Evaluasi 3 SAP Harris BenoabBBBfBfBB VWVAVVV F FFrfwrqr wrdcdzdadsd fewrf awrwarawr awr fwefr

PERHATIAN !!!1. KONTRAKTOR HARUS MENGISI HARGA SATUAN DENGAN

MENGGUNAKAN FILE YANG TERBARU (FILE DI DISKET INI)

2.YANG SUDAH ADA, DESCRIPTION, SATUAN, VOLUME.

3. MENGECEK KEMBALI TIAP-TIAP PENJUMLAHAN (CEK ARITHMATIK)4. JIKA ADA PEKERJAAN TAMBAH / KURANG DIBUAT FORMAT /

DAFTAR TERSENDIRI OLEH KONTRAKTOR DENGAN MENGIKUTIFORMAT QS YANG SUDAH ADA.

5. KONTRAKTOR HARUS MEMBERIKAN ISI DISKET SESUAI

DENGAN NILAI PENAWARAN YANG DIAJUKAN.

KONTRAKTOR DILARANG MERUBAH : FORMAT (MODEL)

CATATAN HARGA BILL OF QUANTITYHOTEL BENOA

CATATAN HARGA


Halaman : 1

CATATAN HARGA (PRICING NOTES)

UMUM

I. Kontrak ini bersifat lump sum (kecuali untuk item yang diberi kata "provisional"/provisional sum atau PCsum) dan oleh karena itu Kontraktor wajib menghitung volume (jumlah satuan) pekerjaan dan jikamenurut pendapat Kontraktor ada item pekerjaan yang belum dicantumkan, Kontraktor dapatmenambahkannya pada lampiran yang khusus dibuat untuk itu. Semua resiko baik mengenai salahhitung terhadap harga maupun jumlah satuan yang diajukan dan biaya-biaya lain yang tak terdugaadalah tetap menjadi tanggung jawab Kontraktor.

II. Pekerjaan yang ditawarkan harus sudah sesuai dengan gambar dan spesifikasi sertasesuai petunjuk pabrik.

1. PEKERJAAN PERSIAPAN, PRASARANA DAN PENUNJANG

I. Harga yang tercantum didalam Daftar No. 1 sudah mencakupkeseluruhan pekerjaan termasuk pekerjaantambah/kurang, dan sudah diperhitungkan terhadap :

1. Penambahan dan pengurangan volume pada itempekerjaan didalam kontrak.

2. Peniadaan dan penambahan bagian pekerjaan.3. Perubahan kwalitas pekerjaan.4. Perubahan-perubahan level, garis-garis as, posisi-

posisi dan ukuran-ukuran dari bagian pekerjaan.5. Pekerjaan tambah lainnya.6. Perpanjangan waktu pelaksanaan.

II. Dalam memberikan harga pekerjaan ini Kontraktor harus sudah mempertimbangkanuntuk memasukkan semua biaya pengeluaran pekerjaan dan tidak ada tuntutan dikemudian hari terhadap Pemberi Tugas bila Daftar Uraian Pekerjaan/ BQ ini dipandangtidak lengkap oleh Kontraktor dan semua hal-hal yang tidak tercantum di sini dianggapsudah dimasukkan dalam penawaran pekerjaan yang ditawarkan.

III. Kontraktor sudah harus memperhitungkan/mempertimbangkan semuakemungkinan-kemungkinan yang terjadi di lapangan dalam pelaksanaan berhubungadanya Kontraktor-Kontraktor lain untuk pelaksanaan Proyek tersebut.

IV. Item pekerjaan yang tertera perkataan Provisional, artinya volume akan dihitungkemudian, tetapi harga satuan pekerjaan sudah mengikat, (Volume akan dihitung sesuaiyang dilaksanakan di lapangan).

V. Catatan di atas berlaku juga pada seluruh Daftar uraian pekerjaan


Halaman : 2


PEKERJAAN STRUKTUR

1 PEKERJAAN PONDASI

I Harga untuk Pondasi Tiang Pancang sudah termasuk untuk :

a. Bahan dan perlengkapan dari systempemancangan secara keseluruhan ( lengkap )termasuk bahan terbuang, perkuatan kepalatiang, sepatu dan bahan pengaman lainnya

b. Pemindahan / pembersihan dari tiang yanghancur, atau gagal setelah ditest

c. Biaya pengukuran dan penentuan letak posisi titik pondasi tiang pancang

d. Pembuatan laporan hasil test

e. Biaya penyambungan tiang termasuk perlengkapannyaserta pencegahan terhadap karat

f. Biaya penyelidikan ulang kedalaman tanah lokasi jika dianggap perlu oleh pemborong

II Panjang tiang pancang dihitung sesuai tiang terangkatuntuk dipancang

III Panjang pemancangan dihitung dari permukaan dasartanah keras sampai muka tanah (panjang tiang yang masuk kedalam tanah)

IV Tidak termasuk pekerjaan galian, bobokan dan pengembalianpada posisi tanah semula apabila dalam pekerjaanpemancangan dijumpai material bekas bangunan atau lainnyayang harus disingkirkan terlebih dulu untuk pelaksanaanpekerjaan pancang.

V Harga test beban tiang pancang sudah termasukgalian tanah, perbaikan tanah, pile cap, pondasitriangle pile ( bila diperlukan ), dan perapihannyasebelum dan sesudah pengujian, pemotongan tiang,beton yang terbuang, perapian kepala tiang danwaktu tunggu

VI Harga penawaran harus sesuai gambar dan spesifikasi


Halaman : 3

2 PEKERJAAN TANAH

I. Peil tanah existing asli dihitung pada peil sesuai gambar

II. Volume galian, urugan, dihitung net selebar pondasi, pile cap, tie beam, dan seluasruang semi basement dan tidak ada extra galian untuk tempat kerja (working space)terkecuali didalam gambar dinyatakan jelas mengenai ukuran dan bentuk dari galian.

III. Harga satuan sudah harus termasuk extra galian untuk tempat kerja, ruang yangdiperlukan untuk pemasangan acuan/bekisting (working space dan pengembanganvolume).

IV. Harga satuan sudah harus diperhitungkan terhadap kemungkinan pengadaan alat/bahanserta pekerjaan perlindungan/perawatan, pada tanah yang jadi, dari gangguan cuacadsb.

V. Harga satuan sudah harus diperhitungkan terhadap penggunaan tenaga orang maupunperalatan mekanis dan terhadap tingkat, kesulitan dan kedalaman dari galian.

VI. Harga satuan pekerjaan sudah harus diperhitungkan terhadap kemungkinan adanyaperbaikan tanah, pembuatan konstruksi pencegah longsoran, risiko longsoran padakemiringan-kemiringan di daerah yang telah jadi, termasuk pengangkutan danpembentukan/ pemadatan kembali.

VII. Volume pembuangan tanah bekas galian tidak diperhitungkan terhadap bulk faktor.

VIII. Harga satuan pembuangan tanah galian sudah termasuk pembuangan ke lokasitemporary stock di site dan keluar lokasi proyek.

IX. Harga satuan pembuangan tanah galian sudah termasuk multiple handling, unloadingdan loading dan pembuangan bertahap hingga ke lokasi akhir.

X. Harga satuan pekerjaan sudah harus diperhitungkan terhadappembersihan/pembuangan kotoran/sampah, puing-puing, akar-akar, kayu, batu-batuandsb, sesuai persyaratan dalam spesifikasi teknis. Harga pembuangan tanah di lokasiproyek sudah termasuk pemadatan dan perataan.

XI. Harga satuan sudah harus diperhitungkan terhadap pembuatan/ pemasangansaluran-saluran/turap sementara, biaya dewatering bila ada kecuali yang disebutkandalam Daftar Uraian Pekerjaan (BQ).

XII. Harga tanah urug dari lokasi di luar proyek dan pembuangan tanah keluar lokasi proyeksudah termasuk retribusi dan ijin lainnya (resmi ataupun tidak resmi) lokasi proyekditentukan sendiri oleh pemborong.

XIII. Harga urugan tanah pasir, sirtu dan batu pecah adalah harga terpasang dan sudahtermasuk pemadatan.

XIV. Harga satuan untuk pondasi batu kali termasuk angkur dan perapihan

XV. Harga satuan untuk pondasi pasangan bata termasuk adukan (1 pc : 3 ps) danperapihan


Halaman : 4


3. PEKERJAAN STRUKTUR BAWAH

I. Volume lantai kerja dihitung net.

II. Catatan harga beton, pembesian dan acuan lihat catatan harga pekerjaan struktur atas.

III. Harga satuan untuk wire mesh sudah termasuk semua yang diperlukan seperti : overlap,kaki ayam, penyokong, sisa potongan yang terbuang (waste), kawat pengikat (bendraad)

IV. Sambungan untuk beton retaining wall, GWT, STP sudah termasuk water stop.

4. PEKERJAAN STRUKTUR ATAS

I. Harga satuan untuk beton sudah termasuk juga semua yang diperlukan seperti : kubusbeton, penyiraman, sambungan- sambungan pemberhentian beton,pembuatanparit-parit dsb.

II. Harga satuan untuk pembesian sudah termasuk juga semua yang diperlukan seperti :kaki ayam, penyokong, penguat, sisa potongan yang terbuang (waste), kawat pengikat(bendraad).

- Perbedaan berat yang dikeluarkan oleh pabrik yang satu dengan pabrik yang lainnyauntuk diameter yang sama menjadi tanggung jawab pemborong.

- Tabel berat yang dipakai dalam menghitung berat dalam Daftar ini sebagai berikut :

Diameter 6 mm 0,222 8 mm 0,395 10 mm 0.617 12 mm 0,888 13 mm 1,042 16 mm 1,578 19 mm 2,226 22 mm 2,984 25 mm 3,853 32 mm 6,315

III. Sistem perhitungan overlap pembesian, untuk kolom, shear wall, core wall setiap 1lantai, untuk plat lantai dan balok per 12 meter jarak bentang, kelebihan dan sisaterbuang (waste) diperhitungkan dalam harga satuan.

IV. Harga satuan untuk bekisting (acuan) sudah termasuk juga semua seperti : list-list(termasuk list sudut pada balok dan kolom,tali air) bahan yang terbuang/tidakterpakai,sparing dsb dan menggunakan acuan halus/ fair face

V. Untuk daerah yang memerlukan kedap air sebelum diwater proofing harus ditest terlebihdahulu, semua beton-beton kropos, harus digrouting dan bila perlu di bongkar.

VI. Lebar dan panjang dari plat dan balok lihat juga ke gambar arsitek.

Kg/ml


Halaman : 5


5. PEKERJAAN RANGKA ATAP DAN PENUTUP ATAP

I. Harga satuan rangka besi/baja sudah termasuk bahan sisa terbuang, pengelasan,penyambungan, pembersihan terhadap karat maupun noda permukaan, baut-baut, catdasar/zincromate dan perlengkapan lainnya.

II. Harga satuan gording sudah termasuk plat siku perletakan, las - lasan baut danpengecatan

III. Harga satuan penutup atap sudah termasuk rangka atap, metal deck, alat-alat fixing,support dan perlengkapan lainnya.

IV. Harga satuan talang sudah termasuk besi strip plat penguat, waterproofing untuksambungan kemiringan dan papan talang (bila ada).

V. Pemasangan penutup atap harus mengikuti spesifikasi dan petunjuk dari pabrik yangbersangkutan.

6. PEKERJAAN LAIN - LAIN STRUKTUR

I Dinding pada daerah basah (dak atap) diberi waterproofing dan volumenya dimasukkanpada volume waterproofing lantai.

II. Pemasangan waterproofing harus mengikuti spesifikasi dan petunjuk dari pabrik yangbersangkutan.

PEKERJAAN ARSITEKTUR

1 PEKERJAAN DINDING DAN PELAPIS DINDING

I. Harga satuan dinding bata/bata ringan sudah termasuk kolom praktis, ring balk, angkur,sparing dan semua pekerjaan bantu yang berhubungan dengan dinding bata/bata ringan.

II. Harga satuan pekerjaan plesteran sudah termasuk pekerjaan acian, pembuatanskoningan, tali air, sudut siku-siku, kawat ayam pada sambungan untuk materialberbeda, perapihan akibat bobokan peralatan ME, ketrikan pada permukaan- permukaan,sparing, lubang kusen dan lain-lain, corner bead pada sudut-sudut siku.

III. Harga satuan pelapis dinding sudah termasuk pengisian nat, sealant, adukan, perekat(calbond), pemotongan, pingulan, kawat dan angkur-angkur penggantung, poles,perapihan pada pertemuannya dengan peralatan-peralatan sanitair, kusen dan plafond.

2. PEKERJAAN PINTU, JENDELA, KUNCI DAN ALAT PENGGANTUNG

I. Harga satuan kusen pintu dan jendela dari kayu sudah termasuk kunci, alatpenggantung, bahan terbuang, anti rayap, pengeringan (dryklin), locis, angkur, list- list(jika ada), pembuatan profil kaca (jika ada), plamur dan finishing.

II. Dimensi/ukuran daun pintu dan jendela yang tercantum di daftar ini terhadap sisi luardaun pintu dan jendela (ukuran jadi sesuai dengan daftar uraian pekerjaan).

III. Harga satuan kunci dan alat penggantung sudah termasuk engsel, Lock case, handle,silender, back plate dan pemasangan, penyetelan dan kelengkapannya dan dihitungpada harga satuan pintu/jendela.

IV. Harga satuan untuk kusen alumunium sudah termasuk perlengkapan untuksambungan-sambungan, sealant, list karet, neoprene, perekat rangka alumuniumdengan dinding/kolom/beton menggunakan "seal", angkur, penyetelan dan pemasangan.

V. Ukuran pintu dan kode kunci sesuai tabel.

VII. Alat-alat penggantung seperti floor hinge patch fitting, kunci, handle, door closer, doorstop, engsel, type dan jendelanya sesuai gambar dan spesifikasinya.


Halaman : 6


3. PEKERJAAN PINTU, JENDELA, KUNCI DAN ALAT PENGGANTUNG (Lanjutan)

VIII. Harga satuan pintu dan jendela rangka alumunium sudah termasuk rangka, daunpintu/jendela, kaca, sealent, fixing, finishing, hardware dan pemasangannya.

IX. Harga satuan pintu besi termasuk bahan / material upah pasang dan untuk pintu besitermasuk kunci, alat-alat penggantung, door closer dan finshing cat duco (sesuia gambardan spesifikasi)

X. Harga satuan rolling door/ grill sudah termasuk box, penggantung, kunci, kait untukgembok, kunci dan accesoires lainnya sesuai spesifikasi

XI. Harga pintu frameless sudah termasuk konstruksi gosok, pelubangan,penggantung danpenjepit.

3. PEKERJAAN PLAFOND DAN LIST PLAFOND

I. Harga satuan sudah termasuk rangka dan ekstra rangka penggantung pada pertemuandengan kolom, lampu dinding, diffuser, list tepi dan besi/kawat/kayu penggantung sertalevelling.

II. Jumlah luas plafond dan plafond vertikal (drop ceiling) tidak dikurangi luas kolom, diffuserdan fixture lampu.

III. Harga satuan plafond dengan rangka kayu sudah termasuk dryklin dan anti rayap,finishing, sedangkan plafond dengan rangka besi hollow/metal termasuk zinchromate,penggantung dan galvanized trapping screw.

IV. Harga satuan sudah termasuk angkur-angkur, corner bead sekrup-sekrup, penggantungdan pembuatan lubang-lubang untuk alat-alat Mekanikal & Elektrikal dan manhole.

4. PEKERJAAN PELAPIS LANTAI DAN WATERPROOFING

I. Harga satuan bahan pelapis lantai sudah termasuk adukan, bahan perekat, pingulan,pemotongan, pengisian nat dan pemolesan pada marmer termasuk pembesian.

II. Harga satuan pekerjaan pelapis lantai sudah termasuk penyusunan pola-pola lantaiyang direncanakan.

III. Harga satuan floor hardener sudah termasuk trowel finish, pelicinan bidang yangbersangkutan.

IV. Luas pelapis lantai tidak dikurangi dengan luas kolom.

V. Harga satuan bahan pelapis lantai sudah termasuk bahan pelindung apabila sudahdipasang.

VI. Waterproofing untuk plint setinggi 25 cm pada lantai toilet dan atap, sedangkan untukarea shower setinggi 150 cm, volumenya dihitung dalam m² pada volume waterproofingdilantai.

5. PEKERJAAN CAT

I. Harga satuan sudah termasuk menie/zincromate, cat dasar, plamur dan lain-lain.

II. Harga satuan pada cat plafond sudah termasuk adhitive tape, plamur, compound,pengecatan list-list/profil-profil dan nat-natnya dan perapihan/pembersihan permukaanyang akan dicat/dipolitur.

III. Untuk daerah dengan beton expose concrete permukaannya di cat sesuai denganschedule finishing.


Halaman : 7


6. PEKERJAAN SANITARY

I. Harga satuan sudah termasuk pemasangan peralatan / connect berikut fitting-fittingpenyambungan, grouting dan perapihannya.

7. PEKERJAAN LAIN - LAIN ARSITEKTUR

I. Catatan harga yang ada di No. 1 s/d 11 berlaku pula di daftar ini.

II. Harga railing sudah termasuk pelat-pelat, cincin dan tutup cincin (dop), angkur,pengelasan, gerinda, dempul, zinchromate dan pengecatan.

PEKERJAAN SPARING ME

I. Harga satuan pipa yang diameter pipanya dibawah 65 mm sudah termasuk fitting-fittingnya.

II. Harga satuan pipa bawah tanah/under ground sudah termasuk biaya galian, urugan,

pemadatan,pembuangan tanah, isolasi, bahan pelindung dan pengecatan anti karat.

III. Harga satuan pipa sudah termasuk klem-klem, penggantung, support, pembuatan lubang, penutupan lubang,waterproofing, pengecatan dan perapihannya.

IV. Harga satuan pipa sudah termasuk semua fitting penyambungan seperti socket, watermuur, double nepple, flange, gasketdan pengelasan.

GRAND TOTAL BILL OF QUANTITYHOTEL BENOA

GRAND TOTAL

GRAND TOTAL BILL OF QUANTITYHOTEL BENOA

GRAND TOTAL

DAFTAR 1 : PEKERJAAN PERSIAPAN, PRASARANA DAN PENUNJANG Err:509

DAFTAR 2 : PEKERJAAN PONDASI TIANG PANCANG Err:509

DAFTAR 3 : PEKERJAAN STRUKTUR Err:509

DAFTAR 4 : PEKERJAAN ARSITEKTUR Err:509

DAFTAR 5 : PEKERJAAN LUAR Err:509

DAFTAR 6 : PEKERJAAN SPARING ME Err:509

DAFTAR 7 : PEKERJAAN PROVISIONAL SUM Err:509

DAFTAR 8 : PEKERJAAN TAMBAH KURANG Err:509

SUB TOTAL Rp. Err:509

PPN 10% Rp. Err:509

GRAND TOTAL Rp. Err:509

DIBULATKAN Rp. Err:509

TOTAL KESELURUHAN Rp. Err:509

DIPINDAHKAN KE SURAT PENAWARAN

of 222

PROYEK : HOTEL HARIS BENOA BALISUBYEK : EVALUASI TENDERNO. : 3 PAKET : PEKERJAAN STRUKTUR, ARSITEKTUR & PLUMBINGTANGGAL : 11 SEPTEMBER 2013

NO. URAIAN PEKERJAAN SATUAN VOLUME

HARGA SATUAN TOTAL HARGA

KONTRAKTOR F KONTRAKTOR E KONTRAKTOR A KONTRAKTOR D QS KONTRAKTOR F KONTRAKTOR E KONTRAKTOR A KONTRAKTOR D QS

PT. JKS PT. TATA PT. PULAUINTAN PT. MULTIPRO PT. JKS PT. TATA PT. PULAUINTAN PT. MULTIPRO

(Rp.) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)

DAFTAR NO.1 PEKERJAAN PERSIAPAN, PRASARANA DAN PENUNJANG

A Proyek Menejemen dan Biaya-biaya Administrasi Lapangan Jumlah 1.00 636,500,000 1,622,880,000 1,250,000,000 5,032,765,523 2,150,000,000 636,500,000 1,622,880,000 1,250,000,000 5,032,765,523 2,150,000,000 - - - - -

B Biaya Pembuatan Dokumen Kontrak Jumlah 1.00 1,900,000 12,937,500 5,000,000 20,125,000 5,000,000 1,900,000 12,937,500 5,000,000 20,125,000 5,000,000 - - - - -

C Akomodasi Rapat Lapangan Jumlah 1.00 14,300,000 14,490,000 30,000,000 9,660,000 24,000,000 14,300,000 14,490,000 30,000,000 9,660,000 24,000,000 - - - - -

D Gambar terlaksana (Asbuild drawing) Jumlah 1.00 14,600,000 25,875,000 30,000,000 8,625,000 25,000,000 14,600,000 25,875,000 30,000,000 8,625,000 25,000,000 - - - - -

E Pengadaan Gambar-gambar Pelaksanaan (Shop-drawing) Jumlah 1.00 13,800,000 43,470,000 50,000,000 6,210,000 15,000,000 13,800,000 43,470,000 50,000,000 6,210,000 15,000,000 - - - - -

F Contoh-contoh Bahan Jumlah 1.00 2,600,000 7,245,000 25,000,000 11,500,000 30,000,000 2,600,000 7,245,000 25,000,000 11,500,000 30,000,000 - - - - -

A Pemeriksaan dan Pengujian Bahan Jumlah 1.00 3,600,000 7,245,000 75,000,000 42,460,875 15,000,000 3,600,000 7,245,000 75,000,000 42,460,875 15,000,000 - - - - -

B Photo-photo Kemajuan Pekerjaan Jumlah 1.00 5,300,000 7,245,000 10,000,000 8,625,000 12,500,000 5,300,000 7,245,000 10,000,000 8,625,000 12,500,000 - - - - -

C Kebersihan dan Kerapihan Jumlah 1.00 56,200,000 264,442,500 150,000,000 711,275,000 255,700,000 56,200,000 264,442,500 150,000,000 711,275,000 255,700,000 - - - - -

D Pertanggungan Biaya Jumlah 1.00 62,500,000 72,450,000 150,000,000 110,055,000 150,000,000 62,500,000 72,450,000 150,000,000 110,055,000 150,000,000 - - - - -

E Kantor dan Gudang Sementara Pemborong - - - - - a. Pembuatan kantor, gudang sementara dan los kerja Jumlah 1.00 185,900,000 220,248,000 50,000,000 479,439,600 150,000,000 185,900,000 220,248,000 50,000,000 479,439,600 150,000,000

- - - - - b. Pembuatan toilet untuk pekerja Pemborong - Pemborong Jumlah 1.00 25,600,000 7,762,500 35,000,000 11,500,000 25,000,000 25,600,000 7,762,500 35,000,000 11,500,000 25,000,000

- - - - - F Kantor Direksi Keet - - - - -

Pemborong membuat kantor untuk Direksi Pengawas, termasuk Jumlah 1.00 63,170,000 68,154,750 100,000,000 123,796,350 50,000,000 63,170,000 68,154,750 100,000,000 123,796,350 50,000,000 - - - - -

A Telepon - - - - - a. Pemborong menyediakan 1 (satu) buah line telepon untuk Jumlah 1.00 3,700,000 1,552,500 5,000,000 34,960,000 7,500,000 3,700,000 1,552,500 5,000,000 34,960,000 7,500,000

- - - - - b. Pembayaran semua tagihan-tagihan Perumtel selama masa Jumlah 1.00 15,600,000 21,735,000 45,000,000 - 24,000,000 15,600,000 21,735,000 45,000,000 - 24,000,000

- - - - - B P 3 K dan Pemadam Kebakaran Jumlah 1.00 36,700,000 22,770,000 25,000,000 2,300,000 50,000,000 36,700,000 22,770,000 25,000,000 2,300,000 50,000,000

- - - - - C Keamanan Proyek, Perlindungan pekerjaan Jumlah 1.00 112,000,000 253,575,000 75,000,000 91,496,875 90,000,000 112,000,000 253,575,000 75,000,000 91,496,875 90,000,000

- - - - - D Pagar Sementara Jumlah 1.00 34,100,000 20,700,000 75,000,000 13,110,000 35,000,000 34,100,000 20,700,000 75,000,000 13,110,000 35,000,000

- - - - - E Jalan Masuk Tempat Pekerjaan dan Jalan Sementara Jumlah 1.00 12,700,000 10,350,000 50,000,000 33,695,000 50,000,000 12,700,000 10,350,000 50,000,000 33,695,000 50,000,000

- - - - - F Pengadaan Sumber Air Bersih - - - - -

Air untuk keperluan pekerjaan Pemborong harus diadakan Jumlah 1.00 14,300,000 83,835,000 15,000,000 90,850,000 75,000,000 14,300,000 83,835,000 15,000,000 90,850,000 75,000,000 - - - - -

A Pengadaan Tenaga Listrik Jumlah 1.00 136,700,000 856,324,500 1,250,000,000 767,549,514 650,000,000 136,700,000 856,324,500 1,250,000,000 767,549,514 650,000,000 - - - - -

B Pengukuran dan Bouwplank Jumlah 1.00 16,500,000 20,700,000 50,000,000 13,800,000 25,000,000 16,500,000 20,700,000 50,000,000 13,800,000 25,000,000 - - - - -

C Peralatan dan Perlengkapan Kerja Jumlah 1.00 2,203,500,000 1,925,746,500 2,250,000,000 3,871,265,930 2,250,000,000 2,203,500,000 1,925,746,500 2,250,000,000 3,871,265,930 2,250,000,000 - - - - -

D Saluran Sementara Jumlah 1.00 3,200,000 10,350,000 105,000,000 5,175,000 17,500,000 3,200,000 10,350,000 105,000,000 5,175,000 17,500,000 - - - - -

E Topi Pengaman (helm) dan Sepatu Lapangan Serta peralatan komunikasi - - - - - a Penyediaan topi pengaman, jas hujan dan sepatu lapangan Jumlah 1.00 5,200,000 6,210,000 1,500,000 5,199,150 7,500,000 5,200,000 6,210,000 1,500,000 5,199,150 7,500,000

- - - - - b Penyediaan fasilitas komunikasi (H.T. atau sejenis) sebanyak 6 Jumlah 1.00 5,500,000 10,867,500 15,000,000 7,866,000 15,000,000 5,500,000 10,867,500 15,000,000 7,866,000 15,000,000

- - - - - F Perlindungan Lubang Jumlah 1.00 3,200,000 10,350,000 5,000,000 - 35,000,000 3,200,000 10,350,000 5,000,000 - 35,000,000

- - - - - G Asuransi - - - - -

- Kontraktor mengasuransikan pekerjaan ( CAR dan TPL ) sesuai Jumlah 1.00 100,000,000 By owner - - 100,000,000 - #VALUE! - - - - -

- Pemborong harus mengasuransikan untuk personil atau Jumlah 1.00 90,000,000 125,000,000 - - 90,000,000 - 125,000,000 - - - - -

- Pemborong wajib mengasuransikan tenaga kerjanya/Astek. Jumlah 1.00 136,400,000 84,404,250 90,000,000 105,282,500 150,000,000 136,400,000 84,404,250 90,000,000 105,282,500 150,000,000 - - - - -

SUB TOTAL DAFTAR NO. 1 3,961,670,000 5,813,915,500 6,206,500,000 11,694,535,234 6,513,700,000

- - - - - DAFTAR NO. 2 PEKERJAAN PONDASI TIANG PANCANG - - - - -

2.1 PEKERJAAN MOBILISASI DAN DEMOBILISASI - - - - - A Mobilisasi dan Demobilisasi alat-alat pemancangan, - - - - -

dan perlengkapannya. Ls 1.00 168,800,000 57,000,000.00 115,203,000 107,640,000 65,000,000 168,800,000 57,000,000 115,203,000 107,640,000 65,000,000 - - - - -

B Mobilisasi dan Demobilisasi alat-alat test beban, Ls 1.00 19,500,000 - 48,385,260 include 25,000,000 19,500,000 - 48,385,260 #VALUE! 25,000,000 dan perlengkapannya. - - - - -

of 222






- - - - - 2.2 PEKERJAAN PONDASI TIANG PANCANG (Provisional) - - - - -

Tiang pancang 25 x 25 cm - - - - - A Pengadaan Tiang Pancang : - - - - -

- Square Pile uk. 25x25 cm, 951 titik m' 16,167.00 175,000 168,150.00 195,270 173,420 170,500 2,829,225,000 2,718,481,050 3,156,930,090 2,803,681,140 2,756,473,500 (termasuk handling tiang) - - - - -

B Biaya pemancangan Jacking Pile - - - - - - Square Pile uk. 25x25 cm, 951 titik m' 16,167.00 74,000 74,100.00 86,400 77,740 75,000 1,196,358,000 1,197,974,700 1,396,828,800 1,256,822,580 1,212,525,000

C Penyambungan Tiang pancang ttk 1,902.00 26,000 285,000.00 63,360 59,800 95,000 49,452,000 542,070,000 120,510,720 113,739,600 180,690,000 D Pengadaan Tiang untuk Dolly m' 1.00 Rate Only Rate Only Rate Only Rate Only 170,500 #VALUE! #VALUE! #VALUE! #VALUE! 170,500 E jasa pancang Dolly m' 1.00 Rate Only Rate Only Rate Only Rate Only 75,000 #VALUE! #VALUE! #VALUE! #VALUE! 75,000

- - - - - 2.3 PEKERJAAN TEST BEBAN (Provisional) - - - - - A Loading test ttk 2.00 Ditiadakan - Ditiadakan Ditiadakan Ditiadakan #VALUE! - #VALUE! #VALUE! #VALUE!B PDA Test ttk 5.00 12,987,000 11,400,000.00 14,400,380 11,960,000 12,500,000 64,935,000 57,000,000 72,001,900 59,800,000 62,500,000 C Horizontal/lateral test ttk 2.00 Ditiadakan - Ditiadakan Ditiadakan Ditiadakan #VALUE! - #VALUE! #VALUE! #VALUE!

- - - - - 2 PEKERJAAN LAIN-LAIN (Provisional) - - - - - A Idle Time untuk peralatan pancang dihitung setelah 7 hari / - - - - -

alat (rate only) - - - - - - Alat Pancang Square Pile 25x25 cm hari 1.00 Rate Only Rate Only 2,304,060 Rate Only 2,500,000 #VALUE! #VALUE! 2,304,060 #VALUE! 2,500,000

B Idle Time untuk peralatan test beban dihitung - - - - - setelah 7 hari / alat (rate only) - - - - - - Loading test hari 1.00 Rate Only Rate Only Rate Only Rate Only ditiadakan #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!- PDA Test hari 1.00 Rate Only Rate Only 2,304,060 Rate Only 6,500,000 #VALUE! #VALUE! 2,304,060 #VALUE! 6,500,000 - Horizontal/lateral test hari 1.00 Rate Only Rate Only Rate Only Rate Only ditiadakan #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

- - - - - SUB TOTAL DAFTAR NO. 2 4,328,270,000 4,572,525,750 4,909,859,770 4,340,846,120 4,311,434,000

- - - - - - - - - -

DAFTAR NO. 3 PEKERJAAN STRUKTUR - - - - - 3 PEKERJAAN STRUKTUR - - - - - 3.1 PEKERJAAN TANAH - - - - - A Pekerjaan pembersihan lahan m2 6,158.00 5,000 7,410.00 9,790 5,980 5,500 30,790,000 45,630,780 60,286,820 36,824,840 33,869,000

- - - - - B Pekerjaan Galian tanah pada : - - - - -

- Pile Cap BS m3 378.00 22,000 43,890.00 35,490 80,010 34,650 8,316,000 16,590,420 13,415,220 30,243,780 13,097,700 - Pile Cap Lt. Dasar m3 145.00 22,000 43,890.00 35,490 80,010 34,650 3,190,000 6,364,050 5,146,050 11,601,450 5,024,250 - Tie Beam BS m3 268.00 22,000 43,890.00 35,490 80,010 34,650 5,896,000 11,762,520 9,511,320 21,442,680 9,286,200 - Pit Lift m3 206.40 22,000 43,890.00 35,490 29,900 34,650 4,540,800 9,058,896 7,325,136 6,171,360 7,151,760 - Lantai BS m3 12,085.60 22,000 43,890.00 63,370 29,900 34,650 265,883,200 530,436,984 765,864,472 361,359,440 418,766,040 - Kolam Renang m3 299.20 22,000 43,890.00 63,370 29,900 34,650 6,582,400 13,131,888 18,960,304 8,946,080 10,367,280 - Tie Beam Lantai dasar m3 95.00 22,000 43,890.00 35,490 80,010 34,650 2,090,000 4,169,550 3,371,550 7,600,950 3,291,750

- - - - - C Buang tanah sisa galian keluar lokasi proyek m3 13,477.20 16,600 34,490.00 19,010 21,528 15,750 223,721,520 464,828,628 256,201,572 290,137,162 212,265,900 D Pasir urug tebal 10 cm dibawah : - - - - -

- Pile Cap BS m3 38.00 Di tiadakan Di tiadakan dihilangkan Di tiadakan Di tiadakan #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!- Pile Cap Lt. Dasar m3 14.00 Di tiadakan Di tiadakan dihilangkan Di tiadakan Di tiadakan #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!- Tie Beam BS m3 40.30 Di tiadakan Di tiadakan dihilangkan Di tiadakan Di tiadakan #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!- Pit Lift m3 9.60 Di tiadakan Di tiadakan dihilangkan Di tiadakan Di tiadakan #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!- Lantai BS m3 237.90 Di tiadakan Di tiadakan dihilangkan Di tiadakan Di tiadakan #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!- lantai dasar, kolam renang, reflecting pond m3 132.00 Di tiadakan Di tiadakan dihilangkan Di tiadakan Di tiadakan #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!- Tie Beam Lantai dasar m3 14.00 Di tiadakan Di tiadakan dihilangkan Di tiadakan Di tiadakan #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

- - - - - E Lantai kerja tebal 5 cm di bawah : - - - - -

- Pile Cap BS m3 19.00 508,800 513,160 794,370 780,038 1,161,090 9,667,200 9,750,040 15,093,030 14,820,730 22,060,710 - Pile Cap Lt. Dasar m3 7.00 508,800 513,160 794,370 780,038 1,161,090 3,561,600 3,592,120 5,560,590 5,460,269 8,127,630 - Tie Beam BS m3 20.20 508,800 513,160 794,370 780,038 1,161,090 10,277,760 10,365,832 16,046,274 15,756,776 23,454,018 - Pit Lift m3 4.80 508,800 513,160 794,370 780,038 1,161,090 2,442,240 2,463,168 3,812,976 3,744,184 5,573,232 - Lantai BS m3 118.95 508,800 513,160 794,370 780,038 1,161,090 60,521,760 61,040,382 94,490,312 92,785,568 138,111,656 - lantai dasar m3 66.00 508,800 513,160 794,370 780,038 1,161,090 33,580,800 33,868,560 52,428,420 51,482,534 76,631,940 - Tie Beam Lantai dasar m3 7.00 508,800 513,160 794,370 780,038 1,161,090 3,561,600 3,592,120 5,560,590 5,460,269 8,127,630

- - - - - F Potong Kepala Tiang pancang ttk 951.00 42,000 91,200 120,390 119,600 40,000 39,942,000 86,731,200 114,490,890 113,739,600 38,040,000 G Dewatering Ls 1.00 372,000,000 595,080,000 360,608,430 158,837,080 210,000,000 372,000,000 595,080,000 360,608,430 158,837,080 210,000,000

- - - - - 3.2 PEKERJAAN STRUKTUR - - - - - 3.2.1 LANTAI BASEMENT - - - - -

- - - - - Beton - - - - - Beton Mutu K-250 pada : - - - - -

A - Pile cap m3 321.00 883,000 904,200 887,830 824,928 834,900 283,443,000 290,248,200 284,993,430 264,801,728 268,002,900 B - Tie Beam m3 208.00 883,000 904,200 887,830 824,928 834,900 183,664,000 188,073,600 184,668,640 171,584,920 173,659,200 C - Plat Lantai (Provisional) m3 488.70 883,000 904,200 887,830 824,928 834,900 431,522,100 441,882,540 433,882,521 403,142,069 408,015,630 D - Retaining wall m3 137.00 883,000 904,200 900,500 824,928 834,900 120,971,000 123,875,400 123,368,500 113,015,068 114,381,300 E - Plat Ramp +Balok Ramp + Gutter (Provisional) m3 52.00 883,000 904,200 887,830 824,928 834,900 45,916,000 47,018,400 46,167,160 42,896,230 43,414,800 F - Pitlift m3 52.50 883,000 904,200 900,500 824,928 834,900 46,357,500 47,470,500 47,276,250 43,308,694 43,832,250 G - tangga m3 6.20 883,000 904,200 900,500 824,928 834,900 5,474,600 5,606,040 5,583,100 5,114,551 5,176,380 H - tangga ME (Provisional) m3 1.50 883,000 904,200 900,500 824,928 834,900 1,324,500 1,356,300 1,350,750 1,237,391 1,252,350

- - - - - Beton Mutu K-300 pada : - - - - -

I - Kolom m3 99.00 922,500 965,850 896,460 917,507 872,410 91,327,500 95,619,150 88,749,540 90,833,203 86,368,590 - - - - -

Besi Beton (BJTP 24 & BJTD 40) pada : - - - - - J - Pile cap kg 24,834.00 10,680 11,138 10,900 11,226 10,889 265,227,120 276,612,635 270,690,600 278,792,693 270,405,009 K - Tie Beam kg 60,250.00 10,680 11,138 10,900 11,226 10,889 643,470,000 671,092,504 656,725,000 676,381,563 656,032,125

of 222






L - Plat Lantai (Provisional) kg 60,598.80 10,680 11,138 10,900 11,226 10,889 647,195,184 674,977,601 660,526,920 680,297,279 659,830,034 M - Retaining wall kg 13,693.00 10,680 11,138 10,900 11,226 10,889 146,241,240 152,518,999 149,253,700 153,721,041 149,096,231 N - Plat Ramp +Balok Ramp + Gutter (Provisional) kg 11,700.00 10,680 11,138 10,900 11,226 10,889 124,956,000 130,320,038 127,530,000 131,347,125 127,395,450 O - Pitlift kg 4,462.00 10,680 11,138 10,900 11,226 10,889 47,654,160 49,699,830 48,635,800 50,091,528 48,584,487 P - Kolom kg 42,909.00 10,680 11,138 10,900 11,226 10,889 458,268,120 477,940,386 467,708,100 481,707,161 467,214,647 Q - Tangga kg 737.00 10,680 11,138 10,900 11,226 10,889 7,871,160 8,209,049 8,033,300 8,273,746 8,024,825 R - tangga ME (provisional) kg 249.00 10,680 11,138 10,900 11,226 10,889 2,659,320 2,773,478 2,714,100 2,795,336 2,711,237

- - - - - Acuan Batako pada : - - - - -

S - Pile Cap m2 755.00 77,000 133,230 109,320 103,856 54,443 58,135,000 100,588,650 82,536,600 78,411,627 41,104,088 T - Tie Beam m2 1,331.00 77,000 133,230 109,320 103,856 54,443 102,487,000 177,329,130 145,504,920 138,232,948 72,462,968 U - Plat Lantai (Provisional) m2 38.00 77,000 133,230 109,320 103,856 54,443 2,926,000 5,062,740 4,154,160 3,946,545 2,068,815 V - Pit Lift Luar m2 125.00 77,000 133,230 109,320 103,856 54,443 9,625,000 16,653,750 13,665,000 12,982,058 6,805,313 W - Retaining Wall Luar m2 913.00 77,000 133,230 109,320 103,856 54,443 70,301,000 121,638,990 99,809,160 94,820,948 49,706,003

- - - - - Acuan halus pada : - - - - -

- - - - - A - Retaining Wall Dalam m2 913.00 134,700 135,490 146,170 120,172 147,977 122,981,100 123,702,370 133,453,210 109,716,890 135,102,545 B - Pitlift Dalam m2 89.00 134,700 135,490 146,170 120,172 147,977 11,988,300 12,058,610 13,009,130 10,695,294 13,169,909 C - Plat Ramp +Balok Ramp + Gutter (Provisional) m2 286.00 136,300 132,550 132,870 140,066 147,977 38,981,800 37,909,300 38,000,820 40,058,826 42,321,279 D - Tangga m2 58.40 140,500 140,490 154,050 210,673 147,977 8,205,200 8,204,616 8,996,520 12,303,287 8,641,828 E - Tangga ME (Provisional) m2 9.00 140,500 140,490 154,050 210,673 147,977 1,264,500 1,264,410 1,386,450 1,896,055 1,331,789

- - - - - Acuan Halus beton expose - - - - -

F - Kolom m2 879.00 98,400 119,550 151,490 118,246 169,116 86,493,600 105,084,450 133,159,710 103,938,413 148,652,964 - - - - -

Waterproofing Integral pada : - - - - - G - Pile cap m3 321.00 207,800 205,200 335,230 269,100 251,559 66,703,800 65,869,200 107,608,830 86,381,100 80,750,439 H - Tie Beam m3 208.00 207,800 205,200 335,230 269,100 251,559 43,222,400 42,681,600 69,727,840 55,972,800 52,324,272 I - Plat Lantai m3 488.70 207,800 205,200 335,230 269,100 251,559 101,551,860 100,281,240 163,826,901 131,509,170 122,936,883 J - Retaining wall m3 137.00 207,800 205,200 212,750 269,100 251,559 28,468,600 28,112,400 29,146,750 36,866,700 34,463,583 K - Pitlift m3 52.50 207,800 205,200 335,230 269,100 251,559 10,909,500 10,773,000 17,599,575 14,127,750 13,206,848

- - - - - 3.2.2 LANTAI DASAR - - - - -

Beton - - - - - Beton Mutu K-250 pada : - - - - -

A - Plat lantai As 0-25 m3 424.00 883,000 904,200 887,830 824,928 834,900 374,392,000 383,380,800 376,439,920 349,769,260 353,997,600 B - plat Lantai As 25-31 m3 180.00 883,000 904,200 887,830 824,928 834,900 158,940,000 162,756,000 159,809,400 148,486,950 150,282,000 C - Pile cap m3 124.00 883,000 904,200 887,830 824,928 834,900 109,492,000 112,120,800 110,090,920 102,291,010 103,527,600 D - Balok m3 359.00 883,000 904,200 887,830 824,928 834,900 316,997,000 324,607,800 318,730,970 296,148,973 299,729,100 E - Tangga m3 11.70 883,000 904,200 900,500 824,928 834,900 10,331,100 10,579,140 10,535,850 9,651,652 9,768,330

- - - - - Beton Mutu K-300 pada : - - - - -

F - Kolom m3 138.00 922,500 965,850 896,460 917,507 872,410 127,305,000 133,287,300 123,711,480 126,615,980 120,392,580 - - - - -

Besi Beton (BJTP 24 & BJTD 40) pada : - - - - - A - Plat lantai kg 74,896.00 10,680 11,138 10,900 11,226 10,889 799,889,280 834,226,460 816,366,400 840,801,220 815,505,096 C - Pile cap kg 9,103.00 10,680 11,138 10,900 11,226 10,889 97,220,040 101,393,445 99,222,700 102,192,554 99,118,016 D - Balok kg 102,069.00 10,680 11,138 10,900 11,226 10,889 1,090,096,920 1,136,891,964 1,112,552,100 1,145,852,111 1,111,378,307 E - Tangga kg 1,275.00 10,680 11,138 10,900 11,226 10,889 13,617,000 14,201,543 13,897,500 14,313,469 13,882,838 F - Kolom kg 49,830.00 10,680 11,138 10,900 11,226 10,889 532,184,400 555,029,701 543,147,000 559,404,038 542,573,955

- - - - - Acuan halus pada : - - - - -

A - Plat lantai As 0-25 m2 3,290.50 140,500 132,550 132,870 140,066 137,802 462,315,250 436,155,775 437,208,735 460,886,597 453,437,481 B - Balok As 0-25 m2 1,829.00 136,300 138,640 129,460 181,967 147,977 249,292,700 253,572,560 236,782,340 332,818,512 270,649,019 C - Tangga m2 102.00 140,500 140,490 154,050 210,673 137,802 14,331,000 14,329,980 15,713,100 21,488,618 14,055,804

- - - - - Acuan Halus beton expose - - - - -

D - Kolom m2 1,223.00 98,400 119,550.00 151,490 118,246 169,116 120,343,200 146,209,650 185,272,270 144,615,107 206,828,868 - - - - -

Acuan Batako pada : - - - - - E - plat Lantai As 25-31 m2 19.50 77,000 133,230.00 132,870 103,856 54,443 1,501,500 2,597,985 2,590,965 2,025,201 1,061,629 F - Pile cap m2 249.00 77,000 133,230.00 109,320 103,856 54,443 19,173,000 33,174,270 27,220,680 25,860,259 13,556,183 G - Balok As 25-31 m2 447.00 77,000 133,230.00 129,460 103,856 54,443 34,419,000 59,553,810 57,868,620 46,423,838 24,335,798

- - - - - waterproofing Integral - - - - -

A - plat Lantai As 25-31 m3 180.00 207,800 205,200.00 335,230 269,100 251,559 37,404,000 36,936,000 60,341,400 48,438,000 45,280,620 B - Pile cap m3 124.00 207,800 205,200.00 335,230 269,100 251,559 25,767,200 25,444,800 41,568,520 33,368,400 31,193,316 C - Balok As 25-31 m3 37.00 207,800 205,200.00 335,230 269,100 251,559 7,688,600 7,592,400 12,403,510 9,956,700 9,307,683

- - - - - 3.2.3 LANTAI 1 - - - - -


A - Plat lantai m3 429.00 883,000 904,200 887,830 824,928 834,900 378,807,000 387,901,800 380,879,070 353,893,898 358,172,100 B - Balok m3 273.20 883,000 904,200 887,830 824,928 834,900 241,235,600 247,027,440 242,555,156 225,370,193 228,094,680 C - Tangga m3 13.77 883,000 904,200 900,500 824,928 834,900 12,158,910 12,450,834 12,399,885 11,359,252 11,496,573 D - Kolom m3 96.00 883,000 904,200 900,500 824,928 834,900 84,768,000 86,803,200 86,448,000 79,193,040 80,150,400 E - Janggutan Balkon m3 3.20 883,000 904,200 900,500 824,928 834,900 2,825,600 2,893,440 2,881,600 2,639,768 2,671,680

- - - - - Besi Beton (BJTP 24 & BJTD 40) pada : - - - - -

A - Plat lantai kg 49,335.00 10,680 11,138 10,900 11,226 10,889 526,897,800 549,516,161 537,751,500 553,847,044 537,184,148 B - Balok kg 77,057.00 10,680 11,138 10,900 11,226 10,889 822,968,760 858,296,682 839,921,300 865,061,146 839,035,145 C - Tangga kg 1,508.00 10,680 11,138 10,900 11,226 10,889 16,105,440 16,796,805 16,437,200 16,929,185 16,419,858 D - Kolom kg 36,538.00 10,680 11,138 10,900 11,226 10,889 390,225,840 406,977,227 398,264,200 410,184,723 397,844,013 E - Janggutan Balkon kg 680.00 10,680 11,138 10,900 11,226 10,889 7,262,400 7,574,156 7,412,000 7,633,850 7,404,180

- - - - -

of 222






Acuan halus pada : - - - - - F - Plat lantai m2 3,212.00 140,500 132,550 132,870 140,066 137,802 451,286,000 425,750,600 426,778,440 449,891,430 442,620,024 G - Balok m2 1,443.30 136,300 138,640 129,460 181,967 147,977 196,721,790 200,099,112 186,849,618 262,633,657 213,574,482 H - Tangga m2 117.80 140,500 140,490 154,050 210,673 137,802 16,550,900 16,549,722 18,147,090 24,817,247 16,233,076

- - - - - Acuan Beton expose pada : - - - - -

I - kolom m2 840.00 98,400 119,550 151,490 118,246 169,116 82,656,000 100,422,000 127,251,600 99,326,811 142,057,440 J - Balok ( area tepi luar ) m2 159.00 136,300 148,080 129,460 181,967 169,116 21,671,700 23,544,720 20,584,140 28,932,829 26,889,444 K - janggutan Balkon m2 63.00 136,300 148,080 129,460 120,172 169,116 8,586,900 9,329,040 8,155,980 7,570,826 10,654,308

- - - - - 3.2.4 LANTAI 2 - - - - -


A - Plat lantai m3 315.00 883,000 904,200 887,830 824,928 834,900 278,145,000 284,823,000 279,666,450 259,852,163 262,993,500 B - Balok m3 227.90 883,000 904,200 887,830 824,928 834,900 201,235,700 206,067,180 202,336,457 188,000,977 190,273,710 C - Tangga m3 13.77 883,000 904,200 900,500 824,928 834,900 12,158,910 12,450,834 12,399,885 11,359,252 11,496,573 D - Kolom m3 99.00 883,000 904,200 900,500 824,928 834,900 87,417,000 89,515,800 89,149,500 81,667,823 82,655,100 E - janggutan Balkon m3 5.00 883,000 904,200 900,500 824,928 834,900 4,415,000 4,521,000 4,502,500 4,124,638 4,174,500


F - Plat lantai kg 31,255.00 10,680 11,138 10,900 11,226 10,889 333,803,400 348,132,717 340,679,500 350,876,444 340,320,068 G - Balok kg 66,076.00 10,680 11,138 10,900 11,226 10,889 705,691,680 735,985,200 720,228,400 741,785,695 719,468,526 H - Tangga kg 1,508.00 10,680 11,138 10,900 11,226 10,889 16,105,440 16,796,805 16,437,200 16,929,185 16,419,858 I - Kolom kg 32,565.00 10,680 11,138 10,900 11,226 10,889 347,794,200 362,724,106 354,958,500 365,582,831 354,584,003 J - janggutan Balkon kg 1,077.00 10,680 11,138 10,900 11,226 10,889 11,502,360 11,996,127 11,739,300 12,090,671 11,726,915

- - - - - Acuan halus pada : - - - - -

K - Plat lantai m2 2,687.00 140,500 132,550 132,870 140,066 137,802 377,523,500 356,161,850 357,021,690 376,356,872 370,273,974 L - Balok m2 1,329.60 136,300 138,640 129,460 181,967 147,977 181,224,480 184,335,744 172,130,016 241,943,955 196,749,554 M - Tangga m2 117.80 140,500 140,490 154,050 210,673 137,802 16,550,900 16,549,722 18,147,090 24,817,247 16,233,076


N - kolom m2 920.00 98,400 119,550 151,490 118,246 169,116 90,528,000 109,986,000 139,370,800 108,786,507 155,586,720 O - Balok ( area tepi luar ) m2 119.00 136,300 148,080 129,460 181,967 169,116 16,219,700 17,621,520 15,405,740 21,654,130 20,124,804 P - janggutan Balkon m2 100.00 136,300 148,080 129,460 120,172 169,116 13,630,000 14,808,000 12,946,000 12,017,184 16,911,600

- - - - - 3.2.5 LANTAI 3 - - - - -


A - Plat lantai m3 312.00 883,000 904,200 887,830 824,928 834,900 275,496,000 282,110,400 277,002,960 257,377,380 260,488,800 B - Balok m3 225.70 883,000 904,200 887,830 824,928 834,900 199,293,100 204,077,940 200,383,231 186,186,137 188,436,930 C - Tangga m3 18.90 883,000 904,200 900,500 824,928 834,900 16,688,700 17,089,380 17,019,450 15,591,130 15,779,610 D - Kolom m3 73.00 883,000 904,200 900,500 824,928 834,900 64,459,000 66,006,600 65,736,500 60,219,708 60,947,700 E - Janggutan Balkon m3 4.00 883,000 904,200 900,500 824,928 834,900 3,532,000 3,616,800 3,602,000 3,299,710 3,339,600


F - Plat lantai kg 28,422.00 10,680 11,138 10,900 11,226 10,889 303,546,960 316,577,447 309,799,800 319,072,478 309,472,947 G - Balok kg 67,143.00 10,680 11,138 10,900 11,226 10,889 717,087,240 747,869,942 731,858,700 753,764,104 731,086,556 H - Tangga kg 2,069.00 10,680 11,138 10,900 11,226 10,889 22,096,920 23,045,484 22,552,100 23,227,111 22,528,307 I - Kolom kg 25,169.00 10,680 11,138 10,900 11,226 10,889 268,804,920 280,344,021 274,342,100 282,553,486 274,052,657 J - Janggutan Balkon kg 814.00 10,680 11,138 10,900 11,226 10,889 8,693,520 9,066,710 8,872,600 9,138,168 8,863,239

- - - - - Acuan pada : - - - - -

K - Plat lantai m2 2,652.00 140,500 132,550 132,870 140,066 137,802 372,606,000 351,522,600 352,371,240 371,454,568 365,450,904 L - Balok m2 1,146.60 136,300 138,640 129,460 181,967 147,977 156,281,580 158,964,624 148,438,836 208,643,907 169,669,855 M - Tangga m2 162.60 140,500 140,490 154,050 210,673 137,802 22,845,300 22,843,674 25,048,530 34,255,385 22,406,605


N - kolom m2 707.00 98,400 119,550 151,490 118,246 169,116 69,568,800 84,521,850 107,103,430 83,600,066 119,565,012 O - Balok ( area tepi luar ) m2 178.00 136,300 148,080 129,460 181,967 169,116 24,261,400 26,358,240 23,043,880 32,390,211 30,102,648 P - janggutan Balkon m2 76.00 136,300 148,080 129,460 120,172 169,116 10,358,800 11,254,080 9,838,960 9,133,060 12,852,816

- - - - - 3.2.6 LANTAI 4 - - - - -


A - Plat lantai m3 317.00 883,000 904,200 887,830 824,928 834,900 279,911,000 286,631,400 281,442,110 261,502,018 264,663,300 B - Balok m3 228.40 883,000 904,200 887,830 824,928 834,900 201,677,200 206,519,280 202,780,372 188,413,441 190,691,160 C - Kolom m3 71.00 883,000 904,200 900,500 824,928 834,900 62,693,000 64,198,200 63,935,500 58,569,853 59,277,900 D - Janggutan Balkon m3 10.00 883,000 904,200 900,500 824,928 834,900 8,830,000 9,042,000 9,005,000 8,249,275 8,349,000


E - Plat lantai kg 31,400.00 10,680 11,138 10,900 11,226 10,889 335,352,000 349,747,795 342,260,000 352,504,250 341,898,900 F - Balok kg 65,694.00 10,680 11,138 10,900 11,226 10,889 701,611,920 731,730,307 716,064,600 737,497,268 715,309,119 G - Kolom kg 22,736.00 10,680 11,138 10,900 11,226 10,889 242,820,480 253,244,136 247,822,400 255,240,020 247,560,936 H - Janggutan Balkon kg 1,752.00 10,680 11,138 10,900 11,226 10,889 18,711,360 19,514,590 19,096,800 19,668,390 19,076,652

- - - - - Acuan halus pada : - - - - -

I - Plat lantai m2 2,699.00 140,500 132,550 132,870 140,066 137,802 379,209,500 357,752,450 358,616,130 378,037,662 371,927,598 J - Balok m2 1,341.00 136,300 138,640 129,460 181,967 147,977 182,778,300 185,916,240 173,605,860 244,018,384 198,436,487


K - Kolom m2 639.00 98,400 119,550 151,490 118,246 169,116 62,877,600 76,392,450 96,802,110 75,559,324 108,065,124 L - Balok ( area tepi luar ) m2 121.00 136,300 148,080 129,460 181,967 169,116 16,492,300 17,917,680 15,664,660 22,018,064 20,463,036 M - Janggutan Balkon m2 196.00 136,300 148,080 129,460 120,172 169,116 26,714,800 29,023,680 25,374,160 23,553,681 33,146,736

- - - - - 3.2.7 LANTAI ATAP - - - - -

of 222







A - Plat lantai+rumah lift (Provisional) m3 291.50 883,000 904,200 887,830 824,928 834,900 257,394,500 263,574,300 258,802,445 240,466,366 243,373,350 B - Balok m3 208.50 883,000 904,200 887,830 824,928 834,900 184,105,500 188,525,700 185,112,555 171,997,384 174,076,650 C - Janggutan Balkon m3 12.00 883,000 904,200 900,500 824,928 834,900 10,596,000 10,850,400 10,806,000 9,899,130 10,018,800


D - Plat lantai+rumah lift (Provisional) kg 25,404.00 10,680 11,138 10,900 11,226 10,889 271,314,720 282,961,560 276,903,600 285,191,655 276,611,454 E - Balok kg 58,736.00 10,680 11,138 10,900 11,226 10,889 627,300,480 654,228,868 640,222,400 659,385,020 639,546,936 F - Janggutan Balkon kg 1,809.00 10,680 11,138 10,900 11,226 10,889 19,320,120 20,149,483 19,718,100 20,308,286 19,697,297

- - - - - Acuan pada : - - - - -

G - Plat lantai+rumah lift (Provisional) m2 2,486.12 140,500 132,550 132,870 140,066 137,802 349,299,860 329,535,206 330,330,764 348,220,449 342,592,308 H - Balok m2 1,223.40 136,300 138,640 129,460 181,967 147,977 166,749,420 169,612,176 158,381,364 222,619,009 181,034,450


I - Balok m2 114.00 136,300 148,080 129,460 181,967 169,116 15,538,200 16,881,120 14,758,440 20,744,292 19,279,224 J - janggutan balkon m2 235.00 136,300 148,080 129,460 120,172 169,116 32,030,500 34,798,800 30,423,100 28,240,382 39,742,260

- - - - - K Waterproofing membran termasuk screed dan m2 2,429.00 156,000 141,940 183,010 174,916 134,156 378,924,000 344,772,260 444,531,290 424,871,936 325,864,924

kawat ayam - - - - - - - - - -

3.2.8 RANGKA ATAP (Provisional) - - - - - A Baja WF uk. 150x75x5x7 mm kg 41,005.00 20,500 23,480 18,910 18,538 16,750 840,602,500 962,797,400 775,404,550 760,150,690 686,833,750 B Baja Kanal C uk. 100x50x5 mm kg 29,862.00 20,500 24,720 18,240 18,538 16,750 612,171,000 738,188,640 544,682,880 553,581,756 500,188,500 C kaso Hollow uk. 20x40 mm kg 8,532.00 20,500 26,920 17,150 18,538 16,750 174,906,000 229,681,440 146,323,800 158,166,216 142,911,000 D Plat baja tebal 1.2-18 mm (variatif) kg 4,764.00 20,500 22,390 18,110 18,538 16,750 97,662,000 106,665,960 86,276,040 88,315,032 79,797,000 E Baut dia. 10 mm bh 300.00 11,000 4,790 6,350 7,176 5,000 3,300,000 1,437,000 1,905,000 2,152,800 1,500,000 F Baut dia 16 mm bh 672.00 16,200 8,620 7,310 11,362 7,500 10,886,400 5,792,640 4,912,320 7,635,264 5,040,000 G Baut dia 19 mm bh 400.00 18,200 14,240 10,720 22,126 12,500 7,280,000 5,696,000 4,288,000 8,850,400 5,000,000 H Baut dia. 22 mm bh 200.00 22,100 25,730 24,470 31,694 15,000 4,420,000 5,146,000 4,894,000 6,338,800 3,000,000 I Angkur dia 19 mm bh 150.00 97,400 73,890 58,930 161,460 15,000 14,610,000 11,083,500 8,839,500 24,219,000 2,250,000 J Angkur dia 22 mm bh 180.00 110,400 108,100 84,780 179,400 17,500 19,872,000 19,458,000 15,260,400 32,292,000 3,150,000 K Chemical Angkur dia 19 mm bh 50.00 110,400 285,370 98,600 89,700 35,000 5,520,000 14,268,500 4,930,000 4,485,000 1,750,000 L Chemical Angkur dia. 22 mm bh 75.00 123,400 389,500 153,070 107,640 50,000 9,255,000 29,212,500 11,480,250 8,073,000 3,750,000 M Trekstang dia. 10 mm kg 915.00 20,500 22,820 33,310 14,352 11,500 18,757,500 20,880,300 30,478,650 13,132,080 10,522,500 N Wind Bracing dia. kg 915.00 20,500 22,480 17,900 14,352 11,500 18,757,500 20,569,200 16,378,500 13,132,080 10,522,500 O Grouting beton tebal 2,5 cm m2 27.00 52,000 171,000 1,179,400 239,200 150,000 1,404,000 4,617,000 31,843,800 6,458,400 4,050,000 P Cat Zinkromate kg 85,993.00 sudah ada cat epoxy 1,770 520 1,017 1,500 #VALUE! 152,207,610 44,716,360 87,420,484 128,989,500 Q Cat Baja kg 85,993.00 2,600 1,950 6,340 2,059 5,500 223,581,800 167,686,350 545,195,620 177,044,845 472,961,500

- - - - - 3.3 PEKERJAAN STRUKTUR LAIN-LAIN - - - - -

Struktur Toilet Kids Club & Outdoor Shower - - - - - Dudukan pool Deck, Café, Kids Club - - - - - (Provisional) - - - - -

A Pemadatan tanah m2 917.00 6,000 2,850 11,220 128,570 3,500 5,502,000 2,613,450 10,288,740 117,898,690 3,209,500 B Pasir Urug 10 cm m3 91.70 Dihilangkan Dihilangkan Dihilangkan Dihilangkan - #VALUE! #VALUE! #VALUE! #VALUE! - C Lantai kerja K 125 tebal 5 cm m3 45.90 508,800 513,160 794,370 780,038 1,161,090 23,353,920 23,554,044 36,461,583 35,803,763 53,294,031 D Aanstamping m3 27.00 289,000 482,460 422,820 242,866 375,000 7,803,000 13,026,420 11,416,140 6,557,382 10,125,000 E pasangan Batu kali 1 : 5 pcs m3 84.00 445,000 573,430 663,740 546,664 625,000 37,380,000 48,168,120 55,754,160 45,919,789 52,500,000 F Beton K -250 - - - - -

- Plat lantai m3 37.90 883,000 904,200 887,830 824,928 834,900 33,465,700 34,269,180 33,648,757 31,264,752 31,642,710 - kolom m3 1.80 883,000 904,200 900,500 824,928 834,900 1,589,400 1,627,560 1,620,900 1,484,870 1,502,820 - Slof m3 10.00 883,000 904,200 887,830 824,928 834,900 8,830,000 9,042,000 8,878,300 8,249,275 8,349,000 - Plat Atap m3 33.70 883,000 904,200 887,830 824,928 834,900 29,757,100 30,471,540 29,919,871 27,800,057 28,136,130 - Ring Balok m3 8.00 883,000 904,200 887,830 824,928 834,900 7,064,000 7,233,600 7,102,640 6,599,420 6,679,200

- - - - - G Wire mesh M 6 1 lapis - - - - -

- Plat lantai m2 379.00 49,500 51,540 48,710 55,260 35,100 18,760,500 19,533,660 18,461,090 20,943,654 13,302,900 - Plat dak atap m2 337.00 49,500 51,540 48,710 55,260 35,100 16,681,500 17,368,980 16,415,270 18,622,721 11,828,700

- - - - - H Besi Beton (BJTP 24 & BJTD 40) pada : - - - - -

- kolom kg 10,680 11,138 10,900 - - - - - - Slof kg 959.00 10,680 11,138 10,900 11,226 10,889 10,242,120 10,681,788 10,453,100 10,765,974 10,442,072 - Ring Balok kg 768.00 10,680 11,138 10,900 11,226 10,889 8,202,240 8,554,341 8,371,200 8,621,760 8,362,368

- - - - - I Acuan Halus pada : - - - - -

- Plat lantai m2 20.20 140,500 132,550 132,870 140,066 137,802 2,838,100 2,677,510 2,683,974 2,829,330 2,783,600 - kolom m2 49.00 98,400 119,550 151,490 118,246 169,116 4,821,600 5,857,950 7,423,010 5,794,064 8,286,684 - Slof m2 119.00 89,000 78,260 129,460 103,856 147,977 10,591,000 9,312,940 15,405,740 12,358,919 17,609,204 - Plat Atap m2 337.00 140,500 132,550 132,870 140,066 137,802 47,348,500 44,669,350 44,777,190 47,202,183 46,439,274 - Ring Balok m2 355.00 89,000 138,640 129,460 181,967 147,977 31,595,000 49,217,200 45,958,300 64,598,454 52,531,658

- - - - - Ground Water Tank - - - - -

J - Galian tanah m³ Include Lt. BS Include Lt. BS Include Lt. BS Include Lt. BS Include Lt. BS - #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!K - Pasir urug m³ Include Lt. BS Include Lt. BS Include Lt. BS Include Lt. BS Include Lt. BS - #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!L - Lantai kerja K 125 tebal 5 cm m² Include Lt. BS Include Lt. BS Include Lt. BS Include Lt. BS Include Lt. BS - #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!M - Beton K-250 Dinding m³ 71.00 883,000 904,200 900,500 824,928 834,900 62,693,000 64,198,200 63,935,500 58,569,853 59,277,900 N - Besi Kg 7,091.00 10,680 11,138 10,900 11,226 10,889 75,731,880 78,982,854 77,291,900 79,605,339 77,210,354 O - Acuan halus m² 626.00 134,700 135,490 146,170 120,172 147,977 84,322,200 84,816,740 91,502,420 75,227,572 92,633,289 P - Acuan batako m² tidak ada tidak ada tidak ada 54,443 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!Q - Waterproofing integral m³ 71.00 207,800 205,200 212,750 21,528 251,559 14,753,800 14,569,200 15,105,250 1,528,488 17,860,689 R - Buang Galian Tanah m³ Include Lt. BS Include Lt. BS Include Lt. BS - #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!S - Manhole beton uk. 800x800 mm bh 2.00 1,504,000 1,787,520 1,500,000 229,632 1,500,000 3,008,000 3,575,040 3,000,000 459,264 3,000,000

- - - - - Tangga pada GWT - - - - -

of 222






T - Ladder Stainless Steel pada GWT lebar 40 cm, m' 8.00 490,000 1,140,000 2,150,000 2,392,000 750,000 3,920,000 9,120,000 17,200,000 19,136,000 6,000,000 pegangan dari pipa dia. 6 cm, anak tangga dari - - - - - piap 5 cm - - - - -

U - Ladder galvanis finish cat pada GWT lebar 40 cm, m' 8.00 490,000 570,000 2,150,000 2,392,000 275,000 3,920,000 4,560,000 17,200,000 19,136,000 2,200,000 pegangan dari pipa dia. 6 cm, anak tangga dari - - - - - pipa 5 cm - - - - -

- - - - - Sewage Treathment Plant (STP) - - - - - (Provisional) - - - - -

A - Galian tanah m³ Include Lt. BS Include Lt. BS Include Lt. BS Include Lt. BS Include Lt. BS - #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!B - Pasir urug m³ Include Lt. BS Include Lt. BS Include Lt. BS Include Lt. BS Include Lt. BS - #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!C - Lantai kerja K 125 tebal 5 cm m² Include Lt. BS Include Lt. BS Include Lt. BS Include Lt. BS Include Lt. BS - #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!D - Beton K-250 m³ 34.00 883,000 904,200 900,500 824,928 834,900 30,022,000 30,742,800 30,617,000 28,047,535 28,386,600 E - Besi Kg 3,680.00 10,680 11,138 10,900 11,226 10,889 39,302,400 40,989,550 40,112,000 41,312,600 40,069,680 F - Acuan halus m² 326.00 134,700 135,490 146,170 120,172 147,977 43,912,200 44,169,740 47,651,420 39,176,020 48,240,339 G - Waterproofing integral m³ 34.00 207,800 205,200 212,750 269,100 251,559 7,065,200 6,976,800 7,233,500 9,149,400 8,553,006 H - Buang Galian Tanah m³ Include Lt. BS Include Lt. BS Include Lt. BS Include Lt. BS Include Lt. BS - #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!I - Manhole beton uk. 800x800 mm bh 3.00 1,504,000 1,787,520 1,500,000 229,632 1,500,000 4,512,000 5,362,560 4,500,000 688,896 4,500,000 J - Ladder Galvanis pada STP m' 6.00 490,000 570,000 1,650,000 777,400 275,000 2,940,000 3,420,000 9,900,000 4,664,400 1,650,000

- - - - - Balancing Tank (Provisional) - - - - -

A - Galian tanah m³ Include Lt. BS Include Lt. BS Include Lt. BS Include Lt. BS Include Lt. BS - #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!B - Pasir urug m³ Include Lt. BS Include Lt. BS Include Lt. BS Include Lt. BS Include Lt. BS - #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!C - Lantai kerja K 125 tebal 5 cm m² Include Lt. BS Include Lt. BS Include Lt. BS Include Lt. BS Include Lt. BS - #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!D - Beton K-250 m³ 16.70 883,000 904,200 900,500 824,928 834,900 14,746,100 15,100,140 15,038,350 13,776,289 13,942,830 E - Besi Kg 1,980.00 10,680 11,138 10,900 11,226 10,889 21,146,400 22,054,160 21,582,000 22,227,975 21,559,230 F - Acuan halus m² 168.00 134,700 135,490 146,170 120,172 147,977 22,629,600 22,762,320 24,556,560 20,188,869 24,860,052 G - Waterproofing integral m³ 16.70 207,800 205,200 335,230 269,100 251,559 3,470,260 3,426,840 5,598,341 4,493,970 4,201,035 H - Buang Galian Tanah m³ Include Lt. BS Include Lt. BS Include Lt. BS 269,100 - #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!I - Manhole beton uk. 800x800 mm bh 2.00 1,504,000 1,787,520 1,500,000 229,632 1,500,000 3,008,000 3,575,040 3,000,000 459,264 3,000,000

- - - - - Separator Beam (Provisional) - - - - -

A - Beton K-250 m³ 5.00 883,000 904,200 900,500 824,928 834,900 4,415,000 4,521,000 4,502,500 4,124,638 4,174,500 B - Besi Kg 1,245.00 10,680 11,138 10,900 11,226 10,889 13,296,600 13,867,389 13,570,500 13,976,681 13,556,183 C - Acuan halus m² 92.00 136,300 138,640 146,170 181,967 147,977 12,539,600 12,754,880 13,447,640 16,741,008 13,613,838

- - - - - Grease Trap (Provisional) - - - - -

A - Galian tanah m³ Include BS Include BS Include BS Include BS Include BS - #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!B - Pasir urug m³ Include BS Include BS Include BS Include BS Include BS - #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!C - Lantai kerja K 125 tebal 5 cm m² Include BS Include BS Include BS Include BS Include BS - #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!D - Beton K-250 m³ 9.00 883,000 904,200 900,500 824,928 834,900 7,947,000 8,137,800 8,104,500 7,424,348 7,514,100 E - Besi Kg 1,485.00 10,680 11,138 10,900 11,226 10,889 15,859,800 16,540,620 16,186,500 16,670,981 16,169,423 F - Acuan halus m² 59.00 134,700 78,260 146,170 120,172 147,977 7,947,300 4,617,340 8,624,030 7,090,139 8,730,614 G - Waterproofing integral m³ 9.00 207,800 205,200 335,230 269,100 251,559 1,870,200 1,846,800 3,017,070 2,421,900 2,264,031 H - Buang Galian Tanah m³ Include BS Include BS Include BS Include BS Include BS - #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!I - Manhole beton uk. 800x800 mm bh 2.00 1,504,000 1,787,520 1,500,000 229,632 1,500,000 3,008,000 3,575,040 3,000,000 459,264 3,000,000

- - - - - Sumpit (Provisional) - - - - -

A - Beton K-250 m³ 7.00 883,000 904,200 900,500 824,928 834,900 6,181,000 6,329,400 6,303,500 5,774,493 5,844,300 B - Besi Kg 825.00 10,680 11,138 10,900 11,226 10,889 8,811,000 9,189,233 8,992,500 9,261,656 8,983,013 C - Acuan halus m² 27.00 134,700 78,260 146,170 120,172 147,977 3,636,900 2,113,020 3,946,590 3,244,640 3,995,366 D - Acuan Luar m² 47.00 134,700 133,230 146,170 103,856 54,443 6,330,900 6,261,810 6,869,990 4,881,254 2,558,798 E - Waterproofing integral m³ 7.00 207,800 205,200 335,230 269,100 251,559 1,454,600 1,436,400 2,346,610 1,883,700 1,760,913

- - - - - Kolam renang, overflow & Gutter (Lt. dasar) - - - - - Reflecting Pond (Provisional) - - - - -

A - Galian tanah m³ include lt. dasar include lt. dasar include lt. dasar include lt. dasar include lt. dasar - #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!B - Pasir urug m³ include lt. dasar include lt. dasar include lt. dasar include lt. dasar include lt. dasar - #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!C - Lantai kerja K 125 tebal 5 cm m² include lt. dasar include lt. dasar include lt. dasar include lt. dasar include lt. dasar - #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!D - Beton K-250 m³ 31.00 883,000 904,200 900,500 824,928 834,900 27,373,000 28,030,200 27,915,500 25,572,753 25,881,900 E - Besi Kg 6,390.00 10,680 11,138 10,900 11,226 10,889 68,245,200 71,174,790 69,651,000 71,735,738 69,577,515 F - Acuan halus m² 529.00 134,700 135,490 146,170 120,172 147,977 71,256,300 71,674,210 77,323,930 63,570,903 78,279,569 G - Waterproofing integral m³ 31.00 207,800 205,200 212,750 269,100 251,559 6,441,800 6,361,200 6,595,250 8,342,100 7,798,329 H - Buang Galian Tanah m³ include lt. dasar include lt. dasar include lt. dasar include lt. dasar include lt. dasar - #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!I - Ladder Stainless Steel pada kolam renang m' 7.00 490,000 1,140,000 2,150,000 2,990,000 275,000 3,430,000 7,980,000 15,050,000 20,930,000 1,925,000

- - - - - Kolam renang, overflow & Gutter (Lt. 4) (Provisional) - - - - -

A - Beton K-250 m³ 14.00 883,000 904,200 900,500 824,928 834,900 12,362,000 12,658,800 12,607,000 11,548,985 11,688,600 B - Besi Kg 1,772.00 10,680 11,138 10,900 11,226 10,889 18,924,960 19,737,360 19,314,800 19,892,915 19,294,422 C - Acuan halus m² 165.00 134,700 135,490 146,170 120,172 147,977 22,225,500 22,355,850 24,118,050 19,828,354 24,416,123 D - Waterproofing integral m³ 14.00 207,800 205,200 212,750 269,100 251,559 2,909,200 2,872,800 2,978,500 3,767,400 3,521,826 E - Ladder Stainless Steel pada kolam renang m' 6.00 490,000 1,140,000 2,150,000 2,990,000 275,000 2,940,000 6,840,000 12,900,000 17,940,000 1,650,000

- - - - - A Dudukan Pool Deck dari plat beton tebal 10 cm, m2 477.00 185,000 141,970 722,140 220,808 129,614 88,245,000 67,719,690 344,460,780 105,325,473 61,825,954

Wire mesh M6 1 lapis (Lt. dasar) Provisional - - - - - - B Dudukan Pool Deck dari rangka baja (Lt. 4) m2 28.00 660,000 689,700 1,022,140 4,056,281 206,828 18,480,000 19,311,600 28,619,920 113,575,862 5,791,170

h : 80 cm Provisional - - - - - - - - - -

Pondasi Genset - - - - - A - Beton K-250 m³ 7.84 883,000 904,200 900,500 824,928 834,900 6,922,720 7,088,928 7,059,920 6,467,432 6,545,616 B - Besi Kg 691.00 10,680 11,138 10,900 11,226 10,889 7,379,880 7,696,679 7,531,900 7,757,339 7,523,954 C - Acuan batako m² 13.00 77,000 78,260 146,170 103,856 54,443 1,001,000 1,017,380 1,900,210 1,350,134 707,753 D - Galian Tanah m3 Include Lt. BS Include Lt. BS Include Lt. BS Include Lt. BS Include Lt. BS - #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!E - Lantai Kerja m3 Include Lt. BS Include Lt. BS Include Lt. BS Include Lt. BS Include Lt. BS - #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!F - Pasir Urug m3 Include Lt. BS Include Lt. BS Include Lt. BS Include Lt. BS Include Lt. BS - #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!G - Buang Galian Tanah m3 Include Lt. BS Include Lt. BS Include Lt. BS Include Lt. BS Include Lt. BS - #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

of 222






H - Waterproofing Integral m3 7.84 207,800 205,200 212,750 269,100 251,559 1,629,152 1,608,768 1,667,960 2,109,744 1,972,223 - - - - -

Pondasi ME (Provisional) - - - - - A - Beton K-250 m³ 5.00 883,000 904,200 900,500 824,928 834,900 4,415,000 4,521,000 4,502,500 4,124,638 4,174,500 B - Besi Kg 450.00 10,680 11,138 10,900 11,226 10,889 4,806,000 5,012,309 4,905,000 5,051,813 4,899,825 C - Acuan halus m² 12.00 77,000 78,260 146,170 120,172 147,977 924,000 939,120 1,754,040 1,442,062 1,775,718

- - - - - Balancing Tank Lantai 4 (Provisional) - - - - -

- - - - - A - Beton K-250 m³ 7.20 883,000 904,200 900,500 824,928 834,900 6,357,600 6,510,240 6,483,600 5,939,478 6,011,280 B - Besi Kg 864.00 10,680 11,138 10,900 11,226 10,889 9,227,520 9,623,634 9,417,600 9,699,480 9,407,664 C - Acuan halus m² 80.00 134,700 135,490 146,170 120,172 147,977 10,776,000 10,839,200 11,693,600 9,613,747 11,838,120 D - Waterproofing integral m³ 7.20 207,800 205,200 212,750 269,100 251,559 1,496,160 1,477,440 1,531,800 1,937,520 1,811,225

Dilatasi lebar 80 mm - - - - - A lantai 1 m' 20.60 714,000 1,022,580 989,210 1,136,215 125,000 14,708,400 21,065,148 20,377,726 23,406,022 2,575,000 B lantai 2 m' 20.60 714,000 1,022,580 989,210 1,136,215 125,000 14,708,400 21,065,148 20,377,726 23,406,022 2,575,000 C lantai 3 m' 20.60 714,000 1,022,580 989,210 1,136,215 125,000 14,708,400 21,065,148 20,377,726 23,406,022 2,575,000 D lantai 4 m' 20.60 714,000 1,022,580 989,210 1,136,215 125,000 14,708,400 21,065,148 20,377,726 23,406,022 2,575,000 E lantai Atap m' 20.60 714,000 1,022,580 989,210 1,136,215 125,000 14,708,400 21,065,148 20,377,726 23,406,022 2,575,000


- - - - - DAFTAR NO. 4 PEKERJAAN ARSITEKTUR - - - - -

4 PEKERJAAN ARSITEKTUR - - - - - - - - - -

4.1 LANTAI BASEMENT - - - - - - - - - -

4.1.1 PEKERJAAN DINDING DAN PELAPIS DINDING - - - - - - - - - -

A Pasangan dinding bata ringan termasuk perekat Dinding luar, dal m2 1,610.00 197,300 176,060 170,940 273,076 162,500 317,653,000 283,456,600 275,213,400 439,651,888 261,625,000 mortar instan sesuai spesifikasi toilet - - - - -

- - - - - B Pekerjaan Plester + aci dengan mortar instan Dinding luar, dal m2 3,027.36 62,600 90,000 74,900 99,145 67,760 189,512,686 272,462,328 226,749,204 300,146,596 205,133,859

toilet - - - - - - - - - -

C Pekerjaan keramik uk. 300x300 mm ex. Roman/setara GWT (dinding dan m2 580.00 144,800 173,380 153,990 206,036 185,845 83,984,000 100,560,400 89,314,200 119,500,638 107,790,100 pada dinding termasuk perekat, naad dan perapihan Wet Garbage m2 22.50 144,800 173,380 153,990 206,036 185,845 3,258,000 3,901,050 3,464,775 4,635,801 4,181,513 sesuai gambar dan spesifikasi (Provisional) Dry Garbage m2 22.50 144,800 173,380 153,990 206,036 185,845 3,258,000 3,901,050 3,464,775 4,635,801 4,181,513

Washing m2 8.73 144,800 173,380 153,990 206,036 185,845 1,264,104 1,513,607 1,344,333 1,798,691 1,622,427 Pantry m2 6.03 144,800 173,380 153,990 206,036 185,845 873,144 1,045,481 928,560 1,242,395 1,120,645 Toilet pantry m2 17.99 144,800 173,380 153,990 206,036 185,845 2,605,068 3,119,245 2,770,403 3,706,745 3,343,500 Tempat Wudhu m2 8.46 144,800 173,380 153,990 206,036 185,845 1,225,008 1,466,795 1,302,755 1,743,061 1,572,249 Commissary m2 3.96 144,800 173,380 153,990 206,036 185,845 573,408 686,585 609,800 815,901 735,946 Toilet Supir m2 8.82 144,800 173,380 153,990 206,036 185,845 1,277,136 1,529,212 1,358,192 1,817,234 1,639,153 Clinic m2 20.52 144,800 173,380 153,990 206,036 185,845 2,971,296 3,557,758 3,159,875 4,227,850 3,813,539 Male Toilet m2 42.13 144,800 173,380 153,990 206,036 185,845 6,100,424 7,304,499 6,487,599 8,680,279 7,829,650 Female Toilet m2 31.00 144,800 173,380 153,990 206,036 185,845 4,488,800 5,374,780 4,773,690 6,387,103 5,761,195

- - - - - D Perapihan Beton expose Dinding Beton, k m2 690.00 41,600 49,020 27,490 45,154 21,809 28,704,000 33,823,800 18,968,100 31,156,260 15,047,865

- - - - - 4.1.2 PEKERJAAN PINTU DAN JENDELA - - - - -

- - - - - Pintu Besi - - - - -

- - - - - A Pintu P01' - - - - -

Pintu Besi uk. Luar 1800x2400 mm termasuk frame besi, Ruang Genset bh 2.00 14,700,000 13,773,790 12,185,700 11,421,366 18,768,332 29,400,000 27,547,580 24,371,400 22,842,733 37,536,664 panel dari besi mm, termasuk hardware, aksesoris, alat LVMDB bh 1.00 14,700,000 10,548,050 12,185,700 11,421,366 18,768,332 14,700,000 10,548,050 12,185,700 11,421,366 18,768,332 bantu, finish cat duco dan perlengkapan lainnya sesuai Ruang Trafo bh 1.00 14,700,000 10,548,050 12,185,700 11,421,366 18,768,332 14,700,000 10,548,050 12,185,700 11,421,366 18,768,332 gambar dan spesifikasi Ruang pompa bh 1.00 14,700,000 10,548,050 12,185,700 11,421,366 18,768,332 14,700,000 10,548,050 12,185,700 11,421,366 18,768,332

Hot Water Tank bh 1.00 14,700,000 10,548,050 12,185,700 11,421,366 18,768,332 14,700,000 10,548,050 12,185,700 11,421,366 18,768,332 - - - - -

B Pintu P02' - - - - - Pintu Kebakaran Besi uk. Luar 1080x2400 mm termasuk Tangga Kebakar bh 1.00 10,100,000 6,663,460 7,908,720 7,749,260 11,260,999 10,100,000 6,663,460 7,908,720 7,749,260 11,260,999 frame besi, panel dari besi mm, termasuk hardware, - - - - - aksesoris, alat bantu, finish cat duco dan perlengkapan - - - - - lainnya sesuai gambar dan spesifikasi - - - - -

- - - - - Pintu Kayu - - - - -

- - - - - C Pintu P01 - - - - -

Pintu Kayu Double uk. Luar 1800x2400 mm tebal daun Commissary bh 1.00 7,542,000 5,529,000 4,958,030 6,691,740 7,681,646 7,542,000 5,529,000 4,958,030 6,691,740 7,681,646 pintu 50 mm termasuk frame kayu solid, panel dari Koridor bh 1.00 7,542,000 5,529,000 4,958,030 6,691,740 7,681,646 7,542,000 5,529,000 4,958,030 6,691,740 7,681,646 multipleks tebal 9 mm, termasuk hardware, aksesoris, General Store bh 1.00 7,542,000 5,529,000 4,958,030 6,691,740 7,681,646 7,542,000 5,529,000 4,958,030 6,691,740 7,681,646 alat bantu, finish cat duco semi gloss dan perlengkapan Clean Linen bh 1.00 7,542,000 5,529,000 4,958,030 6,691,740 7,681,646 7,542,000 5,529,000 4,958,030 6,691,740 7,681,646 lainnya sesuai gambar dan spesifikasi Training Room bh 1.00 7,542,000 5,529,000 4,958,030 6,691,740 7,681,646 7,542,000 5,529,000 4,958,030 6,691,740 7,681,646

Staff Canteen bh 1.00 7,542,000 5,529,000 4,958,030 6,691,740 7,681,646 7,542,000 5,529,000 4,958,030 6,691,740 7,681,646 Balancing Tank bh 1.00 7,542,000 5,529,000 4,958,030 6,691,740 7,681,646 7,542,000 5,529,000 4,958,030 6,691,740 7,681,646 Soiled Linen bh 1.00 7,542,000 5,529,000 4,958,030 6,691,740 7,681,646 7,542,000 5,529,000 4,958,030 6,691,740 7,681,646 Workshop Engine bh 1.00 7,542,000 5,529,000 4,958,030 6,691,740 7,681,646 7,542,000 5,529,000 4,958,030 6,691,740 7,681,646

- - - - - D Pintu P02 Ruangan sebela bh 2.00 5,153,000 3,363,000 3,822,000 4,639,296 7,681,646 10,306,000 6,726,000 7,644,000 9,278,592 15,363,291

Pintu Kayu Single uk. Luar 1080x2400 mm tebal daun service lift - - - - - pintu 50 mm termasuk frame kayu solid, panel dari - - - - - multipleks tebal 9 mm, termasuk hardware, aksesoris, - - - - - alat bantu, finish cat duco semi gloss dan perlengkapan - - - - -

of 222






lainnya sesuai gambar dan spesifikasi - - - - - - - - - -

E Pintu P03 Toilet supir bh 2.00 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 9,034,000 6,270,000 7,503,240 8,239,364 11,218,438 Pintu Kayu Single uk. Luar 880x2400 mm tebal daun Ruang sebelah h bh 1.00 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 pintu 50 mm termasuk frame kayu solid, panel dari water tank - - - - - - multipleks tebal 9 mm, termasuk hardware, aksesoris, Receiving bh 1.00 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 alat bantu, finish cat duco semi gloss dan perlengkapan Security bh 1.00 4,517,000 3,135,000 3,751,620 4,119,682 - 4,517,000 3,135,000 3,751,620 4,119,682 - lainnya sesuai gambar dan spesifikasi Food Storage bh 1.00 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219

Wet Garbage bh 1.00 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 Dry Garbage bh 1.00 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 Kredit manager bh 1.00 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 General Cashier bh 1.00 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 Finance Departm bh 2.00 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 9,034,000 6,270,000 7,503,240 8,239,364 11,218,438 Filling Cabinet bh 1.00 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 Chemical Store bh 1.00 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 Purchasing bh 1.00 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 Guest Amenities bh 1.00 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 Lost & Found bh 1.00 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 Washing bh 1.00 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 Clean Linen bh 1.00 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 H & R Office bh 2.00 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 9,034,000 6,270,000 7,503,240 8,239,364 11,218,438 HK Office bh 1.00 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 Male Locker bh 1.00 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 Musholla bh 1.00 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 Tempat wudhu bh 1.00 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 Female Locker bh 1.00 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 Control Room bh 1.00 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 Chief Engineering bh 1.00 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219

- - - - - F Pintu P03 - - - - -

Pintu Kayu Single uk. Luar 880x2400 mm tebal daun clinic bh 1.00 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 pintu 50 mm termasuk frame kayu solid, panel dari engineering stor bh 1.00 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 multipleks tebal 9 mm, termasuk hardware, aksesoris, Room Div Manag bh 1.00 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 alat bantu, finish cat duco semi gloss dan perlengkapan Revenue Manage bh 1.00 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 lainnya sesuai gambar dan spesifikasi F & B Departmen bh 1.00 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219

Secretary bh 1.00 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 Sales Marketing bh 2.00 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 9,034,000 6,270,000 7,503,240 8,239,364 11,218,438 Reservation bh 1.00 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 Operator bh 1.00 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 Koridor bh 1.00 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219

- - - - - G Pintu P04 Toilet Female bh 4.00 4,446,000 3,192,000 3,765,660 4,275,975 5,609,219 17,784,000 12,768,000 15,062,640 17,103,900 22,436,876

Pintu Kayu Single uk. Luar 900x2400 mm tebal daun Toilet Male bh 5.00 4,446,000 3,192,000 3,765,660 4,275,975 5,609,219 22,230,000 15,960,000 18,828,300 21,379,875 28,046,095 pintu 50 mm termasuk frame kayu solid, panel dari Pantry bh 1.00 4,446,000 3,192,000 3,765,660 4,275,975 5,609,219 4,446,000 3,192,000 3,765,660 4,275,975 5,609,219 engineering wood 9mm & PVC, termasuk hardware, Toilet Pantry bh 2.00 4,446,000 3,192,000 3,765,660 4,275,975 5,609,219 8,892,000 6,384,000 7,531,320 8,551,950 11,218,438 aksesoris, alat bantu, finish cat duco semi gloss dan - - - - - lainnya sesuai gambar dan spesifikasi - - - - -

- - - - - Hardware - - - - - Pekerjaan Hardware Pintu dan Jendela termasuk aksesoris alat - - - - - bantu dan kelengkapan lainnya pada type sbb : - - - - - Pintu Besi - - - - -

A P01' set 6.00 include 2,226,420 include 1,609,816 include #VALUE! 13,358,520 #VALUE! 9,658,896 #VALUE!B P02' set 1.00 include 1,534,440 include 1,609,816 include #VALUE! 1,534,440 #VALUE! 1,609,816 #VALUE!

- - - - - Pintu kayu - - - - -

C P01 set 9.00 1,714,000 1,981,720 include 1,650,958 include 15,426,000 17,835,480 #VALUE! 14,858,626 #VALUE!D P02 set 2.00 1,714,000 1,197,860 include 1,067,849 include 3,428,000 2,395,720 #VALUE! 2,135,697 #VALUE!E P03 set 39.00 1,714,000 1,197,860 include 1,067,849 include 66,846,000 46,716,540 #VALUE! 41,646,095 #VALUE!F P04 set 12.00 1,714,000 2,077,650 include 2,857,068 include 20,568,000 24,931,800 #VALUE! 34,284,814 #VALUE!

- - - - - 4.1.3 PEKERJAAN PLAFOND - - - - -

- - - - - A Plafond Gypsum 9 mm ex. Jayaboard/setara termasuk Sales Marketing m2 24.00 119,500 98,040 103,500 113,665 127,500 2,868,000 2,352,960 2,484,000 2,727,959 3,060,000

rangka hollow galvanized, shadow line/list aluminium U, Reservation m2 6.70 119,500 98,040 103,500 113,665 127,500 800,650 656,868 693,450 761,555 854,250 aksesoris dan kelengkapan lainnya sesuai gambar dan General Manage m2 12.70 119,500 98,040 103,500 113,665 127,500 1,517,650 1,245,108 1,314,450 1,443,545 1,619,250 spesifikasi Revenue Manage m2 8.20 119,500 98,040 103,500 113,665 127,500 979,900 803,928 848,700 932,053 1,045,500

Room Div Manag m2 7.70 119,500 98,040 103,500 113,665 127,500 920,150 754,908 796,950 875,220 981,750 Secretary m2 3.50 119,500 98,040 103,500 113,665 127,500 418,250 343,140 362,250 397,827 446,250 F&B Department m2 8.51 119,500 98,040 103,500 113,665 127,500 1,016,945 834,320 880,785 967,289 1,085,025 Operator m2 6.90 119,500 98,040 103,500 113,665 127,500 824,550 676,476 714,150 784,288 879,750 DOSM m2 6.00 119,500 98,040 103,500 113,665 127,500 717,000 588,240 621,000 681,990 765,000 Koridor service m2 266.00 119,500 98,040 103,500 113,665 127,500 31,787,000 26,078,640 27,531,000 30,234,880 33,915,000 Staff Canteen m2 66.00 119,500 98,040 103,500 113,665 127,500 7,887,000 6,470,640 6,831,000 7,501,888 8,415,000 Engineering Stor m2 12.50 119,500 98,040 103,500 113,665 127,500 1,493,750 1,225,500 1,293,750 1,420,812 1,593,750 Clinic m2 9.00 119,500 98,040 103,500 113,665 127,500 1,075,500 882,360 931,500 1,022,985 1,147,500 Chef Engineering m2 9.80 119,500 98,040 103,500 113,665 127,500 1,171,100 960,792 1,014,300 1,113,917 1,249,500 Control Room m2 8.40 119,500 98,040 103,500 113,665 127,500 1,003,800 823,536 869,400 954,786 1,071,000 Female Toilet m2 17.70 119,500 98,040 103,500 113,665 127,500 2,115,150 1,735,308 1,831,950 2,011,870 2,256,750 Musholla m2 14.30 119,500 98,040 103,500 113,665 127,500 1,708,850 1,401,972 1,480,050 1,625,409 1,823,250 Male Locker m2 30.60 119,500 98,040 103,500 113,665 127,500 3,656,700 3,000,024 3,167,100 3,478,148 3,901,500 Training Room m2 28.70 119,500 98,040 103,500 113,665 127,500 3,429,650 2,813,748 2,970,450 3,262,184 3,659,250 Uniform m2 13.00 119,500 98,040 103,500 113,665 127,500 1,553,500 1,274,520 1,345,500 1,477,645 1,657,500 HK Office m2 20.70 119,500 98,040 103,500 113,665 127,500 2,473,650 2,029,428 2,142,450 2,352,865 2,639,250 H&R Office m2 10.60 119,500 98,040 103,500 113,665 127,500 1,266,700 1,039,224 1,097,100 1,204,849 1,351,500 Clean Linen m2 36.70 119,500 98,040 103,500 113,665 127,500 4,385,650 3,598,068 3,798,450 4,171,504 4,679,250

of 222






Lost & Found m2 10.40 119,500 98,040 103,500 113,665 127,500 1,242,800 1,019,616 1,076,400 1,182,116 1,326,000 Guest Amenities m2 10.00 119,500 98,040 103,500 113,665 127,500 1,195,000 980,400 1,035,000 1,136,650 1,275,000 Soiled Linen m2 10.60 119,500 98,040 103,500 113,665 127,500 1,266,700 1,039,224 1,097,100 1,204,849 1,351,500 Chemical Store m2 11.10 119,500 98,040 103,500 113,665 127,500 1,326,450 1,088,244 1,148,850 1,261,681 1,415,250 General Store m2 24.20 119,500 98,040 103,500 113,665 127,500 2,891,900 2,372,568 2,504,700 2,750,692 3,085,500 Food Sorage m2 17.00 119,500 98,040 103,500 113,665 127,500 2,031,500 1,666,680 1,759,500 1,932,304 2,167,500 Freezer, Chiller m2 22.20 119,500 98,040 103,500 113,665 127,500 2,652,900 2,176,488 2,297,700 2,523,362 2,830,500 Commissary m2 18.70 119,500 98,040 103,500 113,665 127,500 2,234,650 1,833,348 1,935,450 2,125,535 2,384,250 Receiving m2 4.60 119,500 98,040 103,500 113,665 127,500 549,700 450,984 476,100 522,859 586,500 Security m2 14.00 119,500 98,040 103,500 113,665 127,500 1,673,000 1,372,560 1,449,000 1,591,309 1,785,000 Kredit Manager m2 4.70 119,500 98,040 103,500 113,665 127,500 561,650 460,788 486,450 534,225 599,250 General Cashier m2 4.70 119,500 98,040 103,500 113,665 127,500 561,650 460,788 486,450 534,225 599,250 Filling Cabinet m2 5.00 119,500 98,040 103,500 113,665 127,500 597,500 490,200 517,500 568,325 637,500 Finance Departm m2 35.40 119,500 98,040 103,500 113,665 127,500 4,230,300 3,470,616 3,663,900 4,023,740 4,513,500 Purchasing m2 7.50 119,500 98,040 103,500 113,665 127,500 896,250 735,300 776,250 852,487 956,250 Finance Control m2 6.25 119,500 98,040 103,500 113,665 127,500 746,875 612,750 646,875 710,406 796,875 Ruang sebelah se m2 4.80 119,500 98,040 103,500 113,665 127,500 573,600 470,592 496,800 545,592 612,000 Ruang sebelah se m2 6.80 119,500 98,040 103,500 113,665 127,500 812,600 666,672 703,800 772,922 867,000 Bordes Tangga k m2 7.20 119,500 98,040 103,500 masuk pek. Tambah (p 127,500 860,400 705,888 745,200 #VALUE! 918,000 Driver waiting Ar m2 7.10 119,500 98,040 103,500 113,665 127,500 848,450 696,084 734,850 807,021 905,250 Ruang sebelah toi m2 73.50 119,500 98,040 103,500 113,665 127,500 8,783,250 7,205,940 7,607,250 8,354,375 9,371,250

- - - - - - - - - -

B Plafond Gypsum WR 9 mm ex. Jayaboard/setara Pantry m2 3.90 148,100 123,120 120,750 125,625 135,000 577,590 480,168 470,925 489,937 526,500 termasuk rangka hollow galvanized, shadow line/list Toilet Pantry m2 7.30 148,100 123,120 120,750 125,625 135,000 1,081,130 898,776 881,475 917,062 985,500 aluminium U, aksesoris dan kelengkapan lainnya sesuai Female Locker m2 15.30 148,100 123,120 120,750 125,625 135,000 2,265,930 1,883,736 1,847,475 1,922,062 2,065,500 gambar dan spesifikasi Tempat Wudhu m2 4.10 148,100 123,120 120,750 125,625 135,000 607,210 504,792 495,075 515,062 553,500

male Locker m2 19.50 148,100 123,120 120,750 125,625 135,000 2,887,950 2,400,840 2,354,625 2,449,687 2,632,500 Washing m2 6.60 148,100 123,120 120,750 125,625 135,000 977,460 812,592 796,950 829,125 891,000 Dry Garbage m2 10.10 148,100 123,120 120,750 125,625 135,000 1,495,810 1,243,512 1,219,575 1,268,812 1,363,500 Wet Garbage m2 11.20 148,100 123,120 120,750 125,625 135,000 1,658,720 1,378,944 1,352,400 1,407,000 1,512,000 Toilet Supir m2 2.00 148,100 123,120 120,750 125,625 135,000 296,200 246,240 241,500 251,250 270,000

- - - - - C Perapihan beton Expose dengan skim coat Tangga Kebakar m2 14.30 41,600 49,020 27,490 45,154 21,809 594,880 700,986 393,107 645,702 311,862

Balancing Tank m2 56.60 41,600 49,020 27,490 45,154 21,809 2,354,560 2,774,532 1,555,934 2,555,716 1,234,361 Tangga 1 (As 17 m2 18.65 41,600 49,020 27,490 45,154 21,809 775,736 914,100 512,620 842,009 406,674 Tangga 2 (As 18 m2 16.33 41,600 49,020 27,490 45,154 21,809 679,380 800,558 448,946 737,421 356,160 Parkir & Worksho m2 1,504.00 41,600 49,020 27,490 45,154 21,809 62,566,400 73,726,080 41,344,960 67,911,616 32,799,984 Bottle Storage m2 9.50 41,600 49,020 27,490 45,154 21,809 395,200 465,690 261,155 428,963 207,181 Hot Water tank m2 69.00 tidak perlu tidak perlu tidak perlu tidak perlu tidak perlu #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!STP m2 63.30 tidak perlu tidak perlu tidak perlu tidak perlu tidak perlu #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!GWT m2 163.30 tidak perlu tidak perlu tidak perlu tidak perlu tidak perlu #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

- - - - - D Perapihan beton Expose dengan skim coat Ruang Pompa m2 62.90 41,600 49,020 27,490 45,154 21,809 2,616,640 3,083,358 1,729,121 2,840,187 1,371,755

Ruang Trafo m2 21.30 41,600 49,020 27,490 45,154 21,809 886,080 1,044,126 585,537 961,780 464,521 LVMDB m2 29.00 41,600 49,020 27,490 45,154 21,809 1,206,400 1,421,580 797,210 1,309,466 632,447 Ruang Genset m2 65.40 41,600 49,020 27,490 45,154 21,809 2,720,640 3,205,908 1,797,846 2,953,072 1,426,276

- - - - - E Drop ceilling gypsum 12 mm h = 20 cm termasuk cove, Toilet Locker ma m' 4.95 195,000 51,870 51,750 41,860 46,383 965,250 256,757 256,163 207,207 229,594

finishing cat lampu, rangka hollow Galvanized, aksesoris Toilet Locker Fe m' 4.35 195,000 51,870 51,750 41,860 46,383 848,250 225,634 225,112 182,091 201,765 dan perlengkapan lainnya sesuai gambar dan spesifikasi - - - - -

- - - - - 4.1.4 PEKERJAAN LANTAI DAN PELAPIS LANTAI - - - - -

- - - - - A Pasangan keramik uk. 300x300 mm ex. Roman Sales Marketing m2 24.00 133,200 173,380 149,560 190,599 185,845 3,196,800 4,161,120 3,589,440 4,574,374 4,460,280

termasuk pengisi dan perekat mortar instan, Reservation m2 6.70 133,200 173,380 149,560 190,599 185,845 892,440 1,161,646 1,002,052 1,277,013 1,245,162 perapihan dan sesuai gambar dan spesifikasinya General Manage m2 12.70 133,200 173,380 149,560 190,599 185,845 1,691,640 2,201,926 1,899,412 2,420,606 2,360,232

Revenue Manage m2 8.20 133,200 173,380 149,560 190,599 185,845 1,092,240 1,421,716 1,226,392 1,562,911 1,523,929 Room Div Manag m2 7.70 133,200 173,380 149,560 190,599 185,845 1,025,640 1,335,026 1,151,612 1,467,612 1,431,007 Secretary m2 3.50 133,200 173,380 149,560 190,599 185,845 466,200 606,830 523,460 667,096 650,458 F&B Department m2 8.51 133,200 173,380 149,560 190,599 185,845 1,133,532 1,475,464 1,272,756 1,621,997 1,581,541 Operator m2 6.90 133,200 173,380 149,560 190,599 185,845 919,080 1,196,322 1,031,964 1,315,132 1,282,331 DOSM m2 6.00 133,200 173,380 149,560 190,599 185,845 799,200 1,040,280 897,360 1,143,593 1,115,070 Koridor service m2 266.00 133,200 173,380 149,560 190,599 185,845 35,431,200 46,119,080 39,782,960 50,699,307 49,434,770 Staff Canteen m2 66.00 133,200 173,380 149,560 190,599 185,845 8,791,200 11,443,080 9,870,960 12,579,527 12,265,770 Engineering Stor m2 12.50 133,200 173,380 149,560 185,845 1,665,000 2,167,250 1,869,500 - 2,323,063 Clinic m2 9.00 133,200 173,380 149,560 190,599 185,845 1,198,800 1,560,420 1,346,040 1,715,390 1,672,605 Chef Engineering m2 9.80 133,200 173,380 149,560 190,599 185,845 1,305,360 1,699,124 1,465,688 1,867,869 1,821,281 Control Room m2 8.40 133,200 173,380 149,560 190,599 185,845 1,118,880 1,456,392 1,256,304 1,601,031 1,561,098 Female Toilet m2 17.70 133,200 173,380 149,560 190,599 185,845 2,357,640 3,068,826 2,647,212 3,373,601 3,289,457 Musholla m2 14.30 133,200 173,380 149,560 190,599 185,845 1,904,760 2,479,334 2,138,708 2,725,564 2,657,584 Male Locker m2 30.60 133,200 173,380 149,560 190,599 185,845 4,075,920 5,305,428 4,576,536 5,832,326 5,686,857 Training Room m2 28.70 133,200 173,380 149,560 190,599 185,845 3,822,840 4,976,006 4,292,372 5,470,188 5,333,752 Uniform m2 13.00 133,200 173,380 149,560 190,599 185,845 1,731,600 2,253,940 1,944,280 2,477,786 2,415,985 HK Office m2 20.70 133,200 173,380 149,560 190,599 185,845 2,757,240 3,588,966 3,095,892 3,945,397 3,846,992 H&R Office m2 10.60 133,200 173,380 149,560 190,599 185,845 1,411,920 1,837,828 1,585,336 2,020,348 1,969,957 Clean Linen m2 36.70 133,200 173,380 149,560 190,599 185,845 4,888,440 6,363,046 5,488,852 6,994,980 6,820,512 Lost & Found m2 10.40 133,200 173,380 149,560 190,599 185,845 1,385,280 1,803,152 1,555,424 1,982,229 1,932,788 Guest Amenities m2 10.00 133,200 173,380 149,560 190,599 185,845 1,332,000 1,733,800 1,495,600 1,905,989 1,858,450 Soiled Linen m2 10.60 133,200 173,380 149,560 190,599 185,845 1,411,920 1,837,828 1,585,336 2,020,348 1,969,957 Chemical Store m2 11.10 133,200 173,380 149,560 190,599 185,845 1,478,520 1,924,518 1,660,116 2,115,648 2,062,880 General Store m2 24.20 133,200 173,380 149,560 190,599 185,845 3,223,440 4,195,796 3,619,352 4,612,493 4,497,449 Food Sorage m2 17.00 133,200 173,380 149,560 190,599 185,845 2,264,400 2,947,460 2,542,520 3,240,181 3,159,365 Freezer, Chiller m2 22.20 133,200 173,380 149,560 190,599 185,845 2,957,040 3,849,036 3,320,232 4,231,296 4,125,759 Commissary m2 18.70 133,200 173,380 149,560 190,599 185,845 2,490,840 3,242,206 2,796,772 3,564,199 3,475,302 Receiving m2 4.60 133,200 173,380 149,560 190,599 185,845 612,720 797,548 687,976 876,755 854,887

of 222






Security m2 14.00 133,200 173,380 149,560 190,599 185,845 1,864,800 2,427,320 2,093,840 2,668,385 2,601,830 Kredit Manager m2 4.70 133,200 173,380 149,560 190,599 185,845 626,040 814,886 702,932 895,815 873,472 General Cashier m2 4.70 133,200 173,380 149,560 190,599 185,845 626,040 814,886 702,932 895,815 873,472 Filling Cabinet m2 5.00 133,200 173,380 149,560 190,599 185,845 666,000 866,900 747,800 952,995 929,225 Finance Departm m2 35.40 133,200 173,380 149,560 190,599 185,845 4,715,280 6,137,652 5,294,424 6,747,201 6,578,913 Purchasing m2 7.50 133,200 173,380 149,560 190,599 185,845 999,000 1,300,350 1,121,700 1,429,492 1,393,838 Finance Control m2 6.25 133,200 173,380 149,560 190,599 185,845 832,500 1,083,625 934,750 1,191,243 1,161,531 Ruang sebelah se m2 4.80 133,200 173,380 149,560 190,599 185,845 639,360 832,224 717,888 914,875 892,056 Ruang sebelah se m2 6.80 133,200 173,380 149,560 190,599 185,845 905,760 1,178,984 1,017,008 1,296,073 1,263,746 Bordes Tangga k m2 7.20 133,200 173,380 149,560 190,599 185,845 959,040 1,248,336 1,076,832 1,372,312 1,338,084 Driver waiting Ar m2 7.10 133,200 173,380 149,560 185,845 945,720 1,230,998 1,061,876 - 1,319,500 Ruang sebelah toi m2 73.50 133,200 173,380 149,560 190,599 185,845 9,790,200 12,743,430 10,992,660 14,009,019 13,659,608 Pantry m2 3.90 133,200 173,380 149,560 190,599 185,845 519,480 676,182 583,284 743,336 724,796 Toilet Pantry m2 7.30 133,200 173,380 149,560 190,599 185,845 972,360 1,265,674 1,091,788 1,391,372 1,356,669 Female Locker m2 15.30 133,200 173,380 149,560 190,599 185,845 2,037,960 2,652,714 2,288,268 2,916,163 2,843,429 Tempat Wudhu m2 4.10 133,200 173,380 149,560 190,599 185,845 546,120 710,858 613,196 781,455 761,965 male Locker m2 19.50 133,200 173,380 149,560 190,599 185,845 2,597,400 3,380,910 2,916,420 3,716,679 3,623,978 Washing m2 6.60 133,200 173,380 149,560 190,599 185,845 879,120 1,144,308 987,096 1,257,953 1,226,577 Dry Garbage m2 10.10 133,200 173,380 149,560 190,599 185,845 1,345,320 1,751,138 1,510,556 1,925,049 1,877,035 Wet Garbage m2 11.20 133,200 173,380 149,560 190,599 185,845 1,491,840 1,941,856 1,675,072 2,134,708 2,081,464 Toilet Supir m2 2.00 133,200 173,380 149,560 190,599 185,845 266,400 346,760 299,120 381,198 371,690 Tangga Kebakar m2 14.30 133,200 173,380 149,560 190,599 185,845 1,904,760 2,479,334 2,138,708 2,725,564 2,657,584 Tangga 1 (As 17 m2 18.65 133,200 173,380 149,560 190,599 185,845 2,483,847 3,233,104 2,788,920 3,554,193 3,465,545 Tangga 2 (As 18 m2 16.33 133,200 173,380 149,560 190,599 185,845 2,175,323 2,831,512 2,442,502 3,112,718 3,035,081

- - - - - B Plint keramik 10x30 cm ex. Roman termasuk pengisi dan m' 881.00 76,800 28,660 45,570 75,111 49,753 67,660,800 25,249,460 40,147,170 66,172,402 43,832,393

- - - - - C Floor Hardener 5kg/m2 ex. Sika/fosroc Parkir & Worksho m2 1,504.00 28,600 35,910 25,300 23,920 35,000 43,014,400 54,008,640 38,051,200 35,975,680 52,640,000

- - - - - D Floor Hardener 3kg/m2 ex. Sika/fosroc Balancing Tank m2 56.60 21,400 29,640 20,700 27,508 30,000 1,211,240 1,677,624 1,171,620 1,556,953 1,698,000

Engineering Stor m2 12.50 21,400 29,640 20,700 27,508 30,000 267,500 370,500 258,750 343,850 375,000 STP m2 63.30 21,400 29,640 20,700 27,508 30,000 1,354,620 1,876,212 1,310,310 1,741,256 1,899,000 Hot Water Tank m2 69.00 21,400 29,640 20,700 27,508 30,000 1,476,600 2,045,160 1,428,300 1,898,052 2,070,000 Bottle Storage m2 9.50 21,400 29,640 20,700 27,508 30,000 203,300 281,580 196,650 261,326 285,000 Ruang Pompa m2 62.90 21,400 29,640 20,700 27,508 30,000 1,346,060 1,864,356 1,302,030 1,730,253 1,887,000 Ruang Trafo m2 21.30 21,400 29,640 20,700 27,508 30,000 455,820 631,332 440,910 585,920 639,000 LVMDB m2 29.00 21,400 29,640 20,700 27,508 30,000 620,600 859,560 600,300 797,732 870,000 Ruang Genset m2 65.40 21,400 29,640 20,700 27,508 30,000 1,399,560 1,938,456 1,353,780 1,799,023 1,962,000 Tangga Ruang m2 7.40 21,400 29,640 20,700 27,508 30,000 158,360 219,336 153,180 203,559 222,000

- - - - - E Floor hardener system semprot pada area Ramp (Provisiona m2 260.00 31,400 40,470 25,300 39,468 41,000 8,164,000 10,522,200 6,578,000 10,261,680 10,660,000

- - - - - D Waterproofing Coating ex. Sika/Fosroc pada dinding Wet Garbage m2 22.50 27,300 31,350 46,000 51,331 35,195 614,250 705,375 1,035,000 1,154,947 791,876

Area basah h : 1800 mm Dry Garbage m2 22.50 27,300 31,350 46,000 51,331 35,195 614,250 705,375 1,035,000 1,154,947 791,876 Washing m2 8.73 27,300 31,350 46,000 51,331 35,195 238,329 273,686 401,580 448,119 307,248

- - - - - E Waterproofing Coating ex. Sika/Fosroc pada dinding Pantry m2 6.03 27,300 31,350 46,000 51,331 35,195 164,619 189,041 277,380 309,526 212,223

Area basah h : 1800 mm Toilet pantry m2 17.99 27,300 31,350 46,000 51,331 35,195 491,149 564,012 827,577 923,485 633,177 Tempat Wudhu m2 8.46 27,300 31,350 46,000 51,331 35,195 230,958 265,221 389,160 434,260 297,745 Commissary m2 3.96 27,300 31,350 46,000 51,331 35,195 108,108 124,146 182,160 203,271 139,370 Toilet Supir m2 8.82 27,300 31,350 46,000 51,331 35,195 240,786 276,507 405,720 452,739 310,415 Clinic m2 20.52 27,300 31,350 46,000 51,331 35,195 560,196 643,302 943,920 1,053,312 722,191 Male Toilet m2 42.13 27,300 31,350 46,000 51,331 35,195 1,150,149 1,320,776 1,937,980 2,162,574 1,482,744 Female Toilet m2 31.00 27,300 31,350 46,000 51,331 35,195 846,300 971,850 1,426,000 1,591,260 1,091,030

- - - - - F Step Noising dari kayu bangkiray Finishing PU termasuk Tangga Kebakar m' 26.00 126,400 122,550 133,750 179,400 108,900 3,286,400 3,186,300 3,477,500 4,664,400 2,831,400

perapihan, aksesoris dan laat bantu sesuai gambar dan Tangga 1 (As 17 m' 32.00 126,400 122,550 133,750 179,400 108,900 4,044,800 3,921,600 4,280,000 5,740,800 3,484,800 spesifikasi Tangga 2 (As 18 m' 25.00 126,400 122,550 133,750 179,400 108,900 3,160,000 3,063,750 3,343,750 4,485,000 2,722,500

- - - - - G Pembuatan Groove Ramp dari besi siku 40x40x4 mm dengan Ramp (provisiona m2 260.00 469,700 734,750 274,600 203,320 84,467 122,122,000 191,035,000 71,396,000 52,863,200 21,961,368

- - - - - 4.1.5 PEKERJAAN CAT - - - - -

- - - - - Dinding dalam dan dinding luar - - - - -

A Cat Emulsion ex. Mowilex /setara Dinding dalam m2 3,718.00 30,300 22,800 22,140 27,508 25,340 112,655,400 84,770,400 82,316,520 102,274,744 94,214,269 - - - - -

Plafond - - - - - B Cat Emulsion ex. Mowilex/setara Sales Marketing m2 24.00 30,300 22,800 22,140 27,508 25,340 727,200 547,200 531,360 660,192 608,161

Reservation m2 6.70 30,300 22,800 22,140 27,508 25,340 203,010 152,760 148,338 184,304 169,778 General Manage m2 12.70 30,300 22,800 22,140 27,508 25,340 384,810 289,560 281,178 349,352 321,819 Revenue Manage m2 8.20 30,300 22,800 22,140 27,508 25,340 248,460 186,960 181,548 225,566 207,788 Room Div Manag m2 7.70 30,300 22,800 22,140 27,508 25,340 233,310 175,560 170,478 211,812 195,118 Secretary m2 3.50 30,300 22,800 22,140 27,508 25,340 106,050 79,800 77,490 96,278 88,690 F&B Department m2 8.51 30,300 22,800 22,140 27,508 25,340 257,853 194,028 188,411 234,093 215,644 Operator m2 6.90 30,300 22,800 22,140 27,508 25,340 209,070 157,320 152,766 189,805 174,846 DOSM m2 6.00 30,300 22,800 22,140 27,508 25,340 181,800 136,800 132,840 165,048 152,040 Koridor service m2 266.00 30,300 22,800 22,140 27,508 25,340 8,059,800 6,064,800 5,889,240 7,317,128 6,740,451 Staff Canteen m2 66.00 30,300 22,800 22,140 27,508 25,340 1,999,800 1,504,800 1,461,240 1,815,528 1,672,443 Engineering Stor m2 12.50 30,300 22,800 22,140 27,508 25,340 378,750 285,000 276,750 343,850 316,751 Clinic m2 9.00 30,300 22,800 22,140 27,508 25,340 272,700 205,200 199,260 247,572 228,060 Chef Engineering m2 9.80 30,300 22,800 22,140 27,508 25,340 296,940 223,440 216,972 269,578 248,332 Control Room m2 8.40 30,300 22,800 22,140 27,508 25,340 254,520 191,520 185,976 231,067 212,856 Female Toilet m2 17.70 30,300 22,800 22,140 27,508 25,340 536,310 403,560 391,878 486,892 448,519 Musholla m2 14.30 30,300 22,800 22,140 27,508 25,340 433,290 326,040 316,602 393,364 362,363 Male Locker m2 30.60 30,300 22,800 22,140 27,508 25,340 927,180 697,680 677,484 841,745 775,405 Training Room m2 28.70 30,300 22,800 22,140 27,508 25,340 869,610 654,360 635,418 789,480 727,259

of 222






Uniform m2 13.00 30,300 22,800 22,140 27,508 25,340 393,900 296,400 287,820 357,604 329,421 HK Office m2 20.70 30,300 22,800 22,140 27,508 25,340 627,210 471,960 458,298 569,416 524,539 H&R Office m2 10.60 30,300 22,800 22,140 27,508 25,340 321,180 241,680 234,684 291,585 268,604 Clean Linen m2 36.70 30,300 22,800 22,140 27,508 25,340 1,112,010 836,760 812,538 1,009,544 929,979 Lost & Found m2 10.40 30,300 22,800 22,140 27,508 25,340 315,120 237,120 230,256 286,083 263,536 Guest Amenities m2 10.00 30,300 22,800 22,140 27,508 25,340 303,000 228,000 221,400 275,080 253,400 Soiled Linen m2 10.60 30,300 22,800 22,140 27,508 25,340 321,180 241,680 234,684 291,585 268,604 Chemical Store m2 11.10 30,300 22,800 22,140 27,508 25,340 336,330 253,080 245,754 305,339 281,274 General Store m2 24.20 30,300 22,800 22,140 27,508 25,340 733,260 551,760 535,788 665,694 613,229 Food Sorage m2 17.00 30,300 22,800 22,140 27,508 25,340 515,100 387,600 376,380 467,636 430,781 Freezer, Chiller m2 22.20 30,300 22,800 22,140 27,508 25,340 672,660 506,160 491,508 610,678 562,549 Commissary m2 18.70 30,300 22,800 22,140 27,508 25,340 566,610 426,360 414,018 514,400 473,859 Receiving m2 4.60 30,300 22,800 22,140 27,508 25,340 139,380 104,880 101,844 126,537 116,564 Security m2 14.00 30,300 22,800 22,140 27,508 25,340 424,200 319,200 309,960 385,112 354,761 Kredit Manager m2 4.70 30,300 22,800 22,140 27,508 25,340 142,410 107,160 104,058 129,288 119,098 General Cashier m2 4.70 30,300 22,800 22,140 27,508 25,340 142,410 107,160 104,058 129,288 119,098 Filling Cabinet m2 5.00 30,300 22,800 22,140 27,508 25,340 151,500 114,000 110,700 137,540 126,700 Finance Departm m2 35.40 30,300 22,800 22,140 27,508 25,340 1,072,620 807,120 783,756 973,783 897,037 Purchasing m2 7.50 30,300 22,800 22,140 27,508 25,340 227,250 171,000 166,050 206,310 190,050 Finance Control m2 6.25 30,300 22,800 22,140 27,508 25,340 189,375 142,500 138,375 171,925 158,375 Ruang sebelah se m2 4.80 30,300 22,800 22,140 27,508 25,340 145,440 109,440 106,272 132,038 121,632 Ruang sebelah se m2 6.80 30,300 22,800 22,140 27,508 25,340 206,040 155,040 150,552 187,054 172,312 Bordes Tangga k m2 7.20 30,300 22,800 22,140 27,508 25,340 218,160 164,160 159,408 198,058 182,448 Driver waiting Ar m2 7.10 30,300 22,800 22,140 27,508 25,340 215,130 161,880 157,194 195,307 179,914 Ruang sebelah toi m2 73.50 30,300 22,800 22,140 27,508 25,340 2,227,050 1,675,800 1,627,290 2,021,838 1,862,493 Pantry m2 3.90 30,300 22,800 22,140 27,508 25,340 118,170 88,920 86,346 107,281 98,826 Toilet Pantry m2 7.30 30,300 22,800 22,140 27,508 25,340 221,190 166,440 161,622 200,808 184,982 Female Locker m2 15.30 30,300 22,800 22,140 27,508 25,340 463,590 348,840 338,742 420,872 387,703 Tempat Wudhu m2 4.10 30,300 22,800 22,140 27,508 25,340 124,230 93,480 90,774 112,783 103,894 male Locker m2 19.50 30,300 22,800 22,140 27,508 25,340 590,850 444,600 431,730 536,406 494,131 Washing m2 6.60 30,300 22,800 22,140 27,508 25,340 199,980 150,480 146,124 181,553 167,244 Dry Garbage m2 10.10 30,300 22,800 22,140 27,508 25,340 306,030 230,280 223,614 277,831 255,934 Wet Garbage m2 11.20 30,300 22,800 22,140 27,508 25,340 339,360 255,360 247,968 308,090 283,808 Toilet Supir m2 2.00 30,300 22,800 22,140 27,508 25,340 60,600 45,600 44,280 55,016 50,680 Tangga Kebakar m2 14.30 30,300 22,800 22,140 27,508 25,340 433,290 326,040 316,602 393,364 362,363 Balancing Tank m2 56.60 30,300 22,800 22,140 27,508 25,340 1,714,980 1,290,480 1,253,124 1,556,953 1,434,246 Tangga 1 (As 17 m2 18.65 30,300 22,800 22,140 27,508 25,340 565,019 425,163 412,856 512,955 472,528 Tangga 2 (As 18 m2 16.33 30,300 22,800 22,140 27,508 25,340 494,837 372,353 361,574 449,240 413,835 Parkir & Worksho m2 1,504.00 30,300 22,800 22,140 27,508 25,340 45,571,200 34,291,200 33,298,560 41,372,032 38,111,420 Bottle Storage m2 9.50 30,300 22,800 22,140 27,508 25,340 287,850 216,600 210,330 261,326 240,730 Hot Water tank m2 69.00 30,300 22,800 22,140 27,508 25,340 2,090,700 1,573,200 1,527,660 1,898,052 1,748,463 STP m2 63.30 30,300 22,800 22,140 27,508 25,340 1,917,990 1,443,240 1,401,462 1,741,256 1,604,025 GWT m2 163.30 30,300 22,800 22,140 27,508 25,340 4,947,990 3,723,240 3,615,462 4,492,056 4,138,029 Ruang Pompa m2 62.90 30,300 22,800 22,140 27,508 25,340 1,905,870 1,434,120 1,392,606 1,730,253 1,593,889 Ruang Trafo m2 21.30 30,300 22,800 22,140 27,508 25,340 645,390 485,640 471,582 585,920 539,743 LVMDB m2 29.00 30,300 22,800 22,140 27,508 25,340 878,700 661,200 642,060 797,732 734,861 Ruang Genset m2 65.40 30,300 22,800 22,140 27,508 25,340 1,981,620 1,491,120 1,447,956 1,799,023 1,657,239 Ramp (Provisiona m2 270.00 30,300 22,800 22,140 27,508 25,340 8,181,000 6,156,000 5,977,800 7,427,160 6,841,811 Tangga Ruang m2 7.40 30,300 22,800 22,140 27,508 25,340 224,220 168,720 163,836 203,559 187,516

- - - - - 4.1.6 PEKERJAAN SANITAIR - - - - -

- - - - - TOILET SUPIR (Provisional) - - - - -

A Closet Jongkok ex. TOTO type CE 9 bh 1.00 2,126,600 447,790 714,340 2,778,458 814,550 2,126,600 447,790 714,340 2,778,458 814,550 B Shower Spray ex. TOTO type TB19CSMCR bh 1.00 374,000 366,230 423,200 407,833 497,585 374,000 366,230 423,200 407,833 497,585 C Floor drain ex. TOTO type TX 1 BN bh 1.00 241,400 255,820 430,160 316,606 318,698 241,400 255,820 430,160 316,606 318,698 D Paper Holder ex. TOTO type TS 116 R bh 1.00 347,500 206,170 388,240 376,921 248,105 347,500 206,170 388,240 376,921 248,105 E Robe Hook ex. TOTO type TS 118 TSB bh 1.00 129,000 151,340 142,370 173,578 158,538 129,000 151,340 142,370 173,578 158,538

- - - - - Commisary (Provisional) - - - - -

A Floor drain ex. TOTO type TX 1 BN bh 1.00 241,400 255,820 430,160 316,606 318,698 241,400 255,820 430,160 316,606 318,698 B Washtafel ex. TOTO type LW 642 CJ bh 2.00 1,186,200 2,202,250 1,413,470 2,617,740 2,363,790 2,372,400 4,404,500 2,826,940 5,235,480 4,727,580 C Lavatoty Faucet ex. TOTO type TX 115 LESBR bh 2.00 1,115,900 1,066,470 1,224,950 1,348,175 Included 2,231,800 2,132,940 2,449,900 2,696,350 #VALUE!

- - - - - Wet Garbage & Dry Garbage (Provisional) - - - - -

A Floor drain ex. TOTO type TX 1 BN bh 2.00 241,400 255,820 430,160 316,606 318,698 482,800 511,640 860,320 633,212 637,395 - - - - -

Washing (Provisional) - - - - - A Floor drain ex. TOTO type TX 1 BN bh 1.00 294,800 255,820 430,160 316,606 318,698 294,800 255,820 430,160 316,606 318,698 B Kran ex. TOTO type T 23 B13V7N bh 1.00 187,600 203,950 237,400 212,762 213,208 187,600 203,950 237,400 212,762 213,208

- - - - - Musholla (Provisional) - - - - -

A Floor drain ex. TOTO type TX 1 BN bh 3.00 294,800 255,820 430,160 316,606 318,698 884,400 767,460 1,290,480 949,818 956,093 B Kran ex. TOTO type T 23 B13V7N bh 4.00 187,600 203,950 237,400 212,762 213,208 750,400 815,800 949,600 851,048 852,830

- - - - - Pantry (Provisional) - - - - -

A Floor drain ex. TOTO type TX 1 BN bh 1.00 294,800 255,820 430,160 316,606 318,698 294,800 255,820 430,160 316,606 318,698 B Kitchen Zink 2 lubang uk. 850x500 mm bh 1.00 1,991,600 3,089,400 1,248,620 2,001,432 478,750 1,991,600 3,089,400 1,248,620 2,001,432 478,750 C Kitchen faucet leher angsa bh 2.00 955,900 2,022,930 510,580 371,307 450,000 1,911,800 4,045,860 1,021,160 742,614 900,000

- - - - - Toilet Pantry (Provisional) - - - - -

A Closet Duduk ex. TOTO type CW 421 J bh 2.00 1,869,200 2,298,070 2,062,000 2,718,445 1,884,850 3,738,400 4,596,140 4,124,000 5,436,890 3,769,700 B Jet washer ex. TOTO type TX 403 SMCRB bh 2.00 374,000 366,230 423,200 397,871 414,425 748,000 732,460 846,400 795,742 828,850 C Floor Drain ex. TOTO type TX 1 BN bh 3.00 294,800 305,460 430,160 316,606 318,698 884,400 916,380 1,290,480 949,818 956,093 D Paper Holder ex. TOTO type TX 703 AESV1 bh 2.00 325,200 321,020 371,440 353,254 334,868 650,400 642,040 742,880 706,508 669,735 E Robe Hook ex. TOTO type TS 118 TSB bh 2.00 129,000 151,340 142,370 173,578 158,538 258,000 302,680 284,740 347,156 317,075

of 222






F Washtafel ex. TOTO type LW 642 CJ bh 2.00 1,186,200 2,202,250 1,413,470 2,617,740 2,363,790 2,372,400 4,404,500 2,826,940 5,235,480 4,727,580 G Lavatoty Faucet ex. TOTO type TX 115 LESBR bh 2.00 1,115,900 1,066,470 1,224,950 1,348,175 Included 2,231,800 2,132,940 2,449,900 2,696,350 #VALUE!

- - - - - Staff Canteen (provisional) - - - - -

A Floor drain ex. TOTO type TX 1 BN bh 2.00 294,800 305,460 430,160 316,606 318,698 589,600 610,920 860,320 633,212 637,395 B Washtafel ex. TOTO type LW 642 CJ bh 2.00 1,186,200 2,202,250 1,413,470 2,617,740 2,363,790 2,372,400 4,404,500 2,826,940 5,235,480 4,727,580 C Lavatoty Faucet ex. TOTO type TX 115 LESBR bh 2.00 1,115,900 1,066,470 1,224,950 1,348,175 2,363,790 2,231,800 2,132,940 2,449,900 2,696,350 4,727,580 D Kitchen Zink 2 lubang uk. 850x500 mm bh 1.00 1,991,600 3,089,400 1,248,620 2,001,432 478,750 1,991,600 3,089,400 1,248,620 2,001,432 478,750 E Kitchen faucet leher angsa bh 2.00 955,900 2,022,930 510,580 371,307 450,000 1,911,800 4,045,860 1,021,160 742,614 900,000

- - - - - Clinic (Provisional) - - - - -

A Washtafel Wall hung ex. TOTO type LW 236 CJ bh 1.00 1,359,000 1,276,000 1,060,530 1,561,178 1,266,000 1,359,000 1,276,000 1,060,530 1,561,178 1,266,000 B Lavatory faucet bh 1.00 include include 517,370 include include #VALUE! #VALUE! 517,370 #VALUE! #VALUE!

- - - - - Locker Male (Provisional) - - - - -

A Closet Duduk ex. TOTO type CW 421 J bh 3.00 1,869,200 2,298,070 2,062,000 2,718,445 2,392,280 5,607,600 6,894,210 6,186,000 8,155,335 7,176,840 B Jet washer ex. TOTO type TX 403 SMCRB bh 3.00 374,000 366,230 423,200 397,871 414,425 1,122,000 1,098,690 1,269,600 1,193,613 1,243,275 C Floor Drain ex. TOTO type TX 1 BN bh 7.00 294,800 305,460 430,160 316,606 318,698 2,063,600 2,138,220 3,011,120 2,216,242 2,230,883 D Paper Holder ex. TOTO type TX 703 AESV1 bh 3.00 325,200 321,020 371,440 353,254 334,868 975,600 963,060 1,114,320 1,059,762 1,004,603 E Robe Hook ex. TOTO type TS 118 TSB bh 5.00 129,000 151,340 142,370 173,578 158,538 645,000 756,700 711,850 867,890 792,688 F Head Showr ex. TOTO type TX 465 SEN bh 2.00 666,100 670,490 699,780 859,680 665,445 1,332,200 1,340,980 1,399,560 1,719,360 1,330,890 G Shower Mixer ex. TOTO type TX 474 SEM bh 2.00 2,054,800 1,926,600 2,197,570 2,338,022 2,012,175 4,109,600 3,853,200 4,395,140 4,676,044 4,024,350 H Lavatory ex. TOTO type LW 643 CJ bh 3.00 1,379,900 3,631,640 1,497,460 4,248,227 3,849,120 4,139,700 10,894,920 4,492,380 12,744,681 11,547,360 I Lavatory gfaucet ex. TOTO type TX 123 LEX bh 3.00 844,900 837,330 936,490 1,060,790 820,215 2,534,700 2,511,990 2,809,470 3,182,370 2,460,645 J Urinoir ex. TOTO type UW 447 JNM bh 3.00 3,194,200 5,233,170 3,512,110 2,044,661 3,163,050 9,582,600 15,699,510 10,536,330 6,133,983 9,489,150 K Partisi Urinoir ex. TOTO type A100 bh 2.00 884,700 857,340 1,035,930 1,083,611 966,240 1,769,400 1,714,680 2,071,860 2,167,222 1,932,480 L Recessed Soap holder customade bh 2.00 238,200 570,000 168,170 108,132 324,335 476,400 1,140,000 336,340 216,264 648,670

- - - - - Locker Female (Provisional) - - - - -

A Closet Duduk ex. TOTO type CW 421 J bh 2.00 1,869,200 2,298,070 2,062,000 2,718,445 2,392,280 3,738,400 4,596,140 4,124,000 5,436,890 4,784,560 B Jet washer ex. TOTO type TX 403 SMCRB bh 2.00 374,000 366,230 423,200 397,871 414,425 748,000 732,460 846,400 795,742 828,850 C Floor Drain ex. TOTO type TX 1 BN bh 5.00 294,800 305,460 430,160 316,606 318,698 1,474,000 1,527,300 2,150,800 1,583,030 1,593,488 D Paper Holder ex. TOTO type TX 703 AESV1 bh 2.00 325,200 321,020 371,440 353,254 334,868 650,400 642,040 742,880 706,508 669,735 E Robe Hook ex. TOTO type TS 118 TSB bh 4.00 129,000 151,340 142,370 173,578 158,538 516,000 605,360 569,480 694,312 634,150 F Head Showr ex. TOTO type TX 465 SEN bh 2.00 666,100 670,490 699,780 859,680 665,445 1,332,200 1,340,980 1,399,560 1,719,360 1,330,890 G Shower Mixer ex. TOTO type TX 474 SEM bh 2.00 2,054,800 1,926,600 2,197,570 2,338,022 2,012,175 4,109,600 3,853,200 4,395,140 4,676,044 4,024,350 H Lavatory ex. TOTO type LW 643 CJ bh 3.00 1,379,900 3,631,640 1,497,460 4,248,227 3,849,120 4,139,700 10,894,920 4,492,380 12,744,681 11,547,360 I Lavatory gfaucet ex. TOTO type TX 123 LEX bh 3.00 844,900 837,330 936,490 1,060,790 820,215 2,534,700 2,511,990 2,809,470 3,182,370 2,460,645 J Recessed Soap Holder customade bh 2.00 238,200 570,000 168,170 108,132 3,163,050 476,400 1,140,000 336,340 216,264 6,326,100

- - - - - Depan security (provisional) - - - - -

A Floor drain ex. TOTO type TX 1 BN bh 1.00 294,800 255,820 430,160 316,606 318,698 294,800 255,820 430,160 316,606 318,698 B Washtafel ex. TOTO type LW 642 CJ bh 2.00 1,186,200 2,202,250 1,413,470 2,617,740 2,363,790 2,372,400 4,404,500 2,826,940 5,235,480 4,727,580 C Lavatoty Faucet ex. TOTO type TX 115 LESBR bh 2.00 1,115,900 1,066,470 1,224,950 1,348,175 Included 2,231,800 2,132,940 2,449,900 2,696,350 #VALUE!

- - - - - 4.1.7 PEKERJAAN LAIN-LAIN - - - - -

- - - - - A Railling tangga tinggi 900 mm terbuat dari besi hollow uk. tangga dan tang m' 25.30 519,500 436,910 402,500 837,200 650,000 13,143,350 11,053,823 10,183,250 21,181,160 16,445,000

- - - - - B Handrail tangga dari besi hollow uk. 20x20 mm finishing Tangga m' 20.30 194,800 209,480 97,750 478,400 550,000 3,954,440 4,252,444 1,984,325 9,711,520 11,165,000

- - - - - C Tanggulan batu bata h : 40 cm finishing keramik uk. washing m' 1.90 300,000 228,000 299,710 273,679 252,000 570,000 433,200 569,449 519,990 478,800

- - - - - D Dudukan Toilet jongkok dari pasangan batu bata uk. Toilet Supir bh 1.00 900,000 612,860 231,680 464,359 354,563 900,000 612,860 231,680 464,359 354,563

- - - - - E Meja Beton finishing keramik uk. 300x300 mm ex. - - - - -

gambar dan spesifikasi dengan ukuran sbb : - - - - - - 600x2150 mm Toilet Pantry bh 1.00 1,502,100 1,319,840 1,286,730 1,039,623 1,419,000 1,502,100 1,319,840 1,286,730 1,039,623 1,419,000 - 600x2150 mm Pantry bh 1.00 1,502,100 1,319,840 1,286,730 1,039,623 1,419,000 1,502,100 1,319,840 1,286,730 1,039,623 1,419,000 - 600x2450 mm Staff Canteen bh 1.00 1,711,700 1,451,510 1,466,280 1,168,791 1,617,000 1,711,700 1,451,510 1,466,280 1,168,791 1,617,000 - 600x1825 mm Staff Canteen bh 1.00 1,275,000 1,177,190 1,092,230 899,691 1,204,500 1,275,000 1,177,190 1,092,230 899,691 1,204,500 - 600x2650 mm Female Toilet bh 1.00 1,851,400 1,539,290 1,585,970 1,254,903 1,749,000 1,851,400 1,539,290 1,585,970 1,254,903 1,749,000 - 600x2375 mm Male Toilet bh 1.00 1,659,300 1,418,590 1,421,390 1,136,499 1,567,500 1,659,300 1,418,590 1,421,390 1,136,499 1,567,500 - 600x3700 mm Commissary' bh 1.00 2,585,000 2,000,130 2,214,380 1,706,991 2,442,000 2,585,000 2,000,130 2,214,380 1,706,991 2,442,000 - 600x1675 mm Depan security bh 1.00 1,170,200 1,111,360 1,002,450 835,107 1,105,500 1,170,200 1,111,360 1,002,450 835,107 1,105,500

- - - - - F Penebalan dinding dari batu bata ringan termasuk Dinding Urinoir m2 3.43 197,300 176,060 214,470 196,315 354,563 676,739 603,886 735,632 673,360 1,216,151

- - - - - G Corner Protection h : 1000mm finishing cat besi pada Kolom Parkir bh 132.00 77,900 359,100 108,920 137,939 67,467 10,282,800 47,401,200 14,377,440 18,207,904 8,905,600

- - - - - H car Stopper finishing cat termasuk aksesoris dan alat Parkir bh 54.00 300,000 66,730 98,670 89,700 57,750 16,200,000 3,603,420 5,328,180 4,843,800 3,118,500

- - - - - I Cat elastomerik pada area parkir Parkir m' 418.00 52,000 14,820 31,630 38,272 35,000 21,736,000 6,194,760 13,221,340 15,997,696 14,630,000

- - - - - J Pekerjaan Grill besi lebar 400 mm pada Gutter Ramp Ramp m' 22.50 779,200 726,580 345,000 388,700 423,500 17,532,000 16,348,050 7,762,500 8,745,750 9,528,750

- - - - - K Kansteen pada sisi samping parkir finishing cat termasuk Parkir m' 91.00 102,800 87,090 134,090 149,500 177,750 9,354,800 7,925,190 12,202,190 13,604,500 16,175,250

- - - - - L Pembuatan Gutter lebar 10 mm pada sisi samping area Parkir m' 290.00 300,000 96,900 482,680 418,600 35,000 87,000,000 28,101,000 139,977,200 121,394,000 10,150,000

- - - - - M Kaca cermin dari kaca frameless 8 mm ter masuk - - - - -

- 1600x2150 mm Toilet Pantry bh 1.00 3,090,000 2,625,880 3,213,130 3,780,479 1,450,265 3,090,000 2,625,880 3,213,130 3,780,479 1,450,265 - 1600x1825 mm Staff canteen bh 1.00 2,498,000 2,279,090 2,726,860 3,191,643 1,231,039 2,498,000 2,279,090 2,726,860 3,191,643 1,231,039 - 1600x2650 mm Female Toilet bh 1.00 3,627,000 3,159,400 3,960,680 4,621,674 1,787,536 3,627,000 3,159,400 3,960,680 4,621,674 1,787,536 - 1600x2375 mm Male Toilet bh 1.00 3,251,000 2,865,960 3,549,060 4,116,957 1,602,037 3,251,000 2,865,960 3,549,060 4,116,957 1,602,037 - 1600x3700 mm Commissary' bh 1.00 5,064,000 4,279,790 5,526,290 6,304,063 2,495,805 5,064,000 4,279,790 5,526,290 6,304,063 2,495,805

of 222






- 1600x1675 mm Depan security bh 1.00 2,292,000 2,119,030 2,502,900 2,939,285 1,129,858 2,292,000 2,119,030 2,502,900 2,939,285 1,129,858 - - - - -

N Tanda Marka jalan berupa arah panah finishing cat elastomerik bh 20.00 97,000 133,950 31,630 42,099 250,000 1,940,000 2,679,000 632,600 841,984 5,000,000 (provisional) - - - - -

- - - - - 4.2 LANTAI DASAR - - - - -

- - - - - 4.2.1 PEKERJAAN DINDING DAN PELAPIS DINDING - - - - -

- - - - - A Pasangan dinding bata ringan termasuk perekat Dinding luar, dal m2 4,166.00 197,300 176,060 170,940 273,076 162,500 821,951,800 733,465,960 712,136,040 1,137,633,395 676,975,000

mortar instan sesuai spesifikasi toilet - - - - - - - - - -

B Pekerjaan Plester + aci dengan mortar instan Dinding luar, dal m2 7,734.10 62,600 90,000 74,900 99,145 67,760 484,154,660 696,069,000 579,284,090 766,794,965 524,062,616 toilet - - - - -

- - - - - C Pekerjaan keramik uk. 300x300 mm ex. Roman/setara Toilet Staff m2 28.00 144,800 173,380 153,990 206,036 185,845 4,054,400 4,854,640 4,311,720 5,768,996 5,203,660

pada dinding termasuk perekat, naad dan perapihan Pantry m2 21.60 144,800 173,380 153,990 206,036 185,845 3,127,680 3,745,008 3,326,184 4,450,369 4,014,252 sesuai gambar dan spesifikasi (Provisional) Kitchen m2 240.00 144,800 173,380 309,920 206,036 185,845 34,752,000 41,611,200 74,380,800 49,448,540 44,602,800

- - - - - D Pasangan Homogeneus Tile uk. 600x600 mm ex. Toilet Kids Club m2 32.00 278,900 330,130 296,550 439,471 337,150 8,924,800 10,564,160 9,489,600 14,063,059 10,788,800

Roman/setara warna putih abu-abu pada dinding Toilet Lobby m2 23.30 278,900 330,130 296,550 439,471 337,150 6,498,370 7,692,029 6,909,615 10,239,665 7,855,595 termasuk perekat naad dan perapihan sesua gambar dan Shower Guest r m2 243.00 278,900 330,130 296,550 439,471 337,150 67,772,700 80,221,590 72,061,650 106,791,352 81,927,450 spesifikasi (Provisional) Outdoor Shower m2 10.00 278,900 330,130 296,550 439,471 337,150 2,789,000 3,301,300 2,965,500 4,394,706 3,371,500

- - - - - - - - - -

E Kisi-kisi wood engineering finishing natural termasuk Dinding luar m2 16.00 312,100 729,600 1,750,000 1,016,600 632,500 4,993,600 11,673,600 28,000,000 16,265,600 10,120,000 - - - - -

F Pasangan batu alam andesit finish coating pada dinding Dinding luar m2 14.00 385,000 340,790 439,190 418,600 275,000 5,390,000 4,771,060 6,148,660 5,860,400 3,850,000 - - - - - - - - - -

4.2.2 PEKERJAAN PINTU DAN JENDELA - - - - - - - - - -

Pintu Besi - - - - - A Pintu P02' (Di gambar type P02 Pintu Kayu) - - - - -

Pintu Kebakaran Besi uk. Luar 1080x2400 mm termasuk Tangga Kebakar unit 1.00 10,100,000 6,663,460 7,908,720 7,749,260 11,260,999 10,100,000 6,663,460 7,908,720 7,749,260 11,260,999 - - - - -

Pintu Kayu - - - - - - - - - -

B Pintu P02 - - - - - Pintu Kayu Single uk. Luar 1080x2400 mm tebal daun Ruang Sebelah Li unit 2.00 5,153,000 3,363,000 3,822,000 4,639,296 7,681,646 10,306,000 6,726,000 7,644,000 9,278,592 15,363,291 pintu 50 mm termasuk frame kayu solid, panel dari Service - - - - - - multipleks tebal 9 mm, termasuk hardware, aksesoris, Ruang sebelah s unit 1.00 5,153,000 3,363,000 3,822,000 4,639,296 7,681,646 5,153,000 3,363,000 3,822,000 4,639,296 7,681,646 alat bantu, finish cat duco semi gloss dan perlengkapan Storage unit 2.00 5,153,000 3,363,000 3,822,000 4,639,296 7,681,646 10,306,000 6,726,000 7,644,000 9,278,592 15,363,291 lainnya sesuai gambar dan spesifikasi Toilet Staff unit 2.00 5,153,000 3,363,000 3,822,000 4,639,296 7,681,646 10,306,000 6,726,000 7,644,000 9,278,592 15,363,291

- - - - - C Pintu P03 - - - - -

Pintu Kayu Single uk. Luar 880x2400 mm tebal daun Main Kitchen unit 6.00 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 27,102,000 18,810,000 22,509,720 24,718,091 33,655,314 pintu 50 mm termasuk frame kayu solid, panel dari Toilet Lobby unit 2.00 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 9,034,000 6,270,000 7,503,240 8,239,364 11,218,438 multipleks tebal 9 mm, termasuk hardware, aksesoris, Koridor toilet lob unit 1.00 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 alat bantu, finish cat duco semi gloss dan perlengkapan pantry unit 1.00 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 lainnya sesuai gambar dan spesifikasi Storage unit 1.00 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219

Toilet Kids club unit 2.00 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 9,034,000 6,270,000 7,503,240 8,239,364 11,218,438 - - - - -

D Pintu P04 - - - - - Pintu Kayu Single uk. Luar 900x2400 mm tebal daun Toilet lobby unit 3.00 4,446,000 3,192,000 3,765,660 4,275,975 6,943,114 13,338,000 9,576,000 11,296,980 12,827,925 20,829,343 pintu 50 mm termasuk frame kayu solid, panel dari Toilet kids club unit 4.00 4,446,000 3,192,000 3,765,660 4,275,975 6,943,114 17,784,000 12,768,000 15,062,640 17,103,900 27,772,458 engineering wood 9mm & PVC, termasuk hardware, Toilet Guest Ro unit 54.00 4,446,000 3,192,000 3,765,660 4,275,975 6,943,114 240,084,000 172,368,000 203,345,640 230,902,654 374,928,180 aksesoris, alat bantu, finish cat duco semi gloss dan - - - - - lainnya sesuai gambar dan spesifikasi - - - - -

- - - - - E Pintu P05 - - - - -

Pintu Kayu Single uk. Luar 600x2400 mm tebal daun Pintu Shaft unit 6.00 3,628,000 2,679,000 3,582,910 3,262,329 4,628,743 21,768,000 16,074,000 21,497,460 19,573,975 27,772,458 - - - - -

F Pintu P06 - - - - - Pintu Kayu Double uk. Luar 1200x2400 mm tebal daun Pintu Shaft unit 24.00 5,652,000 4,389,000 4,541,910 4,977,034 9,257,486 135,648,000 105,336,000 109,005,840 119,448,826 222,179,662

- - - - - G Pintu P07 Pintu kamar unit 54.00 4,581,000 3,192,000 6,157,750 4,119,682 6,943,114 247,374,000 172,368,000 332,518,500 222,462,817 374,928,180

- - - - - H Pintu P08 MEP Shaft unit 1.00 9,127,000 7,467,000 6,273,660 9,485,446 11,094,813 9,127,000 7,467,000 6,273,660 9,485,446 11,094,813

- - - - - I Pintu P09 MEP Shaft unit 1.00 3,974,000 3,192,000 3,791,280 3,833,898 5,609,219 3,974,000 3,192,000 3,791,280 3,833,898 5,609,219

- - - - - J Pintu P10 Toilet Staff unit 3.00 4,008,000 3,021,000 3,712,610 3,691,005 5,609,219 12,024,000 9,063,000 11,137,830 11,073,016 16,827,657

- - - - - Pintu Jendela (PJ) - - - - -

K Pintu PJ1 - - - - - Pintu Jendela Aluminium uk. Luar 2750x2400 mm terdiri Guest Room unit 54.00 6,010,000 7,408,630 7,886,040 9,731,161 5,655,600 324,540,000 400,066,020 425,846,160 525,482,711 305,402,400

- - - - - Pintu Jendela Kids Club unit 1.00 18,950,000 18,347,470 45,000,000 7,053,260 27,500,000 18,950,000 18,347,470 45,000,000 7,053,260 27,500,000 Pintu Jendela Aluminium uk. Luar 9850x2400 mm terdiri - - - - -

- - - - - Pintu Kaca - - - - -

L Pintu PK 01 Lobby unit 2.00 2,622,000 10,405,690 117,735,270 3,043,760 21,387,600 5,244,000 20,811,380 235,470,540 6,087,520 42,775,200 - - - - -

M Pintu PK 02 Lobby unit 1.00 4,769,000 20,810,130 130,693,260 5,691,405 24,516,000 4,769,000 20,810,130 130,693,260 5,691,405 24,516,000 - - - - -

of 222






N K01 Lobby unit 9.00 3,277,000 2,866,640 1,583,610 4,237,607 4,572,000 29,493,000 25,799,760 14,252,490 38,138,467 41,148,000 - - - - -

Pintu kaca Shower - - - - - O Pintu jendela kaca frameless uk. 350+900x2400 mm Guest Room unit 54.00 4,696,000 3,113,680 4,110,980 3,008,412 4,320,000 253,584,000 168,138,720 221,992,920 162,454,271 233,280,000


A P02' set 1.00 2,226,420 Include 1,609,816 Include - 2,226,420 #VALUE! 1,609,816 #VALUE! - - - - -

Pintu Kayu - - - - - B P02 set 7.00 1,714,000 1,197,860 Include 1,067,849 Include 11,998,000 8,385,020 #VALUE! 7,474,940 #VALUE!C P03 set 13.00 1,714,000 1,197,860 Include 1,067,849 Include 22,282,000 15,572,180 #VALUE! 13,882,032 #VALUE!D P04 set 61.00 1,714,000 2,077,650 Include 2,857,068 Include 104,554,000 126,736,650 #VALUE! 174,281,136 #VALUE!E P05 set 6.00 1,714,000 147,740 Include 1,067,849 Include 10,284,000 886,440 #VALUE! 6,407,092 #VALUE!F P06 set 24.00 2,294,000 325,240 Include 1,651,461 Include 55,056,000 7,805,760 #VALUE! 39,635,057 #VALUE!G P07 (excl. Magnetic card) set 54.00 1,714,000 620,730 Include 941,013 Include 92,556,000 33,519,420 #VALUE! 50,814,691 #VALUE!H P08 set 1.00 3,954,000 325,240 Include 2,718,807 Include 3,954,000 325,240 #VALUE! 2,718,807 #VALUE!I P09 set 1.00 1,886,000 325,240 Include 1,650,958 Include 1,886,000 325,240 #VALUE! 1,650,958 #VALUE!J P10 set 3.00 1,714,000 1,197,860 Include 1,067,849 Include 5,142,000 3,593,580 #VALUE! 3,203,546 #VALUE!

- - - - - Pintu Jendela - - - - -

K PJ1 set 54.00 4,294,000 609,440 Include 917,991 Include 231,876,000 32,909,760 #VALUE! 49,571,494 #VALUE!L Pintu jendela kids Club set 1.00 4,294,000 609,440 Include 917,991 Include 4,294,000 609,440 #VALUE! 917,991 #VALUE!

- - - - - Pintu Kaca - - - - -

M PK 01 set 2.00 103,896,000 58,450,190 Include 39,826,800 Include 207,792,000 116,900,380 #VALUE! 79,653,600 #VALUE!N PK 02 set 1.00 103,896,000 58,450,190 Include 79,653,600 Include 103,896,000 58,450,190 #VALUE! 79,653,600 #VALUE!O Pintu Jendela Shower set 54.00 1,482,000 1,068,780 Include exclude Include 80,028,000 57,714,120 #VALUE! #VALUE! #VALUE!

- - - - - - - - - -

4.2.3 PEKERJAAN PLAFOND - - - - - - - - - -

A Plafond Gypsum 12 mm ex. Jayaboard/setara termasuk Guest room, kori m2 2,515.00 119,500 98,040 103,500 113,665 127,500 300,542,500 246,570,600 260,302,500 285,867,380 320,662,500 - - - - -

B Plafond Gypsum WR 12 mm ex. Jayaboard/setara Area Basah m2 240.00 148,100 123,120 120,750 125,625 135,000 35,544,000 29,548,800 28,980,000 30,149,991 32,400,000 - - - - -

C Plafond metal ex. Jof metal/ setara termasuk rangka Kitchen m2 221.00 620,000 858,920 787,750 837,200 652,190 137,020,000 189,821,320 174,092,750 185,021,200 144,133,990 - - - - -

D Plafond kalsiboard 6 mm mm ex. Jayaboard/setara Balcon m2 107.00 129,900 118,560 121,900 179,400 154,609 13,899,300 12,685,920 13,043,300 19,195,800 16,543,147 - - - - -

E Drop ceilling gypsum 12 mm h = 20 cm termasuk cove, Public Toilet m' 5.80 64,900 51,870 51,750 41,860 46,383 376,420 300,846 300,150 242,788 269,019 - - - - -

F Drop ceilling gypsum 12 mm h = 40 cm termasuk cove, Guest Room m' 631.80 86,400 57,000 51,750 89,700 92,765 54,587,520 36,012,600 32,695,650 56,672,460 58,609,123 - - - - -

G Cove plafond h : 25 cm dari gypsum 12 mm ex. Guest Room m' 189.00 159,000 54,150 77,630 71,760 115,957 30,051,000 10,234,350 14,672,070 13,562,640 21,915,804 - - - - -

H Drop ceilling gypsum 12 mm h = 53 cm termasuk cove, Guest Room m' 89.10 101,300 54,150 103,500 95,680 122,914 9,025,830 4,824,765 9,221,850 8,525,088 10,951,641 - - - - -

4.2.4 PEKERJAAN LANTAI DAN PELAPIS LANTAI - - - - - - - - - -

A Pasangan batu alam andesit uk. 100x100 mm termasuk Reflecting Pond B m2 92.00 385,000 313,430 439,190 418,600 275,000 35,420,000 28,835,560 40,405,480 38,511,200 25,300,000 - - - - -

B Pasangan Loose Pebbles uk. Dia 30-50 mm Reflecting Pond m2 152.00 156,400 172,500 299,000 275,000 23,772,800 - 26,220,000 45,448,000 41,800,000 - - - - -

C Mozaic Ceramic ex. Kuda laut uk. 100x100 mm type G Swimming Pool & m2 1,245.30 369,200 569,900.00 603,130 549,247 405,140 459,764,760 709,696,470 751,077,789 683,977,787 504,520,842 - - - - -

D Pekerjaan (Rumput gajah mini + tanah By other), m2 160.00 110,000 - 329,740 1,439,872 - 17,600,000 - 52,758,400 230,379,460 - - - - - -

E Beton cetak expose tebal 5 mm finishing natural balcon m2 85.00 287,200 500,880 574,120 267,605 275,000 24,412,000 42,574,800 48,800,200 22,746,425 23,375,000 termasuk perapihan alat bantu perekat aksesoris dan - - - - - kelengkapan lainnya sesuai gambar dan spesifikasi - - - - -

- - - - - E Dek kayu ulin finishing natural uk. 100x20 mm termasuk Pool Deck m2 536.00 838,000 1,076,740 933,140 1,130,220 1,023,500 449,168,000 577,132,640 500,163,040 605,797,920 548,596,000

- - - - - F Waterproofing coating ex. Sika/fosroc setara dan alat Swimming Pool, m2 2,082.30 27,300 31,350 46,000 51,331 35,195 56,846,790 65,280,105 95,785,800 106,886,501 73,285,507

- - - - - G Waterproofing coating ex. Sika/fosroc termasuk pada Toilet & Shower m2 790.00 27,300 31,350 46,000 51,331 35,195 21,567,000 24,766,500 36,340,000 40,551,475 27,803,655

- - - - - H Pasangan keramik uk. 300x300 mm ex. Roman 190,599 - - - - -

termasuk pengisi dan perekat mortar instan, Pantry m2 18.00 133,200 173,380 149,560 190,599 185,845 2,397,600 3,120,840 2,692,080 3,430,780 3,345,210 perapihan dan sesuai gambar dan spesifikasinya Storage m2 11.00 133,200 173,380 149,560 190,599 185,845 1,465,200 1,907,180 1,645,160 2,096,588 2,044,295

Lobby lift service m2 5.30 133,200 173,380 149,560 190,599 185,845 705,960 918,914 792,668 1,010,174 984,979 Lobby lift service m2 5.40 133,200 173,380 149,560 190,599 185,845 719,280 936,252 807,624 1,029,234 1,003,563 Toilet RBS m2 6.00 133,200 173,380 149,560 190,599 185,845 799,200 1,040,280 897,360 1,143,593 1,115,070 Ruang linen m2 6.70 133,200 173,380 149,560 190,599 185,845 892,440 1,161,646 1,002,052 1,277,013 1,245,162 MEP Shaft m2 3.30 133,200 173,380 149,560 190,599 185,845 439,560 572,154 493,548 628,976 613,289 Room Service m2 7.00 133,200 173,380 149,560 190,599 185,845 932,400 1,213,660 1,046,920 1,334,192 1,300,915 Belakang lift m2 5.20 133,200 173,380 149,560 190,599 185,845 692,640 901,576 777,712 991,114 966,394 kitchen m2 221.00 133,200 173,380 305,490 190,599 185,845 29,437,200 38,316,980 67,513,290 42,122,357 41,071,745 Tangga m2 147.00 133,200 173,380 149,560 185,845 19,580,400 25,486,860 21,985,320 - 27,319,215

- - - - - I Pasangan homogeneus tile uk. 600x600 mm ex. - - - - -

Niro Granito/setara termasuk pengisi dan perekat mortar koridor m2 481.00 271,200 330,130 296,550 324,099 295,966 130,447,200 158,792,530 142,640,550 155,891,571 142,359,646 instan, perapihan dan sesuai gambar dan spesifikasinya toilet guest room m2 189.00 271,200 330,130 296,550 324,099 295,966 51,256,800 62,394,570 56,047,950 61,254,692 55,937,574

of 222






toilet lobby m2 11.50 271,200 330,130 296,550 324,099 295,966 3,118,800 3,796,495 3,410,325 3,727,137 3,403,609 Restauran+main m2 438.00 271,200 330,130 296,550 324,099 295,966 118,785,600 144,596,940 129,888,900 141,955,318 129,633,108 Terrace m2 72.00 271,200 330,130 296,550 324,099 295,966 19,526,400 23,769,360 21,351,600 23,335,121 21,309,552 kafe m2 158.00 271,200 330,130 296,550 324,099 295,966 42,849,600 52,160,540 46,854,900 51,207,626 46,762,628 Toilet kidspool m2 33.50 271,200 330,130 296,550 324,099 295,966 9,085,200 11,059,355 9,934,425 10,857,313 9,914,861 Passage m2 32.00 271,200 330,130 296,550 324,099 295,966 8,678,400 10,564,160 9,489,600 10,371,165 9,470,912

- - - - - - - - - -

J Parket bambu laminasi uk. 100x200 termasuk Guest Room m2 1,080.00 259,000 261,640 297,370 249,100 375,000 279,720,000 282,571,200 321,159,600 269,028,000 405,000,000 underlayer screed alat bantu dan aksesoris lainnya Kids Club m2 192.00 259,000 261,640 297,370 249,100 49,728,000 50,234,880 57,095,040 47,827,200 -

- - - - - K Treshold dari kayu bangkiray lebar 200 mm finishing Guest room (pintu m' 240.30 215,500 296,400 278,350 179,400 275,000 51,784,650 71,224,920 66,887,505 43,109,820 66,082,500

- - - - - L Plint keramik 10x30 cm ex. Roman termasuk pengisi dan BOH m' 698.00 76,800 28,660 45,570 75,111 49,753 53,606,400 20,004,680 31,807,860 52,427,170 34,727,594

- - - - - M Plint HT 10x60 cm ex. Niro Granito termasuk pengisi dan Koridor m' 215.00 106,000 80,790 71,970 64,858 54,793 22,790,000 17,369,850 15,473,550 13,944,498 11,780,538

- - - - - N Plint motif bambu finishing natural h : 100 mm termasuk Guest Room m' 1,134.00 78,000 148,200 59,470 272,688 75,000 88,452,000 168,058,800 67,438,980 309,228,192 85,050,000

- - - - - O Step Noising dari kayu bangkiray Finishing PU termasuk Tangga m' 150.00 87,800 122,550 133,750 179,400 108,900 13,170,000 18,382,500 20,062,500 26,910,000 16,335,000

- - - - - P Inlay Stainless steel lebar 5 mm finishing hairline Guest room (pintu m' 240.30 194,800 399,000 40,320 95,680 87,500 46,810,440 95,879,700 9,688,896 22,991,904 21,026,250

jendela balkon) - - - - - Q Grill HT uk. 300x600 mm termasuk perekat alat bantu rangka, Koridor m' 140.00 81,400 330,120 402,500 418,600 275,000 11,396,000 46,216,800 56,350,000 58,604,000 38,500,000

- - - - - 4.2.5 PEKERJAAN CAT - - - - -


A Cat Emulsion ex. Mowilex /setara m2 6,364.00 30,300 22,800 22,140 27,508 25,340 192,829,200 145,099,200 140,898,960 175,060,912 161,264,015 - - - - -

B Cat weathershield ex. Mowilex/setara m2 1,370.00 39,500 27,360 29,100 34,684 34,939 54,115,000 37,483,200 39,867,000 47,517,080 47,865,800 - - - - -

Plafond - - - - - C Cat Emulsion ex. Mowilex /setara m2 3,091.00 30,300 22,800 22,140 27,508 25,340 93,657,300 70,474,800 68,434,740 85,027,228 78,326,064

- - - - - D Cat weathershield ex. Mowilex/setara m2 107.00 39,500 27,360 29,100 34,684 34,939 4,226,500 2,927,520 3,113,700 3,711,188 3,738,424


- - - - - Toilet Staff (Provisional) - - - - -

A Closet Jongkok ex. TOTO type CE 9 bh 2.00 2,126,600 447,790 714,340 2,778,458 814,550 4,253,200 895,580 1,428,680 5,556,916 1,629,100 B Shower Spray ex. TOTO type TB19CSMCR bh 2.00 374,000 366,230 423,200 407,833 497,585 748,000 732,460 846,400 815,666 995,170 C Floor drain ex. TOTO type TX 1 BN bh 4.00 241,400 255,820 430,160 316,606 318,698 965,600 1,023,280 1,720,640 1,266,424 1,274,790 D Paper Holder ex. TOTO type TS 116 R bh 2.00 347,500 206,170 388,240 376,921 248,105 695,000 412,340 776,480 753,842 496,210 E Robe Hook ex. TOTO type TS 118 TSB bh 2.00 129,000 151,340 142,370 173,578 158,538 258,000 302,680 284,740 347,156 317,075 F Washtafel Wall hung ex. TOTO type LW 236 CJ bh 2.00 1,359,000 1,276,000 1,060,530 1,561,178 2,054,250 2,718,000 2,552,000 2,121,060 3,122,356 4,108,500 G Lavatory faucet bh 2.00 include - 517,370 include include #VALUE! - 1,034,740 #VALUE! #VALUE!H Kran ex. TOTO type T 23 B13V7N bh 2.00 187,600 203,950 237,400 212,762 include 375,200 407,900 474,800 425,524 #VALUE!

- - - - - Toilet Lobby Lift (Provisional) - - - - -

A Closet Duduk ex. TOTO type Avante CW 823 J (include eco washer) bh 3.00 4,733,600 7,948,760 7,134,320 5,939,693 5,326,750 14,200,800 23,846,280 21,402,960 17,819,079 15,980,250 B Floor Drain ex. TOTO type TX 1 BN bh 6.00 294,800 305,460 430,160 316,606 318,698 1,768,800 1,832,760 2,580,960 1,899,636 1,912,185 C paper holder ex. TOTO type TX 703 AESV1 bh 3.00 325,200 321,020 371,440 353,254 334,868 975,600 963,060 1,114,320 1,059,762 1,004,603 D Urinoir ex. TOTO type UW 447 JNM bh 1.00 3,194,200 5,233,170 3,512,110 2,044,661 3,163,050 3,194,200 5,233,170 3,512,110 2,044,661 3,163,050 E Lavatory ex. TOTO type LW 540 J (include lavatory faucet) bh 2.00 1,155,200 2,533,480 2,955,040 2,995,567 2,707,980 2,310,400 5,066,960 5,910,080 5,991,134 5,415,960 F Robe Hook ex. TOTO type TS 118 TSB bh 3.00 129,000 151,340 142,370 173,578 158,538 387,000 454,020 427,110 520,734 475,613 G Hand Dryer ex. TOTO type HD 4000 C bh 2.00 2,836,900 2,667,600 3,405,720 3,148,557 2,847,350 5,673,800 5,335,200 6,811,440 6,297,114 5,694,700


A Kitchen Zink 2 lubang uk. 850x500 mm bh 1.00 1,991,600 3,089,400 1,248,620 2,001,432 2,363,790 1,991,600 3,089,400 1,248,620 2,001,432 2,363,790 B Kitchen faucet leher angsa bh 2.00 955,900 2,022,930 510,580 371,307 450,000 1,911,800 4,045,860 1,021,160 742,614 900,000 C Floor Drain ex. TOTO type TX 1 BN bh 1.00 241,400 255,820 430,160 316,606 318,698 241,400 255,820 430,160 316,606 318,698

- - - - - Toilet Kids Club (Provisional) - - - - -

A Closet Duduk ex. TOTO type Avante CW 823 J (include eco washer) bh 4.00 4,733,600 7,948,760 7,134,320 5,939,693 5,326,750 18,934,400 31,795,040 28,537,280 23,758,772 21,307,000 B Floor Drain ex. TOTO type TX 1 BN bh 7.00 294,800 305,460 430,160 316,606 318,698 2,063,600 2,138,220 3,011,120 2,216,242 2,230,883 C paper holder ex. TOTO type TX 703 AESV1 bh 4.00 325,200 321,020 371,440 353,254 334,868 1,300,800 1,284,080 1,485,760 1,413,016 1,339,470 D Urinoir ex. TOTO type UW 447 JNM bh 1.00 3,194,200 5,233,170 3,512,110 2,044,661 3,163,050 3,194,200 5,233,170 3,512,110 2,044,661 3,163,050 E Lavatory ex. TOTO type LW 540 J (include lavatory faucet) bh 2.00 1,155,200 2,533,480 2,955,040 2,995,567 2,707,980 2,310,400 5,066,960 5,910,080 5,991,134 5,415,960 F Robe Hook ex. TOTO type TS 118 TSB bh 4.00 129,000 151,340 142,370 173,578 158,538 516,000 605,360 569,480 694,312 634,150 G Hand Dryer ex. TOTO type HD 4000 C bh 2.00 2,836,900 2,667,600 3,405,720 3,148,557 2,847,350 5,673,800 5,335,200 6,811,440 6,297,114 5,694,700

- - - - - Outdoor Shower (Provisional) - - - - -

A Head Showr ex. TOTO type TX 465 SEN bh 3.00 666,100 670,490 699,780 859,680 665,445 1,998,300 2,011,470 2,099,340 2,579,040 1,996,335 B Shower Mixer ex. TOTO type TX 474 SEM bh 3.00 2,054,800 1,926,600 2,197,570 2,338,022 2,012,175 6,164,400 5,779,800 6,592,710 7,014,066 6,036,525 C Floor Drain ex. TOTO type TX 1 BN bh 2.00 294,800 305,460 430,160 316,606 318,698 589,600 610,920 860,320 633,212 637,395

- - - - - Guest Room (Provisional) - - - - -

A Closet Duduk ex. TOTO type Avante CW 824 PJ (include ecowasher) bh 54.00 4,228,300 4,169,090 4,594,170 4,663,366 4,164,050 228,328,200 225,130,860 248,085,180 251,821,764 224,858,700 B Paper Holder ex. TOTO type TX 703 AESV bh 54.00 325,200 321,020 371,440 353,254 334,868 17,560,800 17,335,080 20,057,760 19,075,716 18,082,845 C Towel Shelf ex. TOTO type TX 4 A bh 54.00 519,800 518,700 571,670 545,790 549,175 28,069,200 28,009,800 30,870,180 29,472,660 29,655,450 D Soap Holder customade (solid surface) bh 54.00 238,200 51,300 168,170 108,132 650,000 12,862,800 2,770,200 9,081,180 5,839,128 35,100,000 E Head Shower ex. TOTO type TX 472 SESM bh 54.00 674,800 671,970 701,480 861,370 666,985 36,439,200 36,286,380 37,879,920 46,513,980 36,017,190 F Shower Mixer ex. TOTO type TX 721 AESN bh 54.00 515,000 494,990 544,520 704,999 524,535 27,810,000 26,729,460 29,404,080 38,069,946 28,324,890 G Shower Room door handle ex. TOTO TX 10 B bh 54.00 813,100 768,590 883,890 866,804 832,535 43,907,400 41,503,860 47,730,060 46,807,416 44,956,890 H Lavatory ex. TOTO type LW 640 CJ bh 54.00 1,360,000 2,220,040 1,311,660 2,688,741 2,428,470 73,440,000 119,882,160 70,829,640 145,192,014 131,137,380

of 222






I Lavatory faucet ex. TOTO type TX 116 LESV4 bh 54.00 1,466,600 1,415,310 1,598,250 1,720,085 1,619,475 79,196,400 76,426,740 86,305,500 92,884,590 87,451,650 J Robe Hook ex. TOTO type TS 118 TSB bh 54.00 129,000 151,340 142,370 173,578 87,175 6,966,000 8,172,360 7,687,980 9,373,212 4,707,450 K Floor drain ex. TOTO type TX 1 BN bh 108.00 294,800 305,460 430,160 316,606 54,588 31,838,400 32,989,680 46,457,280 34,193,448 5,895,450


- - - - - A Railling tangga tinggi 900 mm terbuat dari besi hollow uk. Tangga m' 29.00 519,500 436,910 402,500 837,200 650,000 15,065,500 12,670,390 11,672,500 24,278,800 18,850,000


- - - - - C Dudukan Toilet jongkok dari pasangan batu bata uk. Toilet Staff bh 2.00 900,000 612,860 231,680 464,359 354,563 1,800,000 1,225,720 463,360 928,718 709,126

- - - - - D Meja Beton finishing keramik uk. 300x300 mm ex. - - - - -

- 600x3600 mm pantry bh 1.00 2,515,100 1,956,240 2,154,530 1,663,935 2,376,000 2,515,100 1,956,240 2,154,530 1,663,935 2,376,000 - 600x2600 mm pantry bh 1.00 1,816,500 1,517,340 1,556,050 1,233,375 1,716,000 1,816,500 1,517,340 1,556,050 1,233,375 1,716,000

- - - - - E Meja washtafel finising marmer ex. Ujung pandang - - - - -

- 450x900 mm Guest Room bh 54.00 1,296,500 1,070,460 759,310 1,780,545 2,251,250 70,011,000 57,804,840 41,002,740 96,149,430 121,567,500 - 500x1000 mm Female Toilet Lo bh 1.00 1,440,600 1,219,800 902,660 1,919,580 2,750,000 1,440,600 1,219,800 902,660 1,919,580 2,750,000 - 500x1000 mm Male Toilet Lobb bh 1.00 1,440,600 1,219,800 902,660 1,919,580 2,750,000 1,440,600 1,219,800 902,660 1,919,580 2,750,000 - 525x1200 mm Female Toilet kid bh 1.00 1,440,600 1,421,870 1,098,190 2,359,110 3,432,500 1,440,600 1,421,870 1,098,190 2,359,110 3,432,500 - 525x1200 mm Male Toilet kids bh 1.00 1,440,600 1,421,870 1,098,190 2,359,110 3,432,500 1,440,600 1,421,870 1,098,190 2,359,110 3,432,500

- - - - - F Kaca cermin dari kaca frameless 8 mm ter masuk - - - - -

- 1600x1000 mm Female Toilet Lo bh 1.00 1,369,000 1,398,780 1,494,480 1,761,612 643,881 1,369,000 1,398,780 1,494,480 1,761,612 643,881 - 1600x1000 mm Male Toilet Lobb bh 1.00 1,369,000 1,398,780 1,494,480 1,761,612 643,881 1,369,000 1,398,780 1,494,480 1,761,612 643,881 - 1600x1200 mm Female Toilet kid bh 1.00 1,642,000 1,612,190 1,793,370 2,098,090 772,657 1,642,000 1,612,190 1,793,370 2,098,090 772,657 - 1600x1200 mm Male Toilet kids bh 1.00 1,642,000 1,612,190 1,793,370 2,098,090 772,657 1,642,000 1,612,190 1,793,370 2,098,090 772,657

- - - - - G Pekerjaan Grill besi lebar 400 mm pada Gutter Ramp Ramp (Provisiona m' 8.00 779,200 726,580 345,000 388,700 423,500 6,233,600 5,812,640 2,760,000 3,109,600 3,388,000

termasuk aksesoris dan kelengkapan lainnya sesuai Kitchen (provisio m' 11.00 2,597,400 726,580 345,000 388,700 423,500 28,571,400 7,992,380 3,795,000 4,275,700 4,658,500 - - - - -

H Jendela dari kaca frosted 8 mm ukuran 900x1550 mm Guest Room bh 54.00 1,285,000 2,259,570 2,400,550 2,308,816 2,496,300 69,390,000 122,016,780 129,629,700 124,676,054 134,800,200 - - - - -

I tempat duduk dari beton expose pada kolam renang h : Kolam renang m2 9.00 480,000 392,650 1,022,140 1,467,731 365,440 4,320,000 3,533,850 9,199,260 13,209,581 3,288,960 - - - - -

J Coring dan Grouting termasuk perapihan dengan uk. Sbb : - - - - - - Dia. 2'' (Provisional) bh 189.00 77,900 94,050 285,540 119,600 85,000 14,723,100 17,775,450 53,967,060 22,604,400 16,065,000 - Dia. 3'' (Provisional) bh 65.00 84,000 94,050 485,330 179,400 127,500 5,460,000 6,113,250 31,546,450 11,661,000 8,287,500

- - - - - K Penebalan dinding dari batu bata ringan termasuk Dinding Urinoir m2 2.58 197,300 176,060 214,470 196,315 354,563 508,245 453,531 552,475 505,707 913,354

Adukan perekat sesuai gambar dan spesifikasi - - - - - - - - - -

L Pembuatan Grill Gutter dari stainless steel lebar 200 mm Kolam renang m' 104.00 1,750,000 801,990 517,500 299,000 750,000 182,000,000 83,406,960 53,820,000 31,096,000 78,000,000 - - - - -

4.3 LANTAI 1 - - - - - - - - - -

4.3.1 PEKERJAAN DINDING DAN PELAPIS DINDING - - - - - - - - - -

A Pasangan dinding bata ringan termasuk perekat Dinding luar, dal m2 3,982.00 197,300 176,060 170,940 273,076 162,500 785,648,600 701,070,920 680,683,080 1,087,387,465 647,075,000 - - - - -

B Pekerjaan Plester + aci dengan mortar instan Dinding luar, dal m2 7,690.00 62,600 90,000 74,900 99,145 67,760 481,394,000 692,100,000 575,981,000 762,422,684 521,074,400 - - - - -

C Pekerjaan keramik uk. 300x300 mm ex. Roman/setara Toilet Staff m2 28.00 144,800 173,380 153,990 206,036 185,845 4,054,400 4,854,640 4,311,720 5,768,996 5,203,660 - - - - -

D Pasangan Homogeneus Tile uk. 600x600 mm ex. Toilet Public m2 3.00 278,900 330,130 296,550 342,706 337,150 836,700 990,390 889,650 1,028,117 1,011,450 Roman/setara warna putih abu-abu pada dinding Shower Guest r m2 243.00 278,900 330,130 296,550 342,706 337,150 67,772,700 80,221,590 72,061,650 83,277,457 81,927,450

- - - - - E Kisi-kisi wood engineering finishing natural termasuk Dinding Luar m2 18.00 312,100 729,600 1,750,000 1,016,600 632,500 5,617,800 13,132,800 31,500,000 18,298,800 11,385,000


- - - - - Pintu Besi - - - - -

A Pintu P02' (Di gambar type P02 Pintu Kayu) - - - - - Pintu Kebakaran Besi uk. Luar 1080x2400 mm termasuk Tangga Kebakar unit 1.00 10,100,000 6,663,460 7,908,720 7,749,260 11,260,999 10,100,000 6,663,460 7,908,720 7,749,260 11,260,999

- - - - - Pintu Kayu - - - - -

B Pintu P01 - - - - - Pintu Kayu Double uk. Luar 1800x2400 mm tebal daun Meeting Room bh 2.00 7,542,000 5,529,000 4,958,030 6,691,740 7,681,646 15,084,000 11,058,000 9,916,060 13,383,479 15,363,291

- - - - - C Pintu P02 - - - - -

Pintu Kayu Single uk. Luar 1080x2400 mm tebal daun Ruang Sebelah Li unit 2.00 5,153,000 3,363,000 3,822,000 4,639,296 7,681,646 10,306,000 6,726,000 7,644,000 9,278,592 15,363,291 pintu 50 mm termasuk frame kayu solid, panel dari Service - - - - - multipleks tebal 9 mm, termasuk hardware, aksesoris, Ruang sebelah s unit 1.00 5,153,000 3,363,000 3,822,000 4,639,296 7,681,646 5,153,000 3,363,000 3,822,000 4,639,296 7,681,646 alat bantu, finish cat duco semi gloss dan perlengkapan Pantry unit 1.00 5,153,000 3,363,000 3,822,000 4,639,296 7,681,646 5,153,000 3,363,000 3,822,000 4,639,296 7,681,646 lainnya sesuai gambar dan spesifikasi Luggage unit 1.00 5,153,000 3,363,000 3,822,000 4,639,296 7,681,646 5,153,000 3,363,000 3,822,000 4,639,296 7,681,646

Toilet Staff unit 2.00 5,153,000 3,363,000 3,822,000 4,639,296 7,681,646 10,306,000 6,726,000 7,644,000 9,278,592 15,363,291 - - - - -

D Pintu P03 - - - - - Pintu Kayu Single uk. Luar 880x2400 mm tebal daun Back Office unit 1.00 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 pintu 50 mm termasuk frame kayu solid, panel dari Toilet Female unit 1.00 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 multipleks tebal 9 mm, termasuk hardware, aksesoris, Toilet Male unit 1.00 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219

- - - - - E Pintu P04 - - - - -

Pintu Kayu Single uk. Luar 900x2400 mm tebal daun Toilet Female unit 3.00 4,446,000 3,192,000 3,765,660 4,275,975 6,943,114 13,338,000 9,576,000 11,296,980 12,827,925 20,829,343 pintu 50 mm termasuk frame kayu solid, panel dari Toilet Male unit 2.00 4,446,000 3,192,000 3,765,660 4,275,975 6,943,114 8,892,000 6,384,000 7,531,320 8,551,950 13,886,229

of 222






engineering wood 9mm & PVC, termasuk hardware, Toilet Guest Ro unit 54.00 4,446,000 3,192,000 3,765,660 4,275,975 6,943,114 240,084,000 172,368,000 203,345,640 230,902,654 374,928,180 - - - - -

F Pintu P05 - - - - - Pintu Kayu Single uk. Luar 600x2400 mm tebal daun Pintu Shaft unit 6.00 3,628,000 2,679,000 3,582,910 3,262,329 4,628,743 21,768,000 16,074,000 21,497,460 19,573,975 27,772,458

- - - - - G Pintu P06 - - - - -

Pintu Kayu Double uk. Luar 1200x2400 mm tebal daun Pintu Shaft unit 24.00 5,652,000 4,389,000 4,541,910 4,977,034 9,257,486 135,648,000 105,336,000 109,005,840 119,448,826 222,179,662 - - - - -

H Pintu P07 Pintu kamar unit 54.00 4,581,000 3,192,000 6,157,750 4,119,682 6,943,114 247,374,000 172,368,000 332,518,500 222,462,817 374,928,180 - - - - -

I Pintu P09 MEP Shaft unit 1.00 3,974,000 3,192,000.00 3,791,280 3,833,898 6,943,114 3,974,000 3,192,000 3,791,280 3,833,898 6,943,114 - - - - -

J Pintu P10 Toilet Staff unit 4.00 4,008,000 3,021,000 3,712,610 3,691,005 6,943,114 16,032,000 12,084,000 14,850,440 14,764,022 27,772,458 - - - - -

Pintu Jendela (PJ) - - - - - K Pintu PJ1 - - - - -

Pintu Jendela Aluminium uk. Luar 2750x2400 mm terdiri Guest Room unit 54.00 6,010,000 7,408,630 7,886,040 9,731,161 5,655,600 324,540,000 400,066,020 425,846,160 525,482,711 305,402,400 - - - - -

Pintu kaca Shower - - - - - L Pintu jendela kaca frameless uk. 350+900x2400 mm Guest Room unit 54.00 4,696,000 3,113,680 4,110,980 3,008,412 6,500,000 253,584,000 168,138,720 221,992,920 162,454,271 351,000,000


A P02' Set 1.00 2,226,420 include 1,609,816 Included - 2,226,420 #VALUE! 1,609,816 #VALUE! - - - - -

Pintu kayu - - - - - B P01 Set 2.00 1,714,000 1,981,720 include 1,650,958 Included 3,428,000 3,963,440 #VALUE! 3,301,917 #VALUE!C P02 Set 7.00 1,714,000 1,197,860 include 1,067,849 Included 11,998,000 8,385,020 #VALUE! 7,474,940 #VALUE!D P03 Set 3.00 1,714,000 1,197,860 include 1,067,849 Included 5,142,000 3,593,580 #VALUE! 3,203,546 #VALUE!E P04 Set 59.00 1,714,000 2,077,650 include 2,857,068 Included 101,126,000 122,581,350 #VALUE! 168,567,001 #VALUE!F P05 Set 6.00 2,294,000 147,740 include 1,067,849 Included 13,764,000 886,440 #VALUE! 6,407,092 #VALUE!G P06 Set 24.00 1,714,000 325,240 include 1,651,461 Included 41,136,000 7,805,760 #VALUE! 39,635,057 #VALUE!H P07 (excl. Magnetic card) Set 54.00 3,954,000 620,730 include 941,013 Included 213,516,000 33,519,420 #VALUE! 50,814,691 #VALUE!I P09 Set 1.00 1,886,000 325,240 include 1,650,958 Included 1,886,000 325,240 #VALUE! 1,650,958 #VALUE!J P10 Set 4.00 1,714,000 1,197,860 include 1,067,849 Included 6,856,000 4,791,440 #VALUE! 4,271,394 #VALUE!

- - - - - Pintu Jendela - - - - -

K PJ1 Set 54.00 4,294,000 609,440 include 917,991 Included 231,876,000 32,909,760 #VALUE! 49,571,494 #VALUE! - - - - -

L Pintu kaca shower Set 54.00 1,482,000 1,068,780 include exclude Included 80,028,000 57,714,120 #VALUE! #VALUE! #VALUE! - - - - -

4.3.3 PEKERJAAN PLAFOND - - - - - - - - - -

A Plafond Gypsum 9 mm ex. Jayaboard/setara termasuk Koridor, Guest m2 1,867.00 119,500 98,040 103,500 113,665 127,500 223,106,500 183,040,680 193,234,500 212,212,485 238,042,500 - - - - -

B Plafond Gypsum WR 9 mm ex. Jayaboard/setara Area basah m2 219.00 148,100 123,120 120,750 125,625 135,000 32,433,900 26,963,280 26,444,250 27,511,867 29,565,000 - - - - -

C Plafond Kalsiboard 6 mm ex. Jayaboard/setara Balcon m2 33.00 129,900 118,560 121,900 179,400 154,609 4,286,700 3,912,480 4,022,700 5,920,200 5,102,092 - - - - -

D Drop ceilling gypsum 9 mm h = 20 cm termasuk cove, Toilet Public m' 6.00 64,900 51,870 51,750 41,860 46,383 389,400 311,220 310,500 251,160 278,296 - - - - -

E Drop ceilling gypsum 9 mm h = 40 cm termasuk cove, Guest Room m' 631.80 86,400 57,000 51,750 89,700 92,765 54,587,520 36,012,600 32,695,650 56,672,460 58,609,123 - - - - -

F Cove plafond h : 25 cm dari gypsum 9 mm ex. Guest Room m' 189.00 159,000 54,150 77,630 71,760 115,957 30,051,000 10,234,350 14,672,070 13,562,640 21,915,804 - - - - -

G Drop ceilling gypsum 9 mm h = 53 cm termasuk cove, Guest Room m' 89.10 101,300 54,150 103,500 95,680 122,914 9,025,830 4,824,765 9,221,850 8,525,088 10,951,641 - - - - -


A Waterproofing coating ex. Sika/fosroc termasuk pada Area basah m2 868.00 27,300 31,350 46,000 51,331 35,195 23,696,400 27,211,800 39,928,000 44,555,291 30,548,826 - - - - -

B Pasangan keramik uk. 300x300 mm ex. Roman Storage m2 13.50 133,200 173,380 149,560 190,599 185,845 1,798,200 2,340,630 2,019,060 2,573,085 2,508,908 termasuk pengisi dan perekat mortar instan, toilet RBS m2 6.00 133,200 173,380 149,560 190,599 185,845 799,200 1,040,280 897,360 1,143,593 1,115,070 perapihan dan sesuai gambar dan spesifikasinya Tangga m2 111.00 133,200 173,380 149,560 190,599 185,845 14,785,200 19,245,180 16,601,160 21,156,478 20,628,795

Ruang Linen 1 m2 7.00 133,200 173,380 149,560 190,599 185,845 932,400 1,213,660 1,046,920 1,334,192 1,300,915 Ruang Linen 2 m2 6.20 133,200 173,380 149,560 190,599 185,845 825,840 1,074,956 927,272 1,181,713 1,152,239 Lobby lift service m2 5.40 133,200 173,380 149,560 190,599 185,845 719,280 936,252 807,624 1,029,234 1,003,563 Lobby lift service m2 13.00 133,200 173,380 149,560 190,599 185,845 1,731,600 2,253,940 1,944,280 2,477,786 2,415,985 Server Room m2 6.80 133,200 173,380 149,560 190,599 185,845 905,760 1,178,984 1,017,008 1,296,073 1,263,746 MEP Room m2 3.20 133,200 173,380 149,560 190,599 185,845 426,240 554,816 478,592 609,916 594,704 Pantry m2 13.20 133,200 173,380 149,560 190,599 185,845 1,758,240 2,288,616 1,974,192 2,515,905 2,453,154

- - - - - - - - - -

C Pasangan homogeneus tile uk. 600x600 mm ex. Korodor, Lobby, m2 700.00 271,200 - 296,550 324,099 295,966 189,840,000 - 207,585,000 226,869,230 207,176,200 Niro Granito/setara termasuk pengisi dan perekat mortar reception entran m2 - - 330,130 296,550 - 295,966 - - - - - instan, perapihan dan sesuai gambar dan spesifikasinya Prefunction m2 - - - - - 295,966 - - - - -

Shower dan Toile m2 189.00 271,200 296,550 324,099 295,966 51,256,800 - 56,047,950 61,254,692 55,937,574 Luggage m2 6.30 271,200 330,130 296,550 324,099 295,966 1,708,560 2,079,819 1,868,265 2,041,823 1,864,586 Back Office m2 13.10 271,200 330,130 296,550 324,099 295,966 3,552,720 4,324,703 3,884,805 4,245,696 3,877,155 toilet public m2 23.20 271,200 330,130 296,550 324,099 295,966 6,291,840 7,659,016 6,879,960 7,519,094 6,866,411

330,130 - - - - - - - - - -

D Parket bambu laminasi uk. 100x200 termasuk Guest Room m2 1,080.00 259,000 261,640 297,370 249,100 375,000 279,720,000 282,571,200 321,159,600 269,028,000 405,000,000 - - - - -

of 222






E Treshold dari kayu bangkiray lebar 200 mm finishing Guest Room m' 240.30 215,500 296,400 278,350 179,400 275,000 51,784,650 71,224,920 66,887,505 43,109,820 66,082,500 - - - - -

F Inlay Stainless steel lebar 5 mm finishing hairline Guest Room m' 240.30 194,800 399,000 40,320 95,680 87,500 46,810,440 95,879,700 9,688,896 22,991,904 21,026,250 - - - - -

G Plint keramik 10x30 cm ex. Roman termasuk pengisi dan BOH m' 111.00 76,800 28,660 45,570 75,111 49,753 8,524,800 3,181,260 5,058,270 8,337,272 5,522,583 - - - - -

H Plint HT 10x60 cm ex. Niro Granito termasuk pengisi dan Koridor m' 752.00 106,000 80,790 71,970 64,858 54,793 79,712,000 60,754,080 54,121,440 48,773,313 41,204,486 - - - - -

I Plint motif bambu finishing natural h : 100 mm termasuk Guest Room m' 1,134.00 78,000 148,200 59,470 272,688 75,000 88,452,000 168,058,800 67,438,980 309,228,192 85,050,000 - - - - -

J Step Noising dari kayu bangkiray Finishing PU termasuk Tangga m' 175.00 87,800 122,550 133,750 179,400 108,900 15,365,000 21,446,250 23,406,250 31,395,000 19,057,500 - - - - -

K Beton cetak expose tebal 5 mm finishing natural balcon m2 45.90 287,200 500,880 82,050 267,605 275,000 13,182,480 22,990,392 3,766,095 12,283,070 12,622,500 - - - - -

L karpet axminster 32oz/sqyd cut size 80% woll 205 nylon Meeting Room m2 88.00 262,900 1,035,310 849,350 exclude 377,500 23,135,200 91,107,280 74,742,800 #VALUE! 33,220,000 - - - - -

M Waterproofing membran termasuk screed dan roof mesh dak atap café da m2 337.00 131,900 141,940 183,010 174,916 247,500 44,450,300 47,833,780 61,674,370 58,946,827 83,407,500 - - - - -

N Pasangan Loose Pebbles uk. Dia 30-50 mm dak atap café da m2 337.00 156,400 238,440 172,500 299,000 275,000 52,706,800 80,354,280 58,132,500 100,763,000 92,675,000 - - - - - - - - - -

O Grill HT uk. 300x600 mm termasuk perekat alat bantu rangka, Koridor m' 140.00 81,400 330,120 402,500 418,600 275,000 11,396,000 46,216,800 56,350,000 58,604,000 38,500,000 - - - - -

4.3.5 PEKERJAAN CAT - - - - - - - - - -

Dinding dalam dan dinding luar - - - - - A Cat Emulsion ex. Mowilex /setara Dinding Dalam m2 6,498.00 30,300 22,800 22,140 27,508 25,340 196,889,400 148,154,400 143,865,720 178,746,984 164,659,580

- - - - - - B Cat weathershield ex. Mowilex/setara Dinding Luar m2 1,192.00 39,500 27,360 29,100 34,684 34,939 47,084,000 32,613,120 34,687,200 41,343,328 41,646,740

- - - - - Plafond - - - - -

C Cat Emulsion ex. Mowilex /setara Plafond Dalam m2 2,197.00 30,300 22,800 22,140 27,508 25,340 66,569,100 50,091,600 48,641,580 60,435,076 55,672,068 - - - - -

D Cat weathershield ex. Mowilex/setara Plafond Luar m2 33.00 39,500 27,360 29,100 34,684 34,939 1,303,500 902,880 960,300 1,144,572 1,152,972 - - - - -

4.3.6 PEKERJAAN SANITAIR - - - - - - - - - -

Toilet Staff (Provisional) - - - - - A Closet Jongkok ex. TOTO type CE 6 bh 2.00 2,126,600 447,790 714,340 2,778,458 814,550 4,253,200 895,580 1,428,680 5,556,916 1,629,100 B Shower Spray ex. TOTO type TX403 SCMRB bh 2.00 374,000 366,230 423,200 407,833 497,585 748,000 732,460 846,400 815,666 995,170 C Floor drain ex. TOTO type TX 1 AN bh 4.00 241,400 255,820 430,160 316,606 318,698 965,600 1,023,280 1,720,640 1,266,424 1,274,790 D Paper Holder ex. TOTO type TS 116 R bh 2.00 347,500 206,170 388,240 376,921 248,105 695,000 412,340 776,480 753,842 496,210 E Robe Hook ex. TOTO type TS 118 TSB bh 2.00 129,000 151,340 142,370 173,578 158,538 258,000 302,680 284,740 347,156 317,075 F Washtafel Wall hung ex. TOTO type LW 236 CJ bh 2.00 1,359,000 1,276,000 1,060,530 1,561,178 2,054,250 2,718,000 2,552,000 2,121,060 3,122,356 4,108,500 G Lavatory faucet bh 2.00 include - 517,370 include include #VALUE! - 1,034,740 #VALUE! #VALUE!H Kran ex. TOTO type T 23 B13V7N bh 2.00 187,600 203,950 237,400 212,762 213,208 375,200 407,900 474,800 425,524 426,415

- - - - - Toilet Meeting Room (Provisional) - - - - -



A Kitchen Zink 2 lubang uk. 850x500 mm bh 1.00 1,991,600 3,089,400 1,248,620 2,001,432 2,363,790 1,991,600 3,089,400 1,248,620 2,001,432 2,363,790 B Kitchen faucet leher angsa bh 2.00 955,900 2,022,930 510,580 371,307 450,000 1,911,800 4,045,860 1,021,160 742,614 900,000 C Floor Drain ex. TOTO type TX 1 BN bh 1.00 241,400 305,460 430,160 316,606 318,698 241,400 305,460 430,160 316,606 318,698

- - - - - - - - - -

Guest Room (Provisional) - - - - - A Closet Duduk ex. TOTO type Avante CW 824 PJ (include ecowasher) bh 54.00 4,228,300 4,169,090 4,594,170 4,663,366 4,164,050 228,328,200 225,130,860 248,085,180 251,821,764 224,858,700 B Paper Holder ex. TOTO type TX 703 AESV bh 54.00 325,200 321,020 371,440 353,254 334,868 17,560,800 17,335,080 20,057,760 19,075,716 18,082,845 C Towel Shelf ex. TOTO type TX 4 A bh 54.00 519,800 518,700 571,670 545,790 549,175 28,069,200 28,009,800 30,870,180 29,472,660 29,655,450 D Soap Holder customade (solid surface) bh 54.00 238,200 51,300 168,170 108,132 650,000 12,862,800 2,770,200 9,081,180 5,839,128 35,100,000 E Head Shower ex. TOTO type TX 472 SESM bh 54.00 674,800 671,970 701,480 861,370 666,985 36,439,200 36,286,380 37,879,920 46,513,980 36,017,190 F Shower Mixer ex. TOTO type TX 721 AESN bh 54.00 515,000 494,990 544,520 704,999 524,535 27,810,000 26,729,460 29,404,080 38,069,946 28,324,890 G Shower Room door handle ex. TOTO TX 10 B bh 54.00 813,100 768,590 883,890 866,804 832,535 43,907,400 41,503,860 47,730,060 46,807,416 44,956,890 H Lavatory ex. TOTO type LW 640 CJ bh 54.00 1,360,000 2,220,040 1,311,660 2,688,741 2,428,470 73,440,000 119,882,160 70,829,640 145,192,014 131,137,380 I Lavatory faucet ex. TOTO type TX 116 LESV4 bh 54.00 1,466,600 1,415,310 1,598,250 1,720,085 1,619,475 79,196,400 76,426,740 86,305,500 92,884,590 87,451,650 J Robe Hook ex. TOTO type TS 118 TSB bh 54.00 129,000 151,340 142,370 173,578 87,175 6,966,000 8,172,360 7,687,980 9,373,212 4,707,450 K Floor drain ex. TOTO type TX 1 BN bh 108.00 294,800 305,460 430,160 316,606 54,588 31,838,400 32,989,680 46,457,280 34,193,448 5,895,450





- - - - - D Meja Beton finishing keramik uk. 300x300 mm ex. - - - - -

- 600x3800 mm pantry bh 1.00 2,654,800 2,044,020 2,154,530 1,750,047 2,508,000 2,654,800 2,044,020 2,154,530 1,750,047 2,508,000 - - - - -

of 222






E Meja washtafel finising marmer ex. Ujung pandang - - - - - - 600x3600 mm Female Toilet Lo bh 1.00 5,186,100 3,762,000 3,390,250 6,395,610 11,465,000 5,186,100 3,762,000 3,390,250 6,395,610 11,465,000 - 500x2450 mm Male Toilet Lobb bh 1.00 3,529,400 2,608,890 1,994,070 4,005,105 6,556,250 3,529,400 2,608,890 1,994,070 4,005,105 6,556,250

- - - - - F Kaca cermin dari kaca frameless 8 mm ter masuk - - - - -

- 1600x3600 mm Female Toilet Lo bh 1.00 4,927,000 4,173,080 5,380,120 6,135,824 2,317,971 4,927,000 4,173,080 5,380,120 6,135,824 2,317,971 - 1600x2450 mm Male Toilet Lobb bh 1.00 3,353,000 2,945,990 3,661,470 4,285,196 1,577,508 3,353,000 2,945,990 3,661,470 4,285,196 1,577,508

- - - - - G Jendela dari kaca frosted 8 mm ukuran 900x1550 mm Guest Room bh 54.00 1,285,000 2,259,570 2,400,550 2,308,816 2,496,300 69,390,000 122,016,780 129,629,700 124,676,054 134,800,200

- - - - - H Railling kaca h : 900 mm dari kaca clear tempered Balcon kamar m' 65.15 539,600 926,250 977,500 837,200 1,247,805 35,154,940 60,345,188 63,684,125 54,543,580 81,294,496

- - - - - I Parapet batu bata finishing cat weather shield h : 950 Reception m' 21.30 500,000 908,920 1,772,230 867,602 485,279 10,650,000 19,359,996 37,748,499 18,479,929 10,336,434

- - - - - J Parapet batu bata finishing cat weather shield h : 950 Balcon kamar m' 61.35 600,000 629,620 696,980 867,602 387,522 36,810,000 38,627,187 42,759,723 53,227,402 23,774,480

- - - - - K Planter Box dari beton termasuk waterproofing coating, - - - - -

- Bentuk Letter L h : 400 mm lebar 1500 mm Reception m' 17.50 280,000 975,400 1,243,160 2,709,780 485,806 4,900,000 17,069,500 21,755,300 47,421,143 8,501,612 - Bentuk Letter U h :660mm lebar rata-rata 780 mm Balcon kamar m' 6.40 910,000 1,337,970 1,155,440 3,067,324 1,199,177 5,824,000 8,563,008 7,394,816 19,630,872 7,674,731 - Bentuk Letter U h :660mm lebar 1200 mm Balcon kamar m' 4.10 900,000 1,397,580 1,206,610 3,866,013 1,213,958 3,690,000 5,730,078 4,947,101 15,850,652 4,977,229 - Bentuk Letter U h :660mm lebar rata-rata 725 mm Balcon kamar m' 7.60 870,000 1,330,160 1,155,440 2,967,488 1,197,241 6,612,000 10,109,216 8,781,344 22,552,906 9,099,032

- - - - - L Gutter termasuk plat strip U 50x30mm finishing cat Balcon kamar m' 84.95 52,000 224,240 210,760 538,200 199,520 4,417,400 19,049,188 17,904,062 45,720,090 16,949,210

- - - - - M Coring dan Grouting termasuk perapihan dengan uk. Sbb : - - - - -

- Dia. 2'' (Provisional) Area Toilet bh 182.00 77,900 94,050 285,540 119,600 85,000 14,177,800 17,117,100 51,968,280 21,767,200 15,470,000 - Dia. 3'' (Provisional) Area Toilet bh 65.00 84,000 94,050 485,330 179,400 127,500 5,460,000 6,113,250 31,546,450 11,661,000 8,287,500

- - - - - N Penebalan dinding dari batu bata ringan termasuk Dinding Urinoir m2 2.97 197,300 176,060 517,500 196,315 354,563 586,967 523,778 1,539,562 584,036 1,054,825

- - - - - 4.4 LANTAI 2 - - - - -


- - - - - A Pasangan dinding bata ringan termasuk perekat Dinding luar, dal m2 3,684.00 197,300 176,060 170,940 273,076 162,500 726,853,200 648,605,040 629,742,960 1,006,010,904 598,650,000



- - - - - D Pasangan Homogeneus Tile uk. 600x600 mm ex. Shower Guest r m2 252.00 278,900 330,130 296,550 439,471 337,150 70,282,800 83,192,760 74,730,600 110,746,587 84,961,800

- - - - - E Kisi-kisi wood engineering finishing natural termasuk Area Luar m2 618.00 312,100 729,600 1,750,000 1,016,600 632,500 192,877,800 450,892,800 1,081,500,000 628,258,800 390,885,000


- - - - - Pintu Besi - - - - -

A Pintu P02' (Di gambar type P02 Pintu Kayu) - - - - - Pintu Kebakaran Besi ex. Lion Metal uk. Luar 1080x2400 mm Tangga Kebakar unit 1.00 10,100,000 6,663,460 7,908,720 7,749,260 11,260,999 10,100,000 6,663,460 7,908,720 7,749,260 11,260,999

- - - - - Pintu Kayu - - - - -

B Pintu P02 - - - - - Pintu Kayu Single uk. Luar 1080x2400 mm tebal daun Storage unit 1.00 5,153,000 3,363,000 3,822,000 4,639,296 7,681,646 5,153,000 3,363,000 3,822,000 4,639,296 7,681,646 pintu 50 mm termasuk frame kayu solid, panel dari Toilet Staff unit 2.00 5,153,000 3,363,000 3,822,000 4,639,296 7,681,646 10,306,000 6,726,000 7,644,000 9,278,592 15,363,291

- - - - - C Pintu P03 - - - - -

Pintu Kayu Single uk. Luar 880x2400 mm tebal daun Back Office unit 1.00 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 pintu 50 mm termasuk frame kayu solid, panel dari Toilet Female unit 1.00 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 multipleks tebal 9 mm, termasuk hardware, aksesoris, Toilet Male unit 1.00 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219 4,517,000 3,135,000 3,751,620 4,119,682 5,609,219

- - - - - D Pintu P04 - - - - -

Pintu Kayu Single uk. Luar 900x2400 mm tebal daun Toilet Guest Ro bh 56.00 4,446,000 3,192,000 3,765,660 4,275,975 6,943,114 248,976,000 178,752,000 210,876,960 239,454,604 388,814,409 - - - - -

E Pintu P05 - - - - - Pintu Kayu Single uk. Luar 600x2400 mm tebal daun Pintu Shaft unit 4.00 3,628,000 2,679,000 3,582,910 3,262,329 4,628,743 14,512,000 10,716,000 14,331,640 13,049,317 18,514,972

- - - - - F Pintu P06 - - - - -


G Pintu P07 Pintu kamar unit 56.00 4,581,000 3,192,000 6,157,750 4,119,682 6,943,114 256,536,000 178,752,000 344,834,000 230,702,181 388,814,409 Pintu Kayu Single uk. Luar 900x2400 mm tebal daun - - - - -

- - - - - H Pintu P09 MEP Shaft unit 1.00 3,974,000 3,192,000 3,791,280 3,833,898 6,943,114 3,974,000 3,192,000 3,791,280 3,833,898 6,943,114

- - - - - I Pintu P10 Toilet Staff unit 4.00 4,008,000 3,021,000 3,712,610 3,691,005 6,943,114 16,032,000 12,084,000 14,850,440 14,764,022 27,772,458

- - - - - Pintu Jendela (PJ) - - - - -

J Pintu PJ1 - - - - - Pintu Jendela Aluminium uk. Luar 2750x2400 mm terdiri Guest Room unit 56.00 6,010,000 7,408,630 7,886,040 9,731,161 5,655,600 336,560,000 414,883,280 441,618,240 544,945,033 316,713,600

- - - - - Pintu kaca Shower - - - - -

K Pintu jendela kaca frameless uk. 350+900x2400 mm Guest Room unit 56.00 4,696,000 3,113,680 4,110,980 3,008,412 6,500,000 262,976,000 174,366,080 230,214,880 168,471,096 364,000,000 - - - - -

Hardware - - - - - Pekerjaan Hardware Pintu dan Jendela termasuk aksesoris alat - - - - - bantu dan kelengkapan lainnya pada type sbb : - - - - -

of 222






Pintu Besi - - - - - A P02' set 1.00 2,226,420 Include 1,609,816 Include - 2,226,420 #VALUE! 1,609,816 #VALUE!

- - - - - Pintu kayu - - - - -

B P02 set 3.00 1,714,000 1,197,860 Include 1,067,849 Include 5,142,000 3,593,580 #VALUE! 3,203,546 #VALUE!C P03 set 3.00 1,714,000 1,197,860 Include 1,067,849 Include 5,142,000 3,593,580 #VALUE! 3,203,546 #VALUE!D P04 set 56.00 1,714,000 2,077,650 Include 2,857,068 Include 95,984,000 116,348,400 #VALUE! 159,995,797 #VALUE!E P05 set 4.00 1,714,000 147,740 Include 1,067,849 Include 6,856,000 590,960 #VALUE! 4,271,394 #VALUE!F P06 set 26.00 2,294,000 325,240 Include 1,651,461 Include 59,644,000 8,456,240 #VALUE! 42,937,979 #VALUE!G P07 (excl. Magnetic card) set 56.00 1,714,000 620,730 Include 941,013 Include 95,984,000 34,760,880 #VALUE! 52,696,717 #VALUE!H P09 set 1.00 1,886,000 325,240 Include 1,650,958 Include 1,886,000 325,240 #VALUE! 1,650,958 #VALUE!I P10 set 4.00 1,714,000 1,197,860 Include 1,067,849 Include 6,856,000 4,791,440 #VALUE! 4,271,394 #VALUE!

- - - - - Pintu Jendela - - - - -

J PJ 1 set 56.00 4,294,000 609,440 Include 917,991 Include 240,464,000 34,128,640 #VALUE! 51,407,476 #VALUE!K Pintu Shower set 56.00 1,482,000 1,068,780 Include exclude Include 82,992,000 59,851,680 #VALUE! #VALUE! #VALUE!


- - - - - A Plafond Gypsum 9 mm ex. Jayaboard/setara termasuk Koridor, guest R m2 1,686.00 119,500 98,040 103,500 113,665 127,500 201,477,000 165,295,440 174,501,000 191,639,127 214,965,000

- - - - - B Plafond Gypsum WR 9 mm ex. Jayaboard/setara Area basah m2 209.00 148,100 123,120 120,750 125,625 135,000 30,952,900 25,732,080 25,236,750 26,255,617 28,215,000

- - - - - C Plafond Kalsiboard 6 mm ex. Jayaboard/setara Balcon m2 87.00 129,900 118,560 121,900 179,400 154,609 11,301,300 10,314,720 10,605,300 15,607,800 13,450,970

- - - - - D Drop ceilling gypsum 9 mm h = 40 cm termasuk cove, Guest Room m' 655.20 64,900 57,000 51,750 89,700 92,765 42,522,480 37,346,400 33,906,600 58,771,440 60,779,831

- - - - - E Cove plafond h : 25 cm dari gypsum 9 mm ex. Guest Room m' 212.80 159,000 54,150 77,630 71,760 115,957 33,835,200 11,523,120 16,519,664 15,270,528 24,675,572

- - - - - F Drop ceilling gypsum 9 mm h = 53 cm termasuk cove, Guest Room m' 92.40 101,300 54,150 103,500 95,680 122,914 9,360,120 5,003,460 9,563,400 8,840,832 11,357,257


- - - - - A Waterproofing coating ex. Sika/fosroc termasuk pada Area Basah m2 860.00 27,300 31,350 46,000 51,331 35,195 23,478,000 26,961,000 39,560,000 44,144,643 30,267,270

- - - - - B Pasangan keramik uk. 300x300 mm ex. Roman Storage m2 10.30 133,200 173,380 149,560 190,599 185,845 1,371,960 1,785,814 1,540,468 1,963,169 1,914,204

termasuk pengisi dan perekat mortar instan, toilet RBS m2 6.00 133,200 173,380 149,560 190,599 185,845 799,200 1,040,280 897,360 1,143,593 1,115,070 perapihan dan sesuai gambar dan spesifikasinya Tangga m2 111.00 133,200 173,380 149,560 190,599 185,845 14,785,200 19,245,180 16,601,160 21,156,478 20,628,795

Ruang Linen 1 m2 7.00 133,200 173,380 149,560 190,599 185,845 932,400 1,213,660 1,046,920 1,334,192 1,300,915 Ruang Linen 2 m2 6.20 133,200 173,380 149,560 190,599 185,845 825,840 1,074,956 927,272 1,181,713 1,152,239 Lobby lift service m2 5.40 133,200 173,380 149,560 190,599 185,845 719,280 936,252 807,624 1,029,234 1,003,563 Lobby lift service m2 13.00 133,200 173,380 149,560 190,599 185,845 1,731,600 2,253,940 1,944,280 2,477,786 2,415,985

- - - - - C Pasangan homogeneus tile uk. 600x600 mm ex. Koridor m2 524.00 271,200 330,130 296,550 378,032 295,966 142,108,800 172,988,120 155,392,200 198,088,716 155,086,184

Niro Granito/setara termasuk pengisi dan perekat mortar Toilet guest Roo m2 203.00 271,200 330,130 296,550 378,032 295,966 55,053,600 67,016,390 60,199,650 76,740,476 60,081,098 - - - - -

D Parket bambu laminasi uk. 100x200 termasuk Guest Room m2 1,120.00 259,000 261,640 297,370 249,100 375,000 290,080,000 293,036,800 333,054,400 278,992,000 420,000,000 - - - - -


F Inlay Stainless steel lebar 5 mm finishing hairline Guest Room m' 249.20 194,800 399,000 40,320 95,680 87,500 48,544,160 99,430,800 10,047,744 23,843,456 21,805,000 - - - - -

G Plint keramik 10x30 cm ex. Roman termasuk pengisi dan BOH m' 72.00 76,800 28,660 45,570 75,111 49,753 5,529,600 2,063,520 3,281,040 5,407,960 3,582,216 - - - - -

H Plint HT 10x60 cm ex. Niro Granito termasuk pengisi dan koridor m' 556.00 106,000 80,790 71,970 64,858 54,793 58,936,000 44,919,240 40,015,320 36,061,120 30,465,019 - - - - -

I Plint motif bambu finishing natural h : 100 mm termasuk Guest Room m' 1,176.00 78,000 148,200 59,470 272,688 75,000 91,728,000 174,283,200 69,936,720 320,681,088 88,200,000 - - - - -

J Step Noising dari kayu bangkiray Finishing PU termasuk Tangga m' 150.00 87,800 122,550 133,750 179,400 108,900 13,170,000 18,382,500 20,062,500 26,910,000 16,335,000 - - - - -

K Beton cetak expose tebal 5 mm finishing natural Balcon m2 106.00 287,200 500,880 82,050 267,605 275,000 30,443,200 53,093,280 8,697,300 28,366,130 29,150,000 - - - - -

L Grill HT uk. 300x600 mm termasuk perekat alat bantu rangka, Koridor m' 140.00 81,400 330,120 402,500 418,600 275,000 11,396,000 46,216,800 56,350,000 58,604,000 38,500,000 perapihan dan aksesoris sesuai gambar dan spesifikasi - - - - -

- - - - - 4.4.5 PEKERJAAN CAT - - - - -


A Cat Emulsion ex. Mowilex /setara m2 6,193.00 30,300 22,800 22,140 27,508 25,340 187,647,900 141,200,400 137,113,020 170,357,044 156,930,868 - - - - -

B Cat weathershield ex. Mowilex/setara m2 895.00 39,500 27,360 29,100 34,684 34,939 35,352,500 24,487,200 26,044,500 31,042,180 31,269,993 - - - - -

Plafond - - - - - C Cat Emulsion ex. Mowilex /setara m2 2,006.00 30,300 22,800 22,140 27,508 25,340 60,781,800 45,736,800 44,412,840 55,181,048 50,832,120

- - - - - D Cat weathershield ex. Mowilex/setara m2 106.00 39,500 27,360 29,100 34,684 34,939 4,187,000 2,900,160 3,084,600 3,676,504 3,703,485



A Closet Jongkok ex. TOTO type CE 6 bh 2.00 2,126,600 447,790 714,340 2,778,458 814,550 4,253,200 895,580 1,428,680 5,556,916 1,629,100 B Shower Spray ex. TOTO type TX 403 SCMRB bh 2.00 374,000 366,230 423,200 407,833 497,585 748,000 732,460 846,400 815,666 995,170 C Floor drain ex. TOTO type TX 1 AN bh 4.00 241,400 255,820 430,160 316,606 318,698 965,600 1,023,280 1,720,640 1,266,424 1,274,790 D Paper Holder ex. TOTO type TS 116 R bh 2.00 347,500 206,170 388,240 376,921 248,105 695,000 412,340 776,480 753,842 496,210 E Robe Hook ex. TOTO type TS 118 TSB bh 2.00 129,000 151,340 142,370 173,578 158,538 258,000 302,680 284,740 347,156 317,075 F Washtafel Wall hung ex. TOTO type LW 236 CJ bh 2.00 1,359,000 1,276,000 1,060,530 1,561,178 2,054,250 2,718,000 2,552,000 2,121,060 3,122,356 4,108,500

of 222






G Lavatory faucet bh 2.00 include - 517,370 include include #VALUE! - 1,034,740 #VALUE! #VALUE!H Kran ex. TOTO type T 23 B13V7N bh 2.00 187,600 203,950 237,400 212,762 213,208 375,200 407,900 474,800 425,524 426,415


A Closet Duduk ex. TOTO type Avante CW 824 PJ (include ecowasher) bh 56.00 4,228,300 4,169,090 4,594,170 4,663,366 4,164,050 236,784,800 233,469,040 257,273,520 261,148,496 233,186,800 B Paper Holder ex. TOTO type TX 703 AESV bh 56.00 325,200 321,020 371,440 353,254 334,868 18,211,200 17,977,120 20,800,640 19,782,224 18,752,580 C Towel Shelf ex. TOTO type TX 4 A bh 56.00 519,800 518,700 571,670 545,790 549,175 29,108,800 29,047,200 32,013,520 30,564,240 30,753,800 D Soap Holder customade (solid surface) bh 56.00 238,200 51,300 168,170 108,132 650,000 13,339,200 2,872,800 9,417,520 6,055,392 36,400,000 E Head Shower ex. TOTO type TX 472 SESM bh 56.00 674,800 671,970 701,480 861,370 666,985 37,788,800 37,630,320 39,282,880 48,236,720 37,351,160 F Shower Mixer ex. TOTO type TX 721 AESN bh 56.00 515,000 494,990 544,520 704,999 524,535 28,840,000 27,719,440 30,493,120 39,479,944 29,373,960 G Shower Room door handle ex. TOTO TX 10 B bh 56.00 813,100 768,590 883,890 866,804 832,535 45,533,600 43,041,040 49,497,840 48,541,024 46,621,960 H Lavatory ex. TOTO type LW 640 CJ bh 56.00 1,360,000 2,220,040 1,311,660 2,688,741 2,428,470 76,160,000 124,322,240 73,452,960 150,569,496 135,994,320 I Lavatory faucet ex. TOTO type TX 116 LESV4 bh 56.00 1,466,600 1,415,310 1,598,250 1,720,085 1,619,475 82,129,600 79,257,360 89,502,000 96,324,760 90,690,600 J Robe Hook ex. TOTO type TS 118 TSB bh 56.00 129,000 151,340 142,370 173,578 87,175 7,224,000 8,475,040 7,972,720 9,720,368 4,881,800 K Floor drain ex. TOTO type TX 1 BN bh 112.00 294,800 305,460 430,160 316,606 54,588 33,017,600 34,211,520 48,177,920 35,459,872 6,113,800





- - - - - D Meja washtafel finising marmer ex. Ujung pandang - - - - -

- 450x900 mm Guest Room bh 56.00 1,296,500 1,070,460 759,310 1,780,545 2,251,250 72,604,000 59,945,760 42,521,360 99,710,520 126,070,000 - - - - -

E Jendela dari kaca frosted 8 mm ukuran 900x1550 mm Guest Room bh 56.00 1,285,000 2,259,570 2,400,550 2,308,816 2,496,300 71,960,000 126,535,920 134,430,800 129,293,685 139,792,800 - - - - -

F Railling kaca h : 900 mm dari kaca clear tempered 10 mm Balcon kamar m' 38.55 539,600 926,250 977,500 2,093,000 1,247,805 20,801,580 35,706,938 37,682,625 80,685,150 48,102,883 - - - - -

G Parapet batu bata finishing cat weather shield h : 950 Koridor m' 14.30 500,000 908,920 1,772,230 878,366 485,279 7,150,000 12,997,556 25,342,889 12,560,638 6,939,484 - - - - -

H Parapet batu bata finishing cat weather shield h : 950 Balcon kamar m' 35.08 600,000 629,620 696,980 867,602 387,522 21,045,000 22,083,922 24,446,574 30,431,151 13,592,337 - - - - -

I Planter Box dari beton termasuk waterproofing coating, - - - - - - Bentuk Letter L h : 660 mm lebar 875 mm Koridor kamar m' 14.30 560,000 1,351,450 1,155,440 2,591,225 1,149,577 8,008,000 19,325,735 16,522,792 37,054,516 16,438,949 - Bentuk Letter U h :660mm lebar 775 mm Balcon kamar m' 159.90 860,000 1,337,970 1,155,440 3,067,324 1,203,224 137,514,000 213,941,403 184,754,856 490,465,074 192,395,531 - Bentuk Letter U h :660mm lebar 1675 mm Balcon kamar m' 1.93 910,000 1,465,000 1,243,160 4,864,374 1,230,676 1,751,750 2,820,125 2,393,083 9,363,919 2,369,051 - Bentuk Letter U h :660mm lebar 1125 mm Balcon kamar m' 2.25 880,000 1,397,580 1,206,610 3,766,176 1,211,319 1,980,000 3,144,555 2,714,873 8,473,897 2,725,467 - Bentuk Letter U h :660mm lebar 725 mm Balcon kamar m' 7.90 870,000 1,337,970 1,155,440 2,967,488 1,197,241 6,873,000 10,569,963 9,127,976 23,443,153 9,458,204 - Bentuk Letter U h :600 mm lebar 1525 mm Balcon kamar m' 18.80 900,000 975,400 1,243,160 4,564,865 1,225,397 16,920,000 18,337,520 23,371,408 85,819,467 23,037,456

- - - - - J Gutter termasuk plat strip U 50x30mm finishing cat Balcon kamar m' 211.68 52,000 224,240 210,760 538,200 199,520 11,007,360 47,467,123 44,613,677 113,926,176 42,234,358

- - - - - K Coring dan Grouting termasuk perapihan dengan uk. Sbb : - - - - -


- - - - - 4.5 LANTAI 3 - - - - -


- - - - - A Pasangan dinding bata ringan termasuk perekat Dinding luar, dal m2 3,507.00 197,300 176,060 170,940 273,076 162,500 691,931,100 617,442,420 599,486,580 957,676,504 569,887,500




- - - - - E Kisi-kisi wood engineering finishing natural termasuk Area luar m2 637.00 312,100 729,600 1,750,000 1,016,600 632,500 198,807,700 464,755,200 1,114,750,000 647,574,200 402,902,500


- - - - - - - - - -

A Pintu P02' (Di gambar type P02 Pintu Kayu) - - - - - Pintu Kebakaran Besi ex. Lion Metal uk. Luar 1080x2400 mm Tangga Kebakar unit 1.00 10,100,000 6,663,460 7,908,720 7,749,260 11,260,999 10,100,000 6,663,460 7,908,720 7,749,260 11,260,999

- - - - - Pintu Kayu - - - - -

B Pintu P02 - - - - - Pintu Kayu Single uk. Luar 1080x2400 mm tebal daun Storage unit 1.00 10,100,000 3,363,000 3,822,000 4,639,296 7,681,646 10,100,000 3,363,000 3,822,000 4,639,296 7,681,646 pintu 50 mm termasuk frame kayu solid, panel dari Toilet Staff unit 2.00 10,100,000 3,363,000 3,822,000 4,639,296 7,681,646 20,200,000 6,726,000 7,644,000 9,278,592 15,363,291

- - - - - C Pintu P04 - - - - -


D Pintu P05 - - - - - Pintu Kayu Single uk. Luar 600x2400 mm tebal daun Pintu Shaft unit 7.00 3,628,000 2,679,000 3,582,910 3,262,329 4,628,743 25,396,000 18,753,000 25,080,370 22,836,304 32,401,201

- - - - - E Pintu P06 - - - - -


F Pintu P07 Pintu kamar unit 63.00 4,581,000 3,192,000 6,157,750 4,119,682 6,943,114 288,603,000 201,096,000 387,938,250 259,539,953 437,416,210 - - - - -

G Pintu P09 MEP Shaft unit 1.00 3,974,000 3,192,000 3,791,280 3,833,898 6,943,114 3,974,000 3,192,000 3,791,280 3,833,898 6,943,114

of 222






- - - - - H Pintu P10 Toilet Staff unit 4.00 4,008,000 3,021,000 3,712,610 3,691,005 6,943,114 16,032,000 12,084,000 14,850,440 14,764,022 27,772,458

- - - - - Pintu Jendela (PJ) - - - - -

I Pintu PJ1 - - - - - Pintu Jendela Aluminium uk. Luar 2750x2400 mm terdiri Guest Room unit 63.00 6,010,000 7,408,630 7,886,040 9,731,161 5,655,600 378,630,000 466,743,690 496,820,520 613,063,163 356,302,800


J Pintu jendela kaca frameless uk. 350+900x2400 mm Guest Room unit 63.00 4,696,000 3,113,680 4,110,980 3,008,412 6,500,000 295,848,000 196,161,840 258,991,740 189,529,982 409,500,000 - - - - - - - - - -

Hardware - - - - - Pekerjaan Hardware Pintu dan Jendela termasuk aksesoris alat - - - - - bantu dan kelengkapan lainnya pada type sbb : - - - - - Pintu Besi - - - - -

A P02' Set 1.00 2,226,420 include 1,609,816 include - 2,226,420 #VALUE! 1,609,816 #VALUE! - - - - -

Pintu Kayu - - - - - B P02 Set 3.00 1,714,000 1,197,860 include 1,067,849 include 5,142,000 3,593,580 #VALUE! 3,203,546 #VALUE!C P04 Set 63.00 1,714,000 2,077,650 include 2,857,068 include 107,982,000 130,891,950 #VALUE! 179,995,272 #VALUE!D P05 Set 7.00 1,714,000 147,740 include 1,067,849 include 11,998,000 1,034,180 #VALUE! 7,474,940 #VALUE!E P06 Set 28.00 2,294,000 325,240 include 1,651,461 include 64,232,000 9,106,720 #VALUE! 46,240,900 #VALUE!F P07 (excl. Magnetic card) Set 63.00 1,714,000 620,730 include 941,013 include 107,982,000 39,105,990 #VALUE! 59,283,806 #VALUE!G P09 Set 1.00 1,886,000 325,240 include 1,650,958 include 1,886,000 325,240 #VALUE! 1,650,958 #VALUE!H P10 Set 4.00 1,714,000 1,197,860 include 1,067,849 include 6,856,000 4,791,440 #VALUE! 4,271,394 #VALUE!

- - - - - Pintu Jendela - - - - -

I PJ1 Set 63.00 4,294,000 609,440 include 917,991 include 270,522,000 38,394,720 #VALUE! 57,833,410 #VALUE!J Pintu kaca Shower Set 63.00 1,482,000 1,068,780 include exclude include 93,366,000 67,333,140 #VALUE! #VALUE! #VALUE!


- - - - - A Plafond Gypsum 12 mm ex. Jayaboard/setara termasuk Koridor, kamar, f m2 2,112.00 119,500 98,040 103,500 113,665 127,500 252,384,000 207,060,480 218,592,000 240,060,401 269,280,000

rangka hollow galvanized, shadow line/list aluminium U, BOH - - - - - - - - - -

B Plafond Gypsum WR 12 mm ex. Jayaboard/setara Area Basah m2 211.00 148,100 123,120 120,750 125,625 135,000 31,249,100 25,978,320 25,478,250 26,506,867 28,485,000 - - - - -

C Plafond Kalsiboard 6 mm ex. Jayaboard/setara Balcon m2 256.00 129,900 118,560 121,900 179,400 154,609 33,254,400 30,351,360 31,206,400 45,926,400 39,579,866 - - - - -

D Drop ceilling gypsum 12 mm h = 40 cm termasuk cove, Guest Room m' 737.10 86,400 57,000 51,750 89,700 92,765 63,685,440 42,014,700 38,144,925 66,117,870 68,377,310 - - - - -

E Cove plafond h : 25 cm dari gypsum 12 mm ex. Guest Room m' 239.40 159,000 54,150 77,630 71,760 115,957 38,064,600 12,963,510 18,584,622 17,179,344 27,760,019 - - - - -

F Drop ceilling gypsum 12 mm h = 53 cm termasuk cove, Guest Room m' 103.95 101,300 54,150 103,500 95,680 122,914 10,530,135 5,628,892 10,758,825 9,945,936 12,776,914 - - - - -


A Waterproofing coating ex. Sika/fosroc termasuk pada Area Basah m2 992.00 27,300 31,350 46,000 51,331 35,195 27,081,600 31,099,200 45,632,000 50,920,333 34,912,944 - - - - -

B Pasangan keramik uk. 300x300 mm ex. Roman Storage m2 10.30 133,200 173,380 149,560 190,599 185,845 1,371,960 1,785,814 1,540,468 1,963,169 1,914,204 termasuk pengisi dan perekat mortar instan, toilet RBS m2 6.00 133,200 173,380 149,560 190,599 185,845 799,200 1,040,280 897,360 1,143,593 1,115,070 perapihan dan sesuai gambar dan spesifikasinya Tangga m2 111.00 133,200 173,380 149,560 190,599 185,845 14,785,200 19,245,180 16,601,160 21,156,478 20,628,795



Niro Granito/setara termasuk pengisi dan perekat mortar Toilet guest Roo m2 228.00 271,200 330,130 296,550 378,032 295,966 61,833,600 75,269,640 67,613,400 86,191,273 67,480,248 - - - - -

D Parket bambu laminasi uk. 100x200 termasuk Guest room m2 1,260.00 259,000 261,640 297,370 249,100 375,000 326,340,000 329,666,400 374,686,200 313,866,000 472,500,000 - - - - -


F Inlay stainless Steel finish hairline lebar 5 mm termasuk Guest Room m' 287.00 194,800 40,320 95,680 87,500 55,907,600 - 11,571,840 27,460,160 25,112,500 - - - - -

G Plint keramik 10x30 cm ex. Roman termasuk pengisi dan BOH m' 76.50 76,800 45,570 75,111 49,753 5,875,200 - 3,486,105 5,745,958 3,806,105 - - - - -

H Plint HT 10x60 cm ex. Niro Granito termasuk pengisi dan Koridor m' 541.00 106,000 71,970 64,858 54,793 57,346,000 - 38,935,770 35,088,248 29,643,121 - - - - -

I Plint motif bambu finishing natural h : 100 mm termasuk Guest Room m' 1,260.00 78,000 59,470 272,688 75,000 98,280,000 - 74,932,200 343,586,880 94,500,000 - - - - -

J Step Noising dari kayu bangkiray Finishing PU termasuk tangga m' 175.00 87,800 133,750 179,400 108,900 15,365,000 - 23,406,250 31,395,000 19,057,500 - - - - -

K Beton cetak expose tebal 5 mm finishing natural Balcon m2 256.00 287,200 82,050 267,605 275,000 73,523,200 - 21,004,800 68,506,880 70,400,000 - - - - - - - - - -

O Grill HT uk. 300x600 mm termasuk perekat alat bantu rangka, Koridor m' 160.00 81,400 330,120 402,500 418,600 275,000 13,024,000 52,819,200 64,400,000 66,976,000 44,000,000 perapihan dan aksesoris sesuai gambar dan spesifikasi - - - - -

- - - - - 4.5.5 PEKERJAAN CAT - - - - -


A Cat Emulsion ex. Mowilex /setara Dinding dalam m2 6,153.00 30,300 22,800 22,140 27,508 25,340 186,435,900 140,288,400 136,227,420 169,256,724 155,917,266 - - - - - -

B Cat weathershield ex. Mowilex/setara Dinding Luar m2 550.00 39,500 27,360 29,100 34,684 34,939 21,725,000 15,048,000 16,005,000 19,076,200 19,216,197

of 222






- - - - - - Plafond - - - - - -

C Cat Emulsion ex. Mowilex /setara Plafond Dalam m2 2,178.00 30,300 22,800 22,140 27,508 25,340 65,993,400 49,658,400 48,220,920 59,912,424 55,190,607 - - - - - -

D Cat weathershield ex. Mowilex/setara Plafond Luar m2 256.00 39,500 27,360 29,100 34,684 34,939 10,112,000 7,004,160 7,449,600 8,879,104 8,944,266 - - - - -

4.5.6 PEKERJAAN SANITAIR - - - - - - - - - -

Toilet Staff (Provisional) - - - - - A Closet Jongkok ex. TOTO type CE 9 bh 2.00 2,126,600 447,790 714,340 2,778,458 814,550 4,253,200 895,580 1,428,680 5,556,916 1,629,100 B Shower Spray ex. TOTO type TB19CSMCR bh 2.00 374,000 366,230 423,200 407,833 497,585 748,000 732,460 846,400 815,666 995,170 C Floor drain ex. TOTO type TX 1 BN bh 4.00 241,400 255,820 430,160 316,606 318,698 965,600 1,023,280 1,720,640 1,266,424 1,274,790 D Paper Holder ex. TOTO type TS 116 R bh 2.00 347,500 206,170 388,240 376,921 248,105 695,000 412,340 776,480 753,842 496,210 E Robe Hook ex. TOTO type TS 118 TSB bh 2.00 129,000 151,340 142,370 173,578 158,538 258,000 302,680 284,740 347,156 317,075 F Washtafel Wall hung ex. TOTO type LW 236 CJ bh 2.00 1,359,000 1,276,000 1,060,530 1,561,178 2,054,250 2,718,000 2,552,000 2,121,060 3,122,356 4,108,500 G Lavatory faucet bh 2.00 include - 517,370 include include #VALUE! - 1,034,740 #VALUE! #VALUE!H Kran ex. TOTO type T 23 B13V7N bh 2.00 187,600 203,950 237,400 212,762 213,208 375,200 407,900 474,800 425,524 426,415


A Closet Duduk ex. TOTO type Avante CW 824 PJ (include ecowasher) bh 4,164,050 - - - - - B Paper Holder ex. TOTO type TX 703 AESV bh 63.00 4,228,300 4,169,090 4,594,170 4,663,366 334,868 266,382,900 262,652,670 289,432,710 293,792,058 21,096,653 C Towel Shelf ex. TOTO type TX 4 A bh 63.00 325,200 321,020 371,440 353,254 549,175 20,487,600 20,224,260 23,400,720 22,255,002 34,598,025 D Soap Holder customade (solid surface) bh 63.00 519,800 518,700 571,670 545,790 650,000 32,747,400 32,678,100 36,015,210 34,384,770 40,950,000 E Head Shower ex. TOTO type TX 472 SESM bh 63.00 238,200 51,300 168,170 108,132 666,985 15,006,600 3,231,900 10,594,710 6,812,316 42,020,055 F Shower Mixer ex. TOTO type TX 721 AESN bh 63.00 674,800 671,970 701,480 861,370 524,535 42,512,400 42,334,110 44,193,240 54,266,310 33,045,705 G Shower Room door handle ex. TOTO TX 10 B bh 63.00 515,000 494,990 544,520 704,999 832,535 32,445,000 31,184,370 34,304,760 44,414,937 52,449,705 H Lavatory ex. TOTO type LW 640 CJ bh 63.00 813,100 768,590 883,890 866,804 2,428,470 51,225,300 48,421,170 55,685,070 54,608,652 152,993,610 I Lavatory faucet ex. TOTO type TX 116 LESV4 bh 63.00 1,360,000 2,220,040 1,311,660 2,688,741 1,619,475 85,680,000 139,862,520 82,634,580 169,390,683 102,026,925 J Robe Hook ex. TOTO type TS 118 TSB bh 63.00 1,466,600 1,415,310 1,598,250 1,720,085 87,175 92,395,800 89,164,530 100,689,750 108,365,355 5,492,025 K Floor drain ex. TOTO type TX 1 BN bh 63.00 129,000 151,340 142,370 173,578 54,588 8,127,000 9,534,420 8,969,310 10,935,414 3,439,013

126.00 294,800 305,460 430,160 316,606 37,144,800 38,487,960 54,200,160 39,892,356 - 4.5.7 PEKERJAAN LAIN-LAIN - - - - -



- - - - - C Dudukan Toilet jongkok dari pasangan batu bata uk. Toilet staff bh 2.00 900,000 612,860 231,680 464,359 354,563 1,800,000 1,225,720 463,360 928,718 709,126

- - - - - D Meja washtafel finising marmer ex. Ujung pandang - - - - -

- 450x900 mm Guest Room bh 63.00 1,296,500 1,070,460 759,310 1,780,545 2,251,250 81,679,500 67,438,980 47,836,530 112,174,335 141,828,750 - - - - -

E Jendela dari kaca frosted 8 mm ukuran 900x1550 mm Guest Room bh 63.00 1,285,000 2,259,570 2,400,550 2,308,816 2,496,300 80,955,000 142,352,910 151,234,650 145,455,396 157,266,900 - - - - -

F Railling kaca h : 900 mm dari kaca clear tempered 10 mm Balcon kamar m' 99.95 539,600 926,250 977,500 2,093,000 1,247,805 53,933,020 92,578,688 97,701,125 209,195,350 124,718,110 - - - - -

G Parapet batu bata finishing cat weather shield h : 950 Koridor kamar m' 81.25 500,000 908,920 696,980 878,366 485,279 40,625,000 73,849,750 56,629,625 71,367,264 39,428,885 - - - - -


H Planter Box dari beton termasuk waterproofing coating, - - - - - - Bentuk Letter U h :660mm lebar 1150 mm Balcon kamar m' 10.00 880,000 1,397,580 1,206,610 1,212,199 8,800,000 13,975,800 12,066,100 - 12,121,987 - Bentuk Letter U h :660mm lebar 725 mm Balcon kamar m' 14.90 870,000 1,337,970 1,155,440 2,967,488 1,197,241 12,963,000 19,935,753 17,216,056 44,215,567 17,838,891

- - - - - I Gutter termasuk plat strip U 50x30mm finishing cat Balcon kamar m' 122.10 52,000 224,240 210,760 538,200 199,520 6,349,200 27,379,704 25,733,796 65,714,220 24,361,372

- - - - - J Coring dan Grouting termasuk perapihan dengan uk. Sbb : - - - - -


- - - - - 4.6 LANTAI 4 - - - - - 4.6.1 PEKERJAAN DINDING DAN PELAPIS DINDING - - - - - A Pasangan dinding bata ringan termasuk perekat Dinding luar, dal m2 3,335.00 197,300 176,060 170,940 273,076 162,500 657,995,500 587,160,100 570,084,900 910,707,482 541,937,500




Roman/setara warna putih abu-abu pada dinding Toilet Pool m2 23.30 278,900 330,130 296,550 439,471 337,150 6,498,370 7,692,029 6,909,615 10,239,665 7,855,595 termasuk perekat naad dan perapihan sesua gambar dan Outdoor Shower m2 10.00 278,900 330,130 296,550 439,471 337,150 2,789,000 3,301,300 2,965,500 4,394,706 3,371,500 spesifikasi (Provisional) - - - - -

- - - - - E Kisi-kisi wood engineering finishing natural termasuk Area Luar m2 364.00 312,100 866,400 1,750,000 1,016,600 632,500 113,604,400 315,369,600 637,000,000 370,042,400 230,230,000


- - - - - Pintu Besi - - - - -

A Pintu P02' - - - - - Pintu Kebakaran Besi uk. Luar 1080x2400 mm termasuk Tangga Kebakar unit 1.00 10,100,000 6,663,460 7,908,720 7,749,260 11,260,999 10,100,000 6,663,460 7,908,720 7,749,260 11,260,999

- - - - - Pintu Kayu - - - - -

B Pintu P02 - - - - - Pintu Kayu Single uk. Luar 1080x2400 mm tebal daun Storage unit 1.00 10,100,000 3,363,000 3,822,000 4,639,296 7,681,646 10,100,000 3,363,000 3,822,000 4,639,296 7,681,646 pintu 50 mm termasuk frame kayu solid, panel dari Toilet Staff unit 2.00 10,100,000 3,363,000 3,822,000 4,639,296 7,681,646 20,200,000 6,726,000 7,644,000 9,278,592 15,363,291 multipleks tebal 9 mm, termasuk hardware, aksesoris, Pump & Filter R unit 1.00 10,100,000 3,363,000 3,822,000 4,639,296 7,681,646 10,100,000 3,363,000 3,822,000 4,639,296 7,681,646

of 222






- - - - - C Pintu P04 - - - - -


D Pintu P05 - - - - - Pintu Kayu Single uk. Luar 600x2400 mm tebal daun Pintu Shaft unit 6.00 3,628,000 2,679,000 3,582,910 3,262,329 4,628,743 21,768,000 16,074,000 21,497,460 19,573,975 27,772,458

- - - - - E Pintu P06 - - - - -


F Pintu P07 Pintu kamar unit 52.00 4,581,000 3,192,000 6,157,750 4,119,682 6,943,114 238,212,000 165,984,000 320,203,000 214,223,454 361,041,951 - - - - -

G Pintu P09 MEP Shaft unit 1.00 3,974,000 3,192,000 3,791,280 3,833,898 6,943,114 3,974,000 3,192,000 3,791,280 3,833,898 6,943,114 - - - - -

H Pintu P10 Toilet Staff unit 4.00 4,008,000 3,021,000 3,712,610 3,691,005 6,943,114 16,032,000 12,084,000 14,850,440 14,764,022 27,772,458 Pintu Kayu uk. Luar 720x2400 mm tebal daun pintu 50 Koridor kamar se unit 1.00 4,008,000 3,021,000 3,712,610 3,691,005 6,943,114 4,008,000 3,021,000 3,712,610 3,691,005 6,943,114

- - - - - Pintu Jendela (PJ) - - - - -

I Pintu PJ1 - - - - - Pintu Jendela Aluminium uk. Luar 2750x2400 mm terdiri Guest Room unit 48.00 6,010,000 7,408,630 7,886,040 9,731,161 5,655,600 288,480,000 355,614,240 378,529,920 467,095,743 271,468,800

- - - - - J Pintu PJ2 Spa unit 5.00 7,090,000 9,450,140 44,101,680 14,508,201 6,519,600 35,450,000 47,250,700 220,508,400 72,541,003 32,598,000


K Pintu jendela kaca frameless uk. 350+900x2400 mm Guest Room unit 48.00 4,696,000 3,113,680 4,110,980 3,008,412 6,500,000 225,408,000 149,456,640 197,327,040 144,403,796 312,000,000 - - - - - - - - - -

Hardware - - - - - Pekerjaan Hardware Pintu dan Jendela termasuk aksesoris alat - - - - - bantu dan kelengkapan lainnya pada type sbb : - - - - - Pintu Besi - - - - -

A P02' Set 1.00 2,226,420 include 1,609,816 include - 2,226,420 #VALUE! 1,609,816 #VALUE! - - - - -

Pintu Kayu - - - - - B P02 Set 4.00 1,714,000 1,197,860 include 1,067,849 include 6,856,000 4,791,440 #VALUE! 4,271,394 #VALUE!C P04 Set 48.00 1,714,000 2,077,650 include 2,857,068 include 82,272,000 99,727,200 #VALUE! 137,139,255 #VALUE!D P05 Set 6.00 1,714,000 147,740 include 1,067,849 include 10,284,000 886,440 #VALUE! 6,407,092 #VALUE!E P06 Set 23.00 2,294,000 325,240 include 1,651,461 include 52,762,000 7,480,520 #VALUE! 37,983,597 #VALUE!F P07 (excl. Magnetic card) Set 52.00 1,714,000 620,730 include 941,013 include 89,128,000 32,277,960 #VALUE! 48,932,666 #VALUE!G P09 Set 1.00 1,886,000 325,240 include 1,650,958 include 1,886,000 325,240 #VALUE! 1,650,958 #VALUE!H P10 Set 5.00 1,714,000 1,197,860 include 1,067,849 include 8,570,000 5,989,300 #VALUE! 5,339,243 #VALUE!

- - - - - Pintu Jendela - - - - -

I PJ1 Set 48.00 4,294,000 609,440 include 917,991 include 206,112,000 29,253,120 #VALUE! 44,063,551 #VALUE!J PJ2 Set 5.00 4,294,000 677,160 include 917,991 include 21,470,000 3,385,800 #VALUE! 4,589,953 #VALUE!K Pintu kaca Shower Set 48.00 1,482,000 1,068,780 include exclude include 71,136,000 51,301,440 #VALUE! #VALUE! #VALUE!


- - - - - L Plafond Gypsum 9 mm ex. Jayaboard/setara termasuk Guest Room, Kor m2 1,530.00 119,500 98,040 103,500 113,665 127,500 182,835,000 150,001,200 158,355,000 173,907,392 195,075,000

- - - - - M Plafond Gypsum WR 9 mm ex. Jayaboard/setara Toilet, Toilet Spa m2 200.00 148,100 123,120 120,750 125,625 135,000 29,620,000 24,624,000 24,150,000 25,124,992 27,000,000

- - - - - N Plafond kalsiboard 6 mm mm ex. Jayaboard/setara Balcon m2 66.00 129,900 118,560 121,900 179,400 154,609 8,573,400 7,824,960 8,045,400 11,840,400 10,204,184

- - - - - O Drop ceilling gypsum 9 mm h = 40 cm termasuk cove, Guest Room m' 561.60 86,400 57,000 51,750 89,700 92,765 48,522,240 32,011,200 29,062,800 50,375,520 52,096,998

- - - - - P Cove plafond h : 25 cm dari gypsum 9 mm ex. Guest Room m' 198.00 159,000 54,150 77,630 71,760 115,957 31,482,000 10,721,700 15,370,740 14,208,480 22,959,414

- - - - - Q Drop ceilling gypsum 9 mm h = 53 cm termasuk cove, Guest Room m' 79.20 101,300 54,150 103,500 95,680 122,914 8,022,960 4,288,680 8,197,200 7,577,856 9,734,792


- - - - - A Waterproofing coating ex. Sika/fosroc termasuk pada Balcon, pool deck, m2 1,255.00 27,300 31,350 46,000 51,331 35,195 34,261,500 39,344,250 57,730,000 64,420,381 44,169,098

- - - - - B Pasangan keramik uk. 300x300 mm ex. Roman Storage m2 10.30 133,200 173,380 149,560 190,599 185,845 1,371,960 1,785,814 1,540,468 1,963,169 1,914,204

termasuk pengisi dan perekat mortar instan, toilet RBS m2 6.00 133,200 173,380 149,560 190,599 185,845 799,200 1,040,280 897,360 1,143,593 1,115,070 perapihan dan sesuai gambar dan spesifikasinya bordes Tangga m2 9.00 133,200 173,380 149,560 190,599 185,845 1,198,800 1,560,420 1,346,040 1,715,390 1,672,605



Niro Granito/setara termasuk pengisi dan perekat mortar Toilet Guest Ro m2 162.00 271,200 330,130 296,550 324,099 295,966 43,934,400 53,481,060 48,041,100 52,504,022 47,946,492 instan, perapihan dan sesuai gambar dan spesifikasinya Spa m2 68.00 271,200 330,130 296,550 324,099 295,966 18,441,600 22,448,840 20,165,400 22,038,725 20,125,688

Toilet Spa m2 32.00 271,200 330,130 296,550 324,099 8,678,400 10,564,160 9,489,600 10,371,165 - - - - - -

D Parket bambu laminasi uk. 100x200 termasuk Guest Room & S m2 955.00 259,000 261,640 297,370 249,100 375,000 247,345,000 249,866,200 283,988,350 237,890,500 358,125,000 - - - - -


F Plint keramik 10x30 cm ex. Roman termasuk pengisi dan BOH m' 116.00 76,800 28,660 45,570 75,111 49,753 8,908,800 3,324,560 5,286,120 8,712,825 5,771,348 - - - - -

G Inlay Stainless steel lebar 5 mm termasuk perapihan Guest Room m' 230.00 194,800 399,000 40,320 95,680 87,500 44,804,000 91,770,000 9,273,600 22,006,400 20,125,000 sesuai gambar dan spesifikasi - - - - -

of 222






- - - - - H Floor hardener 5kg/m2 ex. Sika/fosroc Ruang pompa m2 12 28,600 35,910 25,300 27,508 35,000 343,200 430,920 303,600 330,096 420,000

Ruang sebelah p m2 12 28,600 35,910 25,300 27,508 35,000 343,200 430,920 303,600 330,096 420,000 - - - - - - - - - -

G Plint HT 10x60 cm ex. Niro Granito termasuk pengisi dan Koridor m' 470.00 106,000 80,790 71,970 64,858 54,793 49,820,000 37,971,300 33,825,900 30,483,320 25,752,804 perekat mortar instan, perapihan sesuai gambar dan - - - - - spesifikasinya - - - - -

- - - - - H Plint motif bambu finishing natural h : 100 mm termasuk Guest Room & S m' 1,027.00 78,000 148,200 59,470 272,688 75,000 80,106,000 152,201,400 61,075,690 280,050,576 77,025,000

- - - - - I Step Noising dari kayu bangkiray Finishing PU termasuk tangga m' 21.00 87,800 122,550 133,750 179,400 108,900 1,843,800 2,573,550 2,808,750 3,767,400 2,286,900

- - - - - J Beton cetak expose tebal 5 mm finishing natural Balcon m2 66.00 287,200 500,880 82,050 267,605 275,000 18,955,200 33,058,080 5,415,300 17,661,930 18,150,000

- - - - - K Pasangan batu alam andesit uk. 100x100 mm termasuk Bibir kolam rena m2 6.00 385,000 313,430 439,190 418,600 275,000 2,310,000 1,880,580 2,635,140 2,511,600 1,650,000

- - - - - L Pasangan Loose Pebbles uk. Dia 30-50 mm termasuk Kolam renang m2 17.30 156,400 238,440 172,500 299,000 275,000 2,705,720 4,125,012 2,984,250 5,172,700 4,757,500

- - - - - M Mozaic Ceramic ex. Kuda laut uk. 100x100 mm type G Kolam renang m2 132.00 369,200 569,900 603,130 549,247 405,140 48,734,400 75,226,800 79,613,160 72,500,657 53,478,480

- - - - - N Dek kayu ulin finishing natural uk. 100x20 mm termasuk pool Deck m2 254.00 838,000 1,076,740 933,140 1,130,220 1,023,500 212,852,000 273,491,960 237,017,560 287,075,880 259,969,000

- - - - - - - - - -

O Grill HT uk. 300x600 mm termasuk perekat alat bantu rangka, Koridor m' 160.00 81,400 330,120 402,500 418,600 275,000 13,024,000 52,819,200 64,400,000 66,976,000 44,000,000 perapihan dan aksesoris sesuai gambar dan spesifikasi - - - - -

- - - - - 4.6.5 PEKERJAAN CAT - - - - -


A Cat Emulsion ex. Mowilex /setara Dinding dalam m2 5,892.00 30,300 22,800 22,140 27,508 25,340 178,527,600 134,337,600 130,448,880 162,077,136 149,303,516 - - - - -

B Cat weathershield ex. Mowilex/setara Dinding Luar m2 500.00 39,500 27,360 29,100 34,684 34,939 19,750,000 13,680,000 14,550,000 17,342,000 17,469,270 - - - - -

Plafond - - - - - C Cat Emulsion ex. Mowilex /setara Plafond dalam m2 1,730.00 30,300 22,800 22,140 27,508 25,340 52,419,000 39,444,000 38,302,200 47,588,840 43,838,269

- - - - - D Cat weathershield ex. Mowilex/setara Plafond Luar m2 66.00 39,500 27,360 29,100 34,684 34,939 2,607,000 1,805,760 1,920,600 2,289,144 2,305,944



A Closet Jongkok ex. TOTO type CE 6 bh 2.00 2,126,600 447,790 714,340 2,778,458 814,550 4,253,200 895,580 1,428,680 5,556,916 1,629,100 B Shower Spray ex. TOTO type TX 403 SCMRB bh 2.00 374,000 366,230 423,200 407,833 497,585 748,000 732,460 846,400 815,666 995,170 C Floor drain ex. TOTO type TX 1 AN bh 4.00 241,400 255,820 430,160 316,606 318,698 965,600 1,023,280 1,720,640 1,266,424 1,274,790 D Paper Holder ex. TOTO type TS 116 R bh 2.00 347,500 206,170 388,240 376,921 248,105 695,000 412,340 776,480 753,842 496,210 E Robe Hook ex. TOTO type TS 118 TSB bh 2.00 129,000 151,340 142,370 173,578 158,538 258,000 302,680 284,740 347,156 317,075 F Washtafel Wall hung ex. TOTO type LW 236 CJ bh 2.00 1,359,000 1,276,000 1,060,530 1,561,178 2,054,250 2,718,000 2,552,000 2,121,060 3,122,356 4,108,500 G Lavatory faucet bh 2.00 include - 517,370 include include #VALUE! - 1,034,740 #VALUE! #VALUE!H Kran ex. TOTO type T 23 B13V7N bh 2.00 187,600 203,950 237,400 212,762 213,208 375,200 407,900 474,800 425,524 426,415

- - - - - Toilet Pool (Provisional) - - - - -


- - - - - Outdoor Shower (Provisional) - - - - -

A Head Showr ex. TOTO type TX 465 SEN bh 3.00 666,100 670,490 699,780 859,680 665,445 1,998,300 2,011,470 2,099,340 2,579,040 1,996,335 B Shower Mixer ex. TOTO type TX 474 SEM bh 3.00 2,054,800 1,926,600 2,197,570 2,338,022 2,012,175 6,164,400 5,779,800 6,592,710 7,014,066 6,036,525 C Floor Drain ex. TOTO type TX 1 BN bh 2.00 294,800 305,460 430,160 316,606 318,698 589,600 610,920 860,320 633,212 637,395

- - - - - Spa (Provisional) - - - - -

A Bath tub ex./ TOTO type PPY 1530 WV 1 bh 4.00 22,347,000 19,465,500 24,078,080 18,679,811 19,552,500 89,388,000 77,862,000 96,312,320 74,719,244 78,210,000 B Floor Drain ex. TOTO type TX 1 BN bh 4.00 294,800 305,460 430,160 316,606 318,698 1,179,200 1,221,840 1,720,640 1,266,424 1,274,790 C Single Lever Bath Shower Set ex. TOTO TX 471 SM bh 4.00 3,813,500 815,100 2,512,330 2,616,955 1,935,175 15,254,000 3,260,400 10,049,320 10,467,820 7,740,700


A Closet Duduk ex. TOTO type Avante CW 824 PJ (include ecowasher) bh 48.00 4,228,300 4,169,090 4,594,170 4,663,366 4,164,050 202,958,400 200,116,320 220,520,160 223,841,568 199,874,400 B Paper Holder ex. TOTO type TX 703 AESV bh 48.00 325,200 321,020 371,440 353,254 334,868 15,609,600 15,408,960 17,829,120 16,956,192 16,073,640 C Towel Shelf ex. TOTO type TX 4 A bh 48.00 519,800 518,700 571,670 545,790 549,175 24,950,400 24,897,600 27,440,160 26,197,920 26,360,400 D Soap Holder customade (solid surface) bh 48.00 238,200 51,300 168,170 108,132 650,000 11,433,600 2,462,400 8,072,160 5,190,336 31,200,000 E Head Shower ex. TOTO type TX 472 SESM bh 48.00 674,800 671,970 701,480 861,370 666,985 32,390,400 32,254,560 33,671,040 41,345,760 32,015,280 F Shower Mixer ex. TOTO type TX 721 AESN bh 48.00 515,000 494,990 544,520 704,999 524,535 24,720,000 23,759,520 26,136,960 33,839,952 25,177,680 G Shower Room door handle ex. TOTO TX 10 B bh 48.00 813,100 768,590 883,890 866,804 832,535 39,028,800 36,892,320 42,426,720 41,606,592 39,961,680 H Lavatory ex. TOTO type LW 640 CJ bh 48.00 1,360,000 2,220,040 1,311,660 2,688,741 2,428,470 65,280,000 106,561,920 62,959,680 129,059,568 116,566,560 I Lavatory faucet ex. TOTO type TX 116 LESV4 bh 48.00 1,466,600 1,415,310 1,598,250 1,720,085 1,619,475 70,396,800 67,934,880 76,716,000 82,564,080 77,734,800 J Robe Hook ex. TOTO type TS 118 TSB bh 48.00 129,000 151,340 142,370 173,578 87,175 6,192,000 7,264,320 6,833,760 8,331,744 4,184,400 K Floor drain ex. TOTO type TX 1 BN bh 96.00 294,800 305,460 430,160 316,606 54,588 28,300,800 29,324,160 41,295,360 30,394,176 5,240,400



of 222






- - - - - B Dudukan Toilet jongkok dari pasangan batu bata uk. Toilet Staff bh 2.00 194,800 612,860 231,680 464,359 354,563 389,600 1,225,720 463,360 928,718 709,126

- - - - - C Meja washtafel finising marmer ex. Ujung pandang - - - - -

- 450x900 mm Guest Room bh 48.00 900,000 1,070,460 759,310 1,780,545 2,251,250 43,200,000 51,382,080 36,446,880 85,466,160 108,060,000 - - - - -

D Jendela dari kaca frosted 8 mm ukuran 900x1550 mm Guest Room bh 48.00 1,285,000 2,259,570 2,400,550 2,308,816 2,496,300 61,680,000 108,459,360 115,226,400 110,823,159 119,822,400 - - - - -

E Railling kaca h : 900 mm dari kaca clear tempered 10 mm balkon kamar m' 4.05 539,600 926,250 977,500 2,093,000 1,247,805 2,185,380 3,751,313 3,958,875 8,476,650 5,053,610 - - - - -

F Railling kaca h : 1200 mm dari kaca clear tempered 10 mm Kolam renang m' 26.30 709,400 4,696,230 977,500 2,511,600 1,663,740 18,657,220 123,510,849 25,708,250 66,055,080 43,756,362 - - - - -


H Parapet batu bata finishing cat weather shield h : 950 Koridor kamar m' 53.70 600,000 629,620 696,980 867,602 115,425 32,220,000 33,810,594 37,427,826 46,590,245 6,198,323 - - - - -

I Planter Box dari beton termasuk waterproofing coating, - - - - - - Bentuk Letter U h :660mm lebar 750 mm Balcon kamar m' 175.95 900,000 1,337,970 1,155,440 2,967,488 1,198,121 158,355,000 235,415,821 203,299,668 522,129,459 210,809,369 - Bentuk Letter U h :660mm lebar 1750 mm Balcon kamar m' 38.30 910,000 1,465,000 2,696,030 4,964,210 1,233,315 34,853,000 56,109,500 103,257,949 190,129,231 47,235,979 - Bentuk Letter U h :660mm lebar 2350 mm Balcon kamar m' 1.80 950,000 1,560,810 3,620,380 6,162,243 1,254,432 1,710,000 2,809,458 6,516,684 11,092,037 2,257,978

- - - - - J Gutter termasuk plat strip U 50x30mm finishing cat Balcon kamar m' 224.45 52,000 224,240 210,760 538,200 199,520 11,671,400 50,330,668 47,305,082 120,798,990 44,782,227

- - - - - K Coring dan Grouting termasuk perapihan dengan uk. Sbb : - - - - -

- Dia. 2'' Provisional Area Toilet bh 165.00 77,900 94,050 285,540 119,600 85,000 12,853,500 15,518,250 47,114,100 19,734,000 14,025,000 - Dia. 3'' (Provisional) Area Toilet bh 58.00 84,000 94,050 485,330 179,400 127,500 4,872,000 5,454,900 28,149,140 10,405,200 7,395,000

- - - - - K Dudukan Bathtub dari batu bata uk. 1000x1850 mm Spa bh 4.00 3,280,000 3,229,220 632,950 5,947,289 750,000 13,120,000 12,916,880 2,531,800 23,789,158 3,000,000

- - - - - L Penebalan dinding dari batu bata ringan termasuk Dinding Urinoir m2 1.40 197,300 176,060 517,500 196,315 354,563 276,220 246,484 724,500 274,841 496,388

- - - - - M pembuatan Grill Gutter dari stainless steel lebar 200 mm Sky pool m' 17.30 1,750,000 801,990 1,200,000 299,000 1,350,000 30,275,000 13,874,427 20,760,000 5,172,700 23,355,000

- - - - - N pembuatan Grill Gutter dari stainless steel lebar 200 mm Sky pool m' 23.40 1,750,000 801,990 1,200,000 299,000 1,350,000 40,950,000 18,766,566 28,080,000 6,996,600 31,590,000

- - - - - - - - - -

4.7 LANTAI ATAP - - - - - 4.7.1 PEKERJAAN DINDING DAN PELAPIS DINDING - - - - -

- - - - - A Kisi-kisi wood engineering finishing natural termasuk m2 include penutup include penutup include penutup include penutup include penutup include penutup #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!


- - - - - A Pasangan Loose Pebbles uk. Dia 30-50 mm m2 293.00 156,400 238,440 172,500 299,000 275,000 45,825,200 69,862,920 50,542,500 87,607,000 80,575,000

- - - - - 4.7.3 PEKERJAAN CAT - - - - -


A Cat Emulsion ex. Mowilex /setara m2 tidak ada tidak ada tidak ada tidak ada tidak ada tidak ada #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! - - - - -

B Cat weathershield ex. Mowilex/setara m2 tidak ada tidak ada tidak ada tidak ada tidak ada tidak ada #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! - - - - -

4.8 PENUTUP ATAP - - - - - - - - - -

A Penutup atap genteng aspal (certainted warna slate grey) m2 1,580.00 359,000 503,740 425,500 418,600 475,000 567,220,000 795,909,200 672,290,000 661,388,000 750,500,000 - - - - -

B Nok Atap Genteng termasuk aksesoris dan alat bantu m2 320.00 109,400 503,740 166,750 88,624 75,000 35,008,000 161,196,800 53,360,000 28,359,552 24,000,000 - - - - -

C Lambrisering engineering wood finish natural uk. 20x100 m2 171.00 516,200 798,000 759,920 777,400 1,148,000 88,270,200 136,458,000 129,946,320 132,935,400 196,308,000 - - - - -

D Kisi-kisi wood engineering finishing natural termasuk m2 70.00 312,100 783,750 1,750,000 1,016,600 632,500 21,847,000 54,862,500 122,500,000 71,162,000 44,275,000 - - - - -

E Kisi-kisi wood engineering finishing natural termasuk m2 533.00 783,750 1,750,000 1,016,600 632,500 - 417,738,750 932,750,000 541,847,800 337,122,500 - - - - -

E Listplank dari kayu bangkiray finish natural uk. 20x310 m' 492.00 361,000 287,850 389,220 215,280 116,250 177,612,000 141,622,200 191,496,240 105,917,760 57,195,000 - - - - -

F Talang dari plat zincalume ditekuk lebar 80 cm, termasuk - - - - - waterproofing, aksesoris dan kelengkapan lainnya sesuai - - - - - gambar dan spesifikasi (Provisional) m' 492.00 165,000 81,270 404,800 598,000 151,157 81,180,000 39,984,840 199,161,600 294,216,000 74,368,998

- - - - SUB TOTAL DAFTAR NO. 4 35,433,366,876 36,307,805,523 37,330,606,957 44,110,695,034 36,302,053,020

- - - 44,184,373,418 - - - - -

DAFTAR NO. 5 PEKERJAAN LUAR - - - - - 5 PEKERJAAN LUAR - - - - -

- - - - - Pembuatan Pagar - - - - -

A Galian tanah untuk pondasi batu kali m3 334.92 46,000 43,890 35,490 29,900 31,500 15,406,154 14,699,481 11,886,183 10,014,000 10,549,867 B Pemadatan tanah termasuk pasir urug t= 100 mm m2 318.97 6,000 2,850 177,420 128,570 3,500 1,913,808 909,059 56,591,303 41,009,716 1,116,388 C Pondasi batu kali spesi adukan 1 pc : 4 psr m3 159.48 445,000 573,430 663,740 546,664 625,000 70,970,380 91,452,910 105,855,910 87,184,187 99,677,500 D Aanstamping tebal 15 cm m3 47.85 289,000 482,460 422,820 242,866 375,000 13,827,263 23,083,395 20,229,907 11,619,972 17,941,950 E Sloof 200 x 400 mm - - - - -

- Beton K-250 m3 31.90 883,000 904,200 887,830 824,928 834,900 28,164,874 28,841,087 28,318,936 26,312,547 26,630,638 - Besi (ratio 200kg/m3) kg 6,379.36 10,680 11,138 10,900 11,226 10,889 68,131,565 71,056,277 69,535,024 71,616,290 69,461,661 - Bekisting m2 159.48 89,000 133,230 129,460 103,856 54,443 14,194,076 21,248,053 20,646,799 16,563,444 8,682,708

F m2 1,154.81 197,300 176,060 170,940 273,076 162,500 227,843,520 203,315,408 197,402,794 315,349,874 187,656,219 Pasangan bata ringan termasuk perekat mortar instan sesuai spesifikasi dan kolom praktis

of 222






G Plester+aci dari mortar instan m2 2,309.62 62,600 90,000 74,900 111,565 67,760 144,581,899 207,865,350 172,990,164 257,671,487 156,499,512 H Cat luar weathercoat ex.mowilex termasuk perapihan m2 2,309.62 39,500 27,360 29,100 34,684 34,939 91,229,793 63,191,066 67,209,797 80,106,687 80,694,576 I Urugan tanah kembali termasuk pemadatan m3 95.69 13,000 27,590 11,220 128,570 31,500 1,243,975 2,640,098 1,073,646 12,302,915 3,014,248 J Buang Tanah keluar lokasi m3 239.23 16,600 34,490 19,010 21,528 15,750 3,971,152 8,250,905 4,547,686 5,150,057 3,767,810

- - - - - Parkiran dan Saluran Luar - - - - -

A m2 507.00 129,900 208,310 199,280 171,291 270,090 65,859,300 105,613,170 101,034,960 86,844,598 136,935,630 B m' 138.60 102,800 87,090 134,090 149,500 177,750 14,248,080 12,070,674 18,584,874 20,720,700 24,636,150 C m' 388.00 369,000 621,350 545,950 343,252 259,000 143,172,000 241,083,800 211,828,600 133,181,776 100,492,000 D Bak kontrol beton bertulang untuk saluran dia. 40 cm Bh 30.00 195,000 400,470 1,843,570 2,236,520 2,325,000 5,850,000 12,014,100 55,307,100 67,095,600 69,750,000 E m2 71.00 374,700 337,370 439,190 418,600 385,125 26,603,700 23,953,270 31,182,490 29,720,600 27,343,875

- - - - - Pos Jaga uk. 4000x5000 mm (Provisional) - - - - -

A Galian pondasi batu kali pada pos jaga m3 10.80 46,000 43,890 35,490 80,010 31,500 496,800 474,012 383,292 864,108 340,200 B m2 30.00 6,000 2,850 177,420 128,570 3,500 180,000 85,500 5,322,600 3,857,100 105,000 C m3 6.75 445,000 573,430 663,740 546,664 625,000 3,003,750 3,870,653 4,480,245 3,689,983 4,218,750 D Aanstamping tebal 150 mm m3 4.05 289,000 482,460 422,820 242,866 375,000 1,170,450 1,953,963 1,712,421 983,607 1,518,750 E Lantai kerja tebal 5 cm m3 1.50 508,800 513,160 794,370 940,128 1,161,090 763,200 769,740 1,191,555 1,410,192 1,741,635 F Plat lantai dasar tebal 10 cm : - - - - -

- Beton K-250 m3 3.00 883,000 904,200 887,830 824,928 834,900 2,649,000 2,712,600 2,663,490 2,474,783 2,504,700 - Wiremesh M6 1 lapis m2 30.00 49,500 51,540 48,710 55,260 35,100 1,485,000 1,546,200 1,461,300 1,657,809 1,053,000 - Bekisting m2 2.20 140,500 133,230 132,870 140,066 54,443 309,100 293,106 292,314 308,145 119,774

G Kolom uk. 200x300 mm - - - - - - Beton K-250 m2 0.72 883,000 904,200 887,830 824,928 834,900 635,760 651,024 639,238 593,948 601,128 - Besi ( rasio 150 kg/m3 ) kg 108.00 10,680 11,138 10,900 11,226 10,889 1,153,440 1,202,954 1,177,200 1,212,435 1,175,958 - Bekisting kg 14.40 98,400 109,780 132,870 118,246 169,116 1,416,960 1,580,832 1,913,328 1,702,745 2,435,270

H Sloof 200 x 400 mm pada pos jaga - - - - - - Beton K-300 m3 2.16 883,000 904,200 896,460 917,507 834,900 1,907,280 1,953,072 1,936,354 1,981,815 1,803,384 - Besi ( rasio 200 kg/m3 ) kg 432.00 10,680 11,138 10,900 11,226 10,889 4,613,760 4,811,817 4,708,800 4,849,740 4,703,832 - Bekisting m2 21.60 89,000 133,230 132,870 103,856 54,443 1,922,400 2,877,768 2,869,992 2,243,300 1,175,958

I Ring balok 200 x 400 mm pada pos jaga - - - - - - Beton K-300 m3 2.16 883,000 904,200 896,460 917,507 834,900 1,907,280 1,953,072 1,936,354 1,981,815 1,803,384 - Besi ( rasio 200 kg/m3 ) kg 432.00 10,680 11,138 10,900 11,226 10,889 4,613,760 4,811,817 4,708,800 4,849,740 4,703,832 - Bekisting m2 21.60 89,000 138,640 132,870 181,967 147,977 1,922,400 2,994,624 2,869,992 3,930,497 3,196,292

J Atap beton dan struktur lantai pos jaga Provisional ) - - - - - - Beton K-250 m3 3.60 883,000 904,200 887,830 824,928 834,900 3,178,800 3,255,120 3,196,188 2,969,739 3,005,640 - Besi ( rasio 95 kg/m3 ) Kg 3.42 10,680 11,138 10,900 11,226 10,889 36,526 38,094 37,278 38,394 37,239 - Bekisting m2 32.64 140,500 132,550 132,870 140,066 137,802 4,585,920 4,326,432 4,336,877 4,571,749 4,497,857

- - - - - K m2 48.84 119,200 146,190 160,130 273,076 145,000 5,822,086 7,140,358 7,821,230 13,337,837 7,082,235 L Plester+aci 1 pc : 3 psr pada pos jaga m2 75.68 58,800 56,890 76,800 99,145 67,760 4,450,043 4,305,492 5,812,301 7,503,369 5,128,145 M m2 51.00 39,500 27,360 29,100 34,684 34,939 2,014,619 1,395,442 1,484,187 1,768,988 1,781,970 N m2 24.68 30,300 22,800 22,140 27,508 25,340 747,743 562,658 546,371 678,842 625,342 O m2 24.17 144,800 173,380 153,990 206,036 185,845 3,499,092 4,189,728 3,721,168 4,978,850 4,490,944 P m2 30.00 133,200 173,380 149,560 190,599 185,845 3,996,000 5,201,400 4,486,800 5,717,967 5,575,350 Q m' 17.10 76,800 28,660 45,570 75,111 248,765 1,313,280 490,086 779,247 1,284,391 4,253,882 R Bh 1.00 4,447,000 5,627,040 6,500,000 exclude (gambar detail 3,500,000 4,447,000 5,627,040 6,500,000 #VALUE! 3,500,000 S Bh 1.00 2,930,000 4,012,800 2,400,000 exclude (gambar detail 2,750,000 2,930,000 4,012,800 2,400,000 #VALUE! 2,750,000 T m2 30.00 156,000 141,940 183,010 174,916 247,500 4,680,000 4,258,200 5,490,300 5,247,492 7,425,000


- - - - - DAFTAR NO. 6 PEKERJAAN SPARING ME - - - - -

6.1 PEMIP PEMIPAAN - - - - - 6.1.1 SISTEM AIR BERSIH - - - - -

Lantai Basement - - - - - Sparing Galvanized Pipe Class Medium - - - - -

A Diameter 100 mm m 2.00 254,700 563,590 466,572 328,900 204,400 509,400 1,127,180 933,144 657,800 408,800 - - - - -

6.1.2 SISTEM AIR BEKAS DAN AIR KOTOR - - - - - Lantai Basement - - - - - uPVC Class AW - - - - -

A Diameter 100 mm m 14.00 95,400 126,090 115,203 189,750 138,900 1,335,600 1,765,260 1,612,842 2,656,500 1,944,600 B Diameter 80 mm m 11.00 64,300 82,250 92,162 132,825 97,600 707,300 904,750 1,013,782 1,461,075 1,073,600 C Diameter 50 mm m 40.00 44,200 46,740 69,122 37,950 55,100 1,768,000 1,869,600 2,764,880 1,518,000 2,204,000 D Fitting diameter 80 mm bh 5.00 55,100 86,330 43,777 63,250 38,500 275,500 431,650 218,885 316,250 192,500

- - - - - Lantai Dasar - - - - - Sparing uPVC Class AW - - - - -

E Diameter 150 mm m 2.00 184,300 310,100 169,348 246,675 247,400 368,600 620,200 338,696 493,350 494,800 F Diameter 100 mm m 9.00 95,400 151,310 92,162 189,750 138,900 858,600 1,361,790 829,458 1,707,750 1,250,100

- - - - - 6.1.3 SISTEM PEMADAM KEBAKARAN - - - - -

Lantai Basement - - - - - Sparing Black Steel Pipe Class Medium - - - - -

A Diameter 150 mm m 1.00 341,800 1,123,770 800,661 986,700 268,100 341,800 1,123,770 800,661 986,700 268,100 B Diameter 100 mm m 3.00 222,000 666,470 466,572 569,250 174,200 666,000 1,999,410 1,399,716 1,707,750 522,600

- - - - - - Sparing Galvanized Pipe Class Medium - - - - -

C Diameter 25 mm m 1.00 63,400 135,660 62,210 189,750 48,000 63,400 135,660 62,210 189,750 48,000 - - - - -

6.2 KATUP-KATUP DAN ASESORIS - - - - - 6.2.1 SISTEM AIR BEKAS DAN AIR KOTOR - - - - -

Lantai Basement - - - - - A Floor Drain diameter 50 mm bh 7.00 240,500 450,740 430,160 619,850 203,600 1,683,500 3,155,180 3,011,120 4,338,950 1,425,200

Paving block ex.Conbloc Internusa termasuk base coarse 30 cmKanstin uk.15x25x40 cm ex.Conbloc Internusa finishing cat termasuk perapihanSaluran pipa beton dia.40 cm tidak bertulang ( type NR ) ex.Witera, termasuk galian dan pasir urug dibawah saluran Pasangan batu andesit bakar finish coating termasuk adukan perapihan dan pembentukan pola sesuai gambar dan spesifikasi

Pemadatan tanah termasuk pasir urug t= 100 mm pada pos jagaPondasi batu kali spesi adukan 1 pc : 4 psr pada pos jaga

Pasangan bata merah1/2 batu termasuk beton praktis pada pos jagaCat dinding luar weathercoat ex.mowilex termasuk perapihan pada pos jagaCat dinding dalam acrylic emulsion ex.mowilex termasuk perapihan pada pos jagaPelapis dinding keramik uk 300 x 300 ex Roman termasuk adukan grouting dan perapihan sesuai gambar dan spesifikasiPelapis lantai keramik uk 300 x 300 ex Roman finish matte abu-abu / G337104 termasuk adukan grouting dan perapihan pada pos jagaPlin lantai keramik uk 100 x 300 ex Roman finish matte abu-abu / G337104 pada pos jaga Termasuk adukan grouting dan perapihanPintu dan jendela aluminium finishing powder coating uk.pintu 2100x880 mm, uk.jendela 1100x970 mm include kaca film 6 mm dan kunci + acessories pada pos jaga

Jendela aluminium finishing powder coating uk.2000x1100 mm incld. kaca film 8 mm dan kunci + acessories pada pos jagaWaterproofing membran pelindung dak atap termasuk roof mesh dan screed

of 222






SUB TOTAL DAFTAR NO. 6 8,577,700 14,494,450 12,985,394 16,033,875 9,832,300

- - - - - DAFTAR NO. 7 PEKERJAAN PROVISIONAL SUM - - - - -

7 PEKERJAAN PROVISIONAL SUM - - - - - - - - - -

KONTRAKTOR B - - - - - A Sparing ME pada lantai BS Ls 1.00 - - - - -

SUB TOTAL DAFTAR NO. 7 - - - - -

- - - - - DAFTAR NO. 8 PEKERJAAN TAMBAH/ KURANG - - - - -

- - - - - KONTRAKTOR F - - - - -

- - - - - Waterstop swealable ex SW 55 Penetron m' 316.60 97,400 30,836,840 - - - - Tiang pancang sistem drop hammer - - - - - - Mob demob alat unit 1.00 rate only #VALUE! - - - - - Biaya pemancangan uk.25x25 cm m' 1.00 rate only #VALUE! - - - - - Idle time hari 1.00 rate only #VALUE! - - - -

- - - - - KONTRAKTOR E - - - - -

- - - - - PEKERJAAN STRUKTUR - - - - - PEKERJAAN TANAH & PONDASI BATU KALI - - - - - Pekerjaan Galian pondasi batu kali pada : kids club, deck & café m3 176.10 43,890.00 - 7,729,043 - - - Buang tanah sisa galian keluar lokasi proyek m3 120.07 34,490.00 - 4,141,159 - - - Urugan tanah kembali m3 56.03 27,590.00 - 1,545,921 - - - Pasir urug tebal 10 cm dibawah pondasi batu kali m3 16.01 - - - - - - LANTAI BASEMENT - - - - - - Waterstop pada lantai basement m 415.05 96,900.00 - 40,218,345 - - - LANTAI DASAR - - - - - - Waterstop pada pool m 72.51 96,900.00 - 7,026,219 - - - Besi M6-160 (1 lapis) pada : - - - - - - Plat lantai area kids club, deck & café m2 285.85 51,540.00 - 14,732,709 - - - PEKERJAAN ARSITEKTUR - - - - - LANTAI BASEMENT - - - - - PEKERJAAN PLAFOND - - - - - Alumunium shadow line m 1,731.99 18,240.00 - 31,591,498 - - -

- - - - - LANTAI DASAR - - - - - PEKERJAAN DINDING DAN PELAPIS DINDING - - - - - Pasangan dinding cubicle toilet area toilet lobby (Ref Dwg to: A1-102) m2 14.73 3,375,130.00 - 49,719,715 - - - Kolom estetik h=6000mm, bahan GRC board 12mm finish ACI unit 21.00 - - - - - - PEKERJAAN PINTU DAN JENDELA - - - - - Jendela kaca Frameless uk. 525x2400 mm dari unit 1.00 1,271,560.00 - 1,271,560 - - - PEKERJAAN PLAFOND - - - - - Alumunium shadow line m 5,250.26 18,240.00 - 95,764,742 - - - LANTAI 1 - - - - - PEKERJAAN PLAFOND - - - - - Alumunium shadow line m 4,922.30 18,240.00 - 89,782,752 - - - LANTAI 2 - - - - - PEKERJAAN PLAFOND - - - - - Alumunium shadow line m 5,095.64 18,240.00 - 92,944,474 - - - LANTAI 3 - - - - - PEKERJAAN PLAFOND - - - - - Alumunium shadow line m 5,052.52 18,240.00 - 92,157,965 - - - LANTAI 4 - - - - - PEKERJAAN DINDING DAN PELAPIS DINDING - - - - - Pasangan Homogeneus Tile uk. 600x600 mm ex.Roman m2 79.19 330,130.00 - 26,142,995 - - - PEKERJAAN PLAFOND - - - - - Alumunium shadow line m 4,543.64 18,240.00 - 82,875,994 - - -

- - - - - KONTRAKTOR A - - - - -

- - - - - PEKERJAAN STRUKTUR - - - - - LANTAI Basement - - - - - Water Stop pada : m' 689.31 92,000 - - 63,416,520 - - - Dinding Basement, Dinding GWT, Dinding STP - - - - - LANTAI GROUND - - - - - Water Stop pada : - - - - - - Dinding Kolam Renang m' 31.13 92,000 - - 2,863,960 - - LANTAI SATU - - - - - Beton - - - - - Beton Mutu K-300 pada : - - - - - - Kolom m3 6.47 896,460 - - 5,800,096 - - LANTAI DUA - - - - - Beton - - - - - Beton Mutu K-300 pada : - - - - - - Kolom m3 0.93 896,460 - - 833,708 - - LANTAI TIGA - - - - - Beton - - - - - Beton Mutu K-300 pada : - - - - - - Kolom m3 0.93 896,460 - - 833,708 - -

of 222






LANTAI EMPAT - - - - - Beton - - - - - Beton Mutu K-300 pada : - - - - - - Kolom m3 0.93 896,460 - - 833,708 - - Water Stop pada : - - - - - - Dinding Kolam Renang m' 44.00 92,000 - - 4,048,000 - - PEKERJAAN ARSITEKTUR - - - - - LANTAI BASEMENT - - - - - Floor Hardener 5kg/m2 ex. Sika/fosroc MEP Foyer m2 0.93 25,300 - - 23,529 - -

R. Tunggu Sopir m2 0.93 25,300 - - 23,529 - - LANTAI DASAR - - - - - PEKERJAAN LANTAI - - - - - Waterproofing coating ex. Sika/fosroc termasuk pada Kitchen m2 229.06 46,000 - - 10,536,585 - - Solid Wood deck Ulin 10x200 mm fin lazur batural ex. Propan Guest Room Typ m2 49.84 933,140 - - 46,512,270 - -

Kids Club m2 30.22 933,140 - - 28,197,811 - - Out Door Shower m2 14.98 933,140 - - 13,980,583 - -

Beton Cetak Ekspos tebal.5mm finish Natural Coating Guest Room Typ m2 20.56 82,050 - - 1,687,046 - - Guest Room Typ m2 22.05 82,050 - - 1,809,203 - -

Pasangan homogeneus tile uk. 600x600 mm ex. Toilet dpn Out d m2 24.03 296,550 - - 7,126,097 - - Plat Strip U 50x30 mm finish hitam ex.metalcote Guest Room Typ m' 37.20 210,760 - - 7,840,272 - -

Guest Room Typ m' 21.00 210,760 - - 4,425,960 - - LANTAI 2 - - - - - Pekerjaan pelapis lantai Batu Alam lebar 25 cm pada area ba Dinding luar, dal m' 155.80 439,190 - - 68,425,802 - - LANTAI 4 - - - - - Pekerjaan pelapis lantai Batu Alam lebar 25 cm pada area balkon Guest Room m' 159.60 439,190 - - 70,094,724 - -

- - - - - PEKERJAAN TAMPAK - - - - -

koridor kamar m' 44.15 539,750 - - 23,829,963 - - Void Loby & reseptian m' 34.94 950,000 - - 33,193,000 - - balkon kamar m' 9.65 500,000 - - 4,825,000 - - balkon kamar m' 87.15 539,750 - - 47,039,213 - - balkon kamar m' 10.50 539,750 - - 5,667,375 - -

PEKERJAAN PLAFOND - - - - - PEKERJAAN PLAFOND Lt. Basement - - - - - Skimcoat Tangga m2 94.50 27,490 - - 2,597,805 - - Drop ceiling 40 cm multiplex Gorden Kamar T m 189.00 109,250 - - 20,648,250 - - Shadow line m 1,143.60 14,950 - - 17,096,784 - -

- - - - - PEKERJAAN PLAFOND Lt. Dasar - - - - - Skimcoat Tangga m2 94.50 27,490 - - 2,597,805 - - Drop ceiling 40 cm multiplex Gorden Kamar T m 189.00 51,750 - - 9,780,750 - - Shadow line m 2,746.30 14,950 - - 41,057,185 - -

- - - - - PEKERJAAN PLAFOND Lt. 1 - - - - - Skimcoat Tangga m2 105.00 27,490 - - 2,886,450 - - Drop ceiling 40 cm multiplex Gorden Kamar T m 189.00 109,250 - - 20,648,250 - - Shadow line m 2,236.79 14,950 - - 33,439,958 - -

- - - - - PEKERJAAN PLAFOND Lt. 2 - - - - - Skimcoat Tangga m2 84.60 27,490 - - 2,325,654 - - Drop ceiling 40 cm multiplex Gorden Kamar T m 196.00 109,250 - - 21,413,000 - - Shadow line m 2,548.17 14,950 - - 38,095,113 - - PEKERJAAN PLAFOND Lt. 3 - - - - - Skimcoat Tangga m2 100.60 27,490 - - 2,765,494 - - Drop ceiling 40 cm multiplex Gorden Kamar T m 220.50 109,250 - - 24,089,625 - - Shadow line m 2,336.25 14,950 - - 34,926,940 - - PEKERJAAN PLAFOND Lt. 3 - - - - - Skimcoat Tangga m2 98.86 27,490 - - 2,717,661 - - Drop ceiling 40 cm multiplex Gorden Kamar T m 168.00 109,250 - - 18,354,000 - - Shadow line m 2,021.81 14,950 - - 30,226,054 - -

- - - - - PEKERJAAN TANAH - - - - - Pekerjaan pembersihan lahan m2 - 9,790 - - - - - Pekerjaan Galian tanah pada : - - - - - - Pile Cap BS m3 150.20 35,490 - - 5,330,687 - - - Pile Cap Lt. Dasar m3 5.75 35,490 - - 204,083 - - - Tie Beam BS m3 273.30 35,490 - - 9,699,333 - - - Pit Lift m3 (15.22) 35,490 - - (540,233) - - - Kolam Renang m3 6.75 63,370 - - 428,055 - - - Tie Beam Lantai dasar m3 216.64 35,490 - - 7,688,728 - - Buang tanah sisa galian keluar lokasi proyek m3 2,230.09 19,010 - - 42,394,052 - - Pasir urug tebal 10 cm dibawah : - - - - - - Pile Cap BS m3 16.26 dihilangkan - - #VALUE! - - - Pile Cap Lt. Dasar m3 1.16 dihilangkan - - #VALUE! - - - Tie Beam BS m3 20.11 dihilangkan - - #VALUE! - - - Pit Lift m3 (0.27) dihilangkan - - #VALUE! - - - Lantai BS m3 31.20 dihilangkan - - #VALUE! - - - lantai dasar, kolam renang, reflecting pond m3 40.93 dihilangkan - - #VALUE! - - - Tie Beam Lantai dasar m3 17.14 dihilangkan - - #VALUE! - - Lantai kerja tebal 5 cm di bawah : - - - - - - Pile Cap BS m3 8.13 794,370 - - 6,457,752 - - - Pile Cap Lt. Dasar m3 0.58 794,370 - - 461,098 - - - Tie Beam BS m3 10.00 794,370 - - 7,946,877 - - - Pit Lift m3 (0.14) 794,370 - - (108,928) - - - Lantai BS m3 15.60 794,370 - - 12,393,925 - - - lantai dasar m3 37.39 794,370 - - 29,698,983 - -

of 222






- Tie Beam Lantai dasar m3 8.57 794,370 - - 6,807,215 - - Potong Kepala Tiang pancang ttk 130.00 120,390 - - 15,650,700 - - LANTAI BASEMENT - - - - - Beton Mutu K-250 pada : - - - - - - Pile cap m3 11.00 887,830 - - 9,766,130 - - - Tie Beam m3 1.15 887,830 - - 1,017,791 - - - Retaining wall m3 20.03 900,500 - - 18,039,891 - - - Pitlift m3 (1.47) 900,500 - - (1,320,170) - - - tangga m3 2.70 900,500 - - 2,431,136 - - - tangga ME (Provisional) m3 (0.30) 900,500 - - (273,066) - - Beton Mutu K-300 pada : - - - - - - Kolom m3 12.20 896,460 - - 10,939,501 - - Besi Beton (BJTP 24 & BJTD 40) pada : - - - - - - Pile cap kg 1,719.00 10,900 - - 18,737,100 - - - Tie Beam kg 1,268.80 10,900 - - 13,829,972 - - - Retaining wall kg 5,530.63 10,900 - - 60,283,813 - - - Pitlift kg (124.60) 10,900 - - (1,358,135) - - - Kolom kg 4,379.46 10,900 - - 47,736,164 - - - Tangga kg 191.02 10,900 - - 2,082,153 - - Acuan Batako pada : - - - - - - Pile Cap m2 10.60 109,320 - - 1,158,792 - - - Tie Beam m2 (7.54) 109,320 - - (824,196) - - - Pit Lift Luar m2 (3.06) 109,320 - - (334,468) - - - Retaining Wall Luar m2 36.75 109,320 - - 4,018,054 - - LANTAI BASEMENT - - - - - Acuan halus pada : - - - - - - Retaining Wall Dalam m2 36.75 146,170 - - 5,372,475 - - - Pitlift Dalam m2 1.63 146,170 - - 238,116 - - - Tangga m2 2.31 154,050 - - 355,960 - - Acuan Halus beton expose - - - - - - Kolom m2 96.08 151,490 - - 14,555,917 - - Waterproofing Integral pada : - - - - - - Pile cap m3 11.00 335,230 - - 3,687,530 - - - Tie Beam m3 1.15 335,230 - - 384,301 - - - Retaining wall m3 20.03 212,750 - - 4,262,062 - - - Pitlift m3 (1.47) 335,230 - - (491,461) - - Beton - - - - - Beton Mutu K-250 pada : - - - - - - Plat lantai As 0-25 m3 (2.38) 887,830 - - (2,117,018) - - - plat Lantai As 25-31 m3 0.69 887,830 - - 614,701 - - - Pile cap m3 4.01 887,830 - - 3,559,374 - - - Balok m3 39.83 887,830 - - 35,358,862 - - - Tangga m3 4.50 900,500 - - 4,048,916 - - Beton Mutu K-300 pada : - - - - - - Kolom m3 6.20 896,460 - - 5,562,086 - - Besi Beton (BJTP 24 & BJTD 40) pada : - - - - - - Plat lantai kg (7,161.95) 10,900 - - (78,065,264) - - - Pile cap kg 294.31 10,900 - - 3,207,991 - - - Balok kg 11,731.90 10,900 - - 127,877,727 - - - Tangga kg 489.98 10,900 - - 5,340,794 - - - Kolom kg 6,696.46 10,900 - - 72,991,449 - - Acuan halus pada : - - - - - - Plat lantai As 0-25 m2 (6.50) 132,870 - - (864,027) - - - Balok As 0-25 m2 80.30 129,460 - - 10,395,276 - - - Tangga m2 14.92 154,050 - - 2,298,231 - - Acuan Halus beton expose - - - - - - Kolom m2 (25.64) 151,490 - - (3,884,204) - - Acuan Batako pada : - - - - - - plat Lantai As 25-31 m2 6.90 132,870 - - 917,161 - - - Pile cap m2 34.41 109,320 - - 3,761,487 - - - Balok As 25-31 m2 308.74 129,460 - - 39,970,089 - - waterproofing Integral - - - - - - plat Lantai As 25-31 m3 (12.36) 335,230 - - (4,143,945) - - - Pile cap m3 4.01 335,230 - - 1,343,961 - - - Balok As 25-31 m3 85.35 335,230 - - 28,612,051 - - Beton - - - - - Beton Mutu K-250 pada : - - - - - - Plat lantai m3 (42.45) 887,830 - - (37,691,286) - - - Balok m3 4.12 887,830 - - 3,654,411 - - - Tangga m3 4.96 900,500 - - 4,468,028 - - - Kolom m3 (4.95) 900,500 - - (4,461,302) - - - Janggutan Balkon m3 4.92 900,500 - - 4,431,644 - - Besi Beton (BJTP 24 & BJTD 40) pada : - - - - - - Plat lantai kg (10,722.08) 10,900 - - (116,870,669) - - - Balok kg 2,688.63 10,900 - - 29,306,093 - - - Tangga kg 360.96 10,900 - - 3,934,494 - - - Kolom kg 1,268.20 10,900 - - 13,823,375 - - - Janggutan Balkon kg 321.36 10,900 - - 3,502,804 - - Acuan halus pada : - - - - - - Plat lantai m2 423.37 132,870 - - 56,253,186 - - - Balok m2 178.11 129,460 - - 23,058,338 - - - Tangga m2 9.45 154,050 - - 1,456,493 - - Acuan Beton expose pada : - - - - - - kolom m2 (4.51) 151,490 - - (683,220) - - - Balok ( area tepi luar ) m2 (7.21) 129,460 - - (933,095) - - - janggutan Balkon m2 21.34 129,460 - - 2,762,254 - -

of 222






Beton - - - - - Beton Mutu K-250 pada : - - - - - - Plat lantai m3 (3.21) 887,830 - - (2,852,946) - - - Balok m3 20.20 887,830 - - 17,932,952 - - - Tangga m3 1.57 900,500 - - 1,416,297 - - - Kolom m3 (8.06) 900,500 - - (7,260,957) - - - janggutan Balkon m3 2.93 900,500 - - 2,637,498 - - Besi Beton (BJTP 24 & BJTD 40) pada : - - - - - - Plat lantai kg 14.25 10,900 - - 155,286 - - - Balok kg 2,585.29 10,900 - - 28,179,611 - - - Tangga kg 30.70 10,900 - - 334,643 - - - Kolom kg 583.03 10,900 - - 6,355,077 - - - janggutan Balkon kg 239.05 10,900 - - 2,605,636 - - Acuan halus pada : - - - - - - Plat lantai m2 (80.29) 132,870 - - (10,667,815) - - - Balok m2 241.50 129,460 - - 31,264,147 - - - Tangga m2 (13.31) 154,050 - - (2,049,994) - - Acuan Beton expose pada : - - - - - - kolom m2 (125.11) 151,490 - - (18,952,914) - - - Balok ( area tepi luar ) m2 (2.37) 129,460 - - (306,338) - - - janggutan Balkon m2 (17.66) 129,460 - - (2,286,413) - - Beton - - - - - Beton Mutu K-250 pada : - - - - - - Plat lantai m3 (4.68) 887,830 - - (4,158,999) - - - Balok m3 10.54 887,830 - - 9,360,105 - - - Tangga m3 (0.57) 900,500 - - (515,685) - - - Kolom m3 17.63 900,500 - - 15,877,841 - - - Janggutan Balkon m3 4.37 900,500 - - 3,936,019 - - Besi Beton (BJTP 24 & BJTD 40) pada : - - - - - - Plat lantai kg 1,183.12 10,900 - - 12,896,026 - - - Balok kg (5,790.32) 10,900 - - (63,114,476) - - - Tangga kg (246.57) 10,900 - - (2,687,571) - - - Kolom kg 7,836.05 10,900 - - 85,412,965 - - - Janggutan Balkon kg 575.41 10,900 - - 6,271,998 - - Acuan pada : - - - - - - Plat lantai m2 579.02 132,870 - - 76,934,565 - - - Balok m2 763.87 129,460 - - 98,889,967 - - - Tangga m2 (38.47) 154,050 - - (5,925,783) - - Acuan Beton expose pada : - - - - - - kolom m2 85.86 151,490 - - 13,006,931 - - - Balok ( area tepi luar ) m2 7.23 129,460 - - 936,427 - - - janggutan Balkon m2 10.93 129,460 - - 1,414,848 - - Beton - - - - - Beton Mutu K-250 pada : - - - - - - Plat lantai m3 6.01 887,830 - - 5,335,700 - - - Balok m3 2.80 887,830 - - 2,487,915 - - - Kolom m3 7.55 900,500 - - 6,802,152 - - - Janggutan Balkon m3 (1.30) 900,500 - - (1,171,400) - - Besi Beton (BJTP 24 & BJTD 40) pada : - - - - - - Plat lantai kg (381.36) 10,900 - - (4,156,774) - - - Balok kg (6,270.55) 10,900 - - (68,348,983) - - - Kolom kg 3,287.90 10,900 - - 35,838,123 - - - Janggutan Balkon kg (308.11) 10,900 - - (3,358,351) - - Acuan halus pada : - - - - - - Plat lantai m2 453.13 132,870 - - 60,207,318 - - - Balok m2 730.31 129,460 - - 94,545,731 - - Acuan Beton expose pada : - - - - - - Kolom m2 110.36 151,490 - - 16,718,436 - - - Balok ( area tepi luar ) m2 (4.59) 129,460 - - (594,843) - - - Janggutan Balkon m2 4.75 129,460 - - 614,935 - -

4 PEKERJAAN ARSITEKTUR - - - - - PEKERJAAN DINDING DAN PELAPIS DINDING - - - - - Pasangan dinding bata ringan termasuk perekat m2 (9.00) 170,940 - - (1,538,460) - - Pekerjaan Plester + aci dengan mortar instan m2 322.28 74,900 - - 24,138,892 - - Perapihan Beton expose m2 654.84 27,490 - - 18,001,551 - - Plafond Gypsum 9 mm ex. Jayaboard/setara termasuk m2 0.03 103,500 - - 3,315 - - rangka hollow galvanized, shadow line/list aluminium U, m2 0.13 103,500 - - 13,711 - - aksesoris dan kelengkapan lainnya sesuai gambar dan m2 (0.15) 103,500 - - (15,228) - - spesifikasi m2 0.09 103,500 - - 9,522 - -

m2 0.09 103,500 - - 9,727 - - m2 0.04 103,500 - - 4,146 - - m2 0.13 103,500 - - 13,116 - - m2 0.13 103,500 - - 13,901 - - m2 0.07 103,500 - - 7,366 - - m2 (12.07) 103,500 - - (1,249,457) - - m2 0.52 103,500 - - 54,297 - - m2 (0.08) 103,500 - - (8,762) - - m2 0.21 103,500 - - 21,554 - - m2 0.09 103,500 - - 9,198 - - m2 0.07 103,500 - - 6,869 - - m2 (1.95) 103,500 - - (202,232) - - m2 (0.02) 103,500 - - (2,174) - - m2 0.16 103,500 - - 16,469 - - m2 0.21 103,500 - - 21,910 - - m2 0.10 103,500 - - 10,455 - - m2 (6.60) 103,500 - - (683,100) - -

of 222






m2 6.88 103,500 - - 712,080 - - m2 0.20 103,500 - - 21,022 - - m2 0.04 103,500 - - 4,317 - - m2 0.12 103,500 - - 12,861 - - m2 0.23 103,500 - - 23,848 - - m2 0.12 103,500 - - 12,771 - - m2 0.19 103,500 - - 19,498 - - m2 0.17 103,500 - - 17,165 - - m2 (0.05) 103,500 - - (4,855) - - m2 0.32 103,500 - - 32,994 - - m2 0.23 103,500 - - 24,068 - - m2 0.07 103,500 - - 7,328 - - m2 0.13 103,500 - - 13,196 - - m2 0.13 103,500 - - 13,196 - - m2 0.11 103,500 - - 11,146 - - m2 0.04 103,500 - - 3,747 - - m2 0.10 103,500 - - 10,104 - - m2 0.07 103,500 - - 6,810 - - m2 6.60 103,500 - - 682,945 - - m2 4.60 103,500 - - 475,945 - - m2 35.17 103,500 - - 3,640,260 - - m2 27.03 103,500 - - 2,797,641 - - m2 (66.35) 103,500 - - (6,867,409) - -

Plafond Gypsum WR 9 mm ex. Jayaboard/setara m2 (0.01) 120,750 - - (1,674) - - termasuk rangka hollow galvanized, shadow line/list m2 (0.04) 120,750 - - (4,785) - - aluminium U, aksesoris dan kelengkapan lainnya sesuai m2 2.63 120,750 - - 317,965 - - gambar dan spesifikasi m2 (2.08) 120,750 - - (250,735) - -

m2 11.26 120,750 - - 1,359,539 - - m2 0.05 120,750 - - 6,103 - - m2 0.12 120,750 - - 14,804 - - m2 0.14 120,750 - - 17,057 - - m2 0.07 120,750 - - 8,387 - -

Perapihan beton Expose dengan skim coat m2 3.33 27,490 - - 91,487 - - m2 0.23 27,490 - - 6,299 - - m2 (7.32) 27,490 - - (201,347) - - m2 (2.91) 27,490 - - (80,017) - - m2 (160.18) 27,490 - - (4,403,255) - - m2 0.05 27,490 - - 1,426 - - m2 2.09 tidak perlu - - #VALUE! - - m2 0.01 tidak perlu - - #VALUE! - - m2 (23.13) tidak perlu - - #VALUE! - -

Perapihan beton Expose dengan skim coat m2 3.38 27,490 - - 92,779 - - m2 0.29 27,490 - - 7,835 - - m2 0.30 27,490 - - 8,325 - - m2 (0.01) 27,490 - - (273) - -

Pasangan keramik uk. 300x300 mm ex. Roman m2 0.03 149,560 - - 4,790 - - termasuk pengisi dan perekat mortar instan, m2 0.14 149,560 - - 20,490 - - perapihan dan sesuai gambar dan spesifikasinya m2 (0.07) 149,560 - - (10,227) - -

m2 0.10 149,560 - - 14,433 - - m2 0.09 149,560 - - 13,498 - - m2 0.04 149,560 - - 6,664 - - m2 0.13 149,560 - - 19,760 - - m2 0.14 149,560 - - 20,760 - - m2 0.08 149,560 - - 12,361 - - m2 22.08 149,560 - - 3,301,982 - - m2 0.01 149,560 - - 783 - - m2 (0.02) 149,560 - - (2,779) - - m2 0.16 149,560 - - 23,294 - - m2 0.09 149,560 - - 13,964 - - m2 0.07 149,560 - - 10,599 - - m2 0.11 149,560 - - 16,734 - - m2 19.66 149,560 - - 2,940,350 - - m2 0.22 149,560 - - 32,329 - - m2 0.12 149,560 - - 17,650 - - m2 (6.48) 149,560 - - (969,598) - - m2 6.84 149,560 - - 1,022,467 - - m2 (0.07) 149,560 - - (10,617) - - m2 0.06 149,560 - - 8,734 - - m2 0.14 149,560 - - 21,043 - - m2 0.24 149,560 - - 36,084 - - m2 0.14 149,560 - - 21,035 - - m2 0.24 149,560 - - 35,584 - - m2 0.18 149,560 - - 27,346 - - m2 (0.05) 149,560 - - (7,016) - - m2 (0.06) 149,560 - - (9,029) - - m2 0.14 149,560 - - 21,621 - - m2 0.08 149,560 - - 11,262 - - m2 0.13 149,560 - - 19,742 - - m2 0.13 149,560 - - 19,742 - - m2 0.11 149,560 - - 16,640 - - m2 0.08 149,560 - - 12,372 - - m2 0.11 149,560 - - 17,143 - - m2 0.06 149,560 - - 8,504 - - m2 (1.51) 149,560 - - (226,583) - - m2 0.12 149,560 - - 17,760 - - m2 35.17 149,560 - - 5,260,264 - -

of 222






m2 27.03 149,560 - - 4,042,658 - - m2 (2.47) 149,560 - - (369,024) - - m2 (0.01) 149,560 - - (2,074) - - m2 (0.04) 149,560 - - (5,927) - - m2 2.63 149,560 - - 393,829 - - m2 11.26 149,560 - - 1,683,914 - - m2 0.05 149,560 - - 7,559 - - m2 0.12 149,560 - - 18,336 - - m2 0.14 149,560 - - 21,126 - - m2 0.07 149,560 - - 10,388 - - m2 3.33 149,560 - - 497,736 - - m2 (7.32) 149,560 - - (1,095,434) - - m2 (2.91) 149,560 - - (435,336) - -

Plint keramik 10x30 cm ex. Roman termasuk pengisi dan m' 221.02 45,570 - - 10,071,864 - - Floor Hardener 3kg/m2 ex. Sika/fosroc m2 0.23 20,700 - - 4,743 - -

m2 (0.08) 20,700 - - (1,752) - - m2 0.01 20,700 - - 305 - - m2 2.09 20,700 - - 43,162 - - m2 0.05 20,700 - - 1,074 - - m2 3.38 20,700 - - 69,863 - - m2 0.29 20,700 - - 5,900 - - m2 0.30 20,700 - - 6,269 - - m2 (0.01) 20,700 - - (206) - -

Waterproofing Coating ex. Sika/Fosroc pada dinding m2 15.02 46,000 - - 691,046 - - Area basah h : 1800 mm m2 16.27 46,000 - - 748,554 - -

m2 2.32 46,000 - - 106,868 - - Waterproofing Coating ex. Sika/Fosroc pada dinding m2 1.09 46,000 - - 50,339 - - Area basah h : 1800 mm m2 (4.61) 46,000 - - (212,227) - -

m2 0.30 46,000 - - 13,595 - - m2 22.51 46,000 - - 1,035,581 - - m2 (4.31) 46,000 - - (198,285) - - m2 (6.33) 46,000 - - (291,261) - - m2 1.42 46,000 - - 65,284 - - m2 (5.49) 46,000 - - (252,388) - -

Step Noising dari kayu bangkiray Finishing PU termasuk m' (0.50) 133,750 - - (66,875) - - perapihan, aksesoris dan laat bantu sesuai gambar dan m' (6.50) 133,750 - - (869,375) - - spesifikasi m' 6.50 133,750 - - 869,375 - - Cat Emulsion ex. Mowilex /setara m2 1,556.48 22,140 - - 34,460,484 - - Cat Emulsion ex. Mowilex/setara m2 0.03 22,140 - - 709 - -

m2 0.13 22,140 - - 2,933 - - m2 (0.15) 22,140 - - (3,257) - - m2 0.09 22,140 - - 2,037 - - m2 0.09 22,140 - - 2,081 - - m2 0.04 22,140 - - 887 - - m2 0.13 22,140 - - 2,806 - - m2 0.13 22,140 - - 2,974 - - m2 0.07 22,140 - - 1,576 - - m2 (12.07) 22,140 - - (267,275) - - m2 0.52 22,140 - - 11,615 - - m2 (0.08) 22,140 - - (1,874) - - m2 0.21 22,140 - - 4,611 - - m2 0.09 22,140 - - 1,968 - - m2 0.07 22,140 - - 1,469 - - m2 (1.95) 22,140 - - (43,260) - - m2 (0.02) 22,140 - - (465) - - m2 0.16 22,140 - - 3,523 - - m2 0.21 22,140 - - 4,687 - - m2 0.10 22,140 - - 2,236 - - m2 (6.60) 22,140 - - (146,124) - - m2 6.88 22,140 - - 152,323 - - m2 0.20 22,140 - - 4,497 - - m2 0.04 22,140 - - 923 - - m2 0.12 22,140 - - 2,751 - - m2 0.23 22,140 - - 5,101 - - m2 0.12 22,140 - - 2,732 - - m2 0.19 22,140 - - 4,171 - - m2 0.17 22,140 - - 3,672 - - m2 (0.05) 22,140 - - (1,039) - - m2 0.32 22,140 - - 7,058 - - m2 0.23 22,140 - - 5,149 - - m2 0.07 22,140 - - 1,568 - - m2 0.13 22,140 - - 2,823 - - m2 0.13 22,140 - - 2,823 - - m2 0.11 22,140 - - 2,384 - - m2 0.04 22,140 - - 801 - - m2 0.10 22,140 - - 2,161 - - m2 0.07 22,140 - - 1,457 - - m2 6.60 22,140 - - 146,091 - - m2 4.60 22,140 - - 101,811 - - m2 35.17 22,140 - - 778,699 - - m2 27.03 22,140 - - 598,452 - - m2 (66.35) 22,140 - - (1,469,028) - - m2 (0.01) 22,140 - - (307) - - m2 (0.04) 22,140 - - (877) - - m2 2.63 22,140 - - 58,300 - - m2 (2.08) 22,140 - - (45,973) - -

of 222






m2 11.26 22,140 - - 249,277 - - m2 0.05 22,140 - - 1,119 - - m2 0.12 22,140 - - 2,714 - - m2 0.14 22,140 - - 3,127 - - m2 0.07 22,140 - - 1,538 - - m2 3.33 22,140 - - 73,682 - - m2 0.23 22,140 - - 5,073 - - m2 (7.32) 22,140 - - (162,162) - - m2 (2.91) 22,140 - - (64,445) - - m2 (160.18) 22,140 - - (3,546,310) - - m2 0.05 22,140 - - 1,149 - - m2 2.09 22,140 - - 46,164 - - m2 0.01 22,140 - - 326 - - m2 (23.13) 22,140 - - (512,023) - - m2 3.38 22,140 - - 74,723 - - m2 0.29 22,140 - - 6,311 - - m2 0.30 22,140 - - 6,705 - - m2 (0.01) 22,140 - - (220) - - m2 (2.45) 22,140 - - (54,243) - -

- - - - - Pasangan dinding bata ringan termasuk perekat m2 (122.00) 170,940 - - (20,854,680) - - Pekerjaan Plester + aci dengan mortar instan m2 (229.90) 74,900 - - (17,219,510) - - Plafond Gypsum 9 mm ex. Jayaboard/setara termasuk m2 (190.00) 103,500 - - (19,665,000) - - Plafond Gypsum WR 9 mm ex. Jayaboard/setara m2 (14.00) 120,750 - - (1,690,500) - - Plafond metal ex. Jof metal/ setara termasuk rangka m2 (53.00) 787,750 - - (41,750,750) - - Plafond kalsiboard 6 mm mm ex. Jayaboard/setara m2 19.00 121,900 - - 2,316,100 - - Drop ceilling gypsum 9 mm h = 53 cm termasuk cove, m' 70.20 103,500 - - 7,265,700 - - Pasangan batu alam andesit uk. 100x100 mm termasuk m2 (7.91) 439,190 - - (3,474,385) - - Pasangan Loose Pebbles uk. Dia 30-50 mm m2 (33.35) 172,500 - - (5,753,597) - - Mozaic Ceramic ex. Kuda laut uk. 100x100 mm type G m2 (4.97) 603,130 - - (2,999,433) - - Dek kayu ulin finishing natural uk. 100x20 mm termasuk m2 57.00 933,140 - - 53,188,980 - - Waterproofing coating ex. Sika/fosroc setara dan alat m2 205.06 46,000 - - 9,432,780 - - Pasangan keramik uk. 300x300 mm ex. Roman m2 (0.20) 149,560 - - (29,912) - - termasuk pengisi dan perekat mortar instan, m2 0.25 149,560 - - 37,502 - - perapihan dan sesuai gambar dan spesifikasinya m2 (0.06) 149,560 - - (8,655) - -

m2 0.10 149,560 - - 14,474 - - m2 (0.10) 149,560 - - (14,386) - -

Pasangan homogeneus tile uk. 600x600 mm ex. m2 118.81 296,550 - - 35,232,396 - - Niro Granito/setara termasuk pengisi dan perekat mortar m2 297.42 296,550 - - 88,200,873 - - Parket bambu laminasi uk. 100x200 termasuk m2 (8.84) 297,370 - - (2,627,464) - - Plint HT 10x60 cm ex. Niro Granito termasuk pengisi dan m' 460.28 71,970 - - 33,126,051 - - Step Noising dari kayu bangkiray Finishing PU termasuk m' 5.43 133,750 - - 726,263 - - Cat Emulsion ex. Mowilex /setara m2 654.12 22,140 - - 14,482,217 - - Cat Emulsion ex. Mowilex /setara m2 (246.00) 22,140 - - (5,446,440) - - Cat weathershield ex. Mowilex/setara m2 (85.00) 29,100 - - (2,473,500) - -

- - - - - Pasangan dinding bata ringan termasuk perekat m2 (205.00) 170,940 - - (35,042,700) - - Pekerjaan Plester + aci dengan mortar instan m2 (410.00) 74,900 - - (30,709,000) - - Plafond Gypsum 9 mm ex. Jayaboard/setara termasuk m2 (107.00) 103,500 - - (11,074,500) - - Plafond Gypsum WR 9 mm ex. Jayaboard/setara m2 (10.00) 120,750 - - (1,207,500) - - Plafond Kalsiboard 6 mm ex. Jayaboard/setara m2 178.00 121,900 - - 21,698,200 - - Drop ceilling gypsum 9 mm h = 53 cm termasuk cove, m' 70.90 103,500 - - 7,338,150 - - Pasangan keramik uk. 300x300 mm ex. Roman m2 78.50 149,560 - - 11,740,460 - - Pasangan homogeneus tile uk. 600x600 mm ex. m2 3.00 296,550 - - 889,650 - - karpet axminster 32oz/sqyd cut size 80% woll 205 nylon m2 27.00 849,350 - - 22,932,450 - - Cat Emulsion ex. Mowilex /setara m2 216.62 22,140 - - 4,795,911 - - Cat Emulsion ex. Mowilex /setara m2 (228.00) 22,140 - - (5,047,920) - - Cat weathershield ex. Mowilex/setara m2 178.00 29,100 - - 5,179,800 - -

- - - - - Railling kaca h : 900 mm dari kaca clear tempered m' (0.33) 977,500 - - (325,507) - - Parapet batu bata finishing cat weather shield h : 950 m' 35.90 696,980 - - 25,021,582 - - Planter Box dari beton termasuk waterproofing coating, - - - - -

- Bentuk Letter U h :660mm lebar rata-rata 780 mm m' 0.10 1,155,440 - - 115,544 - - - Bentuk Letter U h :660mm lebar 1200 mm m' (0.10) 1,206,610 - - (120,661) - -

Pasangan dinding bata ringan termasuk perekat - - - - - mortar instan sesuai spesifikasi m2 (266.00) 170,940 - - (45,470,040) - - Pekerjaan Plester + aci dengan mortar instan m2 (1,218.70) 74,900 - - (91,280,630) - - Kisi-kisi wood engineering finishing natural termasuk m2 68.70 1,750,000 - - 120,225,000 - - Plafond Gypsum 9 mm ex. Jayaboard/setara termasuk m2 208.00 103,500 - - 21,528,000 - - Plafond Gypsum WR 9 mm ex. Jayaboard/setara m2 (16.00) 120,750 - - (1,932,000) - - Plafond Kalsiboard 6 mm ex. Jayaboard/setara m2 84.00 121,900 - - 10,239,600 - - Cove plafond h : 25 cm dari gypsum 9 mm ex. m' (16.80) 77,630 - - (1,304,184) - - Drop ceilling gypsum 9 mm h = 53 cm termasuk cove, m' 72.60 103,500 - - 7,514,100 - - Pasangan keramik uk. 300x300 mm ex. Roman m2 35.62 149,560 - - 5,327,902 - - Pasangan homogeneus tile uk. 600x600 mm ex. m2 1.57 296,550 - - 466,425 - - Niro Granito/setara termasuk pengisi dan perekat mortar m2 (9.75) 296,550 - - (2,891,363) - - Parket bambu laminasi uk. 100x200 termasuk m2 (3.23) 297,370 - - (961,073) - - Treshold dari kayu bangkiray lebar 200 mm finishing m' (28.69) 278,350 - - (7,985,861) - - Inlay Stainless steel lebar 5 mm finishing hairline m' (28.69) 40,320 - - (1,156,781) - - Plint keramik 10x30 cm ex. Roman termasuk pengisi dan m' 4.00 45,570 - - 182,280 - - Plint HT 10x60 cm ex. Niro Granito termasuk pengisi dan m' 3.17 71,970 - - 228,145 - - Plint motif bambu finishing natural h : 100 mm termasuk m' (27.94) 59,470 - - (1,661,592) - - Beton cetak expose tebal 5 mm finishing natural m2 1.75 82,050 - - 143,671 - - Cat Emulsion ex. Mowilex /setara m2 (622.53) 22,140 - - (13,782,870) - - Cat Emulsion ex. Mowilex /setara m2 81.00 22,140 - - 1,793,340 - - Cat weathershield ex. Mowilex/setara m2 65.00 29,100 - - 1,891,500 - -

of 222






Parapet batu bata finishing cat weather shield h : 950 m' 20.70 1,772,230 - - 36,676,300 - - Parapet batu bata finishing cat weather shield h : 950 m' 2.17 696,980 - - 1,515,931 - - Pasangan dinding bata ringan termasuk perekat m2 (115.00) 170,940 - - (19,658,100) - - Pekerjaan Plester + aci dengan mortar instan m2 (230.00) 74,900 - - (17,227,000) - - Plafond Gypsum 9 mm ex. Jayaboard/setara termasuk m2 (317.00) 103,500 - - (32,809,500) - - Plafond Gypsum WR 9 mm ex. Jayaboard/setara m2 (18.00) 120,750 - - (2,173,500) - - Plafond Kalsiboard 6 mm ex. Jayaboard/setara m2 11.00 121,900 - - 1,340,900 - - Cove plafond h : 25 cm dari gypsum 9 mm ex. m' (18.90) 77,630 - - (1,467,207) - - Drop ceilling gypsum 9 mm h = 53 cm termasuk cove, m' 81.90 103,500 - - 8,476,650 - - Pasangan keramik uk. 300x300 mm ex. Roman m2 117.70 149,560 - - 17,603,212 - - Pasangan homogeneus tile uk. 600x600 mm ex. m2 (7.74) 296,550 - - (2,294,057) - - Niro Granito/setara termasuk pengisi dan perekat mortar m2 (10.63) 296,550 - - (3,151,585) - - Parket bambu laminasi uk. 100x200 termasuk m2 11.90 297,370 - - 3,537,325 - - Treshold dari kayu bangkiray lebar 200 mm finishing m' (54.17) 278,350 - - (15,078,220) - - Inlay stainless Steel finish hairline lebar 5 mm termasuk m' (54.17) 40,320 - - (2,184,134) - - Plint keramik 10x30 cm ex. Roman termasuk pengisi dan m' (0.50) 45,570 - - (22,785) - - Plint HT 10x60 cm ex. Niro Granito termasuk pengisi dan m' (1.55) 71,970 - - (111,841) - - Plint motif bambu finishing natural h : 100 mm termasuk m' (60.19) 59,470 - - (3,579,380) - -

- - - - - Cat Emulsion ex. Mowilex /setara m2 364.14 22,140 - - 8,062,170 - - Cat Emulsion ex. Mowilex /setara m2 145.00 22,140 - - 3,210,300 - - Railling kaca h : 900 mm dari kaca clear tempered 10 mm m' 2.34 977,500 - - 2,288,327 - - Parapet batu bata finishing cat weather shield h : 950 m' 80.75 696,980 - - 56,281,135 - - Gutter termasuk plat strip U 50x30mm finishing cat m' 14.97 210,760 - - 3,155,288 - - Pasangan dinding bata ringan termasuk perekat m2 (215.00) 170,940 - - (36,752,100) - - Pekerjaan Plester + aci dengan mortar instan m2 (430.00) 74,900 - - (32,207,000) - - Plafond Gypsum 9 mm ex. Jayaboard/setara termasuk m2 34.00 103,500 - - 3,519,000 - - Plafond Gypsum WR 9 mm ex. Jayaboard/setara m2 (3.00) 120,750 - - (362,250) - - Plafond kalsiboard 6 mm mm ex. Jayaboard/setara m2 144.00 121,900 - - 17,553,600 - - Drop ceilling gypsum 9 mm h = 40 cm termasuk cove, m' 67.40 51,750 - - 3,487,950 - - Cove plafond h : 25 cm dari gypsum 9 mm ex. m' (16.00) 77,630 - - (1,242,080) - - Drop ceilling gypsum 9 mm h = 53 cm termasuk cove, m' 62.40 103,500 - - 6,458,400 - - Pasangan keramik uk. 300x300 mm ex. Roman m2 36.06 149,560 - - 5,392,839 - - Pasangan homogeneus tile uk. 600x600 mm ex. m2 (1.99) 296,550 - - (590,521) - - Niro Granito/setara termasuk pengisi dan perekat mortar m2 3.72 296,550 - - 1,103,166 - - instan, perapihan dan sesuai gambar dan spesifikasinya m2 (36.28) 296,550 - - (10,760,261) - - Parket bambu laminasi uk. 100x200 termasuk m2 104.59 297,370 - - 31,102,372 - - Treshold dari kayu bangkiray lebar 200 mm finishing m' (8.60) 278,350 - - (2,393,810) - - Plint keramik 10x30 cm ex. Roman termasuk pengisi dan m' (51.30) 45,570 - - (2,337,741) - - Plint HT 10x60 cm ex. Niro Granito termasuk pengisi dan m' 6.02 71,970 - - 432,972 - - Plint motif bambu finishing natural h : 100 mm termasuk m' 82.89 59,470 - - 4,929,706 - - Beton cetak expose tebal 5 mm finishing natural m2 11.66 82,050 - - 956,485 - - Pasangan batu alam andesit uk. 100x100 mm termasuk m2 0.16 439,190 - - 72,400 - - Pasangan Loose Pebbles uk. Dia 30-50 mm termasuk m2 (0.92) 172,500 - - (158,402) - - Dek kayu ulin finishing natural uk. 100x20 mm termasuk m2 (31.86) 933,140 - - (29,731,392) - - Cat Emulsion ex. Mowilex /setara m2 132.72 22,140 - - 2,938,421 - - Cat Emulsion ex. Mowilex /setara m2 31.00 22,140 - - 686,340 - - Cat weathershield ex. Mowilex/setara m2 144.00 29,100 - - 4,190,400 - - Meja washtafel finising marmer ex. Ujung pandang - - - - - - 450x900 mm bh (3.00) 759,310 - - (2,277,930) - - Jendela dari kaca frosted 8 mm ukuran 900x1550 mm bh (3.00) 2,400,550 - - (7,201,650) - - Railling kaca h : 900 mm dari kaca clear tempered 10 mm m' 2.95 977,500 - - 2,883,625 - - Railling kaca h : 1200 mm dari kaca clear tempered 10 mm m' (0.03) 977,500 - - (29,325) - - Parapet batu bata finishing cat weather shield h : 950 m' 81.80 696,980 - - 57,012,964 - - Planter Box dari beton termasuk waterproofing coating, - - - - - ukuran sbb : - - - - - - Bentuk Letter U h :660mm lebar 750 mm m' (1.13) 1,155,440 - - (1,299,870) - - - Bentuk Letter U h :660mm lebar 1750 mm m' (0.04) 2,696,030 - - (121,321) - - - Bentuk Letter U h :660mm lebar 2350 mm m' - 3,620,380 - - - - - Gutter termasuk plat strip U 50x30mm finishing cat m' (57.35) 210,760 - - (12,087,086) - - Lambrisering engineering wood finish natural uk. 20x100 m2 382.00 759,920 - - 290,289,440 - -

- - - - - PEKERJAAN LUAR - - - - - Pembuatan Pagar - - - - - Galian tanah untuk pondasi batu kali m3 0.67 35,490 - - 23,635 - - Pemadatan tanah termasuk pasir urug t= 100 mm m2 0.63 177,420 - - 112,529 - - Pondasi batu kali spesi adukan 1 pc : 4 psr m3 0.32 663,740 - - 210,490 - - Aanstamping tebal 15 cm m3 0.10 422,820 - - 40,226 - - Beton K-250 m3 0.06 887,830 - - 56,311 - - Besi (ratio 200kg/m3) kg 12.69 10,900 - - 138,267 - - Bekisting m2 160.12 129,460 - - 20,728,909 - - Pasangan bata ringan termasuk perekat mortar instan sesuai spesifikasi dan kol m2 43.70 170,940 - - 7,470,241 - - Plester+aci dari mortar instan m2 87.40 74,900 - - 6,546,403 - - Cat luar weathercoat ex.mowilex termasuk perapihan m2 87.40 29,100 - - 2,543,395 - - Urugan tanah kembali termasuk pemadatan m3 0.19 11,220 - - 2,135 - - Buang Tanah keluar lokasi m3 0.48 19,010 - - 9,043 - - Paving block ex.Conbloc Internusa termasuk base coarse 30 cm m2 189.50 199,280 - - 37,763,491 - - Saluran pipa beton dia.40 cm tidak bertulang ( type NR ) ex.Witera, termasuk ga m' 11.50 545,950 - - 6,279,963 - - Galian pondasi batu kali pada pos jaga m3 7.68 35,490 - - 272,563 - - Pondasi batu kali spesi adukan 1 pc : 4 psr pada pos jaga m3 2.05 663,740 - - 1,360,667 - - Aanstamping tebal 150 mm m3 (1.41) 422,820 - - (596,176) - - Lantai kerja tebal 5 cm m3 (0.62) 794,370 - - (492,509) - - Atap beton dan struktur lantai pos jaga Provisional ) - - - - -

- Besi ( rasio 95 kg/m3 ) Kg 338.58 10,900 - - 3,690,522 - - Pasangan bata merah1/2 batu termasuk beton praktis pada pos jaga m2 2.24 160,130 - - 359,011 - - Plester+aci 1 pc : 3 psr pada pos jaga m2 26.49 76,800 - - 2,034,355 - -

of 222






Cat dinding luar weathercoat ex.mowilex termasuk perapihan pada pos jaga m2 0.08 29,100 - - 2,386 - - Cat dinding dalam acrylic emulsion ex.mowilex termasuk perapihan pada pos ja m2 8.41 22,140 - - 186,131 - - Pelapis dinding keramik uk 300 x 300 ex Roman termasuk adukan grouting dan m2 8.92 153,990 - - 1,373,591 - - Plin lantai keramik uk 100 x 300 ex Roman finish matte abu-abu / G337104 pad m' 0.02 45,570 - - 911 - -

- - - - - - - - - - - - - - -

LANTAI BASEMENT - - - - - PEKERJAAN PLAFOND - - - - - Perapihan beton Expose dengan skim coat pada - - - - - - Bordes Tangga kebakaran m2 10.80 45,154 - - - 487,663 - PEKERJAAN LANTAI - - - - - Floor Hardener 5kg/m2 ex. Sika/fosroc pada ; - - - - - - Driver waiting Area m2 101.48 27,508 - - - 2,791,512 - - Engineering Store m2 - - - - - - Ground Tank m2 145.44 27,508 - - - 4,000,764 -

- - - - - LANTAI DASAR - - - - - PEKERJAAN LANTAI DAN PELAPIS LANTAI - - - - - Parket bambu laminasi uk. 100x200 termasuk - - - - - - Kids Club m2 - - - - - Dek kayu ulin finishing natural uk. 100x20 mm termasuk - - - - - - Outdoor Shower m2 11.00 1,130,220 - - - 12,432,420 - Pasangan homogeneus tile uk. 600x600 mm ex. - - - - - - Female & Male Toilet m2 23.50 324,099 - - - 7,617,134 - Pasangan Loose Pebbles uk. Dia 30-50 mm - - - - - - Kids Club m2 4.03 299,000 - - - 1,204,970 -

Male & Female Toilet - - - - - Pasangan batu alam andesit uk. 300x300 mm termasuk - - - - - - Storage & Pantry m2 msuk dalam BQ menggunakan keramik 30x30 cm #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!Pasangan Keramik uk. 300x300 mm ex. Roman - - - - - - Resto & Main Kitchen m2 msuk dalam BQ menggunakan Nirogranite 60x60 cm #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!- Kitchen m2 msuk dalam BQ menggunakan keramik 30x30 cm #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

- - - - - PEKERJAAN DINDING DAN PELAPIS DINDING - - - - - Pasangan dinding bata ringan tebal 13 mm termasuk perekat mortar instan sesuai spesifikasi - - - - - - area Toilet Guest room m2 711.99 241,919 - - - 172,243,731 - LANTAI 1 - - - - - PEKERJAAN PLAFOND - - - - - Perapihan beton Expose dengan skim coat - - - - - - Tangga m2 219.33 45,154 - - - 9,903,627 -

Lobby - - - - - - - - - -

PEKERJAAN DINDING DAN PELAPIS DINDING - - - - - Pasangan dinding bata ringan tebal 13 mm termasuk perekat mortar instan sesuai spesifikasi - - - - - - area Toilet Guest room m2 711.99 241,919 - - - 172,243,731 - LANTAI 2 - - - - - PEKERJAAN PLAFOND - - - - - Perapihan beton Expose dengan skim coat - - - - - - Tangga m2 117.58 45,154 - - - 5,309,207 - PEKERJAAN DINDING DAN PELAPIS DINDING - - - - - Pasangan dinding bata ringan tebal 13 mm termasuk perekat mortar instan sesuai spesifikasi - - - - - - area Toilet Guest room m2 679.91 241,919 - - - 164,483,945 - LANTAI 3 - - - - - PEKERJAAN PLAFOND - - - - - Perapihan beton Expose dengan skim coat - - - - - - Tangga m2 137.88 45,154 - - - 6,225,834 -

- - - - - PEKERJAAN DINDING DAN PELAPIS DINDING - - - - - Pasangan dinding bata ringan tebal 13 mm termasuk perekat mortar instan sesuai spesifikasi - - - - - - area Toilet Guest room m2 830.66 241,919 - - - 200,952,229 - LANTAI 4 - - - - - PEKERJAAN PLAFOND - - - - - Perapihan beton Expose dengan skim coat - - - - - - Tangga m2 117.58 45,154 - - - 5,309,207 - PEKERJAAN LANTAI DAN PELAPIS LANTAI - - - - - Pasangan homogeneus tile uk. 600x600 mm ex. - - - - - Niro Granito/setara termasuk pengisi dan perekat mortar - - - - - instan, perapihan dan sesuai gambar dan spesifikasinya - - - - - - Kafe m2 63.78 324,099 - - - 20,671,028 - - Pump & Filter Room m2 15.27 324,099 - - - 4,948,585 - PEKERJAAN DINDING DAN PELAPIS DINDING - - - - -

- - - - - Pasangan dinding bata ringan tebal 13 mm termasuk perekat mortar instan sesuai spesifikasi - - - - - - area Toilet Guest room m2 632.88 241,919 - - - 153,105,539 - Lantai kerja tebal 5 cm di bawah : - - - - - - Pile Cap BS m3 12.08 780,038 - - - 9,423,693 - - Pile Cap Lt. Dasar m3 - 780,038 - - - - - - Tie Beam BS m3 9.18 780,038 - - - 7,163,405 - - Pit Lift m3 - 780,038 - - - - - - Lantai BS m3 21.58 780,038 - - - 16,833,911 - - lantai dasar m3 22.34 780,038 - - - 17,424,108 - - Tie Beam Lantai dasar m3 1.23 780,038 - - - 959,447 - Beton - - - - - Beton Mutu K-250 pada : - - - - - - Pile cap m3 35.94 824,928 - - - 29,644,820 -

KONTRAKTOR D

of 222






- Tie Beam m3 10.07 824,928 - - - 8,305,748 - - Retaining wall m3 1.53 824,928 - - - 1,260,489 - Beton Mutu K-300 pada : - - - - - - Kolom m3 26.92 917,507 - - - 24,698,557 - Besi Beton (BJTP 24 & BJTD 40) pada : - - - - - - Pile cap kg 12,068.71 11,226 - - - 135,486,373 - - Tie Beam kg 2,805.17 11,226 - - - 31,491,498 - - Retaining wall kg 995.94 11,226 - - - 11,180,652 - - Kolom kg 2,406.88 11,226 - - - 27,020,213 - Acuan Batako pada : - - - - - - Pile Cap m2 27.47 103,856 - - - 2,852,476 - - Tie Beam m2 85.39 103,856 - - - 8,868,527 - Acuan halus pada : - - - - - - Retaining Wall Dalam m2 10.52 120,172 - - - 1,264,208 - Acuan Halus beton expose - - - - - - Kolom m2 165.48 118,246 - - - 19,567,760 - Waterproofing Integral pada : - - - - - - Pile cap m3 35.94 269,100 - - - 9,670,451 - - Tie Beam m3 10.07 269,100 - - - 2,709,422 - - Retaining wall m3 1.53 269,100 - - - 411,185 - Beton - - - - - Beton Mutu K-250 pada : - - - - - - Balok m3 108.38 824,928 - - - 89,407,833 - Beton Mutu K-300 pada : - - - - - - Kolom m3 17.63 917,507 - - - 16,176,109 - Besi Beton (BJTP 24 & BJTD 40) pada : - - - - - - Plat lantai kg 365.78 11,226 - - - 4,106,311 - - Balok kg 3,823.95 11,226 - - - 42,928,594 - - Kolom kg 3,879.52 11,226 - - - 43,552,511 - Acuan halus pada : - - - - - - Plat lantai As 0-25 m2 155.07 140,066 - - - 21,720,631 - - Balok As 0-25 m2 834.91 181,967 - - - 151,926,465 - Acuan Halus beton expose - - - - - - Kolom m2 85.22 118,246 - - - 10,076,941 - Acuan Batako pada : - - - - - - plat Lantai As 25-31 m2 0.60 103,856 - - - 62,314 - waterproofing Integral - - - - - - Balok As 25-31 m3 6.07 269,100 - - - 1,633,437 - Beton - - - - - Beton Mutu K-250 pada : - - - - - - Balok m3 53.98 824,928 - - - 44,526,101 - - Kolom m3 41.25 824,928 - - - 34,025,686 - Besi Beton (BJTP 24 & BJTD 40) pada : - - - - - - Balok kg 1,184.58 11,226 - - - 13,298,417 - - Kolom kg 6,730.74 11,226 - - - 75,560,975 - Acuan halus pada : - - - - - - Balok m2 462.82 181,967 - - - 84,217,459 - Acuan Beton expose pada : - - - - - - kolom m2 330.60 118,246 - - - 39,092,621 - Beton - - - - - Beton Mutu K-250 pada : - - - - - - Plat lantai m3 5.35 824,928 - - - 4,415,754 - - Balok m3 22.68 824,928 - - - 18,711,583 - - Kolom m3 5.11 824,928 - - - 4,218,267 - Besi Beton (BJTP 24 & BJTD 40) pada : - - - - - - Plat lantai kg 4,495.58 11,226 - - - 50,468,461 - - Balok kg 1,491.39 11,226 - - - 16,742,747 - - Kolom kg 4,957.96 11,226 - - - 55,659,338 - Acuan halus pada : - - - - - - Plat lantai m2 36.00 140,066 - - - 5,042,321 - - Balok m2 269.43 181,967 - - - 49,026,769 - Beton Mutu K-250 pada : - - - - - - Balok m3 48.52 824,928 - - - 40,029,153 - - Kolom m3 12.97 824,928 - - - 10,701,784 - Besi Beton (BJTP 24 & BJTD 40) pada : - - - - - - Plat lantai kg 2,707.83 11,226 - - - 30,398,828 - - Balok kg 893.08 11,226 - - - 10,025,901 - - Kolom kg 2,011.50 11,226 - - - 22,581,587 - Acuan pada : - - - - - - Plat lantai m2 22.35 140,066 - - - 3,130,954 - - Balok m2 260.29 181,967 - - - 47,364,860 - Acuan Beton expose pada : - - - - - - kolom m2 99.09 118,246 - - - 11,717,016 - Beton Mutu K-250 pada : - - - - - - Plat lantai m3 12.94 824,928 - - - 10,676,913 -

- Balok m3 21.98 824,928 - - - 18,128,689 - - Kolom m3 17.95 824,928 - - - 14,803,778 -

Besi Beton (BJTP 24 & BJTD 40) pada : - - - - - - Plat lantai kg 3,185.10 11,226 - - - 35,756,674 - - Balok kg 1,423.53 11,226 - - - 15,980,948 - - Kolom kg 4,180.80 11,226 - - - 46,934,727 -

Acuan halus pada : - - - - - - Plat lantai m2 3.08 140,066 - - - 430,892 - - Balok m2 282.84 181,967 - - - 51,468,227 - Acuan Beton expose pada : - - - - - - Kolom m2 192.42 118,246 - - - 22,752,934 -

of 222






Beton - - - - - Beton Mutu K-250 pada : - - - - - - Balok m3 0.73 824,928 - - - 603,476 - Besi Beton (BJTP 24 & BJTD 40) pada : - - - - - - Balok kg (431.55) 11,226 - - - (4,844,653) - - Balok m2 40.16 181,967 - - - 7,307,814 - Waterproofing membran termasuk screed dan kawat ayam m2 33.25 174,916 - - - 5,815,533 -

- - - - - PEKERJAAN DINDING DAN PELAPIS DINDING - - - - - Pasangan dinding bata ringan termasuk perekat Dinding luar, dal m2 247.59 273,076 - - - 67,609,834 - Pekerjaan Plester + aci dengan mortar instan Dinding luar, dal m2 (15.83) 99,145 - - - (1,569,181) - Perapihan Beton expose Dinding Beton, k m2 352.81 45,154 - - - 15,930,873 -

- - - - - PEKERJAAN PLAFOND - - - - - Plafond Gypsum 9 mm ex. Jayaboard/setara termasuk Sales Marketing m2 2.20 113,665 - - - 250,063 - rangka hollow galvanized, shadow line/list aluminium U, Reservation m2 0.90 113,665 - - - 102,298 - aksesoris dan kelengkapan lainnya sesuai gambar dan General Manage m2 0.92 113,665 - - - 104,913 - spesifikasi Revenue Manage m2 0.86 113,665 - - - 98,093 -

Room Div Manag m2 0.88 113,665 - - - 100,025 - Secretary m2 0.55 113,665 - - - 62,516 - F&B Department m2 0.96 113,665 - - - 109,545 - Operator m2 0.79 113,665 - - - 89,511 - DOSM m2 0.47 113,665 - - - 53,423 - Koridor service m2 (14.43) 113,665 - - - (1,640,653) - Staff Canteen m2 3.33 113,665 - - - 378,788 - Engineering Stor m2 2.18 113,665 - - - 248,085 - Clinic m2 1.01 113,665 - - - 114,802 - Chef Engineering m2 0.93 113,665 - - - 105,140 - Control Room m2 0.89 113,665 - - - 101,730 - Female Toilet m2 (0.60) 113,665 - - - (68,199) - Musholla m2 1.28 113,665 - - - 145,491 - Male Locker m2 (7.94) 113,665 - - - (902,500) - Training Room m2 1.69 113,665 - - - 191,810 - Uniform m2 1.36 113,665 - - - 154,513 - HK Office m2 (5.40) 113,665 - - - (613,791) - H&R Office m2 8.44 113,665 - - - 959,332 - Clean Linen m2 1.49 113,665 - - - 169,432 - Lost & Found m2 (0.52) 113,665 - - - (59,106) - Guest Amenities m2 0.07 113,665 - - - 7,957 - Soiled Linen m2 (0.34) 113,665 - - - (38,646) - Chemical Store m2 1.06 113,665 - - - 120,485 - General Store m2 2.40 113,665 - - - 272,796 - Food Sorage m2 1.36 113,665 - - - 154,584 - Freezer, Chiller m2 1.74 113,665 - - - 197,777 - Commissary m2 1.84 113,665 - - - 209,144 - Receiving m2 1.04 113,665 - - - 118,212 - Security m2 1.14 113,665 - - - 129,436 - Kredit Manager m2 0.67 113,665 - - - 76,724 - General Cashier m2 0.67 113,665 - - - 76,724 - Filling Cabinet m2 (0.02) 113,665 - - - (2,273) - Finance Departm m2 1.19 113,665 - - - 135,261 - Purchasing m2 0.42 113,665 - - - 47,739 - Finance Control m2 1.03 113,665 - - - 117,075 - Ruang sebelah se m2 (0.32) 113,665 - - - (36,373) - Ruang sebelah se m2 4.08 113,665 - - - 463,753 - Driver waiting Ar m2 66.57 113,665 - - - 7,566,631 - Ruang sebelah toi m2 (65.52) 113,665 - - - (7,447,783) -

Plafond Gypsum WR 9 mm ex. Jayaboard/setara Pantry m2 0.01 125,625 - - - 1,256 - termasuk rangka hollow galvanized, shadow line/list Toilet Pantry m2 1.44 125,625 - - - 180,900 - aluminium U, aksesoris dan kelengkapan lainnya sesuai Female Locker m2 3.78 125,625 - - - 474,862 - gambar dan spesifikasi Tempat Wudhu m2 0.90 125,625 - - - 113,062 -

male Locker m2 0.17 125,625 - - - 21,356 - Washing m2 0.74 125,625 - - - 93,041 - Dry Garbage m2 1.21 125,625 - - - 152,634 - Wet Garbage m2 1.21 125,625 - - - 152,006 - Toilet Supir m2 0.40 125,625 - - - 50,250 -

Perapihan beton Expose dengan skim coat Balancing Tank m2 2.80 45,154 - - - 126,211 - Hot Water tank m2 15.15 tidak perlu - - - #VALUE! - STP m2 2.70 tidak perlu - - - #VALUE! -

PEKERJAAN PLAFOND - - - - - Perapihan beton Expose dengan skim coat Ruang Pompa m2 6.18 45,154 - - - 279,232 -

Ruang Trafo m2 1.58 45,154 - - - 71,163 - LVMDB m2 1.64 45,154 - - - 74,150 - Ruang Genset m2 2.97 45,154 - - - 134,180 -

Pasangan keramik uk. 300x300 mm ex. Roman Sales Marketing m2 2.20 190,599 - - - 419,318 - termasuk pengisi dan perekat mortar instan, Reservation m2 0.90 190,599 - - - 171,539 - perapihan dan sesuai gambar dan spesifikasinya General Manage m2 0.92 190,599 - - - 175,923 -

Revenue Manage m2 0.86 190,599 - - - 164,487 - Room Div Manag m2 0.88 190,599 - - - 167,727 - Secretary m2 0.55 190,599 - - - 104,829 - F&B Department m2 0.96 190,599 - - - 183,690 - Operator m2 0.79 190,599 - - - 150,097 - DOSM m2 0.47 190,599 - - - 89,581 - Koridor service m2 (14.43) 190,599 - - - (2,751,126) - Staff Canteen m2 3.33 190,599 - - - 635,171 - Clinic m2 1.01 190,599 - - - 192,505 -

of 222






Chef Engineering m2 0.93 190,599 - - - 176,304 - Control Room m2 0.89 190,599 - - - 170,586 - Female Toilet m2 (0.60) 190,599 - - - (114,359) - Musholla m2 1.28 190,599 - - - 243,967 - Male Locker m2 (7.94) 190,599 - - - (1,513,355) - Training Room m2 1.69 190,599 - - - 321,636 - Uniform m2 1.36 190,599 - - - 259,095 - HK Office m2 (5.40) 190,599 - - - (1,029,234) - H&R Office m2 8.44 190,599 - - - 1,608,655 - Clean Linen m2 1.49 190,599 - - - 284,111 - Lost & Found m2 (0.52) 190,599 - - - (99,111) - Guest Amenities m2 0.07 190,599 - - - 13,342 - Soiled Linen m2 (0.34) 190,599 - - - (64,804) - Chemical Store m2 1.06 190,599 - - - 202,035 - General Store m2 2.40 190,599 - - - 457,437 - Food Sorage m2 1.36 190,599 - - - 259,215 - Freezer, Chiller m2 1.74 190,599 - - - 331,642 - Commissary m2 1.84 190,599 - - - 350,702 - Receiving m2 1.04 190,599 - - - 198,223 - Security m2 1.14 190,599 - - - 217,044 - Kredit Manager m2 0.67 190,598.90 - - - 128,654 - General Cashier m2 0.67 190,599 - - - 128,654 - Filling Cabinet m2 (0.02) 190,599 - - - (3,812) - Finance Departm m2 1.19 190,599 - - - 226,813 - Purchasing m2 0.42 190,599 - - - 80,052 - Finance Control m2 1.03 190,599 - - - 196,317 - Ruang sebelah se m2 (0.32) 190,599 - - - (60,992) - Ruang sebelah se m2 4.08 190,599 - - - 777,644 - Bordes Tangga k m2 3.60 190,599 - - - 686,156 - Ruang sebelah toi m2 (65.52) 190,599 - - - (12,488,802) - Pantry m2 0.01 190,599 - - - 1,906 - Toilet Pantry m2 1.44 190,599 - - - 274,462 - Female Locker m2 3.78 190,599 - - - 720,464 - Tempat Wudhu m2 0.90 190,599 - - - 171,539 - male Locker m2 0.17 190,599 - - - 32,402 - Washing m2 0.74 190,599 - - - 141,162 - Dry Garbage m2 1.21 190,599 - - - 231,578 - Wet Garbage m2 1.21 190,599 - - - 230,625 - Toilet Supir m2 0.40 190,599 - - - 76,240 -

Floor Hardener 5kg/m2 ex. Sika/fosroc Parkir & Worksho m2 (136.24) 23,920 - - - (3,258,883) - Floor Hardener 3kg/m2 ex. Sika/fosroc Balancing Tank m2 2.80 27,508 - - - 76,888 -

Engineering Stor m2 2.18 27,508 - - - 60,039 - STP m2 2.70 27,508 - - - 74,272 - Hot Water Tank m2 15.15 27,508 - - - 416,746 - Bottle Storage m2 (0.26) 27,508 - - - (7,152) - Ruang Pompa m2 6.18 27,508 - - - 170,109 - Ruang Trafo m2 1.58 27,508 - - - 43,353 - LVMDB m2 1.64 27,508 - - - 45,172 - Ruang Genset m2 2.97 27,508 - - - 81,743 -

Plafond - - - - - Cat Emulsion ex. Mowilex/setara Sales Marketing m2 2.20 27,508 - - - 60,518 -

Reservation m2 0.90 27,508 - - - 24,757 - General Manage m2 0.92 27,508 - - - 25,390 - Revenue Manage m2 0.86 27,508 - - - 23,739 - Room Div Manag m2 0.88 27,508 - - - 24,207 - Secretary m2 0.55 27,508 - - - 15,129 - F&B Department m2 0.96 27,508 - - - 26,511 - Operator m2 0.79 27,508 - - - 21,663 - DOSM m2 0.47 27,508 - - - 12,929 - Koridor service m2 (14.43) 27,508 - - - (397,054) - Staff Canteen m2 3.33 27,508 - - - 91,670 - Engineering Stor m2 2.18 27,508 - - - 60,039 - Clinic m2 1.01 27,508 - - - 27,783 - Chef Engineering m2 0.93 27,508 - - - 25,445 - Control Room m2 0.89 27,508 - - - 24,620 - Female Toilet m2 (0.60) 27,508 - - - (16,505) - Musholla m2 1.28 27,508 - - - 35,210 - Male Locker m2 (7.94) 27,508 - - - (218,414) - Training Room m2 1.69 27,508 - - - 46,420 - Uniform m2 1.36 27,508 - - - 37,394 - HK Office m2 (5.40) 27,508 - - - (148,543) - H&R Office m2 8.44 27,508 - - - 232,168 - Clean Linen m2 1.49 27,508 - - - 41,004 - Lost & Found m2 (0.52) 27,508 - - - (14,304) - Guest Amenities m2 0.07 27,508 - - - 1,926 - Soiled Linen m2 (0.34) 27,508 - - - (9,353) - Chemical Store m2 1.06 27,508 - - - 29,158 - General Store m2 2.40 27,508 - - - 66,019 - Food Sorage m2 1.36 27,508 - - - 37,411 - Freezer, Chiller m2 1.74 27,508 - - - 47,864 - Commissary m2 1.84 27,508 - - - 50,615 - Receiving m2 1.04 27,508 - - - 28,608 - Security m2 1.14 27,508 - - - 31,325 - Kredit Manager m2 0.67 27,508 - - - 18,568 - General Cashier m2 0.67 27,508 - - - 18,568 - Filling Cabinet m2 (0.02) 27,508 - - - (550) -

of 222






Finance Departm m2 1.19 27,508 - - - 32,735 - Purchasing m2 0.42 27,508 - - - 11,553 - Finance Control m2 1.03 27,508 - - - 28,333 - Ruang sebelah se m2 (0.32) 27,508 - - - (8,803) - Ruang sebelah se m2 4.08 27,508 - - - 112,233 - Bordes Tangga k m2 3.60 27,508 - - - 99,029 - Driver waiting Ar m2 66.57 27,508 - - - 1,831,197 - Ruang sebelah toi m2 (65.52) 27,508 - - - (1,802,434) - Pantry m2 0.01 27,508 - - - 275 - Toilet Pantry m2 1.44 27,508 - - - 39,612 - Female Locker m2 3.78 27,508 - - - 103,980 -

of 222






Tempat Wudhu m2 0.90 27,508 - - - 24,757 - male Locker m2 0.17 27,508 - - - 4,676 - Washing m2 0.74 27,508 - - - 20,373 - Dry Garbage m2 1.21 27,508 - - - 33,422 - Wet Garbage m2 1.21 27,508 - - - 33,285 - Toilet Supir m2 0.40 27,508 - - - 11,003 - Tangga Kebakar m2 - 27,508 - - - - - Balancing Tank m2 2.80 27,508 - - - 76,888 - Tangga 1 (As 17 m2 - 27,508 - - - - - Tangga 2 (As 18 m2 - 27,508 - - - - - Parkir & Worksho m2 (136.24) 27,508 - - - (3,747,715) - Bottle Storage m2 (0.26) 27,508 - - - (7,152) - Hot Water tank m2 15.15 27,508 - - - 416,746 - STP m2 2.70 27,508 - - - 74,272 - GWT m2 - 27,508 - - - - - Ruang Pompa m2 100.40 27,508 - - - 2,761,803 - Ruang Trafo m2 47.78 27,508 - - - 1,314,442 - LVMDB m2 (6.12) 27,508 - - - (168,459) - Ruang Genset m2 (34.76) 27,508 - - - (956,119) - Ramp (Provisiona m2 (201.63) 27,508 - - - (5,546,394) -

Pasangan dinding bata ringan termasuk perekat Dinding luar, dal m2 (652.74) 273,076 - - - (178,247,096) - Pekerjaan Plester + aci dengan mortar instan Dinding luar, dal m2 132.60 99,145 - - - 13,146,834 -

PEKERJAAN PLAFOND - - - - - Plafond Gypsum 9 mm ex. Jayaboard/setara termasuk Guest room, kori m2 137.48 113,665 - - - 15,626,733 - Plafond Gypsum WR 9 mm ex. Jayaboard/setara Area Basah m2 (53.57) 125,625 - - - (6,729,101) - Plafond metal ex. Jof metal/ setara termasuk rangka Kitchen m2 (53.00) 837,200 - - - (44,371,600) - PEKERJAAN LANTAI DAN PELAPIS LANTAI - - - - - Pasangan batu alam andesit uk. 100x100 mm termasuk Reflecting Pond B m2 35.68 418,600 - - - 14,935,648 - Pasangan Loose Pebbles uk. Dia 30-50 mm Reflecting Pond m2 (2.58) 299,000 - - - (771,958) - Parket bambu laminasi uk. 100x200 termasuk Guest Room m2 19.64 249,100 - - - 4,891,602 - Dinding dalam dan dinding luar - - - - - Cat Emulsion ex. Mowilex /setara m2 168.31 27,508 - - - 4,629,940 - Cat weathershield ex. Mowilex/setara m2 (49.71) 34,684 - - - (1,724,142) - Plafond - - - - - Cat Emulsion ex. Mowilex /setara m2 (437.00) 27,508 - - - (12,020,996) - Cat weathershield ex. Mowilex/setara m2 (82.10) 34,684 - - - (2,847,494) -

- - - - - PEKERJAAN DINDING DAN PELAPIS DINDING - - - - - Pasangan dinding bata ringan termasuk perekat Dinding luar, dal m2 (566.65) 273,076 - - - (154,737,448) - Pekerjaan Plester + aci dengan mortar instan Dinding luar, dal m2 226.53 99,145 - - - 22,459,703 - Plafond Gypsum 9 mm ex. Jayaboard/setara termasuk Koridor, Guest m2 (73.20) 113,665 - - - (8,320,478) - Plafond Gypsum WR 9 mm ex. Jayaboard/setara Area basah m2 (17.00) 125,625 - - - (2,135,624) - Plafond Kalsiboard 6 mm ex. Jayaboard/setara Balcon m2 2.19 179,400 - - - 393,119 - Parket bambu laminasi uk. 100x200 termasuk Guest Room m2 19.64 249,100 - - - 4,891,602 - Treshold dari kayu bangkiray lebar 200 mm finishing Guest room (pintu m' (43.20) 179,400 - - - (7,750,080) - Inlay Stainless steel lebar 5 mm finishing hairline Guest room (pintu m' (43.20) 95,680 - - - (4,133,376) - Dinding dalam dan dinding luar - - - - - Cat Emulsion ex. Mowilex /setara Dinding Dalam m2 204.46 27,508 - - - 5,624,283 - Cat weathershield ex. Mowilex/setara Dinding Luar m2 22.07 34,684 - - - 765,639 - Plafond - - - - - Cat Emulsion ex. Mowilex /setara Plafond Dalam m2 (182.64) 27,508 - - - (5,024,105) - Cat weathershield ex. Mowilex/setara Plafond Luar m2 2.19 34,684 - - - 76,003 -

- - - - - PEKERJAAN DINDING DAN PELAPIS DINDING - - - - - Pasangan dinding bata ringan termasuk perekat Dinding luar, dal m2 (742.34) 273,076 - - - (202,715,921) - Plafond Gypsum 9 mm ex. Jayaboard/setara termasuk Koridor, guest R m2 78.35 113,665 - - - 8,905,161 - Plafond Gypsum WR 9 mm ex. Jayaboard/setara Area basah m2 (4.33) 125,625 - - - (544,521) - Waterproofing coating ex. Sika/fosroc termasuk pada Area Basah m2 (141.00) 51,331 - - - (7,237,668) - Pasangan homogeneus tile uk. 600x600 mm ex. Koridor m2 2.36 378,032 - - - 891,361 - Niro Granito/setara termasuk pengisi dan perekat mortar Toilet guest Roo m2 (9.66) 378,032 - - - (3,651,788) - Parket bambu laminasi uk. 100x200 termasuk Guest Room m2 20.36 249,100 - - - 5,072,772 - Treshold dari kayu bangkiray lebar 200 mm finishing Guest room (pintu m' (44.80) 179,400 - - - (8,037,120) - Inlay Stainless steel lebar 5 mm finishing hairline Guest room (pintu m' (44.80) 95,680 - - - (4,286,464) - Dinding dalam dan dinding luar - - - - - Cat Emulsion ex. Mowilex /setara m2 63.91 27,508 - - - 1,757,923 - Cat weathershield ex. Mowilex/setara m2 (71.87) 34,684 - - - (2,492,826) - Plafond - - - - - Cat Emulsion ex. Mowilex /setara m2 (36.99) 27,508 - - - (1,017,488) - Pasangan dinding bata ringan termasuk perekat Dinding luar, dal m2 (322.10) 273,076 - - - (87,956,538) - Pekerjaan Plester + aci dengan mortar instan Dinding luar, dal m2 1,017.12 99,145 - - - 100,841,891 - Plafond Gypsum 9 mm ex. Jayaboard/setara termasuk Koridor, kamar, f m2 (47.41) 113,665 - - - (5,388,566) - Plafond Gypsum WR 9 mm ex. Jayaboard/setara Area Basah m2 (5.17) 125,625 - - - (649,104) - Pasangan homogeneus tile uk. 600x600 mm ex. Koridor m2 8.97 378,032 - - - 3,390,379 - Niro Granito/setara termasuk pengisi dan perekat mortar Toilet guest Roo m2 (10.49) 378,032 - - - (3,966,500) - Parket bambu laminasi uk. 100x200 termasuk Guest room m2 22.91 249,100 - - - 5,706,869 - Treshold dari kayu bangkiray lebar 200 mm finishing Guest room (pintu m' (57.05) 179,400 - - - (10,234,770) - Inlay stainless Steel finish hairline lebar 5 mm termasuk Guest room (pintu m' (57.05) 95,680 - - - (5,458,544) - Dinding dalam dan dinding luar - - - - - Cat Emulsion ex. Mowilex /setara Dinding dalam m2 768.68 27,508 - - - 21,144,805 - Cat weathershield ex. Mowilex/setara Dinding Luar m2 247.94 34,684 - - - 8,599,551 - Plafond - - - - - Pasangan dinding bata ringan termasuk perekat Dinding luar, dal m2 (510.09) 273,076 - - - (139,292,860) - Pekerjaan Plester + aci dengan mortar instan Dinding luar, dal m2 245.58 99,145 - - - 24,348,191 - Plafond Gypsum 9 mm ex. Jayaboard/setara termasuk Guest Room, Kor m2 (32.00) 113,665 - - - (3,637,279) - Plafond Gypsum WR 9 mm ex. Jayaboard/setara Toilet, Toilet Spa m2 (12.00) 125,625 - - - (1,507,500) -

of 222






Pasangan homogeneus tile uk. 600x600 mm ex. Toilet Guest Ro m2 3.72 324,099 - - - 1,205,648 - Parket bambu laminasi uk. 100x200 termasuk Guest Room & S m2 73.00 249,100 - - - 18,184,300 - Dinding dalam dan dinding luar - - - - - Cat Emulsion ex. Mowilex /setara Dinding dalam m2 56.84 27,508 - - - 1,563,621 - Cat weathershield ex. Mowilex/setara Dinding Luar m2 189.44 34,684 - - - 6,570,537 - Plafond - - - - - Cat Emulsion ex. Mowilex /setara Plafond dalam m2 (44.00) 27,508 - - - (1,210,352) -

- - - - -

222 EVALUASIHOTEL BENOA

PROYEK : HOTEL HARIS BENOA BALI SUBYEK : EVALUASI TENDER NO. : 3 PAKET : PEKERJAAN STRUKTUR, ARSITEKTUR & SPARING ME TANGGAL : 11 SEPTEMBER 2013

NO. URAIAN PEKERJAAN

TOTAL HARGA

PT. JKS PT. TATA PT. PULAUINTAN PT. MULTIPRO QS KONTRAKTOR F KONTRAKTOR E KONTRAKTOR A KONTRAKTOR D

(Rp.) 18,570 (Rp.) (Rp.) (Rp.) (Rp.)

1. DAFTAR NO.1 PEKERJAAN PERSIAPAN, PRASARANA DAN PENUNJANG 3,961,670,000 213,337 5,813,915,500 6,206,500,000 11,694,535,234 6,513,700,000

2. DAFTAR NO. 2 PEKERJAAN PONDASI TIANG PANCANG 4,328,270,000 233,079 4,572,525,750 4,909,859,770 4,340,846,120 4,311,434,000

3. DAFTAR NO. 3 PEKERJAAN STRUKTUR 26,663,016,272 1,435,811 28,801,562,135 28,837,058,503 28,075,697,451 27,197,541,758

4. DAFTAR NO. 4 PEKERJAAN ARSITEKTUR 35,433,366,876 1,908,097 36,307,805,523 37,330,606,957 44,110,695,034 36,302,053,020 44,184,373,418

5. DAFTAR NO. 5 PEKERJAAN LUAR 1,009,062,986 1,210,633,707 1,261,105,393 1,359,153,830 1,108,205,182

6. DAFTAR NO. 6 PEKERJAAN SPARING ME 8,577,700 14,494,450 12,985,394 16,033,875 9,832,300

7. DAFTAR NO. 7 PEKERJAAN PROVISIONAL SUM - - - - -

8. DAFTAR NO. 8 PEKERJAAN TAMBAH/ KURANG 30,836,840 2,845,984,146 2,523,032,975 2,038,351,146 - 2,470,226,340

SUB TOTAL 71,434,800,674 79,566,921,211 81,081,148,991 91,635,312,691 75,442,766,259 81,028,342,357 91,708,991,075

PPN 10% 7,143,480,067 7,956,692,121 8,108,114,899 9,163,531,269 7,544,276,626 - 8,102,834,236 9,170,899,107

GRAND TOTAL 78,578,280,741 87,523,613,332 89,189,263,891 100,798,843,960 82,987,042,885 - 89,131,176,592 100,879,890,182

DIBULATKAN 78,578,000,000 87,523,613,000 89,189,264,000 100,799,000,000 82,987,000,000 - 89,131,177,000 100,880,000,000

RANKING 1 2 3 4

NOTE : NILAI PENAWARAN SETELAH KOREKSI ARITMATIK - Estimate Konsultan QS Rp. 73.701.000.000,- (sebelum kenaikan BBM)

Setelah eskalasi kenaikan BBM sebesar 12% estimate menjadi Rp. 82.545.000.000,-

DAF-2 : PEK. PONDASI TIANG PANCANG BILL OF QUANTITYHOTEL BENOA

DAFTAR 2 : PEKERJAAN PONDASI TIANG PANCANG


NO. URAIAN PEKERJAAN SATUAN VOLUME KONTRAKTOR A(Rp.)

2.1 PEKERJAAN MOBILISASI DAN DEMOBILISASIA Mobilisasi dan Demobilisasi alat-alat pemancangan,

dan perlengkapannya. Ls 1.00 40,339,250.00

B Mobilisasi dan Demobilisasi alat-alat test beban, Ls 1.00 17,288,250.00 dan perlengkapannya.

Ke Penjumlahan Rp.

2.2 PEKERJAAN PONDASI TIANG PANCANG (Provisional)Tiang pancang 25 x 25 cm

A Pengadaan Tiang Pancang :- Square Pile uk. 25x25 cm, 951 titik m' 16,167.00 259,320.00

(termasuk handling tiang)B Biaya pemancangan Jacking Pile

- Square Pile uk. 25x25 cm, 951 titik m' 16,167.00 132,540.00 C Penyambungan Tiang pancang ttk 1,888.00 824,070.00 D Pengadaan Tiang untuk Dolly m' 1.00 403,390.00 E jasa pancang Dolly m' 1.00 172,880.00

Ke Penjumlahan Rp.

2.3 PEKERJAAN TEST BEBAN (Provisional)Pengadaan peralatan, bahan, pekerja dan pengawas untukmelaksanakan pengetesan beban, termasuk blok beton danpemindahan, pengukuran, pencatatan data perhitungan sertalaporannya mengeluarkan peralatan test dan lainnya dari lokasipekerjaan

A Loading test ttk 2.00 Tidak ditawarkan B PDA Test ttk 5.00 14,406,880.00 C Horizontal/lateral test ttk 2.00 Tidak ditawarkan

Ke Penjumlahan Rp.

2.4 PEKERJAAN LAIN-LAIN (Provisional)A Idle Time untuk peralatan pancang dihitung setelah 7 hari /

alat (rate only)- Alat Pancang Square Pile 25x25 cm hari 1.00 2,305,100.00

B Idle Time untuk peralatan test beban dihitungsetelah 7 hari / alat (rate only)- Loading test hari 1.00 Tidak ditawarkan - PDA Test hari 1.00 2,305,100.00 - Horizontal/lateral test hari 1.00 Tidak ditawarkan

Ke Penjumlahan Rp.



PENJUMLAHAN

2.1 PEKERJAAN MOBILISASI DAN DEMOBILISASI

2.2 PEKERJAAN PONDASI TIANG PANCANG (Provisional)

2.3 PEKERJAAN TEST BEBAN (Provisional)

2.4 PEKERJAAN LAIN-LAIN (Provisional)



KONTRAKTOR B KONTRAKTOR D KONTRAKTOR E KONTRAKTOR F KONTRAKTOR G(Rp.) (Rp.) (Rp.) (Rp.) (Rp.)

63,000,000.00 108,675,000.00 57,000,000.00 54,794,000 198,000,000

157,500,000.00 include 210,900,000.00 106,200,000.00 99,000,000

147,000.00 175,087.50 165,300.00 192,000.00 219,615

68,250.00 78,487.50 74,100.00 41,000.00 106,480 288,750.00 60,375.00 285,000.00 27,000.00 45,000 68,250.00 84,525.00 199,500.00 192,000.00 121,000 68,250.00 181,125.00 148,200.00 41,000.00 106,480

92,400,000.00 36,225,000.00 57,000,000.00 86,300,000.00 36,300,000 8,400,000.00 12,075,000.00 11,400,000.00 13,699,000.00 12,100,000 67,200,000.00 36,225,000.00 34,200,000.00 50,300,000.00 36,300,000

15,000,000.00 6,037,500.00 3,990,000.00 2,100,000.00 10,000,000

92,400,000.00 - 1,140,000.00 2,200,000.00 6,050,000 8,400,000.00 - 1,710,000.00 3,400,000.00 6,050,000 67,200,000.00 - 1,140,000.00 3,400,000.00 6,050,000


QS (Rp. )

37,500,000

15,000,000

155,000

50,000 95,000

13,500,000 7,500,000 13,500,000


HARGA SATUAN (Rp. )

Rp.

Rp.

Rp.

Rp.

Rp.

DAF-3 : PEK STRUKTUR BILL OF QUANTITYHOTEL BENOA

DAFTAR 3 : PEKERJAAN STRUKTUR


NO. URAIAN PEKERJAAN SATUAN VOLUME KONTRAKTOR A KONTRAKTOR B(Rp.) (Rp.)

3 PEKERJAAN STRUKTUR

3.1 PEKERJAAN TANAH

A Pekerjaan pembersihan lahan m2 6,158.00 9,800 30,000.00

B Pekerjaan Galian tanah pada :- Pile Cap BS m3 378.00 35,500 121,000.00 - Pile Cap Lt. Dasar m3 145.00 35,500 121,000.00 - Tie Beam BS m3 268.00 35,500 121,000.00 - Pit Lift m3 206.40 35,500 121,000.00 - Lantai BS m3 12,085.60 35,500 121,000.00 - Kolam Renang m3 299.20 35,500 121,000.00 - Tie Beam Lantai dasar m3 95.00 35,500 121,000.00

C Buang tanah sisa galian keluar lokasi proyek m3 13,477.20 19,020 68,750.00 D Pasir urug tebal 10 cm dibawah :

- Pile Cap BS m3 38.00 177,500 236,500.00 - Pile Cap Lt. Dasar m3 14.00 177,500 236,500.00 - Tie Beam BS m3 40.30 177,500 236,500.00 - Pit Lift m3 9.60 177,500 236,500.00 - Lantai BS m3 237.90 177,500 236,500.00 - lantai dasar, kolam renang, reflecting pond m3 132.00 177,500 236,500.00 - Tie Beam Lantai dasar m3 14.00 177,500 236,500.00

E Lantai kerja tebal 5 cm di bawah :- Pile Cap BS m3 19.00 867,940 698,197.50 - Pile Cap Lt. Dasar m3 7.00 867,940 698,197.50 - Tie Beam BS m3 20.20 867,940 698,197.50 - Pit Lift m3 4.80 867,940 698,197.50 - Lantai BS m3 118.95 867,940 698,197.50 - lantai dasar m3 66.00 867,940 698,197.50 - Tie Beam Lantai dasar m3 7.00 867,940 698,197.50

F Potong Kepala Tiang pancang ttk 951.00 120,450 52,500.00 G Dewatering Ls 1.00 328,476,750 165,000,000.00

Ke Penjumlahan Rp.

3.2 PEKERJAAN STRUKTUR3.2.1 LANTAI BASEMENT

BetonBeton Mutu K-250 pada :

A - Pile cap m3 321.00 860,020 914,842.50 B - Tie Beam m3 208.00 860,020 914,842.50 C - Plat Lantai (Provisional) m3 488.70 860,020 914,842.50 D - Retaining wall m3 137.00 860,020 914,842.50 E - Plat Ramp +Balok Ramp + Gutter (Provisional) m3 54.00 860,020 914,842.50 F - Pitlift m3 52.50 860,020 914,842.50 G - tangga m3 6.20 860,020 914,842.50 H - tangga ME (Provisional) m3 1.50 860,020 914,842.50

Beton Mutu K-300 pada :I - Kolom m3 99.00 869,310 978,367.50

Besi Beton (BJTP 24 & BJTD 40) pada :J - Pile cap kg 24,834.00 10,550 13,942.50 K - Tie Beam kg 60,250.00 10,550 13,942.50 L - Plat Lantai (Provisional) kg 60,598.80 10,550 13,942.50 M - Retaining wall kg 13,693.00 10,550 13,942.50 N - Plat Ramp +Balok Ramp + Gutter (Provisional) kg 12,150.00 10,550 13,942.50 O - Pitlift kg 4,462.00 10,550 13,942.50 P - Kolom kg 42,909.00 10,550 13,942.50 Q - Tangga kg 737.00 10,550 13,942.50 R - tangga ME (provisional) kg 249.00 10,550 13,942.50

Acuan Batako pada :S - Pile Cap m2 755.00 108,810 93,452.00 T - Tie Beam m2 1,331.00 108,810 93,452.00 U - Plat Lantai (Provisional) m2 38.00 108,810 93,452.00 V - Pit Lift Luar m2 125.00 108,810 93,452.00 W - Retaining Wall Luar m2 913.00 108,810 93,452.00


NO. URAIAN PEKERJAAN SATUAN VOLUME HARGA SATUAN HARGA SATUAN (Rp. ) (Rp. )

3.2.1 LANTAI BASEMENT

Acuan halus pada :

A - Retaining Wall Dalam m2 913.00 140,080 139,920.00 B - Pitlift Dalam m2 89.00 140,080 139,920.00 C - Plat Ramp +Balok Ramp + Gutter (Provisional) m2 296.40 130,580 139,920.00 D - Tangga m2 58.40 158,100 139,920.00 E - Tangga ME (Provisional) m2 9.00 158,100 139,920.00

Acuan Halus beton exposeF - Kolom m2 879.00 145,540 209,880.00

Waterproofing Integral pada :G - Pile cap m3 321.00 335,230 275,000.00 H - Tie Beam m3 208.00 335,230 275,000.00 I - Plat Lantai m3 488.70 335,230 275,000.00 J - Retaining wall m3 137.00 335,230 275,000.00 K - Pitlift m3 52.50 335,230 275,000.00

Ke Penjumlahan Rp.

3.2.2 LANTAI DASAR


A - Plat lantai As 0-25 m3 424.00 860,020 914,842.50 B - plat Lantai As 25-31 m3 180.00 860,020 914,842.50 C - Pile cap m3 124.00 860,020 914,842.50 D - Balok m3 359.00 860,020 914,842.50 E - Tangga m3 11.70 860,020 914,842.50

Beton Mutu K-300 pada :F - Kolom m3 139.00 869,310 978,367.50

Besi Beton (BJTP 24 & BJTD 40) pada :A - Plat lantai kg 74,896.00 10,550 13,942.50 C - Pile cap kg 9,103.00 10,550 13,942.50 D - Balok kg 102,069.00 10,550 13,942.50 E - Tangga kg 1,275.00 10,550 13,942.50 F - Kolom kg 53,173.00 10,550 13,942.50

Acuan halus pada :A - Plat lantai As 0-25 m2 3,290.50 130,580 139,920.00 B - Balok As 0-25 m2 1,829.00 127,380 139,920.00 C - Tangga m2 102.00 158,100 139,920.00

Acuan Halus beton exposeD - Kolom m2 1,225.00 145,540 209,880.00

Acuan Batako pada :E - plat Lantai As 25-31 m2 19.50 130,580 93,452.00 F - Pile cap m2 249.00 108,810 93,452.00 G - Balok As 25-31 m2 447.00 127,380 93,452.00

waterproofing IntegralA - plat Lantai As 25-31 m3 180.00 335,230 275,000.00 B - Pile cap m3 124.00 335,230 275,000.00 C - Balok As 25-31 m3 37.00 335,230 275,000.00

Ke Penjumlahan Rp.

3.2.3 LANTAI 1


A - Plat lantai m3 429.00 860,020 914,842.50 B - Balok m3 273.20 860,020 914,842.50 C - Tangga m3 13.77 860,020 914,842.50 D - Kolom m3 97.00 860,020 914,842.50 E - Janggutan Balkon m3 3.20 860,020 914,842.50



3.2.3 LANTAI 1

Besi Beton (BJTP 24 & BJTD 40) pada :A - Plat lantai kg 49,335.00 10,550 13,942.50 B - Balok kg 77,057.00 10,550 13,942.50 C - Tangga kg 1,508.00 10,550 13,942.50 D - Kolom kg 40,450.00 10,550 13,942.50 E - Janggutan Balkon kg 680.00 10,550 13,942.50

Acuan halus pada :F - Plat lantai m2 3,212.00 130,580 139,920.00 G - Balok m2 1,443.30 127,380 139,920.00 H - Tangga m2 117.80 158,100 139,920.00

Acuan Beton expose pada :I - kolom m2 850.00 145,540 209,880.00 J - Balok ( area tepi luar ) m2 159.00 155,010 209,880.00 K - janggutan Balkon m2 63.00 155,010 209,880.00

Ke Penjumlahan Rp.

3.2.4 LANTAI 2BetonBeton Mutu K-250 pada :

A - Plat lantai m3 315.00 860,020 914,842.50 B - Balok m3 227.90 860,020 914,842.50 C - Tangga m3 13.77 860,020 914,842.50 D - Kolom m3 102.00 860,020 914,842.50 E - janggutan Balkon m3 5.00 860,020 914,842.50

Besi Beton (BJTP 24 & BJTD 40) pada :F - Plat lantai kg 27,405.00 10,550 13,942.50 G - Balok kg 66,076.00 10,550 13,942.50 H - Tangga kg 1,508.00 10,550 13,942.50 I - Kolom kg 37,770.00 10,550 13,942.50 J - janggutan Balkon kg 1,077.00 10,550 13,942.50

Acuan halus pada :K - Plat lantai m2 2,687.00 130,580 139,920.00 L - Balok m2 1,329.60 127,380 139,920.00 M - Tangga m2 117.80 158,100 139,920.00

Acuan Beton expose pada :N - kolom m2 936.00 145,540 209,880.00 O - Balok ( area tepi luar ) m2 119.00 155,010 209,880.00 P - janggutan Balkon m2 100.00 155,010 209,880.00

Ke Penjumlahan Rp.


A - Plat lantai m3 312.00 860,020 914,842.50 B - Balok m3 225.70 860,020 914,842.50 C - Tangga m3 18.90 860,020 914,842.50 D - Kolom m3 77.00 860,020 914,842.50 E - Janggutan Balkon m3 4.00 860,020 914,842.50

Besi Beton (BJTP 24 & BJTD 40) pada :F - Plat lantai kg 27,144.00 10,550 13,942.50 G - Balok kg 67,143.00 10,550 13,942.50 H - Tangga kg 2,069.00 10,550 13,942.50 I - Kolom kg 30,937.00 10,550 13,942.50 J - Janggutan Balkon kg 814.00 10,550 13,942.50

Acuan pada :K - Plat lantai m2 2,652.00 130,580 139,920.00 L - Balok m2 1,146.60 127,380 139,920.00 M - Tangga m2 162.60 158,100 139,920.00

Acuan Beton expose pada :N - kolom m2 725.00 145,540 209,880.00 O - Balok ( area tepi luar ) m2 178.00 155,010 209,880.00 P - janggutan Balkon m2 76.00 155,010 209,880.00

Ke Penjumlahan Rp.




A - Plat lantai m3 317.00 860,020 914,842.50 B - Balok m3 228.40 860,020 914,842.50 C - Kolom m3 72.00 860,020 914,842.50 D - Janggutan Balkon m3 10.00 860,020 914,842.50

Besi Beton (BJTP 24 & BJTD 40) pada :E - Plat lantai kg 27,579.00 10,550 13,942.50 F - Balok kg 65,694.00 10,550 13,942.50 G - Kolom kg 23,327.00 10,550 13,942.50 H - Janggutan Balkon kg 1,752.00 10,550 13,942.50

Acuan halus pada :I - Plat lantai m2 2,699.00 130,580 139,920.00 J - Balok m2 1,341.00 127,380 139,920.00

Acuan Beton expose pada :K - Kolom m2 694.00 145,540 209,880.00 L - Balok ( area tepi luar ) m2 121.00 155,010 209,880.00 M - Janggutan Balkon m2 196.00 155,010 209,880.00

Ke Penjumlahan Rp.

3.2.7 LANTAI ATAPBetonBeton Mutu K-250 pada :

A - Plat lantai+rumah lift (Provisional) m3 291.50 860,020 914,842.50 B - Balok m3 208.50 860,020 914,842.50 C - Janggutan Balkon m3 12.00 860,020 914,842.50

Besi Beton (BJTP 24 & BJTD 40) pada :D - Plat lantai+rumah lift (Provisional) kg 25,404.00 10,550 13,942.50 E - Balok kg 58,736.00 10,550 13,942.50 F - Janggutan Balkon kg 1,809.00 10,550 13,942.50

Acuan pada :G - Plat lantai+rumah lift (Provisional) m2 2,486.12 130,580 139,920.00 H - Balok m2 1,223.40 127,380 139,920.00

Acuan Beton expose pada :I - Balok m2 114 155,010 209,880.00 J - janggutan balkon m2 235.00 155,010 209,880.00

K Waterproofing membran termasuk screed dan m2 2,429.00 201,930 160,579.88 kawat ayam

Ke Penjumlahan Rp.

3.2.8 RANGKA ATAP (Provisional)

A Baja WF uk. 150x75x5x7 mm kg 41,005.00 16,540 18,452.50

B Baja Kanal C uk. 100x50x5 mm kg 29,862.00 16,360 18,452.50

C kaso Hollow uk. 20x40 mm kg 8,532.00 17,030 18,452.50

D Plat baja tebal 1.2-18 mm (variatif) kg 4,764.00 16,540 18,452.50

E Baut dia. 10 mm bh 300.00 6,350 12,500.00

F Baut dia 16 mm bh 672.00 10,590 12,500.00

G Baut dia 19 mm bh 400.00 14,520 12,500.00

H Baut dia. 22 mm bh 200.00 26,380 12,500.00

I Angkur dia 19 mm bh 150.00 58,960 15,000.00

J Angkur dia 22 mm bh 180.00 84,820 20,000.00

K Chemical Angkur dia 19 mm bh 50.00 98,600 150,000.00

L Chemical Angkur dia. 22 mm bh 75.00 153,070 180,000.00

M Trekstang dia. 10 mm kg 915.00 33,320 20,000.00

N Wind Bracing dia. kg 915.00 17,490 26,000.00

O Grouting beton tebal 2,5 cm m2 27.00 1,179,700 50,000.00

P Cat Zinkromate kg 85,993.00 520 10,000.00

Q Cat Baja kg 85,993.00 2,940 10,000.00

Ke Penjumlahan Rp.


3.3 PEKERJAAN STRUKTUR LAIN-LAIN

Struktur Toilet Kids Club & Outdoor ShowerDudukan pool Deck, Café, Kids Club(Provisional)


A Pemadatan tanah m2 917.00 11,230 15,000.00

B Pasir Urug 10 cm m3 91.70 177,500 236,500.00

C Lantai kerja K 125 tebal 5 cm m3 45.90 867,940 698,197.50

D Aanstamping m3 27.00 423,010 265,512.50

E pasangan Batu kali 1 : 5 pcs m3 84.00 662,010 450,912.00

F Beton K -250- Plat lantai m3 37.90 860,020 914,842.50 - kolom m3 1.80 860,020 914,842.50 - Slof m3 10.00 860,020 914,842.50 - Plat Atap m3 33.70 860,020 914,842.50 - Ring Balok m3 8.00 860,020 914,842.50

G Wire mesh M 6 1 lapis- Plat lantai m2 379.00 44,810 43,117.58

- Plat dak atap m2 337.00 44,810 43,117.58

H Besi Beton (BJTP 24 & BJTD 40) pada :- kolom kg 10,550 13,942.50 - Slof kg 959.00 10,550 13,942.50 - Ring Balok kg 768.00 10,550 13,942.50

I Acuan Halus pada :- Plat lantai m2 20.20 130,580 139,920.00

- kolom m2 49.00 145,540 139,920.00

- Slof m2 119.00 127,380 139,920.00

- Plat Atap m2 337.00 130,580 139,920.00

- Ring Balok m2 355.00 127,380 139,920.00

Ground Water Tank J - Galian tanah m³ Include Lt. BS 35,500 K - Pasir urug m³ Include Lt. BS 177,500 L - Lantai kerja K 125 tebal 5 cm m² Include Lt. BS 867,940 M - Beton K-250 Dinding m³ 71.00 860,020 914,842.50 N - Besi Kg 7,091.00 10,550 13,942.50 O - Acuan halus m² 626.00 140,080 139,920.00

P - Acuan batako m² tidak ada 108,810 Q - Waterproofing integral m³ 71.00 335,230 275,000.00

R - Buang Galian Tanah m³ Include Lt. BS 19,020 S - Manhole beton uk. 800x800 mm bh 2.00 1,500,000 2,880,000.00

Tangga pada GWTT - Ladder Stainless Steel pada GWT lebar 40 cm, ### m' 8.00 2,150,000 850,000.00

pegangan dari pipa dia. 6 cm, anak tangga daripiap 5 cm

U - Ladder galvanis finish cat pada GWT lebar 40 cm, m' 8.00 2,150,000 650,000.00

pegangan dari pipa dia. 6 cm, anak tangga daripipa 5 cm

Sewage Treathment Plant (STP)(Provisional)

A - Galian tanah m³ Include Lt. BS 35,500 B - Pasir urug m³ Include Lt. BS 177,500 C - Lantai kerja K 125 tebal 5 cm m² Include Lt. BS 867,940 D - Beton K-250 m³ 34.00 860,020 914,842.50 E - Besi Kg 3,680.00 10,550 13,942.50 F - Acuan halus m² 326.00 140,080 139,920.00

G - Waterproofing integral m³ 34.00 335,230 275,000.00

H - Buang Galian Tanah m³ Include Lt. BS 19,020 I - Manhole beton uk. 800x800 mm bh 3.00 1,500,000 2,880,000.00

J - Ladder Galvanis pada STP m' 6.00 1,650,000 650,000.00

Balancing Tank (Provisional)A - Galian tanah m³ Include Lt. BS 35,500 B - Pasir urug m³ Include Lt. BS 177,500 C - Lantai kerja K 125 tebal 5 cm m² Include Lt. BS 867,940 D - Beton K-250 m³ 16.70 860,020 914,842.50 E - Besi Kg 1,980.00 10,550 13,942.50 F - Acuan halus m² 168.00 140,080 139,920.00


H - Buang Galian Tanah m³ Include Lt. BS 19,020 I - Manhole beton uk. 800x800 mm bh 2.00 1,500,000


Separator Beam (Provisional)A - Beton K-250 m³ 5.00 860,020 914,842.50 B - Besi Kg 1,245.00 10,550 13,942.50 C - Acuan halus m² 92.00 140,080 139,920.00

Grease Trap (Provisional)A - Galian tanah m³ Include BS 35,500 B - Pasir urug m³ Include BS 177,500 C - Lantai kerja K 125 tebal 5 cm m² Include BS 867,940 D - Beton K-250 m³ 9.00 860,020 914,842.50 E - Besi Kg 1,485.00 10,550 13,942.50


F - Acuan halus m² 59.00 140,080 139,920.00


H - Buang Galian Tanah m³ Include BS 19,020 I - Manhole beton uk. 800x800 mm bh 2.00 1,500,000 2,880,000.00

Sumpit (Provisional)A - Beton K-250 m³ 7.00 860,020 914,842.50 B - Besi Kg 825.00 10,550 13,942.50 C - Acuan halus m² 27.00 140,080 139,920.00

D - Acuan Luar m² 47.00 140,080 93,452.00

E - Waterproofing integral m³ 7.00 335,230 275,000.00

Kolam renang, overflow & Gutter (Lt. dasar)Reflecting Pond (Provisional)

A - Galian tanah m³ include lt. dasar 35,500 B - Pasir urug m³ include lt. dasar 177,500 C - Lantai kerja K 125 tebal 5 cm m² include lt. dasar 867,940 D - Beton K-250 m³ 31.00 860,020 914,842.50 E - Besi Kg 6,390.00 10,550 13,942.50 F - Acuan halus m² 529.00 140,080 139,920.00


H - Buang Galian Tanah m³ include lt. dasar 19,020 I - Ladder Stainless Steel pada kolam renang ### m' 7.00 2,150,000 850,000.00

Kolam renang, overflow & Gutter (Lt. 4) (Provisional)A - Beton K-250 m³ 14.00 860,020 914,842.50 B - Besi Kg 1,772.00 10,550 13,942.50 C - Acuan halus m² 165.00 140,080 139,920.00

D - Waterproofing integral m³ 14.00 335,230 275,000.00

E - Ladder Stainless Steel pada kolam renang ### m' 6.00 2,150,000 850,000.00

A Dudukan Pool Deck dari plat beton tebal 10 cm, m2 477.00 709,470 450,000.00

Wire mesh M6 1 lapis (Lt. dasar) ProvisionalB Dudukan Pool Deck dari rangka baja (Lt. 4) m2 28.00 1,009,470 2,500,000.00

h : 80 cm Provisional

Pondasi Genset A - Beton K-250 m³ 7.84 860,020 914,842.50 B - Besi Kg 691.00 10,550 13,942.50 C - Acuan batako m² 13.00 140,080 93,452.00

D - Galian Tanah m3 Include Lt. BS 35,500 E - Lantai Kerja m3 Include Lt. BS 867,940 F - Pasir Urug m3 Include Lt. BS 177,500 G - Buang Galian Tanah m3 Include Lt. BS 19,020 H - Waterproofing Integral m3 7.84 335,230 275,000.00

Pondasi ME (Provisional)A - Beton K-250 m³ 5.00 860,020 914,842.50 B - Besi Kg 450.00 10,550 13,942.50 C - Acuan halus m² 12.00 140,080 139,920.00

Balancing Tank Lantai 4 (Provisional)

A - Beton K-250 m³ 7.20 860,020 914,842.50 B - Besi Kg 864.00 10,550 13,942.50 C - Acuan halus m² 80.00 140,080 139,920.00

D - Waterproofing integral m³ 7.20 335,230 275,000.00

Dilatasi lebar 80 mmA lantai 1 m' 20.60 938,350 165,000.00 B lantai 2 m' 20.60 938,350 165,000.00 C lantai 3 m' 20.60 938,350 165,000.00 D lantai 4 m' 20.60 938,350 165,000.00 E lantai Atap m' 20.60 938,350 165,000.00

Ke Penjumlahan Rp.



PENJUMLAHAN

3 PEKERJAAN STRUKTUR3.1 PEKERJAAN TANAH3.2 PEKERJAAN STRUKTUR

3.2.1 LANTAI BASEMENT3.2.2 LANTAI DASAR3.2.3 LANTAI 13.2.4 LANTAI 23.2.5 LANTAI 33.2.6 LANTAI 43.2.7 LANTAI ATAP3.2.8 RANGKA ATAP (Provisional)




KONTRAKTOR D KONTRAKTOR E KONTRAKTOR F KONTRAKTOR G QS (Rp.) (Rp.) (Rp.) (Rp.) (Rp. )

6,037.50 7,410.00 14,000.00 10,000.00 5,000

80,010.00 46,740.00 34,000.00 48,750.00 31,500 80,010.00 46,740.00 34,000.00 48,750.00 31,500 80,010.00 46,740.00 34,000.00 48,750.00 31,500 30,187.50 46,740.00 34,000.00 48,750.00 31,500 30,187.50 28,500.00 34,000.00 41,950.00 31,500 30,187.50 46,740.00 34,000.00 41,950.00 31,500 80,010.00 46,740.00 34,000.00 48,750.00 31,500

21,735.00 36,480.00 58,200.00 24,200.00 15,750

200,025.00 252,050.00 185,000.00 210,000.00 351,750 200,025.00 252,050.00 185,000.00 210,000.00 351,750 200,025.00 252,050.00 185,000.00 210,000.00 351,750 200,025.00 252,050.00 185,000.00 210,000.00 351,750 200,025.00 252,050.00 185,000.00 210,000.00 351,750 200,025.00 252,050.00 185,000.00 210,000.00 351,750 200,025.00 252,050.00 185,000.00 210,000.00 351,750

928,848.80 482,540.00 536,600.00 699,400.00 1,161,090 928,848.80 482,540.00 536,600.00 699,400.00 1,161,090 928,848.80 482,540.00 536,600.00 699,400.00 1,161,090 928,848.80 482,540.00 536,600.00 699,400.00 1,161,090 928,848.80 482,540.00 536,600.00 699,400.00 1,161,090 928,848.80 482,540.00 536,600.00 699,400.00 1,161,090 928,848.80 482,540.00 536,600.00 699,400.00 1,161,090

120,750.00 45,600.00 72,000.00 85,000.00 40,000 158,837,080.00 595,080,000.00 392,000,000.00 537,000,000.00 210,000,000

835,795.00 950,280.00 1,005,700.00 893,100.00 834,900 835,795.00 950,280.00 1,005,700.00 893,100.00 834,900 835,795.00 950,280.00 1,005,700.00 893,100.00 834,900 835,795.00 950,280.00 1,005,700.00 893,100.00 834,900 835,795.00 950,280.00 1,005,700.00 893,100.00 834,900 835,795.00 950,280.00 1,005,700.00 893,100.00 834,900 835,795.00 950,280.00 1,005,700.00 893,100.00 834,900 835,795.00 950,280.00 1,005,700.00 893,100.00 834,900

898,044.00 1,014,090.00 1,024,900.00 925,300.00 872,410

11,338.85 10,712.44 12,300.00 11,300.00 10,889 11,338.85 10,712.44 12,300.00 11,300.00 10,889 11,338.85 10,712.44 12,300.00 11,300.00 10,889 11,338.85 10,712.44 12,300.00 12,543.00 10,889 11,338.85 10,712.44 12,300.00 12,543.00 10,889 11,338.85 10,712.44 12,300.00 12,543.00 10,889 11,338.85 10,712.44 12,300.00 11,300.00 10,889 11,338.85 10,712.44 12,300.00 11,300.00 10,889 11,338.85 10,712.44 12,300.00 12,543.00 10,889

103,188.74 77,710.00 80,000.00 73,200.00 54,443 103,188.74 77,710.00 80,000.00 73,200.00 54,443 103,188.74 77,710.00 80,000.00 73,200.00 54,443 103,188.74 77,710.00 80,000.00 73,200.00 54,443 103,188.74 77,710.00 80,000.00 73,200.00 54,443


HARGA SATUAN HARGA SATUAN HARGA SATUAN HARGA SATUAN HARGA SATUAN (Rp. ) (Rp. ) (Rp. ) (Rp. ) (Rp. )

118,734.32 154,440.00 126,000.00 138,700.00 147,977 118,734.32 154,440.00 126,000.00 138,700.00 147,977 137,915.59 140,850.00 127,700.00 138,700.00 147,977 221,752.44 145,290.00 132,200.00 139,800.00 147,977 221,752.44 145,290.00 132,200.00 139,800.00 147,977

116,691.91 142,960.00 116,300.00 138,700.00 169,116

271,687.50 96,900.00 219,200.00 187,000.00 377,339 271,687.50 96,900.00 219,200.00 187,000.00 377,339 271,687.50 96,900.00 219,200.00 187,000.00 377,339 271,687.50 96,900.00 219,200.00 187,000.00 377,339 271,687.50 96,900.00 219,200.00 187,000.00 377,339

835,795.00 950,280.00 1,005,700.00 868,100.00 834,900 835,795.00 950,280.00 1,005,700.00 868,100.00 834,900 835,795.00 950,280.00 1,005,700.00 868,100.00 834,900 835,795.00 950,280.00 1,005,700.00 868,100.00 834,900 835,795.00 950,280.00 1,005,700.00 868,100.00 834,900

898,044.00 1,014,090.00 1,024,900.00 925,300.00 872,410

11,338.85 10,712.44 12,300.00 11,300.00 10,889 11,338.85 10,712.44 12,300.00 11,300.00 10,889 11,338.85 10,712.44 12,300.00 11,300.00 10,889 11,338.85 10,712.44 12,300.00 12,430.00 10,889 11,338.85 10,712.44 12,300.00 11,300.00 10,889

137,915.59 140,850.00 132,200.00 129,200.00 137,802 175,807.68 146,940.00 127,700.00 138,700.00 147,977 221,752.44 145,290.00 132,200.00 139,800.00 137,802

116,691.91 142,960.00 116,300.00 138,700.00 169,116

103,188.74 77,710.00 80,000.00 68,900.00 54,443 103,188.74 77,710.00 80,000.00 68,900.00 54,443 103,188.74 77,710.00 80,000.00 68,900.00 54,443

271,687.50 96,900.00 219,200.00 187,000.00 377,339 271,687.50 96,900.00 219,200.00 187,000.00 377,339 271,687.50 96,900.00 219,200.00 187,000.00 377,339

835,795.00 950,280.00 1,005,700.00 868,100.00 834,900 835,795.00 950,280.00 1,005,700.00 868,100.00 834,900 835,795.00 950,280.00 1,005,700.00 868,100.00 834,900 835,795.00 950,280.00 1,005,700.00 868,100.00 834,900 835,795.00 950,280.00 1,005,700.00 868,100.00 834,900



11,338.85 10,712.44 12,300.00 11,300.00 10,889 11,338.85 10,712.44 12,300.00 11,300.00 10,889 11,338.85 10,712.44 12,300.00 12,430.00 10,889 11,338.85 10,712.44 12,300.00 11,300.00 10,889 11,338.85 10,712.44 12,300.00 11,300.00 10,889

137,915.59 140,850.00 132,200.00 129,200.00 137,802 175,807.68 146,940.00 127,700.00 138,700.00 147,977 221,752.44 145,290.00 132,200.00 139,800.00 137,802

116,691.91 142,960.00 116,300.00 138,700.00 169,116 175,807.68 180,540.00 152,300.00 138,700.00 169,116 118,734.32 180,540.00 152,300.00 138,700.00 169,116

835,795.00 950,280.00 1,005,700.00 868,100.00 834,900 835,795.00 950,280.00 1,005,700.00 868,100.00 834,900 835,795.00 950,280.00 1,005,700.00 868,100.00 834,900 835,795.00 950,280.00 1,005,700.00 868,100.00 834,900 835,795.00 950,280.00 1,005,700.00 868,100.00 834,900

11,338.85 10,712.44 12,300.00 11,300.00 10,889 11,338.85 10,712.44 12,300.00 11,300.00 10,889 11,338.85 10,712.44 12,300.00 12,430.00 10,889 11,338.85 10,712.44 12,300.00 11,300.00 10,889 11,338.85 10,712.44 12,300.00 11,300.00 10,889

137,915.59 140,850.00 132,200.00 129,200.00 137,802 175,807.68 146,940.00 127,700.00 138,700.00 147,977 221,752.44 145,290.00 132,200.00 139,800.00 137,802

116,691.91 142,960.00 116,300.00 138,700.00 169,116 175,807.68 180,540.00 152,300.00 138,700.00 169,116 118,734.32 180,540.00 152,300.00 138,700.00 169,116

835,795.00 950,280.00 1,005,700.00 868,100.00 834,900 835,795.00 950,280.00 1,005,700.00 868,100.00 834,900 835,795.00 950,280.00 1,005,700.00 868,100.00 834,900 835,795.00 950,280.00 1,005,700.00 868,100.00 834,900 835,795.00 950,280.00 1,005,700.00 868,100.00 834,900

11,338.85 10,712.44 12,300.00 11,300.00 10,889 11,338.85 10,712.44 12,300.00 11,300.00 10,889 11,338.85 10,712.44 12,300.00 12,430.00 10,889 11,338.85 10,712.44 12,300.00 11,300.00 10,889 11,338.85 10,712.44 12,300.00 11,300.00 10,889

137,915.59 140,850.00 132,200.00 129,200.00 137,802 175,807.68 146,940.00 127,700.00 138,700.00 147,977 221,752.44 145,290.00 132,200.00 139,800.00 137,802

116,691.91 142,960.00 116,300.00 138,700.00 169,116 175,807.68 180,540.00 152,300.00 138,700.00 169,116 118,734.32 180,540.00 152,300.00 138,700.00 169,116



835,795.00 950,280.00 1,005,700.00 868,100.00 834,900 835,795.00 950,280.00 1,005,700.00 868,100.00 834,900 835,795.00 950,280.00 1,005,700.00 868,100.00 834,900 835,795.00 950,280.00 1,005,700.00 868,100.00 834,900

11,338.85 10,712.44 12,300.00 11,300.00 10,889 11,338.85 10,712.44 12,300.00 11,300.00 10,889 11,338.85 10,712.44 12,300.00 11,300.00 10,889 11,338.85 10,712.44 12,300.00 11,300.00 10,889

137,915.59 140,850.00 132,200.00 129,200.00 137,802 175,807.68 146,940.00 127,700.00 138,700.00 147,977

116,691.91 142,960.00 116,300.00 138,700.00 169,116 175,807.68 180,540.00 152,300.00 138,700.00 169,116 118,734.32 180,540.00 152,300.00 138,700.00 169,116

835,795.00 950,280.00 1,005,700.00 868,100.00 834,900 835,795.00 950,280.00 1,005,700.00 868,100.00 834,900 835,795.00 950,280.00 1,005,700.00 868,100.00 834,900

11,338.85 10,712.44 12,300.00 11,300.00 10,889 11,338.85 10,712.44 12,300.00 11,300.00 10,889 11,338.85 10,712.44 12,300.00 11,300.00 10,889

137,915.59 140,850.00 132,200.00 129,200.00 137,802 175,807.68 146,940.00 127,700.00 138,700.00 147,977

175807.675 180,540.00 152,300.00 138700 169,116 118,734.32 180,540.00 152,300.00 138,700.00 169,116

175,289.94 102,730.00 165,000.00 215,000.00 134,156

21,131.25 18,700.00 23,000.00 19,500.00 13,789 21,131.25 20,600.00 23,000.00 19,500.00 13,789 21,131.25 22,530.00 23,000.00 19,500.00 13,789 21,131.25 18,550.00 23,000.00 19,500.00 13,789 30,187.50 4,210.00 12,200.00 16,500.00 5,000 36,225.00 7,590.00 18,000.00 19,000.00 7,500 42,262.50 12,530.00 23,000.00 20,000.00 12,500 48,300.00 22,630.00 28,800.00 21,500.00 15,000 120,750.00 65,000.00 122,300.00 95,000.00 15,000 144,900.00 95,090.00 136,600.00 135,000.00 17,500 66,412.50 251,020.00 122,300.00 150,000.00 35,000 90,562.50 342,610.00 136,600.00 185,000.00 50,000 18,112.50 18,930.00 23,000.00 18,500.00 11,500 18,112.50 18,630.00 23,000.00 18,500.00 11,500 181,125.00 171,000.00 57,500.00 450,000.00 150,000 1,026.38 1,320.00 1,400.00 750.00 1,500 3,889.88 1,490.00 2,900.00 1,300.00 5,500

HARGA SATUAN (Rp. )

HARGA SATUAN HARGA SATUAN HARGA SATUAN HARGA SATUAN (Rp. ) (Rp. ) (Rp. ) (Rp. )


129,806.25 2,850.00 6,000.00 12,500.00 3,500 200,025.00 252,050.00 185,000.00 210,000.00 351,750 928,848.80 482,540.00 536,600.00 699,400.00 1,161,090 275,458.00 520,830.00 305,000.00 450,000.00 375,000 578,823.61 620,470.00 470,000.00 600,000.00 625,000

835,795.00 950,280.00 1,005,700.00 893,100.00 834,900 835,795.00 950,280.00 1,005,700.00 893,100.00 834,900 835,795.00 950,280.00 1,005,700.00 893,100.00 834,900 835,795.00 950,280.00 1,005,700.00 893,100.00 834,900 835,795.00 950,280.00 1,005,700.00 893,100.00 834,900

50,220.35 62,520.00 52,200.00 48,000.00 35,100 50,220.35 62,520.00 52,200.00 48,000.00 35,100

10,712.44 12,300.00 11,300.00 11,338.85 10,712.44 12,300.00 11,300.00 10,889 11,338.85 10,712.44 12,300.00 11,300.00 10,889

137,915.59 140,850.00 132,200.00 129,200.00 137,802 116,691.91 142,960.00 97,000.00 138,700.00 169,116 103,188.74 84,690.00 84,000.00 138,700.00 147,977 137,915.59 140,850.00 132,200.00 129,200.00 137,802 175,807.68 146,940.00 84,000.00 138,700.00 147,977

- - -

835,795.00 950,280.00 1,005,700.00 868,100.00 834,900 11,338.85 10,712.44 12,300.00 11,300.00 10,889 118,734.32 154,440.00 126,000.00 138,700.00 147,977

54,443 21,735.00 96,900.00 219,200.00 187,000.00 377,339

- 231,840.00 255,360.00 1,585,000.00 2,500,000.00 1,500,000

2,415,000.00 1,140,000.00 520,000.00 275,000

2,415,000.00 570,000.00 520,000.00 275,000

- - -

835,795.00 950,280.00 1,005,700.00 868,100.00 834,900 11,338.85 10,712.44 12,300.00 11,300.00 10,889 118,734.32 154,440.00 126,000.00 138,700.00 147,977 271,687.50 96,900.00 219,200.00 187,000.00 377,339

- 231,840.00 255,360.00 1,585,000.00 2,500,000.00 1,500,000 784,875.00 570,000.00 520,000.00 275,000

- - -

835,795.00 950,280.00 1,005,700.00 868,100.00 834,900 11,338.85 10,712.44 12,300.00 11,300.00 10,889 118,734.32 154,440.00 126,000.00 138,700.00 147,977 271,687.50 96,900.00 219,200.00 187,000.00 377,339 271,687.50 - 231,840.00 255,360.00 1,585,000.00 2,500,000.00 1,500,000


835,795.00 950,280.00 1,005,700.00 868,100.00 834,900 11,338.85 10,712.44 12,300.00 11,300.00 10,889 175,807.68 146,940.00 127,700.00 138,700.00 147,977

- - -

835,795.00 950,280.00 1,005,700.00 868,100.00 834,900 11,338.85 10,712.44 12,300.00 11,300.00 10,889


118,734.32 84,690.00 126,000.00 138,700.00 147,977 271,687.50 96,900.00 219,200.00 187,000.00 377,339

- 231,840.00 255,360.00 1,585,000.00 2,500,000.00 1,500,000

835,795.00 950,280.00 1,005,700.00 868,100.00 834,900 11,338.85 10,712.44 12,300.00 11,300.00 10,889 118,734.32 84,690.00 126,000.00 138,700.00 147,977 103,188.74 77,710.00 126,000.00 138,700.00 137,802 271,687.50 96,900.00 219,200.00 187,000.00 377,339

- - -

835,795.00 950,280.00 1,005,700.00 868,100.00 834,900 11,338.85 10,712.44 12,300.00 11,300.00 10,889 118,734.32 154,440.00 126,000.00 138,700.00 137,802 271,687.50 96,900.00 219,200.00 187,000.00 377,339

- 3,018,750.00 1,140,000.00 520,000.00 275,000

835,795.00 950,280.00 1,005,700.00 868,100.00 834,900 11,338.85 10,712.44 12,300.00 11,300.00 10,889 118,734.32 154,440.00 126,000.00 138,700.00 137,802 271,687.50 96,900.00 219,200.00 187,000.00 377,339 3,018,750.00 1,140,000.00 520,000.00 275,000

222,202.24 157,550.00 203,000.00 230,322.00 129,614

4,095,283.50 689,700.00 700,000.00 800,000.00 206,828

835,795.00 950,280.00 1,005,700.00 868,100.00 834,900 11,338.85 10,712.44 12,300.00 11,300.00 10,889 103,188.74 84,690.00 80,000.00 73,200.00 54,443

- - - -

271,687.50 96,900.00 219,200.00 377,339

835,795.00 950,280.00 1,005,700.00 868,100.00 834,900 11,338.85 10,712.44 12,300.00 11,300.00 10,889 118,734.32 84,690.00 80,000.00 138,700.00 137,802

835,795.00 950,280.00 1,005,700.00 868,100.00 834,900 11,338.85 10,712.44 12,300.00 11,300.00 10,889 118,734.32 154,440.00 126,000.00 138,700.00 137,802 271,687.50 96,900.00 219,200.00 187,000.00 377,339

1,263,829.67 1,681,500.00 753,000.00 250,000.00 125,000 1,263,829.67 1,681,500.00 753,000.00 250,000.00 125,000 1,263,829.67 1,681,500.00 753,000.00 250,000.00 125,000 1,263,829.67 1,681,500.00 753,000.00 250,000.00 125,000 1,263,829.67 1,681,500.00 753,000.00 250,000.00 125,000


HARGA SATUAN (Rp. )

Rp.

Rp. Rp. Rp. Rp. Rp. Rp. Rp. Rp.

Rp.

Rp.

DAF-4 : PEK ARSITEKTUR BILL OF QUANTITYHOTEL BENOA

DAFTAR 4 : PEKERJAAN ARSITEKTUR


NO URAIAN PEKERJAAN KETERANGAN SAT VOLUME KONTRAKTOR A

(Rp.)

4 PEKERJAAN ARSITEKTUR

4.1 LANTAI BASEMENT

4.1.1 PEKERJAAN DINDING DAN PELAPIS DINDING

A Pasangan dinding bata ringan termasuk perekat Dinding luar, dalam, m2 1,610.00 188,130.00 mortar instan sesuai spesifikasi toilet

B Pekerjaan Plester + aci dengan mortar instan Dinding luar, dalam, m2 3,027.36 75,970.00 toilet

C Pekerjaan keramik uk. 300x300 mm ex. Roman/setara GWT (dinding dan lantai m2 580.00 169,660.00 pada dinding termasuk perekat, naad dan perapihan Wet Garbage m2 22.50 169,660.00 sesuai gambar dan spesifikasi (Provisional) Dry Garbage m2 22.50 169,660.00

Washing m2 8.73 169,660.00 Pantry m2 6.03 169,660.00 Toilet pantry m2 17.99 169,660.00 Tempat Wudhu m2 8.46 169,660.00 Commissary m2 3.96 169,660.00 Toilet Supir m2 8.82 169,660.00 Clinic m2 20.52 169,660.00 Male Toilet m2 42.13 169,660.00 Female Toilet m2 31.00 169,660.00

D Perapihan Beton expose Dinding Beton, kolom m2 690.00 27,630.00

Ke Penjumlahan Rp.

4.1.2 PEKERJAAN PINTU DAN JENDELA

Pintu Besi

A Pintu P01'Pintu Besi uk. Luar 1800x2400 mm termasuk frame besi, Ruang Genset bh 2.00 11,363,110.00 panel dari besi mm, termasuk hardware, aksesoris, alat LVMDB bh 1.00 11,363,110.00 bantu, finish cat duco dan perlengkapan lainnya sesuai Ruang Trafo bh 1.00 11,363,110.00 gambar dan spesifikasi Ruang pompa bh 1.00 11,363,110.00

Hot Water Tank bh 1.00 11,363,110.00

B Pintu P02'Pintu Kebakaran Besi uk. Luar 1080x2400 mm termasuk Tangga Kebakaran bh 1.00 8,118,580.00 frame besi, panel dari besi mm, termasuk hardware,aksesoris, alat bantu, finish cat duco dan perlengkapanlainnya sesuai gambar dan spesifikasi

Pintu Kayu

C Pintu P01Pintu Kayu Double uk. Luar 1800x2400 mm tebal daun Commissary bh 1.00 4,098,700.00 pintu 50 mm termasuk frame kayu solid, panel dari Koridor bh 1.00 4,098,700.00 multipleks tebal 9 mm, termasuk hardware, aksesoris, General Store bh 1.00 4,098,700.00 alat bantu, finish cat duco semi gloss dan perlengkapan Clean Linen bh 1.00 4,098,700.00 lainnya sesuai gambar dan spesifikasi Training Room bh 1.00 4,098,700.00

Staff Canteen bh 1.00 4,098,700.00 Balancing Tank bh 1.00 4,098,700.00 Soiled Linen bh 1.00 4,098,700.00 Workshop Engineering bh 1.00 4,098,700.00

D Pintu P02 Ruangan sebelah bh 2.00 4,210,440.00 Pintu Kayu Single uk. Luar 1080x2400 mm tebal daun service liftpintu 50 mm termasuk frame kayu solid, panel darimultipleks tebal 9 mm, termasuk hardware, aksesoris,alat bantu, finish cat duco semi gloss dan perlengkapanlainnya sesuai gambar dan spesifikasi

E Pintu P03 Toilet supir bh 2.00 3,694,240.00 Pintu Kayu Single uk. Luar 880x2400 mm tebal daun Ruang sebelah hot bh 1.00 3,694,240.00 pintu 50 mm termasuk frame kayu solid, panel dari water tankmultipleks tebal 9 mm, termasuk hardware, aksesoris, Receiving bh 1.00 3,694,240.00 alat bantu, finish cat duco semi gloss dan perlengkapan Security bh 1.00 3,694,240.00 lainnya sesuai gambar dan spesifikasi Food Storage bh 1.00 3,694,240.00

Wet Garbage bh 1.00 3,694,240.00 Dry Garbage bh 1.00 3,694,240.00 Kredit manager bh 1.00 3,694,240.00 General Cashier bh 1.00 3,694,240.00 Finance Department bh 2.00 3,694,240.00 Filling Cabinet bh 1.00 3,694,240.00 Chemical Store bh 1.00 3,694,240.00 Purchasing bh 1.00 3,694,240.00 Guest Amenities bh 1.00 3,694,240.00 Lost & Found bh 1.00 3,694,240.00 Washing bh 1.00 3,694,240.00 Clean Linen bh 1.00 3,694,240.00 H & R Office bh 2.00 3,694,240.00 HK Office bh 1.00 3,694,240.00 Male Locker bh 1.00 3,694,240.00


KONTRAKTOR B KONTRAKTOR D KONTRAKTOR E KONTRAKTOR F KONTRAKTOR G QS

(Rp.) (Rp.) (Rp.) (Rp.) (Rp.) (Rp)

191,444.00 271,724.11 183,910.00 224,600.00 213,300.00 162,500

48,152.50 110,582.00 92,770.00 76,400.00 113,000.00 67,760

133,732.50 300,335.25 180,020.00 179,400.00 219,300.00 185,845 133,732.50 300,335.25 180,020.00 179,400.00 219,300.00 185,845 133,732.50 300,335.25 180,020.00 179,400.00 219,300.00 185,845 133,732.50 300,335.25 180,020.00 179,400.00 219,300.00 185,845 133,732.50 300,335.25 180,020.00 179,400.00 219,300.00 185,845 133,732.50 300,335.25 180,020.00 179,400.00 219,300.00 185,845 133,732.50 300,335.25 180,020.00 179,400.00 219,300.00 185,845 133,732.50 300,335.25 180,020.00 179,400.00 219,300.00 185,845 133,732.50 300,335.25 180,020.00 179,400.00 219,300.00 185,845 133,732.50 300,335.25 180,020.00 179,400.00 219,300.00 185,845 133,732.50 300,335.25 180,020.00 179,400.00 219,300.00 185,845 133,732.50 300,335.25 180,020.00 179,400.00 219,300.00 185,845

40,276.50 45,154.00 49,020.00 43,800.00 35,600.00 21,809

6,379,465.00 ambar detail belum ada) 12,085,260.00 18,000,000.00 13,256,950.00 18,768,332 6,379,465.00 ambar detail belum ada) 12,085,260.00 18,000,000.00 13,256,950.00 18,768,332 6,379,465.00 ambar detail belum ada) 12,085,260.00 18,000,000.00 13,256,950.00 18,768,332 6,379,465.00 ambar detail belum ada) 12,085,260.00 18,000,000.00 13,256,950.00 18,768,332 6,379,465.00 ambar detail belum ada) 12,085,260.00 18,000,000.00 13,256,950.00 18,768,332

3,825,072.00 ambar detail belum ada) 7,883,020.00 14,000,000.00 11,385,000.00 11,260,999

9,041,120.00 7,311,412.50 7,598,440.00 10,125,000.00 9,362,775.00 7,681,646 9,041,120.00 7,311,412.50 7,598,440.00 10,125,000.00 9,362,775.00 7,681,646 9,041,120.00 7,311,412.50 7,598,440.00 10,125,000.00 9,362,775.00 7,681,646 9,041,120.00 7,311,412.50 7,598,440.00 10,125,000.00 9,362,775.00 7,681,646 9,041,120.00 7,311,412.50 7,598,440.00 10,125,000.00 9,362,775.00 7,681,646 9,041,120.00 7,311,412.50 7,598,440.00 10,125,000.00 9,362,775.00 7,681,646 9,041,120.00 7,311,412.50 7,598,440.00 10,125,000.00 9,362,775.00 7,681,646 9,041,120.00 7,311,412.50 7,598,440.00 10,125,000.00 9,362,775.00 7,681,646 9,041,120.00 7,311,412.50 7,598,440.00 10,125,000.00 9,362,775.00 7,681,646

4,436,665.00 5,034,671.25 4,655,480.00 6,868,000.00 5,269,950.00 7,681,646

5,729,229.00 4,458,693.75 4,233,680.00 6,157,000.00 4,937,200.00 5,609,219 5,729,229.00 4,458,693.75 4,233,680.00 6,157,000.00 4,937,200.00 5,609,219

5,729,229.00 4,458,693.75 4,233,680.00 6,157,000.00 4,937,200.00 5,609,219 5,729,229.00 4,458,693.75 4,233,680.00 6,157,000.00 4,937,200.00 5,609,219 5,729,229.00 4,458,693.75 4,233,680.00 6,157,000.00 4,937,200.00 5,609,219 5,729,229.00 4,458,693.75 4,233,680.00 6,157,000.00 4,937,200.00 5,609,219 5,729,229.00 4,458,693.75 4,233,680.00 6,157,000.00 4,937,200.00 5,609,219 5,729,229.00 4,458,693.75 4,233,680.00 6,157,000.00 4,937,200.00 5,609,219 5,729,229.00 4,458,693.75 4,233,680.00 6,157,000.00 4,937,200.00 5,609,219 5,729,229.00 4,458,693.75 4,233,680.00 6,157,000.00 4,937,200.00 5,609,219 5,729,229.00 4,458,693.75 4,233,680.00 6,157,000.00 4,937,200.00 5,609,219 5,729,229.00 4,458,693.75 4,233,680.00 6,157,000.00 4,937,200.00 5,609,219 5,729,229.00 4,458,693.75 4,233,680.00 6,157,000.00 4,937,200.00 5,609,219 5,729,229.00 4,458,693.75 4,233,680.00 6,157,000.00 4,937,200.00 5,609,219 5,729,229.00 4,458,693.75 4,233,680.00 6,157,000.00 4,937,200.00 5,609,219 5,729,229.00 4,458,693.75 4,233,680.00 6,157,000.00 4,937,200.00 5,609,219 5,729,229.00 4,458,693.75 4,233,680.00 6,157,000.00 4,937,200.00 5,609,219 5,729,229.00 4,458,693.75 4,233,680.00 6,157,000.00 4,937,200.00 5,609,219 5,729,229.00 4,458,693.75 4,233,680.00 6,157,000.00 4,937,200.00 5,609,219 5,729,229.00 4,458,693.75 4,233,680.00 6,157,000.00 4,937,200.00 5,609,219


Musholla bh 1.00 3,694,240.00 Tempat wudhu bh 1.00 3,694,240.00 Female Locker bh 1.00 3,694,240.00 Control Room bh 1.00 3,694,240.00 Chief Engineering office bh 1.00 3,694,240.00


5,729,229.00 4,458,693.75 4,233,680.00 6,157,000.00 4,937,200.00 5,609,219 5,729,229.00 4,458,693.75 4,233,680.00 6,157,000.00 4,937,200.00 5,609,219 5,729,229.00 4,458,693.75 4,233,680.00 6,157,000.00 4,937,200.00 5,609,219 5,729,229.00 4,458,693.75 4,233,680.00 6,157,000.00 4,937,200.00 5,609,219 5,729,229.00 4,458,693.75 4,233,680.00 6,157,000.00 4,937,200.00 5,609,219


NO URAIAN PEKERJAAN KETERANGAN SATUAN VOLUME HARGA SATUAN

(Rp)

4.1 LANTAI BASEMENT


F Pintu P03Pintu Kayu Single uk. Luar 880x2400 mm tebal daun clinic bh 1.00 3,694,240.00 pintu 50 mm termasuk frame kayu solid, panel dari engineering store bh 1.00 3,694,240.00 multipleks tebal 9 mm, termasuk hardware, aksesoris, Room Div Manager bh 1.00 3,694,240.00 alat bantu, finish cat duco semi gloss dan perlengkapan Revenue Manager bh 1.00 3,694,240.00 lainnya sesuai gambar dan spesifikasi F & B Department bh 1.00 3,694,240.00

Secretary bh 1.00 3,694,240.00 Sales Marketing bh 2.00 3,694,240.00 Reservation bh 1.00 3,694,240.00 Operator bh 1.00 3,694,240.00 Koridor bh 1.00 3,694,240.00

G Pintu P04 Toilet Female bh 4.00 3,727,590.00 Pintu Kayu Single uk. Luar 900x2400 mm tebal daun Toilet Male bh 5.00 3,727,590.00 pintu 50 mm termasuk frame kayu solid, panel dari Pantry bh 1.00 3,727,590.00 engineering wood 9mm & PVC, termasuk hardware, Toilet Pantry bh 2.00 3,727,590.00 aksesoris, alat bantu, finish cat duco semi gloss danlainnya sesuai gambar dan spesifikasi

Ke Penjumlahan Rp.

4.1.3 PEKERJAAN PLAFOND

A Plafond Gypsum 12 mm ex. Jayaboard/setara termasuk Sales Marketing m2 24.00 92,000.00 rangka hollow galvanized, shadow line/list aluminium U, Reservation m2 6.70 92,000.00 aksesoris dan kelengkapan lainnya sesuai gambar dan General Manager m2 12.70 92,000.00 spesifikasi Revenue Manager m2 8.20 92,000.00

Room Div Manager m2 7.70 92,000.00 Secretary m2 3.50 92,000.00 F&B Department m2 8.51 92,000.00 Operator m2 6.90 92,000.00 DOSM m2 6.00 92,000.00 Koridor service m2 266.00 92,000.00 Staff Canteen m2 66.00 92,000.00 Engineering Store m2 12.50 92,000.00 Clinic m2 9.00 92,000.00 Chef Engineering Office m2 9.80 92,000.00 Control Room m2 8.40 92,000.00 Female Toilet m2 17.70 92,000.00 Musholla m2 14.30 92,000.00 Male Locker m2 30.60 92,000.00 Training Room m2 28.70 92,000.00 Uniform m2 13.00 92,000.00 HK Office m2 20.70 92,000.00 H&R Office m2 10.60 92,000.00 Clean Linen m2 36.70 92,000.00 Lost & Found m2 10.40 92,000.00 Guest Amenities m2 10.00 92,000.00 Soiled Linen m2 10.60 92,000.00 Chemical Store m2 11.10 92,000.00 General Store m2 24.20 92,000.00 Food Sorage m2 17.00 92,000.00 Freezer, Chiller m2 22.20 92,000.00 Commissary m2 18.70 92,000.00 Receiving m2 4.60 92,000.00 Security m2 14.00 92,000.00 Kredit Manager m2 4.70 92,000.00 General Cashier m2 4.70 92,000.00 Filling Cabinet m2 5.00 92,000.00 Finance Department m2 35.40 92,000.00 Purchasing m2 7.50 92,000.00 Finance Control m2 6.25 92,000.00 Ruang sebelah service Li m2 4.80 92,000.00 Ruang sebelah service Li m2 6.80 92,000.00 Bordes Tangga kebakar m2 7.20 92,000.00 Driver waiting Area m2 7.10 92,000.00 Ruang sebelah toilet sup m2 73.50 92,000.00

B Plafond Gypsum WR 12 mm ex. Jayaboard/setara Pantry m2 3.90 120,750.00 termasuk rangka hollow galvanized, shadow line/list Toilet Pantry m2 7.30 120,750.00 aluminium U, aksesoris dan kelengkapan lainnya sesuai Female Locker m2 15.30 120,750.00 gambar dan spesifikasi Tempat Wudhu m2 4.10 120,750.00

male Locker m2 19.50 120,750.00 Washing m2 6.60 120,750.00 Dry Garbage m2 10.10 120,750.00 Wet Garbage m2 11.20 120,750.00 Toilet Supir m2 2.00 120,750.00

C Perapihan beton Expose dengan skim coat Tangga Kebakaran m2 14.30 27,630.00 Balancing Tank m2 56.60 27,630.00 Tangga 1 (As 17) m2 18.65 27,630.00 Tangga 2 (As 18 m2 16.33 27,630.00


HARGA SATUAN HARGA HARGA SATUAN HARGA SATUAN HARGA SATUAN HARGA SATUAN

(Rp) SATUAN (Rp) (Rp) (Rp) (Rp)

5,136,850.00

5,729,229.00 4,458,693.75 4,233,680.00 6,157,000.00 4,937,200.00 5,609,219 5,729,229.00 4,458,693.75 4,233,680.00 6,157,000.00 4,937,200.00 5,609,219 5,729,229.00 4,458,693.75 4,233,680.00 6,157,000.00 4,937,200.00 5,609,219 5,729,229.00 4,458,693.75 4,233,680.00 6,157,000.00 4,937,200.00 5,609,219 5,729,229.00 4,458,693.75 4,233,680.00 6,157,000.00 4,937,200.00 5,609,219 5,729,229.00 4,458,693.75 4,233,680.00 6,157,000.00 4,937,200.00 5,609,219 5,729,229.00 4,458,693.75 4,233,680.00 6,157,000.00 4,937,200.00 5,609,219 5,729,229.00 4,458,693.75 4,233,680.00 6,157,000.00 4,937,200.00 5,609,219 5,729,229.00 4,458,693.75 4,233,680.00 6,157,000.00 4,937,200.00 5,609,219 5,729,229.00 4,458,693.75 4,233,680.00 6,157,000.00 4,937,200.00 5,609,219

5,864,100.00 4,368,710.85 4,664,740.00 6,208,000.00 5,136,850.00 5,609,219 5,864,100.00 4,368,710.85 4,664,740.00 6,208,000.00 5,136,850.00 5,609,219 5,864,100.00 4,368,710.85 4,664,740.00 6,208,000.00 5,136,850.00 5,609,219 5,864,100.00 4,368,710.85 4,664,740.00 6,208,000.00 5,136,850.00 5,609,219

142,670.00 144,900.00 93,480.00 148,200.00 145,475.00 154,609 142,670.00 144,900.00 93,480.00 148,200.00 145,475.00 154,609 142,670.00 144,900.00 93,480.00 148,200.00 145,475.00 154,609 142,670.00 144,900.00 93,480.00 148,200.00 145,475.00 154,609 142,670.00 144,900.00 93,480.00 148,200.00 145,475.00 154,609 142,670.00 144,900.00 93,480.00 148,200.00 145,475.00 154,609 142,670.00 144,900.00 93,480.00 148,200.00 145,475.00 154,609 142,670.00 144,900.00 93,480.00 148,200.00 145,475.00 154,609 142,670.00 144,900.00 93,480.00 148,200.00 145,475.00 154,609 142,670.00 144,900.00 93,480.00 148,200.00 145,475.00 154,609 142,670.00 144,900.00 93,480.00 148,200.00 145,475.00 154,609 142,670.00 144,900.00 93,480.00 148,200.00 145,475.00 154,609 142,670.00 144,900.00 93,480.00 148,200.00 145,475.00 154,609 142,670.00 144,900.00 93,480.00 148,200.00 145,475.00 154,609 142,670.00 144,900.00 93,480.00 148,200.00 145,475.00 154,609 142,670.00 144,900.00 93,480.00 148,200.00 145,475.00 154,609 142,670.00 144,900.00 93,480.00 148,200.00 145,475.00 154,609 142,670.00 144,900.00 93,480.00 148,200.00 145,475.00 154,609 142,670.00 144,900.00 93,480.00 148,200.00 145,475.00 154,609 142,670.00 144,900.00 93,480.00 148,200.00 145,475.00 154,609 142,670.00 144,900.00 93,480.00 148,200.00 145,475.00 154,609 142,670.00 144,900.00 93,480.00 148,200.00 145,475.00 154,609 142,670.00 144,900.00 93,480.00 148,200.00 145,475.00 154,609 142,670.00 144,900.00 93,480.00 148,200.00 145,475.00 154,609 142,670.00 144,900.00 93,480.00 148,200.00 145,475.00 154,609 142,670.00 144,900.00 93,480.00 148,200.00 145,475.00 154,609 142,670.00 144,900.00 93,480.00 148,200.00 145,475.00 154,609 142,670.00 144,900.00 93,480.00 148,200.00 145,475.00 154,609 142,670.00 144,900.00 93,480.00 148,200.00 145,475.00 154,609 142,670.00 144,900.00 93,480.00 148,200.00 145,475.00 154,609 142,670.00 144,900.00 93,480.00 148,200.00 145,475.00 154,609 142,670.00 144,900.00 93,480.00 148,200.00 145,475.00 154,609 142,670.00 144,900.00 93,480.00 148,200.00 145,475.00 154,609 142,670.00 144,900.00 93,480.00 148,200.00 145,475.00 154,609 142,670.00 144,900.00 93,480.00 148,200.00 145,475.00 154,609 142,670.00 144,900.00 93,480.00 148,200.00 145,475.00 154,609 142,670.00 144,900.00 93,480.00 148,200.00 145,475.00 154,609 142,670.00 144,900.00 93,480.00 148,200.00 145,475.00 154,609 142,670.00 144,900.00 93,480.00 148,200.00 145,475.00 154,609 142,670.00 144,900.00 93,480.00 148,200.00 145,475.00 154,609 142,670.00 144,900.00 93,480.00 148,200.00 145,475.00 154,609 142,670.00 144,900.00 93,480.00 148,200.00 145,475.00 154,609 142,670.00 144,900.00 93,480.00 148,200.00 145,475.00 154,609 142,670.00 144,900.00 93,480.00 148,200.00 145,475.00 154,609

178,970.00 156,975.00 116,280.00 203,000.00 191,400.00 210,382 178,970.00 156,975.00 116,280.00 203,000.00 191,400.00 210,382 178,970.00 156,975.00 116,280.00 203,000.00 191,400.00 210,382 178,970.00 156,975.00 116,280.00 203,000.00 191,400.00 210,382 178,970.00 156,975.00 116,280.00 203,000.00 191,400.00 210,382 178,970.00 156,975.00 116,280.00 203,000.00 191,400.00 210,382 178,970.00 156,975.00 116,280.00 203,000.00 191,400.00 210,382 178,970.00 156,975.00 116,280.00 203,000.00 191,400.00 210,382 178,970.00 156,975.00 116,280.00 203,000.00 191,400.00 210,382

40,276.50 45,154.00 49,020.00 43,800.00 35,600.00 21,809 40,276.50 45,154.00 49,020.00 43,800.00 35,600.00 21,809 40,276.50 45,154.00 49,020.00 43,800.00 35,600.00 21,809 40,276.50 45,154.00 49,020.00 43,800.00 35,600.00 21,809


Parkir & Workshop engin m2 1,504.00 27,630.00 Bottle Storage m2 9.50 27,630.00 Hot Water tank m2 69.00 27,630.00 STP m2 63.30 27,630.00 GWT m2 163.30 27,630.00


40,276.50 45,154.00 49,020.00 43,800.00 35,600.00 21,809 40,276.50 45,154.00 49,020.00 43,800.00 35,600.00 21,809

tidak perlu tidak perlu tidak perlu tidak perlu tidak perlu tidak perlu tidak perlu tidak perlu tidak perlu tidak perlu tidak perlu tidak perlu tidak perlu tidak perlu tidak perlu tidak perlu tidak perlu tidak perlu



(Rp)

4.1 LANTAI BASEMENT


D Perapihan beton Expose dengan skim coat Ruang Pompa m2 62.90 27,630.00 Ruang Trafo m2 21.30 27,630.00 LVMDB m2 29.00 27,630.00 Ruang Genset m2 65.40 27,630.00

E Drop ceilling gypsum 12 mm h = 20 cm termasuk cove, Toilet Locker male m' 4.95 46,000.00 finishing cat lampu, rangka hollow Galvanized, aksesoris Toilet Locker Female m' 4.35 46,000.00 dan perlengkapan lainnya sesuai gambar dan spesifikasi

Ke Penjumlahan Rp.

4.1.4 PEKERJAAN LANTAI

A Pasangan keramik uk. 300x300 mm ex. Roman Sales Marketing m2 24.00 165,230.00 termasuk pengisi dan perekat mortar instan, Reservation m2 6.70 165,230.00 perapihan dan sesuai gambar dan spesifikasinya General Manager m2 12.70 165,230.00

Revenue Manager m2 8.20 165,230.00 Room Div Manager m2 7.70 165,230.00 Secretary m2 3.50 165,230.00 F&B Department m2 8.51 165,230.00 Operator m2 6.90 165,230.00 DOSM m2 6.00 165,230.00 Koridor service m2 266.00 165,230.00 Staff Canteen m2 66.00 165,230.00 Engineering Store m2 12.50 165,230.00 Clinic m2 9.00 165,230.00 Chef Engineering Office m2 9.80 165,230.00 Control Room m2 8.40 165,230.00 Female Toilet m2 17.70 165,230.00 Musholla m2 14.30 165,230.00 Male Locker m2 30.60 165,230.00 Training Room m2 28.70 165,230.00 Uniform m2 13.00 165,230.00 HK Office m2 20.70 165,230.00 H&R Office m2 10.60 165,230.00 Clean Linen m2 36.70 165,230.00 Lost & Found m2 10.40 165,230.00 Guest Amenities m2 10.00 165,230.00 Soiled Linen m2 10.60 165,230.00 Chemical Store m2 11.10 165,230.00 General Store m2 24.20 165,230.00 Food Sorage m2 17.00 165,230.00 Freezer, Chiller m2 22.20 165,230.00 Commissary m2 18.70 165,230.00 Receiving m2 4.60 165,230.00 Security m2 14.00 165,230.00 Kredit Manager m2 4.70 165,230.00 General Cashier m2 4.70 165,230.00 Filling Cabinet m2 5.00 165,230.00 Finance Department m2 35.40 165,230.00 Purchasing m2 7.50 165,230.00 Finance Control m2 6.25 165,230.00 Ruang sebelah service Li m2 4.80 165,230.00 Ruang sebelah service Li m2 6.80 165,230.00 Bordes Tangga kebakar m2 7.20 165,230.00 Driver waiting Area m2 7.10 165,230.00 Ruang sebelah toilet sup m2 73.50 165,230.00 Pantry m2 3.90 165,230.00 Toilet Pantry m2 7.30 165,230.00 Female Locker m2 15.30 165,230.00 Tempat Wudhu m2 4.10 165,230.00 male Locker m2 19.50 165,230.00 Washing m2 6.60 165,230.00 Dry Garbage m2 10.10 165,230.00 Wet Garbage m2 11.20 165,230.00 Toilet Supir m2 2.00 165,230.00 Tangga Kebakaran m2 14.30 165,230.00 Tangga 1 (As 17) m2 18.65 165,230.00 Tangga 2 (As 18 m2 16.33 165,230.00

B Plint keramik 10x30 cm ex. Roman termasuk pengisi dan m' 881.00 51,280.00 perekat mortar instan, perapihan sesuai gambar danspesifikasinya

C Floor Hardener 5kg/m2 ex. Sika/fosroc Balancing Tank m2 56.60 25,300.00 Engineering Store m2 12.50 25,300.00 Parkir & Workshop engin m2 1,504.00 25,300.00 STP m2 63.30 25,300.00 Hot Water Tank m2 69.00 25,300.00 Bottle Storage m2 9.50 25,300.00 Ruang Pompa m2 62.90 25,300.00




40,276.50 45,154.00 49,020.00 43,800.00 35,600.00 21,809 40,276.50 45,154.00 49,020.00 43,800.00 35,600.00 21,809 40,276.50 45,154.00 49,020.00 43,800.00 35,600.00 21,809 40,276.50 45,154.00 49,020.00 43,800.00 35,600.00 21,809

85,000.00 54,337.50 45,600.00 206,000.00 95,000.00 46,383 85,000.00 54,337.50 45,600.00 206,000.00 95,000.00 46,383

133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765 133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765 133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765 133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765 133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765 133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765 133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765 133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765 133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765 133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765 133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765 133,732.50 180,020.00 170,500.00 219,300.00 248,765 133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765 133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765 133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765 133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765 133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765 133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765 133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765 133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765 133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765 133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765 133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765 133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765 133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765 133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765 133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765 133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765 133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765 133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765 133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765 133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765 133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765 133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765 133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765 133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765 133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765 133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765 133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765 133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765 133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765 133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765 133,732.50 180,020.00 170,500.00 219,300.00 248,765 133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765 133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765 133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765 133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765 133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765 133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765 133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765 133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765 133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765 133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765 133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765 133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765 133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765

18,877.38 72,285.42 32,710.00 93,300.00 55,100.00 49,753

30,000.00 30,187.50 26,220.00 27,400.00 52,800.00 84,467 30,000.00 30,187.50 26,220.00 27,400.00 52,800.00 84,467 30,000.00 30,187.50 26,220.00 27,400.00 52,800.00 84,467 30,000.00 30,187.50 26,220.00 27,400.00 52,800.00 84,467 30,000.00 30,187.50 26,220.00 27,400.00 52,800.00 84,467 30,000.00 30,187.50 26,220.00 27,400.00 52,800.00 84,467 30,000.00 30,187.50 26,220.00 27,400.00 52,800.00 84,467


Ruang Trafo m2 21.30 25,300.00 LVMDB m2 29.00 25,300.00 Ruang Genset m2 65.40 25,300.00 Ramp (Provisional) m2 270.00 25,300.00 Tangga Ruang ME m2 7.40 25,300.00

D Waterproofing Coating ex. Sika/Fosroc pada dinding Wet Garbage m2 22.50 46,000.00 Area basah h : 1800 mm Dry Garbage m2 22.50 46,000.00

Washing m2 8.73 46,000.00


30,000.00 30,187.50 26,220.00 27,400.00 52,800.00 84,467 30,000.00 30,187.50 26,220.00 27,400.00 52,800.00 84,467 30,000.00 30,187.50 26,220.00 27,400.00 52,800.00 84,467 30,000.00 30,187.50 26,220.00 27,400.00 52,800.00 84,467 30,000.00 30,187.50 26,220.00 27,400.00 52,800.00 84,467

35,000.00 51,824.55 31,350.00 28,800.00 97,900.00 35,195 35,000.00 51,824.55 31,350.00 28,800.00 97,900.00 35,195 35,000.00 51,824.55 31,350.00 28,800.00 97,900.00 35,195



(Rp)

4.1 LANTAI BASEMENT


E Waterproofing Coating ex. Sika/Fosroc pada dinding Pantry m2 6.03 46,000.00 Area basah h : 1800 mm Toilet pantry m2 17.99 46,000.00

Tempat Wudhu m2 8.46 46,000.00 Commissary m2 3.96 46,000.00 Toilet Supir m2 8.82 46,000.00 Clinic m2 20.52 46,000.00 Male Toilet m2 42.13 46,000.00 Female Toilet m2 31.00 46,000.00

F Step Noising dari kayu bangkiray Finishing PU termasuk Tangga Kebakaran m' 26.00 140,440.00 perapihan, aksesoris dan laat bantu sesuai gambar dan Tangga 1 (As 17) m' 32.00 140,440.00 spesifikasi Tangga 2 (As 18 m' 25.00 140,440.00

G Pembuatan Groove Ramp dari besi siku 30x30x3 mm Ramp (provisional) m2 270.00 260,330.00 termasuk alat bantu aksesoris dan kelengkapan lainnyasesuai gambar dan spesifikasi

Ke Penjumlahan Rp.

4.1.5 PEKERJAAN CAT

Dinding dalam dan dinding luarA Cat Emulsion ex. Mowilex /setara Dinding dalam m2 3,718.00 22,770.00

PlafondB Cat Emulsion ex. Mowilex/setara Sales Marketing m2 24.00 22,770.00

Reservation m2 6.70 22,770.00 General Manager m2 12.70 22,770.00 Revenue Manager m2 8.20 22,770.00 Room Div Manager m2 7.70 22,770.00 Secretary m2 3.50 22,770.00 F&B Department m2 8.51 22,770.00 Operator m2 6.90 22,770.00 DOSM m2 6.00 22,770.00 Koridor service m2 266.00 22,770.00 Staff Canteen m2 66.00 22,770.00 Engineering Store m2 12.50 22,770.00 Clinic m2 9.00 22,770.00 Chef Engineering Office m2 9.80 22,770.00 Control Room m2 8.40 22,770.00 Female Toilet m2 17.70 22,770.00 Musholla m2 14.30 22,770.00 Male Locker m2 30.60 22,770.00 Training Room m2 28.70 22,770.00 Uniform m2 13.00 22,770.00 HK Office m2 20.70 22,770.00 H&R Office m2 10.60 22,770.00 Clean Linen m2 36.70 22,770.00 Lost & Found m2 10.40 22,770.00 Guest Amenities m2 10.00 22,770.00 Soiled Linen m2 10.60 22,770.00 Chemical Store m2 11.10 22,770.00 General Store m2 24.20 22,770.00 Food Sorage m2 17.00 22,770.00 Freezer, Chiller m2 22.20 22,770.00 Commissary m2 18.70 22,770.00 Receiving m2 4.60 22,770.00 Security m2 14.00 22,770.00 Kredit Manager m2 4.70 22,770.00 General Cashier m2 4.70 22,770.00 Filling Cabinet m2 5.00 22,770.00 Finance Department m2 35.40 22,770.00 Purchasing m2 7.50 22,770.00 Finance Control m2 6.25 22,770.00 Ruang sebelah service Li m2 4.80 22,770.00 Ruang sebelah service Li m2 6.80 22,770.00 Bordes Tangga kebakar m2 7.20 22,770.00 Driver waiting Area m2 7.10 22,770.00 Ruang sebelah toilet sup m2 73.50 22,770.00 Pantry m2 3.90 22,770.00 Toilet Pantry m2 7.30 22,770.00 Female Locker m2 15.30 22,770.00 Tempat Wudhu m2 4.10 22,770.00 male Locker m2 19.50 22,770.00 Washing m2 6.60 22,770.00 Dry Garbage m2 10.10 22,770.00 Wet Garbage m2 11.20 22,770.00 Toilet Supir m2 2.00 22,770.00 Tangga Kebakaran m2 14.30 22,770.00 Balancing Tank m2 56.60 22,770.00 Tangga 1 (As 17) m2 18.65 22,770.00 Tangga 2 (As 18 m2 16.33 22,770.00 Parkir & Workshop engin m2 1,504.00 22,770.00




35,000.00 51,824.55 31,350.00 28,800.00 97,900.00 35,195 35,000.00 51,824.55 31,350.00 28,800.00 97,900.00 35,195 35,000.00 51,824.55 31,350.00 28,800.00 97,900.00 35,195 35,000.00 51,824.55 31,350.00 28,800.00 97,900.00 35,195 35,000.00 51,824.55 31,350.00 28,800.00 97,900.00 35,195 35,000.00 51,824.55 31,350.00 28,800.00 97,900.00 35,195 35,000.00 51,824.55 31,350.00 28,800.00 97,900.00 35,195 35,000.00 51,824.55 31,350.00 28,800.00 97,900.00 35,195

682,154.00 181,125.00 122,550.00 165,100.00 93,500.00 108,900 682,154.00 181,125.00 122,550.00 165,100.00 93,500.00 108,900 682,154.00 181,125.00 122,550.00 165,100.00 93,500.00 108,900

743,926.00 205,275.00 912,000.00 657,300.00 187,500.00 84,467

24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340

24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340


Bottle Storage m2 9.50 22,770.00 Hot Water tank m2 69.00 22,770.00 STP m2 63.30 22,770.00 GWT m2 163.30 22,770.00 Ruang Pompa m2 62.90 22,770.00 Ruang Trafo m2 21.30 22,770.00 LVMDB m2 29.00 22,770.00 Ruang Genset m2 65.40 22,770.00 Ramp (Provisional) m2 270.00 22,770.00 Tangga Ruang ME m2 7.40 22,770.00

Ke Penjumlahan Rp.


(Rp)

4.1 LANTAI BASEMENT

4.1.6 PEKERJAAN SANITAIR

TOILET SUPIR (Provisional)A Closet Jongkok ex. TOTO type CE 9 bh 1.00 2,916,900.00 B Shower Spray ex. TOTO type TB19CSMCR bh 1.00 584,630.00 C Floor drain ex. TOTO type TX 1 BN bh 1.00 430,290.00 D Paper Holder ex. TOTO type TS 116 R bh 1.00 388,390.00 E Robe Hook ex. TOTO type TS 118 TSB bh 1.00 142,420.00

Commisary (Provisional)A Floor drain ex. TOTO type TX 1 BN bh 1.00 430,290.00 B Washtafel ex. TOTO type LW 642 CJ bh 2.00 1,414,050.00 C Lavatoty Faucet ex. TOTO type TX 115 LESBR bh 2.00 1,225,470.00

Wet Garbage & Dry Garbage (Provisional)A Floor drain ex. TOTO type TX 1 BN bh 2.00 430,290.00

Washing (Provisional)A Floor drain ex. TOTO type TX 1 BN bh 1.00 430,290.00 B Kran ex. TOTO type T 23 B13V7N bh 1.00 237,470.00

Musholla (Provisional)A Floor drain ex. TOTO type TX 1 BN bh 3.00 430,290.00 B Kran ex. TOTO type T 23 B13V7N bh 4.00 237,470.00

Pantry (Provisional)A Floor drain ex. TOTO type TX 1 BN bh 1.00 430,290.00 B Kitchen Zink 2 lubang uk. 850x500 mm bh 1.00 1,249,120.00 C Kitchen faucet leher angsa bh 2.00 510,790.00

Toilet Pantry (Provisional)A Closet Duduk ex. TOTO type CW 421 J bh 2.00 2,622,220.00 B Jet washer ex. TOTO type TX 403 SMCRB bh 2.00 423,360.00 C Floor Drain ex. TOTO type TX 1 BN bh 3.00 430,290.00 D Paper Holder ex. TOTO type TX 703 AESV1 bh 2.00 371,580.00 E Robe Hook ex. TOTO type TS 118 TSB bh 2.00 142,420.00 F Washtafel ex. TOTO type LW 642 CJ bh 2.00 1,414,050.00 G Lavatoty Faucet ex. TOTO type TX 115 LESBR bh 2.00 1,225,470.00

Staff Canteen (provisional)A Floor drain ex. TOTO type TX 1 BN bh 2.00 430,290.00 B Washtafel ex. TOTO type LW 642 CJ bh 2.00 1,414,050.00 C Lavatoty Faucet ex. TOTO type TX 115 LESBR bh 2.00 1,225,470.00 D Kitchen Zink 2 lubang uk. 850x500 mm bh 1.00 1,249,120.00 E Kitchen faucet leher angsa bh 2.00 510,790.00

Clinic (Provisional)A Washtafel Wall hung ex. TOTO type LW 236 CJ bh 1.00 1,060,950.00 B Lavatory faucet bh 1.00 517,580.00

Locker Male (Provisional)A Closet Duduk ex. TOTO type CW 421 J bh 3.00 2,622,220.00 B Jet washer ex. TOTO type TX 403 SMCRB bh 3.00 423,360.00 C Floor Drain ex. TOTO type TX 1 BN bh 7.00 430,290.00 D Paper Holder ex. TOTO type TX 703 AESV1 bh 3.00 371,580.00 E Robe Hook ex. TOTO type TS 118 TSB bh 5.00 142,420.00 F Head Showr ex. TOTO type TX 465 SEN bh 2.00 700,070.00 G Shower Mixer ex. TOTO type TX 474 SEM bh 2.00 2,198,530.00 H Lavatory ex. TOTO type LW 643 CJ bh 3.00 1,461,580.00 I Lavatory gfaucet ex. TOTO type TX 123 LEX bh 3.00 936,880.00 J Urinoir ex. TOTO type UW 447 JNM bh 3.00 5,839,300.00 K Partisi Urinoir ex. TOTO type A100 bh 2.00 1,036,330.00 L Recessed Soap holder customade bh 2.00 168,190.00

Locker Female (Provisional)A Closet Duduk ex. TOTO type CW 421 J bh 2.00 2,622,220.00 B Jet washer ex. TOTO type TX 403 SMCRB bh 2.00 423,360.00 C Floor Drain ex. TOTO type TX 1 BN bh 5.00 430,290.00 D Paper Holder ex. TOTO type TX 703 AESV1 bh 2.00 371,580.00 E Robe Hook ex. TOTO type TS 118 TSB bh 4.00 142,420.00 F Head Showr ex. TOTO type TX 465 SEN bh 2.00 700,070.00

D506

client1: TB19CSN TIDAK ADA TB19CSM

D508

client1: adanya TS118SWB

D509

client1:WSb adanya TS118WSB

D560

client1: LW 643 J bukan CJ

D561

client1: 123 LES atau 123 LESV4 gak ada 123 LEX


24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340 24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340



4,396,700.00 2,958,376.00 2,350,680.00 2,585,300.00 2,754,720.00 814,550 1,090,925.00 605,561.00 507,020.00 554,000.00 633,360.00 497,585 625,845.00 373,238.00 305,460.00 311,000.00 386,352.00 318,698 815,789.00 400,588.00 206,170.00 366,400.00 368,688.00 248,105 483,725.00 181,728.00 151,340.00 136,100.00 146,640.00 158,538

625,845.00 373,238.00 305,460.00 311,000.00 386,352.00 318,698 1,758,350.00 2,791,137.00 2,202,250.00 1,251,200.00 2,550,516.00 2,363,790 2,184,050.00 1,430,888.00 1,066,470.00 1,177,100.00 1,243,680.00 Included

625,845.00 373,238.00 305,460.00 311,000.00 386,352.00 318,698

625,845.00 373,238.00 305,460.00 311,000.00 386,352.00 318,698 596,090.00 225,199.00 203,950.00 197,800.00 207,984.00 213,208

625,845.00 373,238.00 305,460.00 311,000.00 386,352.00 318,698 596,090.00 225,199.00 203,950.00 197,800.00 207,984.00 213,208

625,845.00 373,238.00 305,460.00 311,000.00 386,352.00 318,698 2,730,750.00 2,001,432.00 3,089,400.00 2,100,700.00 2,500,000.00 478,750 657,250.00 371,307.00 2,022,930.00 1,008,200.00 378,672.00 450,000

2,962,850.00 2,894,076.00 2,298,070.00 1,971,600.00 2,693,376.00 1,884,850 730,125.00 397,871.00 366,230.00 394,000.00 445,200.00 414,425 625,845.00 373,238.00 305,460.00 311,000.00 386,352.00 318,698 652,410.00 375,231.00 321,020.00 342,900.00 392,496.00 334,868 483,725.00 181,728.00 151,340.00 136,100.00 146,640.00 158,538 1,758,350.00 2,791,137.00 2,202,250.00 1,251,200.00 2,550,516.00 2,363,790 2,184,050.00 1,430,888.00 1,066,470.00 1,177,100.00 1,243,680.00 Included

625,845.00 373,238.00 305,460.00 311,000.00 386,352.00 318,698 1,758,350.00 2,791,137.00 2,202,250.00 1,251,200.00 2,550,516.00 2,363,790 2,184,050.00 1,430,888.00 1,066,470.00 1,177,100.00 1,243,680.00 2,363,790 2,730,750.00 2,001,432.00 3,089,400.00 2,100,700.00 2,500,000.00 478,750 657,250.00 371,307.00 2,022,930.00 1,008,200.00 378,672.00 450,000

2,788,830.00 1,659,106.00 1,276,000.00 503,700.00 2,018,500.00 1,266,000 include include include include 553,104.00 include

2,962,850.00 2,894,076.00 2,298,070.00 1,971,600.00 2,693,376.00 2,392,280 730,125.00 397,871.00 366,230.00 394,000.00 445,200.00 414,425 625,845.00 373,238.00 305,460.00 311,000.00 386,352.00 318,698 652,410.00 375,231.00 321,020.00 342,900.00 392,496.00 334,868 483,725.00 181,728.00 151,340.00 136,100.00 146,640.00 158,538 1,137,950.00 905,021.00 670,490.00 702,600.00 750,864.00 665,445 3,558,500.00 2,488,960.00 1,926,600.00 2,167,400.00 2,202,000.00 2,012,175 1,835,167.00 4,538,088.00 3,631,640.00 1,455,400.00 4,298,064.00 3,849,120 1,527,716.00 1,122,976.00 837,330.00 891,300.00 1,039,920.00 820,215 5,554,817.00 2,177,123.00 5,233,170.00 3,369,200.00 6,085,680.00 3,163,050 1,056,000.00 1,147,428.00 857,340.00 933,100.00 1,033,248.00 966,240 733,700.00 112,599.00 570,000.00 251,300.00 575,000.00 324,335

2,962,850.00 2,894,076.00 2,298,070.00 1,971,600.00 2,693,376.00 2,392,280 730,125.00 397,871.00 366,230.00 394,000.00 445,200.00 414,425 625,845.00 373,238.00 305,460.00 311,000.00 386,352.00 318,698 652,410.00 375,231.00 321,020.00 342,900.00 392,496.00 334,868 483,725.00 181,728.00 151,340.00 136,100.00 146,640.00 158,538 1,137,950.00 905,021.00 670,490.00 702,600.00 750,864.00 665,445


G Shower Mixer ex. TOTO type TX 474 SEM bh 2.00 2,198,530.00 H Lavatory ex. TOTO type LW 643 CJ bh 3.00 1,461,580.00 I Lavatory gfaucet ex. TOTO type TX 123 LEX bh 3.00 936,880.00 J Recessed Soap Holder customade bh 2.00 168,190.00

Depan security (provisional)A Floor drain ex. TOTO type TX 1 BN bh 1.00 430,290.00 B Washtafel ex. TOTO type LW 642 CJ bh 2.00 1,414,050.00 C Lavatoty Faucet ex. TOTO type TX 115 LESBR bh 2.00 1,225,470.00

Ke Penjumlahan Rp.


(Rp)

4.1 LANTAI BASEMENT

4.1.7 PEKERJAAN LAIN-LAIN

A Railling tangga tinggi 900 mm terbuat dari besi hollow uk. tangga dan tangga ME m' 25.30 431,250.00 20x20 mm finishing powder coating hitam termasukmaterial bantu aksesoris dan kelengkapan lainnya sesuaigambar dan spesifikasi

B Handrail tangga dari besi hollow uk. 20x20 mm finishing Tangga m' 20.30 294,400.00 powder coating warna hitam termasuk material bantuaksesoris dan kelengkapan lainnya sesuai gambar danspesifikasi

C Tanggulan batu bata h : 40 cm finishing keramik uk. washing m' 1.90 315,260.00 300x300 mm ex. Roman termasuk perekat finishing, Tempat Wudhu m' 3.10 315,260.00 alat bantu dan aksesoris lainnya sesuai gambar danspesifikasi

D Dudukan Toilet jongkok dari pasangan batu bata uk. Toilet Supir bh 1.00 248,220.00 800x1050 mm termasuk perekat, lata bantu sesuaigambar dan spesifikasi

E Meja Beton finishing keramik uk. 300x300 mm ex.Roman termasuk perekat nat, perapihan sesuaigambar dan spesifikasi dengan ukuran sbb :- 600x2150 mm Toilet Pantry bh 1.00 1,320,270.00 - 600x2150 mm Pantry bh 1.00 1,320,270.00 - 600x2450 mm Staff Canteen bh 1.00 1,504,500.00 - 600x1825 mm Staff Canteen bh 1.00 1,120,700.00 - 600x2650 mm Female Toilet bh 1.00 1,627,310.00 - 600x2375 mm Male Toilet bh 1.00 1,458,440.00 - 600x3700 mm Commissary' bh 1.00 2,272,100.00 - 600x1675 mm Depan security bh 1.00 1,028,580.00

F Penebalan dinding dari batu bata ringan termasuk Dinding Urinoir m2 3.43 235,100.00 Adukan perekat sesuai gambar dan spesifikasi

G Corner Protection h : 1000mm finishing cat besi pada Kolom Parkir bh 132.00 136,460.00 kolom parkir termasuk aksesoris dan alat bantu sesuaigambar dan spesifikasi

H car Stopper finishing cat termasuk aksesoris dan alat Parkir bh 54.00 136,460.00 bantu sesuai gambar dan spesifikasi

I Cat elastomerik pada area parkir Parkir m' 418.00 31,630.00

J Pekerjaan Grill besi lebar 400 mm pada Gutter Ramp Ramp m' 22.50 758,140.00 termasuk aksesoris dan kelengkapan lainnya sesuaigambar dan spesifikasi (provisional)

K Kansteen pada sisi samping parkir finishing cat termasuk Parkir m' 91.00 134,050.00 alat bantu aksesoris dan kelengkapan lainnyasesuai gambar dan spesifikasi

L Pembuatan Gutter lebar 10 mm pada sisi samping area Parkir m' 290.00 477,570.00 parkir termasuk perapihan

M Kaca cermin dari kaca frameless 8 mm ter masukbacking plywood 9 mm bevel halus di sekelilingnya


3,558,500.00 2,488,960.00 1,926,600.00 2,167,400.00 2,202,000.00 2,012,175 1,835,167.00 4,538,088.00 3,631,640.00 1,455,400.00 4,298,064.00 3,849,120 1,527,716.00 1,122,976.00 837,330.00 891,300.00 1,039,920.00 820,215 733,700.00 112,599.00 570,000.00 251,300.00 575,000.00 3,163,050

625,845.00 373,238.00 305,460.00 311,000.00 386,352.00 318,698 1,758,350.00 2,791,137.00 2,202,250.00 1,251,200.00 2,550,516.00 2,363,790 2,184,050.00 1,430,888.00 1,066,470.00 1,177,100.00 1,243,680.00 Included



382,500.00 815,062.50 395,300.00 548,000.00 429,000.00 650,000

382,500.00 483,000.00 189,530.00 205,500.00 389,400.00 550,000

317,887.00 367,403.85 228,000.00 400,000.00 328,120.00 252,000 317,887.00 367,403.85 228,000.00 400,000.00 328,120.00 252,000

684,516.00 468,823.95 285,000.00 900,000.00 456,500.00 354,563

1,009,754.13 1,690,077.37 1,319,840.00 1,598,900.00 1,353,000.00 1,419,000 1,009,754.13 1,690,077.37 1,319,840.00 1,598,900.00 1,353,000.00 1,419,000 1,147,489.19 1,892,212.87 1,451,510.00 1,822,000.00 1,479,000.00 1,617,000 872,019.07 1,471,097.25 1,177,190.00 1,357,200.00 1,036,500.00 1,204,500 1,239,312.57 2,026,969.87 1,539,290.00 1,970,700.00 1,563,000.00 1,749,000 1,113,055.43 1,841,679.00 1,418,590.00 1,766,200.00 1,357,500.00 1,567,500 1,694,906.25 2,734,444.13 2,000,130.00 2,751,600.00 2,094,000.00 2,442,000 791,673.62 1,370,029.50 1,111,360.00 1,245,700.00 873,000.00 1,105,500

159,567.00 196,314.78 183,910.00 224,600.00 360,000.00 354,563

16,050.00 139,265.00 324,900.00 82,200.00 168,750.00 67,467

7,435.00 90,562.50 56,930.00 300,000.00 210,000.00 57,750

26,508.00 38,640.00 14,820.00 55,000.00 22,500.00 35,000

500,000.00 392,437.50 1,700,310.00 1,027,400.00 656,250.00 423,500

125,000.00 150,937.50 104,920.00 183,600.00 143,750.00 177,750

250,000.00 422,625.00 399,000.00 300,000.00 143,750.00 35,000


aksesoris alat bantu dan kelengkapan lainnyasesuai gambar dan spesifikasi sesuai ukuran sbb :- 1600x2150 mm Toilet Pantry bh 1.00 3,214,580.00 - 1600x1825 mm Staff canteen bh 1.00 2,728,090.00 - 1600x2650 mm Female Toilet bh 1.00 3,962,470.00 - 1600x2375 mm Male Toilet bh 1.00 3,550,660.00 - 1600x3700 mm Commissary' bh 1.00 5,528,780.00 - 1600x1675 mm Depan security bh 1.00 2,504,030.00

Ke Penjumlahan Rp.

4.2 LANTAI DASAR




C Pekerjaan keramik uk. 300x300 mm ex. Roman/setara Toilet Staff m2 28.00 169,660.00 pada dinding termasuk perekat, naad dan perapihan Pantry m2 21.60 169,660.00 sesuai gambar dan spesifikasi (Provisional) Kitchen m2 240.00 169,660.00

D Pasangan Homogeneus Tile uk. 600x600 mm ex. Toilet Kids Club m2 32.00 321,080.00 Roman/setara warna putih abu-abu pada dinding Toilet Lobby m2 23.30 321,080.00 termasuk perekat naad dan perapihan sesua gambar dan Shower Guest room m2 243.00 321,080.00 spesifikasi (Provisional) Outdoor Shower m2 10.00 321,080.00

E Kisi-kisi wood engineering finishing natural termasuk Dinding luar m2 16.00 2,132,220.00 rangka hollow 20x20 mm termasuk aksesoris alat bantudan kelengkapan lainnya sesua gambar dan spesifikasi

Ke penjumlahan Rp.


2,223,760.00 3,816,830.22 2,648,690.00 3,222,000.00 2,934,320.00 1,450,265 2,168,760.00 3,222,332.08 2,298,460.00 2,605,000.00 2,490,760.00 1,231,039 2,278,760.00 4,666,113.27 3,187,520.00 3,782,000.00 3,616,720.00 1,787,536 2,372,700.00 4,156,543.44 2,891,170.00 3,390,000.00 3,139,040.00 1,602,037 3,573,680.00 6,364,679.37 4,319,060.00 5,281,000.00 5,049,760.00 2,495,805 1,738,220.00 2,967,547.17 2,136,810.00 2,391,000.00 2,251,920.00 1,129,858

191,444.00 271,724.11 183,910.00 224,600.00 213,300.00 162,500

48,152.50 110,582.00 92,770.00 76,400.00 113,000.00 67,760

133,732.50 300,335.25 180,020.00 179,400.00 219,300.00 185,845 133,732.50 300,335.25 180,020.00 179,400.00 219,300.00 185,845 133,732.50 300,335.25 180,020.00 179,400.00 219,300.00 185,845

234,031.88 421,984.25 269,490.00 197,000.00 343,000.00 404,580 234,031.88 421,984.25 269,490.00 197,000.00 343,000.00 404,580 234,031.88 421,984.25 269,490.00 197,000.00 343,000.00 404,580 234,031.88 421,984.25 269,490.00 197,000.00 343,000.00 404,580

1,250,000.00 1,026,375.00 729,600.00 786,900.00 560,000.00 632,500



(Rp)

4.2 LANTAI DASAR


Pintu BesiA Pintu P02'

Pintu Kebakaran Besi uk. Luar 1080x2400 mm termasuk Tangga Kebakaran unit 1.00 8,118,580.00 frame besi, panel dari besi mm, termasuk hardware,aksesoris, alat bantu, finish cat duco dan perlengkapanlainnya sesuai gambar dan spesifikasi

Pintu Kayu

B Pintu P02Pintu Kayu Single uk. Luar 1080x2400 mm tebal daun Ruang Sebelah Lift unit 2.00 4,210,440.00 pintu 50 mm termasuk frame kayu solid, panel dari Servicemultipleks tebal 9 mm, termasuk hardware, aksesoris, Ruang sebelah storage unit 1.00 4,210,440.00 alat bantu, finish cat duco semi gloss dan perlengkapan Storage unit 2.00 4,210,440.00 lainnya sesuai gambar dan spesifikasi Toilet Staff unit 2.00 4,210,440.00

C Pintu P03Pintu Kayu Single uk. Luar 880x2400 mm tebal daun Main Kitchen unit 6.00 3,694,240.00 pintu 50 mm termasuk frame kayu solid, panel dari Toilet Lobby unit 2.00 3,694,240.00 multipleks tebal 9 mm, termasuk hardware, aksesoris, Koridor toilet lobby unit 1.00 3,694,240.00 alat bantu, finish cat duco semi gloss dan perlengkapan pantry unit 1.00 3,694,240.00 lainnya sesuai gambar dan spesifikasi Storage unit 1.00 3,694,240.00

Toilet Kids club unit 2.00 3,694,240.00

D Pintu P04Pintu Kayu Single uk. Luar 900x2400 mm tebal daun Toilet lobby unit 3.00 3,727,590.00 pintu 50 mm termasuk frame kayu solid, panel dari Toilet kids club unit 4.00 3,727,590.00 engineering wood 9mm & PVC, termasuk hardware, Toilet Guest Room unit 54.00 3,727,590.00 aksesoris, alat bantu, finish cat duco semi gloss danlainnya sesuai gambar dan spesifikasi

E Pintu P05Pintu Kayu Single uk. Luar 600x2400 mm tebal daun Pintu Shaft unit 6.00 3,025,730.00 pintu 50 mm termasuk frame kayu solid, panel darimultipleks tebal 9 mm, termasuk hardware, aksesoris,alat bantu, finish cat duco semi gloss dan perlengkapanlainnya sesuai gambar dan spesifikasi

F Pintu P06Pintu Kayu Double uk. Luar 1200x2400 mm tebal daun Pintu Shaft unit 24.00 3,034,930.00 pintu 50 mm termasuk frame kayu solid, panel darimultipleks tebal 9 mm, termasuk hardware, aksesoris,alat bantu, finish cat duco semi gloss dan perlengkapanlainnya sesuai gambar dan spesifikasi

G Pintu P07 Pintu kamar unit 54.00 6,315,090.00 Pintu Kayu Single uk. Luar 900x2400 mm tebal daunpintu 50 mm termasuk frame kayu solid, panel dariengineering wood tebal 9 mm, termasuk hardware,aksesoris, alat bantu, finish cat duco semi gloss danperlengkapan lainnya sesuai gambar dan spesifikasi

H Pintu P08 MEP Shaft unit 1.00 3,579,080.00 Pintu Kayu uk. Luar 2610x2400 mm tebal daun pintu 50mm termasuk frame kayu solid, panel dari multiplekstebal 9 mm, termasuk hardware, aksesoris, alat bantu,finish cat duco semi gloss dan perlengkapan lainnyasesuai gambar dan spesifikasi

I Pintu P09 MEP Shaft unit 1.00 2,677,480.00 Pintu Kayu uk. Luar 800x2400 mm tebal daun pintu 50mm termasuk frame kayu solid, panel dari multiplekstebal 9 mm, termasuk hardware, aksesoris, alat bantu,finish cat duco semi gloss dan perlengkapan lainnyasesuai gambar dan spesifikasi

J Pintu P10 Toilet Staff unit 3.00 3,449,540.00 Pintu Kayu uk. Luar 720x2400 mm tebal daun pintu 50mm termasuk frame kayu solid, panel dari multiplekstebal 9 mm, termasuk hardware, aksesoris, alat bantu,finish cat duco semi gloss dan perlengkapan lainnyasesuai gambar dan spesifikasi

Pintu Jendela (PJ)K Pintu PJ1

Pintu Jendela Aluminium uk. Luar 2750x2400 mm terdiri Guest Room unit 54.00 7,732,870.00 dari pintu aluminium uk. Luar 1250x2400 mm dan jendelakaca frameless 10 mm tempered uk luar. 1500x2400 mmdengan spesifikasi Pintu Jendela tebal daun pintu 50 mmtermasuk frame aluminium, panel dari kaca clear 10 mmtempered, termasuk hardware, aksesoris, alat bantu, finishpowder coating hitam dan perlengkapan lainnya sesuai





6,654,997.50 5,034,671.25 4,655,480.00 6,868,000.00 5,269,950.00 7,681,646

6,654,997.50 5,034,671.25 4,655,480.00 6,868,000.00 5,269,950.00 7,681,646 6,654,997.50 5,034,671.25 4,655,480.00 6,868,000.00 5,269,950.00 7,681,646 6,654,997.50 5,034,671.25 4,655,480.00 6,868,000.00 5,269,950.00 7,681,646

5,729,229.00 4,458,693.75 4,233,680.00 6,157,000.00 4,937,200.00 5,609,219 5,729,229.00 4,458,693.75 4,233,680.00 6,157,000.00 4,937,200.00 5,609,219 5,729,229.00 4,458,693.75 4,233,680.00 6,157,000.00 4,937,200.00 5,609,219 5,729,229.00 4,458,693.75 4,233,680.00 6,157,000.00 4,937,200.00 5,609,219 5,729,229.00 4,458,693.75 4,233,680.00 6,157,000.00 4,937,200.00 5,609,219 5,729,229.00 4,458,693.75 4,233,680.00 6,157,000.00 4,937,200.00 5,609,219

5,864,100.00 4,368,710.85 4,664,740.00 6,208,000.00 5,136,850.00 6,943,114 5,864,100.00 4,368,710.85 4,664,740.00 6,208,000.00 5,136,850.00 6,943,114 5,864,100.00 4,368,710.85 4,664,740.00 6,208,000.00 5,136,850.00 6,943,114

4,161,376.50 3,507,787.50 3,239,780.00 5,161,000.00 5,136,850.00 4,628,743

6,993,412.50 5,409,600.00 6,333,040.00 7,991,000.00 8,797,100.00 9,257,486

10,371,072.00 4,210,914.75 4,236,210.00 6,228,000.00 5,669,250.00 6,943,114

9,031,255.50 10,367,896.88 10,753,790.00 12,722,000.00 6,401,300.00 11,094,813

5,325,606.00 4,141,725.00 4,963,100.00 5,952,000.00 5,735,800.00 5,609,219

4,334,980.50 3,983,240.62 3,896,010.00 5,587,000.00 4,870,650.00 5,609,219

5,137,000.00 9,900,757.39 7,350,720.00 10,250,000.00 7,228,000.00 5,655,600


gambar dan spesifikasi


(Rp)

4.2 LANTAI DASAR


Pintu KacaL Pintu PK 01 Lobby unit 2.00 122,393,980.00

Pintu Kaca uk. 1100x2400 mm terbuat dari kacaframeless tempered 12 mm termasuk sensor automaticgawangan pintu stainless steel 304 tebal 3mm mirrortermasuk hardware aksesoris, alat bantu dankelengkapan lainnya sesuai gambar dan spesifikasi

M Pintu PK 02 Lobby unit 1.00 135,843,030.00 Pintu Kaca uk. 2200x2400 mm terbuat dari kacaframeless tempered 12 mm termasuk sensor automaticgawangan pintu stainless steel 304 tebal 3mm mirrortermasuk hardware aksesoris, alat bantu dankelengkapan lainnya sesuai gambar dan spesifikasi

N K01 Lobby unit 9.00 1,431,100.00 Jendela kaca Frameless uk. 1500x2400 mm darikaca frameless 12mm tempered termasuk aksesoris,alat bantu hardware dan kelengkapan lainnya sesuaigambar dan spesifikasi

Pintu kaca ShowerO Pintu jendela kaca frameless uk. 350+900x2400 mm Guest Room unit 54.00 4,286,630.00

terbuat dari kaca frameless tempered 10 mmtermasuk alat bantu aksesoris dan kelengkapanlainnya sesuai gambar dan spesifikasi

Ke Penjumlahan Rp.


A Plafond Gypsum 12 mm ex. Jayaboard/setara termasuk Guest room, koridor Are m2 2,271.00 92,000.00 rangka hollow galvanized, shadow line/list aluminium U, publicaksesoris dan kelengkapan lainnya sesuai gambar danspesifikasi

B Plafond Gypsum WR 12 mm ex. Jayaboard/setara Area Basah m2 215.00 120,750.00 termasuk rangka hollow galvanized, shadow line/listaluminium U, aksesoris dan kelengkapan lainnya sesuaigambar dan spesifikasi

C Plafond metal ex. Jof metal/ setara termasuk rangka Kitchen m2 168.00 787,750.00 aksesoris dan kelengkapan lainnya sesuai gambardan spesifikasi

D Plafond kalsiboard 6 mm mm ex. Jayaboard/setara Balcon m2 22.00 103,500.00 termasuk rangka hollow galvanized, shadow line/listaluminium U, aksesoris dan kelengkapan lainnya sesuaigambar dan spesifikasi

E Drop ceilling gypsum 12 mm h = 20 cm termasuk cove, Public Toilet m' 5.80 46,000.00 finishing cat lampu, rangka hollow Galvanized, aksesorisdan perlengkapan lainnya sesuai gambar dan spesifikasi

F Drop ceilling gypsum 12 mm h = 40 cm termasuk cove, Guest Room m' 631.80 46,000.00 finishing cat lampu, rangka hollow Galvanized, aksesorisdan perlengkapan lainnya sesuai gambar dan spesifikasi

G Cove plafond h : 25 cm dari gypsum 12 mm ex. Guest Room m' 189.00 92,000.00 Jayaboard/setara termasuk rangka galvanized, triplekstebal 20 mm, finishing cat, alat bantu, aksesoris dankelengkapan lainnya sesuai gambar dan spesifikasi

H Drop ceilling gypsum 12 mm h = 53 cm termasuk cove, Guest Room m' 89.10 55,200.00 finishing cat lampu, rangka hollow Galvanized, aksesorisdan perlengkapan lainnya sesuai gambar dan spesifikasi

Ke Penjumlahan Rp.




6,244,920.00 3,073,027.12 68,500,320.00 30,391,000.00 87,566,880.00 21,387,600

8,639,840.00 5,746,130.25 77,958,900.00 33,126,000.00 131,153,760.00 24,516,000

3,726,531.00 4,278,353.63 2,606,040.00 4,097,000.00 3,725,250.00 4,572,000

3,350,930.00 3,037,339.46 3,910,200.00 5,547,000.00 5,654,400.00 4,320,000

142,670.00 144,900.00 93,480.00 148,200.00 145,475.00 154,609

178,970.00 156,975.00 116,280.00 203,000.00 191,400.00 210,382

207,088.00 845,250.00 556,430.00 685,000.00 625,000.00 592,900

178,970.00 181,125.00 118,560.00 137,000.00 208,725.00 154,609

85,000.00 54,337.50 45,600.00 68,500.00 95,000.00 46,383

105,000.00 108,675.00 59,280.00 91,100.00 114,000.00 92,765

95,000.00 72,450.00 62,700.00 168,000.00 114,000.00 115,957

125,000.00 120,750.00 72,500.00 116,400.00 125,400.00 122,914


4.2.4 PEKERJAAN LANTAI DAN PELAPIS LANTAI

A Pasangan batu alam andesit uk. 100x100 mm termasuk Reflecting Pond Bibir m2 92.00 439,190.00 finishing coating, adukan perekat, pembentukan pola alat kolam renang, reflectingbantu dan material lainnya sesuai gambar dan spesifikasi pond, kids pool

B Pasangan Loose Pebbles uk. Dia 30-50 mm Reflecting Pond m2 152.00 172,500.00 termasuk perapihan pembentukan pola alat bantu Swimming Pool & Kidsdan material lainnya sesuai gambar dan spesifikasi Pool

C Mozaic Ceramic ex. Kuda laut uk. 100x100 mm type G Swimming Pool & Kids m2 1,245.30 407,900.00 77 termasuk pembentukan pola, naad, perekat dan Poolperapihan sesuai gambar dan spesifikasi

D Pekerjaan (Rumput gajah mini + tanah By other), m2 160.00 termasuk plat strip tebal 80 mm, watrerproofing coating,aksesoris dan kelengkapan lainnya sesua gambar danspesifikasi


(Rp)

4.2 LANTAI DASAR


E Dek kayu ulin finishing natural uk. 100x20 mm termasuk Pool Deck m2 593.00 979,670.00 rangka pendukung, aksesoris, alat bantu dankelengkapan lainnya sesuai gambar dan spesifikasi

F Waterproofing coating ex. Sika/fosroc setara dan alat Swimming Pool, m2 2,082.30 46,000.00 bantu sesuai gambar dan spesifikasi Reflecting Pool, Kids Pool

Planter

G Waterproofing coating ex. Sika/fosroc termasuk pada Toilet & Shower Guest m2 478.00 46,000.00 dinding area basah setinggi 40 cm setara dan alat bantu Roomsesuai gambar dan spesifikasi Toilet Lobby

Toilet staff

H Pasangan keramik uk. 300x300 mm ex. Roman BOH m2 986.00 165,230.00 termasuk pengisi dan perekat mortar instan,perapihan dan sesuai gambar dan spesifikasinya

I Pasangan homogeneus tile uk. 600x600 mm ex. Koridor, Toilet Guest m2 482.00 321,080.00 Niro Granito/setara termasuk pengisi dan perekat mortar Room kafeinstan, perapihan dan sesuai gambar dan spesifikasinya

J Parket bambu laminasi uk. 100x200 termasuk Guest Room m2 1,080.00 633,900.00 underlayer screed alat bantu dan aksesoris lainnyasesuai gambar dan spesifikasi

K Treshold dari kayu bangkiray lebar 200 mm finishing Guest Room m' 240.30 205,220.00 natural termasuk alat bantu, perekat, perapihanaksesoris dan kelengkapan lainnya sesuai gambar danspesifikasi

L Plint keramik 10x30 cm ex. Roman termasuk pengisi dan BOH m' 698.00 51,280.00 perekat mortar instan, perapihan sesuai gambar danspesifikasinya

M Plint HT 10x60 cm ex. Niro Granito termasuk pengisi dan Koridor m' 215.00 80,120.00 perekat mortar instan, perapihan sesuai gambar danspesifikasinya

N Plint motif bambu finishing natural h : 100 mm termasuk Guest Room m' 1,134.00 126,780.00 perekat perapihan alat bantu dan material lainnya sesuaigambar dan spesifikasi

O Step Noising dari kayu bangkiray Finishing PU termasuk Tangga m' 150.00 140,440.00 perapihan, aksesoris dan laat bantu sesuai gambar danspesifikasi

P Inlay Stainless steel lebar 5 mm finishing hairline Guest Room m' 240.30 86,440.00 termasuk aksesoris sesuai gambar dan spesifikasi

Ke Penjumlahan Rp.


381,651.88 422,625.00 319,830.00 434,800.00 543,200.00 414,750

280,000.00 301,875.00 239,120.00 164,800.00 225,000.00 275,000

650,000.00 548,413.44 573,790.00 447,700.00 571,600.00 405,140

72,695



1,099,159.46 1,141,087.50 1,000,480.00 897,000.00 1,050,720.00 1,023,500

35,000.00 51,824.55 31,350.00 28,800.00 97,900.00 35,195

35,000.00 51,824.55 31,350.00 28,800.00 97,900.00 35,195

133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765

234,031.88 488,034.94 330,450.00 318,700.00 323,000.00 273,966

533,846.00 858,049.50 270,880.00 1,370,600.00 606,450.00 375,000

118,800.00 181,125.00 296,400.00 276,500.00 252,000.00 92,400

18,877.38 72,285.42 32,710.00 93,300.00 55,100.00 49,753

23,403.19 79,409.17 84,940.00 121,700.00 73,300.00 54,793

125,000.00 275,310.00 68,400.00 317,700.00 102,325.00 75,000

100,000.00 181,125.00 122,550.00 92,400.00 93,500.00 108,900

250,000.00 96,600.00 399,000.00 256,800.00 33,000.00 37,500



(Rp)

4.2 LANTAI DASAR

4.2.5 PEKERJAAN CAT

Dinding dalam dan dinding luarA Cat Emulsion ex. Mowilex /setara m2 6,364.00 22,770.00

B Cat weathershield ex. Mowilex/setara m2 1,370.00 31,630.00

PlafondC Cat Emulsion ex. Mowilex /setara m2 2,654.00 22,770.00

D Cat weathershield ex. Mowilex/setara m2 22.00 31,630.00

Ke Penjumlahan Rp.


Toilet Staff (Provisional)A Closet Jongkok ex. TOTO type CE 9 bh 2.00 2,916,900.00 B Shower Spray ex. TOTO type TB19CSMCR bh 2.00 584,630.00 C Floor drain ex. TOTO type TX 1 BN bh 4.00 430,290.00 D Paper Holder ex. TOTO type TS 116 R bh 2.00 388,390.00 E Robe Hook ex. TOTO type TS 118 TSB bh 2.00 142,420.00 F Washtafel Wall hung ex. TOTO type LW 236 CJ bh 2.00 1,060,950.00 G Lavatory faucet bh 2.00 517,580.00 H Kran ex. TOTO type T 23 B13V7N bh 2.00 237,470.00

Toilet Lobby Lift (Provisional)A Closet Duduk ex. TOTO type Avante CW 823 J (include eco washer) bh 3.00 5,877,850.00 B Floor Drain ex. TOTO type TX 1 BN bh 6.00 430,290.00 C paper holder ex. TOTO type TX 703 AESV1 bh 3.00 371,580.00 D Urinoir ex. TOTO type UW 447 JNM bh 1.00 5,839,300.00 E Lavatory ex. TOTO type LW 540 J (include lavatory faucet) bh 2.00 2,956,310.00 F Robe Hook ex. TOTO type TS 118 TSB bh 3.00 142,420.00 G Hand Dryer ex. TOTO type HD 4000 C bh 2.00 3,054,280.00

Pantry (Provisional)A Kitchen Zink 2 lubang uk. 850x500 mm bh 1.00 1,249,120.00 B Kitchen faucet leher angsa bh 2.00 510,790.00 C Floor Drain ex. TOTO type TX 1 BN bh 1.00 430,290.00

Toilet Kids Club (Provisional)A Closet Duduk ex. TOTO type Avante CW 823 J (include eco washer) bh 4.00 5,877,850.00 B Floor Drain ex. TOTO type TX 1 BN bh 7.00 430,290.00 C paper holder ex. TOTO type TX 703 AESV1 bh 4.00 371,580.00 D Urinoir ex. TOTO type UW 447 JNM bh 1.00 5,839,300.00 E Lavatory ex. TOTO type LW 540 J (include lavatory faucet) bh 2.00 2,956,310.00 F Robe Hook ex. TOTO type TS 118 TSB bh 4.00 142,420.00 G Hand Dryer ex. TOTO type HD 4000 C bh 2.00 3,054,280.00

Outdoor Shower (Provisional)A Head Showr ex. TOTO type TX 465 SEN bh 3.00 700,070.00 B Shower Mixer ex. TOTO type TX 474 SEM bh 3.00 2,198,530.00 C Floor Drain ex. TOTO type TX 1 BN bh 2.00 430,290.00

Guest Room (Provisional)A Closet Duduk ex. TOTO type Avante CW 824 PJ (include ecowasher) bh 54.00 4,596,170.00 B Paper Holder ex. TOTO type TX 703 AESV bh 54.00 371,580.00 C Towel Shelf ex. TOTO type TX 4 A bh 54.00 571,900.00 D Soap Holder customade (solid surface) bh 54.00 168,190.00 E Head Shower ex. TOTO type TX 472 SESM bh 54.00 701,770.00 F Shower Mixer ex. TOTO type TX 721 AESN bh 54.00 544,740.00 G Shower Room door handle ex. TOTO TX 10 B bh 54.00 884,260.00 H Lavatory ex. TOTO type LW 640 CJ bh 54.00 1,485,340.00 I Lavatory faucet ex. TOTO type TX 116 LESV4 bh 54.00 1,598,940.00 J Robe Hook ex. TOTO type TS 118 TSB bh 54.00 142,420.00 K Floor drain ex. TOTO type TX 1 BN bh 108.00 430,290.00

Ke penjumlahan Rp.

D1059

client1: TX116LESV4 DBR atauTX116LESV4BR




24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340

40,276.50 35,017.50 27,360.00 42,100.00 35,000.00 34,939

24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340

40,276.50 35,017.50 27,360.00 42,100.00 35,000.00 34,939

4,396,700.00 2,958,376.00 2,350,680.00 2,585,300.00 2,754,720.00 814,550 1,090,925.00 605,561.00 507,020.00 554,000.00 633,360.00 497,585 625,845.00 373,238.00 305,460.00 311,000.00 386,352.00 318,698 815,789.00 400,588.00 206,170.00 366,400.00 368,688.00 248,105 483,725.00 181,728.00 151,340.00 136,100.00 146,640.00 158,538 2,788,830.00 1,659,106.00 1,276,000.00 503,700.00 2,018,500.00 2,054,250

include include include include 350,000.00 include 596,090.00 225,199.00 203,950.00 197,800.00 207,984.00

9,131,467.00 6,345,413.00 7,163,300.00 4,993,100.00 7,324,800.00 5,326,750 625,845.00 373,238.00 305,460.00 311,000.00 386,352.00 318,698 652,410.00 375,231.00 321,020.00 342,900.00 392,496.00 334,868

5,554,817.00 2,177,123.00 5,233,170.00 3,369,200.00 6,085,680.00 3,163,050 4,721,035.00 3,195,951.00 2,533,480.00 1,218,400.00 2,893,200.00 2,707,980

483,725.00 181,728.00 151,340.00 136,100.00 146,640.00 158,538 5,230,500.00 3,359,870.00 2,667,600.00 2,992,400.00 3,636,000.00 2,847,350

2,730,750.00 2,001,432.00 3,089,400.00 2,100,700.00 2,500,000.00 2,363,790 657,250.00 371,307.00 2,022,930.00 1,008,200.00 378,672.00 450,000

625,845.00 373,238.00 305,460.00 311,000.00 386,352.00 318,698

9,131,467.00 6,345,413.00 7,163,300.00 4,993,100.00 7,324,800.00 5,326,750 625,845.00 373,238.00 305,460.00 311,000.00 386,352.00 318,698 652,410.00 375,231.00 321,020.00 342,900.00 392,496.00 334,868

5,554,817.00 2,177,123.00 5,233,170.00 3,369,200.00 6,085,680.00 3,163,050 4,721,035.00 3,195,951.00 2,533,480.00 1,218,400.00 2,893,200.00 2,707,980

483,725.00 181,728.00 151,340.00 136,100.00 146,640.00 158,538 5,230,500.00 3,359,870.00 2,667,600.00 2,992,400.00 3,636,000.00 2,847,350

1,137,950.00 905,021.00 670,490.00 702,600.00 750,864.00 665,445 3,558,500.00 2,488,960.00 1,926,600.00 2,167,400.00 2,202,000.00 2,012,175

625,845.00 373,238.00 305,460.00 311,000.00 386,352.00 318,698

8,245,131.00 4,977,919.00 4,003,110.00 4,460,100.00 5,499,636.00 4,164,050 652,410.00 375,231.00 321,020.00 342,900.00 392,496.00 334,868 895,481.00 582,015.00 518,700.00 548,200.00 620,400.00 549,175 523,791.00 112,599.00 51,300.00 251,300.00 575,000.00 650,000

1,352,531.00 906,833.00 671,970.00 711,700.00 782,592.00 666,985 866,000.00 739,292.00 494,990.00 543,200.00 622,752.00 524,535

1,509,501.00 925,247.00 768,590.00 857,600.00 938,352.00 832,535 1,789,891.00 2,867,210.00 2,220,040.00 1,434,400.00 2,527,728.00 2,428,470 2,763,281.00 1,829,363.00 1,415,310.00 1,547,000.00 1,760,880.00 1,619,475

483,725.00 181,728.00 151,340.00 136,100.00 146,640.00 87,175 625,845.00 373,238.00 305,460.00 311,000.00 386,352.00 54,588



(Rp)

4.2 LANTAI DASAR


A Railling tangga tinggi 900 mm terbuat dari besi hollow uk. Tangga m' 29.00 431,250.00 20x20 mm finishing powder coating hitam termasukmaterial bantu aksesoris dan kelengkapan lainnya sesuaigambar dan spesifikasi


C Dudukan Toilet jongkok dari pasangan batu bata uk. Toilet Staff bh 2.00 248,220.00 800x1050 mm termasuk perekat, lata bantu sesuaigambar dan spesifikasi

D Meja Beton finishing keramik uk. 300x300 mm ex.Roman termasuk perekat nat, perapihan sesuaigambar dan spesifikasi dengan ukuran sbb :- 600x3600 mm pantry bh 1.00 2,210,690.00 - 600x2600 mm pantry bh 1.00 1,596,610.00

E Meja washtafel finising marmer ex. Ujung pandangtermasuk perekat nat perapihan alat bantu dankelengkapan lainnya sesuai gambar dan spesifikasidengan ukuran sbb :- 450x900 mm Guest Room bh 54.00 754,760.00 - 500x1000 mm Female Toilet Lobby bh 1.00 897,250.00 - 500x1000 mm Male Toilet Lobby bh 1.00 897,250.00 - 525x1200 mm Female Toilet kids bh 1.00 1,091,600.00 - 525x1200 mm Male Toilet kids bh 1.00 1,091,600.00

F Kaca cermin dari kaca frameless 8 mm ter masukbacking plywood 9 mm bevel halus di sekelilingnyaaksesoris alat bantu dan kelengkapan lainnyasesuai gambar dan spesifikasi sesuai ukuran sbb :- 1600x1000 mm Female Toilet Lobby bh 1.00 1,495,150.00 - 1600x1000 mm Male Toilet Lobby bh 1.00 1,495,150.00 - 1600x1200 mm Female Toilet kids bh 1.00 1,794,180.00 - 1600x1200 mm Male Toilet kids bh 1.00 1,794,180.00

G Pekerjaan Grill besi lebar 400 mm pada Gutter Ramp Ramp (Provisional) m' 8.00 758,140.00 termasuk aksesoris dan kelengkapan lainnya sesuai Kitchen (provisional) m' 11.00 758,140.00 gambar dan spesifikasi

H Jendela dari kaca frosted 8 mm ukuran 900x1550 mm Guest Room bh 54.00 1,431,100.00 termasuk kaca clear uk. 8mm uk. 700x1550 mmtermasuk backing plywood 9 mm (ada 2 muka sisiwashtafel dan sisi kamar) termasuk perekat, bevel alatbantu perapihan dan aksesoris lainnya sesuai gambardan spesifikasi

I tempat duduk dari beton expose pada kolam renang h : Kolam renang m2 9.00 1,009,470.00 400 mm termasuk skim coat dan perapihan sesuaigambar dan spesifikasi

J Coring dan Grouting termasuk perapihan dengan uk. Sbb :- Dia. 2'' (Provisional) bh 189.00 247,620.00 - Dia. 3'' (Provisional) bh 65.00 371,420.00

K Penebalan dinding dari batu bata ringan termasuk Dinding Urinoir m2 2.58 235,100.00 Adukan perekat sesuai gambar dan spesifikasi

Ke penjumlahan Rp.




382,500.00 815,062.50 395,300.00 548,000.00 429,000.00 650,000

382,500.00 483,000.00 189,530.00 205,500.00 389,400.00 550,000

2,500,000.00 468,823.95 285,000.00 900,000.00 456,500.00 354,563

1,675,473.60 2,667,065.63 1,956,240.00 2,677,200.00 1,962,000.00 2,376,000 1,216,356.72 1,993,280.62 1,517,340.00 1,933,600.00 1,392,000.00 1,716,000

376,899.48 1,797,665.62 1,070,460.00 1,638,600.00 784,143.75 2,251,250 300,000.00 1,938,037.50 1,219,800.00 1,820,700.00 1,055,437.50 2,750,000 300,000.00 1,938,037.50 1,219,800.00 1,820,700.00 1,055,437.50 2,750,000 378,000.00 2,381,793.75 1,421,870.00 1,820,700.00 1,170,000.00 3,432,500 378,000.00 2,381,793.75 1,421,870.00 1,820,700.00 1,170,000.00 3,432,500

560,120.00 1,778,550.90 1,409,390.00 1,427,000.00 1,564,000.00 643,881 560,120.00 1,778,550.90 1,409,390.00 1,427,000.00 1,564,000.00 643,881 672,144.00 2,118,264.12 1,624,920.00 1,713,000.00 1,795,200.00 772,657 672,144.00 2,118,264.12 1,624,920.00 1,713,000.00 1,795,200.00 772,657

500,000.00 392,437.50 1,700,310.00 1,027,400.00 656,250.00 423,500 500,000.00 392,437.50 1,700,310.00 2,739,700.00 656,250.00

612,631.25 2,331,015.96 1,463,760.00 1,627,000.00 2,214,562.50 5,496,300

159,567.00 1,481,844.00 472,840.00 505,000.00 2,520,000.00 365,440

250,000.00 120,750.00 94,050.00 82,200.00 102,000.00 85,000 350,000.00 181,125.00 94,050.00 89,000.00 138,000.00 127,500

159,567.00 196,314.78 183,910.00 224,600.00 360,000.00 354,563



(Rp)

4.3 LANTAI 1




C Pekerjaan keramik uk. 300x300 mm ex. Roman/setara Toilet Staff m2 28.00 169,660.00 pada dinding termasuk perekat, naad dan perapihansesuai gambar dan spesifikasi (Provisional)

D Pasangan Homogeneus Tile uk. 600x600 mm ex. Toilet Public m2 3.00 321,080.00 Roman/setara warna putih abu-abu pada dinding Shower Guest room m2 243.00 321,080.00 termasuk perekat naad dan perapihan sesua gambar danspesifikasi (Provisional)

E Kisi-kisi wood engineering finishing natural termasuk Dinding Luar m2 18.00 2,132,220.00 rangka hollow 20x20 mm termasuk aksesoris alat bantudan kelengkapan lainnya sesua gambar dan spesifikasi

Ke penjumlahan Rp.




Pintu KayuB Pintu P01

Pintu Kayu Double uk. Luar 1800x2400 mm tebal daun Meeting Room bh 2.00 4,098,700.00 pintu 50 mm termasuk frame kayu solid, panel darimultipleks tebal 9 mm, termasuk hardware, aksesoris,alat bantu, finish cat duco semi gloss dan perlengkapanlainnya sesuai gambar dan spesifikasi

C Pintu P02Pintu Kayu Single uk. Luar 1080x2400 mm tebal daun Ruang Sebelah Lift unit 2.00 4,210,440.00 pintu 50 mm termasuk frame kayu solid, panel dari Servicemultipleks tebal 9 mm, termasuk hardware, aksesoris, Ruang sebelah storage unit 1.00 4,210,440.00 alat bantu, finish cat duco semi gloss dan perlengkapan Pantry unit 1.00 4,210,440.00 lainnya sesuai gambar dan spesifikasi Luggage unit 1.00 4,210,440.00

Toilet Staff unit 2.00 4,210,440.00

D Pintu P03Pintu Kayu Single uk. Luar 880x2400 mm tebal daun Back Office unit 1.00 3,694,240.00 pintu 50 mm termasuk frame kayu solid, panel dari Toilet Female unit 1.00 3,694,240.00 multipleks tebal 9 mm, termasuk hardware, aksesoris, Toilet Male unit 1.00 3,694,240.00 alat bantu, finish cat duco semi gloss dan perlengkapanlainnya sesuai gambar dan spesifikasi

E Pintu P04Pintu Kayu Single uk. Luar 900x2400 mm tebal daun Toilet Female unit 3.00 3,727,590.00 pintu 50 mm termasuk frame kayu solid, panel dari Toilet Male unit 2.00 3,727,590.00 engineering wood 9mm & PVC, termasuk hardware, Toilet Guest Room unit 54.00 3,727,590.00 aksesoris, alat bantu, finish cat duco semi gloss danlainnya sesuai gambar dan spesifikasi

F Pintu P05Pintu Kayu Single uk. Luar 600x2400 mm tebal daun Pintu Shaft unit 6.00 3,025,730.00 pintu 50 mm termasuk frame kayu solid, panel darimultipleks tebal 9 mm, termasuk hardware, aksesoris,alat bantu, finish cat duco semi gloss dan perlengkapanlainnya sesuai gambar dan spesifikasi

G Pintu P06




191,444.00 271,724.11 183,910.00 224,600.00 213,300.00 162,500

48,152.50 110,582.00 92,770.00 76,400.00 113,000.00 67,760

133,732.50 300,335.25 180,020.00 179,400.00 219,300.00 185,845

234,031.88 501,844.25 269,490.00 197,000.00 343,000.00 404,580 501,844.25 269,490.00 197,000.00 343,000.00 404,580

1,250,000.00 1,026,375.00 729,600.00 786,900.00 560,000.00 632,500


5,315,475.00 7,311,412.50 7,598,440.00 10,125,000.00 8,205,000.00 7,681,646

6,654,997.50 5,034,671.25 4,655,480.00 6,868,000.00 5,269,950.00 7,681,646

6,654,997.50 5,034,671.25 4,655,480.00 6,868,000.00 5,269,950.00 7,681,646 6,654,997.50 5,034,671.25 4,655,480.00 6,868,000.00 5,269,950.00 7,681,646 6,654,997.50 5,034,671.25 4,655,480.00 6,868,000.00 5,269,950.00 7,681,646 6,654,997.50 5,034,671.25 4,655,480.00 6,868,000.00 5,269,950.00 7,681,646

5,729,229.00 4,458,693.75 4,233,680.00 6,157,000.00 4,937,200.00 5,609,219 5,729,229.00 4,458,693.75 4,233,680.00 6,157,000.00 4,937,200.00 5,609,219 5,729,229.00 4,458,693.75 4,233,680.00 6,157,000.00 4,937,200.00 5,609,219

5,864,100.00 4,368,710.85 4,664,740.00 6,208,000.00 5,136,850.00 6,943,114 5,864,100.00 4,368,710.85 4,664,740.00 6,208,000.00 5,136,850.00 6,943,114 5,864,100.00 4,368,710.85 4,664,740.00 6,208,000.00 5,136,850.00 6,943,114

4,161,376.50 3,507,787.50 3,239,780.00 5,161,000.00 5,136,850.00 4,628,743


Pintu Kayu Double uk. Luar 1200x2400 mm tebal daun Pintu Shaft unit 24.00 3,034,930.00 pintu 50 mm termasuk frame kayu solid, panel darimultipleks tebal 9 mm, termasuk hardware, aksesoris,alat bantu, finish cat duco semi gloss dan perlengkapanlainnya sesuai gambar dan spesifikasi

H Pintu P07 Pintu kamar unit 54.00 6,315,090.00 Pintu Kayu Single uk. Luar 900x2400 mm tebal daunpintu 50 mm termasuk frame kayu solid, panel dariengineering wood tebal 9 mm, termasuk hardware,aksesoris, alat bantu, finish cat duco semi gloss danperlengkapan lainnya sesuai gambar dan spesifikasi

I Pintu P09 MEP Shaft unit 1.00 2,677,480.00 Pintu Kayu uk. Luar 800x2400 mm tebal daun pintu 50mm termasuk frame kayu solid, panel dari multiplekstebal 9 mm, termasuk hardware, aksesoris, alat bantu,finish cat duco semi gloss dan perlengkapan lainnyasesuai gambar dan spesifikasi


(Rp)

4.3 LANTAI 1


J Pintu P10 Toilet Staff unit 4.00 3,449,540.00 Pintu Kayu uk. Luar 720x2400 mm tebal daun pintu 50mm termasuk frame kayu solid, panel dari multiplekstebal 9 mm, termasuk hardware, aksesoris, alat bantu,finish cat duco semi gloss dan perlengkapan lainnyasesuai gambar dan spesifikasi

Pintu Jendela (PJ)K Pintu PJ1

Pintu Jendela Aluminium uk. Luar 2750x2400 mm terdiri Guest Room unit 54.00 7,732,870.00 dari pintu aluminium uk. Luar 1250x2400 mm dan jendelakaca frameless 10 mm tempered uk luar. 1500x2400 mmdengan spesifikasi Pintu Jendela tebal daun pintu 50 mmtermasuk frame aluminium, panel dari kaca clear 10 mmtempered, termasuk hardware, aksesoris, alat bantu, finishpowder coating hitam dan perlengkapan lainnya sesuaigambar dan spesifikasi

Pintu kaca ShowerL Pintu jendela kaca frameless uk. 350+900x2400 mm Guest Room unit 54.00 4,286,630.00


Ke Penjumlahan Rp.


A Plafond Gypsum 12 mm ex. Jayaboard/setara termasuk Koridor, Guest Room, m2 1,907.00 92,000.00 rangka hollow galvanized, shadow line/list aluminium U,aksesoris dan kelengkapan lainnya sesuai gambar danspesifikasi

B Plafond Gypsum WR 12 mm ex. Jayaboard/setara Area basah m2 202.00 120,750.00 termasuk rangka hollow galvanized, shadow line/listaluminium U, aksesoris dan kelengkapan lainnya sesuaigambar dan spesifikasi

C Plafond Kalsiboard 6 mm ex. Jayaboard/setara Balcon m2 33.00 103,500.00 termasuk rangka hollow galvanized, shadow line/listaluminium U, aksesoris dan kelengkapan lainnya sesuaigambar dan spesifikasi

D Drop ceilling gypsum 12 mm h = 20 cm termasuk cove, Toilet Public m' 6.00 46,000.00 finishing cat lampu, rangka hollow Galvanized, aksesorisdan perlengkapan lainnya sesuai gambar dan spesifikasi

E Drop ceilling gypsum 12 mm h = 40 cm termasuk cove, Guest Room m' 631.80 46,000.00 finishing cat lampu, rangka hollow Galvanized, aksesorisdan perlengkapan lainnya sesuai gambar dan spesifikasi

F Cove plafond h : 25 cm dari gypsum 12 mm ex. Guest Room m' 189.00 92,000.00 Jayaboard/setara termasuk rangka galvanized, triplekstebal 20 mm, finishing cat, alat bantu, aksesoris dankelengkapan lainnya sesuai gambar dan spesifikasi

G Drop ceilling gypsum 12 mm h = 53 cm termasuk cove, Guest Room m' 89.10 55,200.00


6,993,412.50 5,409,600.00 6,333,040.00 7,991,000.00 8,797,100.00 9,257,486

10,371,072.00 4,210,914.75 4,236,210.00 6,228,000.00 5,669,250.00 6,943,114

5,325,606.00 4,141,725.00 4,963,100.00 5,952,000.00 5,735,800.00 6,943,114



4,334,980.50 3,983,240.62 3,896,010.00 5,587,000.00 4,870,650.00 6,943,114

7,705,500.00 9,900,757.39 7,350,720.00 10,250,000.00 7,228,000.00 5,655,600

5,026,395.00 3,037,339.46 3,910,200.00 5,547,000.00 5,654,400.00 6,500,000

142,670.00 144,900.00 93,480.00 148,200.00 145,475.00 154,609

170,390.00 156,975.00 116,280.00 203,000.00 191,400.00 210,382

28,000.00 181,125.00 118,560.00 137,000.00 208,725.00 154,609

85,000.00 54,337.50 45,600.00 68,500.00 95,000.00 46,383

105,000.00 108,675.00 59,280.00 91,100.00 114,000.00 92,765

85,000.00 72,450.00 62,700.00 168,000.00 114,000.00 115,957

115,000.00 120,750.00 72,500.00 116,400.00 125,400.00 122,914


finishing cat lampu, rangka hollow Galvanized, aksesorisdan perlengkapan lainnya sesuai gambar dan spesifikasi

Ke Penjumlahan Rp.



(Rp)

4.3 LANTAI 1


A Waterproofing coating ex. Sika/fosroc termasuk pada Area basah m2 773.80 46,000.00 dinding area basah setinggi 40 cm setara dan alat bantusesuai gambar dan spesifikasi

B Pasangan keramik uk. 300x300 mm ex. Roman BOH m2 92.00 165,230.00 termasuk pengisi dan perekat mortar instan,perapihan dan sesuai gambar dan spesifikasinya

C Pasangan homogeneus tile uk. 600x600 mm ex. Koridor m2 703.00 321,080.00 Niro Granito/setara termasuk pengisi dan perekat mortar Shower dan Toilet m2 196.00 321,080.00 instan, perapihan dan sesuai gambar dan spesifikasinya

D Parket bambu laminasi uk. 100x200 termasuk Guest Room m2 1,080.00 633,900.00 underlayer screed alat bantu dan aksesoris lainnyasesuai gambar dan spesifikasi

E Treshold dari kayu bangkiray lebar 200 mm finishing Guest Room m' 240.30 205,220.00 natural termasuk alat bantu, perekat, perapihanaksesoris dan kelengkapan lainnya sesuai gambar danspesifikasi

F Inlay Stainless steel lebar 5 mm finishing hairline Guest Room m' 240.30 86,440.00 termasuk aksesoris sesuai gambar dan spesifikasi

G Plint keramik 10x30 cm ex. Roman termasuk pengisi dan BOH m' 111.00 51,280.00 perekat mortar instan, perapihan sesuai gambar danspesifikasinya

H Plint HT 10x60 cm ex. Niro Granito termasuk pengisi dan Koridor m' 752.00 80,120.00 perekat mortar instan, perapihan sesuai gambar danspesifikasinya

I Plint motif bambu finishing natural h : 100 mm termasuk Guest Room m' 1,134.00 126,780.00 perekat perapihan alat bantu dan material lainnya sesuaigambar dan spesifikasi

J Step Noising dari kayu bangkiray Finishing PU termasuk Tangga m' 175.00 140,440.00 perapihan, aksesoris dan laat bantu sesuai gambar danspesifikasi

K Beton cetak expose tebal 5 mm finishing natural balcon m2 45.90 81,560.00 termasuk perapihan alat bantu perekat aksesoris dankelengkapan lainnya sesuai gambar dan spesifikasi

L karpet axminster 32oz/sqyd cut size 80% woll 205 nylon Meeting Room m2 115.00 566,210.00 termasuk underlayer dan screed perekat dan perapihan Prefunctionsesuai gambar dan spesifikasi

M Waterproofing membran termasuk screed dan roof mesh dak atap café dan kids m2 337.00 201,930.00 pada dak atap club

N Pasangan Loose Pebbles uk. Dia 30-50 mm dak atap café dan kids m2 337.00 172,500.00 termasuk perapihan pembentukan pola alat bantu clubdan material lainnya sesuai gambar dan spesifikasi

Ke Penjumlahan Rp.

4.3.5 PEKERJAAN CAT

Dinding dalam dan dinding luarA Cat Emulsion ex. Mowilex /setara Dinding Dalam m2 6,498.00 22,770.00

B Cat weathershield ex. Mowilex/setara Dinding Luar m2 1,192.00 31,630.00

PlafondC Cat Emulsion ex. Mowilex /setara Plafond Dalam m2 2,109.00 22,770.00

D Cat weathershield ex. Mowilex/setara Plafond Luar m2 33.00 31,630.00

Ke Penjumlahan Rp.




35,000.00 51,824.55 31,350.00 28,800.00 97,900.00 35,195

133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765

234,031.88 488,034.94 330,450.00 318,700.00 323,000.00 273,966 234,031.88 488,034.94 330,450.00 318,700.00 323,000.00 273,966

533,846.00 858,049.50 270,880.00 1,370,600.00 606,450.00 375,000

118,800.00 181,125.00 296,400.00 276,500.00 252,000.00 92,400

250,000.00 96,600.00 399,000.00 256,800.00 33,000.00 37,500

18,877.38 72,285.42 32,710.00 93,300.00 55,100.00 49,753

23,403.19 79,409.17 84,940.00 121,700.00 73,300.00 54,793

125,000.00 275,310.00 68,400.00 317,700.00 102,325.00 75,000

100,000.00 181,125.00 122,550.00 92,400.00 93,500.00 108,900

750,000.00 270,178.13 855,000.00 303,100.00 112,500.00 62,500

5,000,000.00 exclude 1,140,440.00 277,200.00 569,250.00 377,500

160,579.88 175,289.94 102,730.00 139,100.00 215,000.00 247,500

192,500.00 301,875.00 239,120.00 164,800.00 225,000.00 275,000

24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340

40,276.50 35,017.50 27,360.00 42,100.00 35,000.00 34,939

24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340

40,276.50 35,017.50 27,360.00 42,100.00 35,000.00 34,939



(Rp)

4.3 LANTAI 1



Toilet Meeting Room (Provisional)A Closet Duduk ex. TOTO type Avante CW 823 J (include eco washer) bh 5.00 5,877,850.00 B Floor Drain ex. TOTO type TX 1 BN bh 8.00 430,290.00 C paper holder ex. TOTO type TX 703 AESV1 bh 5.00 371,580.00 D Urinoir ex. TOTO type UW 447 JNM bh 3.00 5,839,300.00 E Lavatory ex. TOTO type LW 540 J (include lavatory faucet) bh 5.00 2,956,310.00 F Robe Hook ex. TOTO type TS 118 TSB bh 5.00 142,420.00 G Hand Dryer ex. TOTO type HD 4000 C bh 2.00 3,054,280.00

Pantry (Provisional)A Kitchen Zink 2 lubang uk. 850x500 mm bh 1.00 1,249,120.00 B Kitchen faucet leher angsa bh 2.00 510,790.00 C Floor Drain ex. TOTO type TX 1 BN bh 1.00 430,290.00


Ke penjumlahan Rp.





D Meja Beton finishing keramik uk. 300x300 mm ex.Roman termasuk perekat nat, perapihan sesuaigambar dan spesifikasi dengan ukuran sbb :- 600x3800 mm pantry bh 1.00 2,210,690.00

E Meja washtafel finising marmer ex. Ujung pandangtermasuk perekat nat perapihan alat bantu dankelengkapan lainnya sesuai gambar dan spesifikasidengan ukuran sbb :- 600x3600 mm Female Toilet Lobby bh 1.00 3,369,990.00 - 500x2450 mm Male Toilet Lobby bh 1.00 1,981,900.00

F Kaca cermin dari kaca frameless 8 mm ter masukbacking plywood 9 mm bevel halus di sekelilingnyaaksesoris alat bantu dan kelengkapan lainnyasesuai gambar dan spesifikasi sesuai ukuran sbb :- 1600x3600 mm Female Toilet Lobby bh 1.00 5,382,550.00 - 1600x2450 mm Male Toilet Lobby bh 1.00 3,663,120.00

G Jendela dari kaca frosted 8 mm ukuran 900x1550 mm Guest Room bh 54.00 1,431,100.00 termasuk kaca clear uk. 8mm uk. 700x1550 mmtermasuk backing plywood 9 mm (ada 2 muka sisiwashtafel dan sisi kamar) termasuk perekat, bevel alatbantu perapihan dan aksesoris lainnya sesuai gambardan spesifikasi




4,396,700.00 2,958,376.00 2,350,680.00 2,585,300.00 2,754,720.00 814,550 1,090,925.00 605,561.00 507,020.00 554,000.00 633,360.00 497,585 625,845.00 373,238.00 305,460.00 311,000.00 386,352.00 318,698 815,789.00 400,588.00 206,170.00 366,400.00 368,688.00 248,105 483,725.00 181,728.00 151,340.00 136,100.00 146,640.00 158,538 2,788,830.00 1,659,106.00 1,276,000.00 503,700.00 2,018,500.00 2,054,250

include include include include 350,000.00 include 596,090.00 225,199.00 203,950.00 197,800.00 207,984.00 213,208

9,131,467.00 6,345,413.00 7,163,300.00 4,993,100.00 7,324,800.00 5,326,750 625,845.00 373,238.00 305,460.00 311,000.00 386,352.00 318,698 652,410.00 375,231.00 321,020.00 342,900.00 392,496.00 334,868

5,554,817.00 2,177,123.00 5,233,170.00 3,369,200.00 6,085,680.00 3,163,050 4,721,035.00 3,195,951.00 2,533,480.00 1,218,400.00 2,893,200.00 2,707,980

483,725.00 181,728.00 151,340.00 136,100.00 146,640.00 158,538 5,230,500.00 3,359,870.00 2,667,600.00 2,992,400.00 3,636,000.00 2,847,350

2,730,750.00 2,001,432.00 3,089,400.00 2,100,700.00 2,500,000.00 2,363,790 657,250.00 371,307.00 2,022,930.00 1,008,200.00 378,672.00 450,000

625,845.00 373,238.00 305,460.00 311,000.00 386,352.00 318,698

8,245,131.00 4,977,919.00 4,003,110.00 4,460,100.00 5,499,636.00 4,164,050 652,410.00 375,231.00 321,020.00 342,900.00 392,496.00 334,868 895,481.00 582,015.00 518,700.00 548,200.00 620,400.00 549,175 523,791.00 112,599.00 51,300.00 251,300.00 575,000.00 650,000

1,352,531.00 906,833.00 671,970.00 711,700.00 782,592.00 666,985 866,000.00 739,292.00 494,990.00 543,200.00 622,752.00 524,535

1,509,501.00 925,247.00 768,590.00 857,600.00 938,352.00 832,535 1,789,891.00 2,867,210.00 2,220,040.00 1,434,400.00 2,527,728.00 2,428,470 2,763,281.00 1,829,363.00 1,415,310.00 1,547,000.00 1,760,880.00 1,619,475

483,725.00 181,728.00 151,340.00 136,100.00 146,640.00 87,175 625,845.00 373,238.00 305,460.00 311,000.00 386,352.00 54,588

382,500.00 815,062.50 395,300.00 548,000.00 429,000.00 650,000

382,500.00 483,000.00 189,530.00 205,500.00 389,400.00 550,000

684,516.00 468,823.95 285,000.00 900,000.00 456,500.00 354,563

1,767,296.97 2,801,822.62 2,044,020.00 2,826,000.00 2,046,000.00 2,508,000

1,296,000.00 6,457,106.25 3,762,000.00 6,554,400.00 2,610,000.00 11,465,000 735,000.00 4,043,615.62 2,608,890.00 4,460,700.00 1,845,000.00 6,556,250

2,016,432.00 6,194,822.76 4,211,290.00 5,138,000.00 5,472,000.00 2,317,971 1,372,294.00 4,326,400.05 2,971,990.00 3,497,000.00 2,920,400.00 1,577,508

612,631.25 2,331,015.96 1,463,760.00 1,627,000.00 2,214,562.50 5,496,300



(Rp)

4.3 LANTAI 1


H Railling kaca h : 900 mm dari kaca clear tempered Balcon kamar m' 65.15 1,035,000.00 termasuk aksesoris, alat bantu dan material lainnyasesuai gambar dan spesifikasi

I Parapet batu bata finishing cat weather shield h : 950 Reception m' 21.30 1,792,450.00 mm finishing atas dari kayu bangkiray termasukfinishingnya uk. 300x50 mm termasuk aksesorisperapihan dan kelengkapan lainnya sesuai gambar danspesifikasi

J Parapet batu bata finishing cat weather shield h : 950 Balcon kamar m' 61.35 717,200.00 mm finishing atas dari kayu bangkiray termasukfinishingnya uk. 150x50 mm termasuk aksesorisperapihan dan kelengkapan lainnya sesuai gambar danspesifikasi

K Planter Box dari beton termasuk waterproofing coating,plat strip 50x50 mm finish cat bhitam ex. metacoleperapihan beton expose, finishing cat weathershieldtermasuk perapihan alat bantu aksesoris dankelengkapan lainnya sesuai gambar dan spesifikasiukuran sbb :- Bentuk Letter L h : 400 mm lebar 1500 mm Reception m' 17.50 1,206,210.00 - Bentuk Letter U h :660mm lebar rata-rata 780 mm Balcon kamar m' 6.40 1,121,080.00 - Bentuk Letter U h :660mm lebar 1200 mm Balcon kamar m' 4.10 1,170,740.00 - Bentuk Letter U h :660mm lebar rata-rata 725 mm Balcon kamar m' 7.60 1,121,080.00

L Gutter termasuk plat strip U 50x30mm finishing cat Balcon kamar m' 84.95 210,810.00 hitam ex. metalcote pada area balcon termasukperapihan sesuai gambar dan spesifikasi

M Coring dan Grouting termasuk perapihan dengan uk. Sbb :- Dia. 2'' (Provisional) Area Toilet bh 182.00 247,620.00 - Dia. 3'' (Provisional) Area Toilet bh 65.00 371,420.00

N Penebalan dinding dari batu bata ringan termasuk Dinding Urinoir m2 2.97 235,100.00 Adukan perekat sesuai gambar dan spesifikasi

Ke penjumlahan Rp.

4.4 LANTAI 2





D Pasangan Homogeneus Tile uk. 600x600 mm ex. Shower Guest room m2 252.00 321,080.00 Roman/setara warna putih abu-abu pada dindingtermasuk perekat naad dan perapihan sesua gambar danspesifikasi (Provisional)

E Kisi-kisi wood engineering finishing natural termasuk Area Luar m2 618.00 2,132,220.00 rangka hollow 20x20 mm termasuk aksesoris alat bantudan kelengkapan lainnya sesua gambar dan spesifikasi

Ke penjumlahan Rp.



Pintu Kebakaran Besi uk. Luar 1080x2400 mm termasuk Tangga Kebakaran unit 1.00 8,118,580.00




382,500.00 815,062.50 3,990,000.00 762,800.00 1,108,250.00 1,247,805

1,500,000.00 875,944.65 921,660.00 800,000.00 964,300.00 485,279

1,250,000.00 875,944.65 642,360.00 1,100,000.00 474,300.00 387,522

750,000.00 2,735,835.17 770,460.00 690,000.00 3,049,000.00 485,806 750,000.00 3,096,817.29 1,083,120.00 1,160,000.00 2,433,220.00 1,199,177 750,000.00 3,903,185.79 1,126,270.00 1,190,000.00 3,608,800.00 1,213,958 750,000.00 2,996,021.23 1,077,470.00 1,090,000.00 2,293,270.00 1,197,241

450,000.00 543,375.00 79,800.00 890,400.00 162,500.00 99,760

250,000.00 120,750.00 94,050.00 82,200.00 102,000.00 85,000 350,000.00 181,125.00 94,050.00 89,000.00 138,000.00 127,500

159,567.00 196,314.78 183,910.00 224,600.00 360,000.00 354,563

191,444.00 271,724.11 183,910.00 224,600.00 213,300.00 162,500

48,152.50 110,582.00 92,770.00 76,400.00 113,000.00 67,760

133,732.50 300,335.25 180,020.00 179,400.00 219,300.00 185,845

234,031.88 421,984.25 269,490.00 197,000.00 343,000.00 404,580

250,000.00 1,026,375.00 729,600.00 786,900.00 560,000.00 632,500

3,917,070.00 gambar detail tidak ada) 7,883,020.00 14,000,000.00 11,385,000.00 11,260,999


frame besi, panel dari besi mm, termasuk hardware,aksesoris, alat bantu, finish cat duco dan perlengkapanlainnya sesuai gambar dan spesifikasi


Pintu Kayu Single uk. Luar 1080x2400 mm tebal daun Storage unit 1.00 4,210,440.00 pintu 50 mm termasuk frame kayu solid, panel dari Toilet Staff unit 2.00 4,210,440.00 multipleks tebal 9 mm, termasuk hardware, aksesoris,alat bantu, finish cat duco semi gloss dan perlengkapanlainnya sesuai gambar dan spesifikasi

C Pintu P03Pintu Kayu Single uk. Luar 880x2400 mm tebal daun Back Office unit 1.00 3,694,240.00 pintu 50 mm termasuk frame kayu solid, panel dari Toilet Female unit 1.00 3,694,240.00 multipleks tebal 9 mm, termasuk hardware, aksesoris, Toilet Male unit 1.00 3,694,240.00 alat bantu, finish cat duco semi gloss dan perlengkapanlainnya sesuai gambar dan spesifikasi

D Pintu P04Pintu Kayu Single uk. Luar 900x2400 mm tebal daun Toilet Guest Room bh 56.00 3,727,590.00 pintu 50 mm termasuk frame kayu solid, panel dariengineering wood 9mm & PVC, termasuk hardware,aksesoris, alat bantu, finish cat duco semi gloss danlainnya sesuai gambar dan spesifikasi

E Pintu P05Pintu Kayu Single uk. Luar 600x2400 mm tebal daun Pintu Shaft unit 4.00 3,025,730.00 pintu 50 mm termasuk frame kayu solid, panel darimultipleks tebal 9 mm, termasuk hardware, aksesoris,alat bantu, finish cat duco semi gloss dan perlengkapanlainnya sesuai gambar dan spesifikasi


6,654,997.50 5,034,671.25 4,655,480.00 6,868,000.00 5,269,950.00 7,681,646 6,654,997.50 5,034,671.25 4,655,480.00 6,868,000.00 5,269,950.00 7,681,646

5,729,229.00 4,458,693.75 4,233,680.00 6,157,000.00 4,937,200.00 5,609,219 5,729,229.00 4,458,693.75 4,233,680.00 6,157,000.00 4,937,200.00 5,609,219 5,729,229.00 4,458,693.75 4,233,680.00 6,157,000.00 4,937,200.00 5,609,219

5,864,100.00 4,368,710.85 4,664,740.00 6,208,000.00 5,136,850.00 6,943,114

4,161,376.50 3,507,787.50 3,239,780.00 5,161,000.00 5,136,850.00 4,628,743



(Rp)

4.4 LANTAI 2


F Pintu P06Pintu Kayu Double uk. Luar 1200x2400 mm tebal daun Pintu Shaft unit 26.00 3,034,930.00 pintu 50 mm termasuk frame kayu solid, panel darimultipleks tebal 9 mm, termasuk hardware, aksesoris,alat bantu, finish cat duco semi gloss dan perlengkapanlainnya sesuai gambar dan spesifikasi

G Pintu P07 Pintu kamar unit 56.00 6,315,090.00 Pintu Kayu Single uk. Luar 900x2400 mm tebal daunpintu 50 mm termasuk frame kayu solid, panel dariengineering wood tebal 9 mm, termasuk hardware,aksesoris, alat bantu, finish cat duco semi gloss danperlengkapan lainnya sesuai gambar dan spesifikasi

H Pintu P09 MEP Shaft unit 1.00 2,677,480.00 Pintu Kayu uk. Luar 800x2400 mm tebal daun pintu 50mm termasuk frame kayu solid, panel dari multiplekstebal 9 mm, termasuk hardware, aksesoris, alat bantu,finish cat duco semi gloss dan perlengkapan lainnyasesuai gambar dan spesifikasi

I Pintu P10 Toilet Staff unit 4.00 3,449,540.00 Pintu Kayu uk. Luar 720x2400 mm tebal daun pintu 50mm termasuk frame kayu solid, panel dari multiplekstebal 9 mm, termasuk hardware, aksesoris, alat bantu,finish cat duco semi gloss dan perlengkapan lainnyasesuai gambar dan spesifikasi

Pintu Jendela (PJ)J Pintu PJ1


Pintu kaca ShowerK Pintu jendela kaca frameless uk. 350+900x2400 mm Guest Room unit 56.00 4,286,630.00


Ke Penjumlahan Rp.


A Plafond Gypsum 12 mm ex. Jayaboard/setara termasuk Koridor, guest Room, Fo m2 2,132.00 92,000.00 rangka hollow galvanized, shadow line/list aluminium U,aksesoris dan kelengkapan lainnya sesuai gambar danspesifikasi



D Drop ceilling gypsum 12 mm h = 40 cm termasuk cove, Guest Room m' 655.20 46,000.00 finishing cat lampu, rangka hollow Galvanized, aksesorisdan perlengkapan lainnya sesuai gambar dan spesifikasi

E Cove plafond h : 25 cm dari gypsum 12 mm ex. Guest Room m' 212.80 92,000.00 Jayaboard/setara termasuk rangka galvanized, triplekstebal 20 mm, finishing cat, alat bantu, aksesoris dankelengkapan lainnya sesuai gambar dan spesifikasi


Ke Penjumlahan Rp.




6,993,412.50 5,409,600.00 6,333,040.00 7,991,000.00 8,797,100.00 9,257,486

10,371,072.00 4,210,914.75 4,236,210.00 6,228,000.00 5,669,250.00 6,943,114

5,333,106.00 4,141,725.00 4,963,100.00 5,952,000.00 5,735,800.00 6,943,114

4,334,980.50 3,983,240.62 3,896,010.00 5,587,000.00 4,870,650.00 6,943,114

5,137,000.00 9,900,757.39 7,350,720.00 10,250,000.00 7,228,000.00 5,655,600

3,350,930.00 3,037,339.46 3,910,200.00 5,547,000.00 5,654,400.00 6,500,000

142,670.00 144,900.00 93,480.00 148,200.00 145,475.00 154,609

170,390.00 156,975.00 116,280.00 203,000.00 191,400.00 210,382

170,390.00 181,125.00 118,560.00 137,000.00 208,725.00 154,609

105,000.00 108,675.00 59,280.00 91,100.00 95,000.00 92,765

85,000.00 72,450.00 62,700.00 168,000.00 114,000.00 115,957

10,000.00 120,750.00 72,500.00 116,400.00 125,400.00 122,914



(Rp)

4.4 LANTAI 2


A Waterproofing coating ex. Sika/fosroc termasuk pada Area Basah m2 619.00 46,000.00 dinding area basah setinggi 40 cm setara dan alat bantusesuai gambar dan spesifikasi

B Pasangan keramik uk. 300x300 mm ex. Roman BOH m2 31.00 165,230.00 termasuk pengisi dan perekat mortar instan,perapihan dan sesuai gambar dan spesifikasinya

C Pasangan homogeneus tile uk. 600x600 mm ex. Koridor m2 524.00 321,080.00 Niro Granito/setara termasuk pengisi dan perekat mortar Toilet guest Room m2 203.00 321,080.00 instan, perapihan dan sesuai gambar dan spesifikasinya

D Parket bambu laminasi uk. 100x200 termasuk Guest Room m2 1,120.00 633,900.00 underlayer screed alat bantu dan aksesoris lainnyasesuai gambar dan spesifikasi




H Plint HT 10x60 cm ex. Niro Granito termasuk pengisi dan koridor m' 556.00 80,120.00 perekat mortar instan, perapihan sesuai gambar danspesifikasinya


J Step Noising dari kayu bangkiray Finishing PU termasuk Tangga m' 150.00 140,440.00 perapihan, aksesoris dan laat bantu sesuai gambar danspesifikasi

K Beton cetak expose tebal 5 mm finishing natural Balcon m2 106.00 81,560.00 termasuk perapihan alat bantu perekat aksesoris dankelengkapan lainnya sesuai gambar dan spesifikasi

Ke penjumlahan Rp.

4.4.5 PEKERJAAN CAT


B Cat weathershield ex. Mowilex/setara m2 895.00 31,630.00



Ke penjumlahan Rp.



Guest Room (Provisional)A Closet Duduk ex. TOTO type Avante CW 824 PJ (include ecowasher) bh 56.00 4,596,170.00 B Paper Holder ex. TOTO type TX 703 AESV bh 56.00 371,580.00 C Towel Shelf ex. TOTO type TX 4 A bh 56.00 571,900.00 D Soap Holder customade (solid surface) bh 56.00 168,190.00 E Head Shower ex. TOTO type TX 472 SESM bh 56.00 701,770.00 F Shower Mixer ex. TOTO type TX 721 AESN bh 56.00 544,740.00 G Shower Room door handle ex. TOTO TX 10 B bh 56.00 884,260.00 H Lavatory ex. TOTO type LW 640 CJ bh 56.00 1,485,340.00




35,000.00 51,824.55 31,350.00 28,800.00 97,900.00 35,195

133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765

234,031.88 367,397.94 330,450.00 318,700.00 323,000.00 273,966 234,031.88 367,397.94 330,450.00 318,700.00 323,000.00 273,966

533,846.00 858,049.50 270,880.00 1,370,600.00 606,450.00 375,000

118,800.00 181,125.00 296,400.00 276,500.00 252,000.00 92,400

250,000.00 96,600.00 399,000.00 256,800.00 33,000.00 37,500

18,877.38 72,285.42 32,710.00 93,300.00 55,100.00 49,753

23,403.19 79,409.17 84,940.00 121,700.00 73,300.00 54,793

125,000.00 275,310.00 68,400.00 317,700.00 102,325.00 75,000

125,000.00 181,125.00 122,550.00 92,400.00 93,500.00 108,900

750,000.00 270,178.13 855,000.00 303,100.00 112,500.00 62,500

24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340

40,276.50 35,017.50 27,360.00 42,100.00 35,000.00 34,939

29,583.75 22,800.00 29,500.00 25,340

35,017.50 27,360.00 35,000.00 34,939

4,396,700.00 2,958,376.00 2,350,680.00 2,585,300.00 2,754,720.00 814,550 1,090,925.00 605,561.00 507,020.00 554,000.00 633,360.00 497,585 625,845.00 373,238.00 305,460.00 311,000.00 386,352.00 318,698 815,789.00 400,588.00 206,170.00 366,400.00 368,688.00 248,105 483,725.00 181,728.00 151,340.00 136,100.00 146,640.00 158,538 2,788,830.00 1,659,106.00 1,276,000.00 503,700.00 2,018,500.00 2,054,250

include include include include 1,760,880.00 include 596,090.00 225,199.00 203,950.00 197,800.00 207,984.00 213,208

8,245,131.00 652,410.00 4,977,919.00 4,003,110.00 4,460,100.00 5,499,636.00 4,164,050 895,481.00 375,231.00 321,020.00 342,900.00 392,496.00 334,868 523,791.00 582,015.00 518,700.00 548,200.00 620,400.00 549,175

1,352,531.00 112,599.00 51,300.00 251,300.00 575,000.00 650,000 866,000.00 906,833.00 671,970.00 711,700.00 782,592.00 666,985

1,509,501.00 739,292.00 494,990.00 543,200.00 622,752.00 524,535 1,789,891.00 925,247.00 768,590.00 857,600.00 938,352.00 832,535 2,763,281.00 2,867,210.00 2,220,040.00 1,434,400.00 2,527,728.00 2,428,470


I Lavatory faucet ex. TOTO type TX 116 LESV4 bh 56.00 1,598,940.00 J Robe Hook ex. TOTO type TS 118 TSB bh 56.00 142,420.00 K Floor drain ex. TOTO type TX 1 BN bh 112.00 430,290.00

Ke penjumlahan Rp.


483,725.00 1,829,363.00 1,415,310.00 1,547,000.00 1,760,880.00 1,619,475 625,845.00 181,728.00 151,340.00 136,100.00 146,640.00 87,175

373,238.00 305,460.00 311,000.00 386,352.00 54,588



(Rp)

4.4 LANTAI 2





D Meja washtafel finising marmer ex. Ujung pandangtermasuk perekat nat perapihan alat bantu dankelengkapan lainnya sesuai gambar dan spesifikasidengan ukuran sbb :- 450x900 mm Guest Room bh 56.00 754,760.00

E Jendela dari kaca frosted 8 mm ukuran 900x1550 mm Guest Room bh 56.00 1,431,100.00 termasuk kaca clear uk. 8mm uk. 700x1550 mmtermasuk backing plywood 9 mm (ada 2 muka sisiwashtafel dan sisi kamar) termasuk perekat, bevel alatbantu perapihan dan aksesoris lainnya sesuai gambardan spesifikasi

F Railling kaca h : 900 mm dari kaca clear tempered 10 mm Balcon kamar m' 38.55 1,035,000.00 termasuk aksesoris, alat bantu dan material lainnyasesuai gambar dan spesifikasi

G Parapet batu bata finishing cat weather shield h : 950 Koridor m' 14.30 1,792,450.00 mm finishing atas dari kayu bangkiray termasukfinishingnya uk. 300x50 mm termasuk aksesorisperapihan dan kelengkapan lainnya sesuai gambar danspesifikasi

H Parapet batu bata finishing cat weather shield h : 950 Balcon kamar m' 35.08 717,200.00 mm finishing atas dari kayu bangkiray termasukfinishingnya uk. 150x50 mm termasuk aksesorisperapihan dan kelengkapan lainnya sesuai gambar danspesifikasi

I Planter Box dari beton termasuk waterproofing coating,plat strip 50x50 mm finish cat bhitam ex. metacoleperapihan beton expose, finishing cat weathershieldtermasuk perapihan alat bantu aksesoris dankelengkapan lainnya sesuai gambar dan spesifikasiukuran sbb :- Bentuk Letter L h : 660 mm lebar 875 mm Koridor kamar m' 14.30 1,121,080.00 - Bentuk Letter U h :660mm lebar 775 mm Balcon kamar m' 159.90 1,121,080.00 - Bentuk Letter U h :660mm lebar 1675 mm Balcon kamar m' 1.93 1,206,210.00 - Bentuk Letter U h :660mm lebar 1125 mm Balcon kamar m' 2.25 1,170,740.00 - Bentuk Letter U h :660mm lebar 725 mm Balcon kamar m' 7.90 1,121,080.00 - Bentuk Letter U h :600 mm lebar 1525 mm Balcon kamar m' 18.80 1,206,210.00

J Gutter termasuk plat strip U 50x30mm finishing cat Balcon kamar m' 211.68 210,810.00 hitam ex. metalcote pada area balcon termasukperapihan sesuai gambar dan spesifikasi

K Coring dan Grouting termasuk perapihan dengan uk. Sbb :- Dia. 2'' (Provisional) Area Toilet bh 174.00 247,620.00 - Dia. 3'' (Provisional) Area Toilet bh 58.00 371,420.00

Ke penjumlahan Rp.

4.5 LANTAI 3





D Pasangan Homogeneus Tile uk. 600x600 mm ex. Shower Guest room m2 283.50 321,080.00 Roman/setara warna putih abu-abu pada dindingtermasuk perekat naad dan perapihan sesua gambar dan




382,500.00 815,062.50 395,300.00 548,000.00 429,000.00 650,000

382,500.00 483,000.00 189,530.00 205,500.00 389,400.00 550,000

684,516.00 468,823.95 285,000.00 900,000.00 456,500.00 354,563

243,000.00 1,797,665.62 1,070,460.00 1,638,600.00 784,143.75 2,251,250

612,631.25 2,331,015.96 1,463,760.00 1,627,000.00 2,214,562.50 5,496,300

520,681.00 2,113,125.00 3,990,000.00 762,800.00 1,108,250.00 1,247,805

1,500,000.00 886,812.15 921,660.00 800,000.00 964,300.00 115,425

1,250,000.00 875,944.65 642,360.00 1,100,000.00 474,300.00 387,522

750,000.00 2,616,140.52 1,092,880.00 1,110,000.00 2,935,375.00 1,149,577 750,000.00 3,096,817.29 1,083,120.00 1,100,000.00 2,628,475.00 1,203,224 750,000.00 4,911,146.41 1,175,070.00 1,290,000.00 5,390,575.00 1,230,676 750,000.00 3,802,389.73 1,126,270.00 1,170,000.00 3,702,625.00 1,211,319 750,000.00 2,996,021.23 1,083,120.00 1,090,000.00 2,475,025.00 1,197,241 750,000.00 4,608,758.23 770,460.00 1,260,000.00 4,930,225.00 1,225,397

450,000.00 543,375.00 79,800.00 890,400.00 162,500.00 99,760

250,000.00 120,750.00 94,050.00 82,200.00 102,000.00 85,000 350,000.00 181,125.00 94,050.00 89,000.00 138,000.00 127,500

191,444.00 271,724.11 183,910.00 224,600.00 213,300.00 162,500

48,152.50 110,582.00 92,770.00 76,400.00 113,000.00 67,760

133,732.50 300,335.25 180,020.00 179,400.00 219,300.00 185,845

234,031.88 421,984.25 269,490.00 197,000.00 343,000.00 404,580


spesifikasi (Provisional)

E Kisi-kisi wood engineering finishing natural termasuk Area luar m2 637.00 2,132,220.00 rangka hollow 20x20 mm termasuk aksesoris alat bantudan kelengkapan lainnya sesua gambar dan spesifikasi

Ke penjumlahan Rp.





(Rp)

4.5 LANTAI 3



Pintu Kayu Single uk. Luar 1080x2400 mm tebal daun Storage unit 1.00 4,210,440.00 pintu 50 mm termasuk frame kayu solid, panel dari Toilet Staff unit 2.00 4,210,440.00 multipleks tebal 9 mm, termasuk hardware, aksesoris,alat bantu, finish cat duco semi gloss dan perlengkapanlainnya sesuai gambar dan spesifikasi

C Pintu P04Pintu Kayu Single uk. Luar 900x2400 mm tebal daun Toilet Guest Room bh 63.00 3,727,590.00 pintu 50 mm termasuk frame kayu solid, panel dariengineering wood 9mm & PVC, termasuk hardware,aksesoris, alat bantu, finish cat duco semi gloss danlainnya sesuai gambar dan spesifikasi

D Pintu P05Pintu Kayu Single uk. Luar 600x2400 mm tebal daun Pintu Shaft unit 7.00 3,025,730.00 pintu 50 mm termasuk frame kayu solid, panel darimultipleks tebal 9 mm, termasuk hardware, aksesoris,alat bantu, finish cat duco semi gloss dan perlengkapanlainnya sesuai gambar dan spesifikasi

E Pintu P06Pintu Kayu Double uk. Luar 1200x2400 mm tebal daun Pintu Shaft unit 28.00 3,034,930.00 pintu 50 mm termasuk frame kayu solid, panel darimultipleks tebal 9 mm, termasuk hardware, aksesoris,alat bantu, finish cat duco semi gloss dan perlengkapanlainnya sesuai gambar dan spesifikasi

F Pintu P07 Pintu kamar unit 63.00 6,315,090.00 Pintu Kayu Single uk. Luar 900x2400 mm tebal daunpintu 50 mm termasuk frame kayu solid, panel dariengineering wood tebal 9 mm, termasuk hardware,aksesoris, alat bantu, finish cat duco semi gloss danperlengkapan lainnya sesuai gambar dan spesifikasi

G Pintu P09 MEP Shaft unit 1.00 2,677,480.00 Pintu Kayu uk. Luar 800x2400 mm tebal daun pintu 50mm termasuk frame kayu solid, panel dari multiplekstebal 9 mm, termasuk hardware, aksesoris, alat bantu,finish cat duco semi gloss dan perlengkapan lainnyasesuai gambar dan spesifikasi

H Pintu P10 Toilet Staff unit 4.00 3,449,540.00 Pintu Kayu uk. Luar 720x2400 mm tebal daun pintu 50mm termasuk frame kayu solid, panel dari multiplekstebal 9 mm, termasuk hardware, aksesoris, alat bantu,finish cat duco semi gloss dan perlengkapan lainnyasesuai gambar dan spesifikasi

Pintu Jendela (PJ)I Pintu PJ1


Pintu kaca ShowerJ Pintu jendela kaca frameless uk. 350+900x2400 mm Guest Room unit 63.00 4,286,630.00

terbuat dari kaca frameless tempered 10 mmtermasuk alat bantu aksesoris dan kelengkapan


250,000.00 1,026,375.00 729,600.00 786,900.00 560,000.00 632,500




6,654,997.50 5,034,671.25 4,655,480.00 6,868,000.00 5,269,950.00 7,681,646 6,654,997.50 5,034,671.25 4,655,480.00 6,868,000.00 5,269,950.00 7,681,646

5,864,100.00 4,368,710.85 4,664,740.00 6,208,000.00 5,136,850.00 6,943,114

4,161,376.50 3,507,787.50 3,239,780.00 5,161,000.00 5,136,850.00 4,628,743

6,993,412.50 5,409,600.00 6,333,040.00 7,991,000.00 8,797,100.00 9,257,486

10,371,072.00 4,210,914.75 4,236,210.00 6,228,000.00 5,669,250.00 6,943,114

5,333,106.00 4,141,725.00 4,963,100.00 5,952,000.00 5,735,800.00 6,943,114

4,334,980.50 3,983,240.62 3,896,010.00 5,587,000.00 4,870,650.00 6,943,114

5,137,000.00 9,900,757.39 7,350,720.00 10,250,000.00 7,228,000.00 5,655,600

3,350,930.00 3,037,339.46 3,910,200.00 5,547,000.00 5,654,400.00 6,500,000


lainnya sesuai gambar dan spesifikasi

Ke Penjumlahan Rp.



(Rp)

4.5 LANTAI 3


A Plafond Gypsum 12 mm ex. Jayaboard/setara termasuk Koridor, kamar, foyer m2 2,112.00 92,000.00 rangka hollow galvanized, shadow line/list aluminium U, BOHaksesoris dan kelengkapan lainnya sesuai gambar danspesifikasi



D Drop ceilling gypsum 12 mm h = 40 cm termasuk cove, Guest Room m' 737.10 46,000.00 finishing cat lampu, rangka hollow Galvanized, aksesorisdan perlengkapan lainnya sesuai gambar dan spesifikasi

E Cove plafond h : 25 cm dari gypsum 12 mm ex. Guest Room m' 239.40 92,000.00 Jayaboard/setara termasuk rangka galvanized, triplekstebal 20 mm, finishing cat, alat bantu, aksesoris dankelengkapan lainnya sesuai gambar dan spesifikasi


Ke Penjumlahan Rp.


A Waterproofing coating ex. Sika/fosroc termasuk pada Area Basah m2 799.00 46,000.00 dinding area basah setinggi 40 cm setara dan alat bantusesuai gambar dan spesifikasi

B Pasangan keramik uk. 300x300 mm ex. Roman BOH, tangga m2 128.00 165,230.00 termasuk pengisi dan perekat mortar instan,perapihan dan sesuai gambar dan spesifikasinya

C Pasangan homogeneus tile uk. 600x600 mm ex. Koridor m2 528.00 321,080.00 Niro Granito/setara termasuk pengisi dan perekat mortar Toilet guest Room m2 228.00 321,080.00 instan, perapihan dan sesuai gambar dan spesifikasinya

D Parket bambu laminasi uk. 100x200 termasuk Guest room m2 1,260.00 633,900.00 underlayer screed alat bantu dan aksesoris lainnyasesuai gambar dan spesifikasi


F Inlay stainless Steel finish hairline lebar 5 mm termasuk Guest Room m' 287.00 86,440.00 aksesoris dan spesifikasi


H Plint HT 10x60 cm ex. Niro Granito termasuk pengisi dan Koridor m' 541.00 80,120.00 perekat mortar instan, perapihan sesuai gambar danspesifikasinya


J Step Noising dari kayu bangkiray Finishing PU termasuk tangga m' 175.00 140,440.00 perapihan, aksesoris dan laat bantu sesuai gambar danspesifikasi


Ke penjumlahan Rp.




142,670.00 144,900.00 93,480.00 148,200.00 145,475.00 154,609

170,390.00 156,975.00 116,280.00 203,000.00 191,400.00 210,382

170,390.00 181,125.00 118,560.00 137,000.00 208,725.00 154,609

105,000.00 108,675.00 59,280.00 91,100.00 95,000.00 92,765

85,000.00 72,450.00 62,700.00 168,000.00 114,000.00 115,957

95,000.00 120,750.00 72,500.00 116,400.00 125,400.00 122,914

35,000.00 51,824.55 31,350.00 28,800.00 97,900.00 35,195

133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765

234,031.88 367,397.94 330,450.00 318,700.00 323,000.00 273,966 234,031.88 367,397.94 330,450.00 318,700.00 323,000.00 273,966

612,631.25 858,049.50 270,880.00 1,370,600.00 606,450.00 375,000

118,800.00 181,125.00 296,400.00 276,500.00 252,000.00 92,400

250,000.00 96,600.00 399,000.00 256,800.00 33,000.00 37,500

18,877.38 72,285.42 32,710.00 93,300.00 55,100.00 49,753

23,403.19 79,409.17 84,940.00 121,700.00 73,300.00 54,793

125,000.00 275,310.00 68,400.00 1,370,600.00 102,325.00 75,000

125,000.00 181,125.00 122,550.00 92,400.00 93,500.00 108,900

750,000.00 270,178.13 855,000.00 303,100.00 112,500.00 62,500



(Rp)

4.5 LANTAI 3

4.5.5 PEKERJAAN CAT

Dinding dalam dan dinding luarA Cat Emulsion ex. Mowilex /setara Dinding dalam m2 550.00 22,770.00

B Cat weathershield ex. Mowilex/setara Dinding Luar m2 6,153.00 31,630.00

PlafondC Cat Emulsion ex. Mowilex /setara Plafond Dalam m2 2,323.00 22,770.00


Ke penjumlahan Rp.




Ke penjumlahan Rp.




C Dudukan Toilet jongkok dari pasangan batu bata uk. Toilet staff bh 2.00 248,220.00 800x1050 mm termasuk perekat, lata bantu sesuaigambar dan spesifikasi

D Meja washtafel finising marmer ex. Ujung pandangtermasuk perekat nat perapihan alat bantu dankelengkapan lainnya sesuai gambar dan spesifikasidengan ukuran sbb :- 450x900 mm Guest Room bh 63.00 754,760.00

E Jendela dari kaca frosted 8 mm ukuran 900x1550 mm Guest Room bh 63.00 1,431,100.00 termasuk kaca clear uk. 8mm uk. 700x1550 mmtermasuk backing plywood 9 mm (ada 2 muka sisiwashtafel dan sisi kamar) termasuk perekat, bevel alatbantu perapihan dan aksesoris lainnya sesuai gambardan spesifikasi

F Railling kaca h : 900 mm dari kaca clear tempered 10 mm Balcon kamar m' 99.95 1,035,000.00




24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340

40,276.50 35,017.50 27,360.00 42,100.00 35,000.00 34,939

24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340

40,276.50 35,017.50 27,360.00 42,100.00 35,000.00 34,939

4,396,700.00 2,958,376.00 2,350,680.00 2,585,300.00 2,754,720.00 814,550 1,090,925.00 605,561.00 507,020.00 554,000.00 633,360.00 497,585 625,845.00 373,238.00 305,460.00 311,000.00 386,352.00 318,698 815,789.00 400,588.00 206,170.00 366,400.00 368,688.00 248,105 483,725.00 181,728.00 151,340.00 136,100.00 146,640.00 158,538 2,788,830.00 1,659,106.00 1,276,000.00 503,700.00 2,018,500.00 2,054,250

include include include include 350,000.00 include 596,090.00 225,199.00 203,950.00 197,800.00 207,984.00 213,208

8,245,131.00 4,977,919.00 4,003,110.00 4,460,100.00 5,499,636.00 4,164,050 652,410.00 375,231.00 321,020.00 342,900.00 392,496.00 334,868 895,481.00 582,015.00 518,700.00 548,200.00 620,400.00 549,175 523,791.00 112,599.00 51,300.00 251,300.00 575,000.00 650,000

1,352,531.00 906,833.00 671,970.00 711,700.00 782,592.00 666,985 866,000.00 739,292.00 494,990.00 543,200.00 622,752.00 524,535

1,509,501.00 925,247.00 768,590.00 857,600.00 938,352.00 832,535 1,789,891.00 2,867,210.00 2,220,040.00 1,434,400.00 2,527,728.00 2,428,470 2,763,281.00 1,829,363.00 1,415,310.00 1,547,000.00 1,760,880.00 1,619,475

483,725.00 181,728.00 151,340.00 136,100.00 146,640.00 87,175 625,845.00 373,238.00 305,460.00 311,000.00 386,352.00 54,588

382,500.00 815,062.50 395,300.00 548,000.00 429,000.00 650,000

382,500.00 483,000.00 189,530.00 205,500.00 389,400.00 550,000

2,500,000.00 468,823.95 285,000.00 900,000.00 456,500.00 354,563

243,000.00 1,797,665.62 1,070,460.00 1,638,600.00 784,143.75 2,251,250

612,631.25 2,331,015.96 1,463,760.00 1,627,000.00 2,214,562.50 5,496,300

382,500.00 2,113,125.00 3,990,000.00 762,800.00 1,108,250.00 1,247,805


termasuk aksesoris, alat bantu dan material lainnyasesuai gambar dan spesifikasi

G Parapet batu bata finishing cat weather shield h : 950 Koridor kamar m' 81.25 717,200.00 mm finishing atas dari kayu bangkiray termasukfinishingnya uk. 150x50 mm termasuk aksesorisperapihan dan kelengkapan lainnya sesuai gambar dan

G Parapet batu bata finishing cat weather shield h : 950 Koridor kamar m' 52.00 717,200.00 mm termasuk aksesoris perapihan dan kelengkapanlainnya sesuai gambar dan

H Planter Box dari beton termasuk waterproofing coating,plat strip 50x50 mm finish cat bhitam ex. metacoleperapihan beton expose, finishing cat weathershieldtermasuk perapihan alat bantu aksesoris dankelengkapan lainnya sesuai gambar dan spesifikasiukuran sbb :- Bentuk Letter U h :660mm lebar 1150 mm Balcon kamar m' 10.00 1,170,740.00 - Bentuk Letter U h :660mm lebar 725 mm Balcon kamar m' 14.90 1,121,080.00

I Gutter termasuk plat strip U 50x30mm finishing cat Balcon kamar m' 122.10 210,810.00 hitam ex. metalcote pada area balcon termasukperapihan sesuai gambar dan spesifikasi

J Coring dan Grouting termasuk perapihan dengan uk. Sbb :- Dia. 2'' (Provisional) Area Toilet bh 195.00 247,620.00 - Dia. 3'' (Provisional) Area Toilet bh 65.00 371,420.00

Ke penjumlahan Rp.


(Rp)

4.6 LANTAI 4





D Pasangan Homogeneus Tile uk. 600x600 mm ex. Shower Guest room m2 216.00 321,080.00 Roman/setara warna putih abu-abu pada dinding Toilet Pool m2 23.30 321,080.00 termasuk perekat naad dan perapihan sesua gambar dan Outdoor Shower m2 10.00 321,080.00 spesifikasi (Provisional)

E Kisi-kisi wood engineering finishing natural termasuk Area Luar m2 364.00 2,132,220.00 rangka hollow 20x20 mm termasuk aksesoris alat bantudan kelengkapan lainnya sesua gambar dan spesifikasi

Ke penjumlahan Rp.





Pintu Kayu Single uk. Luar 1080x2400 mm tebal daun Storage unit 1.00 4,210,440.00 pintu 50 mm termasuk frame kayu solid, panel dari Toilet Staff unit 2.00 4,210,440.00 multipleks tebal 9 mm, termasuk hardware, aksesoris, Pump & Filter Room unit 1.00 4,210,440.00 alat bantu, finish cat duco semi gloss dan perlengkapanlainnya sesuai gambar dan spesifikasi

C Pintu P04Pintu Kayu Single uk. Luar 900x2400 mm tebal daun Toilet Guest Room bh 48.00 3,727,590.00 pintu 50 mm termasuk frame kayu solid, panel dariengineering wood 9mm & PVC, termasuk hardware,aksesoris, alat bantu, finish cat duco semi gloss danlainnya sesuai gambar dan spesifikasi

D Pintu P05Pintu Kayu Single uk. Luar 600x2400 mm tebal daun Pintu Shaft unit 6.00 3,025,730.00


1,250,000.00 886,812.15 921,660.00 800,000.00 474,300.00 387,522

1,500,000.00 875,944.65 642,360.00 800,000.00 360,000.00 115,425

750,000.00 1,126,270.00 1,170,000.00 3,779,350.00 1,212,199 750,000.00 2,996,021.23 1,083,120.00 1,090,000.00 2,475,025.00 1,197,241

500,000.00 543,375.00 79,800.00 890,400.00 162,500.00 99,760

250,000.00 120,750.00 94,050.00 82,200.00 102,000.00 85,000 350,000.00 181,125.00 94,050.00 89,000.00 138,000.00 127,500



191,444.00 271,724.11 183,910.00 224,600.00 213,300.00 162,500

48,152.50 110,582.00 92,770.00 76,400.00 113,000.00 67,760

133,732.50 300,335.25 180,020.00 179,400.00 219,300.00 185,845

234,031.88 421,984.25 269,490.00 183,300.00 343,000.00 404,580 234,031.88 421,984.25 269,490.00 183,300.00 343,000.00 404,580 234,031.88 421,984.25 269,490.00 183,300.00 343,000.00 404,580

250,000.00 1,026,375.00 866,400.00 786,900.00 560,000.00 632,500


6,654,997.50 5,034,671.25 4,655,480.00 6,868,000.00 5,269,950.00 7,681,646 6,654,997.50 5,034,671.25 4,655,480.00 6,868,000.00 5,269,950.00 7,681,646 6,654,997.50 5,034,671.25 4,655,480.00 6,868,000.00 5,269,950.00 7,681,646

5,864,100.00 4,368,710.85 4,664,740.00 6,208,000.00 5,136,850.00 6,943,114

4,161,376.50 3,507,787.50 3,239,780.00 5,161,000.00 5,136,850.00 4,628,743


pintu 50 mm termasuk frame kayu solid, panel darimultipleks tebal 9 mm, termasuk hardware, aksesoris,alat bantu, finish cat duco semi gloss dan perlengkapanlainnya sesuai gambar dan spesifikasi

E Pintu P06Pintu Kayu Double uk. Luar 1200x2400 mm tebal daun Pintu Shaft unit 23.00 3,034,930.00 pintu 50 mm termasuk frame kayu solid, panel darimultipleks tebal 9 mm, termasuk hardware, aksesoris,alat bantu, finish cat duco semi gloss dan perlengkapanlainnya sesuai gambar dan spesifikasi

F Pintu P07 Pintu kamar unit 52.00 6,315,090.00 Pintu Kayu Single uk. Luar 900x2400 mm tebal daunpintu 50 mm termasuk frame kayu solid, panel dariengineering wood tebal 9 mm, termasuk hardware,aksesoris, alat bantu, finish cat duco semi gloss danperlengkapan lainnya sesuai gambar dan spesifikasi

G Pintu P09 MEP Shaft unit 1.00 2,677,480.00 Pintu Kayu uk. Luar 800x2400 mm tebal daun pintu 50mm termasuk frame kayu solid, panel dari multiplekstebal 9 mm, termasuk hardware, aksesoris, alat bantu,finish cat duco semi gloss dan perlengkapan lainnyasesuai gambar dan spesifikasi

H Pintu P10 Toilet Staff unit 4.00 3,449,540.00 Pintu Kayu uk. Luar 720x2400 mm tebal daun pintu 50 Koridor kamar sebelah k unit 1.00 3,449,540.00 mm termasuk frame kayu solid, panel dari multiplekstebal 9 mm, termasuk hardware, aksesoris, alat bantu,finish cat duco semi gloss dan perlengkapan lainnyasesuai gambar dan spesifikasi


(Rp)

4.6 LANTAI 4


Pintu Jendela (PJ)I Pintu PJ1


J Pintu PJ2 Spa unit 5.00 45,560,880.00 Pintu Jendela Aluminium uk. Luar 3500x2400 mm terdiridari pintu aluminium uk. Luar 1250x2400 mm dan jendelakaca frameless 10 mm tempered uk luar. 2250x2400 mmdengan spesifikasi Pintu Jendela tebal daun pintu 50 mmtermasuk frame aluminium, panel dari kaca clear 10 mmtempered, termasuk hardware, aksesoris, alat bantu, finishpowder coating hitam dan perlengkapan lainnya sesuaigambar dan spesifikasi

Pintu kaca ShowerK Pintu jendela kaca frameless uk. 350+900x2400 mm Guest Room unit 48.00 4,286,630.00


Ke Penjumlahan Rp.


L Plafond Gypsum 12 mm ex. Jayaboard/setara termasuk Guest Room, Koridor, m2 1,498.00 92,000.00 rangka hollow galvanized, shadow line/list aluminium U, BOH Kafeaksesoris dan kelengkapan lainnya sesuai gambar danspesifikasi


6,993,412.50 5,409,600.00 6,333,040.00 7,991,000.00 8,797,100.00 9,257,486

10,371,072.00 4,210,914.75 4,236,210.00 6,228,000.00 5,669,250.00 6,943,114

5,333,106.00 4,141,725.00 4,963,100.00 5,952,000.00 5,735,800.00 6,943,114

4,334,980.50 3,983,240.62 3,896,010.00 5,587,000.00 4,870,650.00 6,943,114 4,334,980.50 3,983,240.62 3,896,010.00 5,587,000.00 4,870,650.00 6,943,114



5,137,000.00 9,900,757.39 7,350,720.00 10,250,000.00 7,228,000.00 5,655,600

10,105,920.00 14,723,729.74 9,206,640.00 12,010,000.00 9,757,800.00 6,519,600

3,350,930.00 3,037,339.46 3,910,200.00 5,547,000.00 5,654,400.00 6,500,000

142,670.00 144,900.00 93,480.00 148,200.00 145,475.00 154,609


M Plafond Gypsum WR 12 mm ex. Jayaboard/setara Toilet, Toilet Spa m2 188.00 120,750.00 termasuk rangka hollow galvanized, shadow line/listaluminium U, aksesoris dan kelengkapan lainnya sesuaigambar dan spesifikasi

N Plafond kalsiboard 6 mm mm ex. Jayaboard/setara Balcon m2 66.00 103,500.00 termasuk rangka hollow galvanized, shadow line/listaluminium U, aksesoris dan kelengkapan lainnya sesuaigambar dan spesifikasi

O Drop ceilling gypsum 12 mm h = 40 cm termasuk cove, Guest Room m' 561.60 46,000.00 finishing cat lampu, rangka hollow Galvanized, aksesorisdan perlengkapan lainnya sesuai gambar dan spesifikasi

P Cove plafond h : 25 cm dari gypsum 12 mm ex. Guest Room m' 198.00 92,000.00 Jayaboard/setara termasuk rangka galvanized, triplekstebal 20 mm, finishing cat, alat bantu, aksesoris dankelengkapan lainnya sesuai gambar dan spesifikasi

Q Drop ceilling gypsum 12 mm h = 53 cm termasuk cove, Guest Room m' 79.20 55,200.00 finishing cat lampu, rangka hollow Galvanized, aksesorisdan perlengkapan lainnya sesuai gambar dan spesifikasi

Ke Penjumlahan Rp.


A Waterproofing coating ex. Sika/fosroc termasuk pada Balcon, pool deck, toilet m2 1,142.40 46,000.00 dinding area basah setinggi 40 cm setara dan alat bantu kamar mandi, toilet publicsesuai gambar dan spesifikasi

B Pasangan keramik uk. 300x300 mm ex. Roman BOH, toilet m2 63.00 165,230.00 termasuk pengisi dan perekat mortar instan,perapihan dan sesuai gambar dan spesifikasinya

C Pasangan homogeneus tile uk. 600x600 mm ex. Koridor m2 444.00 321,080.00 Niro Granito/setara termasuk pengisi dan perekat mortar Toilet Guest Room m2 174.00 321,080.00 instan, perapihan dan sesuai gambar dan spesifikasinya Spa m2 32.00 321,080.00

D Parket bambu laminasi uk. 100x200 termasuk Guest Room & Spa m2 1,028.00 633,900.00 underlayer screed alat bantu dan aksesoris lainnyasesuai gambar dan spesifikasi


F Plint keramik 10x30 cm ex. Roman termasuk pengisi dan BOH m' 116.00 51,280.00 perekat mortar instan, perapihan sesuai gambar danspesifikasinya

G Inlay Stainless steel lebar 5 mm termasuk perapihan Guest Room m' 230.00 86,440.00 sesuai gambar dan spesifikasi


(Rp)

4.6 LANTAI 4


G Plint HT 10x60 cm ex. Niro Granito termasuk pengisi dan Koridor m' 470.00 80,120.00 perekat mortar instan, perapihan sesuai gambar danspesifikasinya

H Plint motif bambu finishing natural h : 100 mm termasuk Guest Room & Spa m' 1,027.00 126,780.00 perekat perapihan alat bantu dan material lainnya sesuaigambar dan spesifikasi

I Step Noising dari kayu bangkiray Finishing PU termasuk tangga m' 21.00 140,440.00 perapihan, aksesoris dan laat bantu sesuai gambar danspesifikasi

J Beton cetak expose tebal 5 mm finishing natural Balcon m2 66.00 81,560.00 termasuk perapihan alat bantu perekat aksesoris dankelengkapan lainnya sesuai gambar dan spesifikasi

K Pasangan batu alam andesit uk. 100x100 mm termasuk Bibir kolam renang m2 6.00 439,190.00 finishing coating, adukan perekat, pembentukan pola alatbantu dan material lainnya sesuai gambar dan spesifikasi

L Pasangan Loose Pebbles uk. Dia 30-50 mm termasuk Kolam renang m2 17.30 172,500.00 dudukan/rangka perapihan pembentukan pola alat bantudan material lainnya sesuai gambar dan spesifikasi


170,390.00 156,975.00 116,280.00 203,000.00 191,400.00 210,382

170,390.00 181,125.00 118,560.00 137,000.00 208,725.00 154,609

105,000.00 108,675.00 59,280.00 91,100.00 95,000.00 92,765

85,000.00 72,450.00 62,700.00 168,000.00 114,000.00 115,957

95,000.00 120,750.00 72,500.00 116,400.00 125,400.00 122,914

35,000.00 51,824.55 31,350.00 28,800.00 97,900.00 35,195

133,732.50 223,803.94 180,020.00 170,500.00 219,300.00 248,765

234,031.88 488,034.94 330,450.00 318,700.00 323,000.00 273,966 234,031.88 488,034.94 330,450.00 318,700.00 323,000.00 273,966 234,031.88 488,034.94 330,450.00 318,700.00 323,000.00 273,966

612,631.00 858,049.50 270,880.00 1,370,600.00 606,450.00 375,000

118,800.00 181,125.00 296,400.00 276,500.00 252,000.00 92,400

18,877.38 72,285.42 32,710.00 93,300.00 55,100.00 49,753

250,000.00 96,600.00 399,000.00 256,800.00 33,000.00 37,500



23,403.19 79,409.17 84,940.00 121,700.00 73,300.00 54,793

125,000.00 275,310.00 68,400.00 317,700.00 102,325.00 75,000

125,000.00 181,125.00 122,550.00 92,400.00 93,500.00 108,900

750,000.00 270,178.13 855,000.00 303,100.00 112,500.00 62,500

381,651.88 422,625.00 319,830.00 434,800.00 543,200.00 414,750

192,500.00 301,875.00 239,120.00 164,800.00 225,000.00 275,000


M Mozaic Ceramic ex. Kuda laut uk. 100x100 mm type G Kolam renang m2 132.00 407,900.00 77 termasuk pembentukan pola, naad, perekat danperapihan sesuai gambar dan spesifikasi

N Dek kayu ulin finishing natural uk. 100x20 mm termasuk pool Deck m2 254.00 979,670.00 rangka pendukung, aksesoris, alat bantu dankelengkapan lainnya sesuai gambar dan spesifikasi

Ke penjumlahan Rp.

4.6.5 PEKERJAAN CAT


B Cat weathershield ex. Mowilex/setara Dinding Luar m2 500.00 31,630.00

PlafondC Cat Emulsion ex. Mowilex /setara Plafond dalam m2 1,686.00 22,770.00


Ke penjumlahan Rp.



Toilet Pool (Provisional)A Closet Duduk ex. TOTO type Avante CW 823 J (include eco washer) bh 4.00 5,877,850.00 B Floor Drain ex. TOTO type TX 1 BN bh 7.00 430,290.00 C paper holder ex. TOTO type TX 703 AESV1 bh 4.00 371,580.00 D Urinoir ex. TOTO type UW 447 JNM bh 1.00 5,839,300.00 E Lavatory ex. TOTO type LW 540 J (include lavatory faucet) bh 2.00 2,956,310.00 F Robe Hook ex. TOTO type TS 118 TSB bh 4.00 142,420.00 G Hand Dryer ex. TOTO type HD 4000 C bh 2.00 3,054,280.00

Outdoor Shower (Provisional)A Head Showr ex. TOTO type TX 465 SEN bh 3.00 700,070.00 B Shower Mixer ex. TOTO type TX 474 SEM bh 3.00 2,198,530.00 C Floor Drain ex. TOTO type TX 1 BN bh 2.00 430,290.00

Spa (Provisional)A Bath tub ex./ TOTO type PPY 1530 WV 1 bh 4.00 21,567,770.00 B Floor Drain ex. TOTO type TX 1 BN bh 4.00 430,290.00 C Single Lever Bath Shower Set ex. TOTO TX 471 SM bh 4.00 2,513,420.00


(Rp)

4.6 LANTAI 4


Guest Room (Provisional)

A Closet Duduk ex. TOTO type Avante CW 824 PJ (include ecowasher) bh 48.00 4,596,170.00 B Paper Holder ex. TOTO type TX 703 AESV bh 48.00 371,580.00 C Towel Shelf ex. TOTO type TX 4 A bh 48.00 571,900.00 D Soap Holder customade (solid surface) bh 48.00 168,190.00 E Head Shower ex. TOTO type TX 472 SESM bh 48.00 701,770.00 F Shower Mixer ex. TOTO type TX 721 AESN bh 48.00 544,740.00 G Shower Room door handle ex. TOTO TX 10 B bh 48.00 884,260.00 H Lavatory ex. TOTO type LW 640 CJ bh 48.00 1,485,340.00 I Lavatory faucet ex. TOTO type TX 116 LESV4 bh 48.00 1,598,940.00

D2610

client1: yg benar typ apa ..? Type TX471 SM tidak ada


650,000.00 548,413.44 573,790.00 447,700.00 571,600.00 405,140

1,099,159.46 1,141,087.50 1,000,480.00 897,000.00 1,050,720.00 350,000

24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340

40,276.50 35,017.50 27,360.00 42,100.00 35,000.00 34,939

24,359.50 29,583.75 22,800.00 32,200.00 29,500.00 25,340

40,276.50 35,017.50 27,360.00 42,100.00 35,000.00 34,939

4,396,700.00 2,958,376.00 2,350,680.00 2,585,300.00 2,754,720.00 814,550 1,090,925.00 605,561.00 507,020.00 554,000.00 633,360.00 497,585 625,845.00 373,238.00 305,460.00 311,000.00 386,352.00 318,698 815,789.00 400,588.00 206,170.00 366,400.00 368,688.00 248,105 483,725.00 181,728.00 151,340.00 136,100.00 146,640.00 158,538 2,788,830.00 1,659,106.00 1,276,000.00 503,700.00 2,018,500.00 2,054,250

include include include include 1,760,880.00 include 596,090.00 225,199.00 203,950.00 197,800.00 207,984.00 213,208

9,131,467.00 6,345,413.00 7,163,300.00 4,993,100.00 7,324,800.00 5,326,750 625,845.00 373,238.00 305,460.00 311,000.00 386,352.00 318,698 652,410.00 375,231.00 321,020.00 342,900.00 392,496.00 334,868

5,554,817.00 2,177,123.00 5,233,170.00 3,369,200.00 6,085,680.00 3,163,050 4,721,035.00 3,195,951.00 2,533,480.00 1,218,400.00 2,893,200.00 2,707,980

483,725.00 181,728.00 151,340.00 136,100.00 146,640.00 87,175 5,230,500.00 3,359,870.00 2,667,600.00 2,992,400.00 3,636,000.00 2,847,350

1,137,950.00 905,021.00 670,490.00 702,600.00 750,864.00 665,445 3,558,500.00 2,488,960.00 1,926,600.00 2,167,400.00 2,202,000.00 2,012,175

625,845.00 373,238.00 305,460.00 311,000.00 386,352.00 318,698

28,523,000.00 18,679,811.00 19,095,000.00 23,572,000.00 22,187,500.00 19,552,500 625,845.00 373,238.00 305,460.00 311,000.00 386,352.00 318,698

3,228,500.00 2,787,816.00 815,100.00 4,022,500.00 2,527,200.00 1,935,175



8,245,131.00 4,977,919.00 4,003,110.00 4,460,100.00 5,499,636.00 4,164,050 652,410.00 375,231.00 321,020.00 342,900.00 392,496.00 334,868 895,481.00 582,015.00 518,700.00 548,200.00 620,400.00 549,175 523,791.00 112,599.00 51,300.00 251,300.00 575,000.00 650,000

1,352,531.00 906,833.00 671,970.00 711,700.00 782,592.00 666,985 866,000.00 739,292.00 494,990.00 543,200.00 622,752.00 524,535

1,509,501.00 925,247.00 768,590.00 857,600.00 938,352.00 832,535 1,789,891.00 2,867,210.00 2,220,040.00 1,434,400.00 2,527,728.00 2,428,470 2,763,281.00 1,829,363.00 1,415,310.00 1,547,000.00 1,760,880.00 1,619,475


J Robe Hook ex. TOTO type TS 118 TSB bh 48.00 142,420.00 K Floor drain ex. TOTO type TX 1 BN bh 96.00 430,290.00

Ke penjumlahan Rp.



B Dudukan Toilet jongkok dari pasangan batu bata uk. Toilet Staff bh 2.00 248,220.00 800x1050 mm termasuk perekat, lata bantu sesuaigambar dan spesifikasi

C Meja washtafel finising marmer ex. Ujung pandangtermasuk perekat nat perapihan alat bantu dankelengkapan lainnya sesuai gambar dan spesifikasidengan ukuran sbb :- 450x900 mm Guest Room bh 48.00 754,760.00

D Jendela dari kaca frosted 8 mm ukuran 900x1550 mm Guest Room bh 48.00 1,431,100.00 termasuk kaca clear uk. 8mm uk. 700x1550 mmtermasuk backing plywood 9 mm (ada 2 muka sisiwashtafel dan sisi kamar) termasuk perekat, bevel alatbantu perapihan dan aksesoris lainnya sesuai gambardan spesifikasi

E Railling kaca h : 900 mm dari kaca clear tempered 10 mm balkon kamar m' 4.05 1,035,000.00 termasuk aksesoris, alat bantu dan material lainnyasesuai gambar dan spesifikasi

F Railling kaca h : 1200 mm dari kaca clear tempered 10 mm Kolam renang m' 26.30 1,725,000.00 termasuk aksesoris, alat bantu dan material lainnyasesuai gambar dan spesifikasi

G Parapet batu bata finishing cat weather shield h : 950 Koridor kamar m' 81.20 717,200.00 mm finishing atas dari kayu bangkiray termasukfinishingnya uk. 150x50 mm termasuk aksesorisperapihan dan kelengkapan lainnya sesuai gambar dan

H Parapet batu bata finishing cat weather shield h : 950 Koridor kamar m' 53.70 717,200.00 mm termasuk aksesoris perapihan dan kelengkapanlainnya sesuai gambar dan

I Planter Box dari beton termasuk waterproofing coating,plat strip 50x50 mm finish cat bhitam ex. metacoleperapihan beton expose, finishing cat weathershieldtermasuk perapihan alat bantu aksesoris dankelengkapan lainnya sesuai gambar dan spesifikasiukuran sbb :- Bentuk Letter U h :660mm lebar 750 mm Balcon kamar m' 175.95 1,121,080.00 - Bentuk Letter U h :660mm lebar 1750 mm Balcon kamar m' 38.30 2,615,850.00 - Bentuk Letter U h :660mm lebar 2350 mm Balcon kamar m' 1.80 3,512,720.00


K Coring dan Grouting termasuk perapihan dengan uk. Sbb :- Dia. 2'' Provisional Area Toilet bh 165.00 247,620.00 - Dia. 3'' (Provisional) Area Toilet bh 58.00 371,420.00

K Dudukan Bathtub dari batu bata uk. 1000x1850 mm Spa bh 4.00 683,540.00 finishing marmer ujung pandang termasuk perekat,perapihan, alat bantu aksesoris dan kelengkapan lainnyasesuai gambar dan spesifikasi

L Penebalan dinding dari batu bata ringan termasuk Dinding Urinoir m2 1.40 235,100.00 Adukan perekat sesuai gambar dan spesifikasi

Ke penjumlahan Rp.

4.7 LANTAI ATAP


A Kisi-kisi wood engineering finishing natural termasuk m2 include penutup 2,132,220.00 rangka hollow 20x20 mm termasuk aksesoris alat bantu atap dan kelengkapan lainnya sesua gambar dan spesifikasi

Ke penjumlahan Rp.


A Pasangan Loose Pebbles uk. Dia 30-50 mm m2 293.00 172,500.00 termasuk perapihan pembentukan pola alat bantudan material lainnya sesuai gambar dan spesifikasi

Ke penjumlahan Rp.


483,725.00 181,728.00 151,340.00 136,100.00 146,640.00 87,175 625,845.00 373,238.00 305,460.00 311,000.00 386,352.00 54,588

472,222.22 815,062.50 395,300.00 548,000.00 429,000.00 650,000

2,500,000.00 468,823.95 285,000.00 900,000.00 456,500.00 354,563

243,000.00 1,797,665.62 1,070,460.00 1,638,600.00 784,143.75 2,251,250

612,631.25 2,331,015.96 1,463,760.00 1,627,000.00 2,214,562.50 5,496,300

382,500.00 2,113,125.00 3,990,000.00 762,800.00 1,108,250.00 1,247,805

510,000.00 2,535,750.00 4,275,000.00 906,100.00 1,750,000.00 750,000

1,250,000.00 886,812.15 642,360.00 1,100,000.00 474,300.00 387,522

1,500,000.00 875,944.65 642,360.00 1,100,000.00 360,000.00 115,425

750,000.00 2,996,021.23 1,083,120.00 1,140,000.00 2,559,175.00 1,198,121 750,000.00 5,011,942.48 1,175,070.00 1,310,000.00 5,638,075.00 1,233,315 750,000.00 6,221,495.23 1,244,410.00 1,430,000.00 7,485,415.00 1,254,432

500,000.00 543,375.00 79,800.00 890,400.00 162,500.00 99,760

250,000.00 120,750.00 94,050.00 82,200.00 102,000.00 85,000 350,000.00 181,125.00 94,050.00 89,000.00 138,000.00 127,500

2,500,000.00 6,004,474.88 912,000.00 3,740,000.00 3,850,312.50 750,000

500,000.00 196,314.78 183,910.00 224,600.00 360,000.00 354,563

632,500

192,500.00 301,875.00 239,120.00 164,800.00 225,000.00 275,000



(Rp)

4.7 LANTAI ATAP

4.7.3 PEKERJAAN CAT

Dinding dalam dan dinding luarA Cat Emulsion ex. Mowilex /setara m2 tidak ada 22,770.00

B Cat weathershield ex. Mowilex/setara m2 tidak ada 31,630.00

Ke penjumlahan Rp.

4.8 PENUTUP ATAP

A Penutup atap genteng aspal (certainted warna slate grey) m2 1,580.00 425,500.00 termasuk aksesoris alat bantu material lainnya sesuaigambar dan spesifikasi (Provisional)

B Nok Atap Genteng termasuk aksesoris dan alat bantu m2 320.00 166,750.00 sesuai gambar dan spesifikasi (Provisional)

C Lambrisering engineering wood finish natural uk. 20x100 m2 553.00 977,500.00 mm dan 20x50 mm termasuk aksesoris, rangka alatbantu dan kelengkapan lainnya sesuai gambar danspesifikasi (Provisional)

D Kisi-kisi wood engineering finishing natural termasuk m2 70.00 2,132,220.00 rangka hollow 20x20 mm termasuk aksesoris alat bantudan kelengkapan lainnya sesua gambar dan spesifikasi(Provisional)

E Listplank dari kayu bangkiray finish natural uk. 20x310 m' 492.00 138,000.00 mm termasuk alat bantu, aksesoris dan kelengkapanlainnya sesuai ga,bar dan spesifikasi Provisional)

F Talang dari plat zincalume ditekuk lebar 80 cm, termasukwaterproofing, aksesoris dan kelengkapan lainnya sesuaigambar dan spesifikasi (Provisional) m' 492.00 404,800.00

Ke penjumlahan Rp.




108,148.00 422,625.00 503,250.00 467,000.00 539,254.65 166,403

48,263.00 89,475.75 - 115,200.00 323,552.79 75,000

1,000,000.00 784,875.00 798,000.00 557,600.00 295,482.00 1,148,000

250,000.00 1,026,375.00 783,750.00 786,900.00 560,000.00 632,500

650,000.00 217,350.00 287,850.00 201,000.00 214,224.45 116,250

350,000.00 603,750.00 81,270.00 410,000.00 453,750.00 151,157


NO URAIAN PEKERJAAN KETERANGAN SATUAN VOLUME

PENJUMLAHAN TOTAL

4.1 LANTAI BASEMENT4.1.1 PEKERJAAN DINDING DAN PELAPIS DINDING Rp. 4.1.2 PEKERJAAN PINTU DAN JENDELA Rp. 4.1.3 PEKERJAAN PLAFOND Rp. 4.1.4 PEKERJAAN LANTAI Rp. 4.1.5 PEKERJAAN CAT Rp. 4.1.6 PEKERJAAN SANITAIR Rp. 4.1.7 PEKERJAAN LAIN-LAIN Rp.

4.2 LANTAI DASAR4.2.1 PEKERJAAN DINDING DAN PELAPIS DINDING Rp. 4.2.2 PEKERJAAN PINTU DAN JENDELA Rp. 4.2.3 PEKERJAAN PLAFOND Rp. 4.2.4 PEKERJAAN LANTAI DAN PELAPIS LANTAI Rp. 4.2.5 PEKERJAAN CAT Rp. 4.2.6 PEKERJAAN SANITAIR Rp. 4.2.7 PEKERJAAN LAIN-LAIN Rp.

4.3 LANTAI 14.3.1 PEKERJAAN DINDING DAN PELAPIS DINDING Rp. 4.3.2 PEKERJAAN PINTU DAN JENDELA Rp. 4.3.3 PEKERJAAN PLAFOND Rp. 4.3.4 PEKERJAAN LANTAI DAN PELAPIS LANTAI Rp. 4.3.5 PEKERJAAN CAT Rp. 4.3.6 PEKERJAAN SANITAIR Rp. 4.3.7 PEKERJAAN LAIN-LAIN Rp.



VOLUME HARGA SATUAN

(Rp)

625,398,154 494,439,263 200,871,594 530,322,589 179,988,752 118,893,998 115,168,855

1,389,710,342 1,867,015,937 591,102,941 2,254,594,944 277,150,928 740,693,055 507,749,717

1,284,264,740 1,822,865,492 434,193,131 1,105,828,608 260,901,436 719,391,748 546,748,999

1,576,975,700 1,803,401,189 478,599,927 826,248,708 249,928,047 679,368,040 833,514,561


NO URAIAN PEKERJAAN KETERANGAN SATUAN VOLUME

PENJUMLAHAN TOTAL



4.7 LANTAI ATAP4.7.1 PEKERJAAN DINDING DAN PELAPIS DINDING Rp. 4.7.2 PEKERJAAN LANTAI DAN PELAPIS LANTAI Rp. 4.7.3 PEKERJAAN CAT Rp.

4.8 PENUTUP ATAP Rp.


VOLUME HARGA SATUAN (Rp)

1,546,853,490 2,001,267,535 519,418,533 939,868,647 296,723,038 763,133,138 776,530,219

1,311,402,306 1,634,719,147 366,151,200 913,918,824 211,802,037 719,032,008 748,496,079

- 80,575,000 -

1,097,598,948

DIPINDAHKAN KE PENJUMLAHAN TOTAL Rp.

DAF-5 : PEK LUAR BILL OF QUANTITYHOTEL BENOA

DAFTAR 5 : PEKERJAAN LUAR


NO. URAIAN PEKERJAAN KETERANGAN SATUAN QUANTITY KONTRAKTOR A(Rp.)

5 PEKERJAAN LUAR

Pembuatan Pagar A Galian tanah untuk pondasi batu kali m3 334.92 35,500.00 B m2 318.97 177,500.00

C Pondasi batu kali spesi adukan 1 pc : 4 psr m3 159.48 662,010.00 D Aanstamping tebal 15 cm m3 47.85 423,010.00 E Sloof 200 x 400 mm

- Beton K-250 m3 31.90 860,020.00 - Besi (ratio 200kg/m3) kg 6,379.36 10,550.00 - Bekisting m2 159.48 155,010.00

F m2 1,154.81 188,130.00

G Plester+aci dari mortar instan m2 2,309.62 75,970.00 H m2 2,309.62 31,630.00

I Urugan tanah kembali termasuk pemadatan m3 95.69 11,230.00 J Buang Tanah keluar lokasi m3 239.23 19,020.00

Ke penjumlahan Rp.

Parkiran dan Saluran LuarA m2 507.00 199,370.00

B m' 138.60 134,050.00

C m' 388.00 545,580.00

D Bh 30.00 1,816,510.00

E m2 71.00 439,190.00

Ke penjumlahan Rp.

Pemadatan tanah termasuk pasir urug t= 100 mm

Pasangan bata ringan termasuk perekat mortar instan sesuai spesifikasi dan kolom praktis

Cat luar weathercoat ex.mowilex termasuk perapihan

Paving block ex.Conbloc Internusa termasuk base coarse 30 cm

Kanstin uk.15x25x40 cm ex.Conbloc Internusa finishing cat termasuk perapihan

Saluran pipa beton dia.40 cm tidak bertulang ( type NR ) ex.Witera, termasuk galian dan pasir urug dibawah saluran

Bak kontrol beton bertulang untuk saluran dia. 40 cm

Pasangan batu andesit bakar finish coating termasuk adukan perapihan dan pembentukan pola sesuai gambar dan spesifikasi


NO. URAIAN PEKERJAAN KETERANGAN SATUAN QUANTITY HARGA SATUAN (Rp.)

Pos Jaga uk. 4000x5000 mm (Provisional)A Galian pondasi batu kali pada pos jaga m3 10.80 35,500.00 B m2 30.00 177,500.00

C m3 6.75 662,010.00

D Aanstamping tebal 150 mm m3 4.05 423,010.00

E Lantai kerja tebal 5 cm m3 1.50

F Plat lantai dasar tebal 10 cm :

- Beton K-250 m3 3.00 860,020.00

- Wiremesh M6 1 lapis m2 30.00 44,810.00

- Bekisting m2 2.20 130,580.00

G Kolom uk. 200x300 mm

- Beton K-250 m2 0.72 860,020.00

- Besi ( rasio 150 kg/m3 ) kg 108.00 10,550.00

- Bekisting kg 14.40 130,580.00

H Sloof 200 x 400 mm pada pos jaga- Beton K-300 m3 2.16 869,310.00 - Besi ( rasio 200 kg/m3 ) kg 432.00 10,550.00 - Bekisting m2 21.60 130,580.00

I Ring balok 200 x 400 mm pada pos jaga- Beton K-300 m3 2.16 869,310.00 - Besi ( rasio 200 kg/m3 ) kg 432.00 10,550.00 - Bekisting m2 21.60 130,580.00

J

- Beton K-250 m3 3.60 860,020.00 - Besi ( rasio 95 kg/m3 ) Kg 3.42 10,550.00 - Bekisting m2 32.64 130,580.00

K m2 48.84 158,250.00

L Plester+aci 1 pc : 3 psr pada pos jaga m2 75.68 76,570.00

M m2 51.00 31,630.00

N m2 24.68 22,770.00

O m2 24.17 169,660.00

P m2 30.00 165,230.00

Q m' 17.10 51,280.00

R Bh 1.00 6,500,000.00

S Bh 1.00 2,400,000.00

T m2 30.00 201,930.00

Pemadatan tanah termasuk pasir urug t= 100 mm pada pos jaga

Pondasi batu kali spesi adukan 1 pc : 4 psr pada pos jaga

Atap beton dan struktur lantai pos jaga Provisional )

Pasangan bata merah1/2 batu termasuk beton praktis pada pos jaga

Cat dinding luar weathercoat ex.mowilex termasuk perapihan pada pos jaga

Cat dinding dalam acrylic emulsion ex.mowilex termasuk perapihan pada pos jaga

Pelapis dinding keramik uk 300 x 300 ex Roman termasuk adukan grouting dan perapihan sesuai gambar dan spesifikasi

Pelapis lantai keramik uk 300 x 300 ex Roman finish matte abu-abu / G337104 termasuk adukan grouting dan perapihan pada pos jaga

Plin lantai keramik uk 100 x 300 ex Roman finish matte abu-abu / G337104 pada pos jaga Termasuk adukan grouting dan perapihan

Pintu dan jendela aluminium finishing powder coating uk.pintu 2100x880 mm, uk.jendela 1100x970 mm include kaca film 6 mm dan kunci + acessories pada pos jaga

Jendela aluminium finishing powder coating uk.2000x1100 mm incld. kaca film 8 mm dan kunci + acessories pada pos jaga

Waterproofing membran pelindung dak atap termasuk roof mesh dan screed


NO. URAIAN PEKERJAAN KETERANGAN SATUAN QUANTITY

PENJUMLAHAN

5 PEKERJAAN LUAR Pembuatan Pagar Parkiran dan Saluran LuarPos Jaga uk. 4000x5000 mm (Provisional)


KONTRAKTOR B KONTRAKTOR D KONTRAKTOR E KONTRAKTOR F KONTRAKTOR G(Rp.) (Rp.) (Rp.) (Rp.) (Rp.)

121,000.00 30,187.50 46,740.00 49,000.00 48,750.00 38,650.00 129,806.25 2,850.00 6,000.00 12,500.00

450,912.00 578,823.61 620,470.00 470,000.00 600,000.00 265,512.50 275,458.00 520,830.00 305,000.00 450,000.00

914,842.50 835,795.00 950,280.00 1,005,700.00 893,100.00 13,942.50 11,338.85 10,712.44 12,300.00 11,300.00 139,920.00 103,188.74 77,710.00 84,000.00 138,700.00 248,877.20 271,724.11 183,910.00 198,100.00 213,300.00

48,152.50 124,382.00 92,770.00 76,400.00 113,000.00 40,276.50 35,017.50 27,360.00 42,100.00 35,000.00

38,500.00 129,806.25 29,640.00 14,000.00 38,000.00 68,750.00 21,735.00 36,480.00 58,200.00 24,200.00

Ke penjumlahan Rp. Ke penjumlahan Rp. Ke penjumlahan Rp. Ke penjumlahan Rp. Ke penjumlahan Rp.

250,000.00 172,938.15 274,170.00 244,800.00 363,000.00

125,000.00 150,937.50 104,920.00 183,600.00 195,000.00

750,000.00 346,552.50 624,200.00 571,000.00 490,000.00

1,750,000.00 2,258,025.00 327,300.00 205,000.00 761,600.00

275,000.00 422,625.00 343,770.00 650,600.00 543,200.00

Ke penjumlahan Rp. Ke penjumlahan Rp. Ke penjumlahan Rp. Ke penjumlahan Rp. Ke penjumlahan Rp.


HARGA SATUAN HARGA SATUAN HARGA SATUAN HARGA SATUAN HARGA SATUAN (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)

121,000.00 80,010.00 46,740.00 49,000.00 48,750.00 38,650.00 129,806.25 2,850.00 6,000.00 12,500.00

450,912.00 578,823.61 620,470.00 470,000.00 600,000.00

265,512.50 275,458.00 520,830.00 305,000.00 450,000.00

698,197.50 928,848.80 482,540.00 536,600.00 699,400.00

914,842.50 835,795.00 950,280.00 1,005,700.00 893,100.00

43,117.58 50,220.35 62,520.00 52,200.00 48,000.00

139,920.00 137,915.59 77,710.00 132,200.00 129,200.00

914,842.50 835,795.00 950,280.00 1,005,700.00 893,100.00

13,942.50 11,338.85 10,712.44 12,300.00 11,300.00

139,920.00 116,691.91 117,760.00 97,000.00 138,700.00

978,367.50 898,044.00 950,280.00 1,005,700.00 925,300.00 13,942.50 11,338.85 10,712.44 12,300.00 11,300.00 139,920.00 103,188.74 77,710.00 84,000.00 138,700.00

978,367.50 898,044.00 950,280.00 1,005,700.00 925,300.00 13,942.50 11,338.85 10,712.44 12,300.00 11,300.00 139,920.00 175,807.68 146,940.00 84,000.00 138,700.00

914,842.50 835,795.00 950,280.00 1,005,700.00 893,100.00 13,942.50 11,338.85 10,712.44 12,300.00 11,300.00 139,920.00 137,915.59 140,850.00 132,200.00 129,200.00

124,896.92 271,724.11 157,350.00 125,800.00 213,300.00

51,377.43 110,582.00 60,180.00 61,800.00 113,000.00

40,276.50 35,017.50 27,360.00 42,100.00 35,000.00

24,359.50 29,583.75 22,800.00 32,200.00 29,500.00

133,732.50 300,335.25 180,020.00 179,400.00 219,300.00

133,732.50 223,803.94 180,020.00 170,500.00 219,300.00

18,877.38 72,285.42 32,710.00 93,300.00 55,100.00

3,695,770.00 exclude (gambar detail be 5,627,040.00 5,502,000.00 4,850,000.00

2,418,000.00 exclude (gambar detail be 4,012,800.00 3,191,000.00 1,950,000.00

160,579.88 175,289.94 102,730.00 165,000.00 215,000.00


HARGA SATUAN



QS (Rp.)

31,500.00 3,500.00

625,000.00 375,000.00

834,900.00 10,888.50 54,442.50 162,500.00

67,760.00 34,938.54

31,500.00 15,750.00

penjumlahan Rp.

270,090.00

177,750.00

259,000.00

2,325,000.00

385,125.00

penjumlahan Rp.


HARGA SATUAN (Rp.)

31,500.00 3,500.00

625,000.00

375,000.00

1,161,090.00

834,900.00

35,100.00

54,442.50

834,900.00

10,888.50

169,116.00

834,900.00 10,888.50 54,442.50

834,900.00 10,888.50 147,976.50

834,900.00 10,888.50 137,802.00

145,000.00

67,760.00

34,938.54

25,340.04

185,845.00

185,845.00

248,765.00

3,500,000.00

2,750,000.00

247,500.00


Ke penjumlahan Rp.


HARGA SATUAN (Rp.)

Rp. Rp. Rp.


DAF-6 PEKERJAAN SPARING ME BILL OF QUANTITYHOTEL BENOA

DAFTAR 6 : PEKERJAAN SPARING ME

NO. URAIAN PEKERJAAN KETERANGAN SATUAN QUANTITY KONTRAKTOR A(Rp.)


6.1 PEMIPAAN 6.1.1 SISTEM AIR BERSIH

Lantai BasementSparing Galvanized Pipe Class Medium

A Diameter 100 mm m 2.00 1,500,000.00

Ke Penjumlahan Rp.

6.1.2 SISTEM AIR BEKAS DAN AIR KOTORLantai BasementuPVC Class AW

A Diameter 100 mm m 14.00 111,840.00 B Diameter 80 mm m 11.00 75,480.00 C Diameter 50 mm m 40.00 48,880.00 D Fitting diameter 80 mm bh 5.00 35,330.00

Lantai DasarSparing uPVC Class AW

E Diameter 150 mm m 2.00 214,980.00 F Diameter 100 mm m 9.00 111,840.00

Ke Penjumlahan Rp.

6.1.3 SISTEM PEMADAM KEBAKARANLantai BasementSparing Black Steel Pipe Class Medium

A Diameter 150 mm m 1.00 849,690.00 B Diameter 100 mm m 3.00 725,000.00

Sparing Galvanized Pipe Class Medium C Diameter 25 mm m 1.00 650,000.00

Ke Penjumlahan Rp.

6.2 KATUP-KATUP DAN ASESORIS 6.2.1 SISTEM AIR BEKAS DAN AIR KOTOR

Lantai Basement A Floor Drain diameter 50 mm bh 7.00 430,290.00

Ke Penjumlahan Rp.

NO. URAIAN PEKERJAAN KETERANGAN SATUAN QUANTITY

PENJUMLAHAN


6.1 PEMIPAAN 6.1.1 SISTEM AIR BERSIH 6.1.2 SISTEM AIR BEKAS DAN AIR KOTOR 6.1.3 SISTEM PEMADAM KEBAKARAN

6.2 KATUP-KATUP DAN ASESORIS 6.2.1 SISTEM AIR BEKAS DAN AIR KOTOR


DAFTAR 6 : PEKERJAAN SPARING ME

KONTRAKTOR B KONTRAKTOR D KONTRAKTOR E KONTRAKTOR F KONTRAKTOR G QS(Rp.) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)


740,602.50 328,900.00 488,450.00 254,700.00 338,800.00 204,400.00

129,662.50 189,750.00 109,280.00 95,400.00 211,200.00 138,900.00 88,530.00 132,825.00 71,280.00 64,300.00 184,800.00 97,600.00 62,139.00 37,950.00 40,510.00 44,200.00 138,600.00 55,100.00 37,664.00 63,250.00 64,850.00 55,100.00 330,000.00 38,500.00

219,078.75 246,675.00 268,760.00 184,300.00 250,800.00 247,400.00 130,848.06 189,750.00 131,130.00 95,400.00 232,320.00 138,900.00

1,194,682.50 986,700.00 973,930.00 341,800.00 480,000.00 268,100.00 703,835.00 569,250.00 577,610.00 222,000.00 384,000.00 174,200.00

-

281,407.50 189,750.00 117,580.00 63,400.00 145,200.00 48,000.00

381,150.00 619,850.00 390,640.00 240,500.00 480,000.00 203,600.00

HARGA SATUAN(Rp.)


Rp. Rp. Rp.

Rp.


DAF-7 PEKERJAAN PROVISIONAL SUM BILL OF QUANTITYHOTEL BENOA

DAFTAR 7 : PEKERJAAN PROVISIONAL SUM


NO. URAIAN PEKERJAAN SATUAN VOLUME KONTRAKTOR A KONTRAKTOR B(Rp.) (Rp.)

7 PEKERJAAN PROVISIONAL SUM

KONTRAKTOR B A Sparing ME pada lantai BS Ls 1.00 50,000,000.00


KONTRAKTOR D KONTRAKTOR E KONTRAKTOR F KONTRAKTOR G QS (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)


DAF- 8 : TAMBAH KURANG BILL OF QUANTITYAMARIS CILEGON

DAFTAR 8 : PEKERJAAN TAMBAH KURANG


NO. URAIAN PEKERJAAN SATUAN VOLUME KONTRAKTOR A KONTRAKTOR B KONTRAKTOR D KONTRAKTOR E KONTRAKTOR F KONTRAKTOR G QS (Rp.) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.) (Rp. )

KONTRAKTOR A


4.2 LANTAI DASAR


A Waterproofing coating ex. Sika/fosroc terma Kitchen m2 229.06 46,000.00

B Solid Wood deck Ulin 10x200 mm fin lazur baGuest Room Type A dan B m2 49.84 979,670.00

Kids Club m2 30.22 979,670.00

Out Door Shower m2 14.98 979,670.00

C Beton Cetak Ekspos tebal.5mm finish NaturaGuest Room Type C dan D m2 20.56 81,560.00

Guest Room Type E dan F m2 22.05 81,560.00

D ### Toilet dpn Out door Shower m2 24.03 321,080.00

Pekerjaan (Rumput gajah mini + tanah By other),termasuk plat strip tebal 80 mm, watrerproofing coating,

E Plat Strip U 50x30 mm finish hitam ex.metalcGuest Room Type C dan D m' 37.20 210,810.00

Guest Room Type E dan F m' 21.00 210,810.00

F Finishing Lantai Bare Finish pada area Kitchen m2 229.06 Resto m2 506.37

KONTRAKTOR D3 PEKERJAAN STRUKTUR

3.1 PEKERJAAN TANAH

A Pekerjaan pembersihan lahan m2 - 6,037.50

B Pekerjaan Galian tanah pada :- Pile Cap BS m3 - 80,010.00 - Pile Cap Lt. Dasar m3 - 80,010.00 - Tie Beam BS m3 - 80,010.00 - Pit Lift m3 - 30,187.50 - Lantai BS m3 - 30,187.50 - Kolam Renang m3 - 30,187.50 - Tie Beam Lantai dasar m3 - 80,010.00

C Buang tanah sisa galian keluar lokasi proyek m3 - 21,735.00 D Pasir urug tebal 10 cm dibawah :

- Pile Cap BS m3 - 200,025.00 - Pile Cap Lt. Dasar m3 - 200,025.00 - Tie Beam BS m3 - 200,025.00 - Pit Lift m3 - 200,025.00 - Lantai BS m3 - 200,025.00 - lantai dasar, kolam renang, reflecting pond m3 - 200,025.00 - Tie Beam Lantai dasar m3 - 200,025.00

E Lantai kerja tebal 5 cm di bawah :- Pile Cap BS m3 12.08 928,848.80 - Pile Cap Lt. Dasar m3 - 928,848.80 - Tie Beam BS m3 9.18 928,848.80 - Pit Lift m3 - 928,848.80 - Lantai BS m3 21.58 928,848.80 - lantai dasar m3 22.34 928,848.80 - Tie Beam Lantai dasar m3 1.23 928,848.80

F Potong Kepala Tiang pancang ttk - 120,750.00 G Dewatering Ls - 158,837,080.00

Ke Penjumlahan Rp.



A - Pile cap m3 11.28 835,795.00 B - Tie Beam m3 90.62 835,795.00 C - Plat Lantai (Provisional) m3 - 835,795.00 D - Retaining wall m3 21.73 835,795.00 E - Plat Ramp +Balok Ramp + Gutter (Provisional) m3 - 835,795.00 F - Pitlift m3 - 835,795.00 G - tangga m3 - 835,795.00 H - tangga ME (Provisional) m3 - 835,795.00

Beton Mutu K-300 pada :I - Kolom m3 60.95 898,044.00

Besi Beton (BJTP 24 & BJTD 40) pada :J - Pile cap kg 19,024.71 11,338.85 K - Tie Beam kg 10,478.86 11,338.85 L - Plat Lantai (Provisional) kg - 11,338.85 M - Retaining wall kg 7,668.31 11,338.85 N - Plat Ramp +Balok Ramp + Gutter (Provisional) kg - 11,338.85 O - Pitlift kg - 11,338.85 P - Kolom kg 12,069.39 11,338.85 Q - Tangga kg - 11,338.85 R - tangga ME (provisional) kg - 11,338.85

Acuan Batako pada :S - Pile Cap m2 113.04 103,188.74 T - Tie Beam m2 305.40 103,188.74 U - Plat Lantai (Provisional) m2 - 103,188.74 V - Pit Lift Luar m2 - 103,188.74 W - Retaining Wall Luar m2 237.68 103,188.74

NO. URAIAN PEKERJAAN SATUAN HARGA SATUAN

+/- (Rp. )


Acuan halus pada :

A - Retaining Wall Dalam m2 237.68 118,734.32 B - Pitlift Dalam m2 - 118,734.32 C - Plat Ramp +Balok Ramp + Gutter (Provisional) m2 - 137,915.59 D - Tangga m2 - 221,752.44 E - Tangga ME (Provisional) m2 - 221,752.44

Acuan Halus beton exposeF - Kolom m2 515.40 116,691.91

Waterproofing Integral pada :G - Pile cap m3 11.28 271,687.50 H - Tie Beam m3 90.62 271,687.50 I - Plat Lantai m3 - 271,687.50 J - Retaining wall m3 21.73 271,687.50 K - Pitlift m3 - 271,687.50

Ke Penjumlahan Rp.

3.2.2 LANTAI DASAR


A - Plat lantai As 0-25 m3 - 835,795.00 B - plat Lantai As 25-31 m3 - 835,795.00 C - Pile cap m3 - 835,795.00 D - Balok m3 119.02 835,795.00 E - Tangga m3 - 835,795.00

Beton Mutu K-300 pada :F - Kolom m3 26.66 898,044.00



Besi Beton (BJTP 24 & BJTD 40) pada :A - Plat lantai kg 365.78 11,338.85 C - Pile cap kg - 11,338.85 D - Balok kg 3,823.95 11,338.85 E - Tangga kg - 11,338.85 F - Kolom kg 11,470.21 11,338.85

Acuan halus pada :A - Plat lantai As 0-25 m2 155.07 137,915.59 B - Balok As 0-25 m2 1,134.91 175,807.68 C - Tangga m2 - 221,752.44

Acuan Halus beton exposeD - Kolom m2 167.83 116,691.91

Acuan Batako pada :E - plat Lantai As 25-31 m2 0.60 103,188.74 F - Pile cap m2 - 103,188.74 G - Balok As 25-31 m2 - 103,188.74

waterproofing IntegralA - plat Lantai As 25-31 m3 - 271,687.50 B - Pile cap m3 - 271,687.50 C - Balok As 25-31 m3 6.07 271,687.50

Ke Penjumlahan Rp.

3.2.3 LANTAI 1


A - Plat lantai m3 0.54 835,795.00 B - Balok m3 35.20 835,795.00 C - Tangga m3 - 835,795.00 D - Kolom m3 46.30 835,795.00 E - Janggutan Balkon m3 - 835,795.00


+/- (Rp. )

3.2.3 LANTAI 1

Besi Beton (BJTP 24 & BJTD 40) pada :A - Plat lantai kg 212.17 11,338.85 B - Balok kg 3,744.83 11,338.85 C - Tangga kg - 11,338.85 D - Kolom kg 7,116.95 11,338.85 E - Janggutan Balkon kg - 11,338.85

Acuan halus pada :F - Plat lantai m2 7.53 137,915.59 G - Balok m2 556.53 175,807.68 H - Tangga m2 - 221,752.44

Acuan Beton expose pada :I - kolom m2 360.86 116,691.91 J - Balok ( area tepi luar ) m2 - 175,807.68 K - janggutan Balkon m2 - 118,734.32

Ke Penjumlahan Rp.


A - Plat lantai m3 5.35 835,795.00 B - Balok m3 28.17 835,795.00 C - Tangga m3 - 835,795.00 D - Kolom m3 2.11 835,795.00 E - janggutan Balkon m3 - 835,795.00

Besi Beton (BJTP 24 & BJTD 40) pada :F - Plat lantai kg 8,345.58 11,338.85 G - Balok kg 3,831.24 11,338.85 H - Tangga kg - 11,338.85 I - Kolom kg 1,727.86 11,338.85 J - janggutan Balkon kg - 11,338.85

Acuan halus pada :K - Plat lantai m2 36.00 137,915.59 L - Balok m2 462.88 175,807.68 M - Tangga m2 - 221,752.44

Acuan Beton expose pada :N - kolom m2 0.40 116,691.91 O - Balok ( area tepi luar ) m2 - 175,807.68 P - janggutan Balkon m2 - 118,734.32

Ke Penjumlahan Rp.


A - Plat lantai m3 - 835,795.00 B - Balok m3 30.60 835,795.00 C - Tangga m3 - 835,795.00 D - Kolom m3 16.50 835,795.00 E - Janggutan Balkon m3 - 835,795.00

Besi Beton (BJTP 24 & BJTD 40) pada :F - Plat lantai kg 3,985.83 11,338.85 G - Balok kg 2,920.51 11,338.85 H - Tangga kg - 11,338.85 I - Kolom kg 5,009.86 11,338.85 J - Janggutan Balkon kg - 11,338.85

Acuan pada :K - Plat lantai m2 22.35 137,915.59 L - Balok m2 469.53 175,807.68 M - Tangga m2 - 221,752.44

Acuan Beton expose pada :N - kolom m2 138.97 116,691.91 O - Balok ( area tepi luar ) m2 - 175,807.68 P - janggutan Balkon m2 - 118,734.32

Ke Penjumlahan Rp.


+/- (Rp. )


A - Plat lantai m3 12.94 835,795.00 B - Balok m3 31.66 835,795.00 C - Kolom m3 17.71 835,795.00 D - Janggutan Balkon m3 - 835,795.00

Besi Beton (BJTP 24 & BJTD 40) pada :E - Plat lantai kg 7,006.10 11,338.85 F - Balok kg 4,616.10 11,338.85 G - Kolom kg 6,514.63 11,338.85 H - Janggutan Balkon kg - 11,338.85

Acuan halus pada :



I - Plat lantai m2 3.08 137,915.59 J - Balok m2 359.43 175,807.68

Acuan Beton expose pada :K - Kolom m2 148.27 116,691.91 L - Balok ( area tepi luar ) m2 - 175,807.68 M - Janggutan Balkon m2 - 118,734.32

Ke Penjumlahan Rp.


A - Plat lantai+rumah lift (Provisional) m3 - 835,795.00 B - Balok m3 28.33 835,795.00 C - Janggutan Balkon m3 - 835,795.00

Besi Beton (BJTP 24 & BJTD 40) pada :D - Plat lantai+rumah lift (Provisional) kg - 11,338.85 E - Balok kg 4,235.54 11,338.85 F - Janggutan Balkon kg - 11,338.85

Acuan pada :G - Plat lantai+rumah lift (Provisional) m2 - 137,915.59 H - Balok m2 434.43 175,807.68

Acuan Beton expose pada :I - Balok m2 - 175,807.68 J - janggutan balkon m2 - 118,734.32

K Waterproofing membran termasuk screed dan m2 33.25 175,289.94 kawat ayam


4.1 LANTAI BASEMENT


A Pasangan dinding bata ringan termasuk perekat Dinding luar, dalam, m2 247.59 271,724.11

mortar instan sesuai spesifikasi toilet

B Pekerjaan Plester + aci dengan mortar instan Dinding luar, dalam, m2 (15.83) 110,582.00

toilet

C Pekerjaan keramik uk. 300x300 mm ex. Roman/setaGWT (dinding dan lantai) m2 - 300,335.25

pada dinding termasuk perekat, naad dan perapiha Wet Garbage m2 - 300,335.25

sesuai gambar dan spesifikasi (Provisional) Dry Garbage m2 - 300,335.25

Washing m2 - 300,335.25

Pantry m2 - 300,335.25

Toilet pantry m2 - 300,335.25

Tempat Wudhu m2 - 300,335.25

Commissary m2 - 300,335.25

Toilet Supir m2 - 300,335.25

Clinic m2 - 300,335.25

Male Toilet m2 - 300,335.25

Female Toilet m2 - 300,335.25

D Perapihan Beton expose Dinding Beton, kolom m2 465.51 45,154.00


Pintu Besi

A Pintu P01'

Pintu Besi uk. Luar 1800x2400 mm termasuk frame Ruang Genset bh - exclude (gambar detail belum ada)

panel dari besi mm, termasuk hardware, aksesoris, aLVMDB bh - exclude (gambar detail belum ada)

bantu, finish cat duco dan perlengkapan lainnya sesRuang Trafo bh - exclude (gambar detail belum ada)

gambar dan spesifikasi Ruang pompa bh - exclude (gambar detail belum ada)

Hot Water Tank bh - exclude (gambar detail belum ada)

B Pintu P02'

Pintu Kebakaran Besi uk. Luar 1080x2400 mm termTangga Kebakaran bh - exclude (gambar detail belum ada)

frame besi, panel dari besi mm, termasuk hardware,

aksesoris, alat bantu, finish cat duco dan perlengkapan


Pintu Kayu

C Pintu P01

Pintu Kayu Double uk. Luar 1800x2400 mm tebal d Commissary bh - 7,311,412.50

pintu 50 mm termasuk frame kayu solid, panel dari Koridor bh - 7,311,412.50

multipleks tebal 9 mm, termasuk hardware, aksesoriGeneral Store bh - 7,311,412.50

alat bantu, finish cat duco semi gloss dan perlengk Clean Linen bh - 7,311,412.50

lainnya sesuai gambar dan spesifikasi Training Room bh - 7,311,412.50

Staff Canteen bh - 7,311,412.50

Balancing Tank bh - 7,311,412.50

Soiled Linen bh - 7,311,412.50

Workshop Engineering bh - 7,311,412.50

D Pintu P02 Ruangan sebelah bh - 5,034,671.25

Pintu Kayu Single uk. Luar 1080x2400 mm tebal da service lift

pintu 50 mm termasuk frame kayu solid, panel dari

multipleks tebal 9 mm, termasuk hardware, aksesoris,

alat bantu, finish cat duco semi gloss dan perlengkapan


E Pintu P03 Toilet supir bh - 4,458,693.75

Pintu Kayu Single uk. Luar 880x2400 mm tebal dau Ruang sebelah hot bh - 4,458,693.75

pintu 50 mm termasuk frame kayu solid, panel dari water tank

multipleks tebal 9 mm, termasuk hardware, aksesoriReceiving bh - 4,458,693.75

alat bantu, finish cat duco semi gloss dan perlengk Security bh - 4,458,693.75

lainnya sesuai gambar dan spesifikasi Food Storage bh - 4,458,693.75

Wet Garbage bh - 4,458,693.75

Dry Garbage bh - 4,458,693.75

Kredit manager bh - 4,458,693.75

General Cashier bh - 4,458,693.75

Finance Department bh - 4,458,693.75

Filling Cabinet bh - 4,458,693.75

Chemical Store bh - 4,458,693.75

Purchasing bh - 4,458,693.75

Guest Amenities bh - 4,458,693.75

Lost & Found bh - 4,458,693.75

Washing bh - 4,458,693.75

Clean Linen bh - 4,458,693.75

H & R Office bh - 4,458,693.75

HK Office bh - 4,458,693.75

Male Locker bh - 4,458,693.75

Musholla bh - 4,458,693.75

Tempat wudhu bh - 4,458,693.75

Female Locker bh - 4,458,693.75

Control Room bh - 4,458,693.75

Chief Engineering office bh - 4,458,693.75

NO URAIAN PEKERJAAN KETERANGAN SATUAN HARGA

+/- SATUAN

4.1 LANTAI BASEMENT




F Pintu P03

Pintu Kayu Single uk. Luar 880x2400 mm tebal dau clinic bh - 4,458,693.75

pintu 50 mm termasuk frame kayu solid, panel dari engineering store bh - 4,458,693.75

multipleks tebal 9 mm, termasuk hardware, aksesoriRoom Div Manager bh - 4,458,693.75

alat bantu, finish cat duco semi gloss dan perlengk Revenue Manager bh - 4,458,693.75

lainnya sesuai gambar dan spesifikasi F & B Department bh - 4,458,693.75

Secretary bh - 4,458,693.75

Sales Marketing bh - 4,458,693.75

Reservation bh - 4,458,693.75

Operator bh - 4,458,693.75

Koridor bh - 4,458,693.75

G Pintu P04 Toilet Female bh - 4,368,710.85

Pintu Kayu Single uk. Luar 900x2400 mm tebal dau Toilet Male bh - 4,368,710.85

pintu 50 mm termasuk frame kayu solid, panel dari Pantry bh - 4,368,710.85

engineering wood 9mm & PVC, termasuk hardware,Toilet Pantry bh - 4,368,710.85

aksesoris, alat bantu, finish cat duco semi gloss dan


Ke Penjumlahan Rp.


A Plafond Gypsum 12 mm ex. Jayaboard/setara term Sales Marketing m2 2.20 144,900.00

rangka hollow galvanized, shadow line/list aluminiu Reservation m2 0.90 144,900.00

aksesoris dan kelengkapan lainnya sesuai gambar General Manager m2 0.92 144,900.00

spesifikasi Revenue Manager m2 0.86 144,900.00

Room Div Manager m2 0.88 144,900.00

Secretary m2 0.55 144,900.00

F&B Department m2 0.96 144,900.00

Operator m2 0.79 144,900.00

DOSM m2 0.47 144,900.00

Koridor service m2 - 144,900.00

Staff Canteen m2 3.33 144,900.00

Engineering Store m2 2.18 144,900.00

Clinic m2 1.01 144,900.00

Chef Engineering Office m2 0.93 144,900.00

Control Room m2 0.89 144,900.00

Female Toilet m2 (0.60) 144,900.00

Musholla m2 1.28 144,900.00

Male Locker m2 (7.94) 144,900.00

Training Room m2 1.69 144,900.00

Uniform m2 1.36 144,900.00

HK Office m2 (5.40) 144,900.00

H&R Office m2 8.44 144,900.00

Clean Linen m2 1.49 144,900.00

Lost & Found m2 (0.52) 144,900.00

Guest Amenities m2 0.07 144,900.00

Soiled Linen m2 (0.34) 144,900.00

Chemical Store m2 1.06 144,900.00

General Store m2 2.40 144,900.00

Food Sorage m2 1.36 144,900.00

Freezer, Chiller m2 1.74 144,900.00

Commissary m2 1.84 144,900.00

Receiving m2 1.04 144,900.00

Security m2 1.14 144,900.00

Kredit Manager m2 0.67 144,900.00

General Cashier m2 0.67 144,900.00

Filling Cabinet m2 (0.02) 144,900.00

Finance Department m2 1.19 144,900.00

Purchasing m2 0.42 144,900.00

Finance Control m2 1.03 144,900.00

Ruang sebelah service Lift m2 (0.32) 144,900.00

Ruang sebelah service Lift m2 4.08 144,900.00

Bordes Tangga kebakaran m2 (7.20) 144,900.00

Driver waiting Area m2 66.57 144,900.00

Ruang sebelah toilet supir m2 (65.52) 144,900.00

B Plafond Gypsum WR 12 mm ex. Jayaboard/setara Pantry m2 0.01 156,975.00

termasuk rangka hollow galvanized, shadow line/listToilet Pantry m2 1.44 156,975.00

aluminium U, aksesoris dan kelengkapan lainnya seFemale Locker m2 3.78 156,975.00

gambar dan spesifikasi Tempat Wudhu m2 0.90 156,975.00

male Locker m2 0.17 156,975.00

Washing m2 0.74 156,975.00

Dry Garbage m2 1.21 156,975.00

Wet Garbage m2 1.21 156,975.00

Toilet Supir m2 0.40 156,975.00

C Perapihan beton Expose dengan skim coat Tangga Kebakaran m2 - 45,154.00

Balancing Tank m2 2.80 45,154.00

Tangga 1 (As 17) m2 - 45,154.00

Tangga 2 (As 18 m2 - 45,154.00

Parkir & Workshop engineering m2 - 45,154.00

Bottle Storage m2 - 45,154.00

Hot Water tank m2 15.15 tidak perlu

STP m2 2.70 tidak perlu

GWT m2 - tidak perlu


+/- SATUAN

4.1 LANTAI BASEMENT


D Perapihan beton Expose dengan skim coat Ruang Pompa m2 6.18 45,154.00

Ruang Trafo m2 1.58 45,154.00

LVMDB m2 1.64 45,154.00

Ruang Genset m2 2.97 45,154.00

E Drop ceilling gypsum 12 mm h = 20 cm termasuk coToilet Locker male m' - 54,337.50

finishing cat lampu, rangka hollow Galvanized, akseToilet Locker Female m' - 54,337.50

dan perlengkapan lainnya sesuai gambar dan spesifikasi

Ke Penjumlahan Rp.


A Pasangan keramik uk. 300x300 mm ex. Roman Sales Marketing m2 2.20 223,803.94

termasuk pengisi dan perekat mortar instan, Reservation m2 0.90 223,803.94

perapihan dan sesuai gambar dan spesifikasinya General Manager m2 0.92 223,803.94

Revenue Manager m2 0.86 223,803.94


Secretary m2 0.55 223,803.94

F&B Department m2 0.96 223,803.94

Operator m2 0.79 223,803.94

DOSM m2 0.47 223,803.94



Engineering Store m2

Clinic m2 1.01 223,803.94


Control Room m2 0.89 223,803.94

Female Toilet m2 (0.60) 223,803.94

Musholla m2 1.28 223,803.94

Male Locker m2 (7.94) 223,803.94




Uniform m2 1.36 223,803.94

HK Office m2 (5.40) 223,803.94

H&R Office m2 8.44 223,803.94

Clean Linen m2 1.49 223,803.94

Lost & Found m2 (0.52) 223,803.94


Soiled Linen m2 (0.34) 223,803.94



Food Sorage m2 1.36 223,803.94


Commissary m2 1.84 223,803.94

Receiving m2 1.04 223,803.94

Security m2 1.14 223,803.94





Purchasing m2 0.42 223,803.94




Bordes Tangga kebakaran m2 3.60 223,803.94

Driver waiting Area m2


Pantry m2 0.01 223,803.94

Toilet Pantry m2 1.44 223,803.94

Female Locker m2 3.78 223,803.94

Tempat Wudhu m2 0.90 223,803.94

male Locker m2 0.17 223,803.94

Washing m2 0.74 223,803.94

Dry Garbage m2 1.21 223,803.94

Wet Garbage m2 1.21 223,803.94

Toilet Supir m2 0.40 223,803.94

Tangga Kebakaran m2 - 223,803.94

Tangga 1 (As 17) m2 - 223,803.94

Tangga 2 (As 18 m2 - 223,803.94

B Plint keramik 10x30 cm ex. Roman termasuk pengisi dan m' - 72,285.42

perekat mortar instan, perapihan sesuai gambar dan

spesifikasinya

C Floor Hardener 5kg/m2 ex. Sika/fosroc Balancing Tank m2 2.80 30,187.50



STP m2 2.70 30,187.50

Hot Water Tank m2 15.15 30,187.50

Bottle Storage m2 (0.26) 30,187.50

Ruang Pompa m2 6.18 30,187.50

Ruang Trafo m2 1.58 30,187.50

LVMDB m2 1.64 30,187.50

Ruang Genset m2 2.97 30,187.50

Ramp (Provisional) m2 - 30,187.50

Tangga Ruang ME m2 - 30,187.50

D Waterproofing Coating ex. Sika/Fosroc pada dindingWet Garbage m2 - 51,824.55

Area basah h : 1800 mm Dry Garbage m2 - 51,824.55

Washing m2 - 51,824.55


+/- SATUAN

4.1 LANTAI BASEMENT


E Waterproofing Coating ex. Sika/Fosroc pada dindingPantry m2 - 51,824.55

Area basah h : 1800 mm Toilet pantry m2 - 51,824.55

Tempat Wudhu m2 - 51,824.55

Commissary m2 - 51,824.55

Toilet Supir m2 - 51,824.55

Clinic m2 - 51,824.55

Male Toilet m2 - 51,824.55

Female Toilet m2 - 51,824.55

F Step Noising dari kayu bangkiray Finishing PU termTangga Kebakaran m' - 181,125.00

perapihan, aksesoris dan laat bantu sesuai gambar Tangga 1 (As 17) m' - 181,125.00

spesifikasi Tangga 2 (As 18 m' - 181,125.00

G Pembuatan Groove Ramp dari besi siku 30x30x3 Ramp (provisional) m2 - 205,275.00

termasuk alat bantu aksesoris dan kelengkapan lainnya

sesuai gambar dan spesifikasi

Ke Penjumlahan Rp.

4.1.5 PEKERJAAN CAT

Dinding dalam dan dinding luar

A Cat Emulsion ex. Mowilex /setara Dinding dalam m2 (2.83) 29,583.75

Plafond

B Cat Emulsion ex. Mowilex/setara Sales Marketing m2 2.20 29,583.75

Reservation m2 0.90 29,583.75

General Manager m2 0.92 29,583.75

Revenue Manager m2 0.86 29,583.75


Secretary m2 0.55 29,583.75

F&B Department m2 0.96 29,583.75

Operator m2 0.79 29,583.75

DOSM m2 0.47 29,583.75




Clinic m2 1.01 29,583.75


Control Room m2 0.89 29,583.75

Female Toilet m2 (0.60) 29,583.75

Musholla m2 1.28 29,583.75

Male Locker m2 (7.94) 29,583.75


Uniform m2 1.36 29,583.75

HK Office m2 (5.40) 29,583.75

H&R Office m2 8.44 29,583.75

Clean Linen m2 1.49 29,583.75

Lost & Found m2 (0.52) 29,583.75


Soiled Linen m2 (0.34) 29,583.75



Food Sorage m2 1.36 29,583.75


Commissary m2 1.84 29,583.75

Receiving m2 1.04 29,583.75

Security m2 1.14 29,583.75





Purchasing m2 0.42 29,583.75






Bordes Tangga kebakaran m2 3.60 29,583.75

Driver waiting Area m2 66.57 29,583.75


Pantry m2 0.01 29,583.75

Toilet Pantry m2 1.44 29,583.75

Female Locker m2 3.78 29,583.75

Tempat Wudhu m2 0.90 29,583.75

male Locker m2 0.17 29,583.75

Washing m2 0.74 29,583.75

Dry Garbage m2 1.21 29,583.75

Wet Garbage m2 1.21 29,583.75

Toilet Supir m2 0.40 29,583.75

Tangga Kebakaran m2 - 29,583.75

Balancing Tank m2 2.80 29,583.75

Tangga 1 (As 17) m2 - 29,583.75

Tangga 2 (As 18 m2 - 29,583.75


Bottle Storage m2 (0.26) 29,583.75

Hot Water tank m2 15.15 29,583.75

STP m2 2.70 29,583.75

GWT m2 - 29,583.75

Ruang Pompa m2 100.40 29,583.75

Ruang Trafo m2 47.78 29,583.75

LVMDB m2 (6.12) 29,583.75

Ruang Genset m2 (34.76) 29,583.75

Ramp (Provisional) m2 (201.63) 29,583.75

Tangga Ruang ME m2 - 29,583.75

Ke Penjumlahan Rp.


+/- SATUAN

4.1 LANTAI BASEMENT


TOILET SUPIR (Provisional)

A Closet Jongkok ex. TOTO type CE 9 bh - 2,958,376.00

B Shower Spray ex. TOTO type TB19CSMCR bh - 605,561.00

C Floor drain ex. TOTO type TX 1 BN bh - 373,238.00

D Paper Holder ex. TOTO type TS 116 R bh - 400,588.00

E Robe Hook ex. TOTO type TS 118 TSB bh - 181,728.00

Commisary (Provisional)

A Floor drain ex. TOTO type TX 1 BN bh - 373,238.00

B Washtafel ex. TOTO type LW 642 CJ bh - 2,791,137.00

C Lavatoty Faucet ex. TOTO type TX 115 LESBR bh - 1,430,888.00

Wet Garbage & Dry Garbage (Provisional)


Washing (Provisional)


B Kran ex. TOTO type T 23 B13V7N bh - 225,199.00

Musholla (Provisional)


B Kran ex. TOTO type T 23 B13V7N bh - 225,199.00

Pantry (Provisional)


B Kitchen Zink 2 lubang uk. 850x500 mm bh - 2,001,432.00

C Kitchen faucet leher angsa bh - 371,307.00

Toilet Pantry (Provisional)

A Closet Duduk ex. TOTO type CW 421 J bh - 2,894,076.00

B Jet washer ex. TOTO type TX 403 SMCRB bh - 397,871.00

C Floor Drain ex. TOTO type TX 1 BN bh - 373,238.00

D Paper Holder ex. TOTO type TX 703 AESV1 bh - 375,231.00


F Washtafel ex. TOTO type LW 642 CJ bh - 2,791,137.00

G Lavatoty Faucet ex. TOTO type TX 115 LESBR bh - 1,430,888.00

Staff Canteen (provisional)




D Kitchen Zink 2 lubang uk. 850x500 mm bh - 2,001,432.00

E Kitchen faucet leher angsa bh - 371,307.00

Clinic (Provisional)

A Washtafel Wall hung ex. TOTO type LW 236 CJ bh - 1,659,106.00

B Lavatory faucet bh - include

Locker Male (Provisional)






F Head Showr ex. TOTO type TX 465 SEN bh - 905,021.00

G Shower Mixer ex. TOTO type TX 474 SEM bh - 2,488,960.00

H Lavatory ex. TOTO type LW 643 CJ bh - 4,538,088.00

I Lavatory gfaucet ex. TOTO type TX 123 LEX bh - 1,122,976.00

J Urinoir ex. TOTO type UW 447 JNM bh - 2,177,123.00

K Partisi Urinoir ex. TOTO type A100 bh - 1,147,428.00

L Recessed Soap holder customade bh - 112,599.00

Locker Female (Provisional)






F Head Showr ex. TOTO type TX 465 SEN bh - 905,021.00

G Shower Mixer ex. TOTO type TX 474 SEM bh - 2,488,960.00


I Lavatory gfaucet ex. TOTO type TX 123 LEX bh - 1,122,976.00

J Recessed Soap Holder customade bh - 112,599.00

Depan security (provisional)




Ke Penjumlahan Rp.




+/- SATUAN

4.1 LANTAI BASEMENT


A Railling tangga tinggi 900 mm terbuat dari besi hollotangga dan tangga ME m' - 815,062.50

20x20 mm finishing powder coating hitam termasuk

material bantu aksesoris dan kelengkapan lainnya sesuai


B Handrail tangga dari besi hollow uk. 20x20 mm finis Tangga m' - 483,000.00

powder coating warna hitam termasuk material bantu

aksesoris dan kelengkapan lainnya sesuai gambar dan

spesifikasi

C Tanggulan batu bata h : 40 cm finishing keramik uk.washing m' - 367,403.85

300x300 mm ex. Roman termasuk perekat finishing,Tempat Wudhu m' - 367,403.85

alat bantu dan aksesoris lainnya sesuai gambar dan

spesifikasi

D Dudukan Toilet jongkok dari pasangan batu bata uk.Toilet Supir bh - 468,823.95

800x1050 mm termasuk perekat, lata bantu sesuai


E Meja Beton finishing keramik uk. 300x300 mm ex.

Roman termasuk perekat nat, perapihan sesuai

gambar dan spesifikasi dengan ukuran sbb :

- 600x2150 mm Toilet Pantry bh - 1,690,077.37

- 600x2150 mm Pantry bh - 1,690,077.37

- 600x2450 mm Staff Canteen bh - 1,892,212.87

- 600x1825 mm Staff Canteen bh - 1,471,097.25

- 600x2650 mm Female Toilet bh - 2,026,969.87

- 600x2375 mm Male Toilet bh - 1,841,679.00

- 600x3700 mm Commissary' bh - 2,734,444.13

- 600x1675 mm Depan security bh - 1,370,029.50

F Penebalan dinding dari batu bata ringan termasuk Dinding Urinoir m2 - 196,314.78

Adukan perekat sesuai gambar dan spesifikasi

G Corner Protection h : 1000mm finishing cat besi padKolom Parkir bh - 139,265.00

kolom parkir termasuk aksesoris dan alat bantu sesuai


H car Stopper finishing cat termasuk aksesoris dan alaParkir bh - 90,562.50

bantu sesuai gambar dan spesifikasi

I Cat elastomerik pada area parkir Parkir m' - 38,640.00

J Pekerjaan Grill besi lebar 400 mm pada Gutter RamRamp m' - 392,437.50

termasuk aksesoris dan kelengkapan lainnya sesuai

gambar dan spesifikasi (provisional)

K Kansteen pada sisi samping parkir finishing cat ter Parkir m' - 150,937.50

alat bantu aksesoris dan kelengkapan lainnya


L Pembuatan Gutter lebar 10 mm pada sisi samping aParkir m' - 422,625.00

parkir termasuk perapihan

M Kaca cermin dari kaca frameless 8 mm ter masuk

backing plywood 9 mm bevel halus di sekelilingnya

aksesoris alat bantu dan kelengkapan lainnya

sesuai gambar dan spesifikasi sesuai ukuran sbb :

- 1600x2150 mm Toilet Pantry bh - 3,816,830.22

- 1600x1825 mm Staff canteen bh - 3,222,332.08

- 1600x2650 mm Female Toilet bh - 4,666,113.27

- 1600x2375 mm Male Toilet bh - 4,156,543.44

- 1600x3700 mm Commissary' bh - 6,364,679.37

- 1600x1675 mm Depan security bh - 2,967,547.17

Ke Penjumlahan Rp.

4.2 LANTAI DASAR


A Pasangan dinding bata ringan termasuk perekat Dinding luar, dalam, m2 (481.92) 271,724.11


B Pekerjaan Plester + aci dengan mortar instan Dinding luar, dalam, m2 458.16 110,582.00

toilet

C Pekerjaan keramik uk. 300x300 mm ex. Roman/setaToilet Staff m2 - 300,335.25

pada dinding termasuk perekat, naad dan perapiha Pantry m2 - 300,335.25

sesuai gambar dan spesifikasi (Provisional) Kitchen m2 - 300,335.25

D Pasangan Homogeneus Tile uk. 600x600 mm ex. Toilet Kids Club m2 - 421,984.25

Roman/setara warna putih abu-abu pada dinding Toilet Lobby m2 - 421,984.25

termasuk perekat naad dan perapihan sesua gambaShower Guest room m2 - 421,984.25

spesifikasi (Provisional) Outdoor Shower m2 - 421,984.25

E Kisi-kisi wood engineering finishing natural termasu Dinding luar m2 - 1,026,375.00

rangka hollow 20x20 mm termasuk aksesoris alat bantu

dan kelengkapan lainnya sesua gambar dan spesifikasi

Ke penjumlahan Rp.


+/- SATUAN

4.2 LANTAI DASAR


Pintu Besi

A Pintu P02'

Pintu Kebakaran Besi uk. Luar 1080x2400 mm termTangga Kebakaran unit - exclude (gambar detail belum ada)




Pintu Kayu

B Pintu P02

Pintu Kayu Single uk. Luar 1080x2400 mm tebal da Ruang Sebelah Lift unit - 5,034,671.25

pintu 50 mm termasuk frame kayu solid, panel dari Service

multipleks tebal 9 mm, termasuk hardware, aksesoriRuang sebelah storage unit - 5,034,671.25

alat bantu, finish cat duco semi gloss dan perlengk Storage unit - 5,034,671.25

lainnya sesuai gambar dan spesifikasi Toilet Staff unit - 5,034,671.25

C Pintu P03

Pintu Kayu Single uk. Luar 880x2400 mm tebal dau Main Kitchen unit - 4,458,693.75

pintu 50 mm termasuk frame kayu solid, panel dari Toilet Lobby unit - 4,458,693.75

multipleks tebal 9 mm, termasuk hardware, aksesoriKoridor toilet lobby unit - 4,458,693.75

alat bantu, finish cat duco semi gloss dan perlengk pantry unit - 4,458,693.75



lainnya sesuai gambar dan spesifikasi Storage unit - 4,458,693.75

Toilet Kids club unit - 4,458,693.75

D Pintu P04

Pintu Kayu Single uk. Luar 900x2400 mm tebal dau Toilet lobby unit - 4,368,710.85

pintu 50 mm termasuk frame kayu solid, panel dari Toilet kids club unit - 4,368,710.85

engineering wood 9mm & PVC, termasuk hardware,Toilet Guest Room unit - 4,368,710.85



E Pintu P05

Pintu Kayu Single uk. Luar 600x2400 mm tebal dau Pintu Shaft unit - 3,507,787.50





F Pintu P06

Pintu Kayu Double uk. Luar 1200x2400 mm tebal d Pintu Shaft unit - 5,409,600.00





G Pintu P07 Pintu kamar unit - 4,210,914.75

Pintu Kayu Single uk. Luar 900x2400 mm tebal daun


engineering wood tebal 9 mm, termasuk hardware,


perlengkapan lainnya sesuai gambar dan spesifikasi

H Pintu P08 MEP Shaft unit - 10,367,896.88

Pintu Kayu uk. Luar 2610x2400 mm tebal daun pintu 50

mm termasuk frame kayu solid, panel dari multipleks

tebal 9 mm, termasuk hardware, aksesoris, alat bantu,

finish cat duco semi gloss dan perlengkapan lainnya


I Pintu P09 MEP Shaft unit - 4,141,725.00






J Pintu P10 Toilet Staff unit - 3,983,240.62






Pintu Jendela (PJ)

K Pintu PJ1

Pintu Jendela Aluminium uk. Luar 2750x2400 mm terGuest Room unit - 9,900,757.39

dari pintu aluminium uk. Luar 1250x2400 mm dan jendela

kaca frameless 10 mm tempered uk luar. 1500x2400 mm

dengan spesifikasi Pintu Jendela tebal daun pintu 50 mm

termasuk frame aluminium, panel dari kaca clear 10 mm

tempered, termasuk hardware, aksesoris, alat bantu, finish

powder coating hitam dan perlengkapan lainnya sesuai



+/- SATUAN

4.2 LANTAI DASAR


Pintu Kaca

L Pintu PK 01 Lobby unit - 3,073,027.12

Pintu Kaca uk. 1100x2400 mm terbuat dari kaca

frameless tempered 12 mm termasuk sensor automatic

gawangan pintu stainless steel 304 tebal 3mm mirror

termasuk hardware aksesoris, alat bantu dan

kelengkapan lainnya sesuai gambar dan spesifikasi

M Pintu PK 02 Lobby unit - 5,746,130.25

Pintu Kaca uk. 2200x2400 mm terbuat dari kaca

frameless tempered 12 mm termasuk sensor automatic

gawangan pintu stainless steel 304 tebal 3mm mirror

termasuk hardware aksesoris, alat bantu dan


N K01 Lobby unit - 4,278,353.63

Jendela kaca Frameless uk. 1500x2400 mm dari

kaca frameless 12mm tempered termasuk aksesoris,

alat bantu hardware dan kelengkapan lainnya sesuai


Pintu kaca Shower

O Pintu jendela kaca frameless uk. 350+900x2400 m Guest Room unit - 3,037,339.46

terbuat dari kaca frameless tempered 10 mm

termasuk alat bantu aksesoris dan kelengkapan


Ke Penjumlahan Rp.


A Plafond Gypsum 12 mm ex. Jayaboard/setara term Guest room, koridor Area m2 - 144,900.00

rangka hollow galvanized, shadow line/list aluminiu public


spesifikasi

B Plafond Gypsum WR 12 mm ex. Jayaboard/setara Area Basah m2 - 156,975.00

termasuk rangka hollow galvanized, shadow line/list

aluminium U, aksesoris dan kelengkapan lainnya sesuai


C Plafond metal ex. Jof metal/ setara termasuk rangkaKitchen m2 - 845,250.00

aksesoris dan kelengkapan lainnya sesuai gambar

dan spesifikasi

D Plafond kalsiboard 6 mm mm ex. Jayaboard/setara Balcon m2 36.00 181,125.00






E Drop ceilling gypsum 12 mm h = 20 cm termasuk coPublic Toilet m' - 54,337.50

finishing cat lampu, rangka hollow Galvanized, aksesoris


F Drop ceilling gypsum 12 mm h = 40 cm termasuk coGuest Room m' - 108,675.00



G Cove plafond h : 25 cm dari gypsum 12 mm ex. Guest Room m' - 72,450.00

Jayaboard/setara termasuk rangka galvanized, tripleks

tebal 20 mm, finishing cat, alat bantu, aksesoris dan


H Drop ceilling gypsum 12 mm h = 53 cm termasuk coGuest Room m' - 120,750.00



Ke Penjumlahan Rp.


A Pasangan batu alam andesit uk. 100x100 mm term Reflecting Pond Bibir m2 35.68 422,625.00

finishing coating, adukan perekat, pembentukan polakolam renang, reflecting

bantu dan material lainnya sesuai gambar dan spesifpond, kids pool

B Pasangan Loose Pebbles uk. Dia 30-50 mm Reflecting Pond m2 30.42 301,875.00

termasuk perapihan pembentukan pola alat bantu Swimming Pool & Kids

dan material lainnya sesuai gambar dan spesifikasi Pool

C Mozaic Ceramic ex. Kuda laut uk. 100x100 mm typeSwimming Pool & Kids m2 - 548,413.44

77 termasuk pembentukan pola, naad, perekat dan Pool

perapihan sesuai gambar dan spesifikasi

D Pekerjaan (Rumput gajah mini + tanah By other),

termasuk plat strip tebal 80 mm, watrerproofing coating,

aksesoris dan kelengkapan lainnya sesua gambar dan

spesifikasi


+/- SATUAN

4.2 LANTAI DASAR


E Dek kayu ulin finishing natural uk. 100x20 mm term Pool Deck m2 (161.56) 1,141,087.50

rangka pendukung, aksesoris, alat bantu dan


F Waterproofing coating ex. Sika/fosroc setara dan alaSwimming Pool, m2 - 51,824.55

bantu sesuai gambar dan spesifikasi Reflecting Pool, Kids Pool

Planter

G Waterproofing coating ex. Sika/fosroc termasuk padToilet & Shower Guest m2 - 51,824.55

dinding area basah setinggi 40 cm setara dan alat bRoom

sesuai gambar dan spesifikasi Toilet Lobby

Toilet staff

H Pasangan keramik uk. 300x300 mm ex. Roman BOH m2 - 223,803.94

termasuk pengisi dan perekat mortar instan,

perapihan dan sesuai gambar dan spesifikasinya

I Pasangan homogeneus tile uk. 600x600 mm ex. Koridor, Toilet Guest m2 311.43 488,034.94

Niro Granito/setara termasuk pengisi dan perekat moRoom kafe

instan, perapihan dan sesuai gambar dan spesifikasinya

J Parket bambu laminasi uk. 100x200 termasuk Guest Room m2 19.64 858,049.50

underlayer screed alat bantu dan aksesoris lainnya


K Treshold dari kayu bangkiray lebar 200 mm finishingGuest Room m' - 181,125.00

natural termasuk alat bantu, perekat, perapihan


spesifikasi

L Plint keramik 10x30 cm ex. Roman termasuk pengisBOH m' - 72,285.42


spesifikasinya

M Plint HT 10x60 cm ex. Niro Granito termasuk pengisKoridor m' - 79,409.17


spesifikasinya

N Plint motif bambu finishing natural h : 100 mm term Guest Room m' - 275,310.00

perekat perapihan alat bantu dan material lainnya sesuai


O Step Noising dari kayu bangkiray Finishing PU termTangga m' - 181,125.00

perapihan, aksesoris dan laat bantu sesuai gambar dan

spesifikasi

P Inlay Stainless steel lebar 5 mm finishing hairline Guest Room m' - 96,600.00

termasuk aksesoris sesuai gambar dan spesifikasi

Ke Penjumlahan Rp.


+/- SATUAN

4.2 LANTAI DASAR



4.2.5 PEKERJAAN CAT


A Cat Emulsion ex. Mowilex /setara m2 507.97 29,583.75

B Cat weathershield ex. Mowilex/setara m2 (49.71) 35,017.50

Plafond

C Cat Emulsion ex. Mowilex /setara m2 - 29,583.75


Ke Penjumlahan Rp.


Toilet Staff (Provisional)






F Washtafel Wall hung ex. TOTO type LW 236 CJ bh - 1,659,106.00

G Lavatory faucet bh - include

H Kran ex. TOTO type T 23 B13V7N bh - 225,199.00

Toilet Lobby Lift (Provisional)

A Closet Duduk ex. TOTO type Avante CW 823 J (include eco washer) bh - 6,345,413.00

B Floor Drain ex. TOTO type TX 1 BN bh - 373,238.00

C paper holder ex. TOTO type TX 703 AESV1 bh - 375,231.00

D Urinoir ex. TOTO type UW 447 JNM bh - 2,177,123.00

E Lavatory ex. TOTO type LW 540 J (include lavatory faucet) bh - 3,195,951.00

F Robe Hook ex. TOTO type TS 118 TSB bh - 181,728.00

G Hand Dryer ex. TOTO type HD 4000 C bh - 3,359,870.00


A Kitchen Zink 2 lubang uk. 850x500 mm bh - 2,001,432.00

B Kitchen faucet leher angsa bh - 371,307.00


Toilet Kids Club (Provisional)








Outdoor Shower (Provisional)

A Head Showr ex. TOTO type TX 465 SEN bh - 905,021.00

B Shower Mixer ex. TOTO type TX 474 SEM bh - 2,488,960.00



A Closet Duduk ex. TOTO type Avante CW 824 PJ (include ecowasher) bh - 4,977,919.00

B Paper Holder ex. TOTO type TX 703 AESV bh - 375,231.00

C Towel Shelf ex. TOTO type TX 4 A bh - 582,015.00

D Soap Holder customade (solid surface) bh - 112,599.00

E Head Shower ex. TOTO type TX 472 SESM bh - 906,833.00

F Shower Mixer ex. TOTO type TX 721 AESN bh - 739,292.00

G Shower Room door handle ex. TOTO TX 10 B bh - 925,247.00


I Lavatory faucet ex. TOTO type TX 116 LESV4 bh - 1,829,363.00

J Robe Hook ex. TOTO type TS 118 TSB bh - 181,728.00

K Floor drain ex. TOTO type TX 1 BN bh - 373,238.00

Ke penjumlahan Rp.


+/- SATUAN

4.2 LANTAI DASAR


A Railling tangga tinggi 900 mm terbuat dari besi holloTangga m' - 815,062.50







spesifikasi

C Dudukan Toilet jongkok dari pasangan batu bata uk.Toilet Staff bh - 468,823.95



D Meja Beton finishing keramik uk. 300x300 mm ex.



- 600x3600 mm pantry bh - 2,667,065.63

- 600x2600 mm pantry bh - 1,993,280.62

E Meja washtafel finising marmer ex. Ujung pandang

termasuk perekat nat perapihan alat bantu dan


dengan ukuran sbb :

- 450x900 mm Guest Room bh - 1,797,665.62

- 500x1000 mm Female Toilet Lobby bh - 1,938,037.50

- 500x1000 mm Male Toilet Lobby bh - 1,938,037.50

- 525x1200 mm Female Toilet kids bh - 2,381,793.75

- 525x1200 mm Male Toilet kids bh - 2,381,793.75

F Kaca cermin dari kaca frameless 8 mm ter masuk






- 1600x1200 mm Female Toilet kids bh - 2,118,264.12

- 1600x1200 mm Male Toilet kids bh - 2,118,264.12

G Pekerjaan Grill besi lebar 400 mm pada Gutter RamRamp (Provisional) m' - 392,437.50

termasuk aksesoris dan kelengkapan lainnya sesuaKitchen (provisional) m' - 392,437.50


H Jendela dari kaca frosted 8 mm ukuran 900x1550 Guest Room bh - 2,331,015.96

termasuk kaca clear uk. 8mm uk. 700x1550 mm

termasuk backing plywood 9 mm (ada 2 muka sisi

washtafel dan sisi kamar) termasuk perekat, bevel alat

bantu perapihan dan aksesoris lainnya sesuai gambar

dan spesifikasi

I tempat duduk dari beton expose pada kolam renang Kolam renang m2 - 1,481,844.00



400 mm termasuk skim coat dan perapihan sesuai


J Coring dan Grouting termasuk perapihan dengan uk. Sbb :

- Dia. 2'' (Provisional) bh - 120,750.00

- Dia. 3'' (Provisional) bh - 181,125.00

K Penebalan dinding dari batu bata ringan termasuk Dinding Urinoir m2 - 196,314.78


Ke penjumlahan Rp.


+/- SATUAN

4.3 LANTAI 1





toilet


pada dinding termasuk perekat, naad dan perapihan

sesuai gambar dan spesifikasi (Provisional)

D Pasangan Homogeneus Tile uk. 600x600 mm ex. Toilet Public m2 - 501,844.25

Roman/setara warna putih abu-abu pada dinding Shower Guest room m2 - 501,844.25

termasuk perekat naad dan perapihan sesua gambar dan


E Kisi-kisi wood engineering finishing natural termasu Dinding Luar m2 - 1,026,375.00



Ke penjumlahan Rp.


Pintu Besi

A Pintu P02'





Pintu Kayu

B Pintu P01

Pintu Kayu Double uk. Luar 1800x2400 mm tebal d Meeting Room bh - 7,311,412.50





C Pintu P02

Pintu Kayu Single uk. Luar 1080x2400 mm tebal da Ruang Sebelah Lift unit - 5,034,671.25

pintu 50 mm termasuk frame kayu solid, panel dari Service

multipleks tebal 9 mm, termasuk hardware, aksesoriRuang sebelah storage unit - 5,034,671.25

alat bantu, finish cat duco semi gloss dan perlengk Pantry unit - 5,034,671.25

lainnya sesuai gambar dan spesifikasi Luggage unit - 5,034,671.25

Toilet Staff unit - 5,034,671.25

D Pintu P03

Pintu Kayu Single uk. Luar 880x2400 mm tebal dau Back Office unit - 4,458,693.75

pintu 50 mm termasuk frame kayu solid, panel dari Toilet Female unit - 4,458,693.75

multipleks tebal 9 mm, termasuk hardware, aksesoriToilet Male unit - 4,458,693.75



E Pintu P04

Pintu Kayu Single uk. Luar 900x2400 mm tebal dau Toilet Female unit - 4,368,710.85

pintu 50 mm termasuk frame kayu solid, panel dari Toilet Male unit - 4,368,710.85

engineering wood 9mm & PVC, termasuk hardware,Toilet Guest Room unit - 4,368,710.85



F Pintu P05






G Pintu P06






H Pintu P07 Pintu kamar unit - 4,210,914.75








I Pintu P09 MEP Shaft unit - 4,141,725.00







+/- SATUAN

4.3 LANTAI 1


J Pintu P10 Toilet Staff unit - 3,983,240.62






Pintu Jendela (PJ)

K Pintu PJ1









Pintu kaca Shower

L Pintu jendela kaca frameless uk. 350+900x2400 m Guest Room unit - 3,037,339.46




Ke Penjumlahan Rp.


A Plafond Gypsum 12 mm ex. Jayaboard/setara term Koridor, Guest Room, BOH m2 - 144,900.00

rangka hollow galvanized, shadow line/list aluminium U,


spesifikasi

B Plafond Gypsum WR 12 mm ex. Jayaboard/setara Area basah m2 - 156,975.00




C Plafond Kalsiboard 6 mm ex. Jayaboard/setara Balcon m2 - 181,125.00




D Drop ceilling gypsum 12 mm h = 20 cm termasuk coToilet Public m' - 54,337.50



E Drop ceilling gypsum 12 mm h = 40 cm termasuk coGuest Room m' - 108,675.00



F Cove plafond h : 25 cm dari gypsum 12 mm ex. Guest Room m' - 72,450.00




G Drop ceilling gypsum 12 mm h = 53 cm termasuk coGuest Room m' - 120,750.00



Ke Penjumlahan Rp.


+/- SATUAN

4.3 LANTAI 1


A Waterproofing coating ex. Sika/fosroc termasuk padArea basah m2 - 51,824.55

dinding area basah setinggi 40 cm setara dan alat bantu


B Pasangan keramik uk. 300x300 mm ex. Roman BOH m2 - 223,803.94



C Pasangan homogeneus tile uk. 600x600 mm ex. Koridor m2 - 488,034.94



Niro Granito/setara termasuk pengisi dan perekat moShower dan Toilet m2 - 488,034.94


D Parket bambu laminasi uk. 100x200 termasuk Guest Room m2 - 858,049.50



E Treshold dari kayu bangkiray lebar 200 mm finishingGuest Room m' - 181,125.00



spesifikasi

F Inlay Stainless steel lebar 5 mm finishing hairline Guest Room m' - 96,600.00


G Plint keramik 10x30 cm ex. Roman termasuk pengisBOH m' - 72,285.42


spesifikasinya

H Plint HT 10x60 cm ex. Niro Granito termasuk pengisKoridor m' - 79,409.17


spesifikasinya

I Plint motif bambu finishing natural h : 100 mm term Guest Room m' - 275,310.00



J Step Noising dari kayu bangkiray Finishing PU termTangga m' - 181,125.00


spesifikasi

K Beton cetak expose tebal 5 mm finishing natural balcon m2 - 270,178.13

termasuk perapihan alat bantu perekat aksesoris dan


L karpet axminster 32oz/sqyd cut size 80% woll 205 nMeeting Room m2 - exclude

termasuk underlayer dan screed perekat dan perap Prefunction


M Waterproofing membran termasuk screed dan roof dak atap café dan kids m2 - 175,289.94

pada dak atap club

N Pasangan Loose Pebbles uk. Dia 30-50 mm dak atap café dan kids m2 - 301,875.00

termasuk perapihan pembentukan pola alat bantu club

dan material lainnya sesuai gambar dan spesifikasi

Ke Penjumlahan Rp.

4.3.5 PEKERJAAN CAT


A Cat Emulsion ex. Mowilex /setara Dinding Dalam m2 546.61 29,583.75


Plafond

C Cat Emulsion ex. Mowilex /setara Plafond Dalam m2 - 29,583.75

D Cat weathershield ex. Mowilex/setara Plafond Luar m2 - 35,017.50

Ke Penjumlahan Rp.


+/- SATUAN

4.3 LANTAI 1











Toilet Meeting Room (Provisional)









A Kitchen Zink 2 lubang uk. 850x500 mm bh - 2,001,432.00

B Kitchen faucet leher angsa bh - 371,307.00
















Ke penjumlahan Rp.









spesifikasi




D Meja Beton finishing keramik uk. 300x300 mm ex.



- 600x3800 mm pantry bh - 2,801,822.62

E Meja washtafel finising marmer ex. Ujung pandang



dengan ukuran sbb :



F Kaca cermin dari kaca frameless 8 mm ter masuk






G Jendela dari kaca frosted 8 mm ukuran 900x1550 Guest Room bh - 2,331,015.96





dan spesifikasi


+/- SATUAN

4.3 LANTAI 1


H Railling kaca h : 900 mm dari kaca clear tempered Balcon kamar m' - 815,062.50

termasuk aksesoris, alat bantu dan material lainnya


I Parapet batu bata finishing cat weather shield h : 95Reception m' - 875,944.65

mm finishing atas dari kayu bangkiray termasuk

finishingnya uk. 300x50 mm termasuk aksesoris

perapihan dan kelengkapan lainnya sesuai gambar dan

spesifikasi

J Parapet batu bata finishing cat weather shield h : 95Balcon kamar m' - 875,944.65




spesifikasi

K Planter Box dari beton termasuk waterproofing coating,

plat strip 50x50 mm finish cat bhitam ex. metacole

perapihan beton expose, finishing cat weathershield

termasuk perapihan alat bantu aksesoris dan


ukuran sbb :

- Bentuk Letter L h : 400 mm lebar 1500 mm Reception m' - 2,735,835.17

- Bentuk Letter U h :660mm lebar rata-rata 780 m Balcon kamar m' - 3,096,817.29

- Bentuk Letter U h :660mm lebar 1200 mm Balcon kamar m' - 3,903,185.79

- Bentuk Letter U h :660mm lebar rata-rata 725 m Balcon kamar m' - 2,996,021.23

L Gutter termasuk plat strip U 50x30mm finishing cat Balcon kamar m' - 543,375.00

hitam ex. metalcote pada area balcon termasuk


M Coring dan Grouting termasuk perapihan dengan uk. Sbb :

- Dia. 2'' (Provisional) Area Toilet bh - 120,750.00


Penebalan dinding dari batu bata ringan termasuk Dinding Urinoir m2 - 196,314.78


Ke penjumlahan Rp.

4.4 LANTAI 2





toilet




D Pasangan Homogeneus Tile uk. 600x600 mm ex. Shower Guest room m2 - 421,984.25

Roman/setara warna putih abu-abu pada dinding



E Kisi-kisi wood engineering finishing natural termasu Area Luar m2 - 1,026,375.00



Ke penjumlahan Rp.




Pintu Besi

A Pintu P02'

Pintu Kebakaran Besi uk. Luar 1080x2400 mm termTangga Kebakaran unit - exclude (gambar detail tidak ada)




Pintu Kayu

B Pintu P02

Pintu Kayu Single uk. Luar 1080x2400 mm tebal da Storage unit - 5,034,671.25

pintu 50 mm termasuk frame kayu solid, panel dari Toilet Staff unit - 5,034,671.25




C Pintu P03

Pintu Kayu Single uk. Luar 880x2400 mm tebal dau Back Office unit - 4,458,693.75

pintu 50 mm termasuk frame kayu solid, panel dari Toilet Female unit - 4,458,693.75

multipleks tebal 9 mm, termasuk hardware, aksesoriToilet Male unit - 4,458,693.75



D Pintu P04

Pintu Kayu Single uk. Luar 900x2400 mm tebal dau Toilet Guest Room bh - 4,368,710.85


engineering wood 9mm & PVC, termasuk hardware,



E Pintu P05







+/- SATUAN

4.4 LANTAI 2


F Pintu P06






G Pintu P07 Pintu kamar unit - 4,210,914.75






H Pintu P09 MEP Shaft unit - 4,141,725.00






I Pintu P10 Toilet Staff unit - 3,983,240.62






Pintu Jendela (PJ)

J Pintu PJ1









Pintu kaca Shower

K Pintu jendela kaca frameless uk. 350+900x2400 m Guest Room unit - 3,037,339.46




Ke Penjumlahan Rp.


A Plafond Gypsum 12 mm ex. Jayaboard/setara term Koridor, guest Room, Foyer m2 - 144,900.00

rangka hollow galvanized, shadow line/list aluminium U,


spesifikasi

B Plafond Gypsum WR 12 mm ex. Jayaboard/setara Area basah m2 - 156,975.00








D Drop ceilling gypsum 12 mm h = 40 cm termasuk coGuest Room m' - 108,675.00



E Cove plafond h : 25 cm dari gypsum 12 mm ex. Guest Room m' - 72,450.00







Ke Penjumlahan Rp.




+/- SATUAN

4.4 LANTAI 2


A Waterproofing coating ex. Sika/fosroc termasuk padArea Basah m2 - 51,824.55



B Pasangan keramik uk. 300x300 mm ex. Roman BOH m2 - 223,803.94




Niro Granito/setara termasuk pengisi dan perekat moToilet guest Room m2 - 367,397.94


D Parket bambu laminasi uk. 100x200 termasuk Guest Room m2 - 858,049.50






spesifikasi

F Inlay Stainless steel lebar 5 mm finishing hairline Guest Room m' - 96,600.00




spesifikasinya

H Plint HT 10x60 cm ex. Niro Granito termasuk pengiskoridor m' - 79,409.17


spesifikasinya




J Step Noising dari kayu bangkiray Finishing PU termTangga m' - 181,125.00


spesifikasi

K Beton cetak expose tebal 5 mm finishing natural Balcon m2 - 270,178.13



Ke penjumlahan Rp.

4.4.5 PEKERJAAN CAT


A Cat Emulsion ex. Mowilex /setara m2 4,256.85 29,583.75


Plafond

C Cat Emulsion ex. Mowilex /setara m2 2,316.00 29,583.75


Ke penjumlahan Rp.























Ke penjumlahan Rp.


+/- SATUAN

4.4 LANTAI 2









spesifikasi




D Meja washtafel finising marmer ex. Ujung pandang



dengan ukuran sbb :

- 450x900 mm Guest Room bh - 1,797,665.62



E Jendela dari kaca frosted 8 mm ukuran 900x1550 Guest Room bh - 2,331,015.96





dan spesifikasi

F Railling kaca h : 900 mm dari kaca clear tempered Balcon kamar m' - 2,113,125.00



G Parapet batu bata finishing cat weather shield h : 95Koridor m' - 886,812.15




spesifikasi

H Parapet batu bata finishing cat weather shield h : 95Balcon kamar m' - 875,944.65




spesifikasi

I Planter Box dari beton termasuk waterproofing coating,





ukuran sbb :

- Bentuk Letter L h : 660 mm lebar 875 mm Koridor kamar m' - 2,616,140.52





- Bentuk Letter U h :600 mm lebar 1525 mm Balcon kamar m' - 4,608,758.23

J Gutter termasuk plat strip U 50x30mm finishing cat Balcon kamar m' - 543,375.00



K Coring dan Grouting termasuk perapihan dengan uk. Sbb :



Ke penjumlahan Rp.

4.5 LANTAI 3




B Pekerjaan Plester + aci dengan mortar instan Dinding luar, dalam, m2 1,340.92 110,582.00

toilet





Roman/setara warna putih abu-abu pada dinding



E Kisi-kisi wood engineering finishing natural termasu Area luar m2 - 1,026,375.00



Ke penjumlahan Rp.


Pintu Besi

A Pintu P02'






+/- SATUAN

4.5 LANTAI 3


Pintu Kayu

B Pintu P02






C Pintu P04






D Pintu P05






E Pintu P06






F Pintu P07 Pintu kamar unit - 4,210,914.75






G Pintu P09 MEP Shaft unit - 4,141,725.00








H Pintu P10 Toilet Staff unit - 3,983,240.62






Pintu Jendela (PJ)

I Pintu PJ1









Pintu kaca Shower

J Pintu jendela kaca frameless uk. 350+900x2400 m Guest Room unit - 3,037,339.46




Ke Penjumlahan Rp.


+/- SATUAN

4.5 LANTAI 3


A Plafond Gypsum 12 mm ex. Jayaboard/setara term Koridor, kamar, foyer m2 - 144,900.00

rangka hollow galvanized, shadow line/list aluminiu BOH


spesifikasi

B Plafond Gypsum WR 12 mm ex. Jayaboard/setara Area Basah m2 - 156,975.00








D Drop ceilling gypsum 12 mm h = 40 cm termasuk coGuest Room m' - 108,675.00



E Cove plafond h : 25 cm dari gypsum 12 mm ex. Guest Room m' - 72,450.00







Ke Penjumlahan Rp.


A Waterproofing coating ex. Sika/fosroc termasuk padArea Basah m2 - 51,824.55



B Pasangan keramik uk. 300x300 mm ex. Roman BOH, tangga m2 - 223,803.94




Niro Granito/setara termasuk pengisi dan perekat moToilet guest Room m2 - 367,397.94


D Parket bambu laminasi uk. 100x200 termasuk Guest room m2 - 858,049.50






spesifikasi

F Inlay stainless Steel finish hairline lebar 5 mm term Guest Room m' - 96,600.00

aksesoris dan spesifikasi



spesifikasinya

H Plint HT 10x60 cm ex. Niro Granito termasuk pengisKoridor m' - 79,409.17


spesifikasinya




J Step Noising dari kayu bangkiray Finishing PU termtangga m' - 181,125.00


spesifikasi

K Beton cetak expose tebal 5 mm finishing natural Balcon m2 - 270,178.13



Ke penjumlahan Rp.




+/- SATUAN

4.5 LANTAI 3

4.5.5 PEKERJAAN CAT


A Cat Emulsion ex. Mowilex /setara Dinding dalam m2 6,695.48 29,583.75

B Cat weathershield ex. Mowilex/setara Dinding Luar m2 (5,355.06) 35,017.50

Plafond

C Cat Emulsion ex. Mowilex /setara Plafond Dalam m2 - 29,583.75


Ke penjumlahan Rp.























Ke penjumlahan Rp.









spesifikasi

C Dudukan Toilet jongkok dari pasangan batu bata uk.Toilet staff bh - 468,823.95



D Meja washtafel finising marmer ex. Ujung pandang



dengan ukuran sbb :

- 450x900 mm Guest Room bh - 1,797,665.62

E Jendela dari kaca frosted 8 mm ukuran 900x1550 Guest Room bh - 2,331,015.96





dan spesifikasi

F Railling kaca h : 900 mm dari kaca clear tempered Balcon kamar m' - 2,113,125.00



G Parapet batu bata finishing cat weather shield h : 95Koridor kamar m' - 886,812.15





mm termasuk aksesoris perapihan dan kelengkapan

lainnya sesuai gambar dan

H Planter Box dari beton termasuk waterproofing coating,





ukuran sbb :

- Bentuk Letter U h :660mm lebar 1150 mm Balcon kamar m' - - Bentuk Letter U h :660mm lebar 725 mm Balcon kamar m' - 2,996,021.23

I Gutter termasuk plat strip U 50x30mm finishing cat Balcon kamar m' - 543,375.00



J Coring dan Grouting termasuk perapihan dengan uk. Sbb :



Ke penjumlahan Rp.


+/- SATUAN

4.6 LANTAI 4







toilet





Roman/setara warna putih abu-abu pada dinding Toilet Pool m2 - 421,984.25

termasuk perekat naad dan perapihan sesua gambaOutdoor Shower m2 - 421,984.25


E Kisi-kisi wood engineering finishing natural termasu Area Luar m2 - 1,026,375.00



Ke penjumlahan Rp.


Pintu Besi

A Pintu P02'





Pintu Kayu

B Pintu P02



multipleks tebal 9 mm, termasuk hardware, aksesoriPump & Filter Room unit - 5,034,671.25



C Pintu P04






D Pintu P05






E Pintu P06






F Pintu P07 Pintu kamar unit - 4,210,914.75






G Pintu P09 MEP Shaft unit - 4,141,725.00






H Pintu P10 Toilet Staff unit - 3,983,240.62

Pintu Kayu uk. Luar 720x2400 mm tebal daun pintu Koridor kamar sebelah kafe unit - 3,983,240.62






+/- SATUAN

4.6 LANTAI 4


Pintu Jendela (PJ)

I Pintu PJ1









J Pintu PJ2 Spa unit - 14,723,729.74

Pintu Jendela Aluminium uk. Luar 3500x2400 mm terdiri








Pintu kaca Shower

K Pintu jendela kaca frameless uk. 350+900x2400 m Guest Room unit - 3,037,339.46




Ke Penjumlahan Rp.




L Plafond Gypsum 12 mm ex. Jayaboard/setara term Guest Room, Koridor, m2 - 144,900.00

rangka hollow galvanized, shadow line/list aluminiu BOH Kafe


spesifikasi

M Plafond Gypsum WR 12 mm ex. Jayaboard/setara Toilet, Toilet Spa m2 - 156,975.00




N Plafond kalsiboard 6 mm mm ex. Jayaboard/setara Balcon m2 - 181,125.00




O Drop ceilling gypsum 12 mm h = 40 cm termasuk coGuest Room m' - 108,675.00



P Cove plafond h : 25 cm dari gypsum 12 mm ex. Guest Room m' - 72,450.00




Q Drop ceilling gypsum 12 mm h = 53 cm termasuk coGuest Room m' - 120,750.00



Ke Penjumlahan Rp.


A Waterproofing coating ex. Sika/fosroc termasuk padBalcon, pool deck, toilet m2 - 51,824.55

dinding area basah setinggi 40 cm setara dan alat bkamar mandi, toilet public


B Pasangan keramik uk. 300x300 mm ex. Roman BOH, toilet m2 - 223,803.94




Niro Granito/setara termasuk pengisi dan perekat moToilet Guest Room m2 - 488,034.94

instan, perapihan dan sesuai gambar dan spesifikasSpa m2 - 488,034.94

D Parket bambu laminasi uk. 100x200 termasuk Guest Room & Spa m2 - 858,049.50






spesifikasi

F Plint keramik 10x30 cm ex. Roman termasuk pengisBOH m' - 72,285.42


spesifikasinya

G Inlay Stainless steel lebar 5 mm termasuk perapiha Guest Room m' - 96,600.00



+/- SATUAN

4.6 LANTAI 4


G Plint HT 10x60 cm ex. Niro Granito termasuk pengisKoridor m' - 79,409.17


spesifikasinya

H Plint motif bambu finishing natural h : 100 mm term Guest Room & Spa m' - 275,310.00



I Step Noising dari kayu bangkiray Finishing PU termtangga m' - 181,125.00


spesifikasi

J Beton cetak expose tebal 5 mm finishing natural Balcon m2 - 270,178.13



K Pasangan batu alam andesit uk. 100x100 mm term Bibir kolam renang m2 - 422,625.00

finishing coating, adukan perekat, pembentukan pola alat

bantu dan material lainnya sesuai gambar dan spesifikasi

L Pasangan Loose Pebbles uk. Dia 30-50 mm termasKolam renang m2 - 301,875.00

dudukan/rangka perapihan pembentukan pola alat bantu


M Mozaic Ceramic ex. Kuda laut uk. 100x100 mm typeKolam renang m2 - 548,413.44

77 termasuk pembentukan pola, naad, perekat dan


N Dek kayu ulin finishing natural uk. 100x20 mm term pool Deck m2 - 1,141,087.50



Ke penjumlahan Rp.

4.6.5 PEKERJAAN CAT


A Cat Emulsion ex. Mowilex /setara Dinding dalam m2 349.87 29,583.75


Plafond

C Cat Emulsion ex. Mowilex /setara Plafond dalam m2 - 29,583.75


Ke penjumlahan Rp.













Toilet Pool (Provisional)








Outdoor Shower (Provisional)

A Head Showr ex. TOTO type TX 465 SEN bh - 905,021.00

B Shower Mixer ex. TOTO type TX 474 SEM bh - 2,488,960.00


Spa (Provisional)

A Bath tub ex./ TOTO type PPY 1530 WV 1 bh - 18,679,811.00


C Single Lever Bath Shower Set ex. TOTO TX 471 SM bh - 2,787,816.00


+/- SATUAN

4.6 LANTAI 4














Ke penjumlahan Rp.






B Dudukan Toilet jongkok dari pasangan batu bata uk.Toilet Staff bh - 468,823.95



C Meja washtafel finising marmer ex. Ujung pandang



dengan ukuran sbb :

- 450x900 mm Guest Room bh - 1,797,665.62

D Jendela dari kaca frosted 8 mm ukuran 900x1550 Guest Room bh - 2,331,015.96





dan spesifikasi

E Railling kaca h : 900 mm dari kaca clear tempered balkon kamar m' - 2,113,125.00



F Railling kaca h : 1200 mm dari kaca clear tempere Kolam renang m' - 2,535,750.00







H Parapet batu bata finishing cat weather shield h : 95Koridor kamar m' - 875,944.65

mm termasuk aksesoris perapihan dan kelengkapan

lainnya sesuai gambar dan

I Planter Box dari beton termasuk waterproofing coating,





ukuran sbb :




J Gutter termasuk plat strip U 50x30mm finishing cat Balcon kamar m' - 543,375.00



K Coring dan Grouting termasuk perapihan dengan uk. Sbb :

- Dia. 2'' Provisional Area Toilet bh - 120,750.00


K Dudukan Bathtub dari batu bata uk. 1000x1850 mmSpa bh - 6,004,474.88

finishing marmer ujung pandang termasuk perekat,

perapihan, alat bantu aksesoris dan kelengkapan lainnya


L Penebalan dinding dari batu bata ringan termasuk Dinding Urinoir m2 - 196,314.78


Ke penjumlahan Rp.

4.7 LANTAI ATAP




A Kisi-kisi wood engineering finishing natural termasuk m2



Ke penjumlahan Rp.


A Pasangan Loose Pebbles uk. Dia 30-50 mm m2 - 301,875.00

termasuk perapihan pembentukan pola alat bantu


Ke penjumlahan Rp.


+/- SATUAN

4.7 LANTAI ATAP

4.7.3 PEKERJAAN CAT


A Cat Emulsion ex. Mowilex /setara m2

B Cat weathershield ex. Mowilex/setara m2

Ke penjumlahan Rp.

4.8 PENUTUP ATAP

A Penutup atap genteng aspal (certainted warna slate grey) m2 - 422,625.00

termasuk aksesoris alat bantu material lainnya sesuai

gambar dan spesifikasi (Provisional)

B Nok Atap Genteng termasuk aksesoris dan alat bantu m2 - 89,475.75


C Lambrisering engineering wood finish natural uk. 20x100 m2 - 784,875.00

mm dan 20x50 mm termasuk aksesoris, rangka alat

bantu dan kelengkapan lainnya sesuai gambar dan


D Kisi-kisi wood engineering finishing natural termasuk m2 - 1,026,375.00



(Provisional)

E Listplank dari kayu bangkiray finish natural uk. 20x310 m' - 217,350.00

mm termasuk alat bantu, aksesoris dan kelengkapan

lainnya sesuai ga,bar dan spesifikasi Provisional)

F Talang dari plat zincalume ditekuk lebar 80 cm, termasuk

waterproofing, aksesoris dan kelengkapan lainnya sesuai

gambar dan spesifikasi (Provisional) m' - 603,750.00

8.1 LANTAI BASEMENT


A Perapihan beton Expose dengan skim coat pada

- Bordes Tangga kebakaran m2 10.80 45,154.00


Floor Hardener 5kg/m2 ex. Sika/fosroc pada ;

- Driver waiting Area m2 101.48 30,187.50 - Engineering Store m2 14.68 30,187.50 - Ground Tank m2 145.44 30,187.50

8.2 LANTAI DASAR


A Parket bambu laminasi uk. 100x200 termasuk


sesuai gambar dan spesifikasi pada ;

- Kids Club m2 49.33 858,049.50

B Dek kayu ulin finishing natural uk. 100x20 mm termasuk


kelengkapan lainnya sesuai gambar dan spesifikasi pada;

- Outdoor Shower m2 11.00 1,141,087.50

C Pasangan homogeneus tile uk. 600x600 mm ex.

Niro Granito/setara termasuk pengisi dan perekat mortar


- Female & Male Toilet m2 23.50 488,034.94

D Pasangan Loose Pebbles uk. Dia 30-50 mm

termasuk perapihan pembentukan pola alat bantu


- Kids Club m2 4.03 301,875.00

Male & Female Toilet

E Pasangan batu alam andesit uk. 300x300 mm termasuk

finishing coating, adukan perekat, pembentukan pola alat

bantu dan material lainnya sesuai gambar dan spesifikasi

- Storage & Pantry m2 29.80 422,625.00


- area Toilet Guest room m2 711.99 240,567.15

8.3 LANTAI 1


Perapihan beton Expose dengan skim coat

- Tangga m2 219.33 45,154.00

Lobby



8.4 LANTAI 2



- Tangga m2 117.58 45,154.00



8.5 LANTAI 3



- Tangga m2 137.88 45,154.00



8.6 LANTAI 4



- Tangga m2 117.58 45,154.00


Pasangan homogeneus tile uk. 600x600 mm ex.

Niro Granito/setara termasuk pengisi dan perekat mortar


- Kafe m2 63.78 488,034.94

Pasangan dinding bata ringan tebal 13 mm termasuk perekat mortar instan sesuai spesifikasi






- Pump & Filter Room m2 15.27 488,034.94



KONTRAKTOR E3 PEKERJAAN STRUKTUR

3.1 PEKERJAAN TANAH & PONDASI BATU KALI

A Pekerjaan Galian pondasi batu kali pada : kids club, deck & café m3 176.10 46,740.00 B Buang tanah sisa galian keluar lokasi proyek m3 120.07 36,480.00 C Urugan tanah kembali m3 56.03 29,640.00 D Pasir urug tebal 10 cm dibawah pondasi batu kali m3 16.01 252,050.00

3.2.2 LANTAI DASAR

Besi M6-160 (1 lapis) pada :A - Plat lantai area kids club, deck & café m2 285.85 62,520.00


4.1 LANTAI BASEMENT


A Alumunium shadow line m 1,154.66 18,240.00

4.2 LANTAI DASAR



4.3 LANTAI 1



4.4 LANTAI 2




A Pasangan keramik uk. 300x300 mm ex. Roman - Tangga m2 132.97 180,020.00

4.5 LANTAI 3



4.6 LANTAI 4




3.1 PEKERJAAN TANAH

B Pekerjaan Galian tanah pada :- Pile Cap BS m3 284.28 46,740.00 - Pile Cap Lt. Dasar m3 102.33 46,740.00 - Tie Beam BS m3 79.73 46,740.00

D Pasir urug tebal 10 cm dibawah :- Pile Cap BS m3 2.38 252,050.00 - Pile Cap Lt. Dasar m3 1.32 252,050.00 - Tie Beam BS m3 16.42 252,050.00 - Lantai BS m3 109.21 252,050.00

E Lantai kerja tebal 5 cm di bawah :- Pile Cap BS m3 1.19 482,540.00 - Pile Cap Lt. Dasar m3 0.66 482,540.00 - Tie Beam BS m3 8.16 482,540.00 - Lantai BS m3 54.60 482,540.00

Ke Penjumlahan Rp.



A - Pile cap m3 18.35 950,280.00 B - Tie Beam m3 54.66 950,280.00 C - Plat Lantai (Provisional) m3 33.51 950,280.00 G - tangga m3 0.68 950,280.00

Beton Mutu K-300 pada :I - Kolom m3 67.20 1,014,090.00

Besi Beton (BJTP 24 & BJTD 40) pada :J - Pile cap kg 9,600.45 10,712.44 K - Tie Beam kg 4,160.74 10,712.44 L - Plat Lantai (Provisional) kg (2,984.72) 10,712.44 P - Kolom kg 13,916.48 10,712.44 Q - Tangga kg 132.07 10,712.44

Acuan Batako pada :S - Pile Cap m2 40.17 77,710.00 T - Tie Beam m2 346.73 77,710.00

NO. URAIAN PEKERJAAN SATUAN VOLUME HARGA SATUAN (Rp. )


Acuan halus pada :

D - Tangga m2 (0.92) 145,290.00





Waterproofing Integral pada :G - Pile cap m3 18.35 96,900.00 H - Tie Beam m3 54.66 96,900.00 I - Plat Lantai m3 33.51 96,900.00

Ke Penjumlahan Rp.

3.2.2 LANTAI DASAR


A - Plat lantai As 0-25 m3 (25.20) 950,280.00 B - plat Lantai As 25-31 m3 22.41 950,280.00 C - Pile cap m3 9.69 950,280.00 E - Tangga m3 3.56 950,280.00

Beton Mutu K-300 pada :F - Kolom m3 13.28 1,014,090.00

Besi Beton (BJTP 24 & BJTD 40) pada :A - Plat lantai kg (12,381.80) 10,712.44 C - Pile cap kg 4,213.39 10,712.44 E - Tangga kg 659.20 10,712.44 F - Kolom kg 3,165.39 10,712.44

Acuan halus pada :A - Plat lantai As 0-25 m2 (268.38) 140,850.00 C - Tangga m2 24.27 145,290.00

Acuan Halus beton exposeD - Kolom m2 76.07 142,960.00

Acuan Batako pada :F - Pile cap m2 33.33 77,710.00

waterproofing IntegralA - plat Lantai As 25-31 m3 22.41 96,900.00 B - Pile cap m3 9.69 96,900.00

Ke Penjumlahan Rp.

3.2.3 LANTAI 1


A - Plat lantai m3 (10.32) 950,280.00 C - Tangga m3 3.45 950,280.00 D - Kolom m3 16.10 950,280.00


3.2.3 LANTAI 1

Besi Beton (BJTP 24 & BJTD 40) pada :A - Plat lantai kg (4,248.97) 10,712.44 C - Tangga kg 679.58 10,712.44 D - Kolom kg 2,777.81 10,712.44

Acuan halus pada :F - Plat lantai m2 (89.84) 140,850.00 H - Tangga m2 24.84 145,290.00

Acuan Beton expose pada :I - kolom m2 121.85 142,960.00

Ke Penjumlahan Rp.


A - Plat lantai m3 (1.85) 950,280.00 C - Tangga m3 0.95 950,280.00 D - Kolom m3 (2.29) 950,280.00

Besi Beton (BJTP 24 & BJTD 40) pada :F - Plat lantai kg 7,734.05 10,712.44 H - Tangga kg 363.59 10,712.44 I - Kolom kg 796.83 10,712.44

Acuan halus pada :K - Plat lantai m2 (73.04) 140,850.00 M - Tangga m2 4.03 145,290.00

Acuan Beton expose pada :N - kolom m2 (62.42) 142,960.00

Ke Penjumlahan Rp.


A - Plat lantai m3 1.24 950,280.00 C - Tangga m3 (1.25) 950,280.00 D - Kolom m3 15.55 950,280.00

Besi Beton (BJTP 24 & BJTD 40) pada :F - Plat lantai kg 7,344.60 10,712.44 H - Tangga kg 179.28 10,712.44 I - Kolom kg 5,759.82 10,712.44

Acuan pada :K - Plat lantai m2 (44.82) 140,850.00 M - Tangga m2 (16.27) 145,290.00

Acuan Beton expose pada :N - kolom m2 132.46 142,960.00

Ke Penjumlahan Rp.





A - Plat lantai m3 (7.18) 950,280.00 C - Kolom m3 9.59 950,280.00

Besi Beton (BJTP 24 & BJTD 40) pada :E - Plat lantai kg 7,717.73 10,712.44 G - Kolom kg 4,708.45 10,712.44

Acuan halus pada :I - Plat lantai m2 (125.85) 140,850.00

Acuan Beton expose pada :K - Kolom m2 77.28 142,960.00

Ke Penjumlahan Rp.


A - Plat lantai+rumah lift (Provisional) m3 (5.23) 950,280.00

Besi Beton (BJTP 24 & BJTD 40) pada :D - Plat lantai+rumah lift (Provisional) kg 7,141.91 10,712.44

Acuan pada :G - Plat lantai+rumah lift (Provisional) m2 (97.29) 140,850.00

Ke Penjumlahan Rp.



Struktur Toilet Kids Club & Outdoor ShowerDudukan pool Deck, Café, Kids Club(Provisional)

D Aanstamping m3 (2.99) 520,830.00 E pasangan Batu kali 1 : 5 pcs m3 (3.95) 620,470.00


4.1 LANTAI BASEMENT


A Plafond Gypsum 12 mm ex. Jayaboard/setara term Sales Marketing m2 (0.10) 93,480.00 rangka hollow galvanized, shadow line/list aluminiu Reservation m2 0.01 93,480.00 aksesoris dan kelengkapan lainnya sesuai gambar General Manager m2 (0.23) 93,480.00 spesifikasi Revenue Manager m2 (0.04) 93,480.00

Room Div Manager m2 (0.05) 93,480.00 Secretary m2 (0.09) 93,480.00 F&B Department m2 0.00 93,480.00 Operator m2 0.01 93,480.00 DOSM m2 (0.05) 93,480.00 Koridor service m2 (6.04) 93,480.00 Staff Canteen m2 (0.02) 93,480.00 Engineering Store m2 (0.15) 93,480.00 Clinic m2 0.02 93,480.00 Chef Engineering Office m2 (0.04) 93,480.00 Control Room m2 (0.06) 93,480.00 Female Toilet m2 (0.06) 93,480.00 Musholla m2 (0.02) 93,480.00 Male Locker m2 0.01 93,480.00 Training Room m2 (0.06) 93,480.00 Uniform m2 (0.01) 93,480.00 HK Office m2 (0.01) 93,480.00 H&R Office m2 (0.04) 93,480.00 Clean Linen m2 (0.07) 93,480.00 Lost & Found m2 (0.07) 93,480.00 Guest Amenities m2 0.01 93,480.00 Soiled Linen m2 (0.04) 93,480.00 Chemical Store m2 0.01 93,480.00 General Store m2 (0.04) 93,480.00 Food Sorage m2 0.05 93,480.00 Freezer, Chiller m2 0.02 93,480.00 Commissary m2 (0.07) 93,480.00 Receiving m2 0.01 93,480.00 Security m2 (0.06) 93,480.00 Kredit Manager m2 (0.00) 93,480.00 Filling Cabinet m2 (0.02) 93,480.00 Finance Department m2 (0.05) 93,480.00 Purchasing m2 (0.02) 93,480.00 Finance Control m2 (0.07) 93,480.00 Ruang sebelah service Lift m2 (0.08) 93,480.00 Ruang sebelah service Lift m2 (0.04) 93,480.00 Driver waiting Area m2 55.38 93,480.00 Ruang sebelah toilet supir m2 (66.47) 93,480.00

B Plafond Gypsum WR 12 mm ex. Jayaboard/setara Pantry m2 (0.14) 116,280.00 termasuk rangka hollow galvanized, shadow line/listToilet Pantry m2 (0.44) 116,280.00 aluminium U, aksesoris dan kelengkapan lainnya seFemale Locker m2 (0.28) 116,280.00 gambar dan spesifikasi Tempat Wudhu m2 0.24 116,280.00

male Locker m2 (0.28) 116,280.00 Washing m2 (0.08) 116,280.00 Dry Garbage m2 (0.00) 116,280.00 Wet Garbage m2 0.01 116,280.00 Toilet Supir m2 (0.06) 116,280.00

Perapihan beton Expose dengan skim coat Balancing Tank m2 (0.04) 49,020.00

Ke Penjumlahan Rp.



Ke Penjumlahan Rp.

NO URAIAN PEKERJAAN KETERANGAN SATUAN VOLUME HARGA SATUAN (Rp)

LANTAI BASEMENT


A Pasangan keramik uk. 300x300 mm ex. Roman Sales Marketing m2 (0.10) 180,020.00 termasuk pengisi dan perekat mortar instan, Reservation m2 0.01 180,020.00 perapihan dan sesuai gambar dan spesifikasinya General Manager m2 (0.23) 180,020.00

Revenue Manager m2 (0.04) 180,020.00 Room Div Manager m2 (0.05) 180,020.00 Secretary m2 (0.09) 180,020.00 F&B Department m2 0.00 180,020.00 Operator m2 0.01 180,020.00 DOSM m2 (0.05) 180,020.00 Koridor service m2 (6.04) 180,020.00 Staff Canteen m2 (0.02) 180,020.00 Engineering Store m2 (0.15) 180,020.00 Clinic m2 0.02 180,020.00 Chef Engineering Office m2 (0.04) 180,020.00 Control Room m2 (0.06) 180,020.00 Female Toilet m2 (0.06) 180,020.00 Musholla m2 (0.02) 180,020.00 Male Locker m2 0.01 180,020.00 Training Room m2 (0.06) 180,020.00 Uniform m2 (0.01) 180,020.00 HK Office m2 (0.01) 180,020.00 H&R Office m2 (0.04) 180,020.00 Clean Linen m2 (0.07) 180,020.00 Lost & Found m2 (0.07) 180,020.00 Guest Amenities m2 0.01 180,020.00 Soiled Linen m2 (0.04) 180,020.00 Chemical Store m2 0.01 180,020.00 General Store m2 (0.04) 180,020.00 Food Sorage m2 0.05 180,020.00 Freezer, Chiller m2 0.02 180,020.00 Commissary m2 (0.07) 180,020.00 Receiving m2 0.01 180,020.00 Security m2 (0.06) 180,020.00 Kredit Manager m2 (0.00) 180,020.00 Filling Cabinet m2 (0.02) 180,020.00 Finance Department m2 (0.05) 180,020.00 Purchasing m2 (0.02) 180,020.00 Finance Control m2 (0.07) 180,020.00 Ruang sebelah service Lift m2 (0.08) 180,020.00 Ruang sebelah service Lift m2 (0.04) 180,020.00 Driver waiting Area m2 55.38 180,020.00 Ruang sebelah toilet supir m2 (66.47) 180,020.00 Pantry m2 (0.14) 180,020.00 Toilet Pantry m2 (0.44) 180,020.00 Female Locker m2 (0.28) 180,020.00 Tempat Wudhu m2 0.24 180,020.00 male Locker m2 (0.28) 180,020.00 Washing m2 (0.08) 180,020.00 Dry Garbage m2 (0.00) 180,020.00 Wet Garbage m2 0.01 180,020.00 Toilet Supir m2 (0.06) 180,020.00



Ke Penjumlahan Rp.


4.1 LANTAI BASEMENT


C Tanggulan batu bata h : 40 cm finishing keramik uk.washing m' (0.10) 228,000.00 300x300 mm ex. Roman termasuk perekat finishing,Tempat Wudhu m' (0.10) 228,000.00 alat bantu dan aksesoris lainnya sesuai gambar danspesifikasi

G Corner Protection h : 1000mm finishing cat besi padKolom Parkir bh 2.00 324,900.00 kolom parkir termasuk aksesoris dan alat bantu sesuaigambar dan spesifikasi

H car Stopper finishing cat termasuk aksesoris dan alaParkir bh (27.00) 56,930.00 bantu sesuai gambar dan spesifikasi

Ke Penjumlahan Rp.


4.2 LANTAI DASAR


E Kisi-kisi wood engineering finishing natural termasu Dinding luar m2 (3.20) 729,600.00 rangka hollow 20x20 mm termasuk aksesoris alat bantudan kelengkapan lainnya sesua gambar dan spesifikasi

Ke penjumlahan Rp.


J Pintu P10 Toilet Staff unit (3.00) 3,896,010.00 Pintu Kayu uk. Luar 720x2400 mm tebal daun pintu 50mm termasuk frame kayu solid, panel dari multiplekstebal 9 mm, termasuk hardware, aksesoris, alat bantu,finish cat duco semi gloss dan perlengkapan lainnyasesuai gambar dan spesifikasi

N K01 Lobby unit (9.00) 2,606,040.00 Jendela kaca Frameless uk. 1500x2400 mm darikaca frameless 12mm tempered termasuk aksesoris,alat bantu hardware dan kelengkapan lainnya sesuai Ke Penjumlahan Rp.gambar dan spesifikasi




4.3 LANTAI 1


E Treshold dari kayu bangkiray lebar 200 mm finishingGuest Room m' (240.30) 296,400.00 natural termasuk alat bantu, perekat, perapihanaksesoris dan kelengkapan lainnya sesuai gambar danspesifikasi

Ke Penjumlahan Rp.




4.4 LANTAI 2


A Pasangan dinding bata ringan termasuk perekat Dinding luar, dalam, m2 (218.88) 183,910.00 mortar instan sesuai spesifikasi toilet

B Pekerjaan Plester + aci dengan mortar instan Dinding luar, dalam, m2 (336.24) 92,770.00 toilet

C Pekerjaan keramik uk. 300x300 mm ex. Roman/setaToilet Staff m2 3.82 180,020.00 pada dinding termasuk perekat, naad dan perapihansesuai gambar dan spesifikasi (Provisional)


E Kisi-kisi wood engineering finishing natural termasu Area Luar m2 187.82 729,600.00 rangka hollow 20x20 mm termasuk aksesoris alat bantudan kelengkapan lainnya sesua gambar dan spesifikasi

Ke penjumlahan Rp.



Pintu Kayu Single uk. Luar 1080x2400 mm tebal da Storage unit - 4,655,480.00 pintu 50 mm termasuk frame kayu solid, panel dari Toilet Staff unit (2.00) 4,655,480.00 multipleks tebal 9 mm, termasuk hardware, aksesoris,alat bantu, finish cat duco semi gloss dan perlengkapanlainnya sesuai gambar dan spesifikasi

G Pintu P07 Pintu kamar unit (56.00) 4,236,210.00 Pintu Kayu Single uk. Luar 900x2400 mm tebal daunpintu 50 mm termasuk frame kayu solid, panel dariengineering wood tebal 9 mm, termasuk hardware,aksesoris, alat bantu, finish cat duco semi gloss danperlengkapan lainnya sesuai gambar dan spesifikasi

Ke Penjumlahan Rp.


A Plafond Gypsum 12 mm ex. Jayaboard/setara term Koridor, guest Room, Foyer m2 (448.76) 93,480.00 rangka hollow galvanized, shadow line/list aluminium U,aksesoris dan kelengkapan lainnya sesuai gambar danspesifikasi



D Drop ceilling gypsum 12 mm h = 40 cm termasuk coGuest Room m' 196.00 59,280.00 finishing cat lampu, rangka hollow Galvanized, aksesorisdan perlengkapan lainnya sesuai gambar dan spesifikasi

E Cove plafond h : 25 cm dari gypsum 12 mm ex. Guest Room m' (16.80) 62,700.00 Jayaboard/setara termasuk rangka galvanized, triplekstebal 20 mm, finishing cat, alat bantu, aksesoris dankelengkapan lainnya sesuai gambar dan spesifikasi

F Drop ceilling gypsum 12 mm h = 53 cm termasuk coGuest Room m' (19.60) 72,500.00 finishing cat lampu, rangka hollow Galvanized, aksesorisdan perlengkapan lainnya sesuai gambar dan spesifikasi

Ke Penjumlahan Rp.


4.4 LANTAI 2


A Waterproofing coating ex. Sika/fosroc termasuk padArea Basah m2 370.60 31,350.00 dinding area basah setinggi 40 cm setara dan alat bantusesuai gambar dan spesifikasi

B Pasangan keramik uk. 300x300 mm ex. Roman BOH m2 12.28 180,020.00 termasuk pengisi dan perekat mortar instan,




C Pasangan homogeneus tile uk. 600x600 mm ex. Koridor m2 9.88 330,450.00 Niro Granito/setara termasuk pengisi dan perekat moToilet guest Room m2 (9.86) 330,450.00 instan, perapihan dan sesuai gambar dan spesifikasinya

D Parket bambu laminasi uk. 100x200 termasuk Guest Room m2 (13.92) 270,880.00 underlayer screed alat bantu dan aksesoris lainnyasesuai gambar dan spesifikasi

E Treshold dari kayu bangkiray lebar 200 mm finishingGuest Room m' 5.60 296,400.00 natural termasuk alat bantu, perekat, perapihanaksesoris dan kelengkapan lainnya sesuai gambar danspesifikasi


G Plint keramik 10x30 cm ex. Roman termasuk pengisBOH m' (12.87) 32,710.00 perekat mortar instan, perapihan sesuai gambar danspesifikasinya

H Plint HT 10x60 cm ex. Niro Granito termasuk pengiskoridor m' (60.42) 84,940.00 perekat mortar instan, perapihan sesuai gambar danspesifikasinya

I Plint motif bambu finishing natural h : 100 mm term Guest Room m' (182.00) 68,400.00 perekat perapihan alat bantu dan material lainnya sesuaigambar dan spesifikasi

J Step Noising dari kayu bangkiray Finishing PU termTangga m' 13.47 122,550.00 perapihan, aksesoris dan laat bantu sesuai gambar danspesifikasi


Ke penjumlahan Rp.

4.4.5 PEKERJAAN CAT





Ke penjumlahan Rp.


Guest Room (Provisional)B Paper Holder ex. TOTO type TX 703 AESV bh (56.00) 321,020.00 C Towel Shelf ex. TOTO type TX 4 A bh (56.00) 518,700.00 D Soap Holder customade (solid surface) bh (56.00) 51,300.00 E Head Shower ex. TOTO type TX 472 SESM bh (56.00) 671,970.00 F Shower Mixer ex. TOTO type TX 721 AESN bh (56.00) 494,990.00 G Shower Room door handle ex. TOTO TX 10 B bh (56.00) 768,590.00

Ke penjumlahan Rp.


4.4 LANTAI 2


A Railling tangga tinggi 900 mm terbuat dari besi holloTangga m' (6.84) 395,300.00 20x20 mm finishing powder coating hitam termasukmaterial bantu aksesoris dan kelengkapan lainnya sesuaigambar dan spesifikasi

B Handrail tangga dari besi hollow uk. 20x20 mm finis Tangga m' 11.42 189,530.00 powder coating warna hitam termasuk material bantuaksesoris dan kelengkapan lainnya sesuai gambar danspesifikasi

F Railling kaca h : 900 mm dari kaca clear tempered Balcon kamar m' (11.95) 3,990,000.00 termasuk aksesoris, alat bantu dan material lainnyasesuai gambar dan spesifikasi

H Parapet batu bata finishing cat weather shield h : 95Balcon kamar m' (1.18) 642,360.00 mm finishing atas dari kayu bangkiray termasukfinishingnya uk. 150x50 mm termasuk aksesorisperapihan dan kelengkapan lainnya sesuai gambar danspesifikasi

I Planter Box dari beton termasuk waterproofing coating,plat strip 50x50 mm finish cat bhitam ex. metacoleperapihan beton expose, finishing cat weathershieldtermasuk perapihan alat bantu aksesoris dankelengkapan lainnya sesuai gambar dan spesifikasiukuran sbb :- Bentuk Letter L h : 660 mm lebar 875 mm Koridor kamar m' (4.60) 1,092,880.00 - Bentuk Letter U h :660mm lebar 775 mm Balcon kamar m' 14.66 1,083,120.00 - Bentuk Letter U h :660mm lebar 1675 mm Balcon kamar m' (0.03) 1,175,070.00 - Bentuk Letter U h :660mm lebar 1125 mm Balcon kamar m' (0.05) 1,126,270.00 - Bentuk Letter U h :660mm lebar 725 mm Balcon kamar m' (0.30) 1,083,120.00 - Bentuk Letter U h :600 mm lebar 1525 mm Balcon kamar m' (0.20) 770,460.00


Ke penjumlahan Rp.




4.5 LANTAI 3


A Pasangan dinding bata ringan termasuk perekat Dinding luar, dalam, m2 279.22 183,910.00 mortar instan sesuai spesifikasi toilet

B Pekerjaan Plester + aci dengan mortar instan Dinding luar, dalam, m2 471.96 92,770.00 toilet

C Pekerjaan keramik uk. 300x300 mm ex. Roman/setaToilet Staff m2 3.82 180,020.00 pada dinding termasuk perekat, naad dan perapihansesuai gambar dan spesifikasi (Provisional)


Ke penjumlahan Rp.


A Plafond Gypsum 12 mm ex. Jayaboard/setara term Koridor, kamar, foyer m2 (307.58) 93,480.00 rangka hollow galvanized, shadow line/list aluminiu BOHaksesoris dan kelengkapan lainnya sesuai gambar danspesifikasi


C Plafond Kalsiboard 6 mm ex. Jayaboard/setara Balcon m2 (130.69) 118,560.00 termasuk rangka hollow galvanized, shadow line/listaluminium U, aksesoris dan kelengkapan lainnya sesuaigambar dan spesifikasi

D Drop ceilling gypsum 12 mm h = 40 cm termasuk coGuest Room m' 220.50 59,280.00 finishing cat lampu, rangka hollow Galvanized, aksesorisdan perlengkapan lainnya sesuai gambar dan spesifikasi

E Cove plafond h : 25 cm dari gypsum 12 mm ex. Guest Room m' (18.90) 62,700.00 Jayaboard/setara termasuk rangka galvanized, triplekstebal 20 mm, finishing cat, alat bantu, aksesoris dankelengkapan lainnya sesuai gambar dan spesifikasi

F Drop ceilling gypsum 12 mm h = 53 cm termasuk coGuest Room m' (22.05) 72,500.00 finishing cat lampu, rangka hollow Galvanized, aksesorisdan perlengkapan lainnya sesuai gambar dan spesifikasi

Ke Penjumlahan Rp.




4.5 LANTAI 3


A Waterproofing coating ex. Sika/fosroc termasuk padArea Basah m2 121.75 31,350.00 dinding area basah setinggi 40 cm setara dan alat bantusesuai gambar dan spesifikasi

B Pasangan keramik uk. 300x300 mm ex. Roman BOH, tangga m2 48.24 180,020.00 termasuk pengisi dan perekat mortar instan,perapihan dan sesuai gambar dan spesifikasinya

C Pasangan homogeneus tile uk. 600x600 mm ex. Koridor m2 (11.20) 330,450.00 Niro Granito/setara termasuk pengisi dan perekat moToilet guest Room m2 (11.32) 330,450.00 instan, perapihan dan sesuai gambar dan spesifikasinya

D Parket bambu laminasi uk. 100x200 termasuk Guest room m2 (15.66) 270,880.00 underlayer screed alat bantu dan aksesoris lainnyasesuai gambar dan spesifikasi

E Treshold dari kayu bangkiray lebar 200 mm finishingGuest Room m' (0.35) 296,400.00 natural termasuk alat bantu, perekat, perapihanaksesoris dan kelengkapan lainnya sesuai gambar danspesifikasi

F Inlay stainless Steel finish hairline lebar 5 mm term Guest Room m' (0.35) 399,000.00 aksesoris dan spesifikasi

G Plint keramik 10x30 cm ex. Roman termasuk pengisBOH m' (17.37) 32,710.00 perekat mortar instan, perapihan sesuai gambar danspesifikasinya

H Plint HT 10x60 cm ex. Niro Granito termasuk pengisKoridor m' (22.44) 84,940.00 perekat mortar instan, perapihan sesuai gambar danspesifikasinya

I Plint motif bambu finishing natural h : 100 mm term Guest Room m' (141.75) 68,400.00 perekat perapihan alat bantu dan material lainnya sesuaigambar dan spesifikasi

J Step Noising dari kayu bangkiray Finishing PU termtangga m' 23.67 122,550.00 perapihan, aksesoris dan laat bantu sesuai gambar danspesifikasi

K Beton cetak expose tebal 5 mm finishing natural Balcon m2 (130.69) 855,000.00 termasuk perapihan alat bantu perekat aksesoris dankelengkapan lainnya sesuai gambar dan spesifikasi

Ke penjumlahan Rp.


4.5 LANTAI 3

4.5.5 PEKERJAAN CAT


B Cat weathershield ex. Mowilex/setara Dinding Luar m2 (5,093.92) 27,360.00

PlafondC Cat Emulsion ex. Mowilex /setara Plafond Dalam m2 (301.90) 22,800.00

D Cat weathershield ex. Mowilex/setara Plafond Luar m2 (130.69) 27,360.00

Ke penjumlahan Rp.


A Railling tangga tinggi 900 mm terbuat dari besi holloTangga m' 4.23 395,300.00 20x20 mm finishing powder coating hitam termasukmaterial bantu aksesoris dan kelengkapan lainnya sesuaigambar dan spesifikasi

B Handrail tangga dari besi hollow uk. 20x20 mm finis Tangga m' 4.63 189,530.00 powder coating warna hitam termasuk material bantuaksesoris dan kelengkapan lainnya sesuai gambar danspesifikasi

F Railling kaca h : 900 mm dari kaca clear tempered Balcon kamar m' (0.94) 3,990,000.00 termasuk aksesoris, alat bantu dan material lainnya




G Parapet batu bata finishing cat weather shield h : 95Koridor kamar m' 81.31 921,660.00 mm finishing atas dari kayu bangkiray termasukfinishingnya uk. 150x50 mm termasuk aksesorisperapihan dan kelengkapan lainnya sesuai gambar dan

G Parapet batu bata finishing cat weather shield h : 95Koridor kamar m' (37.60) 642,360.00 mm termasuk aksesoris perapihan dan kelengkapanlainnya sesuai gambar dan

Ke penjumlahan Rp.


4.6 LANTAI 4


G Pintu P09 MEP Shaft unit (1.00) 4,963,100.00 Pintu Kayu uk. Luar 800x2400 mm tebal daun pintu 50mm termasuk frame kayu solid, panel dari multiplekstebal 9 mm, termasuk hardware, aksesoris, alat bantu,finish cat duco semi gloss dan perlengkapan lainnyasesuai gambar dan spesifikasi

Ke Penjumlahan Rp.


N Dek kayu ulin finishing natural uk. 100x20 mm term pool Deck m2 (254.00) 1,000,480.00 rangka pendukung, aksesoris, alat bantu dankelengkapan lainnya sesuai gambar dan spesifikasi

Ke penjumlahan Rp.

KONTRAKTOR F1. Waterstop swealable ex SW 55 Penetron m' 316.60 102,700.00

2 Soldier pilea - Mob demob alat unit 4.00 17,123,000.00

- Transport crew crew 4.00 10,959,000.00 - Akomodasi crew crew 4.00 4,110,000.00 - Persiapan ls 1.00 20,548,000.00 -Upah bor dia.400 mm m' 1,371.17 234,000.00 - Upah bor untuk bentonite m' 1,305.88 234,000.00 - Buang lumpur bekas galian m3 336.24 58,200.00 - Beton ready mix K 250 m3 172.22 1,005,700.00 - Besi 8-150 kg 5,338.78 12,300.00 - Besi 8D13 kg 19,288.51 12,300.00 - Bentonite untuk pengaman lubang m' 2,677.04 116,000.00 - Bentonite camp 12 semen:1 semen m3 164.02 1,544,000.00

b Balok uk.400x300 mm- Beton ready mix K 250 m3 21.23 1,005,700.00 - Besi Ǿ8-150 kg 467.08 12,300.00 - Besi 8D16 kg 1,486.17 12,300.00 - Bekesting m2 104.40 84,000.00

3 Tiang pancang sistem hidraulik- Mob demob alat unit 1.00 89,000,000.00 - Biaya pemancangan uk.25x25 cm m' 1.00 100,000.00 - Idle time hari 1.00 3,400,000.00

KONTRAKTOR G


3.1 PEKERJAAN TANAH

D Pasir urug tebal 10 cm dibawah :- Pile Cap BS m3 2.17 210,000.00 - Pile Cap Lt. Dasar m3 1.40 210,000.00

E Lantai kerja tebal 5 cm di bawah :



- Pile Cap BS m3 1.08 699,000.00 - Pile Cap Lt. Dasar m3 0.70 699,000.00

Ke penjumlahan Rp.



A - Pile cap m3 15.70 868,100.00 C - Plat Lantai (Provisional) m3 - 868,100.00

Beton Mutu K-300 pada :I - Kolom m3 62.96 925,300.00

Besi Beton (BJTP 24 & BJTD 40) pada :J - Pile cap kg 3,526.41 11,300.00 L - Plat Lantai (Provisional) kg - 11,300.00 P - Kolom kg 17,379.02 11,300.00

Acuan Batako pada :S - Pile Cap m2 116.00 73,200.00 U - Plat Lantai (Provisional) m2 - 73,200.00


Pekerjaan Waterstop pada:- Pertemuan dinding basement m1 248.00 - - Pertemuan dinding STP, GWT m1 65.76 -

Ke penjumlahan Rp.

3.2.2 LANTAI DASARBetonBeton Mutu K-250 pada :

A - Plat lantai As 0-25 m3 77.66 868,100.00 C - Pile cap m3 10.40 868,100.00

Beton Mutu K-300 pada :F - Kolom m3 2.77 925,300.00

Besi Beton (BJTP 24 & BJTD 40) pada :C - Pile cap kg 1,529.59 11,300.00 F - Kolom kg 11,300.00

Acuan Batako pada :F - Pile cap m2 131.10 73,200.00

Pekerjaan Waterstop pada:- Pertemuan dinding kolam renang m1 72.30 -

Ke penjumlahan Rp.

3.2.3 LANTAI 1


A - Plat lantai m3 17.47 868,100.00 D - Kolom m3 11.11 868,100.00

Besi Beton (BJTP 24 & BJTD 40) pada :D - Kolom kg 669.62 11,300.00 E - Janggutan Balkon kg 11,300.00

Acuan halus pada :F - Plat lantai m2 20.59 129,200.00

Acuan Beton expose pada :I - kolom m2 75.59 138,700.00

Ke penjumlahan Rp.

3.2.4 LANTAI 2



Besi Beton (BJTP 24 & BJTD 40) pada :F - Plat lantai kg 4,487.17 11,300.00

Ke penjumlahan Rp.

3.2.5 LANTAI 3



Besi Beton (BJTP 24 & BJTD 40) pada :F - Plat lantai kg 4,783.59 11,300.00 I - Kolom kg 1,564.29 11,300.00

Acuan pada :K - Plat lantai m2 140.20 129,200.00 L - Kolom m2 90.90 138,700.00

Ke penjumlahan Rp.

3.2.6 LANTAI 4


A - Plat lantai m3 11.52 868,100.00 B - Balok m3 5.47 868,100.00 C - Kolom m3 3.73 868,100.00

Besi Beton (BJTP 24 & BJTD 40) pada :E - Plat lantai kg 5,073.49 11,300.00 F - Balok kg 301.37 11,300.00 G - Kolom kg 2,179.41 11,300.00

Acuan halus pada :I - Plat lantai m2 75.03 129,200.00 J - Balok m2 171.06 138,700.00

Acuan Beton expose pada :K - Kolom m2 36.40 138,700.00

Pekerjaan Waterstop pada:- Pertemuan dinding kolam renang m1 43.70 -


4.4 LANTAI 24.4.5 PEKERJAAN CAT

PlafondCat Emulsion ex. Mowilex /setara m2 2,316.00 29,500.00

Cat weathershield ex. Mowilex/setara m2 87.00 35,000.00

EVALUASI TENDER

NO. 3

PAKET PEKERJAAN STRUKTUR, ARSITEKTUR & SPARING ME

PROYEK

HOTEL HARIS BENOA

TANJUNG BENOA - BALI

PEMBERI TUGAS

HITAKARA DEVELOPMENTJl. Tantular Barat No. 83

Renon

Denpasar - Bali

DIBUAT OLEH

PT CIPTA PRATAMA COSTINDO

GEDUNG PESONA LT 3 ROOM 314JL. CIPUTAT RAYA NO. 20 TANAH KUSIR, KEBAYORAN LAMA

JAKARTA SELATAN 12240TELP. 021 29428503FAX. 021 29428504

email : [email protected]

PROYEK : HOTEL HARIS BENOA BALI SUBYEK : RAB BAJA NO. : PAKET : PEKERJAAN STRUKTUR, ARSITEKTUR & SPARING ME TANGGAL : 11 SEPTEMBER 2013

No. Uraian Pekerjaan Satuan Volume

1 Baja WF 450x200x9x14 Kg 3631.282 Baja WF 400x200x8x13 Kg 2117.483 Baja WF 350x175x7x11 Kg 5327.684 Baja WF 300x150x6.5x9 Kg 571.535 Baja WF 250x125x6x9 Kg 1950.886 Baja WF 200x100x5.5x8 Kg 444.167 Baja Canal 150x65x20x3.2 Kg 4309.038 Trekstang dia 12mm Kg 399.139 Cat Baja Kg 18751.18

Grand Total

Harga Satuan Total Harga

Rp 18,910.00 Rp 68,667,504.80 Rp 18,910.00 Rp 40,041,508.98 Rp 18,910.00 Rp 100,746,519.57 Rp 18,910.00 Rp 10,807,615.28 Rp 18,910.00 Rp 36,891,080.29 Rp 18,910.00 Rp 8,399,065.60 Rp 18,240.00 Rp 78,596,787.46 Rp 33,310.00 Rp 13,295,102.15 Rp 6,340.00 Rp 118,882,453.03

Rp 476,327,637.15

Evaluasi 3 SAP Harris BenoabBBBfBfBB VWVAVVV F FFrfwrqr wrdcdzdadsd fewrf awrwarawr awr fwefr

Documents

Transcript of Evaluasi 3 SAP Harris BenoabBBBfBfBB VWVAVVV F FFrfwrqr wrdcdzdadsd fewrf awrwarawr awr fwefr