Rekapitulasi-01REKAPITULASI BIAYA( Nama Proyek)NOURAIAN PEKERJAANJUMLAH HARGA(Rp)

APEKERJAAN PERSIAPAN115,700,000.00BPEKERJAAN STRUKTURB.1LANTAI DASARI.PEKERJAAN PONDASI DAN BONGKARAN544,565,101.50II.PEKERJAAN LANTAI BAWAH121,966,760.00B.2LANTAI MEZZANINE121,047,120.00B.3ATAP UTAMA307,216,450.00B.4ATAP CANOPY SAMPING72,925,860.00B.5BAK PENAMPUNGAN AIR60,780,867.50

SUB TOTAL PEKERJAAN STRUKTUR1,228,502,159.00

CPEKERJAAN ARSITEKTURC.1LANTAI DASARI.PEKERJAAN KUSEN PINTU DAN JENDELA66,688,780.00II.PEKERJAAN LANTAI DAN DINDING60,590,261.00III.PEKERJAAN PLAFOND185,001,130.00IV.PEKERJAAN PENGECATAN21,320,875.00V.PEKERJAAN SANITAIR15,736,000.00C.2LANTAI MEZZANINEI.PEKERJAAN KUSEN PINTU DAN JENDELA4,173,600.00II.PEKERJAAN LANTAI DAN DINDING6,093,882.00III.PEKERJAAN PLAFOND5,236,000.00IV.PEKERJAAN PENGECATAN8,480,000.00V.PEKERJAAN SANITAIR3,643,000.00

SUB TOTAL PEKERJAAN ARSITEKTUR376,963,528.00

DPEKERJAAN MEKANIKALI.PEKERJAAN PLUMBING214,340,900.00II.PEKERJAAN TATA UDARA147,239,800.00III.PEKERJAAN PEMADAM KEBAKARAN23,460,000.00IV.TESTING - COMMISIONING MEKANIKAL17,400,000.00

SUB TOTAL PEKERJAAN MEKANIKAL402,440,700.00

EPEKERJAAN ELEKTRIKALI.PEKERJAAN PANEL DAYA124,792,800.00II.PEKERJAAN KABEL FEEDER94,732,025.00III.PEKERJAAN ARMATUR LAMPU, STOP KONTAK, INSTALASI66,878,010.00IV.PEKERJAAN PENANGKAL PETIR18,824,000.00V.TESTING - COMMISIONING ELEKTRIKAL14,400,000.00

SUB TOTAL PEKERJAAN ELEKTRIKAL319,626,835.00

JUMLAH2,443,233,222.00JASA PEMBORONG 10%244,323,322.20JUMLAH HARGA2,687,556,544.20PPN 10%268,755,654.42JUMLAH TOTAL2,956,312,198.62DIBULATKAN2,956,300,000.00Terbilang : (Dengan huruf)

Rekapitulasi-02REKAPITULASI BIAYA( Nama Proyek)NOURAIAN PEKERJAANJUMLAH HARGA(Rp)

APEKERJAAN PERSIAPAN115,700,000.00BPEKERJAAN STRUKTURB.1LANTAI DASARI.PEKERJAAN PONDASI DAN BONGKARAN544,565,101.50II.PEKERJAAN LANTAI BAWAH121,966,760.00B.2LANTAI MEZZANINE121,047,120.00B.3ATAP UTAMA307,216,450.00B.4ATAP CANOPY SAMPING72,925,860.00B.5BAK PENAMPUNGAN AIR60,780,867.50

SUB TOTAL PEKERJAAN STRUKTUR1,228,502,159.00

CPEKERJAAN ARSITEKTURC.1LANTAI DASARI.PEKERJAAN KUSEN PINTU DAN JENDELA66,688,780.00II.PEKERJAAN LANTAI DAN DINDING60,590,261.00III.PEKERJAAN PLAFOND185,001,130.00IV.PEKERJAAN PENGECATAN21,320,875.00V.PEKERJAAN SANITAIR15,736,000.00C.2LANTAI MEZZANINEI.PEKERJAAN KUSEN PINTU DAN JENDELA4,173,600.00II.PEKERJAAN LANTAI DAN DINDING6,093,882.00III.PEKERJAAN PLAFOND5,236,000.00IV.PEKERJAAN PENGECATAN8,480,000.00V.PEKERJAAN SANITAIR3,643,000.00

SUB TOTAL PEKERJAAN ARSITEKTUR376,963,528.00

DPEKERJAAN MEKANIKALI.PEKERJAAN PLUMBING214,340,900.00II.PEKERJAAN TATA UDARA147,239,800.00III.PEKERJAAN PEMADAM KEBAKARAN23,460,000.00IV.TESTING - COMMISIONING MEKANIKAL17,400,000.00

SUB TOTAL PEKERJAAN MEKANIKAL402,440,700.00

EPEKERJAAN ELEKTRIKALI.PEKERJAAN PANEL DAYA124,792,800.00II.PEKERJAAN KABEL FEEDER94,732,025.00III.PEKERJAAN ARMATUR LAMPU, STOP KONTAK, INSTALASI66,878,010.00IV.PEKERJAAN PENANGKAL PETIR18,824,000.00V.TESTING - COMMISIONING ELEKTRIKAL14,400,000.00

SUB TOTAL PEKERJAAN ELEKTRIKAL319,626,835.00

JUMLAH2,443,233,222.00PPN 10%244,323,322.20JUMLAH TOTAL2,687,556,544.20DIBULATKAN2,687,500,000.00Terbilang : (Dengan huruf)

AHSRINCIAN ANGGARAN BIAYA( Nama Proyek)

NOURAIAN PEKERJAANVOLSATHARGA SATUAN ( Rp)JUMLAH HARGA ( Rp)( a )( b )( c )( d )( e ) ( f ) = ( c ) x ( e )APEKERJAAN PERSIAPAN1Direksi keet & Pembuatan bedeng kerja1.00ls35,000,00035,000,0002Pembersihan & perataan lokasi kerja500.00m5,0002,500,0003Pagar pengaman keliling area proyek100.00m'216,00021,600,0004Pemasangan bouwplank100.00m'23,5002,350,0005Listrik Kerja1.00ls9,250,0009,250,0006Air Kerja1.00ls5,000,0005,000,0007Mobilisasi dan demobilisasi1.00ls15,000,00015,000,0008Laporan, Dokumentasi dan As Built Drawing1.00ls10,000,00010,000,0009Kebersihan proyek1.00ls10,000,00010,000,00010Gudang material1.00ls5,000,0005,000,000

SUB TOTAL115,700,000

BPEKERJAAN STRUKTURB.1LANTAI DASARI. PEKERJAAN PONDASI DAN BONGKARAN1Galian Tanah untuk pondasi & sloof dan urug kembali161.33m38,5006,211,2052Cerucuk bambu dia. 4" dalam 3 m450.00bh11,0004,950,0003Pondasi setempat F1/C1- pasir urug tebal 10 cm2.70m160,750434,025- lantai kerja tebal 5 cm8.54m633,5005,410,090- beton pondasi setempat K 275 (+ pembesian dan bekisting)11.52m2,978,00034,306,560- kolom pedestal K 2755.04m3,734,50018,821,8804Pondasi setempat F1/C2- pasir urug tebal 10 cm1.35m160,750217,013- lantai kerja tebal 5 cm0.67m633,500424,445- beton pondasi setempat K 275 (+ pembesian dan bekisting)15.96m2,978,00047,528,880- kolom pedestal K 2751.32m3,734,5004,929,5405Tie beam TB 1 K 27510.56m4,744,20050,098,7526Tie beam TB 2 K 2754.86m4,906,70023,846,5627Tie beam TB 3 K 2750.90m4,744,2004,269,7808Aanstampang17.64m318,5005,618,3409Pasangan batu kali40.82m543,20022,173,42410Urugan tanah t=40 cm dipadatkan264.00m55,00014,520,00011Pasir urug tebal 10 cm dibawah tie beam16.52m160,7502,655,59012Lantai kerja tebal 5 cm dibawah tie beam8.26m633,5005,232,71013Pasir urug tebal 10 cm dibawah plat lantai bawah72.88m160,75011,715,46014Lantai kerja tebal 5 cm dibawah plat lantai bawah36.44m633,50023,084,74015Plat lantai bawah K 225 t = 10 cm (wiremesh M8 2 lapis)62.88m2,406,200151,301,85616Dinding batako 1 : 4 + kolom praktis652.50m85,70055,919,25017Plesteran dinding bata 1 : 4 + acian1,305.00m39,00050,895,000

SUB TOTAL544,565,102

II. PEKERJAAN LANTAI BAWAH1Pekerjaan Kolom C1- C1 (WF 350 x 175 x 7 x 11)3,571.20kg14,00049,996,800- angkur dia. 16 mm72.00bh43,0003,096,000- base plate 12 mm152.40kg15,6002,377,4402Pekerjaan Kolom C2- C2 (WF 350 x 175 x 7 x 11)1,252.80kg14,00017,539,200- angkur dia. 16 mm36.00bh43,0001,548,000- base plate 12 mm76.20kg15,6001,188,720- baut dia. 16 mm24.00bh10,000240,0003Ringbalk B2 (WF 250 x 125 x 6 x 9)1,776.00kg14,00024,864,0004Pelat-pelat sambung tebal 12 mm675.00kg15,60010,530,0005Baut dia. 16 mm146.00bh10,0001,460,0006Stiffener plate tebal 8 mm214.00kg15,6003,338,4007Cat Zinchromate7,717.60kg7505,788,200

SUB TOTAL121,966,760

B.2LANTAI MEZZANINEI. PEKERJAAN LANTAI1Balok B1 (WF 350 x 175 x 7 x 11)5,011.20kg14,00070,156,8002Balok B2 (WF 250 x 125 x 6 x 9)455.20kg14,0006,372,8003Bondek (metal deck)48.00m2156,5007,512,0004Beton plat K 275 tebal 12 cm + besi dia 8 satu lapis5.76m32,532,25014,585,7605Tangga1.00ls17,500,00017,500,0006Cat Zinchromate5,466.40kg9004,919,760

SUB TOTAL121,047,120

B.3ATAP UTAMA1Rafter WF 350 X 175 X 7 X 115,571.10kg14,00077,995,4002Gording C 150 x 65 x 203,406.50kg14,90050,756,8503Roof bracing dia. 16 mm300.00kg11,6003,480,0004Sag rod dia 12 mm138.00kg11,6001,600,8005Baut dia. 16 mm384.00bh10,0003,840,0006Baut dia. 12 mm84.00bh7,500630,0007Atap Zincalume ex Fumira atau setara606.50m2170,000103,105,0008Aluminium foil double sided + kawat ayam + glasswool606.50m245,00027,292,5009GRC samping60.00m'250,00015,000,00010Talang seng60.00m'88,8005,328,00011Flashing60.00m'27,4001,644,00012Hounch WF 350 x 175 x 7 x 11200.00kg14,0002,800,00013Stiffener plate 8 mm210.00kg15,6003,276,00014Siku dudukan talang198.00kg14,9002,950,20015Cat Zinchromate10,023.60kg7507,517,700

SUB TOTAL307,216,450

B.4ATAP CANOPY SAMPING1WF 150 x 75 x 5 x 7441.00kg14,0006,174,0002Rafter R2 (WF 150 x 75 x 5 x 7)378.00kg14,0005,292,0003Gording C 150 x 65 x 20869.70kg14,90012,958,5304Bracing dia. 19 mm67.80kg11,600786,4805Stiffener Plat 10 mm106.00kg15,6001,653,6006Baut M 1272.00bh7,500540,0007Atap Zincalume ex Fumira atau setara112.50m2170,00019,125,0008Aluminium foil double sided + kawat ayam + glasswool112.50m245,0005,062,5009GRC samping37.50m'250,0009,375,00010Talang seng37.50m'88,8003,330,00011Flashing37.50m'27,4001,027,50012Stiffener plate 12 mm106.00kg15,6001,653,60013Talang bawah24.00m'174,0004,176,00014Cat Zinchromate1,968.50kg9001,771,650

SUB TOTAL72,925,860

B.5BAK PENAMPUNGAN AIR1Galian tanah untuk bak air35.40m338,5001,362,9002Cerucuk bambu dia. 4" dalam 3 m180.00bh11,0001,980,0003Urug pasir tebal 10 cm di bawah plat lantai bak air2.11m3160,750339,1834Lantai kerja tebal 10 cm2.11m3633,5001,336,6855Bekisting (Pasangan bata)49.85m294,0004,685,9006Bekisting24.00m2232,0005,568,0007Beton bertulang bak air (K225, tebal : 25 cm)10.26m32,628,00026,963,2808Beton bertulang plat penutup bak air (K225, tebal 15 cm)2.89m32,628,0007,594,9209Support tangki air1.00unit4,500,0004,500,00010Tutup manhole (checker plate SUS 304)1.00unit1,500,0001,500,00011Coating dinding bak (resin)45.00m280,0003,600,00012Buang tanah keluar area1.00ls1,350,0001,350,000

SUB TOTAL60,780,868

CPEKERJAAN ARSITEKTURC.1LANTAI DASARI. PEKERJAAN KUSEN PINTU DAN JENDELA1Pintu Type P1 ( 4 Unit )- Kusen Pintu material besi finish cat21.20m'275,0005,830,000- Daun pintu meranti + double plywood5.20m2695,0003,614,000- Stainless steel hairline2.76m2435,0001,200,600- Engsel Pintu4.00psg85,000340,000- Kaca clear 6 mm0.48m2375,000180,0002Pintu Type P2 ( 16 unit)- Kusen Pintu Almunium 4" CA84.48m'130,00010,982,400- Daun pintu meranti + double plywood20.80m2695,00014,456,000- Handle Pintu16.00psg300,0004,800,000- Lock case eks albion16.00unit200,0003,200,000- Engsel Pintu16.00psg85,0001,360,000- Stainless steel hairline11.04m2435,0004,802,400- Kaca clear 6 mm1.92m2375,000720,0003Pintu Type P3 ( 2 Unit )- Kusen Pintu Almunium 4" CA10.10m'130,0001,313,000- Daun pintu meranti + double plywood1.92m2695,0001,334,400- Handle Pintu2.00psg300,000600,000- Lock case eks albion2.00unit200,000400,000- Engsel Pintu2.00psg85,000170,000- Stainless steel hairline1.06m2435,000461,100- Kaca clear 6 mm0.24m2375,00090,0004Pintu Jendela Type PJ1 ( 1 Unit )- Kusen Pintu Almunium 4" CA7.98m'130,0001,037,400- Daun pintu meranti + double plywood0.94m2695,000653,300- Handle Pintu1.00psg300,000300,000- Lock case eks albion1.00unit200,000200,000- Engsel Pintu1.00psg85,00085,000- Stainless steel hairline0.62m2435,000269,700- Kaca clear 6 mm1.09m2375,000408,7505Pintu Jendela Type PJ2 ( 1 Unit )- Kusen Pintu Almunium 4" CA15.08m'130,0001,960,400- Daun pintu meranti + double plywood2.03m2695,0001,410,850- Handle Pintu1.00psg300,000300,000- Lock case eks albion1.00unit200,000200,000- Engsel Pintu1.00psg85,00085,000- Stainless steel hairline1.11m2435,000482,850- Kaca clear 8 mm5.41m2398,0002,153,1806Jendela type J1 (1 unit)- Kusen Pintu Almunium 4" CA4.32m'130,000561,600- Kaca clear 6 mm1.03m2375,000386,2507Jendela type J2 (1 unit)- Kusen Pintu Almunium 4" CA2.62m'130,000340,600

SUB TOTAL66,688,780

II. PEKERJAAN LANTAI DAN DINDING1Lantai keramik ex Roman 30 x 30 Gol B unpolished250.97m2109,80027,556,5062Lantai keramik ex Roman 30 x 30 Gol B222.85m2109,80024,468,9303Lantai keramik ex Roman 20 x 20 Gol B17.02m295,0001,616,9004Dinding keramik area toilet 20 x 25 ex Roman gol B54.15m299,5005,387,9255Waterproofing coating area toilet19.50m280,0001,560,000

SUB TOTAL60,590,261

III. PEKERJAAN PLAFOND1Aluminium composite panel + rangka aluminium309.56m2540,000167,162,4002Kalsiboard 4 mm + rangka136.86m2105,50014,438,7303Cornice gypsum400.00m'8,5003,400,000

SUB TOTAL185,001,130

IV. PEKERJAAN PENGECATAN1Cat dinding Eksterior Weathercoat ex. Mowilex368.00m227,50010,120,0002Cat dinding dalam ex. Mowilex439.25m225,50011,200,875

SUB TOTAL21,320,875

V. PEKERJAAN SANITAIR1Wastafel ex Toto L 521 VI A2.00bh2,230,0004,460,0002Closet monoblock ex Toto CW 420 J2.00bh2,300,0004,600,0003Closet jongkok ex Toto CE 62.00bh505,0001,010,0004Paper holder ex Toto TS 116 R2.00bh200,000400,0005Jet washer ex Toto TX403 Sm CRB2.00bh125,000250,0006Faucet ex Toto2.00bh95,000190,0007Floor drain ex Toto TX 1 AN2.00bh198,000396,0008Partisi cubicle1.00set3,000,0003,000,0009Soap holder ex Toto S 156 N4.00bh220,000880,00010Cermin2.00bh275,000550,000

SUB TOTAL15,736,000

C.2LANTAI MEZZANINEI. PEKERJAAN KUSEN PINTU DAN JENDELA1Pintu Type P3 ( 1 Unit )- Kusen Pintu Almunium 4" CA5.05m'130,000656,500- Daun pintu meranti + double plywood0.96m2695,000667,200- Handle Pintu1.00psg300,000300,000- Lock case eks albion1.00unit200,000200,000- Engsel Pintu1.00psg85,00085,000- Kaca clear 6 mm0.12m2375,00045,0002Pintu Jendela Type P4 ( 1 Unit )- Kusen Pintu Almunium 4" CA5.28m'130,000686,400- Daun pintu meranti + double plywood1.30m2695,000903,500- Handle Pintu1.00psg300,000300,000- Lock case eks albion1.00unit200,000200,000- Engsel Pintu1.00psg85,00085,000- Kaca clear 6 mm0.12m2375,00045,000

SUB TOTAL4,173,600

II. PEKERJAAN LANTAI DAN DINDING1Lantai keramik ex Roman 30 x 30 Gol B35.25m2108,2003,814,0502Lantai keramik ex Roman 20 x 20 Gol B2.48m2110,900275,0323Dinding keramik area toilet 20 x 25 ex Roman gol B16.00m2125,3002,004,800

SUB TOTAL6,093,882

III. PEKERJAAN PLAFOND1Gypsum 9 mm + rangka aluminium48.00m2102,0004,896,0002Cornice gypsum40.00m28,500340,000

SUB TOTAL5,236,000

IV. PEKERJAAN PENGECATAN1Cat dinding Eksterior Weathercoat Mowilex160.00m227,5004,400,0002Cat dinding dalam mowilex160.00m225,5004,080,000

SUB TOTAL8,480,000

V. PEKERJAAN SANITAIR1Closet monoblock ex Toto CW 420 J1.00bh2,300,0002,300,0002Paper holder ex Toto TS 116 R1.00bh200,000200,0003Jet washer ex Toto 403 Sm CRB1.00bh125,000125,0004Floor drain ex Toto TX 1 AN1.00bh198,000198,0005Partisi cubicle2.00set300,000600,0006Soap holder ex Toto S 156 N1.00bh220,000220,000

SUB TOTAL3,643,000

DPEKERJAAN MEKANIKAL

1PEKERJAAN PLUMBING1.1. Peralatan Utama- Pekerjaan pengeboran1.00Unit8,400,0008,400,000sampai mencapai titik air yang dibutuhkan & instalasi- Jet pump ex grundfos CHJ4-601.00Unit7,177,5007,177,500Kapasitas : 83 l/mHead : 41 meterSpeed : 1500 rpmDaya : Max 1 kw / 220 V/50 hz/1 ph- Booster Pump ex grundfos CH2-50P2.00Unit4,756,0009,512,000Kapasitas : 41 l/mHead : 46 mSpeed : 1500 rpmDaya : 700 Watt/ 1/ 220 V/50 hz- Transfer Pump 150 Watt SANYO PH 1501.00Unit1,450,0001,450,000- Stainless Water tank, capasity 1000 lt PROFILE2.00Unit3,770,0007,540,000- Fiber Water tank, capasity 1000 lt PROFILE2.00Unit1,595,0003,190,000- Water Purifier cap : 30 l/m + pump OH300 ex Yamaha1.00Unit50,050,00050,050,000- Reverse Osmosis, FujiRO F-3501.00Unit63,000,00063,000,000Kapasitas : 7000 literDaya : 2200 WattFlow rate : 2000 galon/hari- Septick Tank Biofil BF-8 (10 Orang)1.00ls7,750,0007,750,000- Pipa Header, fitting & support1.00ls8,200,0008,200,000

SUB TOTAL - 1.1166,269,500

1.2. Pekerjaan Instalasi Air Bersih- Instalasi Pipa GIP Medium- dia 3/4"18.00m42,700768,600- dia 1"20.00m57,7001,154,000- dia 1 1/4"12.00m69,200830,400- Instalasi Pipa PVC AW- dia 1/2"52.00m21,6001,123,200- dia 3/4"60.00m23,0001,380,000- dia 1"52.00m26,9001,398,800- dia 1 1/4"40.00m31,6001,264,000- dia 1 1/2"36.00m36,2501,305,000- Gate Valve- dia 3/4"4.00Bh90,000360,000- dia 1"8.00Bh120,000960,000- dia 1 1/4"9.00Bh162,0001,458,000- dia 1 1/2"3.00Bh204,000612,000- Check Valve- dia 1 1/2"1.00Bh318,000318,000- Water Level Control ( WLC )5.00Bh3,698,00018,490,000- Faucet / Kran dia 1/2" Ex. SAN-EI4.00Bh150,000600,000- Faucet / Kran dia 3/4" Ex. SAN-EI11.00Bh210,0002,310,000- Floating Valve dia 1" Ex. ONDA4.00Bh222,000888,000- Floating Valve dia 1 1/4" ONDA1.00Bh793,000793,000- Foot Valve dia 1 1/4" KITZ Bronze - screw2.00Bh165,100330,200

SUB TOTAL - 1.236,343,200

1.3. Pekerjaan Instalasi Kotor & Buangan- Instalasi Pipa GIP Medium- dia 2"18.00m98,0001,764,000- Instalasi Pipa PVC AW 10Kg- dia 1 1/4"8.00m31,600252,800- dia 2"16.00m45,700731,200- dia 3"60.00m76,9004,614,000- dia 4"36.00m108,2003,895,200- Floor Drain dia 3" COSMA6.00Bh78,500471,000

SUB TOTAL - 1.311,728,200

SUB TOTAL PEKERJAAN PLUMBING214,340,900

2PEKERJAAN TATA UDARA2.1. PEKERJAAN AC- AC type Cassette cap : 2 PK ex. PANASONIC2.00Unit21,100,000.0042,200,000- Pipa Refrigerant AC + Isolasi25.00m114,500.002,862,500- Pipa Drain AC PVC dia 3/4" + Isolasi16.00m30,000.00480,000- AC Wall Mounted cap : 2 PKex. PANASONIC4.00Unit10,500,000.0042,000,000

- Pipa Refrigerant AC + Isolasi45.00m114,500.005,152,500- Pipa Drain AC PVC dia 3/4" + Isolasi38.00m30,000.001,140,000

SUB TOTAL - 2.193,835,000

2.2. PEKERJAAN EXHAUST FAN- Exhaust fan Axial type Cap:2016 cmh ex. SEKAI 10"5.00Unit512,6002,563,000- Exhaust fan Axial type Cap:2894 cmh ex. SEKAI 12"2.00Unit537,6001,075,200- Exhaust fan Industrial type Cap:1150 cmh ex. KDK2.00Unit940,1001,880,200- Exhaust fan Ceiling type Cap:207 cmh ex. GMC4.00Unit487,6001,950,400- Kitchen Hood Cap:785 cmh3.00Unit5,250,00015,750,000

SUB TOTAL - 2.223,218,800

2.3. PEKERJAAN DUCTING EXHAUST TANPA ISOLASI- Ducting tanpa isolasi termasuk support & hanger :- 450 mm x 250 mm Bjls 7014.00m375,0005,250,000- 400 mm x 250 mm Bjls 7024.00m345,0008,280,000- 350 mm x 200 mm Bjls 708.00m296,0002,368,000- 300 mm x 200 mm Bjls 6027.00m230,0006,210,000- Flexible Duct dia 6"9.00m86,000774,000- Exhaust air grille 500x3002.00Bh322,000644,000- Exhaust air grille 450x3006.00Bh305,0001,830,000- Exhaust air grille 400x40015.00Bh322,0004,830,000

SUB TOTAL - 2.330,186,000

SUB TOTAL PEKERJAAN TATA UDARA147,239,800

3PEKERJAAN PEMADAM KEBAKARAN3.1. FIRE EXTINGUISHER- Fire Extinguisher type CO2 (Carbon dioxida) 3,2 kg ex. APPRON17.00Unit1,380,00023,460,000

SUB TOTAL PEKERJAAN PEMADAM KEBAKARAN23,460,000

4TESTING & COMMISSIONING PEKERJAAN MEKANIKAL1.00Ls17,400,000

TOTAL PEKERJAAN MEKANIKAL402,440,700

EPEKERJAAN ELEKTRIKAL

1PENYAMBUNGAN DAYA PLN1.00LsSupply By OwnerSUB TOTAL PENYAMBUNGAN DAYA PLN-

2PEKERJAAN PANEL DAYA- Panel MDP1.00Unit54,140,60054,140,600- Panel COS1.00Unit21,095,50021,095,500- PP - Equipment1.00Unit18,553,10018,553,100- PP - Compressor1.00Unit9,351,8009,351,800- PP - Pump Room1.00Unit6,688,1006,688,100- PP - 11.00Unit8,202,9008,202,900- PP - 21.00Unit6,760,8006,760,800

SUB TOTAL PEKERJAAN PANEL DAYA124,792,800

3PEKERJAAN KABEL FEEDER- Dari PLN ke Metering PLN1.00LsSupply By PLN- Dari Metering PLN ke COS NYY 4x300mm210.00m1,590,00015,900,000- Dari COS ke MDP NYY 4x300mm35.00m1,590,0007,950,000- Dari MDP ke PP-Equipment NYY 4x185mm2 + NYA 1x70mm236.00m1,063,50038,286,000- Dari MDP ke PP-Compressor NYY 4x35mm2 + NYA 1x35mm224.00m232,8005,587,200- Dari MDP ke PP-Pump Room NYY 4x6mm2 + NYA 1x6mm212.00m66,900802,800- Dari MDP ke PP-1 NYY 4x16mm2 + NYA 1x16mm225.00m137,2503,431,250- Dari MDP ke PP-2 NYY 4x6mm2 + NYA 1x6mm237.00m66,9002,475,300- Dari PP-Equipment ke Sterilized Machine NYY 4x25mm229.00m149,1004,323,900- Dari PP-Equipment ke Equipment 1 NYY 4x16mm215.00m116,2501,743,750- Dari PP-Equipment ke Equipment 2 NYY 4x16mm215.00m116,2501,743,750- Dari PP-Equipment ke Equipment 3NYY 4x16mm215.00m116,2501,743,750- Dari PP-Equipment ke Equipment 4NYY 4x16mm215.00m116,2501,743,750- Dari PP-Equipment ke Cooling Machine NYY 4x4mm220.00m47,385947,700- Dari PP-Compressor Cold Storage NYY 4x16mm235.00m104,6253,661,875- Dari PP-Compressor ke Air Blast Freezer 1 NYY 4x6mm220.00m53,4601,069,200- Dari PP-Compressor ke Air Blast Freezer 2 NYY 4x6mm225.00m53,4601,336,500- Dari PP-Pump Room ke Reverse Osmosis NYM 4x2,5mm210.00m37,395373,950- Dari PP-Pump Room ke Water Purifier NYM 3x2,5mm213.00m24,050312,650- Dari PP-Pump Room ke Jet Pump NYM 3x2,5mm214.00m24,050336,700- Dari PP-Pump Room ke Booster Pump 1 NYM 3x2,5mm210.00m24,050240,500- Dari PP-Pump Room ke Booster Pump 2 NYM 3x2,5mm212.00m24,050288,600- Dari PP-Pump Room ke Transfer Pump NYM 3x2,5mm218.00m24,050432,900

SUB TOTAL PEKERJAAN KABEL FEEDER94,732,025

4PEKERJAAN ARMATURE LAMPU, SAKLAR, STOP KONTAK & INSTALASILampu TL 2 x 36 dengan Cover Acrylic outbow52.00Bh346,00017,992,000Lampu TL 2 x 18 dengan Cover Acrylic outbow10.00Bh248,5002,485,000Lampu TL 1 x 36 dengan Cover Acrylic outbow10.00Bh287,5002,875,000Lampu TL 2 x 36 balk type17.00Bh151,0002,567,000Lampu TL 1 x 36 balk type3.00Bh86,000258,000Saklar Tunggal ex. Clipsal4.00Bh32,000128,000Saklar Ganda ex. Clipsal17.00Bh41,750709,750Saklar Hotel ex. Clipsal17.00Bh41,750709,750Stop Kontak inbow46.00Bh26,8001,232,800Instalasi Lampu , Kabel NYM 3 x 2,5mm92.00Titik186,45917,154,228Instalasi Stop kontak , Kabel NYM 3 x 2,5mm46.00Titik208,4679,589,482Instalasi Exhaust Fan , Kabel NYM 3 x 2,5mm10.00Titik329,6003,296,000Instalasi AC , Kabel NYM 3 x 2,5mm142.00m55,5007,881,000

SUB TOTAL PEKERJAAN ARMATURE LAMPU, SAKLAR, STOP KONTAK & INSTALASI66,878,010

5PEKERJAAN PENANGKAL PETIRCopper splitzen 1" c/w support GIP 1"7.00Titik253,5001,774,500Bare copper BC 50 mm57.00m58,5003,334,500Pipa PVC class 10 kg/cm 1"50.00m52,0002,600,000Klem100.00Bh80,0008,000,000Bak Kontrol dengan bata diplester 30x30x60cm1.00Bh475,000475,000Pentanahan dengan copper rod 1"1.00Titik2,640,0002,640,000

SUB TOTAL PEKERJAAN PENANGKAL PETIR18,824,000

6TESTING & COMMISSIONING PEKERJAAN ELEKTRIKAL1.00Ls14,400,000

TOTAL PEKERJAAN ELEKTRIKAL319,626,835