Lokal unit 1.00 2,510,708.75

6 Bovenlight type BV1 Kayu fin. cat, Ascesorries Lokal unit 3.00 1,593,957.50



9 Lubang angin uk. 20x30cm diatas pintu utama Kayu fin. cat, Ascesorries Lokal unit 3.00 250,000.00

V PEKERJAAN PENGECATAN

1 Cat dinding luar weathercoat Mowilex m2 101.08 28,750.00

2 Cat dinding dalam emulsion Vinilex m² 107.14 25,875.00

3 Cat plafond emulsion Vinilex m² 168.64 25,875.00

VI PEKERJAAN ALAT SANITAIR

1 Closet Jongkok type RAPI Ex. Squat INA unit 1.00 136,500.00

2 Wastafel type Studio 35 Wall Hung Lavatory INA unit 2.00 1,276,450.00

3 Heavy Duty Mirror (455 x 608 mm) ex. Lokal unit 2.00 450,000.00

4 Floor drain type IN 23 Floor Drain Square INA unit 1.00 50,000.00

5 Kran air tembok type IN 301 C Wall Tap Chrome 1/2" INA bh 2.00 98,000.00

6 Kicthen Zink + Kran angsa INA unit 1.00 725,000.00


(RP)

7 Meja beton lapis keramik untuk dapur m¹ 5.40 1,500,000.00

8 Meja beton lapis keramik untuk wastafle m¹ 1.50 1,500,000.00

9 Bak mandi fiber unit 1.00 500,000.00

3. PEKERJAAN SARANA LUAR

1 Saluran batako keliling bangunan 30x30 cm, batu bata plester + aci m¹ 54.25 185,563.80

2 Bak kontrol 50x50x50 bata merah plester + aci bh 8.00 746,848.85

3 Lantai rabat beton 1:3:5 t 7 cm, tanpa tulangan L=120 cm m² 55.62 79,982.50

4. PEKERJAAN MEKANIKALI PEKERJAAN INSTALASI AIR KOTOR + BERSIH

1 Pipa air kotoor PVC 4", wavin D Wavin AW m² 12.00 90,800.00

2 Pipa air bekas PVC 3", wavin D Wavin AW m² 16.00 59,600.00

3 Pipa air bersih PVC 3/4", wavin AW Wavin AW m¹ 12.00 8,500.00

4 Pipa air bersih PVC 1/2", wavin AW Wavin AW m¹ 20.00 7,300.00

5 Pompa air ex. Sanyo cap. 30 ltr/mnt Sanyo unit 1.00 9,500,000.00

6 Water heater Kap. 60Liter Ariston unit 1.00 4,478,000.00

II PEKERJAAN INSTALASI LISTRIK

1 Panel Listrik Lokal unit 1.00 23,500,000.00

2 Grounding panel + bak kontrol Ls 2.00 5,000,000.00

3 Lampu DL 1 x 18 Watt Artolite, Philips bh 24.00 275,000.00

4 Instalasi Kabel NYM 3x2,5 mm2 + conduit, DL 1 x 18 Watt Kabel Metal, Kabelindo, Suprem Ttk 24.00 475,000.00

5 Instalasi Kabel NYM 3x2,5 mm2 + conduit, Wall Lamp Kabel Metal, Kabelindo, Suprem Ttk 2.00 475,000.00

6 AC Split Kap. 2 PK, Ex. Panasonic Panasonic unit 3.00 1,678,000.00

7 Exhaust Fan Ex. Maspion Maspion unit 1.00 350,000.00

8 Saklar Tunggal MK, Clipsal bh 3.00 60,000.00

9 Saklar Ganda MK, Clipsal bh 6.00 80,000.00

10 Stop Kontak Tunggal MK, Clipsal bh 6.00 95,000.00

11 Stop Kontak cabang 3 MK, Clipsal bh 1.00 145,000.00

12 Instalasi Kabel NYM 3x2,5 mm2 + conduit Stop Kontak Kabel Metal, Kabelindo, Suprem Ttk 10.00 475,000.00

13 Instalasi Kabel NYM 3x2,5 mm2 + conduit Air Conditioning Kabel Metal, Kabelindo, Suprem Ttk 3.00 1,350,000.00

14 Instalasi Kabel NYM 3x2,5 mm2 + conduit Exhaust Fan Kabel Metal, Kabelindo, Suprem Ttk 1.00 475,000.00

15 Instalasi Kabel NYM 3x4 mm2 + conduit u/ Water Heater Kabel Metal, Kabelindo, Suprem ls 1.00 575,000.00

PEKERJAAN INSTALASI FIRE ALARM

1 APAR 3,5 kg Appron buah 2.00 3,600,000.00

TOTAL PRICE

(RP)

126,433,521.52

189,081,212.96

20,490,253.58

92,528,200.00

428,533,188.05

TOTAL PRICE (RP)

126,433,522

2,016,000.00282,550.00

1,273,500.001,130,200.00

9,523,407.604,753,370.821,482,874.97

9,374,767.89

7,437,377.941,469,657.75

16,412,502.751,578,187.80

39,115,571.06

19,557,785.53

3,080,000.00

120,000.00

360,000.00

2,312,017.38

5,153,750.00

189,081,213

25,370,198.8723,151,781.48

1,150,067.161,114,326.44

32,834,818.17

2,176,260.00

9,980,328.36

285,367.53

5,375,250.00

8,299,653.63

4,180,750.00

294,122.53

6,237,858.32

3,171,196.87

12,338,609.90

900,000.00

15,350,533.50

2,510,708.75

4,781,872.50

1,205,430.00

2,169,774.00

750,000.00

2,906,136.25

2,772,208.69

4,363,560.00

136,500.00

2,552,900.00

900,000.00

50,000.00

196,000.00

725,000.00

TOTAL PRICE (RP)

8,100,000.00

2,250,000.00

500,000.00

20,490,254

10,066,836.15

5,974,790.78

4,448,626.65

92,528,200

1,089,600.00

953,600.00

102,000.00

146,000.00

9,500,000.00

4,478,000.00

23,500,000.00

10,000,000.00

6,600,000.00

11,400,000.00

950,000.00

5,034,000.00

350,000.00

180,000.00

480,000.00

570,000.00

145,000.00

4,750,000.00

4,050,000.00

475,000.00

575,000.00

7,200,000.00


PAKET PEKERJAAN KANTIN+DAPUR



(RP) (RP)






Sub Total 1,307,553,270.79





(RP) (RP)

1 PEKERJAAN STRUKTUR 572,679,236.52

A PEKERJAAN TANAH

1 Galian tanah m³ 99.90 35,000.00 3,496,500.00

2 Pemadatan Tanah m2 540.00 10,000.00 5,400,000.00

3 Lantai kerja t = 5 cm, bawah pondasi dan Tie beam m² 188.50 79,982.50 15,076,701.25

B PEKERJAAN BETON

1 Pondasi + Pedestal PC1 m³ 7.59 5,481,325.50 41,603,260.55

2 Pondasi + Pedestal PC2 m³ 0.35 4,379,167.80 1,510,812.89

3 Tie Beam TB1 uk.20x35 cm m³ 18.55 5,220,899.37 96,847,683.41

4 Rabat beton tebal 100 mm, tulangan Wiremesh M6 Single Layer m³ 52.00 214,621.91 11,160,339.45

5 Tangga Batu Kali Ls 1.00 5,000,000.00 5,000,000.00

6 Rabat beton, tanpa tulangan m2 128.16 214,621.91 27,505,944.31

C PEKERJAAN BAJA

a. Lantai I ± 0,000

1 Kolom WF 200.100.5,5.8 Gununggaruda kg 2,756.27 15,870.00 43,741,952.00

2 Plat penyambung t= 8mm Gununggaruda kg 159.97 15,864.25 2,537,835.80

3 Base plate 16 mm Gununggaruda kg 248.95 15,864.25 3,949,391.59

4 Angkur bout ø 19 mm Gununggaruda bh 136.00 75,716.00 10,297,376.00

5 Pengecatan Baja Gununggaruda kg 3,086.88 1,500.00 4,630,326.75

b. Ring Balok ± 4.000 Gununggaruda

1 Ring Balok WF 150.75.5.7 Gununggaruda kg 3,710.00 15,870.00 58,877,700.00

2 Plat penyambung t= 8mm Gununggaruda kg 264.86 15,864.25 4,201,868.71

3 HTB ø 16 mm Gununggaruda bh 768.00 7,810.00 5,998,080.00

4 Pengecatan Baja Kansai Paint kg 3,598.71 1,500.00 5,398,068.00

D PEKERJAAN RANGKA + PENUTUP ATAP

1 Konstruksi baja ringan Lokal m² 722.84 190,000.00 137,340,082.03

2 Atap, Maharoof incl. Wofen foil Lokal m² 722.84 95,000.00 68,670,041.02

3 Nok Bulat Lokal m¹ 87.95 55,000.00 4,837,250.00

4 Nok Segitiga Lokal bh 3.00 60,000.00 180,000.00

5 Nok Tutup / Ending Lokal bh 6.00 60,000.00 360,000.00

6 Flashing m¹ 11.43 60,191.00 687,983.13

7 Talang datar seng BJLS 50 m¹ 11.43 255,471.53 2,920,039.63

8 Lisplang GRC 6/25 cm incl. pengecatan m¹ 110.00 95,000.00 10,450,000.00

2 PEKERJAAN ARSITEKTUR 508,623,014.81

A PEKERJAAN LANTAI

1 Lantai keramik 30 x 30 ex. Asia Tile Lokal m² 510.60 108,813.00 55,559,917.80

2 Lantai keramik WC 20 x 20 ex. Asia Tile Lokal m² 9.40 108,813.00 1,022,842.20

3 Plint Lantai (Plint lengkung di dapur) Lokal m¹ 332.76 45,000.00 14,974,200.00

B PEKERJAAN DINDING

1 Pasangan dinding batako press m² 650.72 123,625.00 80,445,260.00

2 Plesteran & Acian m² 1,301.44 56,407.50 73,410,976.80

3 Dinding keramik WC 20x20 ex.Asia Tile h=2,10 m Lokal m² 9.95 113,643.00 1,130,198.95

C PEKERJAAN PLAFOND

1 Pasangan plafond Gypsum t = 9 mm, rangka hollow (area makan) Lokal m² 263.45 90,489.03 23,839,334.37

2 Pasangan plafond GRC (Luar, Toilet, Area Masak) Lokal m¹ 342.60 112,151.35 38,423,053.94

3 List plafond Gypsum m¹ 332.76 35,000.00 11,646,600.00

D PEKERJAAN KUSEN PINTU & JENDELA

1 Pintu type P1 (Double) unit 8.00 4,122,555.94 32,980,447.50

2 Pintu type P2 unit 5.00 3,084,652.47 15,423,262.37

3 Pintu type P3 unit 2.00 900,000.00 1,800,000.00

4 Jendela type J1 unit 2.00 2,558,422.25 5,116,844.50

5 Jendela type J2 unit 17.00 2,510,708.75 42,682,048.75

6 Bovenlight type BV1 unit 3.00 1,593,957.50 4,781,872.50

E PEKERJAAN ALAT SANITAIR

1 Kloset Jongkok ex.American Standart, RAPI ex.Squat INA unit 2.00 136,500.00 273,000.00

2 Wastafel ex. American Standard Studio 35 Wall Hung Lavatory INA unit 2.00 1,276,450.00 2,552,900.00

3 Heavy Duty Mirror (455 x 608 mm) ex. Lokal INA unit 2.00 450,000.00 900,000.00

4 Floor Drain American Standard, IN 23 Floor Drain Square INA unit 2.00 50,000.00 100,000.00

5 Bak mandi fiber lapis keramik unit 2.00 500,000.00 1,000,000.00

6 Kran air type IN 301 C Wall Tap Chrome 1/2" INA unit 4.00 98,000.00 392,000.00

7 Meja beton tempat zink lapis keramik m' 6.00 1,500,000.00 9,000,000.00

8 Kitchen zhink incld kran angsa American Standard Royal Unit 1.00 725,000.00 725,000.00

9 Septictank biotek BT 16 Botech unit 1.00 29,000,000.00 29,000,000.00

F PEKERJAAN PENGECATAN

1 Cat dinding luar ex. Momilex Mowilex m² 392.00 28,750.00 11,270,000.00

2 Cat dinding dalam ex. Vinilex Vinilex m² 671.80 25,875.00 17,382,928.50

3 Cat plafond ex. vinilex Vinilex m² 495.08 25,875.00 12,810,065.63

4 Cat list plafond m¹ 772.18 25,875.00 19,980,261.00





(RP) (RP)

G PEKERJAAN SARANA LUAR 35,366,819.46

1 Saluran batako fin. Plester+aci uk. 30x30 cm keliling bangunan m¹ 110.00 185,563.80 20,412,018.00

2 Bak kontrol bh 6.00 746,848.85 4,481,093.08

3 Rabat beton keliling bangunan t = 10cm, tanpa tulangan m² 130.95 79,982.50 10,473,708.38

3 PEKERJAAN MEKANIKAL 83,334,200.00






1 Pipa Ø 32 mm m 24.00 16,500.00 396,000.00

2 Pipa Ø 25 mm m 36.00 12,300.00 442,800.00

3 Pipa Ø 20 mm m 12.00 8,500.00 102,000.00

4 Pipa Ø 15 mm m 48.00 7,300.00 350,400.00

5 Ball valve dia 32 mm bh 1.00 409,200.00 409,200.00

6 Fitting ls 1.00 2,000,000.00 2,000,000.00

7 Pompa transfer kap 30 ltr/m ex Sanyo unit 1.00 9,500,000.00 9,500,000.00






1 Pipa Ø 100 mm m 18.00 90,800.00 1,634,400.00

2 Pipa Ø 65 mm m 36.00 38,500.00 1,386,000.00

3 Pipa Ø 50 mm m 12.00 30,200.00 362,400.00

4 Pipa Ø 32 mm m 12.00 16,500.00 198,000.00






1 Water Heater Kap. 60 L Merk Ariston Ariston unit 1.00 4,478,000.00 4,478,000.00

2 Instalasi Pipa Air Panas dari Water Heater menuju Kitchen Zink ATP TORO ls 1.00 3,850,000.00 3,850,000.00






1 Exhaust Fan 10” kap. 150 CFM type Ceilling Mounted Maspion unit 5.00 350,000.00 1,750,000.00

2 AC Split 2 PK Panasonic unit 5.00 7,500,000.00 37,500,000.00

3 AC Split 1 PK Panasonic unit 1.00 5,500,000.00 5,500,000.00

4 Inst. Kabel Power untuk Exhaust Fan 10” kap. 150 CFM type Ceilling Mounted Kabel Metal, Kabelindo, Supreme Titik 5.00 475,000.00 2,375,000.00

5 Inst. Kabel Power AC & Pipa Refrigerant Kabel Metal, Kabelindo, Supreme Titik 6.00 1,850,000.00 11,100,000.00



a Panel TR Lokal

Pengadaan dan pemasangan panel penerangan dan daya lengkap



1 Panel PP-DAPUR & KANTIN unit 1.00 22,650,000.00 22,650,000.00

2 Grounding Panel + Bak kontrol ttk 1.00 5,000,000.00 5,000,000.00




1 Lampu TKO V-Shap 2 x 36 W Philips buah 35.00 475,000.00 16,625,000.00

2 Lampu DL 1 x 18 Watt Philips buah 7.00 275,000.00 1,925,000.00


4 Saklar Ganda MK, Clipsal buah 10.00 80,000.00 800,000.00


6 Stop Kontak Dinding 3 phasa 16 A MK, Clipsal buah 2.00 1,850,000.00 3,700,000.00

7 Stop kontak cabang 2 1phase 16 A MK, Clipsal buah 6.00 125,000.00 750,000.00


1 Inst. Kabel NYM 3 x 2,5 mm² c/w conduit utk Lampu TKO V-Shape 2x36 W Kabel Metal, Kabelindo, Supreme titik 35.00 475,000.00 16,625,000.00

2 Inst. Kabel NYM 3 x 2,5 mm² c/w conduit utk Lampu DL 1 x 18 Watt Kabel Metal, Kabelindo, Supreme Titik 7.00 475,000.00 3,325,000.00

3 Inst. Kabel NYM 3 x 2,5 mm² c/w conduit utk Stop Kontak Dinding 1 phasa 16 A Kabel Metal, Kabelindo, Supreme titik 10.00 550,000.00 5,500,000.00

4 Inst. Kabel NYM 3 x 2,5 mm² c/w conduit utk Stop Kontak Dinding 3 phase 16 A Kabel Metal, Kabelindo, Supreme titik 2.00 650,000.00 1,300,000.00

5 Inst. Kabel NYM 3 x 2,5 mm² c/w conduit utk Stop Kontak Dinding 1 phase 16 A CabaKabel Metal, Kabelindo, Supreme titik 6.00 550,000.00 3,300,000.00

6 Inst. Kabel Power utk Water Heater dari PP-Dapur Kabel Metal, Kabelindo, Supreme titik 1.00 1,680,000.00 1,680,000.00

7 Instalasi kabel Power Pompa Kabel Metal, Kabelindo, Supreme titik 1.00 1,250,000.00 1,250,000.00

8 Stop kontak water proof MK, Clipsal bh 1.00 380,000.00 380,000.00





(RP) (RP)

B PEKERJAAN MATV (INDOVISION)

1 Outlet & Instalasi

Pengadaan dan pemasangan Outlet dan instalasi MATV didalam pipa ls 1.00 4,900,000.00 4,900,000.00



C PEKERJAAN INSTALASI FIRE ALARM


D Pengujian dan Pemeriksaan (Testing & Commissioning)





TOTAL


PAKET PEKERJAAN POS LOUNDRY



(RP)

A. PEKERJAAN BANGUNAN ls 1.00 449,659,051.09

B. MEKANIKAL, ELEKTRIKAL & PLUMBING ls 1.00 100,916,000.00

C. PEKERJAAN SARANA LUAR ls 1.00 22,122,075.07

Sub Total


PAKET PEKERJAAN LOUNDRY



(RP)

A PEKERJAAN BANGUNAN

I. PEK. TANAH

1 Galian tanah m³ 86.40 35,000.00 2 m³ 21.60 25,000.00 3 m³ 90.00 25,000.00 4 Pemadatan tanah m² 200.00 10,000.00 5 Lantai kerja t = 5 cm, bawah pondasi m³ 3.60 1,170,150.00

II. PEKERJAAN LANTAI

1 Rabat beton dibawah lantai keramik ( lantai kerja ) tebal 10 cm tanpa tulangan m² 200.00 214,621.91 2 Lantai keramik 40 x 40 Lokal m² 50.00 108,813.00 3 Lantai keramik WC Rocktile 30 x 30 Lokal m² 150.00 108,813.00 4 Lantai keramik 40 x 40 pada tangga Lokal m² 3.50 108,813.00 5 Lantai keramik 30 x 30 pada tangga Lokal m² 10.50 108,813.00 6 Kolom praktis 15 x 15 Site Mix K-175 m³ 2.04 6,211,571.23

III. PEKERJAAN BETON

1 Pasangan pondasi batu kali

- Pondasi F1 m³ 21.60 1,133,739.00 - Pondasi F2 m³ 7.60 1,133,739.00

2 Rolag batu bata m' 36.00 60,145.00 3 Sloof diatas pondasi batu kali

- FB1 = 15 x 25 cm, Mutu Beton K-225 m³ 3.00 4,263,632.20 4 Kolom

- C1 = 13 x 25 cm, Mutu Beton K-225 m³ 1.64 4,670,253.03 5 Ring balok

- RB1 = 15 x 25 cm, Mutu Beton K-225 m³ 3.00 5,780,907.69

IV. PEK. DINDING

1 Pasangan dinding batako m² 288.00 123,625.00 2 Plesteran & Acian dinding m² 576.00 56,407.50 6 Dinding keramik ruang cuci dan R. Setrika tinggi 150, 30x30 Lokal m² 79.80 131,077.00

V. PEK. PINTU DAN JENDELA

1 Pintu type P1 Kayu fin. cat, Ascesorries Lokal unit 4.00 3,171,196.87 2 Jendela type J1 Kayu fin. cat, Ascesorries Lokal unit 12.00 2,558,422.25 3 Bovenlight type BV1 Kayu fin. cat, Ascesorries Lokal unit 8.00 1,593,957.50 4 Lubang angin uk. 20x30cm diatas pintu utama & jendela Kayu fin. cat, Ascesorries Lokal unit 12.00 250,000.00

VI. PEK. PLAFON

1 Pasangan plafond gypsum t = 9 mm, rangka hollo Lokal m² 200.00 90,489.03 2 List gypsum 5x5 cm m¹ 160.00 35,000.00

VII. PEK. KUDA KUDA & ATAP

1 Konstruksi baja ringan Lokal m² 206.31 190,000.00 2 Atap, Metalroof Lokal m² 206.31 95,000.00 3 Nok Bulat Lokal m¹ 44.88 55,000.00 4 Nok Segiempat Lokal bh 1.00 60,000.00 5 Nok Tutup (Ending) Lokal bh 4.00 60,000.00 6 Lisplang kayu 2 x 10/25 cm incl. pengecatan m¹ 72.00 95,000.00 7 Plafond GRC 6 mm overstek m² 200.00 112,151.35 8 Atap plastik gelombang (clear) Pada R. Jemur m² 130.00 85,500.00

VIII. PEK. CAT DAN PENGAPURAN

1 Cat dinding luar weathercoat ex. Mowilex m² 216.00 28,750.00 2 Cat dinding dalam ex. Vinilex m² 320.00 25,875.00 3 Cat plafond ex. Vinilex m² 200.00 25,875.00

IX. PEKERJAAN SANITASI AIR

1 Floor drain type IN 23 Floor Drain Square American Standart unit 18.00 50,000.00 2 Kran tembok type IN 301 C Wall Tap Chrome 1/2" American Standart unit 18.00 98,000.00

B MEKANIKAL, ELEKTRIKAL & PLUMBING

P. INSTALASI LISTRIK

1 Box Panel unit 1.00 4,850,000.00 2 Kabel NYFGBY 4 x 16 mm2 m' 50.00 468,000.00 3 Grounding Panel + Bak Kontrol ls 1.00 3,500,000.00 4 Lampu TKO V-Shap 2 x 36 watt Philips, Artolite bh 18.00 475,000.00 5 Instalasi Kabel NYM 3x2,5 mm2 + conduit Lampu TKO V-Shap 2 x 36 watt Kabel Metal, Kabelindo, Supreme Ttk 18.00 475,000.00 6 Exhaust Fan Ex. Maspion type ceiling Maspion unit 8.00 350,000.00 7 Saklar Ganda MK, Clipsal bh 3.00 80,000.00 8 Stop Kontak Single MK, Clipsal bh 12.00 60,000.00 9 Stop Kontak Legrand 1P/16 A Legrand bh 18.00 850,000.00

Urugan tanah kembali bekas galian

Urugan tanah peninggian lantai ( tanah dari lokasi proyek ) T. 45 cm


(RP) 10 Instalasi Kabel NYM 3x2,5 mm2 + conduit u/ Stopkontak Single Kabel Metal, Kabelindo, Supreme Ttk 12.00 550,000.00 11 Instalasi Kabel NYM 3x2,5 mm2 + conduit u/ Stop Kontak Legrand 1P/16 A Kabel Metal, Kabelindo, Supreme Ttk 18.00 550,000.00 12 Instalasi Kabel NYM 3x2,5 mm2 + conduit Exhaustfan Kabel Metal, Kabelindo, Supreme ttk 8.00 475,000.00

PEK. INSTALASI PIPA AIR BERSIH DAN AIR KOTOR

1 Pipa air bekas PVC 3", wavin D Wavin m² 49.00 58,700.00 2 Pipa air bersih PVC 3/4", wavin AW Wavin m² 30.00 8,250.00 3 Pipa air bersih PVC 1/2", wavin AW Wavin m¹ 12.00 6,850.00 8 Pompa air ex. Sanyo bh 1.00 9,500,000.00

C. PEKERJAAN SARANA LUAR

1 Saluran beton keliling bangunan 30x30 cm, batu bata plester + aci m¹ 69.60 185,563.80 2 Bak kontrol 50x50x50 bata merah plester + aci bh 4.00 746,848.85 3 Lantai rabat beton 1:3:5 t 7 cm, tanpa tulangan L=120 cm m² 77.76 79,982.50

TOTAL PRICE

(RP)

449,659,051.09

100,916,000.00

22,122,075.07

572,697,126.15

TOTAL PRICE (RP)

449,659,051

3,024,000.00540,000.00

2,250,000.002,000,000.004,212,540.00

42,924,382.505,440,650.00

16,321,950.00380,845.50

1,142,536.5012,697,228.04

24,488,762.408,616,416.402,165,220.00

12,790,896.61

7,649,874.46

17,342,723.06

35,604,000.0032,490,720.0010,459,944.60

12,684,787.5030,701,067.0012,751,660.00

3,000,000.00

18,097,805.565,600,000.00

39,199,072.0519,599,536.02

2,468,162.0660,000.00

240,000.006,840,000.00

22,430,270.8311,115,000.00

6,210,000.008,280,000.005,175,000.00

900,000.001,764,000.00

100,916,000

4,850,000.0023,400,000.00

3,500,000.008,550,000.008,550,000.002,800,000.00

240,000.00720,000.00

15,300,000.00

TOTAL PRICE (RP) 6,600,000.009,900,000.003,800,000.00

2,876,300.00247,500.00

82,200.009,500,000.00

22,122,075 12,915,240.48

2,987,395.396,219,439.20


PAKET PEKERJAAN POWER HOUSE

PT PAMAPERSADA NUSANTARA - ARIA – KALSEL


(RP) (RP)

I. BANGUNAN POWER HOUSE

1. PEKERJAAN TANAH Ls 1.00 4,102,865.20 4,102,865.20

2. PEKERJAAN STRUKTUR Ls 1.00 123,005,874.37 123,005,874.37

3. PEKERJAAN STRUKTUR ATAP + PENUTUP ATAP Ls 1.00 47,738,000.00 47,738,000.00

4. PEKERJAAN DINDING DAN PLAFOND Ls 1.00 57,136,666.11 57,136,666.11

5. PEKERJAAN PASANGAN PINTU / JENDELA Ls 1.00 55,135,321.22 55,135,321.22

II PEKERJAAN SARANA LUAR Ls 1.00 28,544,607.75 28,544,607.75

III PEKERJAAN MEKANIKAL DAN ELEKTRIKAL Ls 1.00 67,827,000.00 67,827,000.00

Sub Total 383,490,334.64


PAKET PEKERJAAN POWER HOUSE



(RP) (RP)

I. BANGUNAN POWER HOUSE

1. PEKERJAAN TANAH 4,102,865

1 Galian tanah untuk pondasi m³ 61.13 35,000.00 2,139,690.00

2 Urugan tanah kembali m³ 15.28 25,000.00 382,087.50

3 Pemadatan tanah m² 96.32 10,000.00 963,200.00

4 Lantai kerja , t = 5 cm dibawah pondasi & tie beam m² 3.56 79,982.50 284,737.70

5 Plastik cor bawah lantai m² 66.63 5,000.00 333,150.00

2. PEKERJAAN STRUKTUR 123,005,874

1 Pondasi Batu kosong Lokal m³ 13.17 607,085.00 7,993,488.19

2 Pondasi Batu kali Lokal m³ 14.70 1,133,739.00 16,665,963.30

3 Pondasi Genset t= 50 cm Ø12-150 double (asumsi uk. 200x360 cm) Site Mix m³ 11.68 3,430,230.74 40,082,246.17

4 Pondasi Storage tank (asumsi uk. panjang. 130 cm) Site Mix m³ 0.87 3,430,230.74 2,987,730.97

5 Tie beam Storage tank 20 x 35 cm (asumsi panjang. 240 cm) Site Mix m³ 0.19 5,220,899.37 1,002,412.68

6 Sloof 20 x 25 cm Site Mix m³ 2.10 5,367,062.07 11,270,830.36

7 Slab Lantai dasar t = 7 cm ( Office ) wiremesh M6 - single Site Mix m³ 6.66 214,621.91 1,430,025.80

8 Kolom beton 20 x 20 cm Site Mix m³ 3.60 4,670,253.03 16,812,910.89

9 Ring balok 15 x 20 cm Site Mix m³ 2.10 5,780,907.69 12,139,906.14

10 Kolom praktis 15 x 15 cm Site Mix m³ 2.03 6,211,571.23 12,620,359.85

3. PEKERJAAN STRUKTUR ATAP + PENUTUP ATAP 47,738,000

1 Rangka Atap Baja Ringan Lokal m² 148.40 190,000.00 28,196,000.00

2 Metal roof Lokal m² 148.40 95,000.00 14,098,000.00

3 Nok atap Lokal m¹ 14.00 55,000.00 770,000.00

4 Lisplank, kayu 2x 2/20 inc. pengecatan m¹ 49.20 95,000.00 4,674,000.00

4. PEKERJAAN DINDING DAN PLAFOND 57,136,666

1 Pasangan dinding bata m² 141.57 123,625.00 17,501,838.50

2 Plesteran dinding m² 283.14 56,407.50 15,971,445.18

3 Pengecatan dinding bata Mowilex m² 283.14 25,875.00 7,326,351.00

4 Plafond tripleks 6 mm m² 138.00 92,509.29 12,766,281.43

5 Pengecatan plafond Vinilex m² 138.00 25,875.00 3,570,750.00

5. PEKERJAAN PASANGAN PINTU / JENDELA 55,135,321

1 Pintu baja type D1 unit 3.00 8,874,802.54 26,624,407.62

2 Pintu baja type D2 unit 2.00 7,987,322.29 15,974,644.57

3 Jendela kayu type J1 unit 1.00 2,558,422.25 2,558,422.25

4 Lubang radiator type H1 unit 3.00 3,325,948.93 9,977,846.78

II. PEKERJAAN SARANA LUAR 28,544,608

1 Grounding Control Box 600x600 unit 6.00 746,848.85 4,481,093.08

2 Pembuatan Oil Trap uk ( 314 x 100 x 150 ) cm → 1 unit

- Galian tanah m³ 6.19 35,000.00 216,720.00

- Urugan tanah kembali m³ 1.55 25,000.00 38,700.00

- Pemadatan tanah m² 4.13 10,000.00 41,280.00

- lantai kerja t = 50 mm m² 4.13 79,982.50 330,167.76

- Urug pasir t = 100 mm m³ 0.41 198,087.50 81,770.52

- Lantai beton K 225 (Site mix) m³ 0.49 2,783,482.28 1,352,772.39

- Dinding beton K 225 (Site mix) m³ 1.72 2,783,482.28 4,779,127.74

- Inlet Pipe Ø3" ls 1.00 1,500,000.00 1,500,000.00

- Baja L 50.50.5 kg 45.20 15,617.00 705,888.40

- Cover Plate t = 4 mm kg 93.50 15,864.25 1,483,307.37- Pengecatan Baja m² 8.40 1,500.00 12,600.00

3 Rabat beton t = 10 cm Ø6-200 (single) m² 63.00 214,621.91 13,521,180.49

4 Daily tank unit -

IV. PEKERJAAN MEKANIKAL DAN ELEKTRIKAL 67,827,000

1 Lampu TKO V-SHAP 2 x 36 WATT Philips unit 10.00 475,000.00 4,750,000.00

2 Instalasi Kabel NYM 3x2,5 mm2 + conduit u/Lampu TKO V-SHAV 2 x 36 WATT Kabel Metal, Kabelindo, Supreme bh 10.00 475,000.00 4,750,000.00

3 STOP KONTAK 1phase 16A MK, Clipsal bh 2.00 95,000.00 190,000.00

4 STOP KONTAK 3phase 32A MK, Clipsal bh 2.00 145,000.00 290,000.00

5 Saklar SAKLAR SERI MK, Clipsal bh 1.00 95,000.00 95,000.00

6 Instalasi kabel stopkontak 1 ph/ 16 A Kabel Metal, Kabelindo, Supreme ls 4.00 550,000.00 2,200,000.00

7 Instalasi Kabel Stopkontak 3phase 32A Kabel Metal, Kabelindo, Supreme ls 1.00 1,680,000.00 1,680,000.00

8 Material bantu ls 1.00 2,000,000.00 2,000,000.00

9 LP - PH INTIMUARA, SIMETRI unit 1.00 17,462,000.00 17,462,000.00

10 Kabel NYY 5c x 6 mm2 Kabel Metal, Kabelindo, Supreme m 10.00 180,000.00 1,800,000.00

11 Exhaust Fan (Industrial Wall Fan) 3 phase S & P bh 3.00 8,450,000.00 25,350,000.00

12 Instalasi Exhaust Fan Industrial Wall Fan (NYY 4 x 2.5 mm) Kabel Metal, Kabelindo, Supreme bh 3.00 2,420,000.00 7,260,000.00


PAKET PEKERJAAN POS JAGA SECURITY



(RP) (RP)

A. PEKERJAAN BANGUNAN POS JAGA ls 1.00 87,308,408.09 87,308,408.09

B. PEKERJAAN MEKANIKAL, ELEKTRIKAL & PLUMBING ls 1.00 41,416,600.00 41,416,600.00

Sub Total 128,725,008.09


PAKET PEKERJAAN POS JAGA SECURITY



(RP) (RP)

A. PEKERJAAN BANGUNAN 87,308,408

I. PEKERJAAN TANAH

1 Galian tanah m³ 21.74 35,000.00 760,725.002 Urugan tanah kembali m³ 5.43 25,000.00 135,843.753 Urugan tanah peninggian lantai ( tanah dari lokasi proyek ) t. 45 cm m³ 6.23 25,000.00 155,770.314 Pemadatan tanah m² 13.85 10,000.00 138,462.50

II. PEKERJAAN STURUKTUR

1 Pasangan pondasi batu kali- F1 m³ 3.31 1,133,739.00 3,749,841.74- F2 m³ 0.98 1,133,739.00 1,116,024.33

2 Rolag batu bata m' 19.75 60,145.00 1,187,863.753 Sloof diatas pondasi batu kali

- FB1 = 15 x 25 cm, Mutu Beton K-225 m³ 0.75 4,263,632.20 3,217,709.934 Kolom

- C1 = 13 x 25 cm, Mutu Beton K-225 m³ 0.70 4,670,253.03 3,278,517.62- C2 =13 x 13 cm, Mutu Beton K-225 m³ 0.12 6,211,571.23 755,823.99

5 Ring balok - RB1 = 15 x 25 cm, Mutu Beton K-225 m³ 0.75 5,780,907.69 4,362,778.77

6 Plat beton atap tebal 10 cm besi D8-150, K-225 m³ 2.58 2,831,089.41 7,313,765.59

III. PEKERJAAN DINDING

1 Pasangan dinding batako Lokal m² 58.60 123,625.00 7,244,548.622 Plesteran & Acian dinding Lokal m² 117.20 56,407.50 6,611,071.813 Water proffing atap Sika m² 25.83 75,000.00 1,937,531.254 Dinding keramik WC 30x30 Tinggi 150 cm Asia Tile / Mulia m² 15.70 131,077.00 2,057,384.59

IV. PEKERJAAN KUSEN PINTU & JENDELAPekerjaan pintu & jendela termasuk accesoris ex. DeksonLengkap terpasang exc. Door closer, termasuk finishing

1 Pintu & Jendela type DW1 Bengkirai, Ascesorries Deckson unit 1.00 8,874,802.54 8,874,802.542 Pintu type D1 Bengkirai, Ascesorries Deckson unit 1.00 7,987,322.29 7,987,322.293 Jendela type W1 Bengkirai, Ascesorries Deckson unit 1.00 3,824,841.26 3,824,841.264 Jendela type W2 Bengkirai, Ascesorries Deckson unit 1.00 3,492,246.37 3,492,246.375 Bovenlight type BV1 unit 2.00 1,593,957.50 3,187,915.00

V. PEKERJAAN LANTAI

1 Rabat beton dibawah lantai keramik ( lantai kerja ) tebal 10 cm tanpa tulangan m² 22.72 214,621.91 4,876,478.132 Lantai keramik 30 x 30 Mulia m² 10.47 108,813.00 1,139,340.123 Lantai keramik 40 x 40 Mulia m² 9.28 108,813.00 1,009,240.584 Lantai keramik WC Rocktile 30 x 30 Mulia m² 2.98 108,813.00 323,786.685 Plint keramik 2x2 cm masuk ke dalam (rapih) Mulia m¹ 33.35 45,000.00 1,500,750.00

VI. PEKERJAAN PLAFOND

1 Perapihan plafond expose m² 25.83 50,000.00 1,291,687.50

VII. PEKERJAAN ALAT SANITAIR

1 Closet jongkok type RAPI DX Top Spud Squat Ina unit 1.00 136,500.00 136,500.002 Wastafel type Studio 35 Wall Hung Lavatory Ina unit 1.00 1,276,450.00 1,276,450.003 Heavy Duty Mirror (455 x 608 mm) Ina unit 1.00 450,000.00 450,000.004 Floor drain type IN 23 Floor Drain Square Ina unit 1.00 50,000.00 50,000.005 Kran tembok type IN 301 C Wall Tap Chrome 1/2" Ina unit 2.00 98,000.00 196,000.006 Bak mandi fiber ex. Lokal unit 1.00 500,000.00 500,000.00

VIII. PEKERJAAN PENGECATAN

1 Cat dinding luar weathercoat Mowilex Weathercoat m² 46.88 28,750.00 1,347,823.002 Cat dinding dalam emulsion Vinilex m² 70.32 25,875.00 1,819,561.05

B. PEKERJAAN MEKANIKAL, ELEKTRIKAL & PLUMBING 41,416,600 PEKERJAAN INSTALASI AIR KOTOR + BERSIH

1 Pipa air kotoor PVC 4", wavin D Wavin m¹ 8.00 90,700.00 725,600.002 Pipa air bekas PVC 3", wavin D Wavin m¹ 8.00 58,800.00 470,400.003 Pipa air bersih PVC 3/4", wavin AW Wavin m¹ 10.00 8,300.00 83,000.004 Pipa air bersih PVC 1/2", wavin AW Wavin m¹ 4.00 6,900.00 27,600.005 Pompa air ex. Sanyo Sanyo unit 1.00 9,500,000.00 9,500,000.006 STP (Septiktank + Rembesan ) set 1.00 8,000,000.00 8,000,000.00

PEKERJAAN INSTALASI LISTRIK1 LP Pos jaga Intimuara, simetri unit 1.00 6,700,000.00 6,700,000.002 Kabel NYY 3 x 4 mm Kabel Metal, Kabelindo, Supreme m 50.00 112,000.00 5,600,000.003 Lampu TL Balok 1 x 18 watt Philips bh 4.00 325,000.00 1,300,000.004 Lampu TL Balok 1 x 36 watt Philips bh 1.00 375,000.00 375,000.005 Instalasi Kabel NYM 3x2,5 mm2 + conduit Lampu TL Kabel Metal, Kabelindo, Supreme m 5.00 475,000.00 2,375,000.006 Exhaust Fan Ceiling Maspion Maspion unit 1.00 450,000.00 450,000.007 Auto Fan Ex. Panasonic Panasonic /KDK bh 1.00 850,000.00 850,000.008 Saklar Ganda MK, Clipsal bh 3.00 80,000.00 240,000.009 Stopkontak MK, Clipsal bh 2.00 60,000.00 120,000.00

10 Instalasi Kabel NYM 3x2,5 mm2 + conduit Stop Kontak Kabel Metal, Kabelindo, Supreme Ttk 2.00 550,000.00 1,100,000.00


(RP) (RP) 11 Grounding Panel Ttk 1.00 3,500,000.00 3,500,000.00


PAKET PEKERJAAN MASJID ARIA

PT PAMAPERSADA NUSANTARA – ARIA - KALIMANTAN SELATAN

REKAPITULASI AWAL MASJID

NO JENIS PEKERJAAN SPESIFIKASIUNIT

VOL UNIT PRICE TOTAL PRICE

(RP) (RP)

1 PEKERJAAN STRUKTUR s 1.00 2,299,917,564.79 2,299,917,564.79





Sub Total 3,206,708,053.16


PAKET PEKERJAAN MASJID ARIA

PT PAMAPERSADA NUSANTARA – ARIA - KALIMANTAN SELATAN



(RP) (RP)

1. PEKERJAAN STRUKTUR 2,299,917,565 I PEKERJAAN TANAH

1 Galian tanah pondasi & tie beam m3 410.83 35,000.00 14,379,190.002 Urugan tanah kembali bekas galian m3 102.71 25,000.00 2,567,712.503 Pemadatan tanah m2 1,082.40 10,000.00 10,824,000.004 Urugan tanah peninggian lantai (tanah dari lokasi proyek) T. 45 cm m3 487.08 25,000.00 12,177,000.005 Lantai kerja bawah pondasi dan Tie Beam t = 5 cm m2 158.88 79,982.50 12,707,619.607 Plastic cor bawah lantai dasar m2 1,082.40 5,000.00 5,412,000.00

II PEKERJAAN STRUKTUR BETON1 Pondasi tapak P1 Ready Mix K250 #REF! 24.00 5,481,325.50 131,551,812.002 Pondasi P2 Ready Mix K250 m3 7.06 4,379,167.80 30,899,408.003 Pondasi P3 Ready Mix K250 m3 6.91 4,598,126.19 31,782,248.23

4 Kolom Pedestal K1 300X300 cm Ready Mix K250 m3 7.34 4,670,253.03 34,298,338.22

5 Kolom encased K1 (400x400) cm Ready Mix K250 m3 38.02 5,443,311.14 206,932,916.426 Kolom K2 200.200 Ready Mix K250 m3 1.41 4,612,351.00 6,494,190.217 Tie Beam TB1 20x35 Ready Mix K250 m3 17.92 5,220,899.37 93,558,516.808 Tie Beam TB2 15x25 Ready Mix K250 m3 2.32 5,367,062.07 12,478,419.329 Pondasi Batu Gununung Type PB1 m3 51.58 1,133,739.00 58,483,926.31

10 Pondasi Batu Gununung Type PB2 m3 15.81 1,133,739.00 17,924,413.5911 Plat Atap t : 12 cm Wiremesh M8 Dobel Ready Mix K250 m3 71.52 3,850,174.41 275,364,473.9812 Balok Listplank 10 x 60 Ready Mix K250 m3 8.40 2,831,089.41 23,781,151.0113 Kolom Praktis Site mix K175 m3 9.36 6,211,571.23 58,143,101.9314 Cor Slab TOC ± 0,00 t = 8 cm (wiremesh M-6 single) Ready mix K-175 m3 86.59 2,696,275.63 233,475,898.92

II PEKERJAAN STRUKTUR BAJA1 Kolom K1 H 200.200.8.12 Gununggaruda/KS kg 11,860.99 18,475.00 219,131,827.202 Kolom K2 H 150.150.8.12 Gununggaruda/KS kg - 18,475.00 0.003 Balok B2 WF 300.150.6,5.9 Gununggaruda/KS kg 11,945.85 15,870.00 189,580,639.504 Balok B3 WF 250.125.6.9 Gununggaruda/KS kg 2,012.80 15,870.00 31,943,136.005 Balok B4 WF 200.100.5,5.8 Gununggaruda/KS kg 2,964.87 15,870.00 47,052,486.906 Base plate t = 20 mm Gununggaruda/KS kg 941.76 15,864.25 14,940,316.087 Base plate t = 12 mm Gununggaruda/KS kg 244.22 15,864.25 3,874,313.838 Angkur dia 22 mm L 50 cm Gununggaruda/KS bh 332.00 109,250.00 36,271,000.009 Kuda-kuda pipa baja Dia 20 Gununggaruda/KS kg 9,219.65 15,203.00 140,166,299.42

10 Gording C 125.50.20.3,2 Gununggaruda/KS kg 7,606.38 15,203.00 115,639,734.3311 Trekstang dia 16 mm Gununggaruda/KS kg 432.00 13,800.00 5,961,600.0012 Pengecatan Baja kansai kg 46,796.51 1,500.00 70,194,768.06

III PEKERJAAN ATAP1 Genteng plat ringan Sakura Roof m2 870.88 95,000.00 82,733,410.002 Nok Genteng plat baja m' 88.91 74,635.00 6,635,947.124 Alumunium Foil+Glass Woll m2 870.88 56,558.73 49,255,749.315 Papan listplank 3/20 Lokal m' 140.00 95,000.00 13,300,000.00

2. PEKERJAAN ARSITEKTUR 699,923,074 I PEKERJAAN DINDING

1 Pasangan Batako C 1:4 m2 577.90 123,625.00 71,443,147.112 Plesteran & Acian Dinding C 1:4 m2 1,155.80 56,407.50 65,196,025.41

II PEKERJAAN LANTAI1 Keramik lantai 40x40 Asia Tile / Mulia m2 1,080.00 108,813.00 117,518,040.002 Keramik 10 x 40 cm Batas Shoff Asia Tile / Mulia m1 813.11 50,000.00 40,655,500.003 Plint lantai 10 x 40 cm Asia Tile / Mulia m1 168.48 45,000.00 7,581,600.00

4 Plint lantai 10 x 30 cm Asia Tile / Mulia m 56.60 45,000.00 2,547,000.005 ex. Sika m2 641.60 75,000.00 48,120,000.00

III PEKERJAAN PLAFOND1 Plafond Gypsum 9 mm Jaya Board m2 793.00 90,489.03 71,757,799.032 List plafond Gypsum 10x10 fin. Cat Kornis Gypsum m1 589.00 35,000.00 20,615,000.00

3 Plafond Calsium cilicate 6mm Jaya Board m2 521.00 112,151.35 58,430,855.52

IV PEKERJAAN PENGECATAN1 Cat Dinding Interior Emulsion Vinilex m2 728.73 25,875.00 18,855,997.422 Cat Dinding Exterior Weather Coat Mowilex m2 1,031.39 28,750.00 29,652,462.503 Cat plafond ex. Cendana Vinilex m2 1,314.00 25,875.00 33,999,750.00

V PEKERJAAN PINTU DAN JENDELA1 Pintu P1 Lokal, Ascesorries Deckson buah 3.00 3,171,196.87 9,513,590.622 Pintu PJ1 Lokal, Ascesorries Deckson buah 3.00 4,543,776.00 13,631,328.003 Pintu PJ2 Lokal, Ascesorries Deckson buah 1.00 4,061,416.00 4,061,416.004 Jendela J1 Lokal, Ascesorries Deckson buah 6.00 2,558,422.25 15,350,533.505 Jendela J2 Lokal, Ascesorries Deckson buah 12.00 2,510,708.75 30,128,505.006 Jendela J3 Lokal, Ascesorries Deckson buah 1.00 2,510,708.75 2,510,708.757 Jendela BV Lokal, Ascesorries Deckson buah 18.00 1,593,957.50 28,691,235.00

6 Jendela BV2 Lokal, Ascesorries Deckson buah 6.00 1,205,430.00 7,232,580.00

VI PEKERJAAN SANITAIR bh 15.00 162,000.00 2,430,000.001 Roof Drain


1 m' 140.00 185,563.80 25,978,932.002 m2 201.00 79,982.50 16,076,482.50


Waterprofing dak atap, Membrane termasuk screed pelindung

Saluran Keliling Bangunan, Pasangan batakoRabat beton keliling, tanpa tulangan



(RP) (RP) A INSTALASI PLUMBINGa Instalasi Pipa Air Kotor, Air Bekas, Dan Pipa Venting Lengkap Dengan Fitting

Pipa air kotor, bekas dan venting dari pipa PVC Class AW lengkap dengan sambungan, gantungan / penyangga, material bantu, sesuai dengan gambar dan spesifikasi teknikAir kotor, Air Bekas dan Venting

1 Pipa Ø 65 mm ( air hujan ) Wavin AW m 72.00 38,500.00 2,772,000.00



1 Exhaust Fan type wall 100 cfm Panasonic unit 1.00 850,000.00 850,000.002 Fan Wall 80 W Panasonic unit 7.00 650,000.00 4,550,000.003 Fan Propeler Panasonic unit 3.00 450,000.00 1,350,000.004 Exhaust Fan type Ceilling KDK, Panasonic unit 3.00 475,000.00 1,425,000.005 Instalasi Kabel Power c/w conduit untuk Fan Wall Kabel Metal, Kabelindo, Supreme Titik 7.00 475,000.00 3,325,000.006 Instalasi Kabel Power c/w conduit untuk Exhaust Fan type Ceiling Kabel Metal, Kabelindo, Supreme Titik 10.00 475,000.00 4,750,000.00




1 Panel PP-Masjid Simetri, Intimuara unit 1.00 9,200,000.00 9,200,000.002 Grounding Panel Incl. Bak kontrol ttk 1.00 350,000.00 350,000.00b Kabel Feeder

Pengadaan dan pemasangan kabel feeder lengkap denganasesories dan material bantu yang diperlukan sesuai gambar danspesifikasi teknik

1 Kabel dari PP-Masjid ke Panel SDP terdekat Kabel Metal, Kabelindo, SupremeKabel NYFGbY 4 x 10 mm2) + BC 6 mm2 m 75.00 462,000.00 34,650,000.00

c Armatur Lampu IndoorPengadaan dan Pemasangan armatur lampu, saklar dan stopkontak lengkap dengan segala kelengkapannya

1 Lampu Downlight Essensial 1 x 18 W Philips buah 34.00 275,000.00 9,350,000.002 Lampu sorot 100 Watt Philips buah 4.00 320,000.00 1,280,000.003 Lampu Gantung (by owner) buah 1.00 0.004 Lampu dinding 100 Watt Philips buah 16.00 250,000.00 4,000,000.005 Saklar Ganda MK, Clipsal buah 8.00 80,000.00 640,000.006 Saklar Tunggal MK, Clipsal buah 2.00 60,000.00 120,000.007 Stop Kontak Dinding 1 phasa 16 A (1 gang) MK, Clipsal buah 15.00 95,000.00 1,425,000.008 Stop Kontak Dinding 1 phasa 16 A (1 gang), untuk fan wall 80 Watt MK, Clipsal buah 7.00 95,000.00 665,000.009 Stop Kontak Dinding 1 phasa 16 A (1 gang), untukExhaust Fan 100 cfm MK, Clipsal buah 1.00 95,000.00 95,000.00

10 Stop Kontak Dinding 1 phasa 16 A (1 gang), untuk Pompa air MK, Clipsal buah 1.00 380,000.00 380,000.00

d Instalasi Indoor Lighting 1 Inst. Kabel NYM 3 x 2,5 mm² c/w conduit utk DL Essensial 1x18 W Kabel Metal, Kabelindo, Supreme titik 34.00 475,000.00 16,150,000.002 Inst. Kabel NYM 3 x 2,5 mm² Lampu Sorot Kabel Metal, Kabelindo, Supreme Titik 4.00 475,000.00 1,900,000.003 Inst. Kabel NYM 3 x 2,5 mm² Lampu Gantung Kabel Metal, Kabelindo, Supreme Titik 1.00 475,000.00 475,000.004 Inst. Kabel NYM 3 x 2,5 mm² Lampu Dinding Kabel Metal, Kabelindo, Supreme Titik 16.00 475,000.00 7,600,000.005 Inst. Kabel NYM 3 x 2,5 mm² c/w conduit utk Stop Kontak Dinding 1 phasa 16 Kabel Metal, Kabelindo, Supreme titik 16.00 550,000.00 8,800,000.006 Inst. Kabel NYM 3 x 2,5 mm² c/w conduit utk Fan Wall 80 Watt Kabel Metal, Kabelindo, Supreme titik 7.00 475,000.00 3,325,000.007 Inst. Kabel NYM 3 x 2,5 mm² c/w conduit utk Exhausfan Wall 100 cfm Kabel Metal, Kabelindo, Supreme titik 1.00 475,000.00 475,000.008 Instalasi kabel Power Pompa Kabel Metal, Kabelindo, Supreme titik 1.00 1,250,000.00 1,250,000.00

e Sound System1 Microphone Cabble TOA Pcs 2.00 450,000.00 900,000.002 MIXER 6 Chanel XENYX Pcs 1.00 4,350,000.00 4,350,000.003 DVD/CD player PIONER Pcs 1.00 2,500,000.00 2,500,000.004 Amplifier 240 W TOA Pcs 1.00 3,350,000.00 3,350,000.005 Rack Sound System Unit 1.00 4,000,000.00 4,000,000.006 Horn Speaker 50 W TOA Pcs 4.00 630,000.00 2,520,000.007 Coloum Speaker 25 W TOA Pcs 6.00 286,000.00 1,716,000.008 Microphone Outlet (Double) Pcs 2.00 243,500.00 487,000.009 Speaker installation Point 10.00 325,000.00 3,250,000.00

10 Microphone Installation Lot 1.00 367,000.00 367,000.0011 Grounding for Sound System, copper rod dia. 5/8 or R<2 Lot 1.00 3,500,000.00 3,500,000.0012 Accessories & Other material Lot 1.00 5,000,000.00 5,000,000.00

D. PEKERJAAN INSTALASI FIRE ALARM

1 Appar 6 kg Appron unit. 2.00 4,860,000.00 9,720,000.00

E Pengujian dan Pemeriksaan (Testing & Commissioning) ls 1.00 2,000,000.00 2,000,000.00

Pelaksanaan segala pengujian yang diperlukan dan persyaratan




TOTAL 3,206,708,053.16


PAKET PEKERJAAN RUANG WUDHLU MASJID

PT PAMAPERSADA NUSANTARA – ARIA - KALSEL



(RP) (RP)

1 PEKERJAAN STRUKTUR Ls 1.00 #REF! #REF!

2 PEKERJAAN ARSITEKTUR Ls 1.00 #REF! #REF!




6 PEKERJAAN TAMBAH Ls 1.00 - 0.00

Sub Total #REF!


PAKET PEKERJAAN RUANG WUDHLU MASJID

PT PAMAPERSADA NUSANTARA – ARIA - KALSEL



(RP) (RP)

1. PEKERJAAN STRUKTUR #REF!I PEKERJAAN TANAH

1 Galian tanah pondasi & tie beam m3 57.21 35,000.00 2,002,245.002 Urugan tanah kembali bekas galian m3 14.30 25,000.00 357,543.753 Pemadatan tanah m2 236.90 10,000.00 2,368,950.004 Urugan tanah peninggian lantai (tanah dari lokasi proyek) T. 45 cm m3 106.60 25,000.00 2,665,068.755 Lantai kerja bawah pondasi dan Tie Beam t = 5 cm m3 - - 0.006 Urug pasir dibawah pondasi dan tie beam t = 10 cm m3 10.67 #REF! #REF!7 Plastic cor bawah lantai dasar m2 162.44 5,000.00 812,175.008 Urug pasir dibawah lantai t = 10 cm m3 16.24 #REF! #REF!

II PEKERJAAN STRUKTUR1 Pondasi Batu Gununung Type PB1 Ready Mix K250 m3 24.85 1,133,739.00 28,171,004.952 Pondasi Batu Gununung Type PB2 Ready Mix K250 m3 5.51 1,133,739.00 6,246,164.963 Kolom K1 20.20 Ready Mix K250 m3 3.40 4,670,253.03 15,888,200.794 Tie Beam 15x25 Ready Mix K250 m3 5.55 4,263,632.20 23,642,373.515 Kolom Praktis Site mix K175 m3 0.73 6,211,571.23 4,508,109.946 Cor Slab TOC ± 0,00 t = 10 cm (wiremesh M-6 single) Ready mix K-175 m3 16.24 2,696,275.63 43,796,953.117 Ring Balok 15.25 Ready Mix K250 m3 3.52 5,780,907.69 20,356,021.19

III PEKERJAAN ATAP1 Genteng metal roof Sakura Roof m2 315.71 95,000.00 29,992,559.252 Rangka atap baja ringan smart truss/fryda m2 315.71 190,000.00 59,985,118.503 Nok Genteng m' 76.10 55,000.00 4,185,500.004 nok segetiga bh 4.00 60,000.00 240,000.005 Papan listplank 3/20 Lokal m' 117.57 95,000.00 11,169,150.00

2. PEKERJAAN ARSITEKTUR #REF!I PEKERJAAN DINDING

1 Pasangan Batako C 1:4 m2 220.21 123,625.00 27,223,000.752 Plesteran & Acian Dinding C 1:4 m2 440.41 56,407.50 24,842,570.913 Keramik dinding asia Tile / Mulia m2 269.53 #REF! #REF!

II PEKERJAAN LANTAI1 Keramik lantai 33,3x33,3 cm Roman m2 150.90 108,813.00 16,419,337.64

2 Keramik lantai toilet 20x20 cm Roman m2 20.00 108,813.00 2,176,260.00

III PEKERJAAN PLAFOND1 Plafond GRC 1200x2400 mm Jaya Board m2 196.88 112,151.35 22,080,616.562 List plafond Gypsum 5x5 fin. Cat Kornis Gypsum m1 142.15 35,000.00 4,975,250.00

IV PEKERJAAN PENGECATAN1 Cat Dinding Interior Emulsion Vinilex m2 335.29 25,875.00 8,675,694.732 Cat Dinding Exterior Weather Coat Mowilex m2 105.12 28,750.00 3,022,200.003 Cat plafond ex. ICI Vinilex m2 196.88 25,875.00 5,094,329.51

V PEKERJAAN PINTU DAN JENDELA1 Pintu P1 PVC pintu kamar mandi Lokal, Ascesorries Deckson buah 10.00 900,000.00 9,000,000.00

VI PEKERJAAN SANITAIR1 Kran air Toto bh 74.00 98,000.00 7,252,000.002 Floor drain American Standart bh 27.00 50,000.00 1,350,000.003 Wastafel American Standart bh 6.00 1,276,450.00 7,658,700.00

5 Closet Jongkok Ex. Toto, type CE7 bh 10.00 136,500.00 1,365,000.00

9 Meja wastafel nero absoluto m 5.00 1,500,000.00 7,500,000.00

10 Kaca cermin m2 6.00 450,000.00 2,700,000.00


1 m' 70.05 185,563.80 12,998,744.192 m2 74.46 79,982.50 5,955,496.95

3 Grill (stainless steel) area tempat wudhu m 59.60 350,000.00 20,860,000.00




1 Pipa Ø 32 mm Wavin AW m 24.00 16,500.00 396,000.003 Pipa Ø 20 mm Wavin AW m 118.00 8,500.00 1,003,000.006 Ball valve dia 32 mm Kitz buah 1.00 409,200.00 409,200.007 Fitting Rucika ls 1.00 2,000,000.00 2,000,000.008 Pompa transfer kap 30 ltr/m ex Sanyo Sanyo unit 1.00 9,500,000.00 9,500,000.00

Instalasi Pompa Transfer- Instalasi PVC aw Wavin ls 1.00 2,000,000.00 2,000,000.00- Gate valve Ø 32 buah 1.00 602,400.00 602,400.00- Matrial Bantu ls 1.00 1,500,000.00 1,500,000.00



Saluran Keliling Bangunan, Pasangan batakoRabat beton keliling, tanpa tulangan



(RP) (RP) 2 Pipa Ø 65 mm Wavin AW m 45.00 38,500.00 1,732,500.004 Floor Clean Out Ø 100 mm Wavin AW buah 3.00 360,000.00 1,080,000.005 Vent Cap Ø 100 mm American Standart buah 21.00 186,000.00 3,906,000.007 Fitting Rucika ls 1.00 2,000,000.00 2,000,000.00


A PEKERJAAN ELEKTRIKALa Armatur Lampu Indoor

Pengadaan dan Pemasangan armatur lampu, saklar dan stopkontak lengkap dengan segala kelengkapannya

1 Lampu Downlight Essensial 1 x 18 W Philips buah 36.00 275,000.00 9,900,000.005 Saklar Ganda MK, Clipsal buah 2.00 80,000.00 160,000.00

10 Stop Kontak Dinding 1 phasa 16 A (1 gang), untuk Pompa air MK, Clipsal buah 1.00 380,000.00 380,000.00

d Instalasi Indoor Lighting 1 Inst. Kabel NYM 3 x 2,5 mm² c/w conduit utk DL Essensial 1x18 W Kabel Metal, Kabelindo, Supreme titik 36.00 475,000.00 17,100,000.008 Instalasi kabel Power Pompa Kabel Metal, Kabelindo, Supreme titik 1.00 125,000.00 125,000.00

D. PEKERJAAN INSTALASI FIRE ALARM

1 Appar 6 kg Appron unit. 2.00 4,620,000.00 9,240,000.00

TOTAL #REF!

TIME SCHEDULE

PROYEK PEMBANGUNAN MESS FACILITYPT PAMAPERSADA NUSANTARA TOPB - KALIMANTAN TENGAH

NO JENIS PEKERJAAN 1 2 3 4 5 6

BOBOT Note

( % ) mg 1 mg 2 mg 3 mg 4 mg 5 mg 6 mg 7 mg 8 mg 9 mg 10 mg 11 mg 12 mg 13 mg 14 mg 15 mg 16 mg 17 mg 18 mg 19 mg 20 mg 21 mg 22 mg 23 mg 24 mg 25 mg 26 mg 27 Remark

1 PEKERJAAN PERSIAPAN #REF! Rencana #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! Aktual

2 PEKERJAAN MESS SENIOR STAFF #REF! Rencana #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! Aktual

3 PEKERJAAN MESS JUNIOR STAFF 2 LANTAI #REF! Rencana #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! Aktual

4 PEKERJAAN MESS NON STAFF 2 LANTAI #REF! Rencana #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! Aktual

5 PEKERJAAN MESS PENGELOLA #REF! Rencana #REF! #REF! #REF! Aktual

6 PEKERJAAN KANTIN STAFF #REF! Rencana #REF! #REF! #REF! #REF! #REF! #REF! #REF! Aktual

7 PEKERJAAN KANTIN NON STAFF+DAPUR #REF! Rencana #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! Aktual

8 PEKERJAAN LOUNDRY #REF! Rencana #REF! #REF! Aktual

9 POWER HOUSE #REF! Rencana #REF! #REF! #REF! #REF! Aktual

10 POS JAGA #REF! Rencana #REF! #REF! Aktual

11 MASJID #REF! Rencana #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! Aktual

12 R. WUDHU #REF! Rencana #REF! #REF! Aktual

0.000 0.000 0.000 0.000 0.000 0.000

RENCANA PRESTASI #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

KUMULATIF RENCANA PRESTASI - #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

ACTUAL PRESTASIKUMULATIF ACTUAL PRESTASI

( - / + )

Disetujui Oleh,PT. BINTANG PUTRA

BANGUNAN

Ir, Siprianus Upe( Project Manager )

RAB Mess Facility PAMA-ARIA - For Tender 3'1'12

Documents