You are on page 1of 170

PEKERJAAN TAMBAH DAN RAB BARU

PEKERJAAN DESIGN AND BUILD GEDUNG VVIP, BASE OPS TNI DAN
PENGGANTIAN LINE MAINTENANCE AIRLINES
DIBANDAR UDARA INTERNASIONAL I GUSTI NGURAH RAI BALI

NO. URAIAN PEKERJAAN JUMLAH HARGA


( Rupiah )

I. BIAYA PERENCANAAN 720,720,000.00

II. BIAYA PERCEPATAN 5,157,000,000.00

III. BIAYA PEMBANGUNAN


1. VVIP 57,099,433,600.00
2. BASE OPS 20,250,631,500.00
3. LINE MAINTENANCE 12,563,491,600.00
JUMLAH TOTAL I + II Rp. 95,791,276,700.00

Terbilang :
Empat Puluh Sembilan Milyar Tujuh Ratus Enam Puluh Juta
Enam Ratus Empat Puluh Tujuh Ribu Dua Ratus Rupiah

Bekasi, 19 September 2018


PT. AMKA ( Persero)

Ir. Catur Prabowo, MM


Direktur Utama
RENCANA ANGGARAN BIAYA
PEKERJAAN TAMBAH DAN RAB BARU
PROJECT : DESIGN AND BUILD PEMBANGUNAN KOMPLEKS VVIP, BASE OPS DAN LINE MAINTENANCE

DI BANDAR UDARA INTERNASIONAL I GUSTI NGURAH RAI - BALI

SUB : STRUKTUR, ARSITEK, MEKANIKAL ELEKTRIKAL ELEKTRONIK DAN PLUMBING

LOKASI : PAKET 3

JUMLAH HARGA
NO URAIAN PEKERJAAN AKHIR

I. BIAYA PERENCANAAN 720,720,000.00

II. BIAYA PERCEPATAN 5,157,000,000.00

II. BIAYA PEMBANGUNAN


II.1 PEMBANGUNAN VVIP
A Pekerjaan Persiapan
1 - Pekerjaan persiapan 125,000,000.00
B Bangunan Utama VVIP
B.1 Lantai 1
1 - Sipil + Arsitek 4,935,770,383.65
2 - Mekanikal + Plumbing 1,132,166,375.40
3 - Elektrikal 1,250,022,818.51
4 - Elektronika 1,699,353,954.83
5 - Furniture 179,608,700.00
6 - Elevator 500,000,000.00
7 - Interior 961,642,141.70

B.2 Lantai 2
1 - Sipil + Arsitek 5,997,641,662.47
2 - Mekanikal + Plumbing 552,498,121.34
3 - Elektrikal 249,498,725.51
4 - Elektronika 181,530,199.27
5 - Furniture 398,768,930.00
6 - Interior 1,999,025,113.40

C Bangunan Meeting A dan Meeting B


C.1. Bangunan Meeting A
1 - Sipil + Arsitek 2,510,912,743.86
2 - Mekanikal + Plumbing 243,986,128.83
3 - Elektrikal 280,174,973.39
4 - Elektronika 247,896,723.30
5 - Furniture 113,776,000.00
6 - Interior 758,418,134.40

C.2. Bangunan Meeting B


1 - Sipil + Arsitek 1,202,376,714.40
2 - Mekanikal + Plumbing 122,349,635.83
JUMLAH HARGA
NO URAIAN PEKERJAAN AKHIR
3 - Elektrikal 174,202,280.80
4 - Elektronika 191,399,264.80
5 - Furniture 63,890,920.00
6 - Interior 196,074,021.60

D Bangunan Hall/Lobby Sisi Airside


1 - Sipil + Arsitek 983,676,686.14
2 - Mekanikal + Plumbing 103,714,555.26
3 - Elektrikal 125,338,500.73
4 - Elektronika 283,252,034.30
5 - Interior 323,159,555.00

E Bangunan Ruang Tunggu Driver dan Pos Jaga


1 - Sipil + Arsitek 1,237,601,363.75
2 - Mekanikal + Plumbing 95,952,499.25
3 - Elektrikal 313,978,758.30
4 - Elektronika 463,221,597.30
6 - Interior 13,230,140.00

F Kori Agung / Angkul-angkul


1 - Sipil + Arsitektur 2,420,303,377.33

G Taman Dalam
termasuk pekerjaan mekanikal dan elektrikal (penerangan pelataran)
1 - Landscape (Hard scape + Soft scape) 487,189,948.80

H Landscape Candi Bentar Landside, Tembok Penyengker dan Taman Sisi Luar
H.1. Candi Bentar dan Pagar Tembok Penyengker Style Bali
1 - Pagar Tembok Penyengker Style Bali 4,518,810,807.91
2 - Candi Bentar 1,051,688,320.15

H.2. Taman Luar


Termasuk pekerjaan mekanikal dan elektrikal (penerangan pelataran)
1 - Landscape (Hard scape + Soft scape) 1,967,438,532.30

I Perkerasan Sisi Airside


(Perkerasan kaku dengan tulangan wiremesh + marka dan
kelengkapannya yang masih dalam area VVIP)
1 - Sipil 423,667,772.33

J Pembersihan Lahan
1 - Pembersihan Lahan 50,000,000.00

K Perkerasan jalan akibat menaikan elevasi lantai


- Sipil 2,734,281,552.26

L Pekerjaan tutup saluran


1 - Sipil 1,440,807,409.71
JUMLAH HARGA
NO URAIAN PEKERJAAN AKHIR

M Pekerjaan Rumah Gardu


1 - Sipil + Arsitek 561,421,783.40
2 - MEP 121,250,612.32

N Pekerjaan jalan akses dari VVIP ke Base Ops


1 - Sipil 354,664,313.50

O Pekerjaan Jembatan jalan keluar VVIP


1 - Sipil 375,229,269.14

P Pemasangan pagar BRC perimeter antara VVIP dengan Air Side


1 - Sipil + Arsitek 353,750,632.68

Q Pekerjaan Pintu Gerbang masuk & keluar


1 - Arsitek 66,000,000.00

R Pekerjaan Signage 52,000,000.00

JUMLAH ( A s/d H) 47,189,614,689.16


Keuntungan (Jasa) 10 % 4,718,961,468.92
Jumlah + Keuntungan (Jasa) 10 % 51,908,576,158.08
Dibulatkan 51,908,576,000.00
PPN 10 % 5,190,857,600.00
JUMLAH TOTAL 57,099,433,600.00

II.2 PEMBANGUNAN BASE OPS AURI


A Pekerjaan persiapan
1 Pekerjaan persiapan 110,000,000.00

B Bangunan Utama BASE OPS AURI


B.1 Lantai 1 dan 2
1 Sipil + Arsitek 6,473,569,103.93
2 Mekanikal + Plumbing 482,010,617.98
3 Elektrikal 963,883,619.88
4 Elektronika 430,655,706.80

B.2 Canopy
1 Sipil + Arsitek 492,302,955.42

B.3 Ruang Safety VVIP BASE OPS


1 Sipil + Arsitek 3,276,747,388.18
2 Mekanikal + Plumbing 78,564,742.35
3 Elektrikal 210,433,093.80
4 Elektronika 165,857,833.50

C Pekerjaan Pelataran Parkir Kendaraan


(Perkerasan Paving Blok K-300, marka dan kelengkapannya)
JUMLAH HARGA
NO URAIAN PEKERJAAN AKHIR
1 Sipil 1,901,061,556.90

D Pagar BRC Sisi Airside


1 Sipil + Arsitek 181,976,893.64

E Pekerjaan Pagar Landside Style Bali


1 Candi Bentar 635,544,866.32

F Pekerjaan Drainase Saluran


1 Sipil 112,500,000.00

G Taman Luar
Termasuk pekerjaan mekanikal dan elektrikal (penerangan pelataran)
1 Landscape (Hard scape + Soft Scape ) 515,165,921.20

H Pembersihan Lahan
1 Pembersihan Lahan 35,000,000.00

I Pekerjaan Lain-lain
1 Pekerjaan Jembatan 332,145,441.14

J Pekerjaan Mekanikal
1 Bangunan Base Ops
Pekerjaan pemasangan & instalasi 216,104,460.00
2 Bangunan Safe House
Pekerjaan pemasangan & instalasi 122,535,240.00

JUMLAH ( A s/d H) 16,736,059,441.04


Keuntungan (Jasa) 10 % 1,673,605,944.10
Jumlah + Keuntungan (Jasa) 10 % 18,409,665,385.14
Dibulatkan 18,409,665,000.00
PPN 10 % 1,840,966,500.00
JUMLAH TOTAL 20,250,631,500.00

II.3 PEMBANGUNAN LINE MAINTENANCE


A Pekerjaan persiapan -
1 Pekerjaan persiapan 55,000,000.00

B Bangunan Utama Line Maintenance


1 Sipil + Arsitek 6,501,771,770.73
2 Mekanikal + Plumbing 364,643,089.05
3 Elektrikal 1,489,541,672.64

C Pekerjaan Pelataran Parkir Kendaraan termasuk GSE


( Perkerasan paving block K-400 + marka dan kelengkapannya)
1 Sipil 899,978,734.10

D Pembersihan Lahan
JUMLAH HARGA
NO URAIAN PEKERJAAN AKHIR
1 Pembersihan Lahan 15,000,000.00

E Pekerjaan Main Line Air Bersih


1 Pekerjaan pemasangan & instalasi 515,142,534.47

F Pekerjaan Kabel Tray


1 Pekerjaan pemasangan & instalasi 70,094,033.33

G Pekerjaan Elektronik
1 Data dan Telpon 471,879,477.41

JUMLAH ( A s/d H) 10,383,051,311.73


Keuntungan (Jasa) 10 % 1,038,305,131.17
Jumlah + Keuntungan (Jasa) 10 % 11,421,356,442.90
Dibulatkan 11,421,356,000.00
PPN 10 % 1,142,135,600.00
JUMLAH TOTAL 12,563,491,600.00

GRAND TOTAL 95,791,276,700.00


RENCANA ANGGARAN BIAYA
PEKERJAAN TAMBAH DAN RAB BARU
PROJECT : DESIGN AND BUILD PEMBANGUNAN KOMPLEKS VVIP, BASE OPS DAN LINE MAINTENANCE DI BANDAR UDARA INTERNASIONAL
I GUSTI NGURAH RAI - BALI
SUB : STRUKTUR, ARSITEK, MEKANIKAL ELEKTRIKAL ELEKTRONIK DAN PLUMBING
LOKASI : PAKET 3

NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

I. BIAYA PERENCANAAN 720,720,000.00


A BIAYA LANGSUNG PERSONIL
A.1 TENAGA INTI KONSULTAN PERENCANA
1 Team Leader (S1 Teknik Arsitek/Sipil : min. pengalaman 8 tahun) M/M 2.00 21,000,000.00 42,000,000.00
2 Tenaga Ahli Teknik Sipil ( S1 Teknik Sipil : min. pengalaman 5 Tahun) M/M 2.00 18,000,000.00 36,000,000.00
3 Tenaga Ahli Teknik Arsitektur (S1 Teknik Arsitektur : min. pengalaman 5 Tahun) M/M 2.00 18,000,000.00 36,000,000.00
4 Tenaga Ahli Teknik Elektrikal (S1 Teknik Elektro : min. pengalaman 3 Tahun) M/M 2.00 15,500,000.00 31,000,000.00
5 Tenaga Ahli Teknik Mekanikal (S1 Teknik Mesin : min.pengalaman 3 Tahun) M/M 2.00 15,500,000.00 31,000,000.00
6 Tenaga Ahli Teknik Elektronika( S1 Teknik elektRonika/ IT : min.pengalaman 3 Tah M/M 2.00 15,500,000.00 31,000,000.00
7 Ahli Geodesi ( S1 Teknik Sipil : minimal pengalaman 3 Tahun) M/M 2.00 14,000,000.00 28,000,000.00
8 Ahli Geoteknik (S1 Teknik Sipil : min. pengalaman 3 Tahun) M/M 2.00 14,000,000.00 28,000,000.00
9 Ahli Quantity Surveyor / Estimator (S1 Teknik Sipil : min. pengalaman 3 Tahun) M/M 4.00 12,500,000.00 50,000,000.00

A.2 TENAGA PENUNJANG


1 Drafter (D3 Teknik arsitektur/sipil minimal pengalaman 3 tahun) M/M 6.00 7,500,000.00 45,000,000.00
2 Tenaga Administrasi/Sekretaris (D3 administrasi perkantoran minimal pengalama M/M 2.00 6,000,000.00 12,000,000.00

B BIAYA LANGSUNG NON PERSONIL


B.1 PERALATAN
1 Sewa komputer BULAN 2.00 1,000,000.00 2,000,000.00
2 Sewa Laptop BULAN 2.00 1,500,000.00 3,000,000.00
3 Sewa printer A-3 BULAN 2.00 1,250,000.00 2,500,000.00
4 Sewa printer colour A-4 BULAN 2.00 600,000.00 1,200,000.00
5 Theodolith BULAN 1.00 1,500,000.00 1,500,000.00
6 Alat pelindung diri / APD Ls 1.00 2,000,000.00 2,000,000.00
7 Meja dan Kursi Ls 1.00 1,500,000.00 1,500,000.00
8 Harddisk Ls 1.00 1,500,000.00 1,500,000.00

B.2 BIAYA OPERASIONAL KANTOR


1 Biaya ATK Ls 2.00 8,000,000.00 16,000,000.00
2 Biaya Kendaraan Ls 2.00 6,500,000.00 13,000,000.00
3 Biaya Komunikasi Ls 2.00 2,250,000.00 4,500,000.00
4 Biaya Listrik, Air, Kebersihan dll Ls 2.00 10,000,000.00 20,000,000.00

B.3 PENYELIDIKAN TANAH


1 Test Penyelidikan tanah dan Pelaporan Ls 1.00 185,000,000.00 185,000,000.00

B.4 PEMBUATAN DOKUMEN/ LAPORAN


1 Laporan Pendahuluan BUKU 3.00 500,000.00 1,500,000.00
2 Laporan Pengembangan Rencana BUKU 3.00 1,000,000.00 3,000,000.00
3 Laporan Tahap Rencana Detail BUKU 3.00 7,500,000.00 22,500,000.00
4 Laporan Akhir Perencanaan BUKU 3.00 500,000.00 1,500,000.00
5 Laporan Penyelidikan Tanah BUKU 3.00 500,000.00 1,500,000.00
6 Dokumentasi Set 3.00 500,000.00 1,500,000.00
JUMLAH 655,200,000.00
DIBULATKAN 655,200,000.00
PPN 10% 65,520,000.00
TOTAL 720,720,000.00
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

II.1 PEMBANGUNAN VVIP


A Pekerjaan persiapan 125,000,000.00
1 - Pek. Pengukuran dan Bowplank / Uitzet zet m1 112.50 69,361.00 7,803,112.50
2 - Pagar sementara, h = 2 m m1 258.66 433,757.00 112,196,887.50
3 - Pemindahan tol gate parking existing unt 1.00 5,000,000.00 5,000,000.00

B Bangunan Utama VVIP


B.1 Lantai 1
A Sipil + Arsitek 4,935,770,383.65
I Pekerjaan tanah
- Galian pondasi plat P1 M3 24.28 86,040.00 2,088,707.04
- Galian pondasi plat P2 M3 12.14 86,040.00 1,044,353.52
- Galian pondasi plat P3 M3 4.20 86,040.00 361,368.00
- Galian pondasi plat P1B M3 9.20 86,040.00 791,568.00
- Galian pondasi batu kali M3 2.77 86,040.00 238,502.88
- Urugan tanah kembali M3 46.65 52,600.00 2,453,711.10
- Urugan tanah peninggian lantai dan Pemadatan M3 388.36 255,320.00 99,156,075.20
- Urugan limestone peninggian lantai dan Pemadatan M3 122.64 379,580.00 46,551,691.20
- Pasir urug di bawah Plat Lantai, t = 10cm M2 39.54 273,720.00 10,822,888.80
II Pekerjaan Pondasi
1 Pek. Pondasi plat P1 sz 1500x1500x350mm, Pembesian B:D13-150 : T:ø10-200 (Diatas tanah)
- Pasir Urug M3 1.16 273,720.00 316,420.32
- Lantai kerja T = 5 cm M3 0.58 1,006,079.29 581,513.83
- Bekisting M2 8.40 153,792.54 1,291,857.34
- Pembesian Kg 269.39 19,701.40 5,307,371.18
- Beton K-250 M3 3.15 1,395,820.00 4,396,833.00
2 Pek. Pondasi plat P1 sz 1500x1500x350mm, Pembesian B:D13-150 : T:ø10-200 (Diatas pelat)
- Chemical Anchor D13 Titik 9.00 50,400.00 453,600.00
- Bekisting M2 2.10 153,792.54 322,964.33
- Pembesian Kg 67.35 19,701.40 1,326,842.79
- Beton K-250 M3 0.79 1,395,820.00 1,099,208.25
3 Pek. Pondasi plat P1B sz 2000x2000x350mm, Pembesian B:D13-150 : T:D13-150
- Beton cyclop M3 3.92 1,158,176.00 4,540,049.92
- Bekisting M2 2.80 153,792.54 430,619.11
- Pembesian Kg 85.82 19,701.40 1,690,735.53
- Beton K-250 M3 1.40 1,395,820.00 1,954,148.00
- Pasir Urug Protect Pipa M3 0.48 273,720.00 131,385.60
4 Pek. Pondasi plat P2 sz 1500x1500x350mm, Pembesian B:D13-150 : T:ø10-200 (Diatas tanah)
- Pasir Urug M3 0.29 273,720.00 79,105.08
- Lantai kerja T = 5 cm M3 0.14 1,006,079.29 145,378.46
- Bekisting M2 2.10 153,792.54 322,964.33
- Pembesian Kg 67.35 19,701.40 1,326,842.79
- Beton K-250 M3 0.79 1,395,820.00 1,099,208.25
5 Pek. Pondasi plat P2 sz 1500x1500x350mm, Pembesian B:D13-150 : T:ø10-200 (Diatas pelat)
- Angkur D13 dg cemichal anchor hilti Titik 90.00 50,400.00 4,536,000.00
- Bekisting M2 21.00 153,792.54 3,229,643.34
- Pembesian Kg 673.48 19,701.40 13,268,427.95
- Beton K-250 M3 7.88 1,395,820.00 10,992,082.50
6 Pek. Pondasi plat P3 sz 1000x1000x300mm, Pembesian B:D13-150 : T:ø10-200 (Diatas tanah)
- Pasir Urug M3 0.29 273,720.00 78,831.36
- Lantai kerja T = 5 cm M3 0.14 1,006,079.29 144,875.42
- Bekisting M2 2.40 153,792.54 369,102.10
- Pembesian Kg 68.43 19,701.40 1,348,177.83
- Beton K-250 M3 0.60 1,395,820.00 837,492.00
7 Pek. Pondasi plat P3 sz 1000x1000x300mm, Pembesian B:D13-150 : T:ø10-200 (Diatas pelat)
- Angkur D13 dg cemichal anchor hilti Titik 126.00 50,400.00 6,350,400.00
- Bekisting M2 16.80 153,792.54 2,583,714.67
- Pembesian Kg 502.38 19,701.40 9,897,532.59
- Beton K-250 M3 4.20 1,395,820.00 5,862,444.00
8 Pek. Pondasi plat P4 sz 2800x2900x350mm, Pembesian B:D13-190 : T:ø10-200
- Angkur D13 dg cemichal anchor hilti Titik 14.00 50,400.00 705,600.00
- Bekisting M2 11.40 153,792.54 1,753,234.96
- Pembesian Kg 179.33 19,701.40 3,533,009.11
- Beton K-250 M3 2.49 1,395,820.00 3,478,383.44
9 Pek. Kolom Pedestal K2 sz 300x300x2600 mm, Pembesian 8D13 - ø8-100 (Diatas tanah)
- Bekisting M2 12.48 383,185.00 4,782,148.80
- Pembesian Kg 163.37 19,701.40 3,218,630.33
- Beton K-250 M3 0.94 1,395,820.00 1,306,487.52
10 Pek. Kolom Pedestal K2 sz 300x300x800 mm, Pembesian 8D13 - ø8-100 (Diatas pelat)
- Bekisting M2 4.80 383,185.00 1,839,288.00
- Pembesian Kg 81.12 19,701.40 1,598,272.13
- Beton K-250 M3 0.36 1,395,820.00 502,495.20
11 Pek. Kolom Pedestal K3 sz 300x300x2600 mm, Pembesian 12D13 - ø8-100 (Diatas tanah)
- Bekisting M2 6.24 383,185.00 2,391,074.40
- Pembesian Kg 111.22 19,701.40 2,191,250.39
- Beton K-250 M3 0.47 1,395,820.00 653,243.76
12 Pek. Kolom Pedestal K3 sz 300x300x800 mm, Pembesian 12D13 - ø8-100 (Diatas pelat)
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

- Bekisting M2 7.68 383,185.00 2,942,860.80


- Pembesian Kg 204.37 19,701.40 4,026,357.78
- Beton K-250 M3 0.58 1,395,820.00 803,992.32
13 Pek. Kolom Pedestal K4 sz 350x350x800 mm, Pembesian 10D13 - ø8-100 (Diatas pelat)
- Bekisting M2 3.36 383,185.00 1,287,501.60
- Pembesian Kg 65.75 19,701.40 1,295,357.20
- Beton K-250 M3 0.29 1,395,820.00 410,371.08
14 Pek. Kolom Pedestal K5 sz 200x400x800 mm, Pembesian 12D13 - ø8-100 (Diatas pelat)
- Bekisting M2 6.72 383,185.00 2,575,003.20
- Pembesian Kg 171.88 19,701.40 3,386,332.39
- Beton K-250 M3 0.45 1,395,820.00 625,327.36
15 Pek. Kolom Pedestal K6 sz 200x300x800 mm, Pembesian 6D13 - ø8-100 (Diatas pelat)
- Bekisting M2 3.20 383,185.00 1,226,192.00
- Pembesian Kg 54.20 19,701.40 1,067,725.25
- Beton K-250 M3 0.19 1,395,820.00 267,997.44
16 Pondasi batu kali (Diatas Tanah)
- Pasir Urug M3 0.79 273,720.00 216,786.24
- Pas. Batu Kosong M3 1.58 520,980.00 825,232.32
- Pondasi batu kali M3 4.14 922,260.00 3,818,617.53
17 Pondasi batu kali (Di atas pelat)
- Angkur D13 dgn chemical tinggi 80 cm jarak 100 cm Titik 249.00 50,400.00 12,549,600.00
- Angkur D13 tinggi 80 cm jarak 100 cm Titik 249.00 19,701.40 4,905,648.60
- Pasangan Batu Kali M3 142.74 922,260.00 131,646,850.88
III Pekerjaan Struktur Beton
A Lantai 1
1 Pek. Beton Sloof S1 200x350 mm, Pembesian 4D13-ø8-125
- Bekisting M2 87.40 203,035.00 17,744,243.83
- Pembesian Kg 882.61 19,701.40 17,388,619.16
- Beton K - 250 M3 8.74 1,591,420.00 13,908,215.09
2 Pek. Beton Sloof S2 250x500 mm, Pembesian 6D13+2ø10 / ø8-200
- Bekisting M2 80.00 203,035.00 16,242,800.00
- Pembesian Kg 786.27 19,701.40 15,490,542.94
- Beton K - 250 M3 10.00 1,591,420.00 15,914,200.00
3 Pek. Beton Sloof S3 150x200 mm, Pembesian 4ø12 / ø8-100
- Bekisting M2 21.56 203,035.00 4,377,434.60
- Pembesian Kg 298.28 19,701.40 5,876,480.40
- Beton K - 250 M3 1.62 1,591,420.00 2,573,326.14
4 Pek. Dinding Pit Lift, Pembesian D13-150 2 Layer
- Bekisting plywood M2 21.16 422,190.00 8,931,851.64
- Pembesian D13 mm Kg 420.54 19,701.40 8,285,179.47
- Beton K - 250 M3 2.12 1,591,420.00 3,366,808.15
- Pek. Water proofing integral M3 2.12 127,146.00 268,990.08
5 Plat Lantai t = 10 cm (wiremesh M-8 1 lapis)
- Lantai kerja t = 5 cm M3 20.44 1,006,079.29 20,564,260.60
- Wiremesh M-8 M2 435.60 136,303.04 59,373,604.47
- Beton K - 250 M3 43.56 1,591,420.00 69,322,255.20
6 Pek. Beton Kolom K2 sz 300x300x4500 mm, Pembesian 8D13 / ø8-100
- Bekisting M2 48.60 383,185.00 18,622,791.00
- Pembesian Kg 560.14 19,701.40 11,035,453.93
- Beton K - 250 M3 3.65 1,591,420.00 5,800,725.90
7 Pek. Beton Kolom K3 sz 300x300x4500 mm, Pembesian 12D13 / ø8-100
- Bekisting M2 54.00 383,185.00 20,691,990.00
- Pembesian Kg 831.81 19,701.40 16,387,766.37
- Beton K - 250 M3 4.05 1,591,420.00 6,445,251.00
8 Pek. Beton Kolom K4 sz 350x350x4500 mm, Pembesian 10D13 / ø8-125
- Bekisting M2 18.90 383,185.00 7,242,196.50
- Pembesian Kg 229.03 19,701.40 4,512,191.94
- Beton K - 250 M3 1.65 1,591,420.00 2,631,810.83
9 Pek. Beton Kolom K5 sz 200x400x4500 mm, Pembesian 12D13 / ø8-150
- Bekisting M2 37.80 383,185.00 14,484,393.00
- Pembesian Kg 535.81 19,701.40 10,556,267.03
- Beton K - 250 M3 2.52 1,591,420.00 4,010,378.40
10 Pek. Beton Kolom K6 sz 200x300x4500 mm, Pembesian 6D13 / ø8-125
- Bekisting M2 18.00 383,185.00 6,897,330.00
- Pembesian Kg 179.44 19,701.40 3,535,294.87
- Beton K - 250 M3 1.08 1,591,420.00 1,718,733.60
11 Pek. Beton Kolom K7 sz 150x200x2050 mm, Pembesian 4D13 / ø8-100
- Bekisting M2 1.44 383,185.00 549,870.48
- Pembesian Kg 20.34 19,701.40 400,811.59
- Beton K - 250 M3 0.06 1,591,420.00 97,872.33
12 Balok Latei 100x150, Pembesian 4ø12 - ø8-200
- Bekisting M2 23.91 386,862.00 9,249,870.42
- Pembesian Kg 244.10 19,701.40 4,809,103.86
- Beton K - 175 M3 1.20 1,206,681.43 1,442,587.65
13 Kolom praktis 100x100, Pembesian 4ø12 - ø8-200
- Bekisting M2 91.26 383,185.00 34,969,463.10
- Pembesian Kg 1,046.61 19,701.40 20,619,666.49
- Beton K -175 M3 4.56 1,206,681.43 5,506,087.36
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

14 Pek. Struktur tangga , Pembesian plat ø12-100+ø10-300 ; Anak tangga 2ø8+ø8-300


- Bekisting M2 25.93 353,045.00 9,154,880.50
- Pembesian Kg 725.60 19,701.40 14,295,429.22
- Beton K - 250 M3 3.21 1,591,420.00 5,105,098.31
15 Pek. Balok Bordes 200 x 300 mm, Pembesian 4D13 - ø8-100
- Bekisting M2 1.97 386,862.00 762,118.14
- Pembesian Kg 30.10 19,701.40 593,044.84
- Beton K - 250 M3 0.18 1,591,420.00 281,681.34
IV Pekerjaan pasangan dan plesteran
A Lantai 1
1 - Pasangan Bata Ringan M2 678.19 202,289.99 137,191,706.78
2 - Plesteran M2 1,225.52 80,198.70 98,285,231.12
3 - Acian M2 594.37 38,350.00 22,794,147.03
4 - Pek. Lapis water proofing dinding sebelum pemasangan stile Bali M2 406.71 127,146.00 51,711,549.66
5 - Pek. meja dapur sz.700x(3050+1080)mm tebal 100 mm unt 1.00 2,127,807.02 2,127,807.02
6 - Pek. Pas Batu Kali Trap tangga sz. 300x200 mm m3 2.70 922,260.00 2,491,208.71
V Pekerjaan pelapis lantai & dinding
A Lantai 1
1 Pas. Lantai Granite tile
- Pas. Granite tile 60 x 60 cm M2 49.12 584,237.20 28,697,074.00
- Pas. Granite tile unpolish 60 x 60 cm Toilet M2 41.60 478,237.20 19,893,173.03
2 Pas. Lantai Marmer Alam 60x60 cm
- Hall & Receptionis M2 105.49 1,305,143.20 137,674,661.88
3 Pek. Floor Hardener
- Ramp R. Mekanikal M2 2.70 52,648.00 142,017.98
4 Pas. Lantai Karpet + Lapisan under layer
- R. Pers Conference & Protokoler setara M2 82.99 1,786,592.00 148,262,570.36
- R. Musola, setara kingstone M2 11.94 1,030,592.00 12,308,489.08
5 Pas. Lantai Wooddeck M2 29.75 1,745,304.00 51,922,794.00
6 Pas. Lantai Batu Andesite 30x60 cm tebal 2 cm
- Anak tangga lebar 300 mm M2 2.51 345,387.20 867,267.26
7 Pek. Dinding
- Pas. Dinding Lift lapis kayu HPL M2 15.48 1,850,000.00 28,628,750.00
- Pas. Granite tile Dinding 60 x 120 cm Toilet M2 145.83 946,799.00 138,071,698.17
8 Pek.Lantai Batu Andesit bakar 40x40x3 cm
- Pas. Lantai Area Canopy M2 94.54 522,837.20 49,429,028.89
9 Pek. Uptrade Tangga
- Anak tangga batu Andesite M2 8.02 345,387.20 2,768,278.41
10 Pas. Marmer pada top meja dapur sz.700x(3050+1080)mm M2 2.89 1,305,143.20 3,773,168.99
11 Pas. Marmer Meja Wastafel Sz (1.325x0.55) Unit 1.00 5,655,200.00 5,655,200.00
12 Pas. Marmer Meja Wastafel Sz (1.450x0.50) Unit 1.00 5,650,000.00 5,650,000.00
13 Pas. Plint kayu M1 13.45 460,460.00 6,193,187.00
14 Pas. Granite dinding bak wudhu dan janitor M2 2.63 946,799.00 2,492,448.37
VI Pekerjaan Eksterior Style Bali
A Lantai 1
1 - Pas. Paras stil bali pembungkus kolom M2 406.67 2,272,213.50 924,041,064.05
2 - Pas. Paras stil bali di dinding dinding depan samping pintu M2 84.92 2,272,213.50 192,956,370.42
3 - Pas. Paras stil bali di dinding dinding depan (corak patra) M2 17.93 5,210,533.50 93,414,444.59
4 - Pas. Ukiran paras bali di dinding belakang sz 3030x2500mm M2 15.15 5,210,533.50 78,939,582.53
5 - Pas. Ukiran paras bali di dinding belakang sz 4270x2280mm M2 9.74 5,210,533.50 50,727,669.94
6 - Pas. Ukiran paras bali di atas pintu depan & belakang unt 2.00 5,210,533.50 10,421,067.00
7 - Pek paras-bata stil bali pada dinding M2 318.62 2,272,213.50 723,964,485.40
8 - Pek. Karang gajah/Asti bh 4.00 437,500.00 1,750,000.00
9 - Pek. Karang manuk bh 2.00 268,750.00 537,500.00
10 - Pas. Paras stil bali sekeliling pintu m' 6.50 1,704,160.13 11,077,040.81
11 - Pas. Paras stil bali sekeliling jendela m' 53.00 1,704,160.13 90,320,486.63
12 - Lapisan coating pada permukaan stil bali M2 855.02 97,923.00 83,726,123.46
VII Pekerjaan Atap
A Lantai 1
1 - Pek. Pasangan usuk kayu dan gerantangan diprofil + aluminium foil M2 116.40 432,980.00 50,398,872.00
2 - Pek. Balok kayu 80x150 mm penyangga gerantangan M1 46.00 181,318.80 8,340,664.80
3 - Pas. Listplank 25/300 mm M1 112.00 162,640.00 18,215,680.00
4 - Pas. List ring 20/130 mm M1 56.00 161,336.00 9,034,816.00
5 - Pas. List Tatab 25/120 mm M1 112.00 161,336.00 18,069,632.00
6 - Pek. Pasangan reng M2 131.89 84,224.00 11,108,303.36
7 - Pas. Genteng jatiwangi di cat M2 131.89 206,511.00 27,236,735.79
8 - Pas. Bubungan genteng jatiwangi di cat M1 34.64 234,334.50 8,117,347.08
9 - Pas. Murda Bh 1.00 620,584.00 620,584.00
10 - Pas. Ikut celedu Bh 8.00 545,584.00 4,364,672.00
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

VIII Pekerjaan plafond


A Lantai 1
1 - Plafond Expose Lambresering atap M2 118.10 350,920.00 41,443,652.00
2 - Plafond Expose Papan Kamper (Lambersering) M2 58.81 562,257.60 33,067,775.10

- Plafond Gypsum WR 9 mm + rangka metal furing M2 70.76 253,164.75 17,914,728.85


3

- Plafond Gypsum 9 mm + rangka metal furing M2 147.17 232,728.00 34,250,288.85


4
5 - List Plafond Gypsum M1 158.65 50,716.00 8,046,093.40
6 - Pekerjaan drop plafond gypsum M1 48.30 232,728.00 11,240,762.40
7 - Drop plafond papan kamper M1 37.50 350,920.00 13,159,500.00
IX Pekerjaan pintu dan jendela
A Lantai 1
A.1 Pasang pintu dgn pintu pindahan dr VVIP existing dan Pintu Baru
1 Kusen dan daun pintu double swing sz. 1866x2250 mm (P1) unit 1.00 -
- Kusen finish politur unit 1.00 3,120,597.41 3,120,597.41
- Bongkar pintu di VVIP existing bh 2.00 100,000.00 200,000.00
- Refinishing Daun pintu existing m2 7.77 82,324.00 639,690.41
- Engsel Set 3.00 168,463.60 505,390.80
- Lockcase bh 1.00 247,220.00 247,220.00
- Cylinder bh 1.00 179,406.00 179,406.00
- Handle pintu Set 2.00 831,516.00 1,663,032.00
- Escutheon bh 2.00 91,846.00 183,692.00
- Flush bolt Set 1.00 325,220.00 325,220.00
- Door closer Set 2.00 788,276.00 1,576,552.00
2 Kusen dan daun pintu double swing sz. 1866x2250 mm (P2) unit 1.00 -
- Kusen finish politur unit 1.00 3,120,597.41 3,120,597.41
- Bongkar pintu di VVIP existing bh 2.00 100,000.00 200,000.00
- Refinishing Daun pintu existing m2 7.77 82,324.00 639,690.41
- Engsel Set 3.00 168,463.60 505,390.80
- Lockcase bh 1.00 247,220.00 247,220.00
- Cylinder bh 1.00 179,406.00 179,406.00
- Handle pintu Set 2.00 831,516.00 1,663,032.00
- Escutheon bh 2.00 91,846.00 183,692.00
- Flush bolt Set 1.00 325,220.00 325,220.00
- Door closer Set 2.00 788,276.00 1,576,552.00
3 Kusen dan daun pintu double swing sz. 1610x2250 mm (P3) unit 1.00 -
- Kusen finish politur unit 1.00 2,995,106.85 2,995,106.85
- Bongkar pintu di VVIP existing bh 2.00 100,000.00 200,000.00
- Refinishing Daun pintu existing m2 6.64 82,324.00 546,960.66
- Engsel Set 3.00 168,463.60 505,390.80
- Lockcase bh 1.00 247,220.00 247,220.00
- Cylinder bh 1.00 179,406.00 179,406.00
- Handle pintu Set 2.00 831,516.00 1,663,032.00
- Escutheon bh 2.00 91,846.00 183,692.00
- Flush bolt Set 1.00 325,220.00 325,220.00
- Door closer Set 2.00 788,276.00 1,576,552.00
4 Kusen dan daun pintu swing sz. 1040x2420 mm (P5) unit 1.00 -
- Kusen finish politur unit 1.00 2,906,871.29 2,906,871.29
- Bongkar pintu di VVIP existing bh 1.00 100,000.00 100,000.00
- Refinishing Daun pintu existing m2 4.69 82,324.00 386,313.60
- Engsel Set 1.50 168,463.60 252,695.40
- Lockcase bh 1.00 244,220.00 244,220.00
- Cylinder bh 1.00 179,406.00 179,406.00
- Handle pintu Set 1.00 572,516.00 572,516.00
- Escutheon bh 2.00 91,846.00 183,692.00
- Door closer Set 1.00 788,276.00 788,276.00
5 Kusen dan daun pintu swing sz. 952x2275 mm (P11) unit 1.00 -
- Kusen finish politur unit 1.00 2,697,066.76 2,697,066.76
- Bongkar pintu di VVIP existing bh 1.00 100,000.00 100,000.00
- Refinishing Daun pintu existing m2 3.79 82,324.00 312,123.21
- Engsel Set 1.50 168,463.60 252,695.40
- Lockcase bh 1.00 244,220.00 244,220.00
- Cylinder bh 1.00 179,406.00 179,406.00
- Handle pintu Set 1.00 572,516.00 572,516.00
- Escutheon bh 2.00 91,846.00 183,692.00
- Door closer Set 1.00 788,276.00 788,276.00
6 Kusen dan daun pintu double swing sz. 1926x2159 mm (P1-VVIP2 EX) unit 1.00 -
- Kusen finish politur unit 1.00 3,060,793.31 3,060,793.31
- Bongkar pintu di VVIP existing bh 2.00 100,000.00 200,000.00
- Refinishing Daun pintu existing m2 7.70 82,324.00 634,065.05
- Engsel Set 3.00 168,463.60 505,390.80
- Lockcase bh 1.00 247,220.00 247,220.00
- Cylinder bh 1.00 179,406.00 179,406.00
- Handle pintu Set 2.00 831,516.00 1,663,032.00
- Escutheon bh 2.00 91,846.00 183,692.00
- Flush bolt Set 1.00 325,220.00 325,220.00
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

- Door closer Set 2.00 788,276.00 1,576,552.00


7 Kusen dan daun pintu double swing sz. 1926x2159 mm (P2-VVIP2 EX) unit 1.00 -
- Kusen finish politur unit 1.00 3,060,793.31 3,060,793.31
- Bongkar pintu di VVIP existing bh 2.00 100,000.00 200,000.00
- Refinishing Daun pintu existing m2 7.70 82,324.00 634,065.05
- Engsel Set 3.00 168,463.60 505,390.80
- Lockcase bh 1.00 247,220.00 247,220.00
- Cylinder bh 1.00 179,406.00 179,406.00
- Handle pintu Set 2.00 831,516.00 1,663,032.00
- Escutheon bh 2.00 91,846.00 183,692.00
- Flush bolt Set 1.00 325,220.00 325,220.00
- Door closer Set 2.00 788,276.00 1,576,552.00
8 Kusen dan daun pintu swing sz. 960x2255 mm (P4) unit 1.00 -
- Kusen finish politur unit 1.00 2,681,380.43 2,681,380.43
- Bongkar pintu di VVIP existing bh 1.00 100,000.00 100,000.00
- Refinishing Daun pintu existing m2 3.79 82,324.00 312,222.00
- Engsel Set 1.50 168,463.60 252,695.40
- Lockcase bh 1.00 244,220.00 244,220.00
- Cylinder bh 1.00 179,406.00 179,406.00
- Handle pintu Set 1.00 572,516.00 572,516.00
- Escutheon bh 2.00 91,846.00 183,692.00
- Door closer Set 1.00 788,276.00 788,276.00
9 Kusen dan daun pintu swing sz. 1050x2250 mm (P6) unit 1.00 -
- Kusen finish politur unit 1.00 2,720,596.24 2,720,596.24
- Bongkar pintu di VVIP existing bh 1.00 100,000.00 100,000.00
- Refinishing Daun pintu existing m2 4.18 82,324.00 344,114.32
- Engsel Set 1.50 168,463.60 252,695.40
- Lockcase bh 1.00 244,220.00 244,220.00
- Cylinder bh 1.00 179,406.00 179,406.00
- Handle pintu Set 1.00 572,516.00 572,516.00
- Escutheon bh 2.00 91,846.00 183,692.00
- Door closer Set 1.00 788,276.00 788,276.00
10 Kusen dan daun pintu swing sz. 952x2275 mm (P10) unit 1.00 -
- Kusen finish politur unit 1.00 2,697,066.76 2,697,066.76
- Bongkar pintu di VVIP existing bh 1.00 100,000.00 100,000.00
- Refinishing Daun pintu existing m2 3.79 82,324.00 312,123.21
- Engsel Set 1.50 168,463.60 252,695.40
- Lockcase bh 1.00 244,220.00 244,220.00
- Cylinder bh 1.00 179,406.00 179,406.00
- Handle pintu Set 1.00 572,516.00 572,516.00
- Escutheon bh 2.00 91,846.00 183,692.00
- Door closer Set 1.00 788,276.00 788,276.00
11 Kusen dan daun pintu swing sz. 1024x2242 mm (P7-VVIP2 EX) unit 1.00 -
- Kusen finish politur unit 1.00 2,700,007.94 2,700,007.94
- Bongkar pintu di VVIP existing bh 1.00 100,000.00 100,000.00
- Refinishing Daun pintu existing m2 4.05 82,324.00 333,479.38
- Engsel Set 1.50 168,463.60 252,695.40
- Lockcase bh 1.00 244,220.00 244,220.00
- Cylinder bh 1.00 179,406.00 179,406.00
- Handle pintu Set 1.00 572,516.00 572,516.00
- Escutheon bh 2.00 91,846.00 183,692.00
- Door closer Set 1.00 788,276.00 788,276.00
12 Kusen dan daun pintu swing sz. 850x2200 mm (KP6) unit 1.00 -
- Kusen finish politur unit 1.00 2,573,536.98 2,573,536.98
- Daun pintu finish politur unit 1.00 5,218,137.76 5,218,137.76
- Engsel Set 1.50 168,463.60 252,695.40
- Lockcase bh 1.00 244,220.00 244,220.00
- Cylinder bh 1.00 179,406.00 179,406.00
- Handle pintu Set 1.00 572,516.00 572,516.00
- Escutheon bh 2.00 91,846.00 183,692.00
- Door closer Set 1.00 788,276.00 788,276.00

13 Kusen dan daun pintu swing sz. 800x2200 mm (KP7) unit 7.00 -
- Kusen finish politur unit 7.00 2,549,027.10 17,843,189.73
- Daun pintu finish politur unit 7.00 4,911,188.48 34,378,319.36
- Engsel Set 10.50 168,463.60 1,768,867.80
- Lockcase bh 7.00 244,220.00 1,709,540.00
- Cylinder bh 7.00 264,406.00 1,850,842.00
- Handle pintu Set 7.00 572,516.00 4,007,612.00
- Escutheon bh 14.00 91,846.00 1,285,844.00
Kusen dan daun pintu swing sz. 800x1100 mm (KPS) unit 2.00 -
14
- Kusen Aluminium 4" unit 2.00 625,607.68 1,251,215.36
- Daun pintu finish politur unit 2.00 808,456.00 1,616,912.00
- Engsel Set 2.00 136,316.00 272,632.00
- Cylinder bh 2.00 279,406.00 558,812.00
- Handle pintu Set 2.00 167,516.00 335,032.00
Kusen dan daun jendela kaca mati 4 lubang sz. 2100x1800 mm (KJ1) unit 5.00 -
15
- Kusen finish politur unit 5.00 5,735,310.98 28,676,554.92
- Pasang kaca t 8 mm m2 18.90 319,763.60 6,043,532.04
A.2 Pasang pintu pengganti di VVIP existing
1 Daun pintu double swing sz. 1766x2200 mm (P1) unit 1.00 -
- Daun pintu finish politur unit 1.00 3,569,333.24 3,569,333.24
- Engsel Set 3.00 168,463.60 505,390.80
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

- Lockcase bh 1.00 247,220.00 247,220.00


- Cylinder bh 1.00 179,406.00 179,406.00
- Handle pintu Set 2.00 831,516.00 1,663,032.00
- Escutheon bh 2.00 91,846.00 183,692.00
- Flush bolt Set 1.00 325,220.00 325,220.00
- Door closer Set 2.00 788,276.00 1,576,552.00
2 Daun pintu double swing sz. 1766x2200 mm (P2) unit 1.00 -
- Daun pintu finish politur unit 1.00 3,569,333.24 3,569,333.24
- Engsel Set 3.00 168,463.60 505,390.80
- Lockcase bh 1.00 247,220.00 247,220.00
- Cylinder bh 1.00 179,406.00 179,406.00
- Handle pintu Set 2.00 831,516.00 1,663,032.00
- Escutheon bh 2.00 91,846.00 183,692.00
- Flush bolt Set 1.00 325,220.00 325,220.00
- Door closer Set 2.00 788,276.00 1,576,552.00
3 Daun pintu double swing sz. 1510x2200 mm (P3) unit 1.00 -
- Daun pintu finish politur unit 1.00 3,051,921.40 3,051,921.40
- Engsel Set 3.00 168,463.60 505,390.80
- Lockcase bh 1.00 247,220.00 247,220.00
- Cylinder bh 1.00 179,406.00 179,406.00
- Handle pintu Set 2.00 831,516.00 1,663,032.00
- Escutheon bh 2.00 91,846.00 183,692.00
- Flush bolt Set 1.00 325,220.00 325,220.00
- Door closer Set 2.00 788,276.00 1,576,552.00
4 Daun pintu swing sz. 990x2370 mm (P5) unit 1.00 -
- Daun pintu finish politur unit 1.00 2,155,545.81 2,155,545.81
- Engsel Set 1.50 168,463.60 252,695.40
- Lockcase bh 1.00 244,220.00 244,220.00
- Cylinder bh 1.00 179,406.00 179,406.00
- Handle pintu Set 1.00 572,516.00 572,516.00
- Escutheon bh 2.00 91,846.00 183,692.00
- Door closer Set 1.00 788,276.00 788,276.00
5 Daun pintu swing sz. 852x2225 mm (P11) unit 1.00 -
- Daun pintu finish politur unit 1.00 1,741,579.59 1,741,579.59
- Engsel Set 1.50 168,463.60 252,695.40
- Lockcase bh 1.00 244,220.00 244,220.00
- Cylinder bh 1.00 179,406.00 179,406.00
- Handle pintu Set 1.00 572,516.00 572,516.00
- Escutheon bh 2.00 91,846.00 183,692.00
- Door closer Set 1.00 788,276.00 788,276.00
6 Daun pintu double swing sz. 1826x2109 mm (P1-VVIP2 EX) unit 1.00 -
- Daun pintu finish politur unit 1.00 3,537,944.94 3,537,944.94
- Engsel Set 3.00 168,463.60 505,390.80
- Lockcase bh 1.00 247,220.00 247,220.00
- Cylinder bh 1.00 179,406.00 179,406.00
- Handle pintu Set 2.00 831,516.00 1,663,032.00
- Escutheon bh 2.00 91,846.00 183,692.00
- Flush bolt Set 1.00 325,220.00 325,220.00
- Door closer Set 2.00 788,276.00 1,576,552.00
7 Daun pintu double swing sz. 1826x2109 mm (P2-VVIP2 EX) unit 1.00 -
- Daun pintu finish politur unit 1.00 3,537,944.94 3,537,944.94
- Engsel Set 3.00 168,463.60 505,390.80
- Lockcase bh 1.00 247,220.00 247,220.00
- Cylinder bh 1.00 179,406.00 179,406.00
- Handle pintu Set 2.00 831,516.00 1,663,032.00
- Escutheon bh 2.00 91,846.00 183,692.00
- Flush bolt Set 1.00 325,220.00 325,220.00
- Door closer Set 2.00 788,276.00 1,576,552.00
8 Daun pintu swing sz. 860x2205 mm (P4) unit 1.00 -
- Daun pintu finish politur unit 1.00 1,742,130.81 1,742,130.81
- Engsel Set 1.50 168,463.60 252,695.40
- Lockcase bh 1.00 244,220.00 244,220.00
- Cylinder bh 1.00 179,406.00 179,406.00
- Handle pintu Set 1.00 572,516.00 572,516.00
- Escutheon bh 2.00 91,846.00 183,692.00
- Door closer Set 1.00 788,276.00 788,276.00
9 Daun pintu swing sz. 950x2200 mm (P6) unit 1.00 -
- Daun pintu finish politur unit 1.00 1,920,083.00 1,920,083.00
- Engsel Set 1.50 168,463.60 252,695.40
- Lockcase bh 1.00 244,220.00 244,220.00
- Cylinder bh 1.00 179,406.00 179,406.00
- Handle pintu Set 1.00 572,516.00 572,516.00
- Escutheon bh 2.00 91,846.00 183,692.00
- Door closer Set 1.00 788,276.00 788,276.00
10 Daun pintu swing sz. 852x2225 mm (P10) unit 1.00 -
- Daun pintu finish politur unit 1.00 1,741,579.59 1,741,579.59
- Engsel Set 1.50 168,463.60 252,695.40
- Lockcase bh 1.00 244,220.00 244,220.00
- Cylinder bh 1.00 179,406.00 179,406.00
- Handle pintu Set 1.00 572,516.00 572,516.00
- Escutheon bh 2.00 91,846.00 183,692.00
- Door closer Set 1.00 788,276.00 788,276.00
11 Daun pintu swing sz. 924x2192 mm (P7-VVIP2 EX) unit 1.00 -
- Daun pintu finish politur unit 1.00 1,860,742.33 1,860,742.33
- Engsel Set 1.50 168,463.60 252,695.40
- Lockcase bh 1.00 244,220.00 244,220.00
- Cylinder bh 1.00 179,406.00 179,406.00
- Handle pintu Set 1.00 572,516.00 572,516.00
- Escutheon bh 2.00 91,846.00 183,692.00
- Door closer Set 1.00 788,276.00 788,276.00
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

X Pekerjaan pengecatan dan polituran


A Lantai 1
1 - Cat interior ICI M2 692.69 40,464.40 28,029,345.93
2 - Cat plafond ICI M2 230.01 40,464.40 9,307,090.19
3 - Cat list plafond ICI M2 23.80 40,464.40 962,951.56
4 - Polituran plafond lambersering atap M2 118.10 82,324.00 9,722,464.40
5 - Polituran plafond lambersering M2 68.19 82,324.00 5,613,467.75
6 - polituran list kayu M1 13.45 41,162.00 553,628.90
7 - Polituran List Plank Atap M1 112.00 41,162.00 4,610,144.00
8 - Polituran List Ring Atap M1 56.00 41,162.00 2,305,072.00
9 - Polituran List Tatab M1 112.00 41,162.00 4,610,144.00
10 - Polituran usuk expose jarak 50 cm M1 354.30 41,162.00 14,583,696.60
XI Pekerjaan sanitair
A Lantai 1
Sanitary Ware & Fitting
1 - Closet Duduk ex. TOTO Avante CW 823 NJ + TX 403 SECR unit 6.00 10,445,465.00 62,672,790.00
2 - Wastafel TOTO LW 595 J + TX 119 LGV1 unit 2.00 6,406,620.00 12,813,240.00
3 - Floor drain TOTO TX 1 BN unit 8.00 424,500.00 3,396,000.00
4 - Kran air unit 3.00 338,665.00 1,015,995.00
5 - Kitchen zink + tap unit 1.00 4,707,165.00 4,707,165.00
6 - Paper Holder TOTO TX 703 AC unit 6.00 697,540.00 4,185,240.00
XII Pekerjaan Lain-Lain -
1 - Pek. Water proofing lantai kamar mandi Lt. 1 + screed pelindung M2 58.99 127,146.00 7,500,024.68

2 Mekanikal + Plumbing 1,132,166,375.40


I PEKERJAAN INSTALASI AIR BERSIH
A LANTAI 1
Pekerjaan Pengadaan material dan pemasangan Instalasi :
1 - Pemasangan Pompa sirkulasi cap 25 L/m H = 25 m unit 1.00 14,675,000.00 14,675,000.00
2 - Pemasangan Water Heather tipe Heat Pump Cap 200L unit 1.00 51,013,500.00 51,013,500.00
3 - Pemasangan Pipa PPR PN10 ø32mm m' 36.00 143,000.20 5,148,007.20
4 - Pemasangan Pipa PPR PN10 ø25mm m' 62.00 109,525.60 6,790,587.20
5 - Pemasangan Pipa PPR PN10 ø20mm m' 24.00 91,551.00 2,197,224.00
6 - Pemasangan Pipa PPR PN20 ø25mm m' 12.00 131,231.00 1,574,772.00
7 - Pemasangan Pipa PPR PN20 ø20mm m' 52.00 105,346.00 5,477,992.00
8 - Pemasangan Gate Valve ø3/4" unit 4.00 598,930.00 2,395,720.00
II PEKERJAAN INSTALASI AIR BEKAS, KOTOR
A Instalasi air kotor dan bekas
Pekerjaan Pengadaan material dan pemasangan Instalasi :
1 - Pemasangan pipa PVC AW ø4" air kotor m' 38.16 156,499.50 5,972,020.92
2 - Pemasangan pipa PVC AW ø3" air buang m' 48.76 93,439.50 4,556,110.02
3 - Pemasangan pipa PVC AW ø2" m' 4.77 50,150.75 239,219.08
4 - Pemasangan pipa vent PVC AW ø1 1/4" m' 22.79 39,455.75 899,196.54
5 - Pemasangan pipa vent PVC AW ø1" m' 18.55 26,316.75 488,175.71
6 - Pemasangan CO Stainless Steel ø4" bh 2.00 596,040.00 1,192,080.00
7 - Pemasangan CO Stainless Steel ø3" bh 2.00 499,540.00 999,080.00
8 - Pemasangan CO PVC ø3" bh 1.00 74,540.00 74,540.00
9 - Pemasangan CO PVC ø4" bh 1.00 88,340.00 88,340.00
10 - Pemasangan Grease trap portabel di kitchen unt 1.00 4,136,500.00 4,136,500.00
11 - Pemasangan V trap bh 5.83 231,040.00 1,346,963.20
12 - Partial test pekerjaan plumbing ls 1.00 30,000,000.00 30,000,000.00
B Instalasi air hujan -
Pekerjaan Pengadaan material dan pemasangan Instalasi : -
1 - Pemasangan pipa PVC AW ø3" air hujan m' 43.99 93,439.50 4,110,403.61
2 - Pemasangan roof drain ø3" bh 2.00 196,040.00 392,080.00
III PEKERJAAN MEKANIKAL -
A PEKERJAAN AIR CONDITIONING -
Pekerjaan Pengadaan material dan pemasangan Instalasi :
1 Pemasangan pipa refrigerant Copper tube L class + isolasi pipa aeroflex ø25mm
- Ø 6,4 m' 11.66 103,120.00 1,202,379.20
- Ø 9,5 m' 21.20 150,282.76 3,185,994.48
- Ø12,7 m' 29.68 179,331.90 5,322,570.69
- Ø 15,9 m' 24.38 214,303.10 5,224,709.66
- Ø 19,1 m' 14.31 245,730.69 3,516,406.17
- Ø 22,2 m' 58.83 280,065.86 16,476,274.67
- Ø 25,4 m' 5.30 331,590.00 1,757,427.00
- Ø 28,6 m' 5.30 388,660.71 2,059,901.79
- Ø 31,8 m' 12.19 498,024.29 6,070,916.04
- Ø 41,3 m' 56.71 602,358.62 34,159,757.38
2 - Pemasangan cover pipa PVC AW ø6" m' 96.46 342,156.25 33,004,391.88
3 - Pemasangan Refnet Joint Set 4.00 2,145,000.00 8,580,000.00
4 - Pemasangan Refnet Pipe Reducer Set 1.00 885,000.00 885,000.00
5 - Pemasangan Unit Cetralized Remote Controler unt 1.00 24,530,000.00 24,530,000.00
6 - Penarikan kabel kontrol STP AWG #18 + HIC m' 364.11 61,012.50 22,215,261.38
7 - Pemasangan pipa drain PVC AW ø1,5" + isolasi pipa aeroflex ø13mm m' 18.02 132,025.00 2,379,090.50
8 - Pemasangan pipa drain PVC AW ø1" + isolasi pipa aeroflex ø13mm m' 76.32 106,721.25 8,144,965.80
9 - Pemasangan Indoor AC IU-05 cap 38.200 BTU/H, tipe ceiling mounted unt 1.00 24,889,000.00 24,889,000.00
10 - Pemasangan Indoor AC IU-06 cap 24.200 BTU/H, tipe ceiling mounted unt 1.00 23,879,000.00 23,879,000.00
11 - Pemasangan Indoor AC IU-07 cap 47.800 BTU/H, tipe ceiling mounted unt 1.00 25,967,000.00 25,967,000.00
12 - Pemasangan Indoor AC IU-08 cap 38.200 BTU/H, tipe ceiling mounted unt 1.00 24,889,000.00 24,889,000.00
13 - Pemasangan Indoor AC IU-09 cap 7.500 BTU/H, tipe wall mounted unt 1.00 14,041,000.00 14,041,000.00
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

14 - Pemasangan Outdoor AC cap 348.000 BTU/H, Daikin VRV RXQ 36 AMY14 unt 1.00 368,772,400.00 368,772,400.00
15 - Outdoor AC cap 54.600 BTU/H, Daikin VRV RXQ 36 AMY14 unit 77,934,000.00
16 Pemasangan AC split wall 1,5 PK unit 1.00 7,429,000.00 7,429,000.00
17 Pemasangan ducting AC m2 168.01 784,630.00 131,825,686.30
18 Pemasangan flexible ducting AC
- ø20 cm m' 39.75 428,730.00 17,042,017.50
19 Pemasangan Plenum AC Bahan BJLS bh 4.00 1,983,000.00 7,932,000.00
20 Pemasangan Grill AC
- Uk. 200 X 15 CM bh 1.00 1,956,200.00 1,956,200.00
- Uk. 160 X 15 CM bh 1.00 1,956,200.00 1,956,200.00
- Uk. 170 X 10 CM bh 1.00 1,546,200.00 1,546,200.00
- Uk. 160 X 10 CM bh 1.00 1,546,200.00 1,546,200.00
- Uk. 140 X 10 CM bh 4.00 1,546,200.00 6,184,800.00
- Uk. 120 X 10 CM bh 1.00 1,546,200.00 1,546,200.00
- Uk. 110 X 10 CM bh 4.00 1,546,200.00 6,184,800.00
- Uk. 80 X 10 CM bh 2.00 846,200.00 1,692,400.00
- Uk. 70 X 10 CM bh 1.00 846,200.00 846,200.00
- Uk. 60 X 10 CM bh 1.00 846,200.00 846,200.00
21 Penambahan Freon R-410a kg 28.25 400,000.00 11,299,600.00
22 Pembuatan pondasi AC unt 1.00 6,750,000.00 6,750,000.00
23 Partial test pekerjaan AC ls 1.00 30,000,000.00 30,000,000.00
IV PEKERJAAN PEMADAM KEBAKARAN
A LANTAI 1
Pekerjaan Pengadaan material dan pemasangan Instalasi :
1 - Pemasangan branch control valve bh 1.00 8,325,500.00 8,325,500.00
2 - Pemasangan pipa Black Steel Sch 40 ø4" m' 7.00 722,231.75 5,055,622.25
3 - Pemasangan pipa Black Steel Sch 40 ø2,5" m' 13.00 470,768.50 6,119,990.50
4 - Pemasangan pipa Black Steel Sch 40 ø2" m' 17.00 376,812.00 6,405,804.00
5 - Pemasangan pipa Black Steel Sch 40 ø1,5" m' 20.00 337,003.00 6,740,060.00
6 - Pemasangan pipa Black Steel Sch 40 ø1" m' 47.00 291,537.25 13,702,250.75
7 - Pemasangan pipa riser drain PVC AW ø2" m' 8.00 50,150.75 401,206.00
8 - Pemasangan head sprinkler ø1" tipe reccessed ceilling bh 17.00 181,680.00 3,088,560.00
9 - Pemasangan Apar (Fire Extinguisher) Multi Purpose Dry Chemical Powder kap 5 unit 3.00 9,504,680.00 28,514,040.00
10 - Pemasangan Apar (Fire Extinguisher) Carbon Dioxide kap 6,8 kg unit 1.00 12,309,680.00 12,309,680.00

3 Elektrikal 1,250,022,818.51
I PEKERJAAN PANEL TEGANGAN RENDAH :
Pekerjaan Pengadaan material dan pemasangan Instalasi : -
1 - SDP VVIP Unit 1.00 224,400,000.00 224,400,000.00
2 - PP - VVIP UTAMA LT.1 Unit 1.00 33,334,000.00 33,334,000.00
3 - PP - OUTDOOR AC VRV Unit 1.00 17,234,000.00 17,234,000.00
4 - Sekring box 12 group Unit 7,500,000.00
5 - UPS 20 KVA Unit 1.00 273,828,000.00 273,828,000.00
II PEKERJAAN KABEL FEEDER :
Pekerjaan Pengadaan material dan pemasangan Instalasi :
1 - Dari SS New ke SDP PP.VVIP kabel NYFGbY 4x120mm2 m' 155.00 1,334,506.00 206,848,430.00
2 - Dari SDP PP.VVIP ke PP - VVIP1 LT1 kabel NYY 4x10mm2 m' 9.00 124,513.00 1,120,617.00
3 - Dari SDP PP.VVIP ke PP - OUTDOOR AC VRV kabel NYFGbY 4x70mm2 m' 144.00 715,265.50 102,998,232.00
4 - Dari SDP PP.VVIP ke PP - UPS kabel NYY 4x25mm2 m' 7.00 295,949.50 2,071,646.50
5 - Dari PP - UPS ke PP - PP-VVIP1 Lt1 kabel NYY 4x25mm2 m' 7.00 295,949.50 2,071,646.50
6 - Kabel NYA 1x6mm2 m' 9.00 38,175.00 343,575.00
7 - Kabel NYA 1x16mm2 m' 14.00 61,385.00 859,390.00
8 - Kabel NYA 1x35mm2 m' 144.00 97,685.00 14,066,640.00
9 - Kabel NYA 1x70mm2 m' 155.00 165,335.00 25,626,925.00
10 - Galian tanah utk parit kabel m' 315.00 89,227.07 28,106,526.51

III PEKERJAAN INSTALASI PENERANGAN :


A LANTAI 1
Pemasangan dan instalasi penerangan, stop kontak dan lampu termasuk
koneksi ke kabel instalasi, gantungan dan semua alat bantu yg diperlukan.
1 - Pemasangan Lampu Downlight DN 291B 1xDLED-4000 PSU WH bh 66.00 718,750.00 47,437,500.00
2 - Pemasangan Lampu Downlight Essential 15w-220V Bh 178,000.00
3 - Pemasangan Lampu TKO TL LED 1x18w-220V bh 4.00 470,000.00 1,880,000.00
4 - Pemasangan Lampu Exit bh 3.00 1,402,310.00 4,206,930.00
5 - Pemasangan Lampu T5 8w - 220V bh - 324,398.00 -
6 - Pemasangan Lampu Downlight LED E-27 10w-220V bh - 278,250.00 -
7 - Pemasangan Lampu Baret Dinding 18w-220V bh 2.00 570,694.00 1,141,388.00
8 - Pemasangan Lampu Spot Tanam 10w-220V (power dgn timer di panel) bh - 214,310.00 -
9 - Pemasangan Lampu Spot Light LED 8w-220V bh - 1,287,550.00 -
9 - Pemasangan Lampu Gantung 50w-220V bh 1.00 10,299,050.00 10,299,050.00
10 - Pemasangan Saklar engkel 1 Way 10A-220V bh 2.00 62,750.00 125,500.00
11 - Pemasangan Stop Kontak 10A-220V bh 26.00 70,450.00 1,831,700.00
12 - Pemasangan Stop Kontak Lantai 10A-220V bh 6.00 740,800.00 4,444,800.00
13 - Pemasangan Stop Kontak Shaver 10A-220V bh 4.00 737,550.00 2,950,200.00
14 - Pemasangan Stop Kontak AC 16A-220V bh - 100,700.00 -
15 - Pemasangan Exhaust Fan tipe ceiling 80CM/H Daya 11w-220V bh 7.00 1,312,750.00 9,189,250.00
16 - PemasanganHand Dryer bh 3.00 5,950,000.00 17,850,000.00
17 - Instalasi penerangan lampu, NYM 3 x 2,5 mm2 in HIC 20 mm2 ttk 94.00 323,510.00 30,409,940.00
18 - Instalasi stop kontak, NYM 3 x 2,5 mm2 in HIC 20 mm2 ttk 36.00 378,260.00 13,617,360.00
19 - Instalasi AC, NYM 3 x 2,5 mm2 in HIC 20 mm2 ttk 5.00 510,310.00 2,551,550.00
20 - Instalasi Exhaust Fan, NYM 3 x 2,5 mm2 in HIC 20 mm2 ttk 7.00 323,510.00 2,264,570.00
21 - Instalasi Pompa sirkulasi, NYM 3 x 2,5 mm2 in HIC 20 mm2 ttk 2.00 378,260.00 756,520.00
22 - Instalasi Heat Pump, NYM 3 x 2,5 mm2 in HIC 20 mm2 ttk 1.00 378,260.00 378,260.00
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

23 - Instalasi Hand dryer, NYM 3 x 2,5 mm2 in HIC 20 mm2 ttk 3.00 378,260.00 1,134,780.00
24 - Partial test pekerjaan listrik ls 1.00 15,000,000.00 15,000,000.00
Pengadaan Lampu Downlight DN 291B 1xDLED-4000 PSU WH + Emergency
25 - bh 1.00 1,983,750.00 1,983,750.00
battery
26 - Lampu RM TBS 318 ( 2 x TLD -36 HF M2 bh 17.00 1,171,950.00 19,923,150.00
27 - Lampu RM TBS 318 ( 2 x TLD -36 HF M2 + Emergency bh 4.00 2,436,950.00 9,747,800.00
28 - Lampu Kolom Spot BGO 310 6 x LED HP/WW 220-240V bh 22.00 1,873,750.00 41,222,500.00
29 - Lampu Strip Smart LED Flexible cover G4 + Dimer bh 38.00 1,178,550.00 44,784,900.00
IV PEKERJAAN GROUNDING

1 Pengadaan Grounding Untuk Panel Tegangan Rendah Mengikuti Spesifikasi


- Unit 4.00 3,730,750.00 14,923,000.00
Teknis agar Mencapai ≤ 2 Ohm

2 - Grounding Box 40 x 40 x 40 cm Unit 4.00 764,698.00 3,058,792.00


3 - Pengurusan lisensi dari pihak terkait (sertifikat) Unit 4.00 3,500,000.00 14,000,000.00
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

4 Elektronika 1,699,353,954.83
I PEKERJAAN INSTALASI DATA (INTERNET, ETHERNET, WIFI&IP CAMERA)
Pekerjaan Instalasi dan pemasangan :
1 - Pemasangan Data Rack Unit 2.00 15,998,500.00 31,997,000.00
2 - Pemasangan Manageble Switch Hub 24 Port Unit - 42,595,000.00 -
3 - Pemasangan UPS Back Up 2000 VA bh 1.00 7,655,000.00 7,655,000.00
4 - Pemasangan PoE Injector bh 1.00 5,921,200.00 5,921,200.00
5 - Penarikan kabel feeder FO SM 4 Core + HIC dr R. Tunggu Sopir m' 100.00 69,824.50 6,982,450.00
Switch Cisco WS-C2960-24T-S, 24Port GigE PoE 370WIP Base 4x1G SFP LAN
6 - Base, Include SmartNet SNTC8x5xNBD, Cisco Catalyst 3850-24 Port PoE IP unit 2.00 48,410,156.80 96,820,313.60
Base
7 - Cisco Catalayst 3850 4x1GE Network Modul bh 2.00 5,435,000.00 10,870,000.00
8 - 715W AC Confiq 1 Secondary Power Supply bh 1.00 19,312,400.00 19,312,400.00
9 - Catalyst Stack Power Cable 30CM bh 2.00 1,412,200.00 2,824,400.00
10 - 50CM Type Stacking Cable bh 2.00 1,412,200.00 2,824,400.00
11 - Cisco 1000Base-LX/LH SFP Transceiver, GLC-LH-SMD bh 2.00 14,366,000.00 28,732,000.00
A Lantai 1
Pekerjaan Instalasi dan pemasangan :
1 - Instalasi kabel Data UTP CAT 6A + HIC 20mm ttk 32.00 425,230.00 13,607,360.00
2 - Instalasi Kabel TV RG 6 + HIC 20 mm ttk 165,000.00
3 - Instalasi Kabel CCTV RG 6 + HIC 20 mm ttk 165,000.00
4 - Instalasi Kabel Power CCTV NYM 3 x 1.5 mm +HIC 20 mm ttk 325,000.00
5 - Pemasangan Fixed IP camera PoE unt 5.00 6,941,400.00 34,707,000.00
6 - Pengadaan Fixed Camera Unit 1,565,000.00
7 - Pemasangan Dome IP camera PoE unt 7.00 6,939,675.00 48,577,725.00
8 - Pengadaan Dome Camera unit 1,215,000.00
9 - Pemasangan outlet data tipe dinding bh 11.00 243,900.00 2,682,900.00
10 - Pemasangan Acces Point (WIFI) unt 3.00 11,466,565.00 34,399,695.00
11 - Pemasangan IP TV unt 2.00 5,656,495.00 11,312,990.00
12 - Pemasangan Outlet TV Unit 243,900.00
13 - Pemasangan IP Phone unt 2.00 261,502.00 523,004.00
14 - Pemasangan FIDS (Flight Information Disolay System) unt 2.00 25,006,530.00 50,013,060.00
15 - Pemasangan Master Clock unt 2.00 43,047,000.00 86,094,000.00
II PEKERJAAN INSTALASI TELEPON
Pekerjaan Instalasi dan pemasangan :

Penarikan kabel telepon Jelly Filled Armoured 2 Pairs x 0,6 mm2 + HIC dr R
1 - m' 527.73 54,522.50 28,773,010.23
Tunggu Sopir

2 - Instalasi kabel telepon ITC 2x2x0,6 mm + HIC ttk 225,000.00


3 - Instalasi kabel telepon UTP CAT 6A + HIC ttt 4.00 425,230.00 1,700,920.00
4 - Pemasangan outlet telepon tipe dinding Lt. 1 bh 4.00 188,400.00 753,600.00
5 - Pemasangan outlet telepon tipe dinding Lt. 2 bh 0.00 188,400.00 -
6 - Pemasangan pesawat telpon bh 4.00 525,000.00 2,100,000.00
III PEKERJAAN INSTALASI FIRE ALARM
Pekerjaan Instalasi dan pemasangan : -
1 - Pemasangan Box Panel TB.FA #1 dgn Powder Coating IP.55 unt 1.00 5,464,450.00 5,464,450.00
Penarikan kabel Fire Alarm 2 x STP AWG #18 + HIC + kabel FRC 2 x 2,5 mm2
2 - m' 32.00 153,254.00 4,904,128.00
+ HIC dr VVIP 2
Penarikan kabel Fire Alarm 2 x STP AWG #18 + HIC + kabel FRC 2 x 2,5 mm2
3 - m' 111.00 153,254.00 17,011,194.00
+ HIC dr R. Tunggu supir
A Lantai 1
Pekerjaan Instalasi dan pemasangan :
1 - Instalasi kabel FRC 2 x 1,5mm2 + HIC ttk 14.00 409,650.00 5,735,100.00
2 - Pemasangan Smoke detector bh 9.00 1,672,475.00 15,052,275.00
3 - Pemasangan Heat detector (Fixed Temperature) bh 2.00 1,263,475.00 2,526,950.00
4 - Pemasangan Manual Push Button bh 1.00 1,329,475.00 1,329,475.00
5 - Pemasangan Alarm Bell bh 1.00 982,475.00 982,475.00
6 - Pemasangan Alarm Lamp bh 1.00 2,293,725.00 2,293,725.00
IV PEKERJAAN INSTALASI TATA SUARA (INDIVIDUAL / NOT CENTRAL)
Pekerjaan Instalasi dan pemasangan :
1 - Pemasangan Rak Sound System unt 1.00 15,204,800.00 15,204,800.00
2 - Wireless Paging Mic 1 bh 2.00 2,553,680.00 5,107,360.00
3 - Mixer Pre Amp 120 W unt 1.00 4,378,100.00 4,378,100.00
4 - Equalizer unt 1.00 10,782,375.00 10,782,375.00
5 - Power Amplifier 60 W unt 1.00 4,003,100.00 4,003,100.00
6 - Penarikan kabel ke sumber ls 1.00 368,110.00 368,110.00
7 - Pemasangan Grounding kabel BC 25 mm2 sampai tercapai max 1 ohm ls 1.00 3,730,750.00 3,730,750.00
8 - Instalasi kabel NYYHY 2 x 2,5mm2 + HIC ke speaker ttk 6.00 368,110.00 2,208,660.00
9 - Pemasangan ceilling speaker 3W bh 4.00 390,600.00 1,562,400.00
10 - Pemasangan wall speaker 10W bh 2.00 1,046,850.00 2,093,700.00
11 - Partial test pekerjaan elektronik ls 1.00 15,000,000.00 15,000,000.00

V SISTEM BAS
a. Inteligent Station
- SCS Modbus type BCY44100M0060 unit 1.00 76,700,000.00 76,700,000.00
- Modbus Converter unit 1.00 18,200,000.00 18,200,000.00
- Hub Swith 8 port unit 1.00 1,950,000.00 1,950,000.00
b. DDC Controler -
- INFILEX GC Multi Purpose Controller Type WYS111W0000 unit 1.00 8,450,000.00 8,450,000.00
- DI - 8 Module RY500850000 unit 1.00 3,250,000.00 3,250,000.00
-DO - 8 Module RY5008D0000 unit 1.00 4,550,000.00 4,550,000.00
- Al - 4 Module Type RY5004*0000 Optional unit 1.00 6,500,000.00 6,500,000.00
- UT Module For Connection Of Neopanel Type RY5001U0000 unit 1.00 4,550,000.00 4,550,000.00
- Operator Panel for Inflex GC Type QY500W0000 unit 1.00 13,326,950.00 13,326,950.00
c. Material dan Jasa Porsi Local -
- Bos Panel DDC + Accessories unit 1.00 9,750,000.00 9,750,000.00
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

- UPS 1 KVA unit 1.00 13,351,000.00 13,351,000.00


- Modifikasi Panel Pos Jaga 1 + Material set 1.00 7,150,000.00 7,150,000.00
- Modifikasi Panel Pos Jaga 2 + Material set 1.00 7,150,000.00 7,150,000.00
- Instalasi poin Pos Jaga 1 dan 2 (10 Point) dari TB Telepon ke Panel Pos Jaga lot 1.00 8,450,000.00 8,450,000.00
- instalasi Power UPS dan Panel DDC lot 1.00 6,500,000.00 6,500,000.00
d. Programing, Testing dan Commissioning -
- Programming lot 1.00 84,500,000.00 84,500,000.00
- Partial test pek. BAS (16 Point) lot 1.00 9,750,000.00 9,750,000.00
- Panel power instalation ttk 1.00 1,221,500.00 1,221,500.00
(kabel NYM 3 x 2,5 mm lengkap conduit dan accessories) -
- Panel LAN comunication instalasi ttk 1.00 1,014,500.00 1,014,500.00
(kabel UTP Cat 6 lengkap conduit dan accessories) -
- Prelemanary lot 1.00 17,253,000.00 17,253,000.00
- Training, Progaming Peralatan lot 1.00 18,032,650.00 18,032,650.00
- Testing comisioning lot 1.00 4,830,800.00 4,830,800.00

VI PEKERJAAN AIR CURTAIN


- Pemasangan Air Curtain type KDK 10ELH unt 6.00 7,000,000.00 42,000,000.00

VII PEKERJAAN ELEKTRONIK


- Registrasi Swith HUB By Smart Net Unit 7.00 60,000,000.00 420,000,000.00
- Pengadaan dan Pemasangan SFP Cisco Bh 7.00 9,000,000.00 63,000,000.00
- Konfigurasi Cisco Unit 5.00 7,000,000.00 35,000,000.00
- FAT (Factory Aceptance Test) Workshop Panel Simetri Ls 1.00 20,000,000.00 20,000,000.00
- FAT (Factory Aceptance Test) Workshop Panel Movinko Ls 1.00 20,000,000.00 20,000,000.00
- FAT (Factory Aceptance Test) Workshop UPS Ls 1.00 20,000,000.00 20,000,000.00
- SAT (Site Acceptance Test) Elektrikal Ls 1.00 17,500,000.00 17,500,000.00
- SAT (Site Acceptance Test) Elektronik Ls 1.00 17,500,000.00 17,500,000.00
- SAT (Site Acceptance Test) Mekanikal Ls 1.00 17,500,000.00 17,500,000.00
- Biaya Testing Comisioning Dari AP Pusat Ls 1.00 21,000,000.00 21,000,000.00
- Biaya Testing Comisioning Dari DBU Ls 1.00 30,500,000.00 30,500,000.00

5 Furniture 179,608,700.00
A Lantai 1
1 Press Confrence
- Pekerjaan meja pimpinan unit 1.00 17,758,700.00 17,758,700.00
- Kursi pimpinan unit 3.00 7,500,000.00 22,500,000.00
- Kursi audience unit 20.00 1,800,000.00 36,000,000.00
2 Area Lobby
- Kursi reception unit 2.00 3,400,000.00 6,800,000.00
- Pot hias unit 2.00 2,500,000.00 5,000,000.00
- Meja pot unit 1.00 20,000,000.00 20,000,000.00
- Pot tanaman besar unit 1.00 6,000,000.00 6,000,000.00
3 Ruang Protokoler
- Kursi 2 seater (refinishing) unit 2.00 4,200,000.00 8,400,000.00
- Kursi 1 seater handle (refinishing) unit 4.00 2,100,000.00 8,400,000.00
- Meja segi empat 1 (refinishing) unit 1.00 1,500,000.00 1,500,000.00
- Side table (refinishing) unit 2.00 1,000,000.00 2,000,000.00
- Meja kecil unit 2.00 12,500,000.00 25,000,000.00
- Pot hias unit 2.00 2,500,000.00 5,000,000.00
4 Dapur
- Kompor+hood unit 1.00 11,750,000.00 11,750,000.00
- Kitchen zink bolsena unit 1.00 3,500,000.00 3,500,000.00

6 Elevator LS 1.00 500,000,000.00 500,000,000.00

7 Pekerjaan Interior 961,642,141.70


A LANTAI I
A.1 RUANG PERS CONFRENCE
1 - Pekerjaan stage beton m3 2.87 1,395,820.00 4,009,911.70
2 - Pekerjaan lis plafon kayu jati finishing politur m¹ 24.18 1,262,800.00 30,528,190.00
3 - Pekerjaan plin lantai kayu jati finishing politur m¹ 25.80 460,460.00 11,879,868.00
4 - Pekerjaan background stage ukiran (kayu jati) unit 1.00 63,828,400.00 63,828,400.00
5 - Pekerjaan frame jendela kayu jati ukir finishing politur unt 2.00 12,700,000.00 25,400,000.00
6 - Pekerjaan frame pintu kayu jati ukir 'finishing politur m¹ 6.35 2,609,300.00 16,569,055.00
7 - Box Gorden Kayu Jati Ukir Finish Politur Unit 2.00
8 - Gorden background stage "blackout" (210 x 180 cm) set 1.00 5,250,000.00 5,250,000.00
9 - Gorden jendela KJ1 (2.1 x 2.97) Type 2 set 1.00 5,750,000.00 5,750,000.00
10 - Papan signage bh 1.00 1,500,000.00 1,500,000.00
A.2 RUANG PROTOKOLER
1 - Pekerjaan lis plafon kayu jati finishing politur m¹ 23.08 1,262,800.00 29,145,424.00
2 - Pekerjaan plin lantai kayu jati finishing politur m¹ 20.00 460,460.00 9,209,200.00
3 - Pekerjaan frame jendela kayu jati ukir finishing politur unit 2.00 12,700,000.00 25,400,000.00
4 - Pekerjaan frame pintu kayu jati ukir 'finishing politur m¹ 11.80 2,609,300.00 30,789,740.00
5 - Box Gorden Kayu Jati Ukir Finish Politur Unit 2.00
6 - Gorden jendela KJ1 (2.1 x 2.97) Type 2 set 2.00 5,750,000.00 11,500,000.00
7 - Lukisan tema pewayangan bh 1.00 8,000,000.00 8,000,000.00
8 - Papan signage bh 1.00 1,500,000.00 1,500,000.00
A.3 AREA LOBBY
1 - Pas. Marmer cutting size pola 3 warna m² 15.92 10,200,000.00 162,384,000.00
2 - Pekerjaan lis plafon kayu jati finishing politur m¹ 33.37 1,262,800.00 42,139,636.00
3 - Pekerjaan plin lantai kayu jati finishing politur m¹ 24.13 460,460.00 11,110,899.80
4 - Lampu gantung chandelier unit - - -
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

5 - Pekerjaan frame relief background counter kayu jati unit 1.00 45,000,000.00 45,000,000.00
6 - + rangka, pasang relief, & service finishing relief
7 - Pekerjaan frame pintu kayu jati ukir 'finishing politur m¹ 30.49 2,609,300.00 79,557,557.00
8 - Pekerjaan cover lift HPL + architrave ukir unit 1.00 35,000,000.00 35,000,000.00
9 - Pekerjaan meja counter multiplek + top marmer unit 1.00 46,273,920.00 46,273,920.00
10 - Lukisan tema pewayangan bh 3.00 8,000,000.00 24,000,000.00
11 - Papan signage bh 5.00 1,500,000.00 7,500,000.00
A.4 TOILET UMUM -
1 - Pekerjaan box wastafel unit 4.00 4,720,100.00 18,880,400.00
2 - Pekerjaan cermin wastafel unit 4.00 2,186,800.00 8,747,200.00
3 - Papan signage bh 6.00 1,500,000.00 9,000,000.00
A.5 KITCHEN -
1 - Pekerjaan kitchen set+dinding keramik unit 1.00 63,622,800.00 63,622,800.00
2 - Pekerjaan frame pintu kayu jati ukir 'finishing politur m¹ 5.35 2,609,300.00 13,959,755.00
3 - Papan signage bh 2.00 1,500,000.00 3,000,000.00
A.6 AREA SERVICE -
1 - Railling tangga kayu kamper + panel ukir finishing m¹ 9.26 3,100,020.00 28,706,185.20
2 - politur
3 - Papan signage bh 5.00 1,500,000.00 7,500,000.00
A.7 AREA DALAM LIFT/ELEVATOR
1 - Pekerjaan Interior unt 1.00 75,000,000.00 75,000,000.00

B.2 Lantai 2
1 Sipil + Arsitek 5,997,641,662.47
I Pekerjaan Struktur Beton
A Lantai 2
1 Pek. Beton Balok B1 200x400 mm, Pembesian T: 8D13 / ø10-95 : L:8D13 / ø10-150
- Bekisting M2 120.00 386,862.00 46,424,987.45
- Pembesian Kg 2,526.55 19,701.40 49,776,594.10
- Beton K - 250 M3 8.84 1,591,420.00 14,071,972.21
2 Pek. Beton Balok B1A 200x400 mm, Pembesian T:9D13 / ø10-95 : L:8D13 / ø10-125 -
- Bekisting M2 17.48 386,862.00 6,762,347.76
- Pembesian Kg 429.15 19,701.40 8,454,895.76
- Beton K - 250 M3 1.29 1,591,420.00 2,049,748.96
3 Pek. Beton Balok B2 200x300 mm, Pembesian 4D13 - ø8-100 -
- Bekisting M2 42.92 386,862.00 16,605,664.49
- Pembesian Kg 544.59 19,701.40 10,729,090.86
- Beton K - 250 M3 2.76 1,591,420.00 4,391,364.35
4 Pek. Beton Balok B3 200x350 mm, Pembesian 4D13 - ø8-125 -
- Bekisting M2 32.87 386,862.00 12,715,380.22
- Pembesian Kg 407.64 19,701.40 8,031,067.66
- Beton K - 250 M3 2.29 1,591,420.00 3,645,624.94
5 Pek. Beton Balok B4 150x200 mm, Pembesian 4D13 - ø8-100 -
- Bekisting M2 6.16 386,862.00 2,383,069.92
- Pembesian Kg 88.21 19,701.40 1,737,948.36
- Beton K - 250 M3 0.34 1,591,420.00 534,717.12
6 Pek. Beton balok separator sz 200x300 mm, Pembesian 4D13 - ø8-100 -
- Bekisting M2 13.92 386,862.00 5,385,119.04
- Pembesian Kg 140.29 19,701.40 2,763,885.76
- Beton K - 250 M3 1.04 1,591,420.00 1,661,442.48
7 Pek. Beton Plat Lantai t = 120 mm, Pembesian ø10-100 2 Layer -
- Bekisting M2 333.67 519,485.00 173,336,733.11
- Pembesian Kg 9,360.43 19,701.40 184,413,607.45
- Beton K - 250 M3 37.06 1,591,420.00 58,978,025.20
8 Pek. Beton Plat Atap t = 100 mm Pembesian M7-1 Layer -
- Bekisting M2 19.61 519,485.00 10,187,100.85
- Wiremesh M-7 M2 16.39 105,321.52 1,726,219.64
- Beton K - 250 M3 1.64 1,591,420.00 2,614,703.06
9 Pek. Beton Kolom K2 sz 300x300 mm, Pembesian 8D13 / ø8-100 -
- Bekisting M2 52.61 383,185.00 20,158,596.48
- Pembesian Kg 535.08 19,701.40 10,541,743.15
- Beton K - 250 M3 3.95 1,591,420.00 6,279,106.75
10 Pek. Beton Kolom K3 sz 300x300 mm, Pembesian 12D13 / ø8-100 -
- Bekisting M2 39.46 383,185.00 15,118,947.36
- Pembesian Kg 583.49 19,701.40 11,495,615.59
- Beton K - 250 M3 2.96 1,591,420.00 4,709,330.06
11 Pek. Beton Kolom K5 sz 200x400 mm, Pembesian 12D13 / ø8-150 -
- Bekisting M2 45.79 383,185.00 17,546,807.52
- Pembesian Kg 568.63 19,701.40 11,202,728.28
- Beton K - 250 M3 2.91 1,591,420.00 4,624,029.95
12 Pek. Beton Kolom K8 sz 200x300 mm, Pembesian 8D13 / ø8-100 -
- Bekisting M2 18.24 383,185.00 6,989,294.40
- Pembesian Kg 342.50 19,701.40 6,747,713.74
- Beton K - 250 M3 1.37 1,591,420.00 2,177,062.56
13 Pek. Beton Balok BR1 200x300 mm, Pembesian 4D13 - ø8-100 -
- Bekisting M2 48.00 386,862.00 18,569,376.00
- Pembesian Kg 481.36 19,701.40 9,483,464.80
- Beton K - 250 M3 3.60 1,591,420.00 5,729,112.00
B Plat atap Lift -
1 Pek. Beton Balok B1A 200x400 mm, Pembesian T:9D13 / ø10-95 : L:8D13 / ø10-125 -
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

- Bekisting plywood M2 7.05 386,862.00 2,727,377.10


- Pembesian Kg 210.38 19,701.40 4,144,834.47
- Beton K - 250 M3 0.47 1,591,420.00 747,967.40
2 Pek. Beton Plat Atap t = 200 mm, Pembesian D13-150 2 Layer -
- Bekisting plywood M2 5.02 519,485.00 2,607,814.70
- Pembesian Kg 190.16 19,701.40 3,746,413.50
- Beton K - 250 M3 1.20 1,591,420.00 1,909,704.00
3 Pas. Lifting Eye D22 -
- Pembesian D22 Bh 3.00 19,701.40 59,104.20
4 Pek. Beton Kolom K9 sz 100x150 mm, Pembesian 4D13 / ø8-100 -
- Bekisting M2 4.80 383,185.00 1,839,288.00
- Pembesian Kg 51.66 19,701.40 1,017,857.07
- Beton K - 250 M3 0.14 1,591,420.00 229,164.48
5 Pek. Beton Balok Latei Lift 100x350 mm, Pembesian T:6ø10 / ø8-10 -
- Bekisting M2 3.36 386,862.00 1,299,856.32
- Pembesian Kg 37.32 19,701.40 735,243.64
- Beton K - 175 M3 0.15 1,206,681.43 177,382.17
6 Balok ring balk praktis 100x150, Pembesian 4ø12 - ø8-200 -
- Bekisting M2 24.99 386,862.00 9,667,681.38
- Pembesian Kg 255.12 19,701.40 5,026,169.94
- Beton K - 175 M3 1.25 1,206,681.43 1,507,748.45
7 Balok Latei 100x150, Pembesian 4ø12 - ø8-200 -
- Bekisting M2 11.12 386,862.00 4,299,971.13
- Pembesian Kg 113.48 19,701.40 2,235,722.75
- Beton K - 175 M3 0.56 1,206,681.43 670,613.20
8 Kolom praktis 100x130, Pembesian 4ø12 - ø8-200 -
- Bekisting M2 62.40 383,185.00 23,910,744.00
- Pembesian Kg 715.66 19,701.40 14,099,557.12
- Beton K -175 M3 3.12 1,206,681.43 3,764,846.06
C PEKERJAAN STRUKTUR BAJA -
C.1 LEVEL +16,348 RING BEAM STRUKTUR -
1 - Pek. WF 200x100x5,5x8 kg 576.00 31,643.59 18,226,707.84
2 - Pek. WF 350x175x7x11 kg 992.00 31,643.59 31,390,441.28
3 - Pas. Anchor bolt ASTM A307 ø16mm bh 120.00 118,750.00 14,250,000.00
4 - Pek. Sambungan T 100x200x8x12 kg 17.92 31,643.59 567,053.13
5 - Mur Baut ø16mm HTB A325 bh 176.00 11,875.00 2,090,000.00
6 - Mur Baut ø22mm HTB A325 bh 32.00 18,750.00 600,000.00
7 - Pek. HB 200x200x8x12 kg 1,023.29 31,643.59 32,380,621.95
8 - Pek. HB 150x150x7x1o kg 837.90 31,643.59 26,514,164.06
9 - Pek. Cut WF 350x175x7x11 kg 38.19 31,643.59 1,208,531.99
10 - Pek. Cut WF 250x125x6x9 kg 16.87 31,643.59 533,890.65
11 - Base plate t=16mm kg 96.84 31,643.59 3,064,289.31
12 - Top plate t=16mm kg 123.41 31,643.59 3,905,279.74
13 - End plate t=16mm kg 23.21 31,643.59 734,475.57
14 - End plate t=24mm kg 56.52 31,643.59 1,788,495.71
15 - Stiffner t = 10mm kg 12.88 31,643.59 407,459.07
16 - Pek. Las baja m' 68.54 297,000.00 20,357,568.00
C.2 LEVEL +18,248 LEVEL RING ATAP -
1 - Pek. WF 200x100x5,5x8 kg 4,233.88 31,643.59 133,975,078.45
2 - Pek. Cut WF 200x100x5,5x8 kg 17.92 31,643.59 567,053.13
3 - End plate t = 16mm kg 268.84 31,643.59 8,506,944.06
4 - Stiffner t=16mm kg 21.18 31,643.59 670,264.60
5 - Stiffner t=8mm kg 4.92 31,643.59 155,797.85
6 - Plate t = 8mm kg 7.61 31,643.59 240,659.98
7 - Mur Baut ø16mm HTB A325 Bh 390.00 11,875.00 4,631,250.00
8 - Pek. Las M 83.24 297,000.00 24,723,468.00
9 - Pek. Purlin CNP 200x75x20x3,2 kg 7,522.59 31,643.59 238,041,748.00
10 - Cleat angle plate 200x200x15 kg 1,142.40 31,643.59 36,149,637.22
11 - Mur Baut ø16mm HTB A325 Bh 720.00 11,875.00 8,550,000.00
12 - Pek. Las M 113.40 297,000.00 33,679,800.00
II Pekerjaan pasangan dan plesteran -
A Lantai 2 -
1 - Pasangan Bata Ringan tebal 10 cm M2 659.24 202,289.99 133,356,844.84
2 - Plesteran M2 1,370.12 80,198.70 109,881,842.84
3 - Acian M2 564.21 38,350.00 21,637,453.50
4 - Pek. Lapis water proofing dinding sebelum pemasangan stile Bali M2 397.62 127,146.00 50,555,792.52
5 - Pek. Bak Bathtube sz.2100x1080mm tinggi 600mm unt 1.00 771,938.61 771,938.61
6 - Pek. Meja Washtafel sz.1350x700mm tebal 100mm unt - 695,530.14 -
7 - Pek. Meja Washtafel sz.850x600mm tebal 100mm unt - 375,365.47 -
III Pekerjaan pelapis lantai & dinding -
A Lantai 2 -
1 Pas. Lantai Granite tile -
- Pas. Granite unpolish 60 x 60 cm Toilet M2 75.19 478,237.20 35,958,655.07
- Pas. Granite polish 60 x 60 cm Anak tangga & bordes M2 13.68 584,237.20 7,991,488.54
- Pas. Granite polish 60 x 60 cm Uptrade tangga M2 7.00 584,237.20 4,089,660.40
- Pas. Granite nozing anak tangga M1 32.20 153,795.20 4,952,205.44
2 Pas. Lantai Marmer -
- Toilet presiden M2 19.28 1,305,143.20 25,162,345.18
3 Pas. Lantai Marmer 60x60 cm -
- Hall & Security M2 90.02 1,305,143.20 117,492,253.72
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

4 - Pas. Lantai Karpet + Lapisan under layer M2 80.81 1,786,592.00 144,374,499.52


5 - Pek. Dinding Lift lapis HPL M2 5.50 1,850,000.00 10,175,000.00
6 - Pek. Dinding Marmer 60x60 cm kamar mandi president M2 59.63 1,414,846.20 84,360,204.68
7 Pas. Dinding granit tile -
- Pas. Granite tile Dinding 60 x 120 cm Toilet M2 29.81 946,799.00 28,219,344.20
8 - Pas. Dinding kaca tempered 10 mm di R. Shower M2 12.22 757,819.60 9,256,766.41
9 - Pas. Dinding batu palimanan di R. Santai M2 44.71 310,490.00 13,880,455.45
10 - Pas. Marmer pada top meja Washtafel M2 1.46 1,305,143.20 1,898,983.36
11 - Pas. Plint kayu M1 12.26 460,460.00 5,645,239.60
IV Pekerjaan Eksterior Style Bali -
A Lantai 2 -
1 - Pas. Paras stil bali pembungkus kolom M2 285.22 2,272,213.50 648,071,645.62
2 - Pas. Paras stil bali di dinding depan samping pintu M2 55.39 2,272,213.50 125,862,450.19
3 - Pas. Paras stil bali di dinding depan (corak patra) M2 20.95 5,210,533.50 109,171,097.89
4 - Pas. Paras stil bali di dinding depan (corak kotak) M2 15.35 5,210,533.50 79,956,678.66
5 - Pas. Paras stil bali di dinding samping (corak patra) M2 29.16 5,210,533.50 151,939,156.86
6 - Pas. Ukiran paras bali di dinding belakang sz 3640x650mm M2 4.73 5,210,533.50 24,656,244.52
7 - Pas. Ukiran paras bali di dinding belakang sz 3910x650mm M2 5.08 5,210,533.50 26,485,141.78
8 - Pas. Ukiran paras bali 450x450 mm UNT 12.00 1,055,133.03 12,661,596.41
9 - Pek paras-bata stil bali pada dinding M2 194.10 2,272,213.50 441,027,097.05
10 - Pas. Paras stil bali sekeliling jendela M1 55.40 1,136,106.75 62,940,313.95
11 - Pek. Patung Singa Bh 14.00 1,562,500.00 21,875,000.00
12 - Pek. Karang manuk Bh 2.00 268,750.00 537,500.00
V Pekerjaan Atap
A Lantai 2
1 - Pek. Pasangan usuk kayu + aluminium foil+roof mesh M2 719.72 464,867.11 334,574,157.21
2 - Pek. Pasangan usuk kayu dan gerantangan diprofil + aluminium foil+roof mesh M2 249.60 464,867.11 116,030,830.93
3 - Pek. Balok kayu 80x150 mm penyangga gerantangan M1 96.00 181,318.80 17,406,604.80
4 - Pas. Listplank 25/300 mm M1 311.80 162,640.00 50,711,152.00
5 - Pas. List ring 20/130 mm M1 105.00 161,336.00 16,940,280.00
6 - Pas. List Tatab 25/120 mm M1 105.00 161,336.00 16,940,280.00
7 - Pek. Pasangan reng M2 719.72 84,224.00 60,617,697.28
8 - Pas. Genteng jatiwangi di cat M2 719.72 206,511.00 148,630,096.92
9 - Pas. Bubungan genteng jatiwangi di cat M1 118.86 234,334.50 27,852,998.67
10 - Pek. Talang air M1 47.68 177,423.50 8,459,552.48
11 - Pas. Murda Bh 4.00 620,584.00 2,482,336.00
12 - Pas. Ikut celedu Bh 8.00 545,584.00 4,364,672.00
VI Pekerjaan plafond
A Lantai 2
1 - Plafond Expose Lambresering (grantangan) M2 318.30 350,920.00 111,697,836.00
2 - Plafond Lambresering (dgn rangka kayu) M2 216.00 562,257.60 121,447,641.60
3 - Plafond Gypsum WR 9 mm + rangka metal furing M2 12.33 253,164.75 3,122,312.51
4 - Plafond Gypsum 9 mm + rangka metal furing M2 246.43 232,728.00 57,352,179.23
5 - List Plafond Gypsum M1 221.10 50,716.00 11,213,307.60
6 - Pekerjaan drop plafond gypsum M1 83.70 232,728.00 19,479,333.60
VI Pekerjaan pintu dan jendela
A Lantai 2
A.1 Pasang pintu dgn pintu pindahan dr VVIP existing dan Pintu Baru
1 Kusen dan daun pintu double sliding sz. 1980x2230 mm (P16&P17) unit 1.00 -
- Kusen finish politur unit 1.00 3,156,872.03 3,156,872.03
- Bongkar pintu di VVIP existing bh 2.00 100,000.00 200,000.00
- Refinishing Daun pintu existing m2 8.20 82,324.00 674,793.36
- Rel sliding Set 1.00 2,127,264.00 2,127,264.00
- Lockcase bh 1.00 247,220.00 247,220.00
- Cylinder bh 1.00 179,406.00 179,406.00
- Handle pintu Set 2.00 831,516.00 1,663,032.00
- Escutheon bh 2.00 91,846.00 183,692.00
2 Kusen dan daun pintu double swing sz. 1540x2150 mm (P7) unit 1.00 -
- Kusen finish politur unit 1.00 2,862,753.52 2,862,753.52
- Bongkar pintu di VVIP existing bh 2.00 100,000.00 200,000.00
- Refinishing Daun pintu existing m2 6.05 82,324.00 497,895.55
- Engsel Set 3.00 168,463.60 505,390.80
- Lockcase bh 1.00 247,220.00 247,220.00
- Cylinder bh 1.00 179,406.00 179,406.00
- Handle pintu Set 2.00 831,516.00 1,663,032.00
- Escutheon bh 2.00 91,846.00 183,692.00
- Flush bolt Set 1.00 325,220.00 325,220.00
- Door closer Set 2.00 788,276.00 1,576,552.00
3 Kusen dan daun pintu swing sz. 1050x2255 mm (P13) unit 1.00 -
- Kusen finish politur unit 1.00 2,725,498.21 2,725,498.21
- Bongkar pintu di VVIP existing bh 1.00 100,000.00 100,000.00
- Refinishing Daun pintu existing m2 4.19 82,324.00 344,896.40
- Engsel Set 1.50 168,463.60 252,695.40
- Lockcase bh 1.00 244,220.00 244,220.00
- Cylinder bh 1.00 179,406.00 179,406.00
- Handle pintu Set 1.00 572,516.00 572,516.00
- Escutheon bh 2.00 91,846.00 183,692.00
- Door closer Set 1.00 788,276.00 788,276.00
4 Kusen dan daun pintu swing sz. 1050x2255 mm (P14) unit 1.00 -
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

- Kusen finish politur unit 1.00 2,725,498.21 2,725,498.21


- Bongkar pintu di VVIP existing bh 1.00 100,000.00 100,000.00
- Refinishing Daun pintu existing m2 4.19 82,324.00 344,896.40
- Engsel Set 1.50 168,463.60 252,695.40
- Lockcase bh 1.00 244,220.00 244,220.00
- Cylinder bh 1.00 179,406.00 179,406.00
- Handle pintu Set 1.00 572,516.00 572,516.00
- Escutheon bh 2.00 91,846.00 183,692.00
- Door closer Set 1.00 788,276.00 788,276.00
5 Kusen dan daun pintu swing sz. 1050x2280 mm (P15) unit 1.00 -
- Kusen finish politur unit 1.00 2,750,008.09 2,750,008.09
- Bongkar pintu di VVIP existing bh 1.00 100,000.00 100,000.00
- Refinishing Daun pintu existing m2 4.24 82,324.00 348,806.79
- Engsel Set 1.50 168,463.60 252,695.40
- Lockcase bh 1.00 244,220.00 244,220.00
- Cylinder bh 1.00 179,406.00 179,406.00
- Handle pintu Set 1.00 572,516.00 572,516.00
- Escutheon bh 2.00 91,846.00 183,692.00
- Door closer Set 1.00 788,276.00 788,276.00
6 Kusen dan daun pintu swing sz. 850x2200 mm (KP7) unit 1.00 -
- Kusen finish politur unit 1.00 2,573,536.98 2,573,536.98
- Daun pintu finish politur unit 1.00 5,218,137.76 5,218,137.76
- Engsel Set 1.50 168,463.60 252,695.40
- Lockcase bh 1.00 244,220.00 244,220.00
- Cylinder bh 1.00 264,406.00 264,406.00
- Handle pintu Set 1.00 572,516.00 572,516.00
- Escutheon bh 2.00 91,846.00 183,692.00

Kusen dan daun pintu swing sz. 800x1100 mm (KPS) unit 1.00 -
7
- Kusen finish politur unit 1.00 625,607.68 625,607.68
- Daun pintu finish politur unit 1.00 808,456.00 808,456.00
- Engsel Set 1.00 136,316.00 136,316.00
- Cylinder bh 1.00 279,406.00 279,406.00
- Handle pintu Set 1.00 167,516.00 167,516.00

Pasang pintu sliding kaca sz. 700x2400 mm (KP12) unit 1.00 -


8
- Pintu kaca tempered 10mm unit 1.00 1,273,136.93 1,273,136.93
- Pas rel pintu kaca unit 1.00 1,063,632.00 1,063,632.00
- Pas. Handle pintu kaca unit 1.00 552,516.00 552,516.00

Kusen dan daun jendela kaca mati 4 lubang sz. 2100x1800 mm (KJ1) unit 1.00 -
9
- Kusen finish politur unit 1.00 5,735,310.98 5,735,310.98
- Pasang kaca t 8 mm m2 3.78 319,763.60 1,208,706.41

10 Kusen dan kaca anti peluru jendela sz. 2100x1800 mm (KJ4) unit 1.00 415,000,000.00 415,000,000.00

Kusen dan daun jendela kaca mati 2 lubang sz. 1500x1800 mm (KJ3) unit 2.00 -
- Kusen finish politur unit 2.00 3,970,599.91 7,941,199.82
- Pasang kaca t 8 mm m2 5.40 319,763.60 1,726,723.44

11 Kusen dan daun jendela kaca mati 2 lubang sz. 2100x1800 mm (KJ2) unit 1.00 -
- Kusen finish politur unit 1.00 4,852,955.45 4,852,955.45
- Pasang kaca t 8 mm m2 3.78 319,763.60 1,208,706.41
A.2 Pasang pintu pengganti di VVIP existing
1 Daun pintu double sliding sz. 1880x2180 mm (P16&P17) unit 1.00 -
- Daun pintu finish politur unit 1.00 3,765,200.08 3,765,200.08
- Rel sliding Set 1.00 2,127,264.00 2,127,264.00
- Lockcase bh 1.00 247,220.00 247,220.00
- Cylinder bh 1.00 179,406.00 179,406.00
- Handle pintu Set 2.00 831,516.00 1,663,032.00
- Escutheon bh 2.00 91,846.00 183,692.00
2 Daun pintu double swing sz. 1440x2100 mm (P7) unit 1.00 -
- Daun pintu finish politur unit 1.00 2,778,148.80 2,778,148.80
- Engsel Set 3.00 168,463.60 505,390.80
- Lockcase bh 1.00 247,220.00 247,220.00
- Cylinder bh 1.00 179,406.00 179,406.00
- Handle pintu Set 2.00 831,516.00 1,663,032.00
- Escutheon bh 2.00 91,846.00 183,692.00
- Flush bolt Set 1.00 325,220.00 325,220.00
- Door closer Set 2.00 788,276.00 1,576,552.00
3 Daun pintu swing sz. 950x2205 mm (P13) unit 1.00 -
- Daun pintu finish politur unit 1.00 1,924,446.83 1,924,446.83
- Engsel Set 1.50 168,463.60 252,695.40
- Lockcase bh 1.00 244,220.00 244,220.00
- Cylinder bh 1.00 179,406.00 179,406.00
- Handle pintu Set 1.00 572,516.00 572,516.00
- Escutheon bh 2.00 91,846.00 183,692.00
- Door closer Set 1.00 788,276.00 788,276.00
4 Daun pintu swing sz. 950x2205 mm (P14) unit 1.00 -
- Daun pintu finish politur unit 1.00 1,924,446.83 1,924,446.83
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

- Engsel Set 1.50 168,463.60 252,695.40


- Lockcase bh 1.00 244,220.00 244,220.00
- Cylinder bh 1.00 179,406.00 179,406.00
- Handle pintu Set 1.00 572,516.00 572,516.00
- Escutheon bh 2.00 91,846.00 183,692.00
- Door closer Set 1.00 788,276.00 788,276.00
5 Daun pintu swing sz. 950x2230 mm (P15) unit 1.00 -
- Daun pintu finish politur unit 1.00 1,946,265.95 1,946,265.95
- Engsel Set 1.50 168,463.60 252,695.40
- Lockcase bh 1.00 244,220.00 244,220.00
- Cylinder bh 1.00 179,406.00 179,406.00
- Handle pintu Set 1.00 572,516.00 572,516.00
- Escutheon bh 2.00 91,846.00 183,692.00
- Door closer Set 1.00 788,276.00 788,276.00
VII Pekerjaan pengecatan dan polituran -
A Lantai 2 -
1 - Cat interior ICI M2 564.21 40,464.40 22,830,419.12
2 - Cat plafond ICI M2 279.69 40,464.40 11,317,589.20
3 - Cat list plafond ICI M1 33.17 40,464.40 1,342,001.83
4 - Polituran plafond lambresering grantangan M2 318.30 82,324.00 26,203,729.20
5 - polituran list kayu M1 12.26 82,324.00 1,009,292.24
6 - Polituran usuk expose jarak 50 cm M1 748.80 41,162.00 30,822,105.60
7 - Polituran List Plank Atap M1 311.80 41,162.00 12,834,311.60
8 - Polituran List Ring Atap M1 105.00 41,162.00 4,322,010.00
9 - Polituran List Tatab M1 105.00 41,162.00 4,322,010.00
VIII Pekerjaan sanitair -
A Lantai 2 -
Sanitary Ware & Fitting -
1 - Closet Duduk ex. TOTO Avante CW 823 NJ + TX 403 SECR unit 1.00 10,445,465.00 10,445,465.00
2 - Closet Duduk ex. TOTO Noerest XH 1 CES 992 WAV1 + TX 403 SECR unit 1.00 107,212,865.00 107,212,865.00
3 - Wastafel TOTO LW 595 J + DLE 117 AN V900/TN 78-9-V900 unit 1.00 10,728,700.00 10,728,700.00
4 - Wastafel TOTO LW 595 J + TX 119 LGV1 unit 1.00 6,406,620.00 6,406,620.00
5 - Head shower TOTO TX 488 SIZ unit 1.00 3,942,420.00 3,942,420.00
6 - Mixing shower TOTO TX 473 SQBR unit 1.00 7,032,420.00 7,032,420.00
7 - Hand Rail TOTO TX 721 AS unit 1.00 1,202,810.00 1,202,810.00
8 - Hand ShowerTOTO THX 118 SN unit 1.00 1,672,810.00 1,672,810.00
9 - Bathtube TOTO FBY 1760 CHPE + TX 447 SGV1 unit 1.00 48,614,400.00 48,614,400.00
10 - Bathtube TOTO duo comfort + TX 447 SGV1 unit 11,245,200.00
11 - Floor drain TOTO TX 1 BN unit 6.00 424,500.00 2,547,000.00
12 - Paper Holder TOTO TX 703 AE unit 2.00 858,540.00 1,717,080.00
13 - Towel Bar TX 4 W unit 1.00 1,782,540.00 1,782,540.00
IX Pekerjaan Lain-Lain -
1 - Pek. Water proofing lantai kamar mandi Lt. 2 + screed pelindung M2 42.27 127,146.00 5,374,858.75
2 - Pek. Water proofing dack atap + screed pelindung M2 14.58 127,146.00 1,853,152.95

2 Mekanikal + Plumbing 552,498,121.34


I PEKERJAAN INSTALASI AIR BERSIH
A LANTAI 2
Pekerjaan Instalasi : -
1 - Pemasangan Pipa PPR PN10 ø32mm m' 4.00 143,000.20 572,000.80
2 - Pemasangan Pipa PPR PN10 ø25mm m' 23.00 109,525.60 2,519,088.80
3 - Pemasangan Pipa PPR PN10 ø20mm m' 28.00 91,551.00 2,563,428.00
4 - Pemasangan Pipa PPR PN20 ø25mm m' 8.00 131,231.00 1,049,848.00
5 - Pemasangan Pipa PPR PN20 ø20mm m' 35.00 105,346.00 3,687,110.00
II PEKERJAAN INSTALASI AIR BEKAS, KOTOR -
A Instalasi air kotor dan bekas -
Pekerjaan Instalasi : -
1 - Pemasangan pipa PVC AW ø4" air kotor m' 33.84 156,499.50 5,295,943.08
2 - Pemasangan pipa PVC AW ø3" air buang m' 43.24 93,439.50 4,040,323.98
3 - Pemasangan pipa PVC AW ø2" m' 4.23 50,150.75 212,137.67
4 - Pemasangan pipa vent PVC AW ø1 1/4" m' 20.21 39,455.75 797,400.71
5 - Pemasangan pipa vent PVC AW ø1" m' 16.45 26,316.75 432,910.54
6 - Pemasangan CO Stainless Steel ø4" bh 2.00 596,040.00 1,192,080.00
7 - Pemasangan CO Stainless Steel ø3" bh 2.00 499,540.00 999,080.00
8 - Pemasangan CO PVC ø3" bh 0.00 74,540.00 -
9 - Pemasangan CO PVC ø4" bh 0.00 88,340.00 -
10 - Pemasangan Grease trap portabel di kitchen unt 0.00 4,136,500.00 -
11 - Pemasangan V trap bh 5.17 231,040.00 1,194,476.80
12 - Partial test pekerjaan plumbing ls 0.00 30,000,000.00 -
B Instalasi air hujan -
Pekerjaan Instalasi : -
1 - Pemasangan pipa PVC AW ø3" air hujan m' 39.01 93,439.50 3,645,074.90
2 - Pemasangan roof drain ø3" bh 2.00 196,040.00 392,080.00
III PEKERJAAN MEKANIKAL -
A PEKERJAAN AIR CONDITIONING -
Pekerjaan Instalasi : -
Pemasangan pipa refrigerant Copper tube L class + isolasi pipa aeroflex ø25m -
1 - Ø 6,4 m' 10.34 103,120.00 1,066,260.80
2 - Ø 9,5 m' 18.80 150,282.76 2,825,315.86
3 - Ø12,7 m' 26.32 179,331.90 4,720,015.52
4 - Ø 15,9 m' 21.62 214,303.10 4,633,233.10
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

5 - Ø 19,1 m' 12.69 245,730.69 3,118,322.45


6 - Ø 22,2 m' 52.17 280,065.86 14,611,036.02
7 - Ø 25,4 m' 4.70 331,590.00 1,558,473.00
8 - Ø 28,6 m' 4.70 388,660.71 1,826,705.36
9 - Ø 31,8 m' 10.81 498,024.29 5,383,642.53
10 - Ø 41,3 m' 50.29 602,358.62 30,292,615.03
11 - Pemasangan cover pipa PVC AW ø6" m' 85.54 342,156.25 29,268,045.63
12 - Pemasangan Refnet Joint Set 4.00 2,145,000.00 8,580,000.00
13 - Pemasangan Refnet Pipe Reducer Set 0.00 885,000.00 -
14 - Pemasangan Unit Cetralized Remote Controler unt 0.00 24,530,000.00 -
15 - Penarikan kabel kontrol STP AWG #18 + HIC m' 322.89 61,012.50 19,700,326.13
16 - Pemasangan pipa drain PVC AW ø1,5" + isolasi pipa aeroflex ø13mm m' 15.98 132,025.00 2,109,759.50
17 - Pemasangan pipa drain PVC AW ø1" + isolasi pipa aeroflex ø13mm m' 67.68 106,721.25 7,222,894.20
18 - Pemasangan isolasi pipa aeroflex ø13mm m' -
19 - Pemasangan Indoor AC IU-01 cap 54.600 BTU/H, tipe ceiling mounted unt 1.00 27,969,000.00 27,969,000.00
20 - Pemasangan Indoor AC IU-02 cap 38.200 BTU/H, tipe ceiling mounted unt 1.00 24,889,000.00 24,889,000.00
21 - Pemasangan Indoor AC IU-03 cap 47.800 BTU/H, tipe ceiling mounted unt 1.00 25,967,000.00 25,967,000.00
22 - Pemasangan Indoor AC IU-04 cap 19.100 BTU/H, tipe ceiling mounted unt 1.00 22,955,000.00 22,955,000.00
23 - Pemasangan Indoor AC IU-05 cap 38.200 BTU/H, tipe ceiling mounted unt 0.00 24,889,000.00 -
24 - Pemasangan Indoor AC IU-06 cap 24.200 BTU/H, tipe ceiling mounted unt 0.00 23,879,000.00 -
25 - Pemasangan Indoor AC IU-07 cap 47.800 BTU/H, tipe ceiling mounted unt 0.00 25,967,000.00 -
26 - Pemasangan Indoor AC IU-08 cap 38.200 BTU/H, tipe ceiling mounted unt 0.00 24,889,000.00 -
27 - Pemasangan Indoor AC IU-09 cap 7.500 BTU/H, tipe wall mounted unt 0.00 14,041,000.00 -
28 - Pemasangan Outdoor AC cap 348.000 BTU/H, Daikin VRV RXQ 36 AMY14 unt 0.00 368,772,400.00 -
29 - Indoor AC IU-09 cap 7.500 BTU/H, tipe wall mounted unt 14,041,000.00
30 - Pemasangan ducting AC m2 148.99 784,630.00 116,902,023.70
31 Pemasangan flexible ducting AC -
32 - ø50 cm m' -
33 - ø40 cm m' -
34 - ø30 cm m' -
35 - ø20 cm m' 35.25 428,730.00 15,112,732.50
36 - Pemasangan Plenum AC Bahan BJLS bh 4.00 1,983,000.00 7,932,000.00
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

37 Pemasangan Grill AC -
38 - Uk. 200 X 15 CM bh 1.00 1,956,200.00 1,956,200.00
39 - Uk. 160 X 15 CM bh 1.00 1,956,200.00 1,956,200.00
40 - Uk. 170 X 10 CM bh 1.00 1,546,200.00 1,546,200.00
41 - Uk. 160 X 10 CM bh 1.00 1,546,200.00 1,546,200.00
42 - Uk. 140 X 10 CM bh 4.00 1,546,200.00 6,184,800.00
43 - Uk. 120 X 10 CM bh 1.00 1,546,200.00 1,546,200.00
44 - Uk. 110 X 10 CM bh 4.00 1,546,200.00 6,184,800.00
45 - Uk. 80 X 10 CM bh 2.00 846,200.00 1,692,400.00
46 - Uk. 70 X 10 CM bh 1.00 846,200.00 846,200.00
47 - Uk. 60 X 10 CM bh 1.00 846,200.00 846,200.00
48 - Penambahan Freon R-410a kg 25.05 400,000.00 10,020,400.00
49 - Partial test pekerjaan AC ls 1.00 30,000,000.00 30,000,000.00
IV PEKERJAAN PEMADAM KEBAKARAN -
A LANTAI 2 -
Pekerjaan Instalasi : -
1 - Pemasangan branch control valve Unit 1.00 8,325,500.00 8,325,500.00
2 - Pemasangan pipa Black Steel Sch 40 ø2,5" M 16.00 470,768.50 7,532,296.00
3 - Pemasangan pipa Black Steel Sch 40 ø2" M 21.00 376,812.00 7,913,052.00
4 - Pemasangan pipa Black Steel Sch 40 ø1,5" M 20.00 337,003.00 6,740,060.00
5 - Pemasangan pipa Black Steel Sch 40 ø1" M 32.00 291,537.25 9,329,192.00
6 - Pemasangan pipa riser drain PVC AW ø2" M 9.00 50,150.75 451,356.75
7 - Pemasangan head sprinkler ø1" tipe reccessed ceilling bh 9.00 181,680.00 1,635,120.00
8 - Pemasangan Apar (Fire Extinguisher) Multi Purpose Dry Chemical Powder kap 5 bh 2.00 9,504,680.00 19,009,360.00
9 - Partial test pekerjaan Fire Hydrant ls 1.00 20,000,000.00 20,000,000.00

3 Elektrikal 249,498,725.51
I PEKERJAAN PANEL TEGANGAN RENDAH :
Pekerjaan Pemasangan : -
1 - PP - VVIP UTAMA LT.2 Unit 1.00 22,409,000.00 22,409,000.00
2 - Sekring box 12 group Unit 7,500,000.00
3 - PP - LIFT Unit - 16,084,000.00 -
II PEKERJAAN KABEL FEEDER : -
Pekerjaan penarikan kabel feeder dari LVMDP ke : -
1 - Dari SDP PP.VVIP ke PP - VVIP1 LT2 kabel NYY 4x10mm2 m' 33.00 124,513.00 4,108,929.00
2 - Dari SDP PP.VVIP ke PP - LIFT kabel FRC 4x10mm2 m' 33.00 692,349.50 22,847,533.50
3 - Dari PP - UPS ke PP - PP-VVIP1 Lt2 kabel NYY 4x25mm2 m' 33.00 295,949.50 9,766,333.50
4 - Kabel NYA 1x6mm2 m' 66.00 38,175.00 2,519,550.00
5 - Kabel NYA 1x16mm2 m' 33.00 61,385.00 2,025,705.00
6 - Galian tanah utk parit kabel m' 66.00 89,227.07 5,888,986.51

III PEKERJAAN INSTALASI PENERANGAN :


A LANTAI 2
Pemasangan dan instalasi penerangan, stop kontak dan lampu termasuk
koneksi ke kabel instalasi, gantungan dan semua alat bantu yg diperlukan.
1 - Pengadaan Lampu Downlight DN 291B 1xDLED-4000 PSU WH bh 40.00 718,750.00 28,750,000.00
2 - Pemasangan Lampu Downlight Essential 15w-220V bh 178,000.00
3 - Pemasangan Lampu Downlight LED E-27 15w-220V (Emergency) bh 1.00 1,666,750.00 1,666,750.00
4 - Pemasangan Lampu TKO TL LED 2x18w-220V dgn Reflector bh 3.00 703,598.00 2,110,794.00
5 - Pemasangan Lampu TKO TL LED 2x36w-220V+NB ( Emergency) bh 2.00 1,968,598.00 3,937,196.00
6 - Pemasangan Lampu Exit bh 1.00 1,402,310.00 1,402,310.00
7 - Pemasangan Lampu T5 8w - 220V bh 12.00 324,398.00 3,892,776.00
8 - Pemasangan Lampu Downlight LED E-27 10w-220V bh 7.00 278,250.00 1,947,750.00
9 - Pemasangan Lampu Baret Ceiling 22w-220V bh 2.00 986,502.00 1,973,004.00
10 - Pemasangan Lampu Gantung 50w-220V bh 2.00 10,299,050.00 20,598,100.00
11 - Pemasangan Lampu Gantung 150w-220V bh 1.00 36,399,050.00 36,399,050.00
12 - Pemasangan Lampu Baca (power dr stop kontak) bh 2.00 919,750.00 1,839,500.00
13 - Pemasangan Saklar engkel hotel bh 6.00 62,750.00 376,500.00
14 - Pemasangan Saklar dimmer bh 1.00 764,550.00 764,550.00
15 - Pemasangan Stop Kontak 10A-220V bh 26.00 70,450.00 1,831,700.00
16 - Pemasangan Stop Kontak Shaver 10A-220V bh 2.00 737,550.00 1,475,100.00
18 - Pemasangan Exhaust Fan tipe ceiling 80CM/H Daya 11w-220V bh 2.00 1,312,750.00 2,625,500.00
19 - Pemasangan Hand Dryer bh 2.00 5,950,000.00 11,900,000.00
20 - Instalasi penerangan lampu, NYM 3 x 2,5 mm2 in HIC 20 mm2 ttk 60.00 323,510.00 19,410,600.00
21 - Instalasi stop kontak, NYM 3 x 2,5 mm2 in HIC 20 mm2 ttk 28.00 378,260.00 10,591,280.00
22 - Instalasi AC, NYM 3 x 2,5 mm2 in HIC 20 mm2 ttk 4.00 510,310.00 2,041,240.00
23 - Instalasi Exhaust Fan, NYM 3 x 2,5 mm2 in HIC 20 mm2 ttk 2.00 323,510.00 647,020.00
24 - Instalasi Hand dryer, NYM 3 x 2,5 mm2 in HIC 20 mm2 ttk 2.00 378,260.00 756,520.00
25 - Partial test pekerjaan listrik ls 1.00 15,000,000.00 15,000,000.00
IV PEKERJAAN GROUNDING : -
Pengadaan Grounding Untuk Panel Tegangan Rendah Mengikuti Spesifikasi
1 - Unit 1.00 3,730,750.00 3,730,750.00
Teknis agar Mencapai ≤ 2 Ohm
2 - Grounding Box 40 x 40 x 40 cm Unit 1.00 764,698.00 764,698.00
3 - Pengurusan lisensi dari pihak terkait (sertifikat) Unit 1.00 3,500,000.00 3,500,000.00
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

4 Elektronika 181,530,199.27
I PEKERJAAN INSTALASI DATA (INTERNET, ETHERNET, WIFI&IP CAMERA)
A Lantai 2 -
Pekerjaan Instalasi dan pemasangan : -
1 - Instalasi kabel Data UTP CAT 6A + HIC 20mm ttk 11.00 425,230.00 4,677,530.00
2 - Instalasi Kabel TV RG 6 + HIC 20 mm ttk 165,000.00
3 - Pemasangan Dome IP camera PoE unt 6.00 6,939,675.00 41,638,050.00
4 - Pemasangan outlet data tipe dinding bh 7.00 243,900.00 1,707,300.00
5 - Pemasangan Acces Point (WIFI) unt 3.00 11,466,565.00 34,399,695.00
6 - Pemasangan IP TV unt 3.00 5,656,495.00 16,969,485.00
7 - Pemasangan Outlet TV unit 261,502.00
8 - Pemasangan IP Phone unt 1.00 261,502.00 261,502.00
9 - Pemasangan FIDS (Flight Information Disolay System) unt - 25,006,530.00 -
10 - Pemasangan Master Clock unt - 43,047,000.00 -
II PEKERJAAN INSTALASI TELEPON -
Pekerjaan Instalasi dan pemasangan : -
Penarikan kabel telepon Jelly Filled Armoured 2 Pairs x 0,6 mm2 + HIC dr R
1 - m' 633.27 54,522.50 34,527,612.27
Tunggu Sopir
2 - Instalasi kabel telepon UTP CAT 6A + HIC titik 5.00 425,230.00 2,126,150.00
3 - Instalasi Kabel Telpon ITC 2 x 2 x0.6 + HIC titik 225,000.00
4 - Pemasangan outlet telepon tipe dinding Lt. 2 bh 5.00 188,400.00 942,000.00
5 - Pemasangan pesawat telpon bh 5.00 525,000.00 2,625,000.00
III PEKERJAAN INSTALASI FIRE ALARM -
A Lantai 2 -
Pekerjaan Instalasi dan pemasangan : -
1 - Instalasi kabel NYA 2 x 1,5mm2 + HIC ttk 13.00 409,650.00 5,325,450.00
2 - Pemasangan Smoke detector bh 10.00 1,672,475.00 16,724,750.00
3 - Pemasangan Manual Push Button bh 1.00 1,329,475.00 1,329,475.00
4 - Pemasangan Alarm Bell bh 1.00 982,475.00 982,475.00
5 - Pemasangan Alarm Lamp bh 1.00 2,293,725.00 2,293,725.00
6 - Partial test pekerjaan elektronik ls 1.00 15,000,000.00 15,000,000.00

5 Furniture 398,768,930.00
A Lantai 2
Ruang Paspampres
1 - Kursi 2 seater (refinishing) unit 1.00 4,200,000.00 4,200,000.00
2 - Kursi 1 seater unhandle (refinishing B) unit 2.00 2,100,000.00 4,200,000.00
3 - Meja segi empat 1 (refinishing) unit 1.00 1,500,000.00 1,500,000.00
4 - Meja rias 1 (refinishing) unit 1.00 1,500,000.00 1,500,000.00
5 - Pot tanaman besar unit 1.00 6,000,000.00 6,000,000.00
6 - Meja kecil unit 2.00 12,500,000.00 25,000,000.00
7 - Pot hias unit 2.00 2,500,000.00 5,000,000.00
Ruang Santai
1 - Sofa 2 seater unit 3.00 8,000,000.00 24,000,000.00
2 - Coffee table (100 x 60 x 45 cm) unit 3.00 4,500,000.00 13,500,000.00
3 - Corner table (45 x 45 cm) unit 4.00 2,359,500.00 9,438,000.00
3 - Pot tanaman besar unit 2.00 6,000,000.00 12,000,000.00
4 - Pot hias unit 7.00 2,500,000.00 17,500,000.00
Area Selasar
1 - Sofa 3 seater unit 2.00 11,500,000.00 23,000,000.00
2 - Corner table (50 x 50 cm) unit 4.00 3,200,000.00 12,800,000.00
3 - Kursi 1 seat handle (refinishing B) unit 7.00 2,100,000.00 14,700,000.00
4 - Side table (refinishing) unit 2.00 1,000,000.00 2,000,000.00
5 - Pot hias unit 4.00 2,500,000.00 10,000,000.00
6 - Kursi reception unit 1.00 3,400,000.00 3,400,000.00
Ruang Tamu Presiden
1 - Kursi 3 seater (refinishing A) unit 1.00 6,588,000.00 6,588,000.00
2 - Kursi 1 seat handle (refinishing A) unit 4.00 2,196,000.00 8,784,000.00
3 - Meja bundar (refinishing) unit 1.00 2,500,000.00 2,500,000.00
4 - Corner table (50 x 50 cm) unit 2.00 2,359,500.00 4,719,000.00
Ruang Tidur Presiden
1 - Pekerjaan bed kayu jati finishing politur unit 1.00 21,000,000.00 21,000,000.00
2 - Matras bed ukuran 2000 x 2000 mm, bantal, bed seat set 1.00 78,802,800.00 78,802,800.00
3 - Meja rias (refinishing) unit 1.00 2,000,000.00 2,000,000.00
4 - Living set rotan sintetis set 3.00 6,806,250.00 20,418,750.00
5 - Pekerjaan meja nakas kayu solid finishing politur unit 2.00 3,675,600.00 7,351,200.00
6 - Pekerjaan stool kayu solid + bantalan (refinishing) unit 1.00 1,000,000.00 1,000,000.00
7 - Pekerjaan meja TV kayu solid finishing politur unit 1.00 5,031,180.00 5,031,180.00
8 - Pekerjaan cermin + frame kayu solid finishing politur unit 1.00 3,955,100.00 3,955,100.00
9 - Pekerjaan meja kerja kayu solid finishing politur unit 1.00 5,520,400.00 5,520,400.00
10 - Pekerjaan almari multiplek + HPL unit 1.00 37,077,000.00 37,077,000.00
11 - Pekerjaan box washtafel multiplek top granite unit 1.00 4,283,500.00 4,283,500.00
1,999,025,113.40
6 Pekerjaan Interior
A LANTAI 2
A.1 AREA SELASAR
1 - Pekerjaan railing kayu bengkirai motif pecira m¹ 45.20 4,466,000.00 201,863,200.00
2 - Pekerjaan lis plafon kayu bengkirai finishing politur m¹ 47.93 1,262,800.00 60,526,004.00
A.2 Cover ukiran atap expose -
1 - Pekerjaan lis bagian atas m¹ 28.00 1,632,400.00 45,707,200.00
2 - Pekerjaan ukiran pada atap expose (kayu jatii) m¹ 28.00 5,471,928.00 153,213,984.00
2 - Pekerjaan lis bagian bawah m¹ 28.00 2,858,856.00 80,047,968.00
3 - Cover Panel Listrik Multriplek Finishing HPL Unit 1.00 12,850,000.00 12,850,000.00
A.3 Atap expose -
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

A.3.1 RANGKA BAJA LEVEL +16,348 RANGKA PLAFOND VOID -


1 - Pek. WF 350x175x7x11 kg 992.00 31,643.59 31,390,441.28
2 - Pek. WF 150x75x5x7 kg 786.25 31,643.59 24,879,899.21
3 - Pek. Cut WF 150x75x5x7 kg 2.59 31,643.59 81,956.90
4 - Pek. Cut WF 350x175x7x11 kg 20.14 31,643.59 637,225.96
5 - End plate t=24mm kg 56.52 31,643.59 1,788,495.71
6 - End plate t=14mm kg 11.96 31,643.59 378,366.20
7 - Plate t = 8mm kg 7.97 31,643.59 252,154.05
8 - Stiffner t =10mm kg 6.30 31,643.59 199,357.65
9 - Stiffner t = 8mm kg 217.24 31,643.59 6,874,134.92
10 - Mur Baut ø22mm HTB A325 bh 32.00 18,750.00 600,000.00
11 - Mur Baut ø16mm HTB A325 bh 64.00 11,875.00 760,000.00
12 - Pek. Las baja m' 117.01 297,000.00 34,752,564.00
13 - Purlin CNP 150x50x20x3,2 kg 696.18 31,643.59 22,029,689.34
14 - Pek. Cleat angle plate 130x130x9 kg 103.20 31,643.59 3,265,618.49
15 - Mur Baut ø12mm HTB A325 bh 160.00 3,125.00 500,000.00
16 - Pek. Las baja m' 20.00 297,000.00 5,940,000.00
A.3.2 FINISHING -
1 - Cover rangka baja atap expose (kayu bengkirai) m¹ 63.60 957,880.00 60,921,168.00
2 - Pekerjaan usuk expose bengkirai 5/7 m² 75.60 800,800.00 60,540,480.00
3 - Pekerjaan pasangan lambersering m² 75.60 415,800.00 31,434,480.00
4 - Pekerjaan petaka unit 1.00 1,848,000.00 1,848,000.00
5 - Pekerjaan politur cover rangka baja atap expose m¹ 42.40 260,260.00 11,035,024.00
6 - Pekerjaan politur usuk expose m¹ 240.00 69,300.00 16,632,000.00
7 - Pekerjaan politur lambersering m² 75.60 82,324.00 6,223,694.40
8 - Pekerjaan plin lantai kayu bengkirai finishing PU m¹ 47.93 569,800.00 27,310,514.00
9 - Lampu gantung chandlelier unit - 15,862,000.00 -
A.4 Cover Dinding Void -
1 - Pekerjaan ulap-ulap m¹ 29.40 4,216,520.00 123,965,688.00
2 - Pekerjaan ukiran (kayu jati) m¹ 29.40 3,293,136.00 96,818,198.40
3 - Pekerjaan lis bagian bawah ulap-ulap m¹ 29.40 2,325,400.00 68,366,760.00
4 - Pekerjaan frame jendela kayu bengkirai kombinasi m1 28.80 1,416,800.00 40,803,840.00
multiplek finishing politur -
5 - Pekerjaan frame relief multiplek finishing politur '+ rangka, unit 1.00 23,312,520.00 23,312,520.00
pasang relief, & service finishing relief -
6 - Pekerjaan frame pintu entrance lift kayu bengkirai m¹ 5.50 1,552,320.00 8,537,760.00
7 - finishing politur -
8 - Panel ukiran selasar kayu bengkirai finishing politur unit 2.00 12,122,880.00 24,245,760.00
9 - Meja counter security unit 1.00 13,444,200.00 13,444,200.00
10 - Gorden jendela KJ3 (1.5 x 2.97) set 2.00 3,850,000.00 7,700,000.00
11 - Gorden jendela KJ1 (2.1x2.97) Type 1 set 1.00 8,360,000.00 8,360,000.00
12 - Frame foto/lukisan kayu jati m² 9.12 1,667,820.00 15,202,179.30
13 - Lukisan tema pewayangan bh 1.00 3,500,000.00 3,500,000.00
14 - Papan signage bh 1.00 500,000.00 500,000.00
A.5 RUANG PASPAMPRES -
1 - Pekerjaan lis plafon kayu bengkirai finishing politur m¹ 40.30 1,262,800.00 50,890,840.00
2 - Pekerjaan plin lantai kayu bengkirai finishing politur m¹ 39.00 460,460.00 17,957,940.00
3 - Pekerjaan frame jendela kayu bengkirai kombinasi unit 1.00 1,416,800.00 1,416,800.00
finishing politur -
4 - Pekerjaan meja console multiplek finishing politur unit 1.00 5,617,920.00 5,617,920.00
5 - Pekerjaan box wastafel unit 1.00 4,720,100.00 4,720,100.00
6 - Pekerjaan Cermin wastafel unit 1.00 2,186,800.00 2,186,800.00
7 - Gorden jendela KJ1 (2.1 x 2.97) Type 2 set 1.00 4,850,000.00 4,850,000.00
8 - Frame foto/lukisan kayu jati m² 1.82 1,667,820.00 3,035,432.40
11 - Lukisan tema pewayangan bh 1.00 3,500,000.00 3,500,000.00
12 - Papan signage bh 2.00 500,000.00 1,000,000.00
A.6 AREA SANTAI -
1 - Pekerjaan railling balkon kayu bangkirai m¹ 9.79 2,464,000.00 24,122,560.00
2 - Pekerjaan box rel sliding ukir kayu bengkirai unit 1.00 4,980,360.00 4,980,360.00
3 - finishing politur -
4 - Papan signage bh 1.00 500,000.00 500,000.00
A.7 PRESIDEN SUITE -
1 Lis plafond kayu jati finishing politur m¹ 49.00 1,575,420.00 77,195,580.00
2 Lis drop ceilling ukir atap expose -
- Pekerjaan lis bagian atas m¹ 16.20 1,013,320.00 16,415,784.00
- Pekerjaan ukiran m¹ 16.20 2,094,400.00 33,929,280.00
- Pekerjaan lis bagian bawah m¹ 16.20 1,532,300.00 24,823,260.00
- Pekerjaan plin lantai kayu jati finishing politur m¹ 30.46 540,540.00 16,464,848.40
A.7.1 Atap Expose -
1 - Pekerjaan rangka atap expose m² 16.68 412,720.00 6,884,169.60
2 - Pekerjaan balok atap expose m² 20.80 264,880.00 5,509,504.00
3 - Pekerjaan usuk expose bengkirai 5/7 m² 16.68 800,800.00 13,357,344.00
4 - Pekerjaan pasangan lampit m² 16.68 415,800.00 6,935,544.00
5 - Pekerjaan politur balok expose m¹ 20.80 100,100.00 2,082,080.00
6 - Pekerjaan politur usuk expose m¹ 110.40 69,300.00 7,650,720.00
7 - Pekerjaan politur lampit m² 16.68 30,800.00 513,744.00
8 - Pekerjaan petaka unit 1.00 1,848,000.00 1,848,000.00
9 - Pekerjaan wallpaper setara Belagio m² 64.88 323,400.00 20,983,485.60
10 - Lampu gantung chandlelier unit - 4,500,000.00 -
11 - Pekerjaan background bed multiplek + unit 1.00 60,398,800.00 60,398,800.00
ukiran kayu jati (relief & tetes air) finishing politur -
12 - Pekerjaan frame pintu kayu jati kombinasi multiplek m¹ 14.40 1,609,300.00 23,173,920.00
finishing politur -
13 - Pekerjaan frame jendela kayu jati + multiplek m¹ 7.80 2,032,800.00 15,855,840.00
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

finishing politur -
14 - Pekerjaan box gorden ukir kayu solid finishing politur unit 1.00 4,281,200.00 4,281,200.00
15 - Pekerjaan backdrop TV multiplek + kayu unit 1.00 36,128,400.00 36,128,400.00
solid finishing politur -
16 - Gorden jendela KJ4 (2.1 x 3.30) Type 1 unit 1.00 9,130,000.00 9,130,000.00
17 - Lampu nakas unit - 625,000.00 -
18 - Frame foto/lukisan kayu jati m² 3.64 1,667,820.00 6,070,864.80
19 - Lukisan tema pewayangan bh 1.00 3,500,000.00 3,500,000.00
20 - Papan signage bh 2.00 500,000.00 1,000,000.00
A.8 RUANG TAMU PRESIDEN -
1 - Lis plafond kayu jati finishing politur m¹ 19.10 1,575,420.00 30,090,522.00
2 - Pekerjaan lis drop celling kayu politur m¹ 13.00 1,025,640.00 13,333,320.00
3 - Pekerjaan plin lantai kayu jati finishing politur m¹ 16.00 540,540.00 8,648,640.00
4 - Pekerjaan wallpaper setara Belagio m² 44.00 323,400.00 14,229,600.00
5 - Lampu gantung chandlelier unit - 15,862,000.00 -
6 - Pekerjaan frame relief multiplek finishing politur unit 1.00 23,312,520.00 23,312,520.00
+ rangka, pasang relief, & service finishing relief -
7 - Pekerjaan frame pintu multiplek unit 1.00 21,436,800.00 21,436,800.00
finishing politur (310 x 250 cm) -
8 - Pekerjaan cover dinding multiplek finishing politur unit 2.00 6,375,600.00 12,751,200.00
(sebelah panel relief) -
9 - Frame foto/lukisan kayu jati m² 3.64 1,667,820.00 6,070,864.80
10 - Lukisan tema pewayangan bh 1.00 3,500,000.00 3,500,000.00
11 - Papan signage bh 1.00 500,000.00 500,000.00
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

C Bangunan Meeting A dan Meeting B


C.1. Bangunan VIP 2
1 Sipil + Arsitek 2,510,912,743.86
I Pekerjaan Persiapan
1 - Pek. Bowplank M1 85.00 69,361.00 5,895,685.00
II Pekerjaan tanah -
1 - Urugan tanah peninggian lantai dan Pemadatan (Drop off) M3 4.00 255,320.00 1,021,280.00
2 - Urugan tanah peninggian lantai dan Pemadatan M3 117.92 379,580.00 44,760,984.59
3 - Urugan limestone peninggian lantai dan Pemadatan (Drop off) M3 4.00 255,320.00 1,021,280.00
4 - Urugan limestone peninggian lantai dan Pemadatan M3 35.68 379,580.00 13,543,414.40
II Pekerjaan Pondasi -
1 Pek. Pondasi plat P1 sz 1000x1000x200mm, Pembesian B:D13-200 : T:ø10-200 -
- Bekisting M2 3.20 153,792.54 492,136.13
- Pembesian Kg 101.26 19,701.40 1,994,903.87
- Beton K-250 M3 0.80 1,395,820.00 1,116,656.00
- Angkur D13-100 cm + chemical hilti kg 16.90 29,701.40 501,852.68
2 Pek. Kolom Pedestal K2 sz 200x200x500 mm, Pembesian 4D13 / ø8-150 -
- Bekisting M2 0.96 383,185.00 367,857.60
- Pembesian Kg 7.76 19,701.40 152,796.18
- Beton K-250 M3 0.05 1,395,820.00 66,999.36
3 Pondasi batu kali (Di atas perkerasan) -
,- Angkur D13 dgn chemical tinggi 80 cm jarak 100 cm Kg 66.18 37,201.40 2,461,927.27
- Angkur D13 tinggi 80 cm jarak 100 cm Kg 44.12 19,701.40 869,204.10
- Angkur utk umpak D13 Kg 20.65 19,701.40 406,861.49
- Pasangan Batu Kali M3 51.24 922,260.00 47,256,860.63
- Pondasi batu kali anak tangga M3 2.38 922,260.00 2,191,289.76
III Pekerjaan Struktur Beton -
1 Pek. Beton Sloof S1 150x200 mm, Pembesian 4D13 / ø8-150 -
- Bekisting M2 53.12 203,035.00 10,785,219.20
- Pembesian Kg 722.22 19,701.40 14,228,682.06
- Beton K - 250 M3 3.98 1,591,420.00 6,340,217.28
2 Pek. Beton Sloof S2 200x250 mm, Pembesian 4D13 / ø8-150 -
- Lantai kerja t = 50mm M3 0.27 1,006,079.29 271,641.41
- Bekisting M2 9.00 203,035.00 1,827,315.00
- Pembesian Kg 107.33 19,701.40 2,114,511.86
- Beton K - 250 M3 0.90 1,591,420.00 1,432,278.00
3 Plat Lantai t = 15 cm (wiremesh M6 1 lapis) -
- Lantai kerja t = 5 cm M3 1.00 1,006,079.29 1,006,079.29
- Wiremesh M-6 M2 20.00 86,485.84 1,729,716.90
- Beton K - 250 M3 3.00 1,591,420.00 4,774,260.00
4 Plat Lantai t = 10 cm (wiremesh M6 1 lapis) -
- Lantai kerja t = 5 cm M3 8.92 1,006,079.29 8,974,227.23
- Wiremesh M-6 M2 178.40 86,485.84 15,429,074.71
- Beton K - 250 M3 17.84 1,591,420.00 28,390,932.80
5 Pek. Beton Kolom K1 sz 130x130 mm, Pembesian 4D13 / ø8-150 -
- Bekisting M2 61.15 383,185.00 23,432,529.12
- Pembesian Kg 600.87 19,701.40 11,837,923.48
- Beton K - 250 M3 1.99 1,591,420.00 3,162,851.76
6 Pek. Beton Kolom K2 sz 200x200 mm, Pembesian 4D13 / ø8-150 -
- Bekisting M2 13.12 383,185.00 5,027,387.20
- Pembesian Kg 96.08 19,701.40 1,892,960.95
- Beton K - 250 M3 0.66 1,591,420.00 1,043,971.52
7 Pek. Beton Kolom saka sz 150x150 mm, Pembesian 4D13 / ø8-150 -
- Bekisting M2 43.43 383,185.00 16,640,958.18
- Pembesian Kg 412.92 19,701.40 8,135,071.35
- Beton K - 250 M3 1.63 1,591,420.00 2,591,707.04
8 Pek. Beton Ring sz 150x200 mm, Pembesian 4D13 / ø8-150 -
- Bekisting M2 30.32 386,862.00 11,729,655.84
- Pembesian Kg 412.36 19,701.40 8,124,163.87
- Beton K - 250 M3 2.27 1,591,420.00 3,618,889.08
9 Pek. Beton Ring sz 200x250 mm, Pembesian 4D13 / ø8-150 -
- Bekisting M2 12.60 386,862.00 4,874,461.20
- Pembesian Kg 107.60 19,701.40 2,119,803.66
- Beton K - 250 M3 0.90 1,591,420.00 1,432,278.00
10 Pek. Beton Lambang sz 100x200 mm, Pembesian 4D13 / ø8-150 -
- Bekisting M2 31.20 386,862.00 12,070,094.40
- Pembesian Kg 342.69 19,701.40 6,751,478.68
- Beton K - 250 M3 1.25 1,591,420.00 1,986,092.16
11 Pek. Beton Lambang sz 150x200 mm, Pembesian 4D13 / ø8-150 -
- Bekisting M2 11.88 386,862.00 4,595,920.56
- Pembesian Kg 124.48 19,701.40 2,452,434.21
- Beton K - 250 M3 0.65 1,591,420.00 1,031,240.16
12 Pek. Beton Sunduk sz 100x150 mm, Pembesian 4D13 / ø8-150 -
- Bekisting M2 26.05 386,862.00 10,076,981.38
- Pembesian Kg 340.41 19,701.40 6,706,566.18
- Beton K - 250 M3 0.98 1,591,420.00 1,554,499.06
13 Balok Latei 100x150, Pembesian 4ø12 - ø8-200 -
- Bekisting M2 10.76 386,862.00 4,160,700.81
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

- Pembesian Kg 116.92 19,701.40 2,303,444.34


- Beton K - 175 M3 0.54 1,206,681.43 648,892.94
14 Kolom praktis 100x130, Pembesian 4ø12 - ø8-200 -
- Bekisting M2 30.58 383,185.00 11,716,264.56
- Pembesian Kg 377.83 19,701.40 7,443,819.36
- Beton K - 175 M3 1.53 1,206,681.43 1,844,774.57
IV Pekerjaan pasangan dan plesteran -
1 - Pasangan Bata Ringan M2 274.42 202,289.99 55,511,913.74
2 - Plesteran M2 495.72 80,198.70 39,755,698.57
3 - Acian M2 241.87 38,350.00 9,275,618.63
4 - Pek. Lapis water proofing dinding sebelum pemasangan stile Bali M2 181.77 127,146.00 23,111,010.56
5 - Pek. meja Washtafel 850x500mm tebal 100 mm unt 2.00 25,200.12 50,400.24
6 - Pek. Trap tangga sz. 300x200 mm M3 2.55 922,260.00 2,348,996.22
7 - Pek. Pembatas tangga M3 0.25 922,260.00 232,409.52
V Pekerjaan pelapis lantai & dinding -
1 Pas. Lantai Granite Tile -
- Pas. Granite Tile 60 x 60 cm M2 98.38 584,237.20 57,477,255.74
- Pas. Granite Tile unpolish 40 x 40 cm Toilet M2 6.00 478,237.20 2,869,423.20
2 Pas. Lantai Karpet + Lapisan under layer M2 104.10 1,786,592.00 185,984,227.20
3 Pek. Dinding Granite -
- Pas. Batu andesit Dinding 60 x 60 cm Bantaran lantai M2 38.52 642,299.00 24,741,357.48
- Pas. Granite Tile Dinding 60 x 120 cm Toilet M2 53.12 946,799.00 50,293,962.88
4 Pek.Lantai Batu Andesit 40x40x3 cm -
- Pas. Lantai Area Canopy M2 37.34 522,837.20 19,522,741.05
5 Pek. Uptrade Tangga -
- Pas. Batu andesit 30 x 60 cm M2 3.60 584,237.20 2,103,253.92
6 Pas. Marmer pada top meja Washtafel M2 0.85 1,305,143.20 1,109,371.72
7 Pas. Plint Granite M1 69.70 75,405.56 5,255,767.63
VI Pekerjaan Eksterior Style Bali -
1 - Pek. finishing kolom beton dibungkus kayu dikupak dipolitur uk. 15x15 cm M1 76.56 425,502.40 32,576,463.74
2 - Pek. Sendi kolom dr marmer Bh 22.00 662,500.00 14,575,000.00
3 - Pek. Finishing balok sunduk dibungkus kayu dipolitur uk.15x20 cm M1 19.60 480,753.60 9,422,770.56
4 - Pek. Finishing balok sunduk dibungkus kayu dipolitur uk.10x15 cm M1 65.12 360,565.20 23,480,005.82
5 - Pek. Finishing balok lambang dibungkus kayu dipolitur uk. 10x20 cm M1 62.40 400,628.00 24,999,187.20
6 - Pas. Paras stil bali pembungkus kolom di drop off M2 24.32 2,272,213.50 55,260,232.32
7 - Pas. Paras stil bali pembungkus kolom di bangunan M2 74.66 2,272,213.50 169,632,098.84
8 - Pas. Paras stil bali di dinding depan samping pintu M2 12.64 2,272,213.50 28,720,778.64
9 - Pek Paras-bata stil bali pada dinding M2 146.48 2,272,213.50 332,838,377.91
10 - Pek. Karang asti/gajah Bh 8.00 437,500.00 3,500,000.00
11 - Pas. Paras ukir sekeliling jendela J1 M1 45.60 1,136,106.75 51,806,467.80
12 - Lapisan coating pada permukaan stil bali M2 258.10 97,923.00 25,273,632.53
VII Pekerjaan Atap -
A ATAP DROP OFF -
1 - Pas. Dedeleg 80x120 mm M1 1.00 181,318.80 181,318.80
2 - Pas. Balok tembok 60x120 mm M1 18.00 108,791.28 1,958,243.04
3 - Pas. Pemade 60x120 mm diprofil M1 21.93 133,850.88 2,935,349.80
4 - Pas. Gerantangan pemade 60x120 mm diprofil M1 5.54 133,850.88 742,069.28
5 - Pas. Pemucu 60x120 mm diprofil M1 18.42 133,850.88 2,464,997.81
6 - Pas. Gerantangan pemucu 60x120 mm diprofil M1 4.89 133,850.88 654,263.10
7 - Pek. Pasangan usuk kayu & gerantangan diprofil uk. 40x60 mm M2 45.70 397,504.00 18,165,455.80
8 - Pas. Papan tutup dedeleg uk 600x1600 mm diprofil Bh 1.00 305,571.84 305,571.84
9 - Pasang kayu apit-apit 10x50 mm diprofil M1 15.60 44,343.20 691,753.92
10 - Pas. Listplank 25x150 mm M1 48.80 162,640.00 7,936,832.00
11 - Pas. Tatab 25x150 mm M1 24.40 161,336.00 3,936,598.40
12 - Pas. Ring ukir 25x150 mm M1 24.40 161,336.00 3,936,598.40
13 - Pas. List 20x60 mm M1 24.40 44,343.20 1,081,974.08
14 - Pas. Reng 20x30 mm M2 45.70 84,224.00 3,848,935.73
15 - Pas. Genteng jatiwangi di cat M2 45.70 206,511.00 9,437,304.89
16 - Pas. Bubungan genteng jatiwangi di cat M1 19.04 234,334.50 4,462,666.22
17 - Ikut celedu Bh 4.00 620,584.00 2,482,336.00
18 - Murda Bh 2.00 545,584.00 1,091,168.00
B ATAP BUILDING -
1 - Pek. Rangka atap baja ringan M2 120.00 292,717.57 35,126,108.82
2 - Pek. Pasangan usuk kayu & gerantangan diprofil M2 326.63 397,504.00 129,836,461.22
3 - Pek. Balok kayu 80x150 mm penyangga gerantangan M1 52.00 181,318.80 9,428,577.60
4 - Pek. Balok tembok 60x120 mm M1 60.00 108,791.28 6,527,476.80
5 - Pas. Listplank 25/150 mm M1 200.64 162,640.00 32,632,089.60
6 - Pas. List ring ukir 25/150 mm M1 69.20 161,336.00 11,164,451.20
7 - Pas. List Tatab 25/150 mm M1 138.40 161,336.00 22,328,902.40
8 - Pas. Papan tutup balok 20x200 mm M1 52.00 63,660.80 3,310,361.60
9 - Pas. List penutup ujung usuk 20/60 mm M1 168.64 44,343.20 7,478,037.25
10 - Pek. Pasangan reng M1 148.32 84,224.00 12,491,901.54
11 - Pas. Genteng jatiwangi di cat M2 345.82 206,511.00 71,416,047.04
12 - Pas. Bubungan genteng jatiwangi di cat M2 63.21 234,334.50 14,811,346.41
13 - Pek. Talang air M1 16.40 177,423.50 2,910,100.25
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

14 - Pas. Murda M1 3.00 545,584.00 1,636,752.00


15 - Pas. Ikut celedu Bh 6.00 620,584.00 3,723,504.00
VIII Pekerjaan plafond -
1 - Plafond Expose Lambersering+aluminium foil (grantangan drop off) M2 45.70 386,396.00 17,657,833.52
2 - Plafond Expose Lambersering+aluminium foil (grantangan bangunan) M2 153.92 386,396.00 59,475,617.90
3 - Plafond Expose Lambersering+rangka kayu M2 9.00 597,733.60 5,379,602.40
4 - Plafond Gypsum 9 mm + rangka metal furing M2 105.00 232,728.00 24,436,440.00
5 - Plafond Gypsum WR 9 mm + rangka metal furing M2 6.00 253,164.75 1,518,988.50
6 - List Plafond Gypsum M1 20.00 50,716.00 1,014,320.00
7 - List plafond kayu 60x60 mm M1 162.10 43,967.06 7,127,060.43
8 - Drop plafond Gypsum M1 52.00 139,636.80 7,261,113.60
IX Pekerjaan pintu dan jendela -
A Pasang pintu dgn pintu pindahan dr VVIP existing dan Pintu Baru
1 Kusen dan daun pintu double swing sz. 1800x2250 mm (P1) unit 1.00 -
- Kusen finish politur unit 1.00 3,088,244.38 3,088,244.38
- Bongkar pintu di VVIP existing bh 2.00 100,000.00 200,000.00
- Refinishing Daun pintu existing m2 7.48 82,324.00 615,783.52
- Engsel Set 3.00 168,463.60 505,390.80
- Lockcase bh 1.00 247,220.00 247,220.00
- Cylinder bh 1.00 179,406.00 179,406.00
- Handle pintu Set 2.00 831,516.00 1,663,032.00
- Escutheon bh 2.00 91,846.00 183,692.00
- Flush Bolt Set 1.00 325,220.00 325,220.00
- Door closer Set 2.00 788,276.00 1,576,552.00
2 Kusen dan daun pintu double swing sz. 1900x2155 mm (P2) unit 2.00 -
- Kusen finish politur unit 2.00 3,044,126.60 6,088,253.20
- Bongkar pintu di VVIP existing bh 4.00 100,000.00 400,000.00
- Refinishing Daun pintu existing m2 15.16 82,324.00 1,247,702.54
- Engsel Set 6.00 168,463.60 1,010,781.60
- Lockcase bh 2.00 247,220.00 494,440.00
- Cylinder bh 2.00 179,406.00 358,812.00
- Handle pintu Set 4.00 831,516.00 3,326,064.00
- Escutheon bh 4.00 91,846.00 367,384.00
- Flush Bolt Set 2.00 325,220.00 650,440.00
- Door closer Set 4.00 788,276.00 3,153,104.00
3 Kusen dan daun pintu double swing sz. 1300x2150 mm (P3) unit 2.00 -
- Kusen finish politur unit 2.00 2,794,125.86 5,588,251.73
- Daun pintu finish politur unit 2.00 7,980,681.28 15,961,362.56
- Engsel Set 6.00 168,463.60 1,010,781.60
- Lockcase bh 2.00 247,220.00 494,440.00
- Cylinder bh 2.00 179,406.00 358,812.00
- Handle pintu Set 4.00 831,516.00 3,326,064.00
- Escutheon bh 4.00 91,846.00 367,384.00
- Flush Bolt Set 2.00 325,220.00 650,440.00
- Door closer Set 4.00 788,276.00 3,153,104.00
4 Kusen dan daun pintu swing sz. 800x2150 mm (P4) unit 4.00 -

- Kusen finish politur unit 4.00 2,500,007.35 10,000,029.41


- Daun pintu finish politur unit 4.00 4,799,570.56 19,198,282.24
- Engsel Set 6.00 168,463.60 1,010,781.60
- Lockcase bh 4.00 244,220.00 976,880.00
- Cylinder bh 4.00 264,406.00 1,057,624.00
- Handle pintu Set 4.00 572,516.00 2,290,064.00
- Escutheon bh 8.00 91,846.00 734,768.00
5 Kusen dan daun jendela kaca mati sz. 1200x1200 mm (J1) unit 2.00 -
- Kusen finish politur unit 2.00 2,352,948.10 4,705,896.19
- Pasang kaca t 8 mm m2 2.88 319,763.60 920,919.17
6 Kusen dan daun jendela kaca mati sz. 1800x1200 mm (J2) unit 4.00 -
- Kusen finish politur unit 4.00 2,941,185.12 11,764,740.48
- Pasang kaca t 8 mm m2 8.64 319,763.60 2,762,757.50
B Pasang pintu pengganti di VVIP existing
1 Daun pintu double swing sz. 1700x2200 mm (P1) unit 1.00 -
- Daun pintu finish politur unit 1.00 3,435,938.00 3,435,938.00
- Engsel Set 3.00 168,463.60 505,390.80
- Lockcase bh 1.00 247,220.00 247,220.00
- Cylinder bh 1.00 179,406.00 179,406.00
- Handle pintu Set 2.00 831,516.00 1,663,032.00
- Escutheon bh 2.00 91,846.00 183,692.00
- Flush Bolt Set 1.00 325,220.00 325,220.00
- Door closer Set 2.00 788,276.00 1,576,552.00
2 Daun pintu double swing sz. 1800x2105 mm (P2) unit 2.00 -
- Daun pintu finish politur unit 2.00 3,480,954.30 6,961,908.60
- Engsel Set 6.00 168,463.60 1,010,781.60
- Lockcase bh 2.00 247,220.00 494,440.00
- Cylinder bh 2.00 179,406.00 358,812.00
- Handle pintu Set 4.00 831,516.00 3,326,064.00
- Escutheon bh 4.00 91,846.00 367,384.00
- Flush Bolt Set 2.00 325,220.00 650,440.00
- Door closer Set 4.00 788,276.00 3,153,104.00
X Pekerjaan pengecatan dan polituran -
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

1 - Cat interior ICI M2 241.92 40,464.40 9,788,945.33


2 - Cat plafond ICI M2 111.00 40,464.40 4,491,548.40
3 - Cat list plafond ICI M1 20.00 40,464.40 809,288.00
4 - Polituran plafond lambresering grantangan drop off M2 45.70 82,324.00 3,762,108.01
5 - Polituran plafond lambresering grantangan bangunan M2 153.92 82,324.00 12,671,639.38
6 - Polituran plafond lambersering M2 9.00 82,324.00 740,916.00
7 - Polituran list kayu M1 162.10 41,162.00 6,672,360.20
8 - Polituran Pemade 6x12 cm M1 27.47 41,162.00 1,130,884.79
9 - Polituran Pemucu 6x12 cm M1 23.30 41,162.00 959,239.25
10 - Polituran usuk kayu expose jarak 50 cm di drop off M1 91.40 41,162.00 3,762,108.01
11 - Polituran usuk kayu expose jarak 50 cm grantangan M1 653.26 41,162.00 26,889,432.14
12 - Polituran Papan tutup dedeleg uk 60x160 cm M2 0.96 82,324.00 79,031.04
13 - Polituran kayu apit-apit 1x5 cm M1 15.60 41,162.00 642,127.20
14 - Polituran Listplank 25/150 mm drop off M1 48.80 41,162.00 2,008,705.60
15 - Polituran Listplank 25/150 mm bangunan M1 200.64 41,162.00 8,258,743.68
16 - Polituran List ring ukir 25/150 mm drop off M1 24.40 41,162.00 1,004,352.80
17 - Polituran List ring ukir 25/150 mm bangunan M1 69.20 41,162.00 2,848,410.40
18 - Polituran List Tatab 25/150 mm drop off M1 24.40 41,162.00 1,004,352.80
19 - Polituran List Tatab 25/150 mm bangunan M1 138.40 41,162.00 5,696,820.80
20 - Polituran Papan tutup balok 20x200 mm M1 52.00 41,162.00 2,140,424.00
21 - Polituran List penutup ujung usuk 20/60 mm drop off M1 24.40 41,162.00 1,004,352.80
22 - Polituran List penutup ujung usuk 20/60 mm bangunan M1 168.64 41,162.00 6,941,559.68
XI Pekerjaan sanitair -
A Sanitary Ware & Fitting -
1 - Closet Duduk ex. TOTO Avante CW 823 NJ + TX 403 SECR unit 4.00 10,445,465.00 41,781,860.00
2 - Wastafel TOTO LW 595 J + TX 119 LGV1 unit 2.00 6,406,620.00 12,813,240.00
3 - Floor drain TOTO TX 1 BN bh 4.00 424,500.00 1,698,000.00
4 - Paper Holder TOTO TX 703 AC unit 4.00 697,540.00 2,790,160.00
XII Pekerjaan Lain-Lain -
1 - Pek. Water proofing lantai kamar mandi + screed pelindung M2 22.80 127,146.00 2,898,928.80

2 Mekanikal + Plumbing 243,986,128.83


I PEKERJAAN INSTALASI AIR BERSIH
Pekerjaan Instalasi : -
1 - Pemasangan Pipa PPR PN10 ø25mm m' 29.00 109,525.60 3,176,242.40
2 - Pemasangan Pipa PPR PN10 ø20mm m' 18.00 91,551.00 1,647,918.00
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

II PEKERJAAN INSTALASI AIR BEKAS, KOTOR -


A Instalasi air kotor dan bekas -
Pekerjaan Instalasi : -
1 - Pemasangan pipa PVC AW ø4" air kotor m' 21.00 156,499.50 3,286,489.50
2 - Pemasangan pipa PVC AW ø3" air buang m' 15.00 93,439.50 1,401,592.50
3 - Pemasangan pipa PVC AW ø2" m' 3.00 50,150.75 150,452.25
4 - Pemasangan pipa vent PVC AW ø1 1/4" m' 17.00 39,455.75 670,747.75
5 - Pemasangan pipa vent PVC AW ø1" m' 5.00 26,316.75 131,583.75
6 - Pemasangan V trap bh 4.00 231,040.00 924,160.00
B Instalasi air hujan -
Pekerjaan Instalasi : -
1 - Pemasangan pipa PVC AW ø3" air hujan m' 47.00 93,439.50 4,391,656.50
2 - Pemasangan roof drain ø3" bh 2.00 196,040.00 392,080.00
3 - Partial test pekerjaan plumbing ls 1.00 15,000,000.00 15,000,000.00
III PEKERJAAN MEKANIKAL -

A PEKERJAAN AIR CONDITIONING -


Pekerjaan Instalasi : -
Pemasangan pipa refrigerant Copper tube L class + isolasi pipa aeroflex ø25mm -
1 - Ø 6,4 m' 11.00 103,120.00 1,134,320.00
2 - Ø 9,5 m' 49.00 150,282.76 7,363,855.17
3 - Ø12,7 m' 11.00 179,331.90 1,972,650.86
4 - Ø 15,9 m' 21.00 214,303.10 4,500,365.17
5 - Ø 19,1 m' 76.00 245,730.69 18,675,532.41
6 - Ø 22,2 m' 26.00 280,065.86 7,281,712.41
7 - Ø 25,4 m' 1.00 331,590.00 331,590.00
8 - Ø 31,8 m' 74.00 498,024.29 36,853,797.14
9 - Pemasangancover pipa PVC AW ø6" m' -
10 - Pemasangan Refnet Joint Set 4.00 2,145,000.00 8,580,000.00
11 - Penarikan kabel kontrol STP AWG #18 + HIC m' 326.00 61,012.50 19,890,075.00
12 - Pemasangan pipa drain PVC AW ø1" + isolasi pipa aeroflex ø13mm m' 72.00 106,721.25 7,683,930.00
13 - Pemasangan isolasi pipa aeroflex ø13mm m' -
14 - Pembuatan Bak Kontrol dim 40x40x50 cm unt 1.00 764,698.00 764,698.00
15 - Indoor AC Wall Mounted 19.100 BTU/H unt 2.00 17,934,000.00 35,868,000.00
16 - Indoor AC Wall Mounted 24.200 BTU/H unt 2.00 18,704,000.00 37,408,000.00
17 - Pemasangan AC split wall 1,5 PK unt 7,429,000.00
18 - Partial test pekerjaan AC ls 1.00 15,000,000.00 15,000,000.00
B PEKERJAAN PEMADAM KEBAKARAN -
Pekerjaan Instalasi : -
Pemasangan Apar (Fire Extinguisher) Multi Purpose Dry Chemical Powder kap
1 - unit 1.00 9,504,680.00 9,504,680.00
5 kg

3 Elektrikal 280,174,973.39
I PEKERJAAN PANEL TEGANGAN RENDAH :
Pekerjaan Pemasangan : -
1 - PP - VVIP 2 Unit 1.00 22,984,000.00 22,984,000.00
2 - Sekring box 12 group Unit 7,500,000.00
II PEKERJAAN KABEL FEEDER : -
Pekerjaan penarikan kabel feeder dari LVMDP ke : -
1 - Dari SDP PP.VVIP ke PP - VVIP 2 kabel NYFGbY 4x10mm2 + NYA 1x6mm2 m' 57.00 124,513.00 7,097,241.00
2 - Dari PP - UPS ke PP - PP-VVIP2 kabel NYY 4x25mm2 + NYA 1x16mm2 m' 57.00 295,949.50 16,869,121.50
3 - NYA 1x6mm2 m' 57.00 38,175.00 2,175,975.00
4 - NYA 1x16mm2 m' 57.00 61,385.00 3,498,945.00
5 - Galian tanah utk parit kabel m' 57.00 89,227.07 5,085,942.89
III PEKERJAAN INSTALASI PENERANGAN : -
Pemasangan dan instalasi penerangan, stop kontak dan lampu termasuk
1 - -
koneksi ke kabel instalasi, gantungan dan semua alat bantu yg diperlukan.
2 - Pemasangan Lampu Downlight LED E-27 15w-220V bh - 718,750.00 -
3 - Pemasangan Lampu Downlight LED E-27 15w-220V (Emergency) bh - 1,666,750.00 -
4 - Pemasangan Lampu TKO TL LED 2x36w-220V+NB ( Emergency) bh - 1,968,598.00 -
5 - Pemasangan Lampu T5 8w - 220V bh - 324,398.00 -
6 - Pemasangan Lampu Downlight LED E-27 10w-220V bh - 278,250.00 -
7 - Pemasangan Lampu Spot Tanam 10w-220V (power dgn timer di panel) bh - 214,310.00 -
8 - Pemasangan Lampu Spot Light LED 8w-220V bh - 1,287,550.00 -
9 - Pemasangan Lampu Gantung 50w-220V bh 1.00 10,299,050.00 10,299,050.00
10 - Pemasangan Lampu Exit bh 3.00 1,402,310.00 4,206,930.00
11 - Pemasangan Stop Kontak 10A-220V bh 12.00 70,450.00 845,400.00
12 - Pemasangan Stop Kontak Lantai 10A-220V bh 8.00 740,800.00 5,926,400.00
13 - Pemasangan Stop Kontak Shaver 10A-220V bh 2.00 737,550.00 1,475,100.00
14 - Pemasangan Stop Kontak AC 16A-220V bh - 100,700.00 -
15 - Pemasangan Exhaust Fan tipe ceiling 80CM/H Daya 11w-220V bh 4.00 1,312,750.00 5,251,000.00
16 - Pemasangan Hand Dryer bh 2.00 5,950,000.00 11,900,000.00
17 - Instalasi penerangan lampu, NYM 3 x 2,5 mm2 in HIC 20 mm2 ttk 61.00 323,510.00 19,734,110.00
18 - Instalasi stop kontak, NYM 3 x 2,5 mm2 in HIC 20 mm2 ttk 22.00 378,260.00 8,321,720.00
19 - Instalasi AC, NYM 3 x 2,5 mm2 in HIC 20 mm2 ttk 3.00 510,310.00 1,530,930.00
20 - Instalasi Exhaust Fan, NYM 3 x 2,5 mm2 in HIC 20 mm2 ttk 4.00 323,510.00 1,294,040.00
21 - Instalasi Hand dryer, NYM 3 x 2,5 mm2 in HIC 20 mm2 ttk 2.00 378,260.00 756,520.00
22 - Pengadaan Lampu Downlight DN 291B 1xDLED-4000 PSU WH bh 30.00 718,750.00 21,562,500.00
23 - Pengadaan Lampu Downlight DN 291B 1xDLED-4000 PSU WH + emergency Bat bh 1.00 1,983,750.00 1,983,750.00
24 - Lampu Kolom Spot BGO 310 6 x LED HP/WW 220-240V bh 23.00 1,873,750.00 43,096,250.00
25 - Lampu Strip Smart LED Flexible cover G4 + Dimer bh 52.00 1,178,550.00 61,284,600.00
26 Pemasangan Lampu Downlight Essential 15w-220V bh 178,000.00
IV PEKERJAAN GROUNDING : -
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

Pengadaan Grounding Untuk Panel Tegangan Rendah Mengikuti Spesifikasi


1 - Unit 1.00 3,730,750.00 3,730,750.00
Teknis agar Mencapai ≤ 2 Ohm
2 - Grounding Box 40 x 40 x 40 cm Unit 1.00 764,698.00 764,698.00
3 - Pengurusan lisensi dari pihak terkait (sertifikat) Unit 1.00 3,500,000.00 3,500,000.00
4 - Partial test pekerjaan listrik ls 1.00 15,000,000.00 15,000,000.00
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

4 Elektronika #DIV/0! 247,896,723.30


I PEKERJAAN INSTALASI DATA (INTERNET, ETHERNET, WIFI&IP CAMERA)
Pekerjaan Instalasi dan pemasangan : -
1 - Pemasangan Data Rack unt 1.00 15,998,500.00 15,998,500.00
2 - Pemasangan Manageble Switch Hub 16 Port unt - 14,343,000.00 -
3 - Pemasangan UPS Back Up 2000 VA unt 1.00 7,655,000.00 7,655,000.00
4 - Pemasangan dan Penarikan kabel feeder FO SM 4 Core + HIC dr R Tunggu Supi m' 86.00 69,824.50 6,004,907.00
5 - Instalasi kabel Data UTP CAT 6A + HIC 20mm ttk 15.00 425,230.00 6,378,450.00
6 - Pemasangan Dome IP camera PoE unt 6.00 6,939,675.00 41,638,050.00
7 - Pemasangan outlet data tipe dinding bh 6.00 243,900.00 1,463,400.00
8 - Pemasangan Acces Point (WIFI) unt 1.00 11,466,565.00 11,466,565.00
9 - Pemasangan IP TV unt 1.00 5,656,495.00 5,656,495.00
10 - Pemasangan IP Phone unt 3.00 261,502.00 784,506.00
11 - Pemasangan Master Clock unt 0.00 43,047,000.00 -
Switch Cisco WS-C2960-24T-S, 24Port GigE PoE 370WIP Base 4x1G SFP LAN
12 - Base, Include SmartNet SNTC8x5xNBD, Cisco Catalyst 3850-24 Port PoE IP unit 1.00 48,410,156.80 48,410,156.80
Base
13 - Cisco Catalayst 3850 4x1GE Network Modul bh 1.00 5,435,000.00 5,435,000.00
14 - 715W AC Confiq 1 Secondary Power Supply bh 1.00 19,312,400.00 19,312,400.00
15 - Catalyst Stack Power Cable 30CM bh 1.00 1,412,200.00 1,412,200.00
16 - 50CM Type Stacking Cable bh 1.00 1,412,200.00 1,412,200.00
17 - Cisco 1000Base-LX/LH SFP Transceiver, GLC-LH-SMD bh 1.00 14,366,000.00 14,366,000.00
II PEKERJAAN INSTALASI TELEPON -
Pekerjaan Instalasi dan pemasangan : -
Penarikan kabel telepon Jelly Filled Armoured 2 Pairs x 0,6 mm2 + HIC dr R
1 - m' 260.00 54,522.50 14,175,850.00
Tunggu Sopir
2 - Instalasi kabel telepon UTP CAT 6A + HIC ttk 3.00 425,230.00 1,275,690.00
3 - Pemasangan outlet telepon tipe dinding bh 3.00 188,400.00 565,200.00
4 - Pemasangan pesawat telpon bh 3.00 525,000.00 1,575,000.00
III PEKERJAAN INSTALASI FIRE ALARM -
Pekerjaan Instalasi dan pemasangan : -
1 - Pemasangan Box Panel TB.FA #2 dgn Powder Coating IP.55 unt 1.00 5,464,450.00 5,464,450.00
Penarikan kabel Fire Alarm 2 x STP AWG #18 + HIC + kabel FRC 2 x 2,5 mm2
2 - m' 37.00 153,254.00 5,670,398.00
+ HIC dr R. Rapat
3 - Pengadaan kabel Fire Alarm kabel FRC 2 x 2,5 mm2 m' 37.00 70,626.50 2,613,180.50
4 - Instalasi kabel NYA 2 x 1,5mm2 + HIC ttk 7.00 409,650.00 2,867,550.00
5 - Pemasangan Smoke detector bh 4.00 1,672,475.00 6,689,900.00
6 - Pemasangan Manual Push Button bh 1.00 1,329,475.00 1,329,475.00
7 - Pemasangan Alarm Bell bh 1.00 982,475.00 982,475.00
8 - Pemasangan Alarm Lamp bh 1.00 2,293,725.00 2,293,725.00
9 - Partial test pekerjaan elektronik ls 1.00 15,000,000.00 15,000,000.00

5 Furniture 113,776,000.00
1 - Pekerjaan meja counter multiplek + top granite unit 1.00 25,000,000.00 25,000,000.00
2 - Pekerjaan cofee table ukir unit 2.00 8,600,000.00 17,200,000.00
3 - Kursi tunggu (refinishing B) unit 5.00 1,650,000.00 8,250,000.00
4 - Sofa 1 seater ukir (refinishing B) unit 12.00 1,650,000.00 19,800,000.00
5 - Sofa 2 seater ukir (refinishing B) unit 2.00 3,300,000.00 6,600,000.00
6 - Sofa 3 seater ukir (refinishing A) unit 2.00 6,588,000.00 13,176,000.00
7 - Kursi 1 seater receptionis unit 1.00 1,750,000.00 1,750,000.00
8 - Meja rapat kayu jati ukir (refinishing) unit 8.00 2,000,000.00 16,000,000.00
9 - Pot tanaman besar unit 4.00 1,500,000.00 6,000,000.00
10 - Meja pot unit 4.00 12,500,000.00 50,000,000.00
11 - Pot hias unit 3.00 1,000,000.00 3,000,000.00

6 INTERIOR 758,418,134.40
I AREA LOBBY
1 Pekerjaan plin lantai kayu bengkirai finishing politur m¹ 25.80 620,000.00 15,996,000.00
2 Pekerjaan lis plafon kayu bengkirai finishing politur m¹ 34.35 1,262,800.00 43,377,180.00
3 Pekerjaan plafond lambersiring -
- Pekerjaan rangka plafond (usuk 4/6) m² 20.60 425,040.00 8,755,824.00
- Pekerjaan papan lambersiring m² 20.60 711,480.00 14,656,488.00
- Pekerjaan finishing politur lambersiring m² 20.60 246,400.00 5,075,840.00
4 Pekerjaan wallpaper setara Belagio m² 81.14 323,400.00 26,240,676.00
5 Lampu gantung chandlelier unit 1.00 35,000,000.00 35,000,000.00
6 Pekerjaan frame relief kayu jati + rangka, pasang relief unit 1.00 65,000,000.00 65,000,000.00
& service finishing relief -
7 Pekerjaan frame jendela kayu bengkirai kombinasi m¹ 15.60 2,500,000.00 39,000,000.00
multiplek finishing politur -
8 Pekerjaan box wastafel unit 2.00 4,720,100.00 9,440,200.00
9 Pekerjaan cermin wastafel unit 2.00 2,186,800.00 4,373,600.00
10 Gorden jendela J2 (1.2 x 2.57) Type 1 set 2.00 4,700,000.00 9,400,000.00
11 Papan signage bh 5.00 1,500,000.00 7,500,000.00
12 Cover Panel Listrik Multriplek Finish HPL Unit 2.00 17,650,000.00 35,300,000.00
II RUANG RAPAT A & B -
1 Pekerjaan plin lantai kayu bengkirai finishing politur m¹ 74.40 620,000.00 46,128,000.00
2 Pekerjaan lis plafon kayu bengkirai finishing politur m¹ 85.60 1,262,800.00 108,095,680.00
3 Pekerjaan wallpaper setara Belagio m² 129.76 323,400.00 41,964,384.00
4 Pekerjaan plafond lambersiring -
- Pekerjaan rangka plafond (usuk 4/6) m² 33.72 425,040.00 14,332,348.80
- Pekerjaan papan lambersiring m² 33.72 711,480.00 23,991,105.60
- Pekerjaan finishing politur lambersiring m² 33.72 246,400.00 8,308,608.00
5 Lampu gantung chandlelier unit 2.00 15,862,000.00 31,724,000.00
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

6 Pekerjaan frame jendela kayu bengkirai kombinasi m1 28.80 1,416,800.00 40,803,840.00


multiplek finishing politur (4 unit) -
7 Pekerjaan frame pintu kayu jati kombinasi multiplek m¹ 25.20 1,609,300.00 40,554,360.00
finishing politur (4 unit) -
8 Gorden jendela J1 (1.8 x 2.57) set 4.00 6,270,000.00 25,080,000.00
9 Frame foto/lukisan kayu jati m² 7.29 8,000,000.00 58,320,000.00
10 Lukisan tema pewayangan bh 2.00 3,500,000.00 7,000,000.00
11 Papan signage bh 2.00 500,000.00 1,000,000.00
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

C.2. Bangunan Meeting B


1 Sipil + Arsitek 1,202,376,714.40
I Pekerjaan Persiapan
1 - Pek. Bowplank M1 50.00 69,361.00 3,468,050.00
II Pekerjaan tanah -
1 - Galian pondasi menerus M3 32.58 86,040.00 2,803,376.79
2 - Urugan tanah kembali M3 3.47 52,600.00 182,296.08
3 - Urugan tanah peninggian lantai dan Pemadatan M3 27.17 255,320.00 6,937,555.04
4 - Urugan limestone peninggian lantai dan Pemadatan M3 13.59 379,580.00 5,156,973.88
5 - Pasir urug di bawah pondasi, t = 5cm M3 1.77 273,720.00 485,182.39
6 - Pasir urug di bawah Plat Lantai, t = 10cm M2 8.80 273,720.00 2,408,736.00
II Pekerjaan Pondasi -
1 Pondasi batu kali (Di atas perkerasan) -
,- Angkur D13 (dgn chemical) tinggi 80 cm jarak 100 cm kg 9.77 19,701.40 192,385.89
- Angkur D13 tinggi 80 cm jarak 100 cm kg 30.01 19,701.40 591,325.92
- Pas. Batu kosong M3 7.09 520,980.00 3,693,852.40
- Pasangan Batu Kali M3 36.85 922,260.00 33,980,900.27
- Pek. cemichal hilti Titik 27.00 50,400.00 1,360,800.00
III Pekerjaan Struktur Beton -
1 Pek. Beton Sloof S1 150x200 mm, Pembesian 4D13 / ø8-150 -
- Bekisting M2 32.80 203,035.00 6,659,548.00
- Pembesian Kg 463.32 19,701.40 9,128,084.17
- Beton K - 250 M3 2.46 1,591,420.00 3,914,893.20
2 Plat Lantai t = 10 cm (wiremesh M6 1 lapis) -
- Lantai kerja t = 5 cm M3 4.40 1,006,079.29 4,426,748.86
- Wiremesh M-6 Kg 88.00 86,485.84 7,610,754.34
- Beton K - 250 M3 8.80 1,591,420.00 14,004,496.00
3 Pek. Beton Kolom KP sz 100x130 mm, Pembesian 4D13 / ø8-150 -
- Bekisting M2 22.11 383,185.00 8,473,369.91
- Pembesian Kg 451.05 19,701.40 8,886,411.04
- Beton K - 175 M3 1.11 1,206,681.43 1,334,167.32
4 Pek. Beton Kolom saka sz 150x150 mm, Pembesian 4D10 / ø8-150 -
- Bekisting M2 23.04 383,185.00 8,828,582.40
- Pembesian Kg 155.58 19,701.40 3,065,186.37
- Beton K - 175 M3 0.86 1,206,681.43 1,042,572.75
5 Pek. Beton ring RB 150x200mm, Pembesian 4D13 / ø8-150 -
- Bekisting M2 32.80 386,862.00 12,689,073.60
- Pembesian Kg 463.32 19,701.40 9,128,084.17
- Beton K - 250 M3 2.46 1,591,420.00 3,914,893.20
6 Pek. Beton Lambang sz 100x200 mm, Pembesian 4D13 / ø8-150 -
- Bekisting M2 19.00 386,862.00 7,350,378.00
- Pembesian Kg 209.43 19,701.40 4,126,149.97
- Beton K - 250 M3 0.76 1,591,420.00 1,209,479.20
7 Pek. Beton Sunduk sz 100x150 mm, Pembesian 4D13 / ø8-150 -
- Bekisting M2 15.20 386,862.00 5,880,302.40
- Pembesian Kg 199.39 19,701.40 3,928,226.42
- Beton K - 250 M3 0.57 1,591,420.00 907,109.40
8 Balok Latei 100x150, Pembesian 4ø12 - ø8-200 -
- Bekisting M2 9.92 386,862.00 3,835,736.73
- Pembesian Kg 101.36 19,701.40 1,996,872.83
- Beton K - 175 M3 0.50 1,206,681.43 598,212.32
9 Pek. Beton Kolom KP1 sz 100x230 mm, Pembesian 4D13 / ø8-150 -
- Bekisting M2 3.73 383,185.00 1,427,747.31
- Pembesian Kg 47.38 19,701.40 933,483.85
- Beton K - 175 M3 0.19 1,206,681.43 224,804.75
10 Pek. Beton Kolom KP2 sz 100x130 mm, Pembesian 4ø10 / ø8-150 -
- Bekisting M2 4.21 383,185.00 1,613,975.22
- Pembesian Kg 56.61 19,701.40 1,115,225.33
- Beton K - 175 M3 0.21 1,206,681.43 254,127.11
IV Pekerjaan pasangan dan plesteran -
1 - Pasangan Bata Ringan M2 161.59 202,289.99 32,687,534.00
2 - Plesteran M2 279.28 80,198.70 22,397,491.94
3 - Acian M2 128.75 38,350.00 4,937,620.03
4 - Pek. Lapis water proofing dinding sebelum pemasangan stile Bali M2 110.26 127,146.00 14,018,800.10
5 - Pek. meja Washtafel 850x500mm tebal 100 mm unt 2.00 312,804.56 625,609.12
6 - Pek. Pas. Batu Kali Trap tangga sz. 300x200 mm M3 1.44 922,260.00 1,328,054.40
7 - Pek. Pembatas tangga M3 0.50 922,260.00 464,819.04
8 - Pek. Bak Tempat wudhu sz.850mm tinggi 600mm unt 1.00 103,167.90 103,167.90
V Pekerjaan pelapis lantai & dinding -
1 Pas. Lantai Granite -
- Pas. Granite 60 x 60 cm M2 58.49 584,237.20 34,172,033.83
- Pas. Granite unpolish 40 x 40 cm Toilet M2 9.05 478,237.20 4,328,046.66
2 Pas. Lantai Karpet + Lapisan under layer M2 41.10 1,030,592.00 42,357,331.20
3 Pek. Dinding Granite -
- Pas. Granite Dinding 60 x 60 cm Bantaran lantai M2 24.72 642,299.00 15,877,631.28
- Pas. Granite Dinding 40 x 40 cm Toilet M2 43.90 946,799.00 41,564,476.10
4 Pek. Uptrade Tangga -
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

- Pas. Granite 30 x 60 cm M2 3.20 584,237.20 1,869,559.04


5 Pas. Black Granite pada top meja Washtafel M2 0.90 1,305,143.20 1,174,628.88
6 Pas. Plint Granite M1 35.80 75,405.56 2,699,519.10
7 Pas. Granite pada dinding tempat wudhu sz.850mm di dua sisinya tebal 150mm M2 1.15 642,299.00 737,038.10
VI Pekerjaan Eksterior Style Bali -
1 - Pek. finishing kolom beton dibungkus kayu dikupak dipolitur uk. 15x15 cm M1 41.76 425,502.40 17,768,980.22
2 - Pek. Sendi kolom dr marmer bh 12.00 662,500.00 7,950,000.00
3 - Pek. Finishing balok sunduk dibungkus kayu dipolitur uk.10x15 cm M1 40.56 360,565.20 14,624,524.51
4 - Pek. Finishing balok lambang dibungkus kayu dipolitur uk. 10x20 cm M1 39.20 400,628.00 15,704,617.60
5 - Pas. Paras stil bali pembungkus kolom M2 38.51 2,272,213.50 87,508,622.42
6 - Pas. Paras stil bali di dinding depan samping pintu M2 24.49 2,272,213.50 55,646,508.62
7 - Pek Paras-bata stil bali pada dinding M2 87.44 2,272,213.50 198,682,348.44
8 - Pek. Karang asti/gajah bh 4.00 437,500.00 1,750,000.00
9 - Pas. Paras ukir sekeliling jendela J1 M1 16.00 1,136,106.75 18,177,708.00
10 - Lapisan coating pada permukaan stil bali M2 150.44 97,923.00 14,731,780.93
VII Pekerjaan Atap -
1 - Pek. Rangka atap baja ringan M2 54.00 292,717.57 15,806,748.97
2 - Pek. Pasangan usuk kayu & gerantangan diprofil M2 73.32 397,504.00 29,146,424.29
3 - Pek. Balok kayu 80x150 mm penyangga gerantangan M1 30.00 181,318.80 5,439,564.00
4 - Pek. Balok tembok 60x120 mm M1 38.00 108,791.28 4,134,068.64
5 - Pas. Listplank 25/150 mm M1 134.64 162,640.00 21,897,849.60
6 - Pas. List ring ukir 25/150 mm M1 47.20 161,336.00 7,615,059.20
7 - Pas. List Tatab 25/150 mm M1 94.40 161,336.00 15,230,118.40
8 - Pas. Papan tutup balok 20x200 mm M1 30.00 63,660.80 1,909,824.00
9 - Pas. List penutup ujung usuk 20/60 mm M1 102.64 44,343.20 4,551,386.05
10 - Pek. Pasangan reng M1 73.32 84,224.00 6,175,606.89
11 - Pas. Genteng jatiwangi di cat M2 164.70 206,511.00 34,013,105.14
12 - Pas. Bubungan genteng jatiwangi di cat M2 35.80 234,334.50 8,390,112.44
13 - Pas. Murda M1 2.00 545,584.00 1,091,168.00
14 - Pas. Ikut celedu Bh 4.00 620,584.00 2,482,336.00
VIII Pekerjaan plafond -
1 - Plafond Expose Lambresering+aluminium foil (grantangan) M2 73.32 386,396.00 28,331,945.75
2 - Plafond Expose Lambersering+rangka kayu M2 0.90 597,733.60 537,960.24
3 - Plafond Gypsum WR 9 mm + rangka metal furing M2 6.05 253,164.75 1,531,646.74
4 - Plafond Gypsum 9 mm + rangka metal furing M2 47.05 232,728.00 10,949,852.40
5 - List Plafond Gypsum M1 32.46 50,716.00 1,646,241.36
6 - List plafond kayu 60x60 mm M1 26.80 43,967.06 1,178,317.21
7 - Drop plafond gypsum M1 18.00 139,636.80 2,513,462.40
IX Pekerjaan pintu dan jendela -
1 Kusen dan daun pintu bali lebar 1900 mm (P1) unit 1.00 -
- Kusen finish politur unit 1.00 3,039,224.62 3,039,224.62
- Daun pintu finish politur unit 1.00 35,091,980.08 35,091,980.08
- Engsel Set 3.00 168,463.60 505,390.80
- Lockcase bh 1.00 247,220.00 247,220.00
- Cylinder bh 1.00 179,406.00 179,406.00
- Handle pintu Set 2.00 831,516.00 1,663,032.00
- Escutheon bh 2.00 91,846.00 183,692.00
- Flush Bolt Set 1.00 325,220.00 325,220.00
- Door closer Set 2.00 788,276.00 1,576,552.00

2 Kusen dan daun pintu swing+ventilasi sz. 800x2150 mm (P2) unit 2.00 -
- Kusen finish politur unit 2.00 2,500,007.35 5,000,014.70
- Daun pintu finish politur unit 2.00 4,799,570.56 9,599,141.12
- Engsel Set 3.00 168,463.60 505,390.80
- Lockcase bh 2.00 244,220.00 488,440.00
- Cylinder bh 2.00 264,406.00 528,812.00
- Handle pintu Set 2.00 572,516.00 1,145,032.00
- Escutheon bh 4.00 91,846.00 367,384.00

3 Kusen dan daun jendela kaca mati sz. 1800x1200 mm (J1) unit 2.00 -
- Kusen finish politur unit 2.00 2,941,185.12 5,882,370.24
- Pasang kaca t 8 mm m2 4.32 319,763.60 1,381,378.75
X Pekerjaan pengecatan dan polituran -
1 - Cat interior ICI M2 114.78 40,464.40 4,644,604.99
2 - Cat plafond ICI M2 53.10 40,464.40 2,148,659.64
3 - Cat list plafond ICI M1 32.46 40,464.40 1,313,474.42
4 - Polituran plafond lambresering (grantangan) M2 73.32 82,324.00 6,036,292.05
5 - Polituran plafond lambersering M2 0.90 82,324.00 74,091.60
6 - Polituran list kayu M1 26.80 41,162.00 1,103,141.60
7 - Polituran usuk kayu expose jarak 50 cm M1 146.65 41,162.00 6,036,292.05
8 - Polituran Listplank 25/150 mm M1 134.64 41,162.00 5,542,051.68
9 - Polituran List ring ukir 25/150 mm M1 47.20 41,162.00 1,942,846.40
10 - Polituran List Tatab 25/150 mm M1 94.40 41,162.00 3,885,692.80
11 - Polituran Papan tutup balok 20x200 mm M1 30.00 41,162.00 1,234,860.00
12 - Polituran List penutup ujung usuk 20/60 mm M1 102.64 41,162.00 4,224,867.68
XI Pekerjaan sanitair -
A Sanitary Ware & Fitting -
1 - Closet Duduk ex. TOTO Avante CW 823 NJ + TX 403 SECR unit 2.00 10,445,465.00 20,890,930.00
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

2 - Wastafel TOTO LW 595 J + TX 119 LGV1 unit 2.00 6,406,620.00 12,813,240.00


3 - Floor drain TOTO TX 1 BN unit 3.00 424,500.00 1,273,500.00
4 - Kran air unit 2.00 338,665.00 677,330.00
XII Pekerjaan Lain-Lain -
1 - Pek. Water proofing lantai kamar mandi + screed pelindung M2 20.40 127,146.00 2,593,778.40

2 Mekanikal + Plumbing 122,349,635.83


I PEKERJAAN INSTALASI AIR BERSIH
Pekerjaan Instalasi : -
1 - Pemasangan Pipa PPR PN10 ø25mm m' 24.00 109,525.60 2,628,614.40
2 - Pemasangan Pipa PPR PN10 ø20mm m' 23.00 91,551.00 2,105,673.00
II PEKERJAAN INSTALASI AIR BEKAS, KOTOR -
A Instalasi air kotor dan bekas -
Pekerjaan Instalasi : -
1 - Pemasangan pipa PVC AW ø4" air kotor m' 16.00 156,499.50 2,503,992.00
2 - Pemasangan pipa PVC AW ø3" air buang m' 18.00 93,439.50 1,681,911.00
3 - Pemasangan pipa PVC AW ø2" m' 3.00 50,150.75 150,452.25
4 - Pemasangan pipa vent PVC AW ø1 1/4" m' 8.00 39,455.75 315,646.00
5 - Pemasangan pipa vent PVC AW ø1" m' 5.00 26,316.75 131,583.75
6 - Pemasangan CO Stainless Steel ø4" bh 1.00 596,040.00 596,040.00
7 - Pemasangan CO Stainless Steel ø3" bh 1.00 499,540.00 499,540.00
8 - Pemasangan V trap bh 3.00 231,040.00 693,120.00
9 - Partial test pekerjaan plumbing ls 1.00 15,000,000.00 15,000,000.00
III PEKERJAAN MEKANIKAL -
A PEKERJAAN AIR CONDITIONING -
Pekerjaan Instalasi : -
Pemasangan pipa refrigerant Copper tube L class + isolasi pipa aeroflex ø25mm -
1 - Ø 6,4 m' 15.00 103,120.00 1,546,800.00
2 - Ø 9,5 m' 20.00 150,282.76 3,005,655.17
3 - Ø12,7 m' 32.00 179,331.90 5,738,620.69
4 - Ø 15,9 m' 20.00 214,303.10 4,286,062.07
5 - Ø 25,4 m' 17.00 331,590.00 5,637,030.00
6 - Pemasangan cover pipa PVC AW ø6" m' -
7 - Pemasangan Refnet Joint Set 2.00 2,145,000.00 4,290,000.00
8 - Penarikan kabel kontrol STP AWG #18 + HIC m' 132.00 61,012.50 8,053,650.00
9 - Pemasangan pipa drain PVC AW ø1" + isolasi pipa aeroflex ø13mm m' 22.00 106,721.25 2,347,867.50
10 - Pemasangan isolasi pipa aeroflex ø13mm m' -
11 - Pembuatan Bak Kontrol dim 40x40x50 cm unt 1.00 764,698.00 764,698.00
12 - Indoor AC Wall Mounted 19.100 BTU/H unt 2.00 17,934,000.00 35,868,000.00
13 - Pemasangan AC split wall 1,5 PK unt 7,429,000.00
14 - Partial test pekerjaan AC ls 1.00 15,000,000.00 15,000,000.00
B PEKERJAAN PEMADAM KEBAKARAN -
Pekerjaan Instalasi : -
1 - Pemasangan Apar (Fire Extinguisher) Multi Purpose Dry Chemical Powder kap 5 unit 1.00 9,504,680.00 9,504,680.00

3 Elektrikal 174,202,280.80
I PEKERJAAN PANEL TEGANGAN RENDAH :
Pekerjaan Pemasangan : -
1 - - Sekring box 12 group Unit 7,500,000.00
2 - PP - R. RAPAT Unit 1.00 22,984,000.00 22,984,000.00
II PEKERJAAN KABEL FEEDER : -
Pekerjaan penarikan kabel feeder dari LVMDP ke : -
1 - Dari SDP PP.VVIP ke PP - R.RAPAT kabel NYFGbY 4x6mm2 m' 63.00 124,513.00 7,844,319.00
2 - Dari PP - UPS ke PP - PP-R.RAPAT kabel NYY 4x25mm2 m' 63.00 295,949.50 18,644,818.50
3 - NYA 1x6mm2 m' 63.00 38,175.00 2,405,025.00
4 - NYA 1x16mm2 m' 63.00 61,385.00 3,867,255.00
5 - Galian tanah utk parit kabel m' 63.00 89,227.07 5,621,305.30
III PEKERJAAN INSTALASI PENERANGAN : -
Pemasangan dan instalasi penerangan, stop kontak dan lampu termasuk
- -
koneksi ke kabel instalasi, gantungan dan semua alat bantu yg diperlukan.
1
2 - Pemasangan Lampu Downlight LED E-27 15w-220V bh - 718,750.00 -
3 - Pemasangan Lampu TKO TL LED 2x36w-220V+NB ( Emergency) bh - 1,968,598.00 -
4 - Pemasangan Lampu T5 8w - 220V bh - 324,398.00 -
5 - Pemasangan Lampu Downlight LED E-27 10w-220V bh - 278,250.00 -
6 - Pemasangan Lampu Spot Tanam 10w-220V (power dgn timer di panel) bh - 214,310.00 -
7 - Pemasangan Lampu Exit bh 1.00 1,402,310.00 1,402,310.00
8 - Pemasangan Stop Kontak 10A-220V bh 4.00 70,450.00 281,800.00
9 - Pemasangan Stop Kontak Lantai 10A-220V bh 3.00 740,800.00 2,222,400.00
10 - Pemasangan Stop Kontak Shaver 10A-220V bh 1.00 737,550.00 737,550.00
11 - Pemasangan Stop Kontak AC 16A-220V bh - 100,700.00 -
12 - Pemasangan Exhaust Fan tipe ceiling 80CM/H Daya 11w-220V bh 2.00 1,312,750.00 2,625,500.00
13 - Pemasangan Hand Dryer bh 2.00 5,950,000.00 11,900,000.00
14 - Instalasi penerangan lampu, NYM 3 x 2,5 mm2 in HIC 20 mm2 ttk 28.00 323,510.00 9,058,280.00
15 - Instalasi stop kontak, NYM 3 x 2,5 mm2 in HIC 20 mm2 ttk 8.00 378,260.00 3,026,080.00
16 - Instalasi stop kontak AC, NYM 3 x 2,5 mm2 in HIC 20 mm2 ttk - 510,310.00 -
17 - Instalasi Exhaust Fan, NYM 3 x 2,5 mm2 in HIC 20 mm2 ttk 2.00 323,510.00 647,020.00
18 - Instalasi Hand dryer, NYM 3 x 2,5 mm2 in HIC 20 mm2 ttk 2.00 378,260.00 756,520.00
19 - Pengadaan Lampu Downlight DN 291B 1xDLED-4000 PSU WH bh 16.00 718,750.00 11,500,000.00
20 - Pengadaan Lampu Downlight DN 291B 1xDLED-4000 PSU WH + Emergency bat bh 1.00 1,983,750.00 1,983,750.00
21 - Lampu Kolom Spot BGO 310 6 x LED HP/WW 220-240V bh 12.00 1,873,750.00 22,485,000.00
22 - Lampu Strip Smart LED Flexible cover G4 + Dimer bh 18.00 1,178,550.00 21,213,900.00
23 - Pemasangan Lampu Downlight Essential 15w-220V bh 178,000.00
IV PEKERJAAN GROUNDING : -
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

1 Pengadaan Grounding Untuk Panel Tegangan Rendah Mengikuti Spesifikasi


- Unit 1.00 3,730,750.00 3,730,750.00
Teknis agar Mencapai ≤ 2 Ohm
2 - Grounding Box 40 x 40 x 40 cm Unit 1.00 764,698.00 764,698.00
3 - Pengurusan lisensi dari pihak terkait (sertifikat) Unit 1.00 3,500,000.00 3,500,000.00
4 - Partial test pekerjaan listrik ls 1.00 15,000,000.00 15,000,000.00

4 Elektronika #DIV/0! 191,399,264.80


I PEKERJAAN INSTALASI DATA (INTERNET, ETHERNET, WIFI&IP CAMERA)
Pekerjaan Instalasi dan pemasangan : -
1 - Pengadaan Data Rack unt 1.00 15,998,500.00 15,998,500.00
2 - Pengadaan Manageble Switch Hub 8 Port unt 0.00 11,093,000.00 -
3 - Pemasangan UPS Back Up 1200 VA unt 1.00 6,905,000.00 6,905,000.00
4 - Penarikan kabel feeder FO SM 4 + HIC Core dr R Tunggu supir m' 56.00 69,824.50 3,910,172.00
5 - Instalasi kabel Data UTP CAT 6A + HIC 20mm ttk 4.00 425,230.00 1,700,920.00
6 - Pemasangan Dome IP camera PoE unt 1.00 6,939,675.00 6,939,675.00
7 - Pemasangan outlet data tipe dinding bh 3.00 243,900.00 731,700.00
8 - Pemasangan Acces Point (WIFI) unt 1.00 11,466,565.00 11,466,565.00
9 - Pemasangan IP TV unt 1.00 5,656,495.00 5,656,495.00
10 - Pemasangan IP Phone unt 1.00 261,502.00 261,502.00
11 - Pemasangan Master Clock unt 0.00 43,047,000.00 -
Switch Cisco WS-C2960-24T-S, 24Port GigE PoE 370WIP Base 4x1G SFP LAN
12 - Base, Include SmartNet SNTC8x5xNBD, Cisco Catalyst 3850-24 Port PoE IP unit 1.00 48,410,156.80 48,410,156.80
Base
13 - Cisco Catalayst 3850 4x1GE Network Modul bh 1.00 5,435,000.00 5,435,000.00
14 - 715W AC Confiq 1 Secondary Power Supply bh 1.00 19,312,400.00 19,312,400.00
15 - Catalyst Stack Power Cable 30CM bh 1.00 1,412,200.00 1,412,200.00
16 - 50CM Type Stacking Cable bh 1.00 1,412,200.00 1,412,200.00
17 - Cisco 1000Base-LX/LH SFP Transceiver, GLC-LH-SMD bh 1.00 14,366,000.00 14,366,000.00
II PEKERJAAN INSTALASI TELEPON -
Pekerjaan Instalasi dan pemasangan : -
Penarikan kabel telepon Jelly Filled Armoured 2 Pairs x 0,6 mm2 + HIC dr R
1 - m' 58.00 54,522.50 3,162,305.00
Tunggu Sopir
2 - Pemasangan outlet telepon tipe dinding bh 1.00 188,400.00 188,400.00
3 - Pemasangan pesawat telpon bh 1.00 525,000.00 525,000.00
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

III PEKERJAAN INSTALASI FIRE ALARM -


Pekerjaan Instalasi dan pemasangan : -
1 - Pemasangan Box Panel TB.FA #3 dgn Powder Coating IP.55 unt 1.00 5,464,450.00 5,464,450.00

Penarikan kabel Fire Alarm 2 x STP AWG #18 + HIC + kabel FRC 2 x 2,5 mm2
- m' 68.00 153,254.00 10,421,272.00
+ HIC dr R. Tunggu Sopir
2
3 - Pengadaan kabel FRC 2 x 2,5 mm2 m' 68.00 70,626.50 4,802,602.00
4 - Instalasi kabel fire alarm NYA 2 x 1,5mm2 + HIC ttk 4.00 409,650.00 1,638,600.00
5 - Pemasangan Smoke detector bh 1.00 1,672,475.00 1,672,475.00
6 - Pemasangan Manual Push Button bh 1.00 1,329,475.00 1,329,475.00
7 - Pemasangan Alarm Bell bh 1.00 982,475.00 982,475.00
8 - Pemasangan Alarm Lamp bh 1.00 2,293,725.00 2,293,725.00
9 - Partial test pekerjaan elektronik ls 1.00 15,000,000.00 15,000,000.00

5 Furniture 63,890,920.00
1 - Sofa 1 seater ukir (refinishing B) unit 10.00 1,650,000.00 16,500,000.00
2 - Meja rapat kayu jati ukir unit 1.00 37,328,560.00 37,328,560.00
3 - Corner table unit 3.00 3,354,120.00 10,062,360.00
4 - Pot hias unit 3.00 1,000,000.00 3,000,000.00

6 INTERIOR 196,074,021.60
1 Pekerjaan plin lantai kayu bengkirai finishing politur m¹ 24.60 620,000.00 15,252,000.00
2 Pekerjaan lis plafon kayu bengkirai finishing politur m¹ 26.19 1,262,800.00 33,072,732.00
3 Pekerjaan wallpaper m² 85.50 323,400.00 27,650,700.00
4 Pekerjaan plafond lambersiring -
- Pekerjaan rangka plafond (usuk 4/6) m² 9.47 425,040.00 4,025,128.80
- Pekerjaan papan lambersiring m² 9.47 711,480.00 6,737,715.60
- Pekerjaan finishing politur lambersiring m² 9.47 246,400.00 2,333,408.00
5 Lampu gantung chandlelier unit 1.00 15,862,000.00 15,862,000.00
6 Pekerjaan frame jendela kayu bengkirai kombinasi m1 28.80 1,416,800.00 40,803,840.00
multiplek finishing politur (2 unit) -
7 Pekerjaan cover pintu ulap-ulap bagian dalam unit 1.00 14,876,400.00 14,876,400.00
multiplek finishing politur -
8 Pekerjaan box wastafel unit 2.00 4,720,100.00 9,440,200.00
9 Pekerjaan cermin wastafel unit 2.00 2,186,800.00 4,373,600.00
10 Gorden jendela J1 (1.8 x 2.57) Type 1 set 2.00 6,270,000.00 12,540,000.00
11 Frame foto/lukisan kayu jati m² 5.46 1,667,820.00 9,106,297.20
12 Lukisan tema pewayangan bh 1.00 3,500,000.00 3,500,000.00
13 Papan signage bh 4.00 500,000.00 2,000,000.00

D Bangunan Hall/Lobby Sisi Airside


1 Sipil + Arsitek 983,676,686.14
I Pekerjaan Persiapan
1 - Pek. Bowplank M1 44.00 69,361.00 3,051,884.00
II Pekerjaan tanah -
1 - Galian pondasi menerus M3 27.92 86,040.00 2,402,236.80
2 - Urugan tanah kembali M3 5.58 52,600.00 293,718.40
3 - Urugan tanah peninggian lantai dan Pemadatan M3 20.16 255,320.00 5,147,251.20
4 - Urugan limestone peninggian lantai dan Pemadatan M3 13.44 379,580.00 5,101,555.20
5 - Pasir urug di bawah pondasi, t = 5cm M3 1.40 273,720.00 382,113.12
6 - Pasir urug di bawah Plat Lantai, t = 10cm M2 6.72 273,720.00 1,839,398.40
III Pekerjaan Pondasi -
1 Pondasi batu kali (Di atas perkerasan) -
- Angkur D13 tinggi 80 cm jarak 100 cm kg 11.26 19,701.40 221,924.45
- Pas. Batu kosong M3 5.58 520,980.00 2,909,152.32
- Pasangan Batu Kali M3 21.32 922,260.00 19,666,180.01
2 Pondasi rollag/Pas. Batako M2 31.04 207,409.40 6,438,651.49

IV Pekerjaan Struktur Beton -


1 Pek. Beton Sloof S1 150x200 mm, Pembesian 4D13 / ø8-150 -
- Bekisting M2 13.96 203,035.00 2,834,368.60
- Pembesian Kg 198.03 19,701.40 3,901,490.31
- Beton K - 250 M3 1.05 1,591,420.00 1,666,216.74
2 Plat Lantai t = 10 cm (wiremesh M6 1 lapis) -
- Lantai kerja t = 5 cm M3 3.36 1,006,079.29 3,380,426.40
- Wiremesh M-6 M2 78.75 86,485.84 6,810,327.85
- Beton K - 250 M3 7.87 1,591,420.00 12,531,636.79
3 Pek. Beton Kolom KP sz 100x130 mm, Pembesian 4D13 / ø8-150 -
- Bekisting M2 15.60 383,185.00 5,977,686.00
- Pembesian Kg 329.04 19,701.40 6,482,594.89
- Beton K - 175 M3 0.78 1,206,681.43 941,211.51
4 Pek. Beton ring RB 150x200mm, Pembesian 4D13 / ø8-150 -
- Bekisting M2 13.96 386,862.00 5,400,593.52
- Pembesian Kg 198.03 19,701.40 3,901,490.31
- Beton K - 250 M3 1.05 1,591,420.00 1,666,216.74
5 Balok Latei 100x150, Pembesian 4ø12 - ø8-200 -
- Bekisting M2 8.42 386,862.00 3,255,443.73
- Pembesian Kg 85.94 19,701.40 1,693,057.54
- Beton K - 175 M3 0.42 1,206,681.43 507,711.21
6 Kolom praktis KP1 100x130, Pembesian 4ø10 / ø8-200 -
- Bekisting M2 7.80 383,185.00 2,988,843.00
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

- Pembesian Kg 164.52 19,701.40 3,241,297.44


- Beton K - 175 M3 0.39 1,206,681.43 470,605.76

V Pekerjaan pasangan dan plesteran -


1 - Pasangan Bata Ringan M2 115.18 202,289.99 23,300,266.95
2 - Plesteran M2 230.37 80,198.70 18,474,973.53
3 - Acian M2 87.90 38,350.00 3,371,060.88
4 - Pek. Lapis water proofing dinding sebelum pemasangan stile Bali M2 115.18 127,146.00 14,644,994.15
5 - Pek. Trap tangga sz. 300x200 mm M3 1.89 922,260.00 1,743,071.40
6 - Pek. Pembatas tangga M3 0.76 922,260.00 697,228.56
VI Pekerjaan pelapis lantai & dinding -
1 Pas. Lantai Granite -
- Pas. Granite 60 x 60 cm M2 90.73 584,237.20 53,005,504.21
2 Pek. Dinding Granite -
- Pas. Granite Dinding 60 x 60 cm Bantaran lantai M2 23.24 642,299.00 14,929,597.96
3 Pek. Uptrade Tangga Tangga -
- Pas. Granite 30 x 60 cm M2 5.88 584,237.20 3,435,314.74
4 Pas. Plint Granite M1 29.20 75,405.56 2,201,842.39
VII Pekerjaan Eksterior Style Bali -
1 - Pas. Paras stil bali pembungkus kolom M2 58.46 2,272,213.50 132,833,601.21
2 - Pas. Paras stil bali di dinding depan samping pintu M2 14.06 2,272,213.50 31,947,321.81
3 - Pek Paras-bata stil bali pada dinding M2 83.94 2,272,213.50 190,728,465.08
4 - Pek. Karang asti/gajah bh 4.00 437,500.00 1,750,000.00
5 - Pas. Paras ukir sekeliling jendela J1 M1 32.00 1,136,106.75 36,355,416.00
VIII Pekerjaan Atap -
1 - Pek. Rangka atap baja ringan M2 60.00 292,717.57 17,563,054.41
2 - Pek. Pasangan usuk kayu & gerantangan diprofil M2 64.83 397,504.00 25,768,355.80
3 - Pek. Balok kayu 80x150 mm penyangga gerantangan M1 32.00 181,318.80 5,802,201.60
4 - Pas. Listplank 25/150 mm M1 126.24 162,640.00 20,531,673.60
5 - Pas. List ring ukir 25/150 mm M1 44.40 161,336.00 7,163,318.40
6 - Pas. List Tatab 25/150 mm M1 88.80 161,336.00 14,326,636.80
7 - Pas. Papan tutup balok 20x200 mm M1 32.00 63,660.80 2,037,145.60
8 - Pas. List penutup papan & ujung usuk 20/60 mm M1 103.04 44,343.20 4,569,123.33
9 - Pek. Pasangan reng M2 64.83 84,224.00 5,459,854.49
10 - Pas. Genteng jatiwangi di cat M2 143.15 206,511.00 29,561,099.70
11 - Pas. Bubungan genteng jatiwangi di cat M2 32.92 234,334.50 7,715,229.08
12 - Pas. Murda M1 2.00 545,584.00 1,091,168.00
13 - Pas. Ikut celedu Bh 4.00 620,584.00 2,482,336.00
IX Pekerjaan plafond -
1 - Plafond Expose Lambersering+aluminium foil M2 64.83 386,396.00 25,048,275.26
2 - Plafond Expose Lambersering+rangka M2 5.32 597,733.60 3,179,942.75
3 - Plafond Gypsum 9 mm + rangka metal furing M2 54.68 232,728.00 12,725,567.04
4 - List plafond kayu 60x60 mm M1 71.38 43,967.06 3,138,368.74
5 - Drop plafond gypsum M1 26.06 139,636.80 3,638,935.01

X Pekerjaan pintu dan jendela -


1 Kusen dan daun pintu bali lebar 1900 mm (P1) unit 1.00 -
- Kusen finish politur unit 1.00 3,039,224.62 3,039,224.62
- Daun pintu finish politur unit 1.00 35,091,980.08 35,091,980.08
- Engsel Set 3.00 168,463.60 505,390.80
- Lockcase bh 1.00 247,220.00 247,220.00
- Cylinder bh 1.00 179,406.00 179,406.00
- Handle pintu Set 2.00 831,516.00 1,663,032.00
- Escutheon bh 2.00 91,846.00 183,692.00
- Flush Bolt Set 1.00 325,220.00 325,220.00
- Door closer Set 2.00 788,276.00 1,576,552.00
2 Pintu geser kaca double otomatis sz 2000x2200 mm (P2) unit 1.00 -
- Daun pintu kaca tempered 12mm unit 1.00 3,818,406.24 3,818,406.24
- Sliding rel set 1.00 1,752,720.00 1,752,720.00
- Sistem kunci pintu otomatis unit 1.00 37,565,220.00 37,565,220.00
3 Kusen dan daun pintu swing sz. 1000x2150 mm (P3) unit 1.00 -
- Kusen finish politur unit 1.00 2,598,046.86 2,598,046.86
- Daun pintu finish politur unit 1.00 5,999,463.20 5,999,463.20
- Engsel Set 1.50 168,463.60 252,695.40
- Lockcase bh 1.00 244,220.00 244,220.00
- Cylinder bh 1.00 179,406.00 179,406.00
- Handle pintu Set 1.00 572,516.00 572,516.00
- Escutheon bh 2.00 91,846.00 183,692.00
- Door closer Set 1.00 788,276.00 788,276.00
4 Kusen dan daun jendela kaca mati sz. 1800x1200 mm (J1) unit 4.00 -
- Kusen finish politur unit 4.00 2,941,185.12 11,764,740.48
- Pasang kaca t 8 mm m2 8.64 319,763.60 2,762,757.50
XI Pekerjaan pengecatan dan polituran -
1 - Cat interior ICI M2 87.90 40,464.40 3,556,921.92
2 - Polituran plafond lambresering (gerantangan) M2 64.83 82,324.00 5,336,686.23
3 - Polituran plafond lambersering M2 5.32 82,324.00 437,963.68
4 - Cat plafond ICI M2 54.68 40,464.40 2,212,593.39
5 - Polituran list kayu M1 71.38 41,162.00 2,938,143.56
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

6 - Polituran usuk kayu expose jarak 50 cm M1 129.65 41,162.00 5,336,686.23


7 - Polituran Listplank 25/150 mm M1 126.24 41,162.00 5,196,290.88
8 - Polituran List ring ukir 25/150 mm M1 44.40 41,162.00 1,827,592.80
9 - Polituran List Tatab 25/150 mm M1 88.80 41,162.00 3,655,185.60
10 - Polituran Papan tutup balok 20x200 mm M1 32.00 41,162.00 1,317,184.00
11 - Polituran List penutup ujung usuk 20/60 mm M1 103.04 41,162.00 4,241,332.48

2 Mekanikal + Plumbing 103,714,555.26


I PEKERJAAN MEKANIKAL
A PEKERJAAN AIR CONDITIONING
Pekerjaan Instalasi : -
Pemasangan pipa refrigerant Copper tube L class + isolasi pipa aeroflex ø25mm -
1 - Ø 9,5 m' 22.00 150,282.76 3,306,220.69
2 - Ø12,7 m' 44.00 179,331.90 7,890,603.45
3 - Ø 15,9 m' 22.00 214,303.10 4,714,668.28
4 - Ø 19,1 m' 44.00 245,730.69 10,812,150.34
5 - Pemasangan isolasi pipa aeroflex ø25mm + cover pipa PVC AW ø6" m' -
6 - Pengadaan Refnet Joint Set 1.00 2,145,000.00 2,145,000.00
7 - Penarikan kabel kontrol STP AWG #18 + HIC m' 163.00 61,012.50 9,945,037.50
8 - Pemasangan pipa drain PVC AW ø1" + isolasi pipa aeroflex ø13mm m' 28.00 106,721.25 2,988,195.00
9 - Pemasangan isolasi pipa aeroflex ø13mm m' -
10 - Indoor AC Wall Mounted 24.200 BTU/H unt 2.00 18,704,000.00 37,408,000.00
11 - Pemasangan AC split wall 1,5 PK unt 7,429,000.00
12 - Partial test pekerjaan AC ls 1.00 15,000,000.00 15,000,000.00
B PEKERJAAN PEMADAM KEBAKARAN -
Pekerjaan Instalasi : -
1 - Pemasangan Apar (Fire Extinguisher) Multi Purpose Dry Chemical Powder kap 5 unit 1.00 9,504,680.00 9,504,680.00

3 Elektrikal 125,338,500.73
I PEKERJAAN PANEL TEGANGAN RENDAH :
Pekerjaan Pemasangan : -
1 - - Sekring box 12 group Unit 7,500,000.00
2 - PP - SECURITY CHECK Unit 1.00 18,010,250.00 18,010,250.00
II PEKERJAAN KABEL FEEDER : -
Pekerjaan penarikan kabel feeder dari LVMDP ke : -
1 - Dari SDP PP.VVIP ke PP - SECURITY CHECK kabel NYFGbY 4x10mm2 + NYA 1x m' 40.00 124,513.00 4,980,520.00
2 - Dari PP - UPS ke PP - PP-SECURITY CHECK kabel NYY 4x25mm2 + NYA 1x16mm m' 40.00 295,949.50 11,837,980.00
3 - NYA 1x6mm2 m' 40.00 38,175.00 1,527,000.00
4 - NYA 1x16mm2 m' 40.00 61,385.00 2,455,400.00
5 - Galian tanah utk parit kabel m' 40.00 89,227.07 3,569,082.73
III PEKERJAAN INSTALASI PENERANGAN : -
Pemasangan dan instalasi penerangan, stop kontak dan lampu termasuk
-
koneksi ke kabel instalasi, gantungan dan semua alat bantu yg diperlukan.
1 - Pemasangan Lampu Downlight LED E-27 15w-220V bh - 718,750.00 -
2 - Pemasangan Lampu TKO TL LED 2x36w-220V+NB ( Emergency) bh - 1,968,598.00 -
3 - Pemasangan Lampu T5 8w - 220V bh - 324,398.00 -
4 - Pemasangan Lampu Spot Tanam 10w-220V (power dgn timer di panel) bh - 214,310.00 -
5 - Pemasangan Stop Kontak 10A-220V bh 6.00 70,450.00 422,700.00
6 - Pemasangan Stop Kontak AC 16A-220V bh - 100,700.00 -
7 - Pemasangan Stop Kontak Lantai bh 2.00 740,800.00 1,481,600.00
8 - Instalasi penerangan lampu, NYM 3 x 2,5 mm2 in HIC 20 mm2 ttk 18.00 323,510.00 5,823,180.00
9 - Instalasi stop kontak, NYM 3 x 2,5 mm2 in HIC 20 mm2 ttk 8.00 378,260.00 3,026,080.00
10 - Instalasi AC, NYM 3 x 2,5 mm2 in HIC 20 mm2 ttk 1.00 510,310.00 510,310.00
11 - Pengadaan Lampu Downlight LED E-27 15w-220V bh 10.00 718,750.00 7,187,500.00
Pengadaan Lampu Downlight DN 291B 1xDLED-4000 PSU WH + Emergency
12 - bh 1.00 1,983,750.00 1,983,750.00
battery
13 - Lampu Kolom Spot BGO 310 6 x LED HP/WW 220-240V bh 6.00 1,873,750.00 11,242,500.00
14 - Lampu Strip Smart LED Flexible cover G4 + Dimer bh 24.00 1,178,550.00 28,285,200.00
15 - Pemasangan Lampu Downlight Essential 15w-220V bh 178,000.00
IV PEKERJAAN GROUNDING -

Pengadaan Grounding Untuk Panel Tegangan Rendah Mengikuti Spesifikasi


1 - Unit 1.00 3,730,750.00 3,730,750.00
Teknis agar Mencapai ≤ 2 Ohm
2 - Grounding Box 40 x 40 x 40 cm Unit 1.00 764,698.00 764,698.00
3 - Pengurusan lisensi dari pihak terkait (sertifikat) Unit 1.00 3,500,000.00 3,500,000.00
4 - Partial test pekerjaan listrik ls 1.00 15,000,000.00 15,000,000.00

4 Elektronika 283,252,034.30
I PEKERJAAN INSTALASI DATA (INTERNET, ETHERNET, WIFI&IP CAMERA)
Pekerjaan Instalasi dan pemasangan : -
1 - Pemasangan Data Rack unt 1.00 15,998,500.00 15,998,500.00
2 - Pemasangan Manageble Switch Hub 16 Port unt 0.00 14,343,000.00 -
3 - Pemasangan UPS Back Up 1200 VA unt 1.00 6,905,000.00 6,905,000.00
4 - Penarikan kabel feeder FO SM 4 Core + HIC dr R Tunggu supir m' 69.00 69,824.50 4,817,890.50
5 - Instalasi kabel Data UTP CAT 6A + HIC 20mm ttk 8.00 425,230.00 3,401,840.00
6 - Pemasangan Fixed IP camera PoE unt 2.00 6,941,400.00 13,882,800.00
7 - Pemasangan Dome IP camera PoE unt 2.00 6,939,675.00 13,879,350.00
8 - Pemasangan outlet data tipe dinding bh 2.00 243,900.00 487,800.00
9 - Pemasangan Acces Point (WIFI) unt 1.00 11,466,565.00 11,466,565.00
10 - Pemasangan IP Phone unt 1.00 261,502.00 261,502.00
11 - Pemasangan Master Clock unt 0.00 43,047,000.00 -
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

Switch Cisco WS-C2960-24T-S, 24Port GigE PoE 370WIP Base 4x1G SFP LAN
12 - Base, Include SmartNet SNTC8x5xNBD, Cisco Catalyst 3850-24 Port PoE IP unit 1.00 48,410,156.80 48,410,156.80
Base
13 - Cisco Catalayst 3850 4x1GE Network Modul bh 1.00 5,435,000.00 5,435,000.00
14 - 715W AC Confiq 1 Secondary Power Supply bh 1.00 19,312,400.00 19,312,400.00
15 - Catalyst Stack Power Cable 30CM bh 1.00 1,412,200.00 1,412,200.00
16 - 50CM Type Stacking Cable bh 1.00 1,412,200.00 1,412,200.00
17 - Cisco 1000Base-LX/LH SFP Transceiver, GLC-LH-SMD bh 1.00 14,366,000.00 14,366,000.00
II PEKERJAAN INSTALASI TELEPON -
Pekerjaan Instalasi dan pemasangan : -
Penarikan kabel telepon Jelly Filled Armoured 2 Pairs x 0,6 mm2 + HIC dr R
1 - m' 150.00 54,522.50 8,178,375.00
Tunggu Sopir
2 - Instalasi kabel telepon UTP CAT 6A + HIC ttk 0.00 425,230.00 -
3 - Pemasangan outlet telepon tipe dinding bh 1.00 188,400.00 188,400.00
4 - Pemasangan pesawat telpon bh 1.00 525,000.00 525,000.00
III PEKERJAAN INSTALASI FIRE ALARM -
Pekerjaan Instalasi dan pemasangan : -
1 - Pemasangan Box Panel TB.FA #4 dgn Powder Coating IP.55 unt 1.00 5,464,450.00 5,464,450.00
2 - Pemasangan Annunciator unt 1.00 11,719,950.00 11,719,950.00
Penarikan kabel Fire Alarm 2 x STP AWG #18 + HIC + kabel FRC 2 x 2,5 mm2
3 - m' 70.00 82,627.50 5,783,925.00
+ HIC dr R. Tunggu Sopir
Penarikan kabel Annunciator 2 x kabel RS 485 + HIC + 2 x STP AWG #18 +
4 - m' 70.00 70,626.50 4,943,855.00
HIC dr R. Tunggu Sopir
5 - Instalasi kabel NYA 2 x 1,5mm2 + HIC ttk 5.00 409,650.00 2,048,250.00
6 - Pemasangan Smoke detector bh 2.00 1,672,475.00 3,344,950.00
7 - Pemasangan Manual Push Button bh 1.00 1,329,475.00 1,329,475.00
8 - Pemasangan Alarm Bell bh 1.00 982,475.00 982,475.00
9 - Pemasangan Alarm Lamp bh 1.00 2,293,725.00 2,293,725.00
10 - Partial test pekerjaan elektronik ls 1.00 15,000,000.00 15,000,000.00

IV PEKERJAAN AIR CURTAIN


- Pengadaan dan Pemasangan Air Curtain type KDK 10ELH unt 4.00 15,000,000.00 60,000,000.00

5 Furniture

6 INTERIOR 323,159,555.00
1 - Pekerjaan plin lantai kayu bengkirai finishing politur m¹ 24.96 460,460.00 11,493,081.60
2 - Pekerjaan lis plafon kayu bengkirai finishing politur m¹ 34.06 1,262,800.00 43,010,968.00
3 - Pekerjaan lis drop ceilling kayu bengkirai profil m¹ 55.39 412,720.00 22,860,560.80
finishing politur (kecil) -
4 - Pekerjaan lis drop ceilling kayu bengkirai profil m¹ 54.99 833,140.00 45,814,368.60
finishing politur (besar) -
5 - Pekerjaan plafond panel ukiran kayu bengkirai unit 1.00 20,425,020.00 20,425,020.00
finishing politur (5850 x 520 mm) -
6 - Pekerjaan wallpaper setara Belagio m² 81.14 323,400.00 26,240,676.00
7 - Pekerjaan cover pintu ulap-ulap bagian dalam unit 1.00 14,876,400.00 14,876,400.00
multiplek finishing politur -
8 - Pekerjaan background & dudukan patung multiplek unit 2.00 7,392,000.00 14,784,000.00
kombinasi panel ukiran finishing politur -
9 - Pekerjaan frame jendela kayu bengkirai kombinasi m¹ 33.60 1,416,800.00 47,604,480.00
multiplek finishing politur -
10 - Gorden jendela J1 (1.8 x 2.57) Type 2 set 4.00 3,712,500.00 14,850,000.00
11 - Patung set 2.00 15,000,000.00 30,000,000.00
12 - Pot Hias set 4.00 1,550,000.00 6,200,000.00
13 - Frame foto/lukisan kayu jati Unit 4.00 2,500,000.00 10,000,000.00
14 - Lukisan tema pewayangan bh 1.00 3,500,000.00 3,500,000.00
15 - Papan signage bh 2.00 1,500,000.00 3,000,000.00
16 - Cover Panel Listrik Multriplek Finish HPL Unit 1.00 16,980,000.00 16,980,000.00

E Bangunan Ruang Tunggu Driver dan Pos Jaga


1 Sipil + Arsitek 1,237,601,363.75
BANGUNAN RUANG TUNGGU SUPIR
I Pekerjaan Persiapan
1 - Pek. Bowplank M1 58.00 69,361.00 4,022,938.00
II Pekerjaan tanah -
1 - Galian pondasi menerus M3 40.00 86,040.00 3,441,600.00
2 - Urugan tanah kembali M3 3.65 52,600.00 191,779.60
3 - Urugan tanah peninggian lantai dan Pemadatan M3 51.87 255,320.00 13,242,580.31
4 - Urugan limestone peninggian lantai dan Pemadatan M3 18.10 379,580.00 6,871,157.16
5 - Pasir urug di bawah pondasi, t = 5cm M3 2.13 273,720.00 582,366.67
6 - Pasir urug di bawah Plat Lantai, t = 10cm M2 9.05 273,720.00 2,477,439.72
III Pekerjaan Pondasi -
1 Pondasi batu kali (Di atas perkerasan) -
- Angkur D13 tinggi 80 cm jarak 100 cm kg 25.40 19,701.40 500,491.01
- Pas. Batu kosong M3 8.51 520,980.00 4,433,748.19
- Pasangan Batu Kali M3 52.00 922,260.00 47,953,231.49
- Pek. cemichal hilti Titik 17.00 50,400.00 856,800.00
IV Pekerjaan Struktur Beton -
1 Pek. Beton Sloof S1 150x200 mm, Pembesian 4D13 / ø8-150 -
- Bekisting M2 27.84 203,035.00 5,651,682.26
- Pembesian Kg 375.67 19,701.40 7,401,209.18
- Beton K - 250 M3 2.09 1,591,420.00 3,322,407.53
2 Plat Lantai t = 10 cm (wiremesh M6 1 lapis) -
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

- Lantai kerja t = 5 cm M3 4.53 1,006,079.29 4,553,011.81


- Wiremesh M-6 M2 90.51 86,485.84 7,827,833.81
- Beton K - 250 M3 9.05 1,591,420.00 14,403,942.42
3 Pek. Beton Kolom KP1 sz 150x150 mm -
- Bekisting M2 25.06 383,185.00 9,601,083.36
- Pembesian Kg 223.53 19,701.40 4,403,811.39
- Beton K - 250 M3 0.94 1,591,420.00 1,495,298.23
4 Pek. Beton Kolom KP sz 100x130 mm -
- Bekisting M2 12.67 383,185.00 4,853,881.03
- Pembesian Kg 148.56 19,701.40 2,926,909.33
- Beton K - 250 M3 0.63 1,591,420.00 1,007,941.77
5 Beton Ring R1 10x20 cm, Pembesian 4D13 / ø8-150 -
- Bekisting M2 15.88 386,862.00 6,143,368.56
- Pembesian Kg 325.65 19,701.40 6,415,678.16
- Beton K - 250 M3 0.79 1,591,420.00 1,263,587.48
6 Beton Balok Sunduk 10x15 cm, Pembesian 4ø10 / ø8-150 -
- Bekisting M2 8.53 386,862.00 3,299,159.14
- Pembesian Kg 69.68 19,701.40 1,372,828.23
- Beton K - 250 M3 0.32 1,591,420.00 508,936.12
7 Plat dack t = 10 cm (wiremesh M6 1 lapis) -
- Bekisting M2 16.68 519,485.00 8,662,412.38
- Pembesian M2 17.22 86,485.84 1,488,853.82
- Beton K - 250 M3 1.72 1,591,420.00 2,739,629.53
8 Balok Latei 100x150, Pembesian 4ø12 - ø8-200 -
- Bekisting M2 0.92 386,862.00 353,978.73
- Pembesian Kg 9.54 19,701.40 187,988.79
- Beton K - 175 M3 0.05 1,206,681.43 55,205.68
9 Kolom praktis 100x100, Pembesian 4ø12 - ø8-200 -
- Bekisting M2 6.64 383,185.00 2,545,497.96
- Pembesian Kg 77.44 19,701.40 1,525,585.79
- Beton K - 175 M3 0.33 1,206,681.43 400,799.24
V Pekerjaan pasangan dan plesteran -
1 - Pasangan Bata Ringan M2 131.61 202,289.99 26,622,374.33
2 - Plesteran M2 240.73 80,198.70 19,306,233.05
3 - Acian M2 252.27 38,350.00 9,674,554.50
4 - Pek. meja Washtafel 850x500mm tebal 100 mm Unt 1.00 312,804.56 312,804.56
5 - Pek. Trap tangga sz. 300x200 mm M3 0.28 922,260.00 260,077.32
VI Pekerjaan pelapis lantai & dinding -
1 Pas. Lantai Granite tile -
- Pas. Granite 60 x 60 cm M2 109.41 584,237.20 63,921,392.05
- Pas. Granite 40 x 40 cm di Toilet M2 3.00 478,237.20 1,434,711.60
2 Pek. Dinding Granite -
- Pas. Granite Dinding 60 x 60 cm Bantaran lantai M2 20.00 642,299.00 12,845,980.00
- Pas. Granite Dinding 40 x 40 cm di Toilet M2 22.48 946,799.00 21,284,041.52
3 Pek. Uptrade Tangga -
- Pas. Granite 30 x 60 cm M2 1.88 584,237.20 1,098,365.94
4 Pas. Plint Granite M1 52.75 75,405.56 3,977,643.37
5 Pas. Black Granite pada top meja Washtafel M2 0.43 1,305,143.20 554,685.86
VII Pekerjaan Ekterior Style Bali -
1 - Pek. finishing kolom beton dibungkus kayu dikupak dipolitur uk. 15x15 cm M1 33.50 425,502.40 14,254,330.40
2 - Pek. Sendi kolom dr marmer Bh 10.00 662,500.00 6,625,000.00
3 - Pek. Finishing balok sunduk dibungkus kayu dipolitur uk.10x15 cm M1 21.32 360,565.20 7,687,250.06
4 - Pas. Paras stil bali pembungkus kolom M2 14.74 2,272,213.50 33,492,426.99
VIII Pekerjaan Atap -
1 - Pek. Rangka atap baja ringan M2 75.00 292,717.57 21,953,818.01
2 - Pek. Pasangan usuk kayu & gerantangan diprofil M2 95.95 397,504.00 38,142,416.82
3 - Pek. Balok kayu 80x150 mm penyangga gerantangan M1 50.00 181,318.80 9,065,940.00
4 - Pas. Listplank kayu kamfer 25/150 mm M1 190.48 162,640.00 30,979,667.20
5 - Pas. List ring ukir kayu kamfer 25/150 mm M1 67.60 161,336.00 10,906,313.60
6 - Pas. List Tatab kayu kamfer 25/150 mm M1 135.20 161,336.00 21,812,627.20
7 - Pas. Papan tutup balok 20x200 mm M1 50.00 63,660.80 3,183,040.00
8 - Pas. List penutup ujung usuk kayu kamfer 20/60 mm M1 158.48 44,343.20 7,027,510.34
9 - Pek. Pasangan reng M2 95.95 84,224.00 8,081,697.08
10 - Pas. Genteng jatiwangi di cat M2 163.84 206,511.00 33,834,927.45
11 - Pas. Bubungan genteng jatiwangi di cat M1 50.29 234,334.50 11,784,213.34
12 - Pas. Murda Bh 4.00 545,584.00 2,182,336.00
13 - Pas. Ikut celedu Bh 8.00 620,584.00 4,964,672.00
IX Pekerjaan plafond -
1 - Plafond Expose Lambersering+aluminium foil M2 95.95 386,396.00 37,076,550.90
2 - Plafond Gypsum WR 9 mm + rangka metal furing M2 3.00 253,164.75 759,494.25
3 - Plafond Gypsum 9 mm + rangka metal furing M2 87.00 232,728.00 20,247,336.00
4 - Plafond Expose concrete M2 1.65 38,350.00 63,277.50
5 - List Plafond Gypsum M1 82.00 50,716.00 4,158,712.00
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

X Pekerjaan pintu dan jendela -


1 Kusen dan daun pintu swing sz. 900x2150 mm (P1) unit 1.00 -
- Kusen finish politur unit 1.00 2,549,027.10 2,549,027.10
- Daun pintu finish politur unit 1.00 5,399,516.88 5,399,516.88
- Engsel Set 1.50 168,463.60 252,695.40
- Lockcase bh 1.00 244,220.00 244,220.00
- Cylinder bh 1.00 179,406.00 179,406.00
- Handle pintu Set 1.00 572,516.00 572,516.00
- Escutheon bh 2.00 91,846.00 183,692.00
- Door closer Set 1.00 788,276.00 788,276.00
2 Kusen dan daun pintu swing sz. 800x2150 mm (P2) unit 2.00 -
- Kusen finish politur unit 2.00 2,500,007.35 5,000,014.70
- Daun pintu finish politur unit 2.00 4,799,570.56 9,599,141.12
- Engsel Set 3.00 168,463.60 505,390.80
- Lockcase bh 2.00 244,220.00 488,440.00
- Cylinder bh 2.00 264,406.00 528,812.00
- Handle pintu Set 2.00 572,516.00 1,145,032.00
- Escutheon bh 4.00 91,846.00 367,384.00
3 Kusen dan jendela kaca mati sz. 600x400 mm (V1) unit 3.00 -
- Kusen finish politur unit 3.00 980,395.04 2,941,185.12
- Pasang kaca t 5mm m2 0.90 200,963.60 180,867.24
XI Pekerjaan pengecatan dan polituran -
1 - Cat interior ICI M2 53.13 40,464.40 2,149,873.57
2 - Cat exterior watershield M2 199.14 55,706.60 11,093,412.32
3 - Cat plafond ICI M2 91.65 40,464.40 3,708,562.26
4 - Cat list plafond ICI M1 82.00 40,464.40 3,318,080.80
5 - Polituran plafond Lambersering (gerantangan) M2 95.95 82,324.00 7,899,382.96
6 - Polituran usuk kayu expose jarak 25 cm M1 383.82 41,162.00 15,798,765.91
7 - Polituran Papan tutup balok 20x200 mm M1 50.00 41,162.00 2,058,100.00
8 - Polituran Listplank 25/150 mm M1 190.48 41,162.00 7,840,537.76
9 - Polituran List ring ukir 25/150 mm M1 67.60 41,162.00 2,782,551.20
10 - Polituran List Tatab 25/150 mm M1 135.20 41,162.00 5,565,102.40
11 - Polituran List penutup ujung usuk 20/60 mm M1 158.48 41,162.00 6,523,353.76
XII Pekerjaan sanitair -
A Sanitary Ware & Fitting -
1 - Closet Duduk ex. TOTO CW 421 J / SW 420 JP + THX 20 NBW unit 2.00 4,106,865.00 8,213,730.00
2 - Wastafel TOTO LW 587 J + TX 119 LGV1 unit 1.00 6,406,620.00 6,406,620.00
3 - Floor drain TOTO TX 1 BN unit 2.00 424,500.00 849,000.00
XIII Pekerjaan Lain-Lain -
1 - Pek. Water proofing dack atap + screed pelindung M2 26.65 127,146.00 3,388,440.90
2 - Pek. Bale Kayu M2 25.00 2,312,500.00 57,812,500.00
BANGUNAN POS JAGA -
I Pekerjaan Persiapan -
1 - Pek. Bowplank M1 48.00 69,361.00 3,329,328.00
II Pekerjaan tanah -
1 - Galian pondasi menerus M3 21.44 86,040.00 1,844,697.60
2 - Urugan tanah kembali M3 4.01 52,600.00 210,747.16
3 - Urugan tanah peninggian lantai dan Pemadatan M3 1.11 379,580.00 422,092.96
4 - Pasir urug di bawah pondasi, t = 5cm M3 1.34 273,720.00 366,784.80
5 - Pasir urug di bawah Plat Lantai, t = 5cm M3 1.49 273,720.00 408,116.52
III Pekerjaan Pondasi -
1 Pondasi batu kali (Di atas perkerasan) -
- Angkur D13 tinggi 80 cm jarak 100 cm kg 12.41 19,701.40 244,527.87
- Pas. Batu kosong M3 5.36 520,980.00 2,792,452.80
- Pasangan Batu Kali M3 11.73 922,260.00 10,813,498.50
IV Pekerjaan Struktur Beton -
1 Pek. Beton Sloof S1 150x200 mm, Pembesian 4D13 / ø8-150 -
- Bekisting M2 13.40 203,035.00 2,720,669.00
- Pembesian Kg 133.31 19,701.40 2,626,398.89
- Beton K - 250 M3 1.01 1,591,420.00 1,599,377.10
2 Plat Lantai t = 10 cm (wiremesh M6 1 lapis) -
- Lantai kerja t = 5 cm M3 0.75 1,006,079.29 750,032.11
- Wiremesh M-6 M2 14.91 86,485.84 1,289,503.95
- Beton K - 250 M3 1.49 1,591,420.00 2,372,807.22
3 Pek. Beton Kolom KP sz 100x130 mm -
- Bekisting M2 16.38 383,185.00 6,276,570.30
- Pembesian Kg 202.13 19,701.40 3,982,283.38
- Beton K - 175 M3 0.82 1,206,681.43 988,272.09
4 Beton Ring 10x20 cm, Pembesian 4ø10 / ø8-150 -
- Bekisting M2 13.40 386,862.00 5,183,950.80
- Pembesian Kg 124.36 19,701.40 2,450,005.69
- Beton K - 250 M3 0.67 1,591,420.00 1,066,251.40
5 Balok Latei 100x150, Pembesian 4ø10 / ø8-200 -
- Bekisting M2 5.67 386,862.00 2,194,281.26
- Pembesian Kg 47.01 19,701.40 926,124.20
- Beton K - 175 M3 0.21 1,206,681.43 256,661.14
6 Balok Latei 100x200, Pembesian 4ø10 / ø8-200 -
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

- Bekisting M2 5.36 386,862.00 2,073,580.32


- Pembesian Kg 35.74 19,701.40 704,036.62
- Beton K - 175 M3 0.21 1,206,681.43 256,661.14
V Pekerjaan pasangan dan plesteran -
1 - Pasangan Bata Ringan M2 73.02 202,289.99 14,771,215.18
2 - Plesteran M2 146.04 80,198.70 11,712,218.15
3 - Acian M2 129.47 38,350.00 4,965,174.50
4 - Pek. Rollag Trap tangga M3 0.64 922,260.00 590,246.40
VI Pekerjaan pelapis lantai & dinding -
1 Pas. Lantai Granit tile polish -
- R. jaga M2 6.31 584,237.20 3,688,873.68
- R. istirahat M2 5.18 478,237.20 2,479,277.29
2 Pas. Lantai Granit tile unpolish -
- Toilet M2 3.63 584,237.20 2,120,079.95
- Trap Tangga M2 5.82 478,237.20 2,780,949.32
3 Pek. Dinding Granit tile -
- Toilet M2 24.57 946,799.00 23,262,851.43
4 Pas. Paras stil bali pembungkus kolom M2 32.16 2,272,213.50 73,074,386.16
5 Pas. Plint Granite tile M1 22.64 75,405.56 1,707,181.91
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

VII Pekerjaan Atap -


1 - Pek. Rangka atap baja ringan M2 19.72 292,717.57 5,772,156.38
2 - Pek. Pasangan usuk kayu & gerantangan diprofil jarak 35 cm M2 28.42 397,504.00 11,295,473.66
3 - Pek. Balok kayu 80x120 mm penyangga usuk kayu M1 24.00 181,318.80 4,351,651.20
4 - Pas. Listplank 25/150 mm M1 114.88 162,640.00 18,684,083.20
5 - Pas. List ring ukir 25/150 mm M1 40.48 161,336.00 6,530,881.28
6 - Pas. List Tatab 25/150 mm M1 40.48 161,336.00 6,530,881.28
7 - Pas. Papan tutup balok 20x200 mm M1 24.00 63,660.80 1,527,859.20
8 - Pek. Pasangan reng M1 28.42 84,224.00 2,393,309.18
9 - Pas. Genteng jatiwangi di cat M2 58.67 206,511.00 12,116,082.97
10 - Pas. Bubungan genteng jatiwangi di cat M2 35.20 234,334.50 8,248,574.40
11 - Pas. Murda M1 2.00 545,584.00 1,091,168.00
12 - Pas. Ikut celedu Bh 8.00 620,584.00 4,964,672.00
VIII Pekerjaan plafond -
1 - Plafond Expose Lambresering+aluminium foil M2 28.42 386,396.00 10,979,828.74
2 - Plafond Gypsum WR 9 mm + rangka metal furing M2 3.63 253,164.75 918,684.24
3 - Plafond Gypsum 9 mm + rangka metal furing M2 11.50 232,728.00 2,675,953.09
4 - List Plafond Gypsum M1 31.64 50,716.00 1,604,654.24
IX Pekerjaan pintu dan jendela -
1 Kusen dan daun pintu swing sz. 900x2150 mm (P1) unit 2.00 -
- Kusen finish politur unit 2.00 2,549,027.10 5,098,054.21
- Daun pintu finish politur unit 2.00 5,399,516.88 10,799,033.76
- Engsel Set 3.00 168,463.60 505,390.80
- Lockcase bh 2.00 244,220.00 488,440.00
- Cylinder bh 2.00 179,406.00 358,812.00
- Handle pintu Set 2.00 572,516.00 1,145,032.00
- Escutheon bh 4.00 91,846.00 367,384.00
- Door closer Set 2.00 788,276.00 1,576,552.00
2 Kusen dan daun pintu swing sz. 800x2150 mm (P2) unit 2.00 -
- Kusen finish politur unit 2.00 2,500,007.35 5,000,014.70
- Daun pintu finish politur unit 2.00 4,799,570.56 9,599,141.12
- Engsel Set 3.00 168,463.60 505,390.80
- Lockcase bh 2.00 244,220.00 488,440.00
- Cylinder bh 2.00 264,406.00 528,812.00
- Handle pintu Set 2.00 572,516.00 1,145,032.00
- Escutheon bh 4.00 91,846.00 367,384.00
3 Kusen dan jendela kaca mati sz. 600x400 mm (V1) unit 2.00 -
- Kusen finish politur unit 2.00 980,395.04 1,960,790.08
- Pasang kaca t 5mm m2 0.60 200,963.60 120,578.16
X Pekerjaan pengecatan dan polituran -
1 - Cat interior ICI M2 47.19 40,464.40 1,909,515.04
2 - Cat exterior watershield M2 82.28 55,706.60 4,583,539.05
3 - Cat plafond ICI M2 15.13 40,464.40 612,104.98
4 - Cat list plafond ICI M1 31.64 40,464.40 1,280,293.62
5 - Polituran plafond Lambresering M2 28.42 82,324.00 2,339,318.78
6 - Polituran usuk kayu expose jarak 40 cm M1 85.25 41,162.00 3,508,978.18
7 - Polituran Listplank 25/170 mm M1 114.88 41,162.00 4,728,690.56
8 - Polituran List ring ukir 25/170 mm M1 40.48 41,162.00 1,666,237.76
9 - Polituran List Tatab 25/160 mm M1 40.48 41,162.00 1,666,237.76
10 - Polituran Papan tutup balok 20x200 mm M1 24.00 41,162.00 987,888.00
XI Pekerjaan sanitair -
A Sanitary Ware & Fitting -
1 - Closet Duduk ex. TOTO CW 421 J / SW 420 JP + THX 20 NBW unit 2.00 4,106,865.00 8,213,730.00
2 - Wastafel ex. TOTO LW 236 CJ + TX 101 LB unit 2.00 3,628,085.00 7,256,170.00
3 - Floor drain TOTO TX 1 BN unit 2.00 424,500.00 849,000.00
XII Pekerjaan Lain-Lain -
1 - Kaca cermin washtafel Bh 2.00 907,038.00 1,814,076.00
2 - Pek. Water proofing lantai kamar mandi + screed pelindung M2 17.67 127,146.00 2,246,517.24

2 Mekanikal + Plumbing 95,952,499.25


BANGUNAN RUANG TUNGGU SUPIR
I PEKERJAAN INSTALASI AIR BERSIH
Pekerjaan Instalasi : -
1 - Pemasangan Pipa PPR PN10 ø25mm m' 19.00 109,525.60 2,080,986.40
2 - Pemasangan Pipa PPR PN10 ø20mm m' 23.00 91,551.00 2,105,673.00
II PEKERJAAN INSTALASI AIR BEKAS, KOTOR -
A Instalasi air kotor dan bekas -
Pekerjaan Instalasi : -
1 - Pemasangan pipa PVC AW ø4" air kotor m' 8.00 156,499.50 1,251,996.00
2 - Pemasangan pipa PVC AW ø3" air buang m' 11.00 93,439.50 1,027,834.50
3 - Pemasangan pipa PVC AW ø2" m' 2.00 50,150.75 100,301.50
4 - Pemasangan pipa vent PVC AW ø1 1/4" m' 8.00 39,455.75 315,646.00
5 - Pemasangan pipa vent PVC AW ø1" m' 5.00 26,316.75 131,583.75
6 - Pemasangan CO PVC ø3" bh 1.00 74,540.00 74,540.00
7 - Pemasangan CO PVC ø4" bh 1.00 88,340.00 88,340.00
8 - Pemasangan V trap bh 2.00 231,040.00 462,080.00
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

9 - Partial test pekerjaan plumbing ls 1.00 15,000,000.00 15,000,000.00


III PEKERJAAN MEKANIKAL -
A PEKERJAAN AIR CONDITIONING -
Pekerjaan Instalasi : -
1 - Pemasangan pipa refrigerant ø1 1/4" + 3/8" + isolasi pipa aeroflex ø25mm m' 8.00 133,500.00 1,068,000.00
2 - Pemasangan isolasi pipa aeroflex ø25mm m' -
3 - Penarikan kabel power NYM 3 x 2,5 mm2 m' 8.00 53,697.50 429,580.00
4 - Pemasangan pipa drain PVC AW ø1" + isolasi pipa aeroflex ø13mm m' 31.00 106,721.25 3,308,358.75
5 - Pemasangan isolasi pipa aeroflex ø13mm m' -
6 - Pemasangan AC spilt wall cap 3/4 PK unt 1.00 17,934,000.00 17,934,000.00
7 - Partial test pekerjaan AC ls 1.00 5,000,000.00 5,000,000.00
B PEKERJAAN PEMADAM KEBAKARAN -
Pekerjaan Instalasi : -
1 - Pemasangan dan Pemasangan Apar (Fire Extinguisher) Multi Purpose Dry Che unit 1.00 9,504,680.00 9,504,680.00
BANGUNAN POS JAGA -
I PEKERJAAN INSTALASI AIR BERSIH -
Pekerjaan Instalasi : -
1 - Pemasangan Pipa PPR PN10 ø25mm m' 16.00 109,525.60 1,752,409.60
2 - Pemasangan Pipa PPR PN10 ø20mm m' 10.00 91,551.00 915,510.00
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

II PEKERJAAN INSTALASI AIR BEKAS, KOTOR -


A Instalasi air kotor -
Pekerjaan Instalasi : -
1 - Pemasangan pipa PVC AW ø4" air kotor m' 9.00 156,499.50 1,408,495.50
2 - Pemasangan pipa PVC AW ø3" air buang m' 15.00 93,439.50 1,401,592.50
3 - Pemasangan pipa PVC AW ø2" m' 3.00 50,150.75 150,452.25
4 - Pemasangan pipa vent PVC AW ø1 1/4" m' 16.00 39,455.75 631,292.00
5 - Pemasangan pipa vent PVC AW ø1" m' 10.00 26,316.75 263,167.50
6 - Pemasangan CO PVC ø3" bh 1.00 74,540.00 74,540.00
7 - Pemasangan V trap bh 2.00 231,040.00 462,080.00
8 - Partial test pekerjaan plumbing ls 1.00 10,000,000.00 10,000,000.00
III PEKERJAAN MEKANIKAL -
A PEKERJAAN PEMADAM KEBAKARAN -
Pekerjaan Instalasi : -
1 - Pemasangan Apar (Fire Extinguisher) Multi Purpose Dry Chemical Powder kap 5 unit 2.00 9,504,680.00 19,009,360.00

3 Elektrikal 313,978,758.30
BANGUNAN RUANG TUNGGU SUPIR
I PEKERJAAN PANEL TEGANGAN RENDAH :
Pekerjaan Pemasangan : -
1 - Sekring box 12 group Unit 7,500,000.00
2 - PP - R. TUNGGU SOPIR Unit 1.00 9,759,000.00 9,759,000.00
II PEKERJAAN KABEL FEEDER : -
Pekerjaan penarikan kabel feeder dari LVMDP ke : -
- Dari SDP PP.VVIP ke PP - R.TUNGGU SOPIR kabel NYFGbY 4x10mm2 + NYA m' 136.00 295,949.50 40,249,132.00
- NYA 1x6mm2 m' 136.00 38,175.00 5,191,800.00
- Galian tanah utk parit kabel m' 136.00 89,227.07 12,134,881.29
III PEKERJAAN INSTALASI PENERANGAN : -

Pemasangan dan instalasi penerangan, stop kontak dan lampu termasuk


-
koneksi ke kabel instalasi, gantungan dan semua alat bantu yg diperlukan.

1 - Pemasangan Lampu Downlight LED E-27 15w-220V bh 1.00 718,750.00 718,750.00


2 - Pemasangan Lampu Downlight LED E-27 10w-220V bh 4.00 278,250.00 1,113,000.00
3 - Pemasangan Lampu Spot Light LED 8w-220V (power dgn timer di panel) bh 16.00 1,287,550.00 20,600,800.00
4 ,- Pemasangan Lampu Downlight Essential 15w-220V bh 178,000.00
5 - Pemasangan Saklar engkel 1 Way 10A-220V bh 3.00 62,750.00 188,250.00
6 - Pemasangan Saklar triple 1 Way 10A-220V bh 1.00 88,050.00 88,050.00
7 - Pemasangan Stop Kontak 10A-220V bh 9.00 70,450.00 634,050.00
8 - Pemasangan Stop Kontak AC 16A-220V bh - 100,700.00 -
9 - Pemasangan Exhaust Fan tipe ceiling 80CM/H Daya 11w-220V bh 2.00 1,312,750.00 2,625,500.00
10 - Instalasi penerangan lampu, NYM 3 x 2,5 mm2 in HIC 20 mm2 ttk 21.00 323,510.00 6,793,710.00
11 - Instalasi stop kontak, NYM 3 x 2,5 mm2 in HIC 20 mm2 ttk 9.00 378,260.00 3,404,340.00
12 - Instalasi stop kontak AC, NYM 3 x 2,5 mm2 in HIC 20 mm2 ttk 1.00 510,310.00 510,310.00
13 - Instalasi Exhaust Fan, NYM 3 x 2,5 mm2 in HIC 20 mm2 ttk 2.00 323,510.00 647,020.00
14 - Pengadaan Lampu Downlight DN 291B 1xDLED-4000 PSU WH bh 5.00 718,750.00 3,593,750.00
15 - Lampu Kolom Spot BGO 310 6 x LED HP/WW 220-240V bh 16.00 1,873,750.00 29,980,000.00
IV PEKERJAAN GROUNDING : -

Pengadaan Grounding Untuk Panel Tegangan Rendah Mengikuti Spesifikasi


1 - Unit 1.00 3,730,750.00 3,730,750.00
Teknis agar Mencapai ≤ 2 Ohm
2 - Grounding Box 40 x 40 x 40 cm Unit 1.00 764,698.00 764,698.00
3 - Pengurusan lisensi dari pihak terkait (sertifikat) Unit 1.00 3,500,000.00 3,500,000.00
4 - Partial test pekerjaan listrik ls 1.00 15,000,000.00 15,000,000.00
BANGUNAN POS JAGA -
I PEKERJAAN PANEL TEGANGAN RENDAH : -
Pekerjaan Pemasangan : -
1 - Sekring box 12 group Unit 7,500,000.00
2 - PP - POS JAGA #1 Unit 1.00 14,934,000.00 14,934,000.00
3 - PP - POS JAGA #2 Unit 1.00 14,934,000.00 14,934,000.00
II PEKERJAAN KABEL FEEDER : -
Pekerjaan penarikan kabel feeder dari LVMDP ke : -
1 - Dari SDP PP.VVIP ke PP - POS JAGA #1 kabel NYFGbY 4x16mm2 + NYA 1x10 m' 103.00 124,513.00 12,824,839.00
2 - Dari SDP PP.VVIP ke PP - POS JAGA #2 kabel NYFGbY 4x16mm2 + NYA 1x10 m' 95.00 295,949.50 28,115,202.50
3 - NYA 1x10mm2 m' 198.00 44,335.00 8,778,330.00
4 - Galian tanah utk parit kabel m' 198.00 89,227.07 17,666,959.52
III PEKERJAAN INSTALASI PENERANGAN : -

Pemasangan dan instalasi penerangan, stop kontak dan lampu termasuk


-
koneksi ke kabel instalasi, gantungan dan semua alat bantu yg diperlukan.

1 - Pemasangan Lampu Downlight LED E-27 15w-220V bh - 718,750.00 -


2 - Pemasangan Lampu Downlight LED E-27 10w-220V bh - 278,250.00 -
3 - Pemasangan Lampu Downlight Essential 15w-220V bh 178,000.00
4 - Pemasangan Saklar engkel 1 Way 10A-220V bh 4.00 70,450.00 281,800.00
5 - Pemasangan Saklar seri 1 Way 10A-220V bh 2.00 72,650.00 145,300.00
6 - Pemasangan Stop Kontak 10A-220V bh 12.00 70,450.00 845,400.00
7 - Pemasangan Exhaust Fan tipe ceiling 80CM/H Daya 11w-220V bh 2.00 1,312,750.00 2,625,500.00
8 - Instalasi penerangan lampu, NYM 3 x 2,5 mm2 in HIC 20 mm2 ttk 10.00 323,510.00 3,235,100.00
9 - Instalasi stop kontak, NYM 3 x 2,5 mm2 in HIC 20 mm2 ttk 12.00 378,260.00 4,539,120.00
10 - Instalasi Exhaust Fan, NYM 3 x 2,5 mm2 in HIC 20 mm2 ttk 2.00 323,510.00 647,020.00
11 - Pengadaan Lampu Downlight DN 291B 1xDLED-4000 PSU WH bh 10.00 718,750.00 7,187,500.00
IV PEKERJAAN GROUNDING -
Pengadaan Grounding Untuk Panel Tegangan Rendah Mengikuti Spesifikasi
1 - Unit 2.00 3,730,750.00 7,461,500.00
2 - Teknis agar Box
Grounding Mencapai
40 x 40≤x 2
40Ohm
cm Unit 2.00 764,698.00 1,529,396.00
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR
3 - Pengurusan lisensi dari pihak terkait (sertifikat) Unit 2.00 3,500,000.00 7,000,000.00
4 - Partial test pekerjaan listrik ls 2.00 10,000,000.00 20,000,000.00

4 Elektronika 463,221,597.30
BANGUNAN RUANG TUNGGU SUPIR
I PEKERJAAN INSTALASI DATA (INTERNET, ETHERNET, WIFI&IP CAMERA)
Pekerjaan Instalasi dan pemasangan : -
1 - Pengadaan Data Rack unt 2.00 15,998,500.00 31,997,000.00
2 - Pengadaan Manageble Switch Hub 48 Port unit 0.00 22,468,000.00 -
3 - Pemasangan UPS Back Up 2000 VA unt 1.00 7,655,000.00 7,655,000.00
4 - Pemasangan PC server + monitor LCD 24" + keyboard unt 1.00 11,756,425.00 11,756,425.00
5 - Pemasangan NVR netwok video recorder unt 1.00 23,130,500.00 23,130,500.00
6 - Penarikan kabel feeder FO SM 12 Core + HIC dr Utilitas Cargo Domestik m' 56.00 106,665.00 5,973,240.00
7 - Instalasi kabel Data UTP CAT 6A + HIC 20mm ttk 7.00 425,230.00 2,976,610.00
8 - Pemasangan Fixed IP camera PoE unt 3.00 6,941,400.00 20,824,200.00
9 - Pemasangan outlet data tipe dinding bh 2.00 188,400.00 376,800.00
10 - Pemasangan Acces Point (WIFI) unt 1.00 243,900.00 243,900.00
11 - Pemasangan Outlet IP TV unt 1.00 243,900.00 243,900.00
Switch Cisco WS-C2960X-24P-S, 24Port GigE PoE IP Base370 W 4x1G SFP
12 - LAN Base, Include SmartNet SNTC8x5xNBD, Cisco Catalyst 3850-24 Port PoE unt 1.00 48,410,156.80 48,410,156.80
IP Base
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

Switch Cisco WS-C3850-24T-S, 24Port GigE IP Base 4x1G SFP LAN Base,
13 - Include SmartNet SNTC8x5xNBD, Cisco Catalyst 3850-24 Port PoE IP Base unt 1.00 83,161,000.00 83,161,000.00
( Non PoE )
14 - Cisco Catalayst 3850 4x1GE Network Modul bh 1.00 5,435,000.00 5,435,000.00
15 - 715W AC Confiq 1 Secondary Power Supply bh 1.00 19,312,400.00 19,312,400.00
16 - Catalyst Stack Power Cable 30CM bh 1.00 1,412,200.00 1,412,200.00
17 - 50CM Type Stacking Cable bh 1.00 1,412,200.00 1,412,200.00
18 - Cisco 1000Base-LX/LH SFP Transceiver, GLC-LH-SMD bh 5.00 14,366,000.00 71,830,000.00
II PEKERJAAN INSTALASI TELEPON -
Pekerjaan Instalasi dan pemasangan : -
1 - Pemasangan Box Panel Telepon dgn Powder Coating IP.55, LSA 60 Pairs unt 1.00 1,083,100.00 1,083,100.00

Penarikan kabel telepon Jelly Filled Armoured 40 Pairs x 0,6 mm2 + HIC dr
2 - m' 57.00 165,721.50 9,446,125.50
Utilitas Cargo Domestik

3 - Instalasi kabel telepon ITC 2x0.6 mm + HIC ttk 1.00 411,480.00 411,480.00
4 - Pemasangan outlet telepon tipe dinding bh 1.00 188,400.00 188,400.00
5 - Pemasangan pesawat telpon Analog bh 1.00 525,000.00 525,000.00
III PEKERJAAN INSTALASI FIRE ALARM -
Pekerjaan Instalasi dan pemasangan : -
1 - Pemasangan Box Panel MDF dgn Powder Coating IP.55 100 Pairs unt 1.00 8,481,250.00 8,481,250.00
2 - Pemasangan Master Control Fire Alarm (MCFA) tipe full addresable 2 zone unt 1.00 51,729,950.00 51,729,950.00
3 - Grounding max 1 Ohm dg kabel BC 16 mm2 unt 1.00 3,730,750.00 3,730,750.00
4 - Partial test pekerjaan elektronik ls 1.00 15,000,000.00 15,000,000.00
BANGUNAN POS JAGA -
I PEKERJAAN INSTALASI TELEPON -
Pekerjaan Instalasi dan pemasangan : -
Penarikan kabel telepon Jelly Filled Armoured 2 Pairs x 0,6 mm2 + HIC dr R
1 - m' 276.00 54,522.50 15,048,210.00
Tunggu Sopir
2 - Pemasangan outlet telepon tipe dinding bh 2.00 188,400.00 376,800.00
3 - Pemasangan pesawat telpon bh 2.00 525,000.00 1,050,000.00
4 - Partial test pekerjaan elektronik ls 2.00 10,000,000.00 20,000,000.00

5 Furniture -
I BANGUNAN POS JAGA
1 - Sofa 3 seater unit - 7,500,000.00 -
2 - Meja unit - 5,000,000.00 -

6 INTERIOR 13,230,140.00
I BANGUNAN RUANG TUNGGU SUPIR
1 - Pekerjaan cermin wastafel unit 2.00 2,646,028.00 5,292,056.00
2 - Papan signage bh 3.00 2,646,028.00 7,938,084.00

F Kori Agung / Angkul-angkul


1 - Sipil + Arsitektur 2,420,303,377.33
I KORI AGUNG / ANGKUL-ANGKUL
A PEKERJAAN STRUKTUR
1 Galian tanah M3 34.70 86,040.00 2,985,515.73
2 Urugan pasir bwh lantai t=10 cm M3 1.22 273,720.00 333,007.75
3 Pek. Pondasi telapak 1000x1000x200 mm -
- Bekisting M2 3.20 153,792.54 492,136.13
- Pembesian Kg 121.66 19,701.40 2,396,850.26
- Beton K250 M3 0.80 1,395,820.00 1,116,656.00
4 Pek. Pondasi telapak 1200x1200x200 mm -
- Bekisting M2 1.92 153,792.54 295,281.68
- Pembesian Kg 80.39 19,701.40 1,583,699.40
- Beton K250 M3 0.58 1,395,820.00 803,992.32
5 Pek. Beton cycloop (Pas. Batu kali 1pc : 5ps) M3 58.32 1,158,176.00 67,543,955.69
6 Pek. Kolom 30x30 cm, Pembesian 8D13 / ø8-150 -
- Bekisting M2 1.34 383,185.00 515,230.55
- Pembesian Kg 164.79 19,701.40 3,246,538.54
- Beton K250 M3 1.34 1,591,420.00 2,139,823.33
7 Pek. Kolom 20x20 cm, Pembesian 4D13 / ø8-150 -
- Bekisting M2 1.52 383,185.00 582,441.20
- Pembesian Kg 192.29 19,701.40 3,788,372.75
- Beton K250 M3 1.52 1,591,420.00 2,418,958.40
8 Pek. Kolom 15x15 cm, Pembesian 4ø10 / ø8-150 -
- Bekisting M2 0.39 383,185.00 148,723.68
- Pembesian Kg 63.21 19,701.40 1,245,282.94
- Beton K250 M3 0.39 1,591,420.00 617,669.89
9 Pek. Sloof 20x25 cm, Pembesian 7D13 / ø8-150 -
- Bekisting M2 9.25 203,035.00 1,878,073.75
- Pembesian Kg 163.71 19,701.40 3,225,237.39
- Beton K250 M3 0.93 1,591,420.00 1,472,063.50
10 Pek. Beton Ring 15x15 cm, Pembesian 4ø10 / ø8-150 -
- Bekisting M2 3.30 386,862.00 1,276,644.60
- Pembesian Kg 35.55 19,701.40 700,455.70
- Beton K250 M3 0.25 1,591,420.00 393,876.45
11 Pek. Beton Ring 15x20 cm, Pembesian 4ø10 / ø8-150 -
- Bekisting M2 2.42 386,862.00 936,206.04
- Pembesian Kg 21.69 19,701.40 427,242.59
- Beton K250 M3 0.18 1,591,420.00 288,842.73
12 Pek. Beton Ring 20x30 cm, Pembesian 7D13 / ø8-150 -
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

- Bekisting M2 1.93 386,862.00 745,096.21


- Pembesian Kg 29.61 19,701.40 583,437.46
- Beton K250 M3 0.19 1,591,420.00 306,507.49
B PEKERJAAN STILE BALI -
1 - Pek. Gelung Kori Tinggi 10.470 mm Unt 1.00 312,500,000.00 312,500,000.00
2 - Pek. Gelung Kori Tinggi 6.450 mm Unt 2.00 250,000,000.00 500,000,000.00
3 - Pek. Pintu Bali sz. 1080 x 2.900 mm dengan petitis 5 susun Unt 1.00 43,750,000.00 43,750,000.00
4 - Pek. Pintu Bali sz. 1080 x 2.300 mm dengan petitis 3 susun Unt 2.00 43,750,000.00 87,500,000.00
5 - Pek. Paduraksa H 2950 mm Unt 6.00 7,500,000.00 45,000,000.00
6 - Pek. Pagar Stile Bali M1 8.34 9,375,000.00 78,187,500.00
7 - Pek. Gelung Kori dengan motif ukiran sederhana Unt 225,000,000.00
8 - Tembok Style Bali Ukir panjang 3 m tinggi 1,5 m dengan paduraksa tunggal M1 5,849,415.00
II ALING - ALING -
A PEKERJAAN STRUKTUR -
1 Galian tanah M3 6.31 86,040.00 543,084.48
2 Pondasi batu kali M3 16.10 922,260.00 14,844,328.06
3 Urugan kembali M3 1.58 52,600.00 83,002.80
4 Pek. Kolom 15x15 cm, Pembesian 4ø10 / ø8-150 -
- Bekisting M2 0.18 383,185.00 68,973.30
- Pembesian Kg 30.03 19,701.40 591,685.05
- Beton K250 M3 0.18 1,591,420.00 286,455.60
5 Pek. Sloof 15x20 cm, Pembesian 7ø10 / ø8-150 -
- Bekisting M2 3.90 203,035.00 791,836.50
- Pembesian Kg 52.02 19,701.40 1,024,804.77
- Beton K250 M3 0.56 1,591,420.00 883,238.10
6 Pek. Beton Ring 15x15 cm, Pembesian 4ø10 / ø8-150 -
- Bekisting M2 5.85 386,862.00 2,263,142.70
- Pembesian Kg 62.73 19,701.40 1,235,774.26
- Beton K250 M3 0.25 1,591,420.00 393,876.45
B PEKERJAAN STILE BALI -
1 - Pek. Paduraksa H 2950 mm Unt 4.00 7,500,000.00 30,000,000.00
2 - Pek. Pagar Stile Bali M1 8.80 9,375,000.00 82,500,000.00
3 - Tembok Style Bali Ukir panjang 3 m tinggi 1,5 m dengan paduraksa tunggal M1 5,849,415.00
III GELUNG KORI -
A PEKERJAAN STRUKTUR -
1 Galian tanah M3 25.06 86,040.00 2,156,368.90
2 Urugan kembali M3 1.65 52,600.00 86,632.20
3 Urugan pasir bwh lantai t=10 cm M3 0.42 273,720.00 115,099.26
4 Pek. Pondasi telapak 1250x1250x250 mm -
- Bekisting M2 5.00 153,792.54 768,962.70
- Pembesian Kg 193.62 19,701.40 3,814,537.78
- Beton K250 M3 1.56 1,395,820.00 2,180,968.75
5 Pek. Beton cycloop (Pas. Batu kali 1pc : 5ps) M3 18.97 1,158,176.00 21,967,934.92
6 Pek. Sloof 20x25 cm, Pembesian 7ø10 / ø8-150 -
- Bekisting M2 1.90 203,035.00 385,766.50
- Pembesian Kg 23.74 19,701.40 467,778.22
- Beton K250 M3 0.19 1,591,420.00 302,369.80
7 Pek. Sloof 15x20 cm, Pembesian 7ø10 / ø8-150 -
- Bekisting M2 4.39 203,035.00 891,729.72
- Pembesian Kg 58.83 19,701.40 1,159,037.70
- Beton K250 M3 0.33 1,591,420.00 524,213.75
8 Pek. Kolom 40x40 cm, Pembesian 12D13 / ø8-150 -
- Bekisting M2 2.62 383,185.00 1,005,477.44
- Pembesian Kg 280.43 19,701.40 5,524,925.07
- Beton K250 M3 2.62 1,591,420.00 4,175,886.08
9 Pek. Kolom 25x25 cm, Pembesian 8D13 / ø8-150 -
- Bekisting M2 0.79 383,185.00 301,758.19
- Pembesian Kg 138.12 19,701.40 2,721,088.02
- Beton K250 M3 0.79 1,591,420.00 1,253,243.25
10 Pek. Kolom 15x15 cm, Pembesian 4ø10 / ø8-150 -
- Bekisting M2 0.18 383,185.00 68,973.30
- Pembesian Kg 30.03 19,701.40 591,685.05
- Beton K250 M3 0.18 1,591,420.00 286,455.60
11 Pek. Beton Ring 15x15 cm, Pembesian 4ø10 / ø8-150 -
- Bekisting M2 3.29 386,862.00 1,274,323.43
- Pembesian Kg 35.50 19,701.40 699,483.23
- Beton K250 M3 0.25 1,591,420.00 393,160.31
12 Pek. Beton Ring 20x25 cm, Pembesian 7D13 / ø8-150 -
- Bekisting M2 1.90 386,862.00 735,037.80
- Pembesian Kg 35.08 19,701.40 691,026.61
- Beton K250 M3 0.19 1,591,420.00 302,369.80
13 Pek. Beton Ring 35x50 cm, Pembesian 12D13 / ø8-150 -
- Bekisting M2 21.11 386,862.00 8,168,204.27
- Pembesian Kg 254.62 19,701.40 5,016,390.96
- Beton K250 M3 2.74 1,591,420.00 4,355,716.54
B PEKERJAAN STILE BALI -
1 Pek. Paduraksa H 2950 mm Unt 4.00 7,500,000.00 30,000,000.00
2 Pek. Pagar Stile Bali M1 9.26 9,375,000.00 86,812,500.00
3 Pek. Gelung Kori L 10.340 mm Unt 2.00 343,750,000.00 687,500,000.00
4 Pek. Gelung Kori dengan motif ukiran sederhana Unt 225,000,000.00
5 Tembok Style Bali Ukir panjang 3 m tinggi 1,5 m dengan paduraksa tunggal M1 5,849,415.00
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

IV PANGGUNG TERBUKA -
1 Pek. Panggung dan anak tangga M2 199.30 1,187,500.00 236,668,750.00

G Taman Dalam
* termasuk pekerjaan mekanikal dan elektrikal (penerangan pelataran)*
1 Landscape (Hard scape + Soft scape) 487,189,948.80
I PEKERJAAN HARD SCAPE
1 Pekerjaan pasangan Batu Andesit bakar ( Area Pedestrian ) m2 44,554,948.80
129.00 345,387.20
2 Pekerjaan Water flow taman dalam unit 1.00 10,725,000.00 10,725,000.00
II PEKERJAAN SOFT SCAPE -
A PENANAMAN POHON & PALEM -
1 - Kelapa Gading TK. 3.5 m phn 8.00 1,500,000.00 12,000,000.00
2 - Mahoni TK. 1.5 m phn 12.00 900,000.00 10,800,000.00
3 - Kamboja Bali TK. 3 m phn 12.00 2,340,000.00 28,080,000.00
4 - Sawo Kecik TK. 1,5 m phn 12.00 1,320,000.00 15,840,000.00
5 - Ketapang Kencana TK. 1,5 m phn 15.00 1,380,000.00 20,700,000.00
6 - Cempaka TK. 1,5 m phn 7.00 900,000.00 6,300,000.00
7 - Majegau TK. 1,5 m phn 10.00 1,320,000.00 13,200,000.00
8 - Palm merah TK. 1,5 m phn 10.00 1,110,000.00 11,100,000.00
9 - Matoa TK. 1,5 m phn 8.00 1,500,000.00 12,000,000.00
10 - Bambu Kuning TK. 2 m phn 60.00 420,000.00 25,200,000.00
B PENANAMAN SEMAK, GROUNDCOVER -
1 - Arachis pintoi (Kacang-kacangan) TK. 10cm plb 1,200.00 6,000.00 7,200,000.00
2 - Calathea lutea (Pisang Mangkok) TK.60cm plb 75.00 72,000.00 5,400,000.00
3 - Crinum asiaticum (Bakung Daun Lebar) TK.40cm plb 200.00 36,000.00 7,200,000.00
4 - Heliconia Psittacorum ( Pisang pisangan ) TK.50cm plb 200.00 30,000.00 6,000,000.00
5 - Hymenocallis littoralis (Spider Lily) TK.30cm plb 300.00 12,000.00 3,600,000.00
6 - Neomarica longifolia (Bunga Iris) TK.30cm plb 250.00 15,000.00 3,750,000.00
7 - Ophiopogon Jaburan (Jaburan) TK.30cm plb 250.00 12,000.00 3,000,000.00
8 - Syzygium oleana ( Pucuk merah ) TK. 100 cm plb 25.00 228,000.00 5,700,000.00
9 - Karimbosa TK. 30 cm plb 350.00 27,000.00 9,450,000.00
10 - Codiaeum variaegatum ( Puring ) TK. 25 cm plb 200.00 42,600.00 8,520,000.00
11 - Rumput Jepang Kerapatan 75 % m2 835.00 54,000.00 45,090,000.00
12 - Cuphea hyssopifolia (Taiwan Beauty ) TK 20 cm plb 800.00 15,000.00 12,000,000.00
13 - Karimbusa Mini TK 20 cm plb 250.00 30,000.00 7,500,000.00
14 - Colifa ( Brokoli ) TK 20 cm plb 150.00 33,000.00 4,950,000.00
15 - Pisang Bali Atau Pisang Belut Plb 75.00 96,000.00 7,200,000.00
16 - Kenanga TK 50cm Plb 20.00 150,000.00 3,000,000.00
17 - Pacing TK 40 cm Plb 300.00 30,000.00 9,000,000.00
18 - Sirih Belanda Pjg 20 cm Plb 200.00 46,200.00 9,240,000.00
19 - Analys Atau Bayam Merah Pjg 20 cm Plb 500.00 12,000.00 6,000,000.00
C PERAWATAN
1 Perawatan per bulan bln 12.00 7,500,000.00 90,000,000.00
- Pemangkasan
- Pemotongan
- Pemupukan
- Penyemprotan penanggulangan hama
- Tenaga kerja
D TANAH SUBUR & PUPUK
1 - Tanah subur truk 15.00 950,000.00 14,250,000.00
2 - Pupuk Organik zak 180.00 48,000.00 8,640,000.00

H Landscape Candi Bentar Landside, Tembok Penyengker dan Taman Sisi Luar
H.1. Candi Bentar dan Pagar Tembok Penyengker Style Bali
1 - Pagar Tembok Penyengker Style Bali M' 352.79 4,518,810,807.91
2 - Candi Bentar Unit 2.00 1,051,688,320.15
I Pekerjaan Pagar Stil Bali
A Pagar diatas tanah
1 Pasang bowplank m 223.59 69,361.00 15,508,634.07
2 Galian tanah m3 197.21 86,040.00 16,967,864.60
3 Urugan kembali dipadatkan m3 26.83 52,600.00 1,411,319.02
4 Pembuangan sisa tanah m3 170.38 30,300.00 5,162,449.34
5 Urugan pasir m3 7.83 273,720.00 2,142,065.66
6 Pas. Pondasi batu kali m3 190.05 922,260.00 175,279,248.15
7 Plesteran batu kali m2 100.80 63,165.92 6,367,124.74
8 Pek. Kolom praktis 200x200 mm -
- Pembesian kg 1,146.00 19,701.40 22,577,779.18
- Beton K250 m3 11.32 1,591,420.00 18,017,420.67
9 Pek. Kolom praktis 150x150 mm -
- Pembesian kg 1,540.35 19,701.40 30,347,046.76
- Beton K250 m3 9.84 1,591,420.00 15,659,095.37
10 Pek. Kolom praktis 150x200 mm -
- Pembesian kg 549.04 19,701.40 10,816,856.66
- Beton K250 m3 2.55 1,591,420.00 4,058,121.00
11 Pek. Sloof 150x200 mm -
- Pembesian kg 846.50 19,701.40 16,677,186.32
- Beton K250 m3 6.71 1,591,420.00 10,674,911.16
12 Pek. Ring balok 150x150 mm -
- Pembesian kg 787.56 19,701.40 15,516,104.01
- Beton K250 m3 5.03 1,591,420.00 8,006,183.37
13 Pek. Beton isian/pengresek m3 59.03 1,006,079.29 59,387,403.43
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

B Pagar diatas parkir -


1 Pasang bowplank m 75.18 69,361.00 5,214,559.98
2 Pas. Pondasi batu kali m3 26.31 922,260.00 24,267,427.38
3 Pemasangan stek besi D10 dgn cemical kg 17.65 39,701.40 700,578.84
4 Pek. Kolom praktis 200x200 mm -
- Pembesian kg 147.66 19,701.40 2,909,171.77
- Beton K250 m3 0.49 1,591,420.00 786,310.44
5 Pek. Kolom praktis 150x150 mm -
- Pembesian kg 345.56 19,701.40 6,808,042.58
- Beton K250 m3 2.21 1,591,420.00 3,509,797.24
6 Pek. Kolom praktis 150x200 mm -
- Pembesian kg 123.27 19,701.40 2,428,493.07
- Beton K250 m3 0.98 1,591,420.00 1,551,634.50
7 Pek. Sloof 200x250 mm -
- Pembesian kg 324.35 19,701.40 6,390,094.71
- Beton K250 m3 3.76 1,591,420.00 5,982,147.78
8 Pek. Ring balok 150x150 mm -
- Pembesian kg 264.86 19,701.40 5,218,117.53
- Beton K250 m3 1.69 1,591,420.00 2,691,966.50
9 Pek. Beton isian/pengresek m3 19.85 1,006,079.29 19,968,178.74
C Pekerjaan Pagar Tembok Style Bali -
1 - Pas. Paduraksa rangkap tinggi 5 meter Unit 71.00 7,500,000.00 532,500,000.00
2 - Tembok Style Bali Ukir dengan pnjg 4,5 m dan tinggi 3 m M1 352.79 9,375,000.00 3,307,415,625.00
3 - Tembok Style Bali Ukir panjang 3 m tinggi 1,5 m dengan paduraksa tunggal M1 5,849,415.00
D Pekerjaan Tempat Suci -
1 - Pas. Padmasana 1500x1750 mm Unt 1.00 10,625,000.00 10,625,000.00
2 - Pas. Bale Piasan 1000x1800 mm Unt 1.00 18,750,000.00 18,750,000.00
3 - Pas. Candi Bentar Unt 1.00 6,000,000.00 6,000,000.00
4 - Pas. Paduraksa Bh 7.00 3,850,000.00 26,950,000.00
5 - Pas. Pagar Stile Bali M1 19.08 4,350,000.00 82,998,000.00
6 - Pas. Lantai M2 30.60 345,387.20 10,568,848.32
II Pekerjaan Candi bentar -
1 Pekerjaan Tanah -
- Galian Pondasi M3 19.14 86,040.00 1,646,805.60
- Pasir Urug T. 10 cm M3 0.84 273,720.00 230,198.52
2 Pek. Pondasi telapak 1250x1250x250 mm, Pembesian B: D13-150 / T:ø10-150 -
- Pek. Beton cycloop (Pas. Batu kali 1pc : 5ps) M3 15.68 1,158,176.00 18,160,778.77
- Bekisting M2 5.00 153,792.54 768,962.70
- Pembesian Kg 193.62 19,701.40 3,814,537.78
- Beton K 250 M3 1.56 1,395,820.00 2,180,968.75
3 Pek. Kolom 40x40 cm, Pembesian 12D13 / ø8-150 -
- Bekisting m2 61.76 383,185.00 23,665,505.60
- Pembesian kg 631.09 19,701.40 12,433,449.52
- Beton K250 m3 6.18 1,591,420.00 9,828,609.92
4 Pek. Kolom 25x25 cm, Pembesian 8D13 / ø8-150 -
- Bekisting m2 20.00 383,185.00 7,663,700.00
- Pembesian kg 215.76 19,701.40 4,250,748.85
- Beton K250 m3 1.25 1,591,420.00 1,989,275.00
5 Pek. Sloof 20x25 cm, Pembesian 7ø10 / ø8-150 -
- Bekisting m2 4.75 203,035.00 964,416.25
- Pembesian kg 56.61 19,701.40 1,115,282.46
- Beton K250 m3 0.48 1,591,420.00 755,924.50
6 Pek. Beton Ring 20x25 cm, Pembesian 7ø10 / ø8-150 -
- Bekisting m2 2.88 386,862.00 1,114,162.56
- Pembesian kg 34.96 19,701.40 688,718.39
- Beton K250 m3 0.29 1,591,420.00 458,328.96
7 Pek. Beton isian / pengresek M3 54.75 1,006,079.29 55,078,856.82
B Pekerjaan Style Bali -
1 - Karang asti bh 16.00 437,500.00 7,000,000.00
2 - Karang manuk bh 224.00 268,750.00 60,200,000.00
3 - Simbar bh 20.00 268,750.00 5,375,000.00
4 - Simbar tempel bh 56.00 268,750.00 15,050,000.00
5 - Karang bentala bh 4.00 268,750.00 1,075,000.00
6 - Pepalihan paras m2 359.20 2,272,213.50 816,179,089.20
7 - Karang asti bakalan bh 306,250.00 -
8 - Karang manuk bakalan bh 188,125.00 -
9 - Simbar bakalan bh 188,125.00 -
10 - Simbar tempel bakalan bh 188,125.00 -
11 - Karang bentala bakalan bh 188,125.00 -
12 - Pasangan bata gosok m2 2,000,000.00 -

H.2. Taman Luar


termasuk pekerjaan mekanikal dan elektrikal (penerangan pelataran)
I.1 Landscape (Hard scape + Soft scape) 1,967,438,532.30

1 - Pekerjaan pasangan Batu Candi (area gelung kori ) Tebal 2.5 cm m2 68,431,845.35
239.66 285,537.20
2 - Pekerjaan pembuatan Kolam unit 1.00 52,000,000.00 52,000,000.00
3 - Pekerjaan pembuatan Air Mancur unit 1.00 19,500,000.00 19,500,000.00
4 - Pedestal Patung Tinggi 0,6 m unit 6.00 4,550,000.00 27,300,000.00
5 - Patung Style Bali Tinggi 1.7 m proporsional unit 6.00 22,750,000.00 136,500,000.00
II PEKERJAAN MEP
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

A PENERANGAN LUAR (EXTERNAL)


Pemasangan dan instalasi penerangan, stop kontak dan lampu termasuk
koneksi ke kabel instalasi, gantungan dan semua alat bantu yg diperlukan.
1 - Pemasangan Lampu Taman LED 50w-230V bh - 1,036,250.00 -
2 - Pemasangan Lampu Sorot Taman IP.68 LED 100w-220V bh - 692,500.00 -
3 - Pemasangan Lampu Under Water Pond IP.68 LED 6w-12V bh - 1,165,250.00 -
4 - Pemasangan Lampu Penerangan Jalan (LPJ) 185w-230V + tiang bh - 12,560,550.00 -
5 - Pemasangan Pondasi Lampu Penerangan Jalan+tiang lampu segi 8 bh 8.00 7,998,900.00 63,991,200.00
6 - Instalasi penerangan lampu external, NYY 3 x 2,5 mm2 in HIC 20 mm2 m 993.00 64,578.00 64,125,954.00
7 - Pengadaan Lampu Sorot Type BVP 161 LED 70 W 220-240V WB grey bh 16.00 1,426,050.00 22,816,800.00
8 - Pengadaan Lampu Spot taman type 17341 Tuff 10 watt bh 10.00 461,570.00 4,615,700.00
9 - Pengadaan Lampu tangga Type BBG 150 LED 50 W PSU 220-240V bh 18.00 1,446,950.00 26,045,100.00
10 - Pengadaan Lampu jalan type BRP 371 LED 97 W/ 22-240 V DM MP1 bh 8.00 8,368,400.00 66,947,200.00
11 - Galian tanah utk parit kabel m' 993.00 89,227.07 88,602,478.80
12 - Partial test pekerjaan listrik ls 1.00 15,000,000.00 15,000,000.00
B PEKERJAAN INSTALASI AIR BERSIH
1 - Tapping dari Main Line Utilitas bandara ls 1.00 3,500,000.00 3,500,000.00
B.1 MAIN LINE AIR BERSIH
Pekerjaan Instalasi :
1 Pekerjaan Alih Fungsi Sumpit Air Hujan menjadi GWT unt 1.00 52,437,040.81 52,437,040.81
2 Pemasangan Pipa PPR PN10 ø63mm dr Main Line R Pompa existing cargo internas m' 85.00 364,169.00 30,954,365.00
3 Pemasangan Pipa PPR PN10 ø50mm m' 25.00 256,449.40 6,411,235.00
4 Pemasangan Pipa PPR PN10 ø40mm m' 38.00 188,564.80 7,165,462.40
5 Pemasangan Pipa PPR PN10 ø32mm m' 25.00 143,000.20 3,575,005.00
6 Pemasangan Pipa PPR PN10 ø25mm m' 190.00 109,525.60 20,809,864.00
7 Pemasangan Gate Valve dgn cover PVC ø3/4" unit 6.00 598,930.00 3,593,580.00
8 Pemasangan Gate Valve dgn cover PVC ø1" unit 4.00 848,895.00 3,395,580.00
9 Pemasangan Gate valve ø1 1/4" bh 1.00 1,096,895.00 1,096,895.00
10 Pompa booster Grundfos unt 0.00 331,266,720.00 -
- Type Hydro Multi 2xCR 32-4, variable speed inverter
- Kap. 2x@ 32m3/h
- Head 55 m, header 4"
- Power 2x@ 11 kw/3x380V/50Hz
11 Pengadaan Header Distribusi 4" unt 1.00 4,019,400.00 4,019,400.00
12 Pengadaan Gate Valve 2" bh 3.00 3,000,000.00 9,000,000.00
13 Pengadaan Gate Valve 3" bh 2.00 4,883,700.00 9,767,400.00
14 Pengadaan Foot Valve 3" bh 2.00 4,238,600.00 8,477,200.00
15 Pengadaan Pipa PPR PN10 ø10mm m' 20.00 23,000.00 460,000.00
16 Pembuatan rumah pompa m2 7.50 4,000,000.00 30,000,000.00
17 Galian tanah utk parit pipa m' 363.00 89,227.07 32,389,425.78
B.2 MAIN LINE AIR PANAS
Pekerjaan Instalasi :
1 - Pemasangan Pipa PPR PN20 ø32mm m' 45.00 176,026.00 7,921,170.00
2 - Pemasangan Pipa PPR PN20 ø25mm m' 32.00 131,231.00 4,199,392.00
3 - Pemasangan Pipa PPR PN20 ø20mm m' 75.00 105,346.00 7,900,950.00
4 - Pemasangan Ball valve 25mm bh 4.00 576,430.00 2,305,720.00
5 - Pemasangan Ball valve 20mm bh 2.00 465,330.00 930,660.00
6 - Pemasangan Check valve 20mm bh 1.00 900,930.00 900,930.00
7 - Galian tanah utk parit pipa m' 152.00 89,227.07 13,562,514.38

B.3 PIPA IRIGASI / SIRAM TAMAN


Pekerjaan Instalasi :
1 - Pemasangan Pipa PPR PN10 ø40mm m' 47.00 188,564.80 8,862,545.60
2 - Pemasangan Pipa PPR PN10 ø32mm m' 49.00 143,000.20 7,007,009.80
3 - Pemasangan Pipa PPR PN10 ø25mm m' 203.00 109,525.60 22,233,696.80
4 - Pemasangan Pipa PPR PN10 ø20mm m' 7.00 91,551.00 640,857.00
5 - Pemasangan Gate Valve dgn cover PVC ø 1 1/4" unit 1.00 1,096,895.00 1,096,895.00
6 - Pemasangan Gate Valve dgn cover PVC ø3/4" unit 1.00 598,930.00 598,930.00
7 - Pemasangan Garden Tap bh 5.00 215,830.00 1,079,150.00
8 - Galian tanah utk parit pipa m' 306.00 89,227.07 27,303,482.89
C PEKERJAAN INSTALASI AIR BEKAS, KOTOR
C.1 MAIN LINE
Pekerjaan Instalasi :
1 - Pemasangan pipa PVC AW ø6" air kotor m' 151.00 357,546.25 53,989,483.75
2 - Pemasangan pipa PVC AW ø6" air bekas m' 152.00 357,546.25 54,347,030.00
3 - Pemasangan pipa PVC AW ø4" air kotor m' 108.00 156,499.50 16,901,946.00
4 - Pemasangan pipa PVC AW ø3" air bekas m' 77.00 93,439.50 7,194,841.50
5 - Pemasangan CO PVC ø4" bh 10.00 88,340.00 883,400.00
6 - Pemasangan CO PVC ø3" bh 1.00 74,540.00 74,540.00
7 - Pemasangan Mini STP cap 1 m3/day unit 1.00 14,071,000.00 14,071,000.00
8 - Galian tanah utk parit pipa m' 488.00 89,227.07 43,542,809.32
D PEKERJAAN INSTALASI AIR HUJAN
D.1 MAIN LINE
Pekerjaan Instalasi :
1 - Pemasangan pipa PVC AW ø6" air hujan m' 117.00 357,546.25 41,832,911.25
2 - Pemasangan pipa PVC AW ø4" air hujan m' 44.00 156,499.50 6,885,978.00
3 - Pembuatan bak kontrol 40x40x40 cm dgn cover grill besi bh 7.00 1,225,620.00 8,579,340.00
4 - Pembuatan bak kontrol 80x80 cm di atas saluran existing bh 10.00 1,783,453.00 17,834,530.00
5 - Pembuatan Gutter / saluran terbuka 10x10 cm m' 90.00 41,481.88 3,733,369.20
6 - Galian tanah utk parit pipa m' 161.00 89,227.07 14,365,557.99
7 - Partial test pekerjaan plumbing ls 1.00 25,000,000.00 25,000,000.00
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

E OUTDOOR AC VRV UNTUK VVIP2, R. RAPAT KECIL & SECURITY CHECK


Pekerjaan Instalasi :
1 - Outdoor AC cap 131.000 BTU/H, Daikin VRV RXQ 18 AMY14 unt 1.00 136,488,000.00 136,488,000.00
2 - Penambahan Freon R-410a kg 33.80 400,000.00 13,520,000.00
3 - Pembuatan pondasi AC unt 1.00 6,750,000.00 6,750,000.00
F PEKERJAAN PEMADAM KEBAKARAN
1 - Tapping dari Instalasi Hydrant terdekat ttk 1.00 5,000,000.00 5,000,000.00
F.1 MAIN LINE
Pekerjaan Instalasi :
1 - Pemasangan pipa Black Steel Sch 40 ø6" m' 166.00 1,075,739.75 178,572,798.50
2 - Pemasangan pipa Black Steel Sch 40 ø4" m' 276.00 722,231.75 199,335,963.00
3 - Pemasangan Gate Valve 10K ø4" unit 1.00 7,141,395.00 7,141,395.00
4 - Pemasangan Outdoor Hydrant Box, lengkap dgn selang ø2,5" unit 4.00 7,836,800.00 31,347,200.00
5 - Pemasangan Hydrant Pillar unit 4.00 9,033,860.00 36,135,440.00
6 - Galian tanah utk parit pipa m' 442.00 89,227.07 39,438,364.18
7 - Partial test pekerjaan Fire Hydrant ls 1.00 15,000,000.00 15,000,000.00

I Perkerasan Sisi Airside


(Perkerasan kaku dengan tulangan wiremesh + marka dan kelengkapannya
yang masih dalam area VVIP)
1 Sipil 423,667,772.33

1 - Pek. Timbunan Tanah M3 192.00 311,610.00 59,829,120.00


2 - Pekerjaan Limestone dan Pemadatan M3 192.00 435,870.00 83,687,040.00
3 - Pekerjaan Lantai Kerja Bo M3 24.00 1,006,079.29 24,145,902.86
4 - Wiremesh M8 M2 480.00 136,303.04 65,425,459.47
5 - Beton Mutu K-300 T. 25 M3 112.50 1,628,980.00 183,260,250.00
6 - Marka jalan M2 48.00 152,500.00 7,320,000.00

J Pembersihan Lahan 50,000,000.00


1 - Pembersihan lahan M2 1,666.67 30,000.00 50,000,000.00

K Perkerasan jalan akibat menaikan elevasi lantai 2,734,281,552.26


I Pekerjaan Hardscape
A PEKERJAAN TANAH
1 - Urugan Tanah dan Pemadatan m3 3,180.00 311,610.00 990,919,800.00
2 - Urugan Limestone dan pemadatan m3 1,432.40 435,870.00 624,340,188.00
B AREA PARKIRAN -
1 - Pekerjaan Urugan Pasir & Pemadatan, pemasangan Paving Blok K300 10 x 20 x m2 3581.69 284,464.60 1,018,864,013.17
2 - Pasang kansteen m1 326 175,000.00 57,050,000.00
C PLAZA DEPAN GELUNG KORI -
1 - Pekerjaan Urugan Pasir & Pemadatan, Pemasangan Batu Alam Batu Candi m2 150.97 285,537.20 43,107,551.08

II Pekerjaan tutup saluran 1,440,807,409.71


1 Pasang Bouplank m' 146.60 69,361.00 10,168,322.60
2 Bongkaran toping saluran existing m' 293.20 125,000.00 36,650,000.00
3 Galian tanah pondasi m3 351.84 86,040.00 30,272,313.60
4 Galian tanah utk lantai jalan m3 29.32 86,040.00 2,522,692.80
5 Urugan tanah kembali dipadatkan m3 109.95 52,600.00 5,783,370.00
6 Pembuangan tanah sisa galian m3 271.21 30,300.00 8,217,663.00
7 Urugan pasir bwh pondasi t-10 cm m3 23.46 273,720.00 6,420,376.32
8 Urugan pasir bwh lantaii t-10 cm m3 13.75 273,720.00 3,763,945.62
9 Pek. Pasangan batu kosong m3 46.91 520,980.00 24,440,213.76
10 Pek. Pasangan batu kali m3 102.62 922,260.00 94,642,321.20
11 Pek. Lantai kerja bawah lantai t=5 cm m3 8.15 1,006,079.29 8,200,512.01
12 Pek. Cor sloof 200x500 mm Besi 10D16 / ø10-150 K300 m3 29.32 1,628,980.00 47,761,693.60
13 Pek. bekisting sloof sisi dalam m2 58.64 203,035.00 11,905,972.40
- Besi D16 kg 4,632.56 19,701.40 91,267,917.58
- Besi ø10 kg 1,449.70 19,701.40 28,561,182.62
- Bekisting sisi luar m2 146.60 203,035.00 29,764,931.00
14 Pek. Cor balok 200x500 mm Besi 10D16 / ø10-150 K300 m3 8.46 1,628,980.00 13,788,501.21
- Pek. bekisting m2 118.50 386,862.00 45,844,307.59
- Besi D16 kg 2,674.78 19,701.40 52,696,950.09
- Besi ø10 kg 872.19 19,701.40 17,183,387.71
15 Pek. Cor dack lantai t = 250 mm Besi D13-150 2 Layer K300 m3 148.62 1,628,980.00 242,092,084.44
- Besi D13 memanjang kg 8,562.61 19,701.40 168,695,459.82
- Besi D13 melintang kg 9,097.97 19,701.40 179,242,830.28
- Bekisting dgn perancah m2 433.20 519,485.00 225,042,460.46
16 Pek. Instalasi air hujan pipa PVC ø4" AW m 15.00 275,200.00 4,128,000.00
17 Pek. Manhole 100x200 cm bh 5.00 750,000.00 3,750,000.00
18 Cover manhole dari besi plat dia. 80 cm bh 4.00 12,000,000.00 48,000,000.00

III Pekerjaan Rumah Gardu 682,672,395.72


I Pekerjaan Persiapan
1 - Pas. Bowplank m' 52.00 69,361.00 3,606,772.00
II Pekerjaan tanah -
1 Galian pondasi plat m³ 13.00 86,040.00 1,118,520.00
2 Galian pondasi menerus m³ 19.20 86,040.00 1,651,968.00
3 Galian trunk kabel m³ 22.06 86,040.00 1,898,107.79
4 Urugan tanah kembali m³ 10.13 52,600.00 532,831.43
5 Urugan tanah peninggian lantai & pemadatan m³ 33.66 255,320.00 8,594,203.97
6 Pasir urug di bawah pondasi plat, t = 10cm m³ 1.30 273,720.00 355,836.00
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

7 Pasir urug di bawah pondasi menerus, t = 5cm m³ 1.92 273,720.00 525,542.40


8 Pasir urug di bawah trunk kabel, t = 10cm m³ 3.35 273,720.00 915,691.94
9 Pasir urug di bawah plat, t = 5cm m³ 8.42 273,720.00 2,303,389.38
10 Lantai kerja t= 5 cm -
- Dibawah pondasi plat m³ 0.65 1,006,079.29 653,951.54
- Dibawah trunk kabel m³ 1.67 1,006,079.29 1,682,848.70
- Dibawah plat m³ 4.21 1,006,079.29 4,233,143.99
III Pekerjaan Pondasi -
1 Pek. Pondasi rollag batako di tepi lantai m2 38.21 153,792.54 5,877,028.12
2 Pek. Pondasi plat P1 sz 800x800x200mm m³ 1.66 1,591,420.00 2,648,122.88
- Bekisting m2 8.32 153,792.54 1,279,553.93
- Pembesian D13-150 mm kg 182.23 19,701.40 3,590,244.44
- Pembesian ø10-150 mm kg 98.18 19,701.40 1,934,225.14
3 Pek. Trank kabel sz 720x1010 mm, Pembesian wiremesh M6 1 layer -
- Beton K175 m³ 6.49 1,206,681.43 7,832,532.95
- Bekisting batako m2 51.62 153,792.54 7,938,940.09
- Bekisting plywood m2 51.62 422,190.00 21,793,912.21
- Pembesian wiremesh M6 m2 64.91 86,485.84 5,613,770.24
4 Pek. Trank kabel sz 1020x1210 mm, Pembesian wiremesh M6 1 layer -
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

- Beton K175 m³ 2.64 1,206,681.43 3,186,362.98


- Bekisting batako m2 19.72 153,792.54 3,033,250.27
- Bekisting plywood m2 19.72 422,190.00 8,326,853.37
- Pembesian wiremesh M6 m2 26.41 86,485.84 2,283,745.22
5 Pasangan batu kosong m³ 7.04 520,980.00 3,669,366.34
6 Pondasi batu kali m³ 13.87 922,260.00 12,788,333.84
7 Pek. Beton Sloof S1 200x250 mm, Pembesian 4D13 / ø8-150 m³ 2.40 1,591,420.00 3,819,408.00
- Bekisting plywood m2 24.00 203,035.00 4,872,840.00
- Pembesian D13 kg 200.26 19,701.40 3,945,323.56
- Pembesian ø8-150 mm kg 86.22 19,701.40 1,698,666.53
IV Pekerjaan Struktur Beton -
1 Pek. Beton Kolom K1 sz 250x250 mm, Pembesian 4D13+4ø10 / ø8-125 m³ 3.78 1,591,420.00 6,012,583.69
- Bekisting plywood m2 60.45 383,185.00 23,163,533.25
- Pembesian D13 kg 258.71 19,701.40 5,096,864.87
- Pembesian ø10 kg 153.04 19,701.40 3,015,115.65
- Pembesian ø8-125 mm kg 152.20 19,701.40 2,998,580.66
2 Pek. Beton Kolom K2 sz 120x120 mm, Pembesian 4ø10 / ø8-125 m³ 0.13 1,591,420.00 209,685.50
- Bekisting plywood m2 4.39 383,185.00 1,682,948.52
- Pembesian ø10 kg 25.99 19,701.40 512,000.77
- Pembesian ø8-125 mm kg 11.71 19,701.40 230,660.05
3 Plat Lantai t = 10 cm (wiremesh M6 1 lapis) m³ 9.68 1,591,420.00 15,410,245.03
- Wiremesh M6 m2 96.83 86,485.84 8,374,709.75
4 Pondasi travo t = 10 cm m³ 0.60 1,591,420.00 954,852.00
- Bekisting plywood m2 1.21 203,035.00 245,672.35
5 Pek. Beton Ring (RB1) sz 200x300 mm, Pembesian 6D13 / ø8-125 m³ 2.78 1,591,420.00 4,430,513.28
- Bekisting plywood m2 41.76 386,862.00 16,155,357.12
- Pembesian D13 kg 435.56 19,701.40 8,581,078.74
- Pembesian ø8-125 mm kg 171.92 19,701.40 3,387,060.75
6 Pek. Beton Ring (RB2) sz 150x250 mm, Pembesian 4D13 / ø8-125 m³ 0.43 1,591,420.00 687,493.44
- Bekisting plywood m2 8.64 386,862.00 3,342,487.68
- Pembesian D13 kg 80.10 19,701.40 1,578,129.42
- Pembesian ø8-150 mm kg 35.51 19,701.40 699,606.56
7 Pek. Beton Dack Atap t = 100 mm, Pembesian wiremesh M6 1 layer m³ 13.06 1,591,420.00 20,777,579.52
- Bekisting plywood m2 118.40 519,485.00 61,507,024.00
- Pembesian wiremesh M6 m2 130.56 86,485.84 11,291,591.90
8 Balok Latei 100x150 mm, Pembesian 4ø10 / ø8-200 m³ 0.40 1,206,681.43 478,449.19
- Bekisting plywood m2 7.97 386,862.00 3,081,355.83
- Pembesian ø10 kg 65.53 19,701.40 1,290,942.12
- Pembesian ø8-200 mm kg 21.17 19,701.40 417,118.04
9 Kolom praktis 100x130 mm m³ 0.40 1,206,681.43 478,449.19
- Bekisting plywood m2 7.93 383,185.00 3,038,657.05
- Pembesian ø10 kg 77.74 19,701.40 1,531,626.24
- Pembesian ø8-150 mm kg 31.28 19,701.40 616,338.60
10 Pek. Water proofing dack atap sikalastic m2 130.56 255,000.00 33,292,800.00
11 Pek. Beton ramp -
- Beton K250 m³ 0.60 1,591,420.00 951,669.16
- Wiremesh M6 m2 5.98 86,485.84 517,185.35

V Pekerjaan pasangan dan plesteran -


1 - Pasangan bata ringan m² 131.01 202,289.99 26,502,011.79
2 - Plesteran m² 262.02 80,198.70 21,013,663.37
3 - Acian m² 262.02 38,350.00 10,048,467.00

VI Pekerjaan pelapis lantai & dinding -


1 - Pek. Lantai Floor Hardener m2 94.30 52,648.00 4,964,543.19
2 - Pek. Finishing bantaran lantai m2 75.05 118,548.70 8,897,338.96
3 - Pas. Tanggul di tepi dack atap dr pasangan batako finish plester aci uk. 200x m1 46.40 99,732.35 4,627,580.96
4 - Pas. Tutup trank kabel uk 600x80 mm m1 25.56 600,000.00 15,333,000.00
5 - Pas. Tutup trank kabel uk 900x80 mm m1 8.15 900,000.00 7,335,000.00

VII Pekerjaan plafond -


1 - Plafond Expose m2 130.56 98,350.00 12,840,576.00
VIII Pekerjaan pintu dan jendela -
1 - Kusen dan daun pintu besi uk 2100x2200 mm unit 2.00 18,480,000.00 36,960,000.00
2 - Kusen aluminium dan kaca ventilasi uk 600x2050 mm unit 5.00 1,218,523.47 6,092,617.34
IX Pekerjaan pengecatan dan polituran -
1 - Cat interior ICI m² 166.61 40,464.40 6,741,773.68
2 - Cat exterior m² 114.61 55,706.60 6,384,533.43
3 - Cat plafond ICI m² 130.56 40,464.40 5,283,032.06
4 - Cat list plafond ICI (tanggul atap) m² 23.20 55,706.60 1,292,393.12
X Pekerjaan Lain-Lain -
1 - Pipa drainase air hujan PVC ø4" Ttk 4.00 1,500,000.00 6,000,000.00
2 - Pasang roof drain ø4" unt 4.00 215,000.00 860,000.00
XI Pekerjaan Elektrikal -
Pengadaan material : -
1 - Panel PP-SS New bh 1.00 8,000,000.00 8,000,000.00
2 - Kabel Feeder NYY 4x4 mm m 12.00 30,000.00 360,000.00
3 - Kabel NYA 6 mm m 12.00 8,400.00 100,800.00
4 - Lampu TKO TL 2x18w-220V dgn Reflector bh 14.00 575,000.00 8,050,000.00
5 - Saklar engkel 1 way 10A-220V bh 3.00 22,550.00 67,650.00
6 - Saklar seri 1 way 10A-220V bh 1.00 32,450.00 32,450.00
7 - Stop kontak 10A-220V bh 6.00 30,250.00 181,500.00
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

8 - Industrial Exhaust Fan type wallmounted unt 2.00 1,700,000.00 3,400,000.00


9 - Air Condition wallmounted kap. 18.000 Btu/H unt 2.00 8,130,000.00 16,260,000.00
10 - Pipa refrigerant ø 1/4" + 5/8" + isolasi m 10.00 123,000.00 1,230,000.00
11 - Kabel power NYM 3x2,5mm2 m 10.00 13,000.00 130,000.00
12 - Pipa drain PVC AW ø1" + isolasi m 12.00 24,825.00 297,900.00
13 - Pipa PVC AW ø6" m 6.00 163,675.00 982,050.00
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

Pekerjaan pemasangan dan instalasi -


1 - Pemasangan Panel PP-SS New bh 1.00 681,750.00 681,750.00
2 - Penarikan Kabel Feeder NYY 4x4 mm m 12.00 75,028.50 900,342.00
3 - Penarikan Kabel NYA 6 mm m 12.00 38,175.00 458,100.00
4 - Galian parit kabel feeder m 12.00 89,227.07 1,070,724.82
5 - Pemasangan Lampu TKO TL 2x18w-220V dgn Reflector bh 14.00 703,598.00 9,850,372.00
6 - Pemasangan Saklar engkel 1 way 10A-220V bh 3.00 62,750.00 188,250.00
7 - Pemasangan Saklar seri 1 way 10A-220V bh 1.00 72,650.00 72,650.00
8 - Pemasangan Stop kontak 10A-220V bh 6.00 70,450.00 422,700.00
9 - Pemasangan Industrial Exhaust Fan type wallmounted unt 2.00 1,312,750.00 2,625,500.00
10 - Pemasangan Air Condition wallmounted kap. 18.000 Btu/H unt 2.00 25,967,000.00 51,934,000.00
11 - Pemasangan Pipa refrigerant ø 1/4" + 5/8" + isolasi m 10.00 208,948.00 2,089,480.00
12 - Penarikan Kabel power NYM 3x2,5mm2 m 10.00 53,697.50 536,975.00
13 - Pemasangan Pipa drain PVC AW ø1" + isolasi m 12.00 26,316.75 315,801.00
14 - Pemasangan Pipa sparing PVC AW ø6" ttk 6.00 357,546.25 2,145,277.50
15 - Instalasi lampu penerangan, NYM 3x2,5 mm2 in HIC 20 mm2 ttk 14.00 323,510.00 4,529,140.00
16 - Instalasi stop kontak, NYM 3x2,5 mm2 in HIC 20 mm2 ttk 6.00 378,260.00 2,269,560.00
17 - Instalasi exhaust fan, NYM 3x2,5 mm2 in HIC 20 mm2 ttk 2.00 323,510.00 647,020.00
18 - Instalasi AC, NYM 3x2,5 mm2 in HIC 20 mm2 ttk 2.00 510,310.00 1,020,620.00
19 - Pemasangan dan pembuatan opening Exhaust Fan ttk 2.00 200,000.00 400,000.00

IV Pekerjaan jalan akses dari VVIP ke Base Ops M2 547.50 354,664,313.50


1 - Pek. Urugan limestone t=50 cm + pemadatan m3 273.75 379,580.00 103,910,025.00
2 - Pek. Urugan pasir t=10 cm m3 54.75 273,720.00 14,986,170.00
3 - Pek. Pasangan paving K300 m2 547.50 284,464.60 155,744,368.50
4 - Pek. Pasangan kansteen m1 219.00 175,000.00 38,325,000.00
5 - Pek. Cat marka jalan m2 109.50 152,500.00 16,698,750.00
6 - Pek. Pasang pintu besi antara VVIP dgn Base Ops unt 1.00 25,000,000.00 25,000,000.00

V Pekerjaan Jembatan jalan keluar 375,229,269.14


1 - Pemasangan pagar perimeter m2 50.00 433,757.00 21,687,850.00
2 - Pembongkaran median jalan m2 18.00 150,000.00 2,700,000.00
3 - Pengecoran median jalan m3 3.60 1,628,980.00 5,864,328.00
4 - Galian Tanah Pondasi m3 27.00 86,040.00 2,322,914.80
5 - Pasangan batu kosong m3 10.12 520,980.00 5,274,547.39
6 - Beton lantai kerja m3 1.69 1,006,079.29 1,697,638.07
7 - Pekejaan Beton Pondasi 1000x400 mm m3 11.25 1,628,980.00 18,324,721.82
8 - Pekerjaan Besi Beton Pondasi 14D16/D13-150 kg 1,386.91 19,701.40 27,324,120.69
9 - Pekerjaan bekisting pondasi m2 22.50 153,792.54 3,460,086.08
10 - Pekerjaan Beton balok 300x900mm m3 7.59 1,628,980.00 12,369,187.23
11 - Pekerjaan Besi Beton balok 16D16/d10-150 kg 1,042.27 19,701.40 20,534,210.49
12 - Pekerjaan bekisting balok m2 43.59 386,862.00 16,863,566.04
13 - Pekerjaan Beton balok 300x500mm m3 5.42 1,628,980.00 8,831,189.27
14 - Lantai kerja m2 1.41 1,006,079.29 1,414,698.39
15 - Pekerjaan Besi Beton balok 12D16/d10-150 kg 855.02 19,701.40 16,845,077.16
16 - Pekerjaan bekisting balok m2 18.07 386,862.00 6,990,983.20
17 - Pekerjaan Beton balok 200x350mm m3 0.98 1,628,980.00 1,603,413.16
18 - Pekerjaan Besi Beton balok 7D16/d10-150 kg 187.27 19,701.40 3,689,562.94
19 - Pekerjaan bekisting balok m2 2.81 386,862.00 1,087,972.00
20 - Pekerjaan Lantai Beton 250mm m3 17.93 1,628,980.00 29,205,025.39
21 - Pekerjaan Besi Beton Lantai D13-150 2 layer kg 2,366.05 19,701.40 46,614,511.56
22 - Pekerjaan bekisting lantai m2 71.71 519,485.00 37,254,165.47
23 - Pekerjaan Railing Jembatan m1 28.00 1,500,000.00 42,000,000.00
24 - Pembongkaran trotoar existing m2 71.71 450,000.00 32,269,500.00
25 - Penebangan pohon bh 2.00 4,500,000.00 9,000,000.00

VI Pemasangan pagar BRC perimeter antara VVIP dengan Air Side (Explo C M 353,750,632.68
1 - Pasang bowplank M1 225.74 69,361.00 15,657,552.14
2 - Galian tanah M3 199.10 86,040.00 17,130,794.59
3 - Urugan kembali dipadatkan M3 27.09 52,600.00 1,424,870.88
4 - Pembuangan sisa tanah M3 172.01 30,300.00 5,212,020.56
5 - Urugan pasir M3 7.90 273,720.00 2,162,634.35
6 - Pas. Pondasi batu kali M3 191.88 922,260.00 176,962,326.54
7 - Pek. Plesteran muka pondasi M2 388.27 63,165.92 24,525,608.62
8 - Pas. Tiang pagar BRC T. 1.900 mm Bh 98.00 326,000.00 31,948,000.00
9 - Pas. Pagar BRC T. 1200 mm M1 225.74 348,750.00 78,726,825.00

VII Pekerjaan Pintu Gerbang masuk & keluar Unt 2.00 33,000,000.00 66,000,000.00

VIII Pekerjaan Signage Gedung Unit 4.00 7,500,000.00 30,000,000.00

IX Pekerjaan Signage Komplek Unit 1.00 22,000,000.00 22,000,000.00

JUMLAH ( A s/d H) 47,189,614,689.16


Keuntungan (Jasa) 10 % 4,718,961,468.92
Jumlah + Keuntungan (Jasa) 10 % 51,908,576,158.08
Dibulatkan 51,908,576,000.00
PPN 10 % 5,190,857,600.00
JUMLAH TOTAL 57,099,433,600.00

II.2 PEMBANGUNAN BASE OPS AURI


A Pekerjaan persiapan 110,000,000.00
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

1 - Pek. Pengukuran dan Bowplank / Uitzet zet M1 132.80 69,361.00 9,211,140.80


2 - Sewa Direksi keet lapangan bln 6.00 15,000,000.00 90,000,000.00
3 - Biaya air bln 6.00 798,143.20 4,788,859.20
4 - Biaya listrik bln 6.00 1,000,000.00 6,000,000.00
B Bangunan Utama BASE OPS AURI
B.1 Lantai 1 dan 2
1 Sipil + Arsitek 6,473,569,103.93
I Pekerjaan tanah
1 - Galian pondasi plat P1 M3 242.00 86,040.00 20,821,680.00
2 - Galian pondasi plat P2 M3 - 86,040.00 -
3 - Galian pondasi plat P3 M3 2.16 86,040.00 185,846.40
4 - Urugan tanah kembali M3 182.21 52,600.00 9,584,042.18
5 - Urugan tanah peninggian lantai dan Pemadatan M3 400.27 255,320.00 102,197,447.04
6 - Urugan limestone peninggian lantai dan Pemadatan M3 167.28 379,580.00 63,496,142.40
7 - Pasir urug di bawah pondasi, t = 10cm M3 12.24 273,720.00 3,351,427.68
8 - Pasir urug di bawah Plat Lantai, t = 10cm M2 56.64 273,720.00 15,503,500.80
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

II Pekerjaan Pondasi -
1 Pek. Pondasi plat P1 sz 2000x2000x300mm, Pembesian B:D13-160 : T:ø10-160 -
- Lantai kerja T = 5 cm M3 6.05 1,006,079.29 6,086,779.68
- Bekisting M2 60.00 153,792.54 9,227,552.40
- Pembesian Kg 2,669.51 19,701.40 52,593,163.12
- Beton K-250 M3 30.00 1,395,820.00 41,874,600.00
2 Pek. Pondasi plat P2 sz 1000x1000x300mm, Pembesian B:D13-200 : T:ø10-200 -
- Lantai kerja T = 5 cm M3 - 1,006,079.29 -
- Bekisting M2 - 153,792.54 -
- Pembesian Kg - 19,701.40 -
- Beton K-250 M3 - 1,395,820.00 -
2 Pek. Pondasi plat P3 sz 1000x1000x300mm, Pembesian B:D13-200 : T:ø10-200 -
- Lantai kerja T = 5 cm M3 0.07 1,006,079.29 72,437.71
- Bekisting M2 1.20 153,792.54 184,551.05
- Pembesian Kg 27.09 19,701.40 533,734.57
- Beton K-250 M3 0.30 1,395,820.00 418,746.00
3 Pek. Kolom Pondasi K1 sz 450x450x2.800 mm, Pembesian 16D13 - ø8-150 -
- Bekisting M2 45.36 383,185.00 17,381,271.60
- Pembesian Kg 645.52 19,701.40 12,717,639.85
- Beton K-250 M3 5.10 1,395,820.00 7,122,869.46
Pek. Kolom Pondasi K2 sz 250x250x1.200 mm, Pembesian 6D13 - ø8-150 -
- Bekisting M2 - 383,185.00 -
- Pembesian Kg - 19,701.40 -
- Beton K-250 M3 - 1,395,820.00 -
4 Pek. Kolom Pondasi K3 sz 400x400x2.800 mm, Pembesian 14D13 - ø8-150 -
- Bekisting M2 71.68 383,185.00 27,466,700.80
- Pembesian Kg 1,003.83 19,701.40 19,776,769.68
- Beton K-250 M3 7.17 1,395,820.00 10,005,237.76
5 Pek. Kolom Pondasi K4 sz 200x300x2.300 mm, Pembesian 6D13 - ø8-150 -
- Bekisting M2 4.60 383,185.00 1,762,651.00
- Pembesian Kg 50.84 19,701.40 1,001,707.44
- Beton K-250 M3 0.28 1,395,820.00 385,246.32
6 Pondasi batu kali (Di atas perkerasan) -
- Pasangan Batu Kali M3 34.56 922,260.00 31,873,305.60
III Pekerjaan Struktur Beton -
A Lantai 1 -
1 Pek. Beton Sloof S1 + BK 200x400 mm, Pembesian 4D13 - ø8-150 -
- Bekisting M2 76.80 203,035.00 15,593,088.00
- Pembesian Kg 648.64 19,701.40 12,779,177.17
- Beton K - 250 M3 7.68 1,591,420.00 12,222,105.60
2 Pek. Beton Sloof S1 200x400 mm, Pembesian 4D13 - ø8-150 -
- Lantai kerja t = 5 cm M3 2.14 1,006,079.29 2,148,230.79
- Bekisting M2 113.88 203,035.00 23,121,625.80
- Pembesian Kg 961.24 19,701.40 18,937,815.11
- Beton K - 250 M3 11.39 1,591,420.00 18,123,090.96
3 Pek. Beton Sloof S2 200x300 mm, Pembesian 4D10 - ø8-100 -
- Lantai kerja t = 5 cm M3 1.04 1,006,079.29 1,041,292.06
- Bekisting M2 33.12 203,035.00 6,724,519.20
- Pembesian Kg 361.53 19,701.40 7,122,623.50
- Beton K - 250 M3 2.48 1,591,420.00 3,953,087.28
4 Plat Lantai t = 10 cm (wiremesh M-5 1 lapis) -
- Lantai kerja t = 5 cm M3 28.32 1,006,079.29 28,492,165.37
- Wiremesh M-5 M2 566.40 66,912.83 37,899,426.30
- Beton K - 250 M3 56.64 1,591,420.00 90,138,028.80
5 Pek. Beton dinding beda level dr. +6,60 ke +7,20 di G. Angkutan -
- Bekisting M2 15.60 422,190.00 6,586,164.00
- Pembesian Kg 95.54 19,701.40 1,882,248.11
- Beton K - 250 M3 0.78 1,591,420.00 1,241,307.60
6 Pek. Beton Kolom K1 sz 450x450 mm, Pembesian 16D13 - ø8-150 -
- Bekisting M2 71.28 383,185.00 27,313,426.80
- Pembesian Kg 834.97 19,701.40 16,450,052.35
- Beton K - 250 M3 8.02 1,591,420.00 12,761,596.98
Pek. Beton Kolom K2 sz 250x250 mm, Pembesian 6D13 - ø8-150 -
- Bekisting M2 - 383,185.00 -
- Pembesian Kg - 19,701.40 -
- Beton K - 250 M3 - 1,591,420.00 -
7 Pek. Beton Kolom K3 sz 400x400 mm, Pembesian 14D13 - ø8-150 -
- Bekisting M2 112.64 383,185.00 43,161,958.40
- Pembesian Kg 1,298.35 19,701.40 25,579,320.57
- Beton K - 250 M3 11.26 1,591,420.00 17,925,754.88
8 Pek. Beton Kolom K4 sz 200x300 mm, Pembesian 6D13 - ø8-150 -
- Bekisting M2 11.20 383,185.00 4,291,672.00
- Pembesian Kg 91.98 19,701.40 1,812,144.62
- Beton K - 250 M3 0.67 1,591,420.00 1,069,434.24
9 Balok Latei 100x150, Pembesian 4ø12 - ø8-200 -
- Bekisting M2 28.68 386,862.00 11,095,202.16
- Pembesian Kg 415.25 19,701.40 8,181,069.39
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

- Beton K - 175 M3 1.43 1,206,681.43 1,730,381.17


10 Kolom praktis 100x100, Pembesian 4ø12 - ø8-200 -
- Bekisting M2 113.26 383,185.00 43,398,000.36
- Pembesian Kg 1,857.11 19,701.40 36,587,568.45
- Beton K - 175 M3 5.66 1,206,681.43 6,833,195.59
11 Pek. Struktur tangga , Pembesian plat ø12-100+ø10-300 ; Anak tangga 2ø8+ø8-300 -
- Bekisting M2 53.69 353,045.00 18,954,809.53
- Pembesian Kg 801.66 19,701.40 15,793,778.22
- Beton K - 250 M3 5.39 1,591,420.00 8,578,199.40
12 Pek. Balok Bordes 200 x 300 mm, Pembesian 4D13 - ø8-100 -
- Bekisting M2 4.80 386,862.00 1,856,937.60
- Pembesian Kg 43.83 19,701.40 863,435.53
- Beton K - 250 M3 0.36 1,591,420.00 572,911.20

B Lantai 2 -
1 Pek. Beton Balok B1 250x500 mm, Pembesian T:9D13-ø10-100 ; L:6D13+2ø10-ø10-150 -
- Bekisting M2 120.00 386,862.00 46,423,440.00
- Pembesian Kg 1,417.52 19,701.40 27,927,078.09
- Beton K - 250 M3 12.00 1,591,420.00 19,097,040.00
2 Pek. Beton Balok B2 250x500 mm, Pembesian 8D13-ø10-100 -
- Bekisting M2 90.00 386,862.00 34,817,580.00
- Pembesian Kg 1,170.18 19,701.40 23,054,281.97
- Beton K - 250 M3 9.00 1,591,420.00 14,322,780.00
3 Pek. Beton Balok B3 250x500 mm, Pembesian T:9D13-ø10-100 ; L:6D13+2ø10-ø10-150 -
- Bekisting M2 75.00 386,862.00 29,014,650.00
- Pembesian Kg 981.02 19,701.40 19,327,383.89
- Beton K - 250 M3 7.50 1,591,420.00 11,935,650.00
4 Pek. Beton Balok B5 200x400 mm, Pembesian T:6D13-ø10-100 ; L:4D13+-ø10-100 -
- Bekisting M2 84.00 386,862.00 32,496,408.00
- Pembesian Kg 946.58 19,701.40 18,648,932.69
- Beton K - 250 M3 6.72 1,591,420.00 10,694,342.40
5 Pek. Beton Balok B6 200x300 mm, Pembesian T:5D13-ø8-100 ; L:4D13+-ø8-100 -
- Bekisting M2 17.52 386,862.00 6,777,822.24
- Pembesian Kg 170.57 19,701.40 3,360,460.90
- Beton K - 250 M3 1.31 1,591,420.00 2,091,125.88
Pek. Beton Balok B7 200x300 mm, Pembesian 4D13-ø8-100 -
- Bekisting M2 - 386,862.00 -
- Pembesian Kg - 19,701.40 -
- Beton K - 250 M3 - 1,591,420.00 -
6 Pek. Beton Plat Lantai t = 120 mm, Pembesian M8 2 Layer -
- Bekisting M2 514.13 519,485.00 267,080,225.63
- Wiremesh M-8 M2 1,028.25 136,303.04 140,153,601.46
- Beton K - 250 M3 61.70 1,591,420.00 98,182,656.90
7 Pek. Beton Plat Atap t = 100 mm Pembesian M6-2 Layer -
- Bekisting M2 26.40 519,485.00 13,714,404.00
- Wiremesh M-8 Kg 52.80 136,303.04 7,196,800.54
- Beton K - 250 M3 2.64 1,591,420.00 4,201,348.80
8 Pek. Beton Kolom K3 sz 300x300 mm, Pembesian 8D13-ø8-150 -
- Bekisting M2 112.64 383,185.00 43,161,958.40
- Pembesian Kg 1,289.63 19,701.40 25,407,492.84
- Beton K - 250 M3 11.26 1,591,420.00 17,925,754.88
9 Pek. Beton Balok Ring 250x400 mm, Pembesian T:6D13-ø8-150 ; L:5D13+-ø8-150 -
- Bekisting M2 100.80 386,862.00 38,995,689.60
- Pembesian Kg 824.15 19,701.40 16,236,999.44
- Beton K - 250 M3 9.60 1,591,420.00 15,277,632.00
10 Balok ring balk praktis 100x200, Pembesian 4ø12 - ø8-200 -
- Bekisting M2 61.16 386,862.00 23,660,479.92
- Pembesian Kg 694.39 19,701.40 13,680,372.40
- Beton K - 175 M3 3.06 1,206,681.43 3,690,031.81
11 Balok Latei 100x150, Pembesian 4ø12 - ø8-200 -
- Bekisting M2 24.81 386,862.00 9,598,046.22
- Pembesian Kg 359.32 19,701.40 7,079,114.93
- Beton K - 175 M3 1.24 1,206,681.43 1,496,888.31
12 Kolom praktis 100x130, Pembesian 4ø12 - ø8-200 -
- Bekisting M2 110.97 383,185.00 42,521,273.08
- Pembesian Kg 1,819.59 19,701.40 35,848,482.25
- Beton K -175 M3 5.55 1,206,681.43 6,695,151.24
IV Pekerjaan pasangan dan plesteran -
A Lantai 1 -
1 - Pasangan Bata Ringan M2 816.93 202,289.99 165,257,045.97
2 - Plesteran M2 1,445.43 80,198.70 115,921,430.50
3 - Plesteran Batu Kali M2 67.20 63,165.92 4,244,749.82
4 - Acian M2 1,300.18 38,350.00 49,861,818.63
5 - Pek. Meja dapur sz. 650x(3160+700) mm tebal 100 mm Unit 1.00 1,846,650.92 1,846,650.92
6 - Pek. Trap Tangga Pintu Masuk M3 7.83 922,260.00 7,222,494.74
B Lantai 2 -
1 - Pasangan Bata Ringan M2 875.29 202,289.99 177,062,669.64
2 - Plesteran M2 1,638.06 80,198.70 131,370,090.05
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

3 - Acian M2 1,446.96 63,165.92 91,398,408.00


4 - Pek. Bak Tempat wudhu sz.1350mm&1500mm tinggi 600mm (pasangan bata tmsUnit 1.00 1,558,855.65 1,558,855.65
5 - Pek. Meja washtafel sz. 600x1050 mm tebal 100 mm Unit 1.00 463,686.76 463,686.76
6 - Pek. Meja dapur sz. 650x(3640+4600) mm tebal 100 mm Unit 1.00 3,942,073.47 3,942,073.47
-
V Pekerjaan pelapis lantai & dinding -
A Lantai 1 -
1 Pas. Lantai keramik -
- Pas. Keramik 40 x 40 cm polish M2 504.61 274,197.20 138,361,963.60
- Pas. Keramik 20 x 20 cm unpolish Toilet M2 34.65 265,752.00 9,208,306.80
2 Pek. Dinding keramik -
- Pas. Keramik Dinding 20 x 25 cm Toilet M2 137.24 315,254.00 43,263,882.69
3 Pek.Lantai Keramik 40x40 cm unpolish -
- Selasar Looby dan drop off M2 24.14 265,752.00 6,415,253.28
4 Pas. Keramik Anak tangga & Uptrade -
- Keramik 20 x 40 cm M2 29.37 274,197.20 8,052,349.17
5 Pas. Paras stil bali pembungkus kolom M2 338.32 2,272,213.50 768,735,271.32
6 Pas. Pepalihan Paras dasar sekeliling bangunan M2 97.12 2,272,213.50 220,677,375.12
7 Pas. Pepalihan Paras pembungkus balok M2 24.96 2,272,213.50 56,714,448.96
8 Pas. Arcitrap dr Batu Candi pada pintu P4 M2 17.53 310,490.00 5,441,647.74
9 Pas. Roster stile bali uk. 200x200 mm pd. Architrap Bh 36.00 125,000.00 4,500,000.00
10 Pas. Roster stile bali uk. 400x400 mm pd. Architrap Bh 6.00 225,000.00 1,350,000.00
11 Pas. List batu candi 80mm pada jendela J5 M1 46.72 40,745.20 1,903,615.74
12 Pas. Batu candi di bawah jendela J5 M2 2.46 310,490.00 763,060.22
13 Pas. Marmer pada top meja dapur sz.500x1850mm M2 2.51 1,305,143.20 3,274,604.29
14 Pas. Plint keramik 10x40 cm M1 239.25 40,138.20 9,603,064.35
B Lantai 2 -
1 Pas. Lantai keramik -
- Pas. Keramik 40 x 40 cm polish M2 515.02 274,197.20 141,216,356.45
- Pas. Keramik 20 x 20 cm unpolish Toilet M2 16.95 265,752.00 4,504,496.40
2 Pek. Dinding keramik -
- Pas. Keramik Dinding 20 x 25 cm Toilet M2 67.73 315,254.00 21,350,577.15
3 Pas. Kaca tempered t 10mm dinding shower M2 6.30 757,819.60 4,774,263.48
4 Pas. Paras stil bali pembungkus kolom M2 104.80 2,272,213.50 238,127,974.80
5 Pas. Pepalihan Paras pembungkus balok M2 21.20 2,272,213.50 48,170,926.20
6 Pas. Pepalihan Paras pembungkus ring M2 21.20 2,272,213.50 48,170,926.20
7 Pas. Keramik di anak tangga -
- Uptrade tangga 20x40 cm M2 11.94 274,197.20 3,275,082.65
- Keramik nozing 5x40 cm M1 65.70 83,375.20 5,477,750.64
8 Pas. Plint keramik 10x40 cm M1 278.85 40,138.20 11,192,537.07
V Pekerjaan Atap -
1 - Pek. Rangka atap / kuda-kuda baja ringan M2 748.00 292,717.57 218,952,744.99
2 - Pas. Listplank 2x 25/200 mm M1 112.00 325,280.00 36,431,360.00
3 - Pas. List ring 25/100 mm M1 112.00 161,336.00 18,069,632.00
4 - Pas. List Tatab 25/120 mm M1 112.00 161,336.00 18,069,632.00
5 - Pas. Genteng Jatiwangi di cat M2 912.56 206,511.00 188,453,678.16
6 - Pas. Bubungan genteng Jatiwangi di cat M1 81.40 234,334.50 19,074,828.30
7 - Pas. Murda Bh 2.00 545,584.00 1,091,168.00
8 - Pas. Ikut celedu Bh 4.00 620,584.00 2,482,336.00
VI Pekerjaan plafond -
A Lantai 1 -
1 - Plafond Gypsum WR 9 mm + rangka metal furing M2 65.55 253,164.75 16,594,949.36
2 - Plafond Gypsum 9 mm + rangka metal furing M2 476.71 232,728.00 110,943,183.06
3 - List Plafond Gypsum M1 420.30 50,716.00 21,315,934.80
4 - Pekerjaan drop plafond gypsum M1 6.00 253,164.75 1,518,988.50
B Lantai 2 -
1 - Plafond Gypsum WR 9 mm + rangka metal furing M2 230.95 253,164.75 58,468,399.01
2 - Plafond Gypsum 9 mm + rangka metal furing M2 513.31 232,728.00 119,461,027.86
3 - List Plafond Gypsum M1 610.00 50,716.00 30,936,760.00
VII Pekerjaan pintu dan jendela -
A Lantai 1 -
1 Daun pintu kaca double sliding PG1 sz. 2000x2200 mm unit 1.00 -
- Sliding Rel m' 4.00 531,816.00 2,127,264.00
- Daun pintu frame aluminium + kaca ryben 5mm uk. 1000x2200 mm bh 2.00 3,008,869.60 6,017,739.20
- Kunci pintu & handle unit 1.00 1,324,438.00 1,324,438.00
2 Daun pintu kaca double swing P4 sz. 1800x2200 mm unit 3.00 -
- Daun pintu kaca tempered 12mm uk. 900x2200 mm bh 6.00 1,718,282.81 10,309,696.85
- Patch Fitting (PT10,PT20,US10) set 6.00 1,653,477.00 9,920,862.00
- Handle pintu kaca bh 6.00 552,516.00 3,315,096.00
- Floor hinge (BTS60TT) unit 6.00 1,422,318.00 8,533,908.00
3 Kusen dan daun pintu kaca swing P1 sz. 890x2150 mm unit 4.00 -
- Kusen aluminium 4" Powder coating m' 20.76 164,633.60 3,417,793.54
- Daun pintu frame aluminium + kaca ryben 5mm uk. 800x2100 mm bh 4.00 2,872,102.80 11,488,411.20
- Engsel pintu set 4.00 168,463.60 673,854.40
- Kunci pintu & handle unit 4.00 751,922.00 3,007,688.00
- Door closer unit 4.00 788,276.00 3,153,104.00
4 Kusen dan daun pintu swing toilet P2 sz.790x2150 mm unit 12.00 -
- Kusen aluminium 4" Powder coating m' 61.08 164,633.60 10,055,820.29
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

- Daun pintu frame aluminium + Sprendell uk. 700x2100 mm bh 12.00 1,993,458.77 23,921,505.22
- Engsel pintu set 12.00 168,463.60 2,021,563.20
- Kunci pintu & handle unit 12.00 745,672.00 8,948,064.00
5 Kusen dan daun pintu swing shaft PS1 sz.400x1300 mm unit 1.00 -
- Kusen aluminium 4" Powder coating m' 3.00 164,633.60 493,900.80
- Daun pintu frame aluminium + HPL uk. 300x1250 mm bh 1.00 283,613.53 283,613.53
- Engsel pintu set 1.00 168,463.60 168,463.60
- Kunci pintu & handle unit 1.00 745,672.00 745,672.00
6 Kusen dan daun jendela kaca J1 sz. 900x1500 mm unit 3.00 -

- Kusen aluminium 3" Powder coating m' 14.40 149,453.60 2,152,131.84


- Daun jendela frame aluminium + kaca ryben 5mm uk. 820x1420 mm bh 3.00 1,592,512.62 4,777,537.86
- Engsel jendela set 3.00 136,316.00 408,948.00
- Kait angin jendela set 3.00 58,846.00 176,538.00
- Gerendel / castment jendela bh 3.00 101,846.00 305,538.00
7 Kusen dan daun jendela kaca J2 sz. 1760x1500 mm unit 6.00 -

- Kusen aluminium 3" Powder coating m' 48.12 149,453.60 7,191,707.23


- Daun jendela frame aluminium + kacaryben 5mm uk. 820x1420 mm bh 12.00 1,592,512.62 19,110,151.43
- Engsel jendela set 12.00 136,316.00 1,635,792.00
- Kait angin jendela set 12.00 58,846.00 706,152.00
- Gerendel / castment jendela bh 12.00 101,846.00 1,222,152.00
8 Kaca Frameless J5 sz. 800x1800 mm unit 4.00 -
- Frame U aluminium m' 42.40 146,519.20 6,212,414.08
- Kaca ryben 5mm uk. 800x1800 mm m2 5.97 216,363.60 1,291,604.15
9 Kusen dan daun jendela kaca J6 sz.800x1300 mm unit 1.00 -
- Kusen aluminium 3" Powder coating m' 6.20 149,453.60 926,612.32
- Daun jendela frame aluminium + kaca ryben 5mm uk. 820x1420 mm bh 1.00 1,592,512.62 1,592,512.62
- Engsel jendela set 1.00 136,316.00 136,316.00
- Kait angin jendela set 1.00 58,846.00 58,846.00
- Gerendel / castment jendela bh 1.00 101,846.00 101,846.00
10 Kusen dan kaca BV1 sz. 700x500 mm unit 8.00 -
- Kusen aluminium 3" Powder coating m' 19.20 149,453.60 2,869,509.12
- Kaca Sandblast 5mm uk. 820x1420 mm m2 2.32 902,763.60 2,092,967.13
B Lantai 2 -
1 Kusen dan daun pintu kaca swing P1 sz. 890x2150 mm unit 7.00 -
- Kusen aluminium 4" Powder coating m' 36.33 164,633.60 5,981,138.69
- Daun pintu frame aluminium + kaca clear 5mm uk. 800x2100 mm bh 7.00 2,872,102.80 20,104,719.60
- Engsel pintu set 7.00 168,463.60 1,179,245.20
- Kunci pintu & handle unit 7.00 751,922.00 5,263,454.00
- Door closer unit 7.00 788,276.00 5,517,932.00
2 Kusen dan daun pintu swing toilet P2 sz.790x2150 mm unit 5.00 -
- Kusen aluminium 4" Powder coating m' 25.45 164,633.60 4,189,925.12
- Daun pintu frame aluminium + Sprendell uk. 700x2100 mm bh 5.00 1,993,458.77 9,967,293.84
- Engsel pintu set 5.00 168,463.60 842,318.00
- Kunci pintu & handle unit 5.00 745,672.00 3,728,360.00
3 Kusen dan daun pintu swing shaft PS1 sz.400x1300 mm unit 1.00 -
- Kusen aluminium 4" Powder coating m' 3.00 164,633.60 493,900.80
- Daun pintu frame aluminium + HPL uk. 300x1250 mm bh 1.00 283,613.53 283,613.53
- Engsel pintu set 1.00 168,463.60 168,463.60
- Kunci pintu & handle unit 1.00 745,672.00 745,672.00
4 Kusen dan daun pintu kaca double swing P3 sz. 1590x2150 mm unit 2.00 -
- Kusen aluminium 4" Powder coating m' 11.78 164,633.60 1,939,383.81
- Daun pintu frame aluminium + kaca clear 5mm uk. 750x2100 mm bh 4.00 2,154,077.10 8,616,308.40
- Engsel pintu set 4.00 168,463.60 673,854.40
- Kunci pintu & handle unit 2.00 745,672.00 1,491,344.00
- Door closer unit 4.00 788,276.00 3,153,104.00
- Flush bolt set 2.00 325,220.00 650,440.00
5 Kusen dan daun jendela kaca J1 sz. 900x1500 mm unit 10.00 -
- Kusen aluminium 3" Powder coating m' 48.00 149,453.60 7,173,772.80
- Daun jendela frame aluminium + kaca clear 5mm uk. 820x1420 mm bh 10.00 1,592,512.62 15,925,126.19
- Engsel jendela set 10.00 136,316.00 1,363,160.00
- Kait angin jendela set 10.00 58,846.00 588,460.00
- Gerendel / castment jendela bh 10.00 101,846.00 1,018,460.00
6 Kusen dan daun jendela kaca J2 sz. 1760x1500 mm unit 3.00 -
- Kusen aluminium 3" Powder coating m' 24.06 149,453.60 3,595,853.62
- Daun jendela frame aluminium + kaca clear 5mm uk. 820x1420 mm bh 6.00 1,592,512.62 9,555,075.72
- Engsel jendela set 6.00 136,316.00 817,896.00
- Kait angin jendela set 6.00 58,846.00 353,076.00
- Gerendel / castment jendela bh 6.00 101,846.00 611,076.00
7 Kusen dan daun jendela kaca J3 sz. 3480x1500 mm unit 4.00 -
- Kusen aluminium 3" Powder coating m' 57.84 146,519.20 8,474,670.53
- Daun jendela frame aluminium + kaca clear 5mm uk. 820x1420 mm bh 16.00 1,592,512.62 25,480,201.91
- Engsel jendela set 16.00 136,316.00 2,181,056.00
- Kait angin jendela set 16.00 58,846.00 941,536.00
- Gerendel / castment jendela bh 16.00 101,846.00 1,629,536.00
8 Kusen dan kaca BV1 sz. 700x500 mm unit 6.00 -
- Kusen aluminium 3" Powder coating m' 14.40 149,453.60 2,152,131.84
- Kaca Sandblast 5mm uk. 820x1420 mm m2 1.74 902,763.60 1,569,725.35
VIII Pekerjaan pengecatan dan polituran -
A Lantai 1 -
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

1 - Cat interior ICI M2 935.87 40,464.40 37,869,612.26


2 - Cat exterior M2 332.80 55,706.60 18,539,323.60
3 - Cat plafond ICI M2 546.94 40,464.40 22,131,497.78
4 - Cat list plafond ICI M2 420.30 40,464.40 17,007,187.32
5 - Polituran List Plank Atap M1 - 41,162.00 -
6 - Polituran List Ring Atap M1 - 41,162.00 -
7 - Polituran List Tatab M1 - 41,162.00 -
B Lantai 2 -
1 - Cat interior ICI M2 1,136.16 40,464.40 45,973,935.59
2 - Cat exterior M2 310.80 55,706.60 17,313,611.28
3 - Cat plafond ICI M2 744.26 40,464.40 30,115,933.18
4 - Cat list plafond ICI M2 610.00 40,464.40 24,683,284.00
5 - Polituran List Plank Atap M1 112.00 41,162.00 4,610,144.00
6 - Polituran List Ring Atap M1 112.00 41,162.00 4,610,144.00
7 - Polituran List Tatab M1 112.00 41,162.00 4,610,144.00
IX Pekerjaan sanitair -
A Lantai 1 -
Sanitary Ware & Fitting -
1 - Closet Duduk ex. TOTO CW 421 J / SW 420 JP + THX 20 NBW unit 12.00 4,106,865.00 49,282,380.00
2 - Washtafel TOTO LW 540 J/TX 101 LB unit 4.00 3,735,285.00 14,941,140.00
3 - Urinoir TOTO UW 447 JNM unit 3.00 7,372,880.00 22,118,640.00
4 - Floor drain TOTO TX 1 BN unit 13.00 424,500.00 5,518,500.00
5 - Kran air unit 7.00 338,665.00 2,370,655.00
6 - Kitchen zink + tap unit 1.00 4,707,165.00 4,707,165.00
B Lantai 2 -
Sanitary Ware & Fitting -
1 - Closet Duduk ex. TOTO Avante CW 823 NJ + TX 403 SECR unit 1.00 10,445,465.00 10,445,465.00
2 - Closet Duduk ex. TOTO CW 421 J / SW 420 JP + THX 20 NBW unit 4.00 4,106,865.00 16,427,460.00
3 - Wastafel TOTO LW 540 J / TTLA 102/TTLE 101 B2L unit 1.00 6,920,700.00 6,920,700.00
4 - Washtafel TOTO LW 540 J/TX 101 LB unit 1.00 3,735,285.00 3,735,285.00
5 - Urinoir TOTO UW 447 JNM unit 5.00 7,372,880.00 36,864,400.00
6 - Floor drain TOTO TX 1 BN unit 9.00 424,500.00 3,820,500.00
7 - Mixing valve TOTO TX 473 SQBR unit 1.00 7,032,420.00 7,032,420.00
8 - Shower TX 488 SZ unit 1.00 1,822,420.00 1,822,420.00
9 - Kran wudhu unit 6.00 7,032,420.00 42,194,520.00
10 - Paper Holder TOTO TX 703 AC bh 1.00 697,540.00 697,540.00
X Pekerjaan Lain-Lain -
1 Pas. Railling Tangga H 900 mm M1 18.97 1,062,500.00 20,155,625.00
2 Pek.selasar penghubung ke Safe House -
- Lantai kerja 5 cm M3 0.84 1,006,079.29 845,106.60
- Lantai keramik M2 16.80 274,197.20 4,606,512.96
- Uptrade tangga tinggi 187,5 mm M2 2.25 274,197.20 616,943.70
- Atap canopy M2 22.40 2,187,500.00 49,000,000.00
3 Pek. Water proofing lantai kamar mandi Lt. 1 + screed pelindung M2 118.77 127,146.00 15,101,130.42
4 Pek. Water proofing lantai kamar mandi Lt. 2 + screed pelindung M2 42.70 127,146.00 5,428,498.47
5 Pek. Water proofing dack atap + screed pelindung M2 26.40 127,146.00 3,356,654.40

2 Mekanikal + Plumbing 482,010,617.98


I PEKERJAAN INSTALASI AIR BERSIH
Pekerjaan Instalasi dan pemasangan : -
1 - Pemasangan Pipa PPR PN10 ø90mm dr Main Line R Pompa existing cargo Dome m' 60.00 717,879.00 43,072,740.00
2 - Pemasangan Pipa PPR PN10 ø63mm dr GWT VVIP ke Gate Valve BO m' 396.00 364,169.00 144,210,924.00
3 - Pemasangan Pipa PPR PN10 ø50mm m' 47.00 256,449.40 12,053,121.80
4 - Pemasangan Pipa PPR PN10 ø32mm m' 40.00 143,000.20 5,720,008.00
5 - Pemasangan Pipa PPR PN10 ø25mm m' 28.00 109,525.60 3,066,716.80
6 - Pemasangan Pipa PPR PN10 ø20mm m' 147.00 91,551.00 13,457,997.00
7 - Pemasangan Gate Valve dgn cover PVC ø1" unit 2.00 848,895.00 1,697,790.00
8 - Pemasangan Gate Valve dgn cover PVC ø1/2" unit 1.00 518,930.00 518,930.00
9 - Pemasangan Gate Valve 2" unit 1.00 2,055,860.00 2,055,860.00
10 - Galian tanah utk parit pipa m' 503.00 89,227.07 44,881,215.34
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

II PEKERJAAN INSTALASI AIR BEKAS, KOTOR -


A Instalasi air kotor (Konek ke Sump Pit 2) -
Pekerjaan Instalasi dan pemasangan : -
1 - Pemasangan pipa PVC AW ø6" m' 52.00 357,546.25 18,592,405.00
2 - Pemasangan pipa PVC AW ø4" m' 57.00 156,499.50 8,920,471.50
3 - Pemasangan pipa PVC AW ø3" m' 6.00 93,439.50 560,637.00
4 - Pemasangan pipa PVC AW ø2" m' 24.00 50,150.75 1,203,618.00
5 - Pemasangan pipa vent PVC AW ø1 1/4" m' 66.00 39,455.75 2,604,079.50
6 - Pemasangan CO Stainless Steel ø4" bh 2.00 596,040.00 1,192,080.00
7 - Pemasangan CO Stainless Steel ø3" bh 1.00 499,540.00 499,540.00
8 - Pemasangan CO PVC ø4" bh 2.00 88,340.00 176,680.00
9 - Galian tanah utk parit pipa m' 139.00 89,227.07 12,402,562.49
B Instalasi air bekas (Konek ke Sump Pit 2) -
Pekerjaan Instalasi dan pemasangan : -
1 - Pemasangan pipa PVC AW ø6" m' 52.00 357,546.25 18,592,405.00
2 - Pemasangan pipa PVC AW ø4" m' 29.00 156,499.50 4,538,485.50
3 - Pemasangan pipa PVC AW ø3" m' 52.00 93,439.50 4,858,854.00
4 - Pemasangan pipa vent PVC AW ø1 1/4" m' 32.00 39,455.75 1,262,584.00
5 - Pemasangan CO Stainless Steel ø4" bh 2.00 596,040.00 1,192,080.00
6 - Pemasangan CO PVC ø4" bh 2.00 88,340.00 176,680.00
7 - Pemasangan Vtrap bh 12.00 231,040.00 2,772,480.00
8 - Galian tanah utk parit pipa m' 133.00 89,227.07 11,867,200.08
C Instalasi air hujan (Konek ke Drainase bandara) -
Pekerjaan Instalasi dan pemasangan : -
1 - Pemasangan pipa PVC AW ø6" m' 115.00 357,546.25 41,117,818.75
2 - Pemasangan pipa PVC AW ø4" m' 20.00 156,499.50 3,129,990.00
3 - Pemasangan pipa PVC AW ø3" m' 20.00 93,439.50 1,868,790.00
4 - Pemasangan Roof drain ø3" bh 4.00 196,040.00 784,160.00
5 - Pekerjaan Bak kontrol dg cover grill besi bh 20.00 764,698.00 15,293,960.00
6 - Galian tanah utk parit pipa m' 135.00 89,227.07 12,045,654.22
7 - Partial test pekerjaan plumbing ls 1.00 7,603,380.00 7,603,380.00
III PEKERJAAN MEKANIKAL -
A PEKERJAAN PEMADAM KEBAKARAN -
Pekerjaan Instalasi dan pemasangan : -
Pemasangan Apar (Fire Extinguisher) Multi Purpose Dry Chemical Powder kap
1 - unit 4.00 9,504,680.00 38,018,720.00
5 kg

3 Elektrikal 963,883,619.88
I PEKERJAAN PANEL TEGANGAN RENDAH :
Pekerjaan Pengadaan dan pemasangan termasuk asesoris
Pekerjaan Pemasangan : -
1 - Sekring box 12 group Unit 7,500,000.00
2 - SDP - BOL Unit 1.00 32,830,875.00 32,830,875.00
3 - PP - BOL1 Unit 1.00 16,982,437.50 16,982,437.50
4 - PP - BOL2 Unit 1.00 16,982,437.50 16,982,437.50
5 - PP - OD Unit 1.00 15,925,875.00 15,925,875.00
II PEKERJAAN KABEL FEEDER : -
Pekerjaan pengadaan & penarikan kabel feede dari LVMDP ke : -
Pekerjaan Pemasangan : -
1 - Dari SS New ke SDP BOL kabel NYFGbY 4x120mm2 m' 360.00 1,334,506.00 480,422,160.00
2 - Dari SDP BOL ke PP - BOL1 kabel NYY 4x16mm2 m' 9.00 223,308.50 2,009,776.50
3 - Dari SDP BOL ke PP - BOL2 kabel NYY 4x16mm2 m' 24.00 223,308.50 5,359,404.00
4 - Dari SDP BOL ke PP - OD kabel NYFGbY 4x6mm2 m' 52.00 112,080.00 5,828,160.00
5 - NYA 1x6mm2 m' 52.00 38,175.00 1,985,100.00
6 - NYA 1x10mm2 m' 33.00 44,335.00 1,463,055.00
7 - NYA 1x70mm2 m' 360.00 165,335.00 59,520,600.00
8 - Galian tanah utk parit kabel feeder m' 445.00 89,227.07 39,706,045.38
III PEKERJAAN INSTALASI PENERANGAN : -
A Lantai 1 -

Pemasangan dan instalasi penerangan, stop kontak dan lampu termasuk


-
koneksi ke kabel instalasi, gantungan dan semua alat bantu yg diperlukan.

1 - Pemasangan Lampu Downlight LED 18w-220V bh - 470,000.00 -


2 - Pemasangan Lampu TKO TL LED 1x18w-220V bh 2.00 343,598.00 687,196.00
3 - Pemasangan Lampu TKO TL LED 2x36w-220V bh - 703,598.00 -
4 - Pemasangan Lampu TKO TL LED 2x36w-220V+NB ( Emergency) bh 2.00 1,968,598.00 3,937,196.00
5 - Pemasangan Lampu Exit bh 2.00 1,402,310.00 2,804,620.00
6 - Pemasangan Saklar engkel bh 17.00 62,750.00 1,066,750.00
7 - Pemasangan Saklar ganda bh 3.00 72,650.00 217,950.00
8 - Pemasangan Saklar engkel hotel bh 1.00 62,750.00 62,750.00
9 - Pemasangan Stop Kontak 10A-220V bh 27.00 70,450.00 1,902,150.00
10 - Pemasangan Stop Kontak AC 16A-220V bh - 100,700.00 -
11 - Pemasangan Exhaust Fan 11w-220V bh 12.00 1,312,750.00 15,753,000.00
12 - Instalasi penerangan lampu, NYM 3 x 2,5 mm2 in HIC 20 mm2 ttk 74.00 323,510.00 23,939,740.00
13 - Instalasi stop kontak, NYM 3 x 2,5 mm2 in HIC 20 mm2 ttk 27.00 378,260.00 10,213,020.00
14 - Instalasi AC, NYM 3 x 2,5 mm2 in HIC 20 mm2 ttk 10.00 510,310.00 5,103,100.00
15 - Instalasi Exhaust Fan, NYM 3 x 2,5 mm2 in HIC 20 mm2 ttk 4.00 323,510.00 1,294,040.00
16 - Pengadaan Lampu Downlight DN 27B 1xDLED-12 CW D 150 RD bh 56.00 632,500.00 35,420,000.00
17 - Pengadaan Lampu TBS 318 C 2 x TLD 36 W HF M2 bh 12.00 1,171,950.00 14,063,400.00
18 - Pemasangan Lampu Downlight Essential 15w-220V bh 178,000.00
B Lantai 2 -
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

Pemasangan dan instalasi penerangan, stop kontak dan lampu termasuk


-
koneksi ke kabel instalasi, gantungan dan semua alat bantu yg diperlukan.

1 - Pemasangan Lampu Downlight LED 18w-220V bh 64.00 470,000.00 30,080,000.00


2 - Pemasangan Lampu TKO TL LED 1x36w-220V bh 5.00 703,598.00 3,517,990.00
3 - Pemasangan Lampu Tangga bh 1.00 1,402,310.00 1,402,310.00
4 - Pemasangan Saklar engkel bh 12.00 62,750.00 753,000.00
5 - Pemasangan Saklar ganda bh 5.00 72,650.00 363,250.00
6 - Pemasangan Saklar engkel hotel bh 1.00 62,750.00 62,750.00
7 - Pemasangan Stop Kontak 10A-220V bh 21.00 70,450.00 1,479,450.00
8 - Pemasangan Stop Kontak AC 16A-220V bh - 100,700.00 -
9 - Pemasangan Exhaust Fan 11w-220V bh 4.00 1,312,750.00 5,251,000.00
10 - Instalasi penerangan lampu, NYM 3 x 2,5 mm2 in HIC 20 mm2 ttk 70.00 323,510.00 22,645,700.00
11 - Instalasi stop kontak, NYM 3 x 2,5 mm2 in HIC 20 mm2 ttk 21.00 378,260.00 7,943,460.00
12 - Instalasi AC, NYM 3 x 2,5 mm2 in HIC 20 mm2 ttk 10.00 510,310.00 5,103,100.00
13 - Instalasi Exhaust Fan, NYM 3 x 2,5 mm2 in HIC 20 mm2 ttk 4.00 323,510.00 1,294,040.00
14 - Pengadaan Lampu Downlight DN 27B 1xDLED-12 CW D 150 RD bh 68.00 632,500.00 43,010,000.00
15 - Pemasangan Lampu Downlight Essential 15w-220V bh 178,000.00
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

IV PEKERJAAN GROUNDING : -

Pengadaan dan Pemasangan Grounding Untuk Panel Tegangan Rendah


1 - Unit 4.00 3,730,750.00 14,923,000.00
Mengikuti Spesifikasi Teknis agar Mencapai ≤ 2 Ohm

2 - Grounding Box 40 x 40 x 40 cm Unit 4.00 764,698.00 3,058,792.00


3 - Pengurusan lisensi dari pihak terkait (sertifikat) Unit 4.00 3,500,000.00 14,000,000.00
4 - Partial test pekerjaan listrik ls 1.00 13,514,940.00 13,514,940.00

4 Elektronika 430,655,706.80
I PEKERJAAN INSTALASI DATA (INTERNET, ETHERNET, WIFI&IP CAMERA)
A Lantai 1
Pekerjaan Instalasi dan pemasangan : -
1 - Pemasangan Data Rack unt 1.00 15,998,500.00 15,998,500.00
2 - Pemasangan Manageble Switch Hub 24 Port unt 0.00 42,595,000.00 -
3 - Pemasangan UPS Back Up 2000 VA unt 1.00 7,655,000.00 7,655,000.00
4 - Pemasangan monitor LCD 24" unt 1.00 11,756,425.00 11,756,425.00
5 - Pemasangan Decoder unt 1.00 23,130,500.00 23,130,500.00
6 - Penarikan kabel feeder FO SM 12 Core dr Utilitas Base Ops existing m' 340.00 106,665.00 36,266,100.00
7 - Penarikan kabel Data UTP CAT 6A + HIC 20mm ttk 10.00 425,230.00 4,252,300.00
8 - Penarikan kabel RG 6 Coaxial + HIC 20 mm ttk 9.00 600,000.00 5,400,000.00
9 - Penarikan Kabel Power CCTV NYM 3 x 1.5 + HIC 20 mm ttk 9.00 500,000.00 4,500,000.00
10 - Pemasangan Fixed camera unt 4.00 6,941,400.00 27,765,600.00
11 - Pemasangan Dome camera unt 5.00 6,939,675.00 34,698,375.00
12 - Pemasangan outlet data tipe dinding bh 6.00 243,900.00 1,463,400.00
13 - Pemasangan Acces Point (WIFI) unt 0.00 11,466,565.00 -
Switch Cisco WS-C2960-24T-S, 24Port GigE PoE 370WIP Base 4x1G SFP LAN
14 - Base, Include SmartNet SNTC8x5xNBD, Cisco Catalyst 3850-24 Port PoE IP unit 1.00 48,410,156.80 48,410,156.80
Base
15 - Cisco Catalayst 3850 4x1GE Network Modul bh 1.00 5,435,000.00 5,435,000.00
16 - 715W AC Confiq 1 Secondary Power Supply bh 1.00 19,312,400.00 19,312,400.00
17 - Catalyst Stack Power Cable 30CM bh 1.00 1,412,200.00 1,412,200.00
18 - 50CM Type Stacking Cable bh 1.00 1,412,200.00 1,412,200.00
19 - Cisco 1000Base-LX/LH SFP Transceiver, GLC-LH-SMD bh 1.00 14,366,000.00 14,366,000.00

B Lantai 2 -
Pekerjaan Instalasi dan pemasangan : -
1 - Instalasi kabel Data UTP CAT 6A + HIC 20mm ttk 7.00 425,230.00 2,976,610.00
2 - Penarikan kabel RG 6 Coaxial + HIC 20 mm ttk 0.00 600,000.00 -
3 - Penarikan Kabel Power CCTV NYM 3 x 1.5 + HIC 20 mm ttk 0.00 500,000.00 -
4 - Pemasangan Dome camera unt 2.00 6,939,675.00 13,879,350.00
5 - Pemasangan outlet data tipe dinding bh 7.00 243,900.00 1,707,300.00
6 - Pemasangan Acces Point (WIFI) unt 0.00 11,466,565.00 -
II PEKERJAAN INSTALASI TELEPON -
A Lantai 1 -
Pekerjaan Instalasi dan pemasangan : -
1 - Pemasangan Box Panel Telepon dgn Powder Coating IP.55, LSA 80 Pairs unt 1.00 1,976,850.00 1,976,850.00
2 - Pemasangan PABX 10 Direct Line + Extention Unit 1.00 132,000,000.00 132,000,000.00
3 - Penarikan kabel feeder UGTC 40 Pairs x 0,6mm2+HIC 20mm dr Utilitas Base Op m' 0.00 165,721.50 -
4 - Instalasi kabel telepon ITC 2 Pairs x 0,6mm2+HIC 20mm ttk 9.00 411,480.00 3,703,320.00
5 - Pemasangan outlet telepon tipe dinding bh 9.00 188,400.00 1,695,600.00
B Lantai 2 -
Pekerjaan Instalasi dan pemasangan : -
1 - Instalasi kabel telepon ITC 2 Pairs x 0,6mm2+HIC 20mm ttk 7.00 411,480.00 2,880,360.00
2 - Pemasangan outlet telepon tipe dinding bh 7.00 188,400.00 1,318,800.00
3 - Partial test pekerjaan elektronik ls 1.00 5,283,360.00 5,283,360.00

B.2 Canopy
1 Sipil + Arsitek 492,302,955.42
I Pekerjaan tanah
1 - Galian pondasi plat P2 M3 23.04 86,040.00 1,982,361.60
2 - Urugan tanah kembali M3 12.12 52,600.00 637,617.20
3 - Urugan tanah peninggian lantai dan Pemadatan M3 22.08 255,320.00 5,637,465.60
4 - Urugan limestone peninggian lantai dan Pemadatan M3 22.33 379,580.00 8,475,262.24
5 - Pasir urug di bawah pondasi, t = 10cm M3 2.30 273,720.00 630,650.88
6 - Pasir urug di bawah Plat Lantai, t = 10cm M2 10.96 273,720.00 2,999,971.20
II Pekerjaan Pondasi -
1 Pek. Pondasi plat P2 sz 1000x1000x300mm, Pembesian B:D13-200 : T:ø10-200 -
- Lantai kerja T = 5 cm M3 1.15 1,006,079.29 1,159,003.34
- Bekisting M2 19.20 153,792.54 2,952,816.77
- Pembesian Kg 433.46 19,701.40 8,539,753.08
- Beton K-250 M3 4.80 1,395,820.00 6,699,936.00
2 Pek. Kolom Pondasi K2 sz 250x250x1.200 mm, Pembesian 6D13 - ø8-150 -
- Bekisting M2 19.20 383,185.00 7,357,152.00
- Pembesian Kg 227.60 19,701.40 4,484,051.25
- Beton K-250 M3 1.20 1,395,820.00 1,674,984.00
3 Pek. Beton Sloof S1 200x400 mm, Pembesian 4D13 - ø8-150 -
- Lantai kerja t = 5 cm M3 1.33 1,006,079.29 1,340,097.61
- Bekisting M2 71.04 203,035.00 14,423,606.40
- Pembesian Kg 600.02 19,701.40 11,821,310.86
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

- Beton K - 250 M3 7.10 1,591,420.00 11,305,447.68


4 Plat Lantai t = 10 cm (wiremesh M-5 1 lapis) -
- Lantai kerja t = 5 cm M3 5.48 1,006,079.29 5,513,314.49
- Wiremesh M-5 M2 109.60 66,912.83 7,333,646.05
- Beton K - 250 M3 10.96 1,591,420.00 17,441,963.20
5 Pek. Beton Kolom K2 sz 250x250 mm, Pembesian 6D13 - ø8-150 -
- Bekisting M2 70.40 383,185.00 26,976,224.00
- Pembesian Kg 516.97 19,701.40 10,185,072.16
- Beton K - 250 M3 4.40 1,591,420.00 7,002,248.00
6 Pek. Beton Balok B7 200x300 mm, Pembesian 4D13-ø8-100 -
- Bekisting M2 58.24 386,862.00 22,530,842.88
- Pembesian Kg 528.33 19,701.40 10,408,771.71
- Beton K - 250 M3 4.37 1,591,420.00 6,951,322.56
III Pekerjaan pelapis lantai & dinding -
1 Pek.Lantai Keramik 40x40 cm unpolish -
- Di drop off dan lobby M2 139.20 265,752.00 36,991,349.64
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

IV Pekerjaan Atap -
1 - Pek. Rangka atap / kuda-kuda baja ringan M2 168.00 292,717.57 49,176,552.35
2 - Pas. Listplank 2x 25/200 mm M1 80.00 325,280.00 26,022,400.00
3 - Pas. List ring 25/100 mm M1 80.00 161,336.00 12,906,880.00
4 - Pas. List Tatab 25/120 mm M1 80.00 161,336.00 12,906,880.00
5 - Pas. Genteng Jatiwangi M2 237.44 206,511.00 49,033,971.84
6 - Pas. Bubungan genteng Jatiwangi M1 57.52 234,334.50 13,478,920.44
7 - Pas. Murda Bh 4.00 545,584.00 2,182,336.00
8 - Pas. Ikut celedu Bh 8.00 620,584.00 4,964,672.00
V Pekerjaan plafond -
1 - Plafond Gypsum WR 9 mm + rangka metal furing M2 168.00 253,164.75 42,531,678.00
2 - List Plafond Gypsum M1 208.00 50,716.00 10,548,928.00
VI Pekerjaan pengecatan dan polituran -
1 - Cat plafond ICI M2 168.00 40,464.40 6,798,019.20
2 - Cat list plafond ICI M2 208.00 40,464.40 8,416,595.20
3 - Polituran List Plank Atap M1 80.00 41,162.00 3,292,960.00
4 - Polituran List Ring Atap M1 80.00 41,162.00 3,292,960.00
5 - Polituran List Tatab M1 80.00 41,162.00 3,292,960.00

B.3 Ruang Safety VVIP BASE OPS


1 Sipil + Arsitek 3,276,747,388.18
I Pekerjaan Persiapan
1 - Pek. Bowplank M1 78.16 69,361.00 5,421,255.76
II Pekerjaan tanah -
1 - Galian pondasi plat P1 M3 4.08 86,040.00 351,043.20
2 - Galian pondasi plat P2 M3 136.89 86,040.00 11,778,015.60
3 - Galian tanah untuk level sloof & lantai canopy M3 4.91 86,040.00 422,077.82
4 - Urugan tanah kembali M3 107.10 52,600.00 5,633,262.75
5 - Urugan limestone peninggian lantai dan Pemadatan M3 36.00 379,580.00 13,664,880.00
6 - Pasir urug di bawah pondasi, t = 5cm M3 7.25 273,720.00 1,985,154.30
7 - Pasir urug di bawah sloof, t = 5cm M3 4.68 273,720.00 1,279,859.98
8 - Pasir urug di bawah Plat Lantai, t = 5cm M2 19.63 273,720.00 5,373,671.04
III Pekerjaan Pondasi -
1 Pek. Pondasi plat P1 sz 1000x1500x300mm, Pembesian B:D13-200 : T:ø10-200 -
- Lantai kerja T = 5 cm M3 0.20 1,006,079.29 205,240.17
- Bekisting M2 3.00 153,792.54 461,377.62
- Pembesian Kg 77.69 19,701.40 1,530,562.36
- Beton K-250 M3 0.90 1,395,820.00 1,256,238.00
2 Pek. Pondasi plat P2 sz 1750x1750x300mm, Pembesian B:D13-150 : T:ø10-200 -
- Lantai kerja T = 5 cm M3 3.04 1,006,079.29 3,060,493.19
- Bekisting M2 37.80 153,792.54 5,813,358.01
- Pembesian Kg 1,498.61 19,701.40 29,524,810.41
- Beton K-250 M3 16.54 1,395,820.00 23,083,373.25
3 Pek. Kolom Pedestal K1 sz 300x300x2000 mm -
- Bekisting M2 28.80 383,185.00 11,035,728.00
- Pembesian Kg 372.90 19,701.40 7,346,675.70
- Beton K-250 M3 2.16 1,395,820.00 3,014,971.20
4 Pek. Kolom Pedestal K1A sz 300x300x2000 mm -
- Bekisting M2 4.80 383,185.00 1,839,288.00
- Pembesian Kg 96.57 19,701.40 1,902,548.44
- Beton K-250 M3 0.36 1,395,820.00 502,495.20
5 Pek. Kolom Pedestal K2 sz 200x200x800 mm -
- Bekisting M2 1.28 383,185.00 490,476.80
- Pembesian Kg 17.06 19,701.40 336,046.78
- Beton K-250 M3 0.06 1,395,820.00 89,332.48
6 Pek. Kolom Pedestal K3 sz 350x350x2000 mm -
- Bekisting M2 11.20 383,185.00 4,291,672.00
- Pembesian Kg 146.42 19,701.40 2,884,773.55
- Beton K-250 M3 0.98 1,395,820.00 1,367,903.60
IV Pekerjaan Struktur Beton -
A Lantai 1 -
1 Pek. Beton Sloof S1 200x350 mm, Pembesian 4D13 - ø8-125 -
- Lantai kerja t = 5 cm M3 2.66 1,006,079.29 2,671,341.72
- Bekisting M2 92.93 203,035.00 18,868,448.62
- Pembesian Kg 923.37 19,701.40 18,191,751.07
- Beton K - 250 M3 9.29 1,591,420.00 14,789,384.34
2 Pek. Beton Sloof S2 200x300 mm, Pembesian 4D13 - ø8-100 -
- Lantai kerja t = 5 cm M3 0.46 1,006,079.29 464,808.63
- Bekisting M2 13.86 203,035.00 2,814,065.10
- Pembesian Kg 167.85 19,701.40 3,306,927.27
- Beton K - 250 M3 1.39 1,591,420.00 2,205,708.12
3 Plat Lantai t = 10 cm (wiremesh M-8 1 lapis) -
- Lantai kerja t = 5 cm M3 9.82 1,006,079.29 9,875,674.27
- Wiremesh M-8 M2 205.14 136,303.04 27,960,524.23
- Beton K - 250 M3 21.40 1,591,420.00 34,048,430.90
4 Pek. Beton Kolom K1 sz 300x300 mm, Pembesian 8D13 - ø8-100 -
- Bekisting M2 57.60 383,185.00 22,071,456.00
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

- Pembesian Kg 590.97 19,701.40 11,642,841.79


- Beton K - 250 M3 4.32 1,591,420.00 6,874,934.40
5 Pek. Beton Kolom K1A sz 300x300 mm, Pembesian 14D13 - ø8-100 -
- Bekisting M2 9.60 383,185.00 3,678,576.00
- Pembesian Kg 148.56 19,701.40 2,926,804.52
- Beton K - 250 M3 0.72 1,591,420.00 1,145,822.40
6 Pek. Beton Kolom K2 sz 200x200 mm, Pembesian 4D13 - ø8-50 -
- Bekisting M2 6.40 383,185.00 2,452,384.00
- Pembesian Kg 52.16 19,701.40 1,027,668.37
- Beton K - 250 M3 0.32 1,591,420.00 509,254.40
7 Pek. Beton Kolom K3 sz 350x350 mm, Pembesian 10D13 - ø8-125 -
- Bekisting M2 22.40 383,185.00 8,583,344.00
- Pembesian Kg 228.41 19,701.40 4,499,902.21
- Beton K - 250 M3 1.96 1,591,420.00 3,119,183.20
8 Balok Latei 100x150, Pembesian 4ø12 - ø8-200 -
- Bekisting M2 10.46 386,862.00 4,048,123.97
- Pembesian Kg 151.70 19,701.40 2,988,737.05
- Beton K - 175 M3 0.52 1,206,681.43 631,335.72
9 Kolom praktis 100x130, Pembesian 4ø12 - ø8-200 -
- Bekisting M2 33.28 383,185.00 12,752,396.80
- Pembesian Kg 545.81 19,701.40 10,753,146.27
- Beton K - 175 M3 1.66 1,206,681.43 2,007,917.90
10 Pek. Struktur tangga , Pembesian plat ø12-100+ø10-300 ; Anak tangga 2ø8+ø8-300 -
- Bekisting M2 14.22 353,045.00 5,020,299.90
- Pembesian Kg 257.92 19,701.40 5,081,359.87
- Beton K - 250 M3 1.95 1,591,420.00 3,108,043.26
11 Pek. Balok Bordes 200 x 300 mm, Pembesian 4D13 - ø8-100 -
- Bekisting M2 3.20 386,862.00 1,237,958.40
- Pembesian Kg 31.41 19,701.40 618,744.14
- Beton K - 250 M3 0.24 1,591,420.00 381,940.80
B Lantai 2 -
1 Pek. Beton Balok B1 200x350 mm, Pembesian T:6D13-ø10-100 ; L:5D13-ø10-125 -
- Bekisting M2 102.60 386,862.00 39,692,041.20
- Pembesian Kg 1,204.52 19,701.40 23,730,778.40
- Beton K - 250 M3 7.98 1,591,420.00 12,699,531.60
2 Pek. Beton Balok B2 200x300 mm, Pembesian T:5D13-ø8-100 ; L:4D13-ø8-100 -
- Bekisting M2 32.00 386,862.00 12,379,584.00
- Pembesian Kg 311.29 19,701.40 6,132,811.37
- Beton K - 250 M3 2.40 1,591,420.00 3,819,408.00
3 Pek. Beton Balok RB 200x350 mm, Pembesian T:5D13-ø8-125 ; L:4D13-ø8-125 -
- Bekisting M2 63.14 386,862.00 24,428,014.13
- Pembesian Kg 524.99 19,701.40 10,343,131.76
- Beton K - 250 M3 4.91 1,591,420.00 7,815,781.90
4 Pek. Beton Plat Lantai t = 120 mm, Pembesian M8 2 Layer -
- Bekisting M2 171.63 519,485.00 89,159,210.55
- Wiremesh M-8 M2 343.26 136,303.04 46,787,381.70
- Beton K - 250 M3 20.60 1,591,420.00 32,776,249.75
5 Pek. Beton Kolom K1 sz 300x300 mm, Pembesian 8D13 - ø8-100 -
- Bekisting M2 67.20 383,185.00 25,750,032.00
- Pembesian Kg 689.46 19,701.40 13,583,315.42
- Beton K - 250 M3 5.04 1,591,420.00 8,020,756.80
6 Balok ring balk praktis 100x150, Pembesian 4ø12 - ø8-200 -
- Bekisting M2 21.24 386,862.00 8,216,948.88
- Pembesian Kg 251.89 19,701.40 4,962,589.59
- Beton K - 175 M3 1.06 1,206,681.43 1,281,495.68
7 Balok Latei 100x150, Pembesian 4ø12 - ø8-200 -
- Bekisting M2 16.37 386,862.00 6,333,317.80
- Pembesian Kg 237.12 19,701.40 4,671,687.38
- Beton K - 175 M3 0.82 1,206,681.43 987,729.08
8 Kolom praktis 100x130, Pembesian 4ø12 - ø8-200 -
- Bekisting M2 47.32 383,185.00 18,132,314.20
- Pembesian Kg 776.01 19,701.40 15,288,447.95
- Beton K -175 M3 2.37 1,206,681.43 2,855,008.26
V Pekerjaan pasangan dan plesteran -
A Lantai 1 -
1 - Pasangan Bata Ringan M2 395.28 202,289.99 79,960,783.26
2 - Plesteran M2 676.08 80,198.70 54,220,817.29
3 - Plesteran batu kali M2 29.00 63,165.92 1,831,811.68
4 - Acian M2 612.27 38,350.00 23,480,401.10
5 - Pek. Meja dapur sz. 550x2700 mm tebal 100 mm Unit 1.00 1,092,975.93 1,092,975.93
6 - Pek. Meja washtafel sz. 600x1350 mm tebal 100 mm Unit 1.00 596,168.69 596,168.69
7 - Pek. Meja washtafel sz. 600x2850 mm tebal 100 mm Unit 1.00 1,258,578.35 1,258,578.35
8 - Pek. Bak Tempat wudhu sz.500x2000mm tinggi 600mm Unit 1.00 1,367,417.24 1,367,417.24
9 - Pek. Bak Tempat wudhu sz.500x2500mm tinggi 600mm Unit 1.00 1,640,900.68 1,640,900.68
-
B Lantai 2 -
1 - Pasangan Bata Ringan M2 391.72 202,289.99 79,240,428.60
2 - Plesteran M2 692.01 80,198.70 55,498,222.19
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

3 - Acian M2 613.41 38,350.00 23,524,235.15


4 - Pek. Meja washtafel sz. 600x900 mm tebal 100 mm Unit 1.00 397,445.79 397,445.79
VI Pekerjaan pelapis lantai & dinding -
A Lantai 1 -
1 Pas. Lantai marmer -
- Pas. marmer 60 x60 cm area ruangan M2 196.63 1,305,143.20 256,627,044.56
- Pas. marmer 60 x 60 cm area Toilet M2 17.25 1,305,143.20 22,516,983.06
2 Pas. Lantai keramik
- Pas. Keramik 40 x 40 cm polish M2 274,197.20
- Pas. Keramik 20 x 20 cm unpolish Toilet M2 265,752.00

3 Pek. Dinding Keramik


- Pas. Keramik dinding 60x60 cm Toilet M2 274,197.20
4 Pek. Dinding Marmer -
- Pas. Marmer Dinding 60 x 60 cm Toilet M2 69.68 1,414,846.20 98,579,408.99
5 Pek.Lantai Granite tile 60x60 cm unpolish -
- Teras depan dan ramp M2 15.84 478,237.20 7,575,277.25
6 Pek.Lantai keramik unpolish
- Teras depan dan ramp M2 324,197.20
7 Pas. Paras stil bali pembungkus kolom M2 142.65 2,272,213.50 324,131,255.78
8 Pas. Pepalihan Paras dasar sekeliling bangunan M2 25.15 2,272,213.50 57,150,713.95
9 Pas. Pepalihan Paras pembungkus balok M2 11.70 2,272,213.50 26,584,897.95
10 Pas. Arcitrap dr Batu Candi pada pintu P4 M2 5.84 310,490.00 1,813,882.58
11 Pas. Roster stile bali uk. 200x200 mm pd. Architrap Bh 12.00 125,000.00 1,500,000.00
12 Pas. Roster stile bali uk. 400x400 mm pd. Architrap Bh 2.00 225,000.00 450,000.00
13 Pas. Marmer pada top meja dapur sz.550x2700mm M2 1.49 1,305,143.20 1,938,137.65
14 Pek. Marmer pada top Meja washtafel sz. 600x1350 mm tebal 100 mm M2 0.81 1,305,143.20 1,057,165.99
15 Pek. Marmer pada top Meja washtafel sz. 600x2850 mm tebal 100 mm M2 1.71 1,305,143.20 2,231,794.87
16 Pas. Plint keramik 10x40cm M1 - 68,549.30 -
17 Pas. Plint marmer 10x60cm M1 93.37 130,514.32 12,186,122.06
B Lantai 2 -
1 Pas. Lantai Marmer -
- Pas. Marmer 60 x 60 cm area ruangan M2 158.37 1,305,143.20 206,690,634.30
- Pas. Marmer 60 x 60 cm area Toilet M2 22.82 1,305,143.20 29,776,842.11
2 Pek. Finishing Tangga -
- Pas. Uptrade tanggai Marmer t = 190,5 mm M2 4.50 1,305,143.20 5,873,144.40
- Pas. Step Nosing 10 x 60 cm M1 22.50 153,795.20 3,460,392.00
3 Pek. Dinding Marmer -
- Pas. Marmer Dinding 60 x 60 cm Toilet M2 57.83 1,414,846.20 81,813,481.52
4 Pas. Lantai Keramik -
- Pas. Keramik 40x40 M2 274,197.20 -
- Pas. Keramik 20x20 unpolish M2 265,752.00 -
5 Pek. Finishing Tangga -
- Pas. Uptrade tanggai keramik M2 274,197.20 -
- Pas. Step Nosing 10 x 60 cm M1 153,795.20 -
6 Pek. Dinding Keramik -
- Pas. Keramik 30x30 toilet M2 280,752.00 -
7 Pas. Paras stil bali pembungkus kolom M2 80.40 2,272,213.50 182,685,965.40
8 Pas. Pepalihan Paras pembungkus ring M2 12.40 2,272,213.50 28,175,447.40
9 Pas. Plint keramik 10x40 cm M1 - 68,549.30 -
10 Pas. Plint marmer 10x60cm M1 96.41 130,514.32 12,582,885.59
VII Pekerjaan Atap -
1 - Pek. Rangka atap / kuda-kuda baja ringan M2 314.54 292,717.57 92,069,921.98
2 - Pas. Listplank 2x 25/200 mm M1 88.01 325,280.00 28,627,892.80
3 - Pas. List ring 25/100 mm M1 88.01 161,336.00 14,199,181.36
4 - Pas. List Tatab 25/120 mm M1 88.01 161,336.00 14,199,181.36
5 - Pas. Genteng jatiwangi di cat M2 387.94 206,511.00 80,113,474.64
6 - Pas. Bubungan genteng jatiwangi di cat M1 62.23 234,334.50 14,581,464.26
7 - Pas. Murda Bh 3.00 545,584.00 1,636,752.00
8 - Pas. Ikut celedu Bh 6.00 620,584.00 3,723,504.00
VIII Pekerjaan plafond -
A Lantai 1 -
1 - Plafond Gypsum WR 9 mm + rangka metal furing M2 55.79 253,164.75 14,123,428.49
2 - Plafond Gypsum 9 mm + rangka metal furing M2 159.37 232,728.00 37,090,443.18
3 - List Plafond Gypsum M1 211.21 50,716.00 10,711,726.36
4 - Pekerjaan drop plafond gypsum M1 3.75 232,728.00 872,730.00
B Lantai 2 -
1 - Plafond Gypsum WR 9 mm + rangka metal furing M2 118.82 253,164.75 30,079,769.77
2 - Plafond Gypsum 9 mm + rangka metal furing M2 157.19 232,728.00 36,581,350.68
3 - List Plafond Gypsum M1 285.20 50,716.00 14,464,203.20
IX Pekerjaan pintu dan jendela -
A Lantai 1 -
1 Daun pintu kaca double swing P4 sz. 1800x2200 mm unit 1.00 -
- Daun pintu kaca tempered 12mm uk. 900x2200 mm m' 2.00 1,718,282.81 3,436,565.62
- Patch Fitting bh 2.00 1,653,477.00 3,306,954.00
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

- Handle pintu kaca set 2.00 552,516.00 1,105,032.00


- Kunci pintu unit 1.00 1,422,318.00 1,422,318.00
2 Kusen dan daun pintu kaca swing P1 sz. 890x2150 mm unit 2.00 -
- Kusen aluminium 4" Powder coating m' 10.38 164,633.60 1,708,896.77
- Daun pintu frame aluminium + kaca ryben 5mm uk. 800x2100 mm bh 2.00 2,872,102.80 5,744,205.60
- Engsel pintu set 2.00 168,463.60 336,927.20
- Kunci pintu & handle unit 2.00 751,922.00 1,503,844.00
- Door closer unit 2.00 788,276.00 1,576,552.00
3 Kusen dan daun pintu swing toilet P2 sz.790x2150 mm unit 5.00 -
- Kusen aluminium 4" Powder coating m' 25.45 164,633.60 4,189,925.12
- Daun pintu frame aluminium + Sprendell uk. 700x2100 mm bh 5.00 1,993,458.77 9,967,293.84
- Engsel pintu set 5.00 168,463.60 842,318.00
- Kunci pintu & handle unit 5.00 745,672.00 3,728,360.00
4 Kusen dan daun jendela kaca J4 sz. 2600x1500 mm unit 4.00 -
- Kusen aluminium 3" Powder coating m' 44.80 149,453.60 6,695,521.28
- Daun jendela frame aluminium + kaca ryben 5mm uk. 500x1400 mm bh 8.00 957,367.60 7,658,940.80
- Kaca Rayben 5mm 1470x1450 mm m2 8.53 216,363.60 1,844,716.05
- Engsel jendela set 8.00 136,316.00 1,090,528.00
- Kait angin jendela set 8.00 58,846.00 470,768.00
- Gerendel / castment jendela bh 8.00 101,846.00 814,768.00
5 Kusen dan kaca BV1 sz. 700x500 mm unit 4.00 -
- Kusen aluminium 3" Powder coating m' 9.60 149,453.60 1,434,754.56
- Kaca Sandblast 5mm uk. 820x1420 mm m2 1.16 902,763.60 1,046,483.57
B Lantai 2 -
1 Kusen dan daun pintu kaca swing P1 sz. 890x2150 mm unit 5.00 -
- Kusen aluminium 4" Powder coating m' 15.60 164,633.60 2,568,284.16
- Daun pintu frame aluminium + kaca clear 5mm uk. 800x2100 mm bh 3.00 2,872,102.80 8,616,308.40
- Engsel pintu set 3.00 168,463.60 505,390.80
- Kunci pintu & handle unit 3.00 1,422,318.00 4,266,954.00
- Door closer unit 3.00 788,276.00 2,364,828.00
2 Kusen dan daun pintu swing toilet P2 sz.790x2150 mm unit 3.00 -
- Kusen aluminium 4" Powder coating m' 25.50 164,633.60 4,198,156.80
- Daun pintu frame aluminium + Sprendell uk. 700x2100 mm bh 5.00 1,993,458.77 9,967,293.84
- Engsel pintu set 5.00 168,463.60 842,318.00
- Kunci pintu & handle unit 5.00 745,672.00 3,728,360.00
3 Kusen dan daun jendela kaca J4 sz. 2600x1500 mm unit 4.00 -
- Kusen aluminium 3" Powder coating m' 67.20 149,453.60 10,043,281.92
- Daun jendela frame aluminium + kaca ryben 5mm uk. 500x1400 mm bh 12.00 957,367.60 11,488,411.20
- Kaca Rayben 5mm 1470x1450 mm m2 12.79 216,363.60 2,767,074.08
- Engsel jendela set 12.00 136,316.00 1,635,792.00
- Kait angin jendela set 12.00 58,846.00 706,152.00
- Gerendel / castment jendela bh 12.00 101,846.00 1,222,152.00
4 Kusen dan kaca BV1 sz. 700x500 mm unit 3.00 -
- Kusen aluminium 3" Powder coating m' 7.20 149,453.60 1,076,065.92
- Kaca Sandblast 5mm uk. 820x1420 mm m2 0.87 902,763.60 784,862.67
X Pekerjaan pengecatan dan polituran -
A Lantai 1 -
1 - Cat interior ICI M2 449.64 40,464.40 18,194,331.89
2 - Cat exterior M2 162.63 55,706.60 9,059,452.94
3 - Cat plafond ICI M2 217.41 40,464.40 8,797,365.20
4 - Cat list plafond ICI M2 211.21 40,464.40 8,546,485.92
5 - Polituran List Plank Atap M1 18.01 41,162.00 741,327.62
6 - Polituran List Ring Atap M1 18.01 41,162.00 741,327.62
7 - Polituran List Tatab M1 18.01 41,162.00 741,327.62
B Lantai 2 -
1 - Cat interior ICI M2 439.46 40,464.40 17,782,444.76
2 - Cat exterior M2 173.95 55,706.60 9,690,163.07
3 - Cat plafond ICI M2 276.00 40,464.40 11,168,174.40
4 - Cat list plafond ICI M2 285.20 40,464.40 11,540,446.88
5 - Polituran List Plank Atap M1 70.00 41,162.00 2,881,340.00
6 - Polituran List Ring Atap M1 70.00 41,162.00 2,881,340.00
7 - Polituran List Tatab M1 70.00 41,162.00 2,881,340.00
XI Pekerjaan sanitair -
A Lantai 1 -
Sanitary Ware & Fitting -
1 - Closet Duduk ex. TOTO CW 421 J / SW 420 JP + THX 20 NBW unit 5.00 4,106,865.00 20,534,325.00
2 - Wastafel TOTO LW 540 J / TTLA 102/TTLE 101 B2L unit 3.00 3,735,285.00 11,205,855.00
3 - Floor drain TOTO TX 1 BN unit 8.00 424,500.00 3,396,000.00
4 - Kitchen zink + tap unit 1.00 4,707,165.00 4,707,165.00
B Lantai 2 -
Sanitary Ware & Fitting -
1 - Closet Duduk ex. TOTO Avante CW 823 NJ + TX 403 SECR unit 3.00 10,445,465.00 31,336,395.00
2 - Closet Duduk ex. TOTO CW 421 J / SW 420 JP + THX 20 NBW unit 2.00 4,106,865.00 8,213,730.00
3 - Wastafel TOTO LW 540 J / TTLA 102/TTLE 101 B2L unit 1.00 3,735,285.00 3,735,285.00
4 - Floor drain TOTO TX 1 BN unit 5.00 424,500.00 2,122,500.00
5 - Shower TX 488 SZ unit 1.00 1,822,420.00 1,822,420.00
6 - Mixing valve TOTO TX 473 SQBR unit 1.00 7,032,420.00 7,032,420.00
7 - Paper Holder TOTO TX 703 AC bh 3.00 697,540.00 2,092,620.00
XII Pekerjaan Lain-Lain -
1 - Pas. Railling Tangga H 900 mm M1 13.37 1,062,500.00 14,205,625.00
2 - Meja mini bar unit 1.00 19,400,000.00 19,400,000.00
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR
3 - Pek. Water proofing lantai kamar mandi Lt. 1 + screed pelindung M2
47.56 127,146.00 6,046,428.03
4 - Pek. Water proofing lantai kamar mandi Lt. 2 + screed pelindung M2 61.37 127,146.00 7,802,314.29

2 Mekanikal + Plumbing 78,564,742.35


I PEKERJAAN INSTALASI AIR BERSIH
Pekerjaan Instalasi dan pemasangan : -
1 - Pemasangan Pipa PPR PN10 ø40mm dr Base Ops m' 45.00 188,564.80 8,485,416.00
2 - Pemasangan Pipa PPR PN10 ø32mm m' 5.00 143,000.20 715,001.00
3 - Pemasangan Pipa PPR PN10 ø25mm m' 45.00 109,525.60 4,928,652.00
4 - Pemasangan Pipa PPR PN10 ø20mm m' 63.00 91,551.00 5,767,713.00
5 - Pemasangan Gate Valve dgn cover PVC ø1" unit 1.00 848,895.00 848,895.00
6 - Pemasangan Gate Valve dgn cover PVC ø3/4" unit 3.00 598,930.00 1,796,790.00
7 - Galian tanah utk parit pipa m' 45.00 89,227.07 4,015,218.07
II PEKERJAAN INSTALASI AIR BEKAS, KOTOR -
A Instalasi air kotor -
Pekerjaan Instalasi dan pemasangan : -
- Pemasangan pipa PVC AW ø4" m' 57.00 156,499.50 8,920,471.50
- Pemasangan pipa vent PVC AW ø1 1/4" m' 29.00 39,455.75 1,144,216.75
- Pemasangan CO Stainless Steel ø4" bh 1.00 596,040.00 596,040.00
- Pemasangan CO PVC ø4" bh 1.00 88,340.00 88,340.00
- Galian tanah utk parit pipa m' 57.00 89,227.07 5,085,942.89
B Instalasi air bekas -
Pekerjaan Instalasi dan pemasangan : -
- Pemasangan pipa PVC AW ø4" m' 24.00 156,499.50 3,755,988.00
- Pemasangan pipa PVC AW ø3" m' 57.00 93,439.50 5,326,051.50
- Pemasangan pipa PVC AW ø2" m' 20.00 50,150.75 1,003,015.00
- Pemasangan pipa vent PVC AW ø1 1/4" m' 17.00 39,455.75 670,747.75
- Pemasangan pipa vent PVC AW ø1" m' 11.00 26,316.75 289,484.25
- Pemasangan CO Stainless Steel ø3" bh 2.00 499,540.00 999,080.00
- Pemasangan CO PVC ø4" bh 1.00 88,340.00 88,340.00
- Pemasangan Vtrap bh 7.00 231,040.00 1,617,280.00
- Galian tanah utk parit pipa m' 24.00 89,227.07 2,141,449.64
- Partial test pekerjaan plumbing ls 1.00 1,271,250.00 1,271,250.00
III PEKERJAAN MEKANIKAL -
A PEKERJAAN PEMADAM KEBAKARAN -
Pekerjaan Instalasi dan pemasangan : -
Pemasangan Apar (Fire Extinguisher) Multi Purpose Dry Chemical Powder kap
- unit 2.00 9,504,680.00 19,009,360.00
5 kg

3 Elektrikal 210,433,093.80
I PEKERJAAN PANEL TEGANGAN RENDAH :
Pekerjaan Pengadaan dan pemasangan termasuk asesoris
Pekerjaan Pemasangan : -
1 - Sekring box 12 group unit 7,500,000.00
2 - PP - SHL1 Unit 1.00 15,473,062.50 15,473,062.50
3 - PP - SHL2 Unit 1.00 15,473,062.50 15,473,062.50
II PEKERJAAN KABEL FEEDER : -
Pekerjaan pengadaan & penarikan kabel feede dari LVMDP ke : -
Pekerjaan Pemasangan : -
1 - Dari SDP BOL ke PP - SHL1 kabel NYFGbY 4x10mm2 m' 119.00 147,788.00 17,586,772.00
2 - Dari SDP BOL ke PP - SHL2 kabel NYFGbY 4x10mm2 m' 127.00 147,788.00 18,769,076.00
3 - NYA 1x10mm2 m' 246.00 44,335.00 10,906,410.00
4 - Galian tanah utk parit kabel feeder m' 246.00 89,227.07 21,949,858.80
III PEKERJAAN INSTALASI PENERANGAN : -
A Lantai 1 -

Pemasangan dan instalasi penerangan, stop kontak dan lampu termasuk


-
koneksi ke kabel instalasi, gantungan dan semua alat bantu yg diperlukan.

1 - Pemasangan Lampu Downlight DN 27B 1xDLED-12 CW D 150 RD bh 23.00 632,500.00 14,547,500.00


2 - Pemasangan Lampu Downlight 15 w - 220 V bh 178,000.00
3 - Pemasangan Lampu TKO TL LED 1x18w-220V bh 2.00 343,598.00 687,196.00
4 - Pemasangan Lampu Exit bh 1.00 1,402,310.00 1,402,310.00
5 - Pemasangan Saklar engkel bh 9.00 62,750.00 564,750.00
6 - Pemasangan Saklar engkel hotel bh 1.00 62,750.00 62,750.00
7 - Pemasangan Stop Kontak 10A-220V bh 13.00 70,450.00 915,850.00
8 - Pemasangan Stop Kontak AC 16A-220V bh - 100,700.00 -
9 - Pemasangan Exhaust Fan 11w-220V bh 5.00 1,312,750.00 6,563,750.00
10 - Instalasi penerangan lampu, NYM 3 x 2,5 mm2 in HIC 20 mm2 ttk 26.00 323,510.00 8,411,260.00
11 - Instalasi stop kontak, NYM 3 x 2,5 mm2 in HIC 20 mm2 ttk 13.00 378,260.00 4,917,380.00
12 - Instalasi Exhaust Fan, NYM 3 x 2,5 mm2 in HIC 20 mm2 ttk 5.00 323,510.00 1,617,550.00
B Lantai 2 -

Pemasangan dan instalasi penerangan, stop kontak dan lampu termasuk


-
koneksi ke kabel instalasi, gantungan dan semua alat bantu yg diperlukan.

1 - Pemasangan Lampu Downlight DN 27B 1xDLED-12 CW D 150 RD bh 34.00 632,500.00 21,505,000.00


2 ;- Pemasangan Lampu Downlight 15 w - 220 V bh 178,000.00
3 - Pemasangan Lampu Tangga bh 1.00 1,446,950.00 1,446,950.00
4 - Pemasangan Saklar engkel bh 3.00 62,750.00 188,250.00
5 - Pemasangan Saklar ganda bh 6.00 72,650.00 435,900.00
6 - Pemasangan Saklar engkel hotel bh 1.00 62,750.00 62,750.00
7 - Pemasangan Stop Kontak 10A-220V bh 17.00 70,450.00 1,197,650.00
8 - Pemasangan Stop Kontak AC 16A-220V bh - 100,700.00 -
9 - Pemasangan Exhaust Fan 11w-220V bh 5.00 1,312,750.00 6,563,750.00
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

10 - Instalasi penerangan lampu, NYM 3 x 2,5 mm2 in HIC 20 mm2 ttk 33.00 323,510.00 10,675,830.00
11 - Instalasi stop kontak, NYM 3 x 2,5 mm2 in HIC 20 mm2 ttk 17.00 378,260.00 6,430,420.00
12 - Instalasi Exhaust Fan, NYM 3 x 2,5 mm2 in HIC 20 mm2 ttk 5.00 323,510.00 1,617,550.00
IV PEKERJAAN GROUNDING : -
Pengadaan dan Pemasangan Grounding Untuk Panel Tegangan Rendah
1 - Unit 2.00 3,730,750.00 7,461,500.00
Mengikuti Spesifikasi Teknis agar Mencapai ≤ 2 Ohm
2 - Grounding Box 40 x 40 x 40 cm Unit 2.00 764,698.00 1,529,396.00
3 - Pengurusan lisensi dari pihak terkait (sertifikat) Unit 2.00 3,500,000.00 7,000,000.00
4 - Partial test pekerjaan listrik ls 1.00 4,469,610.00 4,469,610.00

4 Elektronika 165,857,833.50
I PEKERJAAN INSTALASI DATA (INTERNET, ETHERNET, WIFI&IP CAMERA)
A Lantai 1
Pekerjaan Instalasi dan pemasangan : -
1 - Pemasangan Data Rack unt 1.00 15,998,500.00 15,998,500.00
2 - Pemasangan Manageble Switch Hub 8 Port unt 1.00 11,093,000.00 11,093,000.00
3 - Pemasangan UPS Back Up 1200 VA unt 1.00 6,905,000.00 6,905,000.00
4 - Penarikan kabel feeder FO SM 4 Core dr Base Ops m' 88.00 69,824.50 6,144,556.00
5 - Instalasi kabel Data UTP CAT 6A + HIC 20mm ttk 1.00 425,230.00 425,230.00
6 - Penarikan kabel RG 6 Coaxial + HIC 20 mm ttk 4.00 600,000.00 2,400,000.00
7 - Penarikan Kabel Power CCTV NYM 3 x 1.5 + HIC 20 mm ttk 4.00 500,000.00 2,000,000.00
8 - Pemasangan Fixed camera unt 5.00 6,941,400.00 34,707,000.00
9 - Pemasangan Dome camera unt 5.00 6,939,675.00 34,698,375.00
10 - Pemasangan outlet data tipe dinding bh 0.00 243,900.00 -
11 - Pemasangan Acces Point (WIFI) unt 0.00 11,466,565.00 -
B Lantai 2 -
Pekerjaan Instalasi dan pemasangan : -
1 - Instalasi kabel Data UTP CAT 6A + HIC 20mm ttk 5.00 425,230.00 2,126,150.00
2 - Penarikan kabel RG 6 Coaxial + HIC 20 mm ttk 2.00 600,000.00 1,200,000.00
3 - Penarikan Kabel Power CCTV NYM 3 x 1.5 + HIC 20 mm ttk 2.00 500,000.00 1,000,000.00
4 - Pemasangan Dome camera unt 2.00 6,939,675.00 13,879,350.00
5 - Pemasangan outlet data tipe dinding bh 5.00 243,900.00 1,219,500.00
6 - Pemasangan Acces Point (WIFI) unt 0.00 11,466,565.00 -
II PEKERJAAN INSTALASI TELEPON -

A Lantai 1 -
Pekerjaan Instalasi dan pemasangan : -
1 - Pemasangan Box Panel Telepon dgn Powder Coating IP.55, LSA 20 Pairs unt 0.00 920,600.00 -
2 - Penarikan kabel feeder UGTC 10 Pairs x 0,6mm2+HIC 20mm dr Base Ops m' 0.00 51,772.50 -
3 - Instalasi kabel telepon ITC 2 Pairs x 0,6mm2+HIC 20mm ttk 1.00 411,480.00 411,480.00
4 - Pemasangan outlet telepon tipe dinding bh 1.00 188,400.00 188,400.00
B Lantai 2 -
Pekerjaan Instalasi dan pemasangan : -
1 - Instalasi kabel telepon ITC 2 Pairs x 0,6mm2+HIC 20mm ttk 4.00 411,480.00 1,645,920.00
2 - Pemasangan outlet telepon tipe dinding bh 4.00 188,400.00 753,600.00
III PEKERJAAN INSTALASI TV -
Pekerjaan Instalasi dan pemasangan : -
1 - Pemasangan TV Booster unt 1.00 1,995,230.00 1,995,230.00
2 - Penarikan kabel feeder 2 x Coaxial RG - 11 + HIC dr Infrastruktur Base Ops exi m' 0.00 53,147.50 -
3 - Pemasangan TB TV Safe House splitter 3 way unt 1.00 288,980.00 288,980.00
4 - Penarikan kabel tv Coaxial 5C (RG - 6) + HIC 20mm m' 45.00 51,772.50 2,329,762.50
5 - Pemasangan outlet tv tipe dinding bh 2.00 198,900.00 397,800.00
6 - Partial test pekerjaan elektronik ls 1.00 24,050,000.00 24,050,000.00

C Pekerjaan Pelataran Parkir Kendaraan


(Perkerasan Paving Blok K-300, marka dan kelengkapannya)
I Sipil 1,901,061,556.90
1 - Paving K - 400 M2 2,621.16 301,129.60 789,308,862.34
2 - Urugan dan Pemadatan limestone M3 786.35 435,870.00 342,745,502.76
3 - Urugan dan Pemadatan Base Coarse A M3 - 634,110.00 -
4 - Urugan pasir M3 262.12 273,720.00 71,746,391.52
5 - Urugan Tanah dan Pemadatan M3 786.35 311,610.00 245,033,900.28
6 - Pasangan Kansteen Block M1 300.00 175,000.00 52,500,000.00
7 - Pembuatan marka jalan M2 2,621.16 152,500.00 399,726,900.00

D Pagar BRC Sisi Airside


( tinggi pagar BRC 2,1 m beserta perkuatan dan pondasi)
I Sipil + Arsitek 181,976,893.64
1 - Pasang bowplank M1 116.22 69,361.00 8,061,135.42
2 - Galian tanah M3 102.51 86,040.00 8,819,619.68
3 - Urugan kembali dipadatkan M3 13.95 52,600.00 733,580.64
4 - Pembuangan sisa tanah M3 88.56 30,300.00 2,683,357.09
5 - Urugan pasir M3 4.07 273,720.00 1,113,410.84
6 - Pas. Pondasi batu kali M3 98.79 922,260.00 91,107,298.62
7 - Pek. Plesteran muka pondasi M2 199.90 63,165.92 12,626,766.34
8 - Pas. Tiang pagar BRC T. 1.900 mm Bh 50.00 326,000.00 16,300,000.00
9 - Pas. Pagar BRC T. 1200 mm M1 116.22 348,750.00 40,531,725.00

E Pekerjaan Pagar Landside Style Bali


(terdiri dari paduraksa, pagar tembok style bali dan candi bentar)
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

I Candi Bentar 635,544,866.32


I.1 Pekerjaan Candi bentar Tinggi 3000 mm
1 - Candi Kodok unt 2.00 77,500,000.00 155,000,000.00
II Pekerjaan Pagar Stil Bali -
1 - Paduraksa uk.500x500x2000 mm jarak per 3.000 mm unit 20.00 3,850,000.00 77,000,000.00
2 - Pagar style Bali tinggi 1.400 mm m 70.76 4,500,000.00 318,420,000.00
III PEKERJAAN STRUKTUR PAGAR -
1 Pasang bowplank m 70.76 69,361.00 4,907,984.36
2 Pas. Pondasi batu kali m3 24.77 922,260.00 22,840,691.16
3 Pemasangan stek besi D10 dgn cemical ttk 20.00 50,400.00 1,008,000.00
4 Pek. Kolom praktis 200x200 mm -
- Pembesian kg 431.55 19,701.40 8,502,174.63
- Beton K250 m3 0.76 1,395,820.00 1,060,823.20
5 Pek. Kolom praktis 150x150 mm -
- Pembesian kg 241.14 19,701.40 4,750,777.79
- Beton K250 m3 0.81 1,395,820.00 1,130,614.20
6 Pek. Sloof 200x250 mm -
- Pembesian kg 633.08 19,701.40 12,472,472.45
- Beton K250 m3 3.54 1,395,820.00 4,938,411.16
7 Pek. Ring balok 150x150 mm -
- Pembesian kg 516.97 19,701.40 10,184,965.79
- Beton K250 m3 1.59 1,395,820.00 2,222,285.02
8 Pek. Beton isian/pengresek m3 11.04 1,006,079.29 11,105,666.56
NO URAIAN PEKERJAAN UNIT VOLUME AKHIR HARGA SATUAN JUMLAH HARGA AKHIR

F Pekerjaan Drainase Saluran


1 Sipil m' 150.00 750,000.00 112,500,000.00
G Taman Luar
Termasuk pekerjaan mekanikal dan elektrikal (penerangan pelataran)
1 Landscape (Hard scape + Soft Scape ) 515,165,921.20
I PEKERJAAN PENERANGAN JALAN
Pemasangan dan instalasi penerangan, stop kontak dan lampu termasuk
-
koneksi ke kabel instalasi, gantungan dan semua alat bantu yg diperlukan.
1 - Pemasangan Pondasi Lampu Penerangan Jalan+tiang lampu segi 8 bh 8.00 7,998,900.00 63,991,200.00
2 - Pemasangan Lampu PJU 185w-220V bh 8.00 8,368,400.00 66,947,200.00
3 - Instalasi penerangan lampu external, NYY 3 x 2,5 mm2 in HIC 20 mm2 m 310.00 64,578.00 20,019,180.00
4 - Galian tanah utk parit kabel feeder m 310.00 89,227.07 27,660,391.16
II PIPA IRIGASI / SIRAM TAMAN -
Pekerjaan Instalasi dan pemasangan : -
1 - Pemasangan Pipa PPR PN10 ø25mm m' 47.00 109,525.60 5,147,703.20
2 - Pemasangan Pipa PPR PN10 ø20mm m' 38.00 91,551.00 3,478,938.00
3 - Pemasangan Gate Valve 10K dgn cover PVC ø3/4" unit 1.00 598,930.00 598,930.00
4 - Galian tanah utk parit pipa m' 85.00 89,227.07 7,584,300.80
III PEKERJAAN PEMADAM KEBAKARAN -
Pekerjaan Instalasi dan pemasangan : -
1 - Pemasangan pipa Black Steel Sch 40 ø4" m' 319.00 722,231.75 230,391,928.25
2 - Pemasangan Gate Valve 10K ø4" unit 1.00 7,141,395.00 7,141,395.00
3 - Pemasangan Outdoor Hydrant Box, lengkap dgn selang ø2,5" unit 2.00 7,836,800.00 15,673,600.00
4 - Pemasangan Hydrant Pillar unit 2.00 9,033,860.00 18,067,720.00
5 - Galian tanah utk parit pipa m' 319.00 89,227.07 28,463,434.78
6 - Partial test pekerjaan pemadam kebakaran ls 1.00 20,000,000.00 20,000,000.00

H Pembersihan Lahan
1 - Pembersihan Lahan M2 1,166.67 30,000.00 35,000,000.00

I Pekerjaan Lain-lain
1 Pekerjaan Jembatan 332,145,441.14
1 - Pemasangan pagar perimeter m2 50.00 433,757.00 21,687,850.00
2 - Pembongkaran trotoar m2 54.00 125,000.00 6,750,000.00
3 - Galian Tanah Pondasi m3 27.00 86,040.00 2,322,914.80
4 - Pasangan batu kosong m3 10.12 520,980.00 5,274,547.39
5 - Beton lantai kerja m3 1.69 1,006,079.29 1,697,638.07
6 - Pekejaan Beton Pondasi 1000x400 mm m3 11.25 1,628,980.00 18,324,721.82
7 - Pekerjaan Besi Beton Pondasi 14D16/D13-150 kg 1,386.91 19,701.40 27,324,120.69
8 - Pekerjaan bekisting pondasi m2 22.50 153,792.54 3,460,086.08
9 - Pekerjaan Beton balok 300x900mm m3 7.59 1,628,980.00 12,369,187.23
10 - Pekerjaan Besi Beton balok 16D16/d10-150 kg 1,042.27 19,701.40 20,534,210.49
11 - Pekerjaan bekisting balok m2 43.59 386,862.00 16,863,566.04
12 - Pekerjaan Beton balok 300x500mm m3 5.42 1,628,980.00 8,831,189.27
13 - Lantai kerja m2 1.41 1,006,079.29 1,414,698.39
14 - Pekerjaan Besi Beton balok 12D16/d10-150 kg 855.02 19,701.40 16,845,077.16
15 - Pekerjaan bekisting balok m2 18.07 386,862.00 6,990,983.20
16 - Pekerjaan Beton balok 200x350mm m3 0.98 1,628,980.00 1,603,413.16
17 - Pekerjaan Besi Beton balok 7D16/d10-150 kg 187.27 19,701.40 3,689,562.94
18 - Pekerjaan bekisting balok m2 2.81 386,862.00 1,087,972.00
19 - Pekerjaan Lantai Beton 250mm m3 17.93 1,628,980.00 29,205,025.39
20 - Pekerjaan Besi Beton Lantai D13-150 2 layer kg 2,366.05 19,701.40 46,614,511.56
21 - Pekerjaan bekisting lantai m2 71.71 519,485.00 37,254,165.47
22 - Pekerjaan Railing Jembatan m1 28.00 1,500,000.00 42,000,000.00

J.1 Bangunan Utama BASE OPS AURI


Mekanikal + Plumbing (Meteran air, AC) 216,104,460.00
I PEKERJAAN PLUMBING
Pekerjaan Instalasi dan pemasangan :
1 - Pemasangan meteran air ø 2" bh 1.00 9,396,860.00 9,396,860.00
II PEKERJAAN AIR CONDITIONING
BASE OPS
Pekerjaan Instalasi dan pemasangan :
1 - Pemasangan pipa refrigerant Copper tube L class 0,71mm, ø1/4"+ø3/8" m' 100.00 208,948.00 20,894,800.00
2 - Pemasangan isolasi pipa aeroflex ø19/25mm m' 100.00 64,548.00 6,454,800.00
3 - Penarikan kabel power NYM 3x2,5mm2 m' 100.00 53,697.50 5,369,750.00
4 - Pemasangan pipa drain PVC AW ø1 1/2"+isolasi m' 140.00 132,025.00 18,483,500.00
5 - Pemasangan AC 1,5 PK Wall Mounted unt 20.00 7,429,000.00 148,580,000.00
6 - Partial test pekerjaan AC ls 1.00 6,924,750.00 6,924,750.00
III PEKERJAAN AIR CONDITIONING
SAFE HOUSE
Pekerjaan Instalasi dan pemasangan :
1 - Pemasangan pipa refrigerant Copper tube L class 0,71mm, ø1/4"+ø5/8" m' 60.00 208,948.00 12,536,880.00
2 - Pemasangan isolasi pipa aeroflex ø19/25mm m' 60.00 64,548.00 3,872,880.00
3 - Penarikan kabel power NYM 3x2,5mm2 m' 60.00 53,697.50 3,221,850.00
4 - Pemasangan pipa drain PVC AW ø1 1/2"+isolasi m' 84.00 132,025.00 11,090,100.00
5 - Pemasangan AC 1,5 PK Wall Mounted unt 12.00 7,429,000.00 89,148,000.00
6 - Partial test pekerjaan AC ls 1.00 2,665,530.00 2,665,530.00

JUMLAH ( A s/d H) 16,736,059,441.04


Keuntungan (Jasa) 10 % 1,673,605,944.10
Jumlah + Keuntungan (Jasa) 10 % 18,409,665,385.14
Dibulatkan 18,409,665,000.00
PPN 10 % 1,840,966,500.00
ANALISA BIAYA PERCEPATAN
NO Uraian Jam Kerja Sat Koef Harga satuan
A Tenaga kerja Jam 08.00-16.00 OH 600 114,000.00
B Overtime Jam 17.00 - 24.00 OH 600 171,000.00
C Biaya Makan Lembur OH 600 20,000.00
Jumlah Biaya Percepatan/Hari (B + C)

D Percepatan 45 Hari 45 114,600,000.00


Jumlah Harga
68,400,000.00
102,600,000.00
12,000,000.00
114,600,000.00

5,157,000,000.00
370 587 607 590 590

NO URAIAN
1-Jul 2-Jul 3-Jul 4-Jul 5-Jul
I BANGUNAN VVIP 1
- ARSITEKTUR
- Lantai Marmer
- Tukang 4 4 2 4 4
- Pembantu Tukang 2 2 1 2 2
- Lantai Karpet
- Tukang
- Pembantu Tukang
- Lantai Homogenous Tile
- Tukang 4 3 2 3 3
- Pembantu Tukang 1 1 1 1 1
- Plesteran Dinding
- Tukang 3 3 2 3 3
- Pembantu Tukang 1 1 1 1 1
- Pengecatan Dinding
- Tukang
- Pembantu Tukang
- Wallpaper Dinding
- Tukang 3 4 3 3
- Pembantu Tukang 1 1 1 1
- Bata Palimanan
- Tukang 6 4 6 6
- Pembantu Tukang 4 2 4 4
- Homogenous Tile Dinding
- Tukang 2 6 8 6 6
- Pembantu Tukang 1 4 2 4 4
- Plafond Gypsum
- Tukang 2 4 8 4 4
- Pembantu Tukang 2 2 2 2 2
- Plafond Lambersering
- Tukang 5 6 7 6 6
- Pembantu Tukang 2 3 3 3 3
- Pas. Genteng, Ikut Celedu dan
Murda
- Tukang 1 2 4 2 2
- Pembantu Tukang 1 2 2 2 2
- INTERIOR
- Fabrikasi
- Tukang 12 19 12 12
- Pembantu Tukang 8 8 8 8
- Pemasangan
- Tukang 8 11 8 8
- Pembantu Tukang 3 3 3 3
- STYLE BALI
- Façade Bangunan
- Tukang 22 26 22 22
- Pembantu Tukang 12 10 12 12
- Ukiran
- Tukang 8 8 8 8
- Pembantu Tukang 4 4 4 4
- MEEP
- Tukang 12 10 12 12
- Pembantu Tukang 8 7 8 8

II BANGUNAN VVIP 2
- ARSITEKTUR
- Lantai Karpet
- Tukang 4 2 4 4
- Pembantu Tukang 2 1 2 2
- Lantai Homogenous Tile
- Tukang 3 6 8 6 6
- Pembantu Tukang 1 2 3 2 2
- Plesteran Dinding
- Tukang 2 4 6 4 4
- Pembantu Tukang 1 2 2 2 2
- Pengecatan Dinding
- Tukang 2 4 8 4 4
- Pembantu Tukang 1 2 2 2 2
- Wallpaper Dinding
- Tukang 3 6 2 6 6
- Pembantu Tukang 1 2 1 2 2
- Bata Palimanan
- Tukang 2 2 2
- Pembantu Tukang 1 1 1
- Homogenous Tile Dinding
- Tukang 2 2 2 2 2
- Pembantu Tukang 1 1 1 1 1
- Plafond Gypsum
- Tukang 4 6 2 6 6
- Pembantu Tukang 1 2 1 2 2
- Plafond Lambersering
- Tukang 4 5 5 5 5
- Pembantu Tukang 2 3 3 3 3
- Pas. Genteng, Ikut Celedu dan
Murda
- Tukang 2 2 2 2
- Pembantu Tukang 1 1 1 1
- INTERIOR
- Fabrikasi
- Tukang 4 5 4 4
- Pembantu Tukang 2 2 2 2
- Pemasangan
- Tukang 5 6 5 5
- Pembantu Tukang 1 1 1 1
- STYLE BALI
- Façade Bangunan
- Tukang 3 5 4 5 5
- Pembantu Tukang 1 2 1 2 2
- Ukiran
- Tukang 2 3 4 3 3
- Pembantu Tukang 1 1 1 1
- MEEP
- Tukang 3 4 4 4 4
- Pembantu Tukang 2 1 1 1 1

III BANGUNAN MEETING


- ARSITEKTUR
- Lantai Karpet
- Tukang 2 2 2 2
- Pembantu Tukang 1 1 1 1
- Lantai Homogenous Tile
- Tukang 5 5 6 5 5
- Pembantu Tukang 2 2 3 2 2
- Plesteran Dinding
- Tukang 3 3 4 3 3
- Pembantu Tukang 2 2 1 2 2
- Pengecatan Dinding
- Tukang 3 3 4 3 3
- Pembantu Tukang 2 2 2 2 2
- Wallpaper Dinding
- Tukang 2 2 2 2 2
- Pembantu Tukang 1 1 1 1 1
- Homogenous Tile Dinding
- Tukang 5 5 6 5 5
- Pembantu Tukang 1 1 2 1 1
- Plafond Gypsum
- Tukang 4 4 6 4 4
- Pembantu Tukang 2 2 3 2 2
- Plafond Lambersering
- Tukang 5 5 4 5 5
- Pembantu Tukang 3 3 2 3 3
- Pas. Genteng, Ikut Celedu dan
Murda
- Tukang 3 2 3 3
- Pembantu Tukang 1 1 1 1
- INTERIOR
- Fabrikasi
- Tukang 2 4 6 4 4
- Pembantu Tukang 1 2 2 2 2
- Pemasangan
- Tukang 2 3 6 3 3
- Pembantu Tukang 1 1 2 1 1
- STYLE BALI
- Façade Bangunan
- Tukang 2 3 5 3 3
- Pembantu Tukang 1 1 2 1 1
- Ukiran
- Tukang 2 2 2 2
- Pembantu Tukang 1 1 1 1
- MEEP
- Tukang 2 3 2 2
- Pembantu Tukang 1 1 1 1

IV BANGUNAN SECURITY CHECK


- ARSITEKTUR
- Lantai Homogenous Tile
- Tukang 2 3 4 3 3
- Pembantu Tukang 1 1 1 1 1
- Plesteran Dinding
- Tukang 2 3 2 3 3
- Pembantu Tukang 1 1 1 1 1
- Pengecatan Dinding
- Tukang 4 4 2 4 4
- Pembantu Tukang 1 1 1 1 1
- Wallpaper Dinding
- Tukang 2 2
- Pembantu Tukang 1 1
- Homogenous Tile Dinding
- Tukang 2 2 2 2 2
- Pembantu Tukang 1 1 1 1 1
- Plafond Gypsum
- Tukang 4 4 3 4 4
- Pembantu Tukang 2 2 2 2 2
- Plafond Lambersering
- Tukang 3 3 4 3 3
- Pembantu Tukang 1 1 1 1 1
- Pas. Genteng, Ikut Celedu dan
Murda
- Tukang 2 2 2 2 2
- Pembantu Tukang 1 1 1 1 1
- INTERIOR
- Fabrikasi
- Tukang 2 2 2 2 2
- Pembantu Tukang 2 2 2 2 2
- Pemasangan
- Tukang 6 4 2 4 4
- Pembantu Tukang 2 2 1 2 2
- STYLE BALI
- Façade Bangunan
- Tukang 5 4 5 4 4
- Pembantu Tukang 1 2 2 2 2
- Ukiran
- Tukang 3 3 3 3 3
- Pembantu Tukang 1 1 1 1 1
- MEEP
- Tukang 4 4 2 4 4
- Pembantu Tukang 1 1 1 1 1

V BANGUNAN RUANG TUNGGU SOPIR


- ARSITEKTUR
- Lantai Homogenous Tile
- Tukang 2 2 2 2 2
- Pembantu Tukang 1 1 1 1 1
- Plesteran Dinding
- Tukang 3 3 2 3 3
- Pembantu Tukang 1 1 1 1
- Pengecatan Dinding
- Tukang 3 2 2 2 2
- Pembantu Tukang 1 1 1 1
- Homogenous Tile Dinding
- Tukang 2 2 3 2 2
- Pembantu Tukang 1 1 1 1 1
- Plafond Gypsum
- Tukang 2 2 4 2 2
- Pembantu Tukang 1 1 2 1 1
- Plafond Lambersering
- Tukang 4 4 6 4 4
- Pembantu Tukang 1 1 2 1 1
- Pas. Genteng, Ikut Celedu dan
Murda
- Tukang 2 2 3 2 2
- Pembantu Tukang
- STYLE BALI
- Façade Bangunan
- Tukang 2 2 4 2 2
- Pembantu Tukang 1 1 2 1 1
- MEEP
- Tukang 2 2 3 2 2
- Pembantu Tukang 1 1 2 1 1

VI BANGUNAN POS JAGA


- ARSITEKTUR
- Lantai Homogenous Tile
- Tukang 2 2 4 2 2
- Pembantu Tukang 1 1 2 1 1
- Plesteran Dinding
- Tukang 2 3 2 3 3
- Pembantu Tukang 1 1 1 1 1
- Pengecatan Dinding
- Tukang 2 3 3 3 3
- Pembantu Tukang 1 1 1 1 1
- Homogenous Tile Dinding
- Tukang 2 2 2 2 2
- Pembantu Tukang 1 1 1 1 1
- Plafond Gypsum
- Tukang 2 3 3 3 3
- Pembantu Tukang 1 2 2 2 2
- Plafond Lambersering
- Tukang 2 4 4 4 4
- Pembantu Tukang 1 1 1 1 1
- Pas. Genteng, Ikut Celedu dan
Murda
- Tukang 1 1 1 1 1
- Pembantu Tukang 1 1 1 1 1
- MEEP
- Tukang 2 4 4 4 4
- Pembantu Tukang 1 2 2 2 2

VII PEKERJAAN LANDSCAPE


- TANAM POHON
- Tukang 2
- RUMPUT
- Tukang 2
- PERATAAN DAN TANAH HUMUS
- Tukang 1
- ELEKTRIKAL PLUMBING
- Tukang 2 2 2 2 2
- PERAWATAN
- Tukang 2 2 2 2 2
- PASANGAN PAVING BLOCK
- Tukang 2 2 2 2 2

VIII PAGAR STYLE BALI


- PAS. PARAS DAN BATU GOSOK
- Tukang 2 2 2 2 2
- Pembantu Tukang 1 1 1 1 1
- UKIRAN PARAS
- Tukang 2 2 2 2 2
- Pembantu Tukang 1 1 1 1 1

IX KORI AGUNG DAN ANGKUL-ANGKUL


- PAS. PARAS DAN BATU GOSOK
- Tukang 7 7 7 7
- UKIRAN PARAS
- Tukang 4 4 4 4
- PATUNG
- Tukang 2 2 2 2

X CANDI BENTAR
- PAS. PARAS DAN BATU GOSOK
- Tukang 2 4 4 4 4
- UKIRAN PARAS
- Tukang 2 2 2 2 2
- PATUNG
- Tukang

KOMPLEK BASE OPS


V BANGUNAN BASE OPS
- ARSITEKTUR
- Lantai Keramik
- Tukang 4 6 6 6 6
- Pembantu Tukang 2 2 2 2 2
- Plesteran Dinding
- Tukang 3 3 3 3
- Pembantu Tukang 2 2 2 2
- Pengecatan Dinding
- Tukang 2 4 4 4 4
- Pembantu Tukang 1 2 2 2 2
- Keramik Dinding
- Tukang 2 2 2 2 2
- Pembantu Tukang
- Plafond Gypsum
- Tukang 2 4 4 4 4
- Pembantu Tukang 1 1 1 1 1
- Pas. Genteng, Ikut Celedu dan
Murda
- Tukang 1 1 1 1 1
- Pembantu Tukang 1 1 1 1 1
- STYLE BALI
- Façade Bangunan
- Tukang 2 2 2 2 2
- Pembantu Tukang 1 1 1 1 1
- MEEP
- Tukang 2 2 2 2 2
- Pembantu Tukang 1 1 1 1 1

V BANGUNAN SAFE HOUSE


- ARSITEKTUR
- Lantai Keramik
- Tukang 4 5 5 5 5
- Pembantu Tukang 3 2 2 2 2
- Plesteran Dinding
- Tukang 3 2 2 2 2
- Pembantu Tukang 2 1 1 1 1
- Pengecatan Dinding
- Tukang 3 2 2 2 2
- Pembantu Tukang 2 2 2 2 2
- Keramik Dinding
- Tukang 2 2 2 2 2
- Pembantu Tukang 1 1 1 1 1
- Plafond Gypsum
- Tukang 2 2 2 2 2
- Pembantu Tukang 1 1 1 1 1
- Pas. Genteng, Ikut Celedu dan
Murda
- Tukang 1 1 1 1 1
- Pembantu Tukang 1 1 1 1 1
- STYLE BALI
- Façade Bangunan
- Tukang 4 4 4 4 4
- Pembantu Tukang 2 2 2 2 2
- MEEP
- Tukang 5 4 4 4 4
- Pembantu Tukang 1 2 2 2 2
VII PEKERJAAN LANDSCAPE
- TANAM POHON
- Tukang 2 2 2 2 2
- RUMPUT
- Tukang 2 2 2 2 2
- PERATAAN DAN TANAH HUMUS
- Tukang 1 1 1 1 1
- ELEKTRIKAL PLUMBING
- Tukang 1
- PERAWATAN
- Tukang 2
- PASANGAN PAVING BLOCK
- Tukang 5 4 4 4 4

KOMPLEK LINE MAINTENANCE


V BANGUNAN GEDUNG A
- ARSITEKTUR
- Lantai Keramik
- Tukang 2 2 2 2 2
- Pembantu Tukang 1 1 1 1 1
- Plesteran Dinding
- Tukang 3 4 4 4 4
- Pembantu Tukang 1 2 2 2 2
- Pengecatan Dinding
- Tukang 2 2 2 2 2
- Pembantu Tukang 1 1 1 1 1
- Keramik Dinding
- Tukang 2 3 3 3 3
- Pembantu Tukang
- Plafond Gypsum
- Tukang 2 4 4 4 4
- Pembantu Tukang 1 2 2 2 2
- MEEP
- Tukang 3 3 3 3 3
- Pembantu Tukang 1 1 1 1 1

V BANGUNAN GEDUNG A
- ARSITEKTUR
- Lantai Keramik
- Tukang 2 4 4 4 4
- Pembantu Tukang 1 1 1 1 1
- Plesteran Dinding
- Tukang 2 2 2 2 2
- Pembantu Tukang 1 1 1 1 1
- Pengecatan Dinding
- Tukang 3 3 3 3 3
- Pembantu Tukang 2 2 2 2 2
- Keramik Dinding
- Tukang 3 3 3 3 3
- Pembantu Tukang 1 1 1 1 1
- Plafond Gypsum
- Tukang 3 3 3 3 3
- Pembantu Tukang 2 2 2 2 2
- MEEP
- Tukang 3 3 3 3 3
- Pembantu Tukang 1 1 1 1 1

VII PEKERJAAN LANDSCAPE


- PASANGAN PAVING BLOCK
- Tukang 3 3 3 3 3
- Pembantu Tukang 2 2 2 2 2
590 590 370 590 590 590 590 590 590 370
JULI 2018
6-Jul 7-Jul 8-Jul 9-Jul 10-Jul 11-Jul 12-Jul 13-Jul 14-Jul 15-Jul

4 4 4 4 4 4 4 4 4 4
2 2 2 2 2 2 2 2 2 2

3 3 4 3 3 3 3 3 3 4
1 1 1 1 1 1 1 1 1 1

3 3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1 1

3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1

6 6 6 6 6 6 6 6
4 4 4 4 4 4 4 4

6 6 2 6 6 6 6 6 6 2
4 4 1 4 4 4 4 4 4 1

4 4 2 4 4 4 4 4 4 2
2 2 2 2 2 2 2 2 2 2

6 6 5 6 6 6 6 6 6 5
3 3 2 3 3 3 3 3 3 2

2 2 1 2 2 2 2 2 2 1
2 2 1 2 2 2 2 2 2 1

12 12 12 12 12 12 12 12
8 8 8 8 8 8 8 8

8 8 8 8 8 8 8 8
3 3 3 3 3 3 3 3

22 22 22 22 22 22 22 22
12 12 12 12 12 12 12 12

8 8 8 8 8 8 8 8
4 4 4 4 4 4 4 4

12 12 12 12 12 12 12 12
8 8 8 8 8 8 8 8

4 4 4 4 4 4 4 4
2 2 2 2 2 2 2 2

6 6 3 6 6 6 6 6 6 3
2 2 1 2 2 2 2 2 2 1

4 4 2 4 4 4 4 4 4 2
2 2 1 2 2 2 2 2 2 1

4 4 2 4 4 4 4 4 4 2
2 2 1 2 2 2 2 2 2 1

6 6 3 6 6 6 6 6 6 3
2 2 1 2 2 2 2 2 2 1

2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

6 6 4 6 6 6 6 6 6 4
2 2 1 2 2 2 2 2 2 1

5 5 4 5 5 5 5 5 5 4
3 3 2 3 3 3 3 3 3 2
2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1

4 4 4 4 4 4 4 4
2 2 2 2 2 2 2 2

5 5 5 5 5 5 5 5
1 1 1 1 1 1 1 1

5 5 3 5 5 5 5 5 5 3
2 2 1 2 2 2 2 2 2 1

3 3 2 3 3 3 3 3 3 2
1 1 1 1 1 1 1 1

4 4 3 4 4 4 4 4 4 3
1 1 2 1 1 1 1 1 1 2

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

5 5 5 5 5 5 5 5 5 5
2 2 2 2 2 2 2 2 2 2

3 3 3 3 3 3 3 3 3 3
2 2 2 2 2 2 2 2 2 2

3 3 3 3 3 3 3 3 3 3
2 2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

5 5 5 5 5 5 5 5 5 5
1 1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 4 4 4 4
2 2 2 2 2 2 2 2 2 2
5 5 5 5 5 5 5 5 5 5
3 3 3 3 3 3 3 3 3 3

3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1

4 4 2 4 4 4 4 4 4 2
2 2 1 2 2 2 2 2 2 1

3 3 2 3 3 3 3 3 3 2
1 1 1 1 1 1 1 1 1 1

3 3 2 3 3 3 3 3 3 2
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1

3 3 2 3 3 3 3 3 3 2
1 1 1 1 1 1 1 1 1 1

3 3 2 3 3 3 3 3 3 2
1 1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 4 4 4 4
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 4 4 4 4
2 2 2 2 2 2 2 2 2 2
3 3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
2 2 2 2 2 2 2 2 2 2

4 4 6 4 4 4 4 4 4 6
2 2 2 2 2 2 2 2 2 2

4 4 5 4 4 4 4 4 4 5
2 2 1 2 2 2 2 2 2 1

3 3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 4 4 4 4
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

3 3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1 1

2 2 3 2 2 2 2 2 2 3
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 4 4 4 4
1 1 1 1 1 1 1 1 1 1
2 2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

3 3 2 3 3 3 3 3 3 2
1 1 1 1 1 1 1 1 1 1

3 3 2 3 3 3 3 3 3 2
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

3 3 2 3 3 3 3 3 3 2
2 2 1 2 2 2 2 2 2 1

4 4 2 4 4 4 4 4 4 2
1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1

4 4 2 4 4 4 4 4 4 2
2 2 1 2 2 2 2 2 2 1

2 2

2 2
1 1

2 2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

7 7 7 7 7 7 7 7

4 4 4 4 4 4 4 4

2 2 2 2 2 2 2 2

4 4 2 4 4 4 4 4 4 2

2 2 2 2 2 2 2 2 2 2

6 6 4 6 6 6 6 6 6 4
2 2 2 2 2 2 2 2 2 2

3 3 3 3 3 3 3 3
2 2 2 2 2 2 2 2

4 4 2 4 4 4 4 4 4 2
2 2 1 2 2 2 2 2 2 1
2 2 2 2 2 2 2 2 2 2

4 4 2 4 4 4 4 4 4 2
1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

5 5 4 5 5 5 5 5 5 4
2 2 3 2 2 2 2 2 2 3

2 2 3 2 2 2 2 2 2 3
1 1 2 1 1 1 1 1 1 2

2 2 3 2 2 2 2 2 2 3
2 2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 4 4 4 4
2 2 2 2 2 2 2 2 2 2

4 4 5 4 4 4 4 4 4 5
2 2 1 2 2 2 2 2 2 1
2 2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2 2

1 1 1 1 1 1 1 1 1 1

1 1

2 2

4 4 5 4 4 4 4 4 4 5

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

4 4 3 4 4 4 4 4 4 3
2 2 1 2 2 2 2 2 2 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

3 3 2 3 3 3 3 3 3 2

4 4 2 4 4 4 4 4 4 2
2 2 1 2 2 2 2 2 2 1

3 3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1 1

4 4 2 4 4 4 4 4 4 2
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1
3 3 3 3 3 3 3 3 3 3
2 2 2 2 2 2 2 2 2 2

3 3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1 1

3 3 3 3 3 3 3 3 3 3
2 2 2 2 2 2 2 2 2 2

3 3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1 1

3 3 3 3 3 3 3 3 3 3
2 2 2 2 2 2 2 2 2 2
590 590 590 590 590 590 370 590 590 590
JULI 2018
16-Jul 17-Jul 18-Jul 19-Jul 20-Jul 21-Jul 22-Jul 23-Jul 24-Jul 25-Jul

4 4 4 4 4 4 4 4 4 4
2 2 2 2 2 2 2 2 2 2

3 3 3 3 3 3 4 3 3 3
1 1 1 1 1 1 1 1 1 1

3 3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1 1

3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1

6 6 6 6 6 6 6 6 6
4 4 4 4 4 4 4 4 4

6 6 6 6 6 6 2 6 6 6
4 4 4 4 4 4 1 4 4 4

4 4 4 4 4 4 2 4 4 4
2 2 2 2 2 2 2 2 2 2

6 6 6 6 6 6 5 6 6 6
3 3 3 3 3 3 2 3 3 3

2 2 2 2 2 2 1 2 2 2
2 2 2 2 2 2 1 2 2 2

12 12 12 12 12 12 12 12 12
8 8 8 8 8 8 8 8 8

8 8 8 8 8 8 8 8 8
3 3 3 3 3 3 3 3 3

22 22 22 22 22 22 22 22 22
12 12 12 12 12 12 12 12 12

8 8 8 8 8 8 8 8 8
4 4 4 4 4 4 4 4 4

12 12 12 12 12 12 12 12 12
8 8 8 8 8 8 8 8 8

4 4 4 4 4 4 4 4 4
2 2 2 2 2 2 2 2 2

6 6 6 6 6 6 3 6 6 6
2 2 2 2 2 2 1 2 2 2

4 4 4 4 4 4 2 4 4 4
2 2 2 2 2 2 1 2 2 2

4 4 4 4 4 4 2 4 4 4
2 2 2 2 2 2 1 2 2 2

6 6 6 6 6 6 3 6 6 6
2 2 2 2 2 2 1 2 2 2

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

6 6 6 6 6 6 4 6 6 6
2 2 2 2 2 2 1 2 2 2

5 5 5 5 5 5 4 5 5 5
3 3 3 3 3 3 2 3 3 3
2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 4 4 4
2 2 2 2 2 2 2 2 2

5 5 5 5 5 5 5 5 5
1 1 1 1 1 1 1 1 1

5 5 5 5 5 5 3 5 5 5
2 2 2 2 2 2 1 2 2 2

3 3 3 3 3 3 2 3 3 3
1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 3 4 4 4
1 1 1 1 1 1 2 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

5 5 5 5 5 5 5 5 5 5
2 2 2 2 2 2 2 2 2 2

3 3 3 3 3 3 3 3 3 3
2 2 2 2 2 2 2 2 2 2

3 3 3 3 3 3 3 3 3 3
2 2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

5 5 5 5 5 5 5 5 5 5
1 1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 4 4 4 4
2 2 2 2 2 2 2 2 2 2
5 5 5 5 5 5 5 5 5 5
3 3 3 3 3 3 3 3 3 3

3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 2 4 4 4
2 2 2 2 2 2 1 2 2 2

3 3 3 3 3 3 2 3 3 3
1 1 1 1 1 1 1 1 1 1

3 3 3 3 3 3 2 3 3 3
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

3 3 3 3 3 3 2 3 3 3
1 1 1 1 1 1 1 1 1 1

3 3 3 3 3 3 2 3 3 3
1 1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 4 4 4 4
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 4 4 4 4
2 2 2 2 2 2 2 2 2 2
3 3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
2 2 2 2 2 2 2 2 2 2

4 4 4 4 4 4 6 4 4 4
2 2 2 2 2 2 2 2 2 2

4 4 4 4 4 4 5 4 4 4
2 2 2 2 2 2 1 2 2 2

3 3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 4 4 4 4
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

3 3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 3 2 2 2
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 4 4 4 4
1 1 1 1 1 1 1 1 1 1
2 2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

3 3 3 3 3 3 2 3 3 3
1 1 1 1 1 1 1 1 1 1

3 3 3 3 3 3 2 3 3 3
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

3 3 3 3 3 3 2 3 3 3
2 2 2 2 2 2 1 2 2 2

4 4 4 4 4 4 2 4 4 4
1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 2 4 4 4
2 2 2 2 2 2 1 2 2 2

2
1

2 2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

7 7 7 7 7 7 7 7 7

4 4 4 4 4 4 4 4 4

2 2 2 2 2 2 2 2 2

4 4 4 4 4 4 2 4 4 4

2 2 2 2 2 2 2 2 2 2

6 6 6 6 6 6 4 6 6 6
2 2 2 2 2 2 2 2 2 2

3 3 3 3 3 3 3 3 3
2 2 2 2 2 2 2 2 2

4 4 4 4 4 4 2 4 4 4
2 2 2 2 2 2 1 2 2 2
2 2 2 2 2 2 2 2 2 2

4 4 4 4 4 4 2 4 4 4
1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

5 5 5 5 5 5 4 5 5 5
2 2 2 2 2 2 3 2 2 2

2 2 2 2 2 2 3 2 2 2
1 1 1 1 1 1 2 1 1 1

2 2 2 2 2 2 3 2 2 2
2 2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 4 4 4 4
2 2 2 2 2 2 2 2 2 2

4 4 4 4 4 4 5 4 4 4
2 2 2 2 2 2 1 2 2 2
2 2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2 2

1 1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 5 4 4 4

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 3 4 4 4
2 2 2 2 2 2 1 2 2 2

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

3 3 3 3 3 3 2 3 3 3

4 4 4 4 4 4 2 4 4 4
2 2 2 2 2 2 1 2 2 2

3 3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 2 4 4 4
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1
3 3 3 3 3 3 3 3 3 3
2 2 2 2 2 2 2 2 2 2

3 3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1 1

3 3 3 3 3 3 3 3 3 3
2 2 2 2 2 2 2 2 2 2

3 3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1 1

3 3 3 3 3 3 3 3 3 3
2 2 2 2 2 2 2 2 2 2
590 590 590 370 590 590 590 590 590 590

26-Jul 27-Jul 28-Jul 29-Jul 30-Jul 31-Jul 1-Aug 2-Aug 3-Aug 4-Aug

4 4 4 4 4 4 4 4 4 4
2 2 2 2 2 2 2 2 2 2

3 3 3 4 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1 1

3 3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1 1

3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1

6 6 6 6 6 6 6 6 6
4 4 4 4 4 4 4 4 4

6 6 6 2 6 6 6 6 6 6
4 4 4 1 4 4 4 4 4 4

4 4 4 2 4 4 4 4 4 4
2 2 2 2 2 2 2 2 2 2

6 6 6 5 6 6 6 6 6 6
3 3 3 2 3 3 3 3 3 3

2 2 2 1 2 2 2 2 2 2
2 2 2 1 2 2 2 2 2 2

12 12 12 12 12 12 12 12 12
8 8 8 8 8 8 8 8 8

8 8 8 8 8 8 8 8 8
3 3 3 3 3 3 3 3 3

22 22 22 22 22 22 22 22 22
12 12 12 12 12 12 12 12 12

8 8 8 8 8 8 8 8 8
4 4 4 4 4 4 4 4 4

12 12 12 12 12 12 12 12 12
8 8 8 8 8 8 8 8 8

4 4 4 4 4 4 4 4 4
2 2 2 2 2 2 2 2 2

6 6 6 3 6 6 6 6 6 6
2 2 2 1 2 2 2 2 2 2

4 4 4 2 4 4 4 4 4 4
2 2 2 1 2 2 2 2 2 2

4 4 4 2 4 4 4 4 4 4
2 2 2 1 2 2 2 2 2 2

6 6 6 3 6 6 6 6 6 6
2 2 2 1 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

6 6 6 4 6 6 6 6 6 6
2 2 2 1 2 2 2 2 2 2

5 5 5 4 5 5 5 5 5 5
3 3 3 2 3 3 3 3 3 3
2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 4 4 4
2 2 2 2 2 2 2 2 2

5 5 5 5 5 5 5 5 5
1 1 1 1 1 1 1 1 1

5 5 5 3 5 5 5 5 5 5
2 2 2 1 2 2 2 2 2 2

3 3 3 2 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1

4 4 4 3 4 4 4 4 4 4
1 1 1 2 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

5 5 5 5 5 5 5 5 5 5
2 2 2 2 2 2 2 2 2 2

3 3 3 3 3 3 3 3 3 3
2 2 2 2 2 2 2 2 2 2

3 3 3 3 3 3 3 3 3 3
2 2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

5 5 5 5 5 5 5 5 5 5
1 1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 4 4 4 4
2 2 2 2 2 2 2 2 2 2
5 5 5 5 5 5 5 5 5 5
3 3 3 3 3 3 3 3 3 3

3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1

4 4 4 2 4 4 4 4 4 4
2 2 2 1 2 2 2 2 2 2

3 3 3 2 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1 1

3 3 3 2 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

3 3 3 2 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1 1

3 3 3 2 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 4 4 4 4
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 4 4 4 4
2 2 2 2 2 2 2 2 2 2
3 3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
2 2 2 2 2 2 2 2 2 2

4 4 4 6 4 4 4 4 4 4
2 2 2 2 2 2 2 2 2 2

4 4 4 5 4 4 4 4 4 4
2 2 2 1 2 2 2 2 2 2

3 3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 4 4 4 4
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

3 3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1 1

2 2 2 3 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 4 4 4 4
1 1 1 1 1 1 1 1 1 1
2 2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

3 3 3 2 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1 1

3 3 3 2 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

3 3 3 2 3 3 3 3 3 3
2 2 2 1 2 2 2 2 2 2

4 4 4 2 4 4 4 4 4 4
1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1

4 4 4 2 4 4 4 4 4 4
2 2 2 1 2 2 2 2 2 2

2
1

2 2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

7 7 7 7 7 7 7 7 7

4 4 4 4 4 4 4 4 4

2 2 2 2 2 2 2 2 2

4 4 4 2 4 4 4 4 4 4

2 2 2 2 2 2 2 2 2 2

6 6 6 4 6 6 6 6 6 6
2 2 2 2 2 2 2 2 2 2

3 3 3 3 3 3 3 3 3
2 2 2 2 2 2 2 2 2

4 4 4 2 4 4 4 4 4 4
2 2 2 1 2 2 2 2 2 2
2 2 2 2 2 2 2 2 2 2

4 4 4 2 4 4 4 4 4 4
1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

5 5 5 4 5 5 5 5 5 5
2 2 2 3 2 2 2 2 2 2

2 2 2 3 2 2 2 2 2 2
1 1 1 2 1 1 1 1 1 1

2 2 2 3 2 2 2 2 2 2
2 2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 4 4 4 4
2 2 2 2 2 2 2 2 2 2

4 4 4 5 4 4 4 4 4 4
2 2 2 1 2 2 2 2 2 2
2 2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2 2

1 1 1 1 1 1 1 1 1 1

4 4 4 5 4 4 4 4 4 4

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

4 4 4 3 4 4 4 4 4 4
2 2 2 1 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

3 3 3 2 3 3 3 3 3 3

4 4 4 2 4 4 4 4 4 4
2 2 2 1 2 2 2 2 2 2

3 3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1 1

4 4 4 2 4 4 4 4 4 4
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1
3 3 3 3 3 3 3 3 3 3
2 2 2 2 2 2 2 2 2 2

3 3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1 1

3 3 3 3 3 3 3 3 3 3
2 2 2 2 2 2 2 2 2 2

3 3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1 1

3 3 3 3 3 3 3 3 3 3
2 2 2 2 2 2 2 2 2 2
370 590 590 590 590 590 590 370 590
AG
5-Aug 6-Aug 7-Aug 8-Aug 9-Aug 10-Aug 11-Aug 12-Aug 13-Aug

4 4 4 4 4 4 4 4 4
2 2 2 2 2 2 2 2 2

4 3 3 3 3 3 3 4 3
1 1 1 1 1 1 1 1 1

3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1

3 3 3 3 3 3 3
1 1 1 1 1 1 1

6 6 6 6 6 6 6
4 4 4 4 4 4 4

2 6 6 6 6 6 6 2 6
1 4 4 4 4 4 4 1 4

2 4 4 4 4 4 4 2 4
2 2 2 2 2 2 2 2 2

5 6 6 6 6 6 6 5 6
2 3 3 3 3 3 3 2 3

1 2 2 2 2 2 2 1 2
1 2 2 2 2 2 2 1 2

12 12 12 12 12 12 12
8 8 8 8 8 8 8

8 8 8 8 8 8 8
3 3 3 3 3 3 3

22 22 22 22 22 22 22
12 12 12 12 12 12 12

8 8 8 8 8 8 8
4 4 4 4 4 4 4

12 12 12 12 12 12 12
8 8 8 8 8 8 8

4 4 4 4 4 4 4
2 2 2 2 2 2 2

3 6 6 6 6 6 6 3 6
1 2 2 2 2 2 2 1 2

2 4 4 4 4 4 4 2 4
1 2 2 2 2 2 2 1 2

2 4 4 4 4 4 4 2 4
1 2 2 2 2 2 2 1 2

3 6 6 6 6 6 6 3 6
1 2 2 2 2 2 2 1 2

2 2 2 2 2 2 2
1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

4 6 6 6 6 6 6 4 6
1 2 2 2 2 2 2 1 2

4 5 5 5 5 5 5 4 5
2 3 3 3 3 3 3 2 3
2 2 2 2 2 2 2
1 1 1 1 1 1 1

4 4 4 4 4 4 4
2 2 2 2 2 2 2

5 5 5 5 5 5 5
1 1 1 1 1 1 1

3 5 5 5 5 5 5 3 5
1 2 2 2 2 2 2 1 2

2 3 3 3 3 3 3 2 3
1 1 1 1 1 1 1

3 4 4 4 4 4 4 3 4
2 1 1 1 1 1 1 2 1

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

5 5 5 5 5 5 5 5 5
2 2 2 2 2 2 2 2 2

3 3 3 3 3 3 3 3 3
2 2 2 2 2 2 2 2 2

3 3 3 3 3 3 3 3 3
2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

5 5 5 5 5 5 5 5 5
1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 4 4 4
2 2 2 2 2 2 2 2 2
5 5 5 5 5 5 5 5 5
3 3 3 3 3 3 3 3 3

3 3 3 3 3 3 3
1 1 1 1 1 1 1

2 4 4 4 4 4 4 2 4
1 2 2 2 2 2 2 1 2

2 3 3 3 3 3 3 2 3
1 1 1 1 1 1 1 1 1

2 3 3 3 3 3 3 2 3
1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2
1 1 1 1 1 1 1

2 2 2 2 2 2 2
1 1 1 1 1 1 1

2 3 3 3 3 3 3 2 3
1 1 1 1 1 1 1 1 1

2 3 3 3 3 3 3 2 3
1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 4 4 4
1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2
1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 4 4 4
2 2 2 2 2 2 2 2 2
3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2
2 2 2 2 2 2 2 2 2

6 4 4 4 4 4 4 6 4
2 2 2 2 2 2 2 2 2

5 4 4 4 4 4 4 5 4
1 2 2 2 2 2 2 1 2

3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 4 4 4
1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1

3 2 2 2 2 2 2 3 2
1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 4 4 4
1 1 1 1 1 1 1 1 1
2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

2 3 3 3 3 3 3 2 3
1 1 1 1 1 1 1 1 1

2 3 3 3 3 3 3 2 3
1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

2 3 3 3 3 3 3 2 3
1 2 2 2 2 2 2 1 2

2 4 4 4 4 4 4 2 4
1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1

2 4 4 4 4 4 4 2 4
1 2 2 2 2 2 2 1 2

2 2

2 2
1 1

2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

7 7 7 7 7 7 7

4 4 4 4 4 4 4

2 2 2 2 2 2 2

2 4 4 4 4 4 4 2 4

2 2 2 2 2 2 2 2 2

4 6 6 6 6 6 6 4 6
2 2 2 2 2 2 2 2 2

3 3 3 3 3 3 3
2 2 2 2 2 2 2

2 4 4 4 4 4 4 2 4
1 2 2 2 2 2 2 1 2
2 2 2 2 2 2 2 2 2

2 4 4 4 4 4 4 2 4
1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

4 5 5 5 5 5 5 4 5
3 2 2 2 2 2 2 3 2

3 2 2 2 2 2 2 3 2
2 1 1 1 1 1 1 2 1

3 2 2 2 2 2 2 3 2
2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 4 4 4
2 2 2 2 2 2 2 2 2

5 4 4 4 4 4 4 5 4
1 2 2 2 2 2 2 1 2
2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2

1 1 1 1 1 1 1 1 1

1 1

2 2

5 4 4 4 4 4 4 5 4

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

3 4 4 4 4 4 4 3 4
1 2 2 2 2 2 2 1 2

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

2 3 3 3 3 3 3 2 3

2 4 4 4 4 4 4 2 4
1 2 2 2 2 2 2 1 2

3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1

2 4 4 4 4 4 4 2 4
1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1
3 3 3 3 3 3 3 3 3
2 2 2 2 2 2 2 2 2

3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1

3 3 3 3 3 3 3 3 3
2 2 2 2 2 2 2 2 2

3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1

3 3 3 3 3 3 3 3 3
2 2 2 2 2 2 2 2 2
590 590 590 590 590 370 590 590 590
AGUSTUS 2018
14-Aug 15-Aug 16-Aug 17-Aug 18-Aug 19-Aug 20-Aug 21-Aug 22-Aug

4 4 4 4 4 4 4 4 4
2 2 2 2 2 2 2 2 2

3 3 3 3 3 4 3 3 3
1 1 1 1 1 1 1 1 1

3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1

3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1

6 6 6 6 6 6 6 6
4 4 4 4 4 4 4 4

6 6 6 6 6 2 6 6 6
4 4 4 4 4 1 4 4 4

4 4 4 4 4 2 4 4 4
2 2 2 2 2 2 2 2 2

6 6 6 6 6 5 6 6 6
3 3 3 3 3 2 3 3 3

2 2 2 2 2 1 2 2 2
2 2 2 2 2 1 2 2 2

12 12 12 12 12 12 12 12
8 8 8 8 8 8 8 8

8 8 8 8 8 8 8 8
3 3 3 3 3 3 3 3

22 22 22 22 22 22 22 22
12 12 12 12 12 12 12 12

8 8 8 8 8 8 8 8
4 4 4 4 4 4 4 4

12 12 12 12 12 12 12 12
8 8 8 8 8 8 8 8

4 4 4 4 4 4 4 4
2 2 2 2 2 2 2 2

6 6 6 6 6 3 6 6 6
2 2 2 2 2 1 2 2 2

4 4 4 4 4 2 4 4 4
2 2 2 2 2 1 2 2 2

4 4 4 4 4 2 4 4 4
2 2 2 2 2 1 2 2 2

6 6 6 6 6 3 6 6 6
2 2 2 2 2 1 2 2 2

2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

6 6 6 6 6 4 6 6 6
2 2 2 2 2 1 2 2 2

5 5 5 5 5 4 5 5 5
3 3 3 3 3 2 3 3 3
2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1

4 4 4 4 4 4 4 4
2 2 2 2 2 2 2 2

5 5 5 5 5 5 5 5
1 1 1 1 1 1 1 1

5 5 5 5 5 3 5 5 5
2 2 2 2 2 1 2 2 2

3 3 3 3 3 2 3 3 3
1 1 1 1 1 1 1 1

4 4 4 4 4 3 4 4 4
1 1 1 1 1 2 1 1 1

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

5 5 5 5 5 5 5 5 5
2 2 2 2 2 2 2 2 2

3 3 3 3 3 3 3 3 3
2 2 2 2 2 2 2 2 2

3 3 3 3 3 3 3 3 3
2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

5 5 5 5 5 5 5 5 5
1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 4 4 4
2 2 2 2 2 2 2 2 2
5 5 5 5 5 5 5 5 5
3 3 3 3 3 3 3 3 3

3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1

4 4 4 4 4 2 4 4 4
2 2 2 2 2 1 2 2 2

3 3 3 3 3 2 3 3 3
1 1 1 1 1 1 1 1 1

3 3 3 3 3 2 3 3 3
1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1

3 3 3 3 3 2 3 3 3
1 1 1 1 1 1 1 1 1

3 3 3 3 3 2 3 3 3
1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 4 4 4
1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 4 4 4
2 2 2 2 2 2 2 2 2
3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2
2 2 2 2 2 2 2 2 2

4 4 4 4 4 6 4 4 4
2 2 2 2 2 2 2 2 2

4 4 4 4 4 5 4 4 4
2 2 2 2 2 1 2 2 2

3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 4 4 4
1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1

2 2 2 2 2 3 2 2 2
1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 4 4 4
1 1 1 1 1 1 1 1 1
2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

3 3 3 3 3 2 3 3 3
1 1 1 1 1 1 1 1 1

3 3 3 3 3 2 3 3 3
1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

3 3 3 3 3 2 3 3 3
2 2 2 2 2 1 2 2 2

4 4 4 4 4 2 4 4 4
1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1

4 4 4 4 4 2 4 4 4
2 2 2 2 2 1 2 2 2

2
1

2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

7 7 7 7 7 7 7 7

4 4 4 4 4 4 4 4

2 2 2 2 2 2 2 2

4 4 4 4 4 2 4 4 4

2 2 2 2 2 2 2 2 2

6 6 6 6 6 4 6 6 6
2 2 2 2 2 2 2 2 2

3 3 3 3 3 3 3 3
2 2 2 2 2 2 2 2

4 4 4 4 4 2 4 4 4
2 2 2 2 2 1 2 2 2
2 2 2 2 2 2 2 2 2

4 4 4 4 4 2 4 4 4
1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

5 5 5 5 5 4 5 5 5
2 2 2 2 2 3 2 2 2

2 2 2 2 2 3 2 2 2
1 1 1 1 1 2 1 1 1

2 2 2 2 2 3 2 2 2
2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 4 4 4
2 2 2 2 2 2 2 2 2

4 4 4 4 4 5 4 4 4
2 2 2 2 2 1 2 2 2
2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2

1 1 1 1 1 1 1 1 1

4 4 4 4 4 5 4 4 4

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

4 4 4 4 4 3 4 4 4
2 2 2 2 2 1 2 2 2

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

3 3 3 3 3 2 3 3 3

4 4 4 4 4 2 4 4 4
2 2 2 2 2 1 2 2 2

3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1

4 4 4 4 4 2 4 4 4
1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1
3 3 3 3 3 3 3 3 3
2 2 2 2 2 2 2 2 2

3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1

3 3 3 3 3 3 3 3 3
2 2 2 2 2 2 2 2 2

3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1

3 3 3 3 3 3 3 3 3
2 2 2 2 2 2 2 2 2
590 590 590 370 590 590 590 590 590

23-Aug 24-Aug 25-Aug 26-Aug 27-Aug 28-Aug 29-Aug 30-Aug 31-Aug

4 4 4 4 4 4 4 4 4
2 2 2 2 2 2 2 2 2

3 3 3 4 3 3 3 3 3
1 1 1 1 1 1 1 1 1

3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1

3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1

6 6 6 6 6 6 6 6
4 4 4 4 4 4 4 4

6 6 6 2 6 6 6 6 6
4 4 4 1 4 4 4 4 4

4 4 4 2 4 4 4 4 4
2 2 2 2 2 2 2 2 2

6 6 6 5 6 6 6 6 6
3 3 3 2 3 3 3 3 3

2 2 2 1 2 2 2 2 2
2 2 2 1 2 2 2 2 2

12 12 12 12 12 12 12 12
8 8 8 8 8 8 8 8

8 8 8 8 8 8 8 8
3 3 3 3 3 3 3 3

22 22 22 22 22 22 22 22
12 12 12 12 12 12 12 12

8 8 8 8 8 8 8 8
4 4 4 4 4 4 4 4

12 12 12 12 12 12 12 12
8 8 8 8 8 8 8 8

4 4 4 4 4 4 4 4
2 2 2 2 2 2 2 2

6 6 6 3 6 6 6 6 6
2 2 2 1 2 2 2 2 2

4 4 4 2 4 4 4 4 4
2 2 2 1 2 2 2 2 2

4 4 4 2 4 4 4 4 4
2 2 2 1 2 2 2 2 2

6 6 6 3 6 6 6 6 6
2 2 2 1 2 2 2 2 2

2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

6 6 6 4 6 6 6 6 6
2 2 2 1 2 2 2 2 2

5 5 5 4 5 5 5 5 5
3 3 3 2 3 3 3 3 3
2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1

4 4 4 4 4 4 4 4
2 2 2 2 2 2 2 2

5 5 5 5 5 5 5 5
1 1 1 1 1 1 1 1

5 5 5 3 5 5 5 5 5
2 2 2 1 2 2 2 2 2

3 3 3 2 3 3 3 3 3
1 1 1 1 1 1 1 1

4 4 4 3 4 4 4 4 4
1 1 1 2 1 1 1 1 1

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

5 5 5 5 5 5 5 5 5
2 2 2 2 2 2 2 2 2

3 3 3 3 3 3 3 3 3
2 2 2 2 2 2 2 2 2

3 3 3 3 3 3 3 3 3
2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

5 5 5 5 5 5 5 5 5
1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 4 4 4
2 2 2 2 2 2 2 2 2
5 5 5 5 5 5 5 5 5
3 3 3 3 3 3 3 3 3

3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1

4 4 4 2 4 4 4 4 4
2 2 2 1 2 2 2 2 2

3 3 3 2 3 3 3 3 3
1 1 1 1 1 1 1 1 1

3 3 3 2 3 3 3 3 3
1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1

3 3 3 2 3 3 3 3 3
1 1 1 1 1 1 1 1 1

3 3 3 2 3 3 3 3 3
1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 4 4 4
1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 4 4 4
2 2 2 2 2 2 2 2 2
3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2
2 2 2 2 2 2 2 2 2

4 4 4 6 4 4 4 4 4
2 2 2 2 2 2 2 2 2

4 4 4 5 4 4 4 4 4
2 2 2 1 2 2 2 2 2

3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 4 4 4
1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1

2 2 2 3 2 2 2 2 2
1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 4 4 4
1 1 1 1 1 1 1 1 1
2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

3 3 3 2 3 3 3 3 3
1 1 1 1 1 1 1 1 1

3 3 3 2 3 3 3 3 3
1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

3 3 3 2 3 3 3 3 3
2 2 2 1 2 2 2 2 2

4 4 4 2 4 4 4 4 4
1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1

4 4 4 2 4 4 4 4 4
2 2 2 1 2 2 2 2 2

2
1

2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

7 7 7 7 7 7 7 7

4 4 4 4 4 4 4 4

2 2 2 2 2 2 2 2

4 4 4 2 4 4 4 4 4

2 2 2 2 2 2 2 2 2

6 6 6 4 6 6 6 6 6
2 2 2 2 2 2 2 2 2

3 3 3 3 3 3 3 3
2 2 2 2 2 2 2 2

4 4 4 2 4 4 4 4 4
2 2 2 1 2 2 2 2 2
2 2 2 2 2 2 2 2 2

4 4 4 2 4 4 4 4 4
1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

5 5 5 4 5 5 5 5 5
2 2 2 3 2 2 2 2 2

2 2 2 3 2 2 2 2 2
1 1 1 2 1 1 1 1 1

2 2 2 3 2 2 2 2 2
2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 4 4 4
2 2 2 2 2 2 2 2 2

4 4 4 5 4 4 4 4 4
2 2 2 1 2 2 2 2 2
2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2

1 1 1 1 1 1 1 1 1

4 4 4 5 4 4 4 4 4

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

4 4 4 3 4 4 4 4 4
2 2 2 1 2 2 2 2 2

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

3 3 3 2 3 3 3 3 3

4 4 4 2 4 4 4 4 4
2 2 2 1 2 2 2 2 2

3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1

4 4 4 2 4 4 4 4 4
1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1
3 3 3 3 3 3 3 3 3
2 2 2 2 2 2 2 2 2

3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1

3 3 3 3 3 3 3 3 3
2 2 2 2 2 2 2 2 2

3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1

3 3 3 3 3 3 3 3 3
2 2 2 2 2 2 2 2 2
534 322 534 534 534 534 534 534 322 534

1-Sep 2-Sep 3-Sep 4-Sep 5-Sep 6-Sep 7-Sep 8-Sep 9-Sep 10-Sep

4 4 4 4 4 4 4 4 4 4
2 2 2 2 2 2 2 2 2 2

3 4 3 3 3 3 3 3 4 3
1 1 1 1 1 1 1 1 1 1

3 3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1 1

3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1

6 6 6 6 6 6 6 6
4 4 4 4 4 4 4 4

6 2 6 6 6 6 6 6 2 6
4 1 4 4 4 4 4 4 1 4

4 2 4 4 4 4 4 4 2 4
2 2 2 2 2 2 2 2 2 2

6 5 6 6 6 6 6 6 5 6
3 2 3 3 3 3 3 3 2 3

2 1 2 2 2 2 2 2 1 2
2 1 2 2 2 2 2 2 1 2

12 12 12 12 12 12 12 12
8 8 8 8 8 8 8 8

8 8 8 8 8 8 8 8
3 3 3 3 3 3 3 3

22 22 22 22 22 22 22 22
12 12 12 12 12 12 12 12

8 8 8 8 8 8 8 8
4 4 4 4 4 4 4 4

12 12 12 12 12 12 12 12
8 8 8 8 8 8 8 8

4 4 4 4 4 4 4 4
2 2 2 2 2 2 2 2

6 3 6 6 6 6 6 6 3 6
2 1 2 2 2 2 2 2 1 2

4 2 4 4 4 4 4 4 2 4
2 1 2 2 2 2 2 2 1 2

4 2 4 4 4 4 4 4 2 4
2 1 2 2 2 2 2 2 1 2

6 3 6 6 6 6 6 6 3 6
2 1 2 2 2 2 2 2 1 2

2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

6 4 6 6 6 6 6 6 4 6
2 1 2 2 2 2 2 2 1 2

5 4 5 5 5 5 5 5 4 5
3 2 3 3 3 3 3 3 2 3
2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1

4 4 4 4 4 4 4 4
2 2 2 2 2 2 2 2

5 5 5 5 5 5 5 5
1 1 1 1 1 1 1 1

5 3 5 5 5 5 5 5 3 5
2 1 2 2 2 2 2 2 1 2

3 2 3 3 3 3 3 3 2 3
1 1 1 1 1 1 1 1

4 3 4 4 4 4 4 4 3 4
1 2 1 1 1 1 1 1 2 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

5 5 5 5 5 5 5 5 5 5
2 2 2 2 2 2 2 2 2 2

3 3 3 3 3 3 3 3 3 3
2 2 2 2 2 2 2 2 2 2

3 3 3 3 3 3 3 3 3 3
2 2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

5 5 5 5 5 5 5 5 5 5
1 1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 4 4 4 4
2 2 2 2 2 2 2 2 2 2
5 5 5 5 5 5 5 5 5 5
3 3 3 3 3 3 3 3 3 3

3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1

4 2 4 4 4 4 4 4 2 4
2 1 2 2 2 2 2 2 1 2

3 2 3 3 3 3 3 3 2 3
1 1 1 1 1 1 1 1 1 1

3 2 3 3 3 3 3 3 2 3
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1

3 2 3 3 3 3 3 3 2 3
1 1 1 1 1 1 1 1 1 1

3 2 3 3 3 3 3 3 2 3
1 1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 4 4 4 4
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 4 4 4 4
2 2 2 2 2 2 2 2 2 2
3 3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
2 2 2 2 2 2 2 2 2 2

4 6 4 4 4 4 4 4 6 4
2 2 2 2 2 2 2 2 2 2

4 5 4 4 4 4 4 4 5 4
2 1 2 2 2 2 2 2 1 2

3 3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 4 4 4 4
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

3 3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1 1

2 3 2 2 2 2 2 2 3 2
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 4 4 4 4
1 1 1 1 1 1 1 1 1 1
2 2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

3 2 3 3 3 3 3 3 2 3
1 1 1 1 1 1 1 1 1 1

3 2 3 3 3 3 3 3 2 3
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

3 2 3 3 3 3 3 3 2 3
2 1 2 2 2 2 2 2 1 2

4 2 4 4 4 4 4 4 2 4
1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1

4 2 4 4 4 4 4 4 2 4
2 1 2 2 2 2 2 2 1 2

2 2

2 2
1 1

2 2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

7 7 7 7 7 7 7 7

4 4 4 4 4 4 4 4

2 2 2 2 2 2 2 2

4 2 4 4 4 4 4 4 2 4

2 2 2 2 2 2 2 2 2 2

6 4 6 6 6 6 6 6 4 6
2 2 2 2 2 2 2 2 2 2

3 3 3 3 3 3 3 3
2 2 2 2 2 2 2 2

4 2 4 4 4 4 4 4 2 4
2 1 2 2 2 2 2 2 1 2
2 2 2 2 2 2 2 2 2 2

4 2 4 4 4 4 4 4 2 4
1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

5 4 5 5 5 5 5 5 4 5
2 3 2 2 2 2 2 2 3 2

2 3 2 2 2 2 2 2 3 2
1 2 1 1 1 1 1 1 2 1

2 3 2 2 2 2 2 2 3 2
2 2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 4 4 4 4
2 2 2 2 2 2 2 2 2 2

4 5 4 4 4 4 4 4 5 4
2 1 2 2 2 2 2 2 1 2
2 2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2 2

1 1 1 1 1 1 1 1 1 1

1 1

2 2

4 5 4 4 4 4 4 4 5 4
534 534 534 534 534 322 534 534 534 534

11-Sep 12-Sep 13-Sep 14-Sep 15-Sep 16-Sep 17-Sep 18-Sep 19-Sep 20-Sep

4 4 4 4 4 4 4 4 4 4
2 2 2 2 2 2 2 2 2 2

3 3 3 3 3 4 3 3 3 3
1 1 1 1 1 1 1 1 1 1

3 3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1 1

3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1

6 6 6 6 6 6 6 6 6
4 4 4 4 4 4 4 4 4

6 6 6 6 6 2 6 6 6 6
4 4 4 4 4 1 4 4 4 4

4 4 4 4 4 2 4 4 4 4
2 2 2 2 2 2 2 2 2 2

6 6 6 6 6 5 6 6 6 6
3 3 3 3 3 2 3 3 3 3

2 2 2 2 2 1 2 2 2 2
2 2 2 2 2 1 2 2 2 2

12 12 12 12 12 12 12 12 12
8 8 8 8 8 8 8 8 8

8 8 8 8 8 8 8 8 8
3 3 3 3 3 3 3 3 3

22 22 22 22 22 22 22 22 22
12 12 12 12 12 12 12 12 12

8 8 8 8 8 8 8 8 8
4 4 4 4 4 4 4 4 4

12 12 12 12 12 12 12 12 12
8 8 8 8 8 8 8 8 8

4 4 4 4 4 4 4 4 4
2 2 2 2 2 2 2 2 2

6 6 6 6 6 3 6 6 6 6
2 2 2 2 2 1 2 2 2 2

4 4 4 4 4 2 4 4 4 4
2 2 2 2 2 1 2 2 2 2

4 4 4 4 4 2 4 4 4 4
2 2 2 2 2 1 2 2 2 2

6 6 6 6 6 3 6 6 6 6
2 2 2 2 2 1 2 2 2 2

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

6 6 6 6 6 4 6 6 6 6
2 2 2 2 2 1 2 2 2 2

5 5 5 5 5 4 5 5 5 5
3 3 3 3 3 2 3 3 3 3
2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 4 4 4
2 2 2 2 2 2 2 2 2

5 5 5 5 5 5 5 5 5
1 1 1 1 1 1 1 1 1

5 5 5 5 5 3 5 5 5 5
2 2 2 2 2 1 2 2 2 2

3 3 3 3 3 2 3 3 3 3
1 1 1 1 1 1 1 1 1

4 4 4 4 4 3 4 4 4 4
1 1 1 1 1 2 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

5 5 5 5 5 5 5 5 5 5
2 2 2 2 2 2 2 2 2 2

3 3 3 3 3 3 3 3 3 3
2 2 2 2 2 2 2 2 2 2

3 3 3 3 3 3 3 3 3 3
2 2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

5 5 5 5 5 5 5 5 5 5
1 1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 4 4 4 4
2 2 2 2 2 2 2 2 2 2
5 5 5 5 5 5 5 5 5 5
3 3 3 3 3 3 3 3 3 3

3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1

4 4 4 4 4 2 4 4 4 4
2 2 2 2 2 1 2 2 2 2

3 3 3 3 3 2 3 3 3 3
1 1 1 1 1 1 1 1 1 1

3 3 3 3 3 2 3 3 3 3
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

3 3 3 3 3 2 3 3 3 3
1 1 1 1 1 1 1 1 1 1

3 3 3 3 3 2 3 3 3 3
1 1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 4 4 4 4
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 4 4 4 4
2 2 2 2 2 2 2 2 2 2
3 3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
2 2 2 2 2 2 2 2 2 2

4 4 4 4 4 6 4 4 4 4
2 2 2 2 2 2 2 2 2 2

4 4 4 4 4 5 4 4 4 4
2 2 2 2 2 1 2 2 2 2

3 3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 4 4 4 4
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

3 3 3 3 3 3 3 3 3 3
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 3 2 2 2 2
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 4 4 4 4
1 1 1 1 1 1 1 1 1 1
2 2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

3 3 3 3 3 2 3 3 3 3
1 1 1 1 1 1 1 1 1 1

3 3 3 3 3 2 3 3 3 3
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

3 3 3 3 3 2 3 3 3 3
2 2 2 2 2 1 2 2 2 2

4 4 4 4 4 2 4 4 4 4
1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1

4 4 4 4 4 2 4 4 4 4
2 2 2 2 2 1 2 2 2 2

2
1

2 2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

7 7 7 7 7 7 7 7 7

4 4 4 4 4 4 4 4 4

2 2 2 2 2 2 2 2 2

4 4 4 4 4 2 4 4 4 4

2 2 2 2 2 2 2 2 2 2

6 6 6 6 6 4 6 6 6 6
2 2 2 2 2 2 2 2 2 2

3 3 3 3 3 3 3 3 3
2 2 2 2 2 2 2 2 2

4 4 4 4 4 2 4 4 4 4
2 2 2 2 2 1 2 2 2 2
2 2 2 2 2 2 2 2 2 2

4 4 4 4 4 2 4 4 4 4
1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

5 5 5 5 5 4 5 5 5 5
2 2 2 2 2 3 2 2 2 2

2 2 2 2 2 3 2 2 2 2
1 1 1 1 1 2 1 1 1 1

2 2 2 2 2 3 2 2 2 2
2 2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

2 2 2 2 2 2 2 2 2 2
1 1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1

4 4 4 4 4 4 4 4 4 4
2 2 2 2 2 2 2 2 2 2

4 4 4 4 4 5 4 4 4 4
2 2 2 2 2 1 2 2 2 2
2 2 2 2 2 2 2 2 2 2

2 2 2 2 2 2 2 2 2 2

1 1 1 1 1 1 1 1 1 1

4 4 4 4 4 5 4 4 4 4
0 0 0 0 0 0 0 0 0 0

21-Sep 22-Sep 23-Sep 24-Sep 25-Sep 26-Sep 27-Sep 28-Sep 29-Sep 30-Sep