Sph R4 Mep Binus Vida Final (value)(1).xls

REKAP 1/51

PROYEK

:

BINUS VIDA BEKASI

PAKET PEKERJAAN

:

MEKANIKAL & ELEKTRIKAL

PERIHAL

:

REKAPITULASI

REV / TANGGAL

:

1 / 25 FEBRUARI 2015

DISIAPKAN OLEH

:

PT. MITRA PERDANA ENGINEERING

No.

Total Harga WKC ( Rp )

Jenis Pekerjaan

I.

PEKERJAAN PERSIAPAN

Rp.

69,880,000

II.

PEKERJAAN PLUMBING

Rp.

847,761,955

III.

PEKERJAAN PEMADAM KEBAKARAN

Rp.

886,325,940

IV.

PEKERJAAN VAC, TATA UDARA

Rp.

1,310,108,040

V.

PEKERJAAN ELEKTRIKAL

Rp.

5,244,143,330

VI.

PEKERJAAN LIFT

Rp.

VII.

PEKERJAAN PIPA AIR HUJAN

Rp.

92,904,250

VIII.

PEKERJAAN RAK KABEL ELEKTRONIK

Rp.

134,134,380

IX.

PEKERJAAN PANEL FIRE ALARM

Rp.

478,781,830

X.

PEKERJAAN SOUND SYSTEM

Rp.

333,569,530

XI.

PEKERJAAN TELEPHONE

Rp.

60,434,600

XII.

PEKERJAAN CLOSE CIRCUIT TELEVISI ( CCTV )

Rp.

528,343,190

XIII

PEKERJAAN INSTALASI DATA

Rp.

85,185,330

Rp.

10,071,572,375

TOTAL SEBELUM PPN 10% PT. MITRA PERDANA ENGINEERING Mechanical Electrical Engineers

-

413756492.xls

REKAP 2/51

PT. MITRA PERDANA ENGINEERING Mechanical Electrical Engineers

413756492.xls

PT. Wijaya Kusuma Contractors PROYEK

PS3/51

: BINUS VIDA BEKASI

PAKET PEKERJAAN : MEKANIKAL & ELEKTRIKAL PERIHAL

: PERSIAPAN

REV / TANGGAL

: 1 / 25 FEBRUARI 2015

DISIAPKAN OLEH : PT. MITRA PERDANA ENGINEERING

NO

1

URAIAN PEKERJAAN

5

6

Gambar Terlaksana (As Built Drawing) Pembuatan dan pencetakan gambar-gambar terlaksana termasuk penyimpanan, gambar harus dan sesuai dengan apa yang telah dilaksanakan, gambar harus jelas (bukan foto copy/rekalkir) dan gambar terlaksana tersebut harus diserahkan dalam rangkap 5 (lima), 1 asli dan 2 salinan uk. A0 dan 2 salinan uk. A3.Semua biaya yang timbul menjadi tanggung jawab pemborong Kantor Pemborong di Lapangan Pembuatan kantor sementara pemborong di lapangan berikut semua fasilitas yang diperlukan termasuk toilet untuk para pekerja berikut pemeliharaan selama pelaksanaan pekerjaan Gudang Bahan dan Los Kerja Pengadaan gudang sementara dan los kerja di lapangan berikut pemeliharaannya.

7

8

1

ls

Incl. sipil

1

ls

Incl. sipil

1

ls

Incl. sipil

1

ls

Incl. sipil

1

ls

Incl. sipil

1

ls

Incl. sipil

1

ls

Incl. sipil

1

ls

Incl. sipil

1

ls

Incl. sipil

1

ls

Incl. sipil

1

ls

Incl. sipil

1

ls

Incl. sipil

Gambar Kerja ( Shop Drawing ) Pembuatan dan pencetakan gambar-gambar pelaksanaan menjadi tanggung jawab kontraktor sampai dengan disetujuinya gambar yang diajukan ke Manajemen Konstruksi

4

TOTAL

Akomodasi Rapat Lapangan Pengadaan akomodasi untuk rapat-rapat lapangan termasuk mengkoordinasi semua pemborong yang akan mengikuti rapat.

3

HARGA SATUAN

Biaya Pembuatan Dokumen Kontrak Pembuatan dan pencetakan Dokumen Kontrak rangkap 5 (lima), 2 asli dan 3 salinan lengkap dengan gambar-gambar termasuk semua biaya-biaya yang berhubungan denganya seperti biaya materai adalah menjadi tanggung jawab pemborong

2

QTY UNIT

Pemadam Kebakaran & P3K Pengadaan peralatan P3K,peralatan pencegahan terhadap bahaya kebakaran (min 2 unit) dengan kapasitas 5 kg) yang sesuai dengan anjuran perusahaan asuransi dan menyediakan tenaga terlatih. Mobilisasi dan demobilisasi Pengangkutan peralatan, tenaga kerja dan segala sesuatu yang dibutuhkan di proyek berikut pengembaliannya merupakan tanggung jawab Pemborong

9

Penjagaan Proyek Pemborong bertanggung jawab atas penjagaan, perlindungan terhadap pekerjaan selama masa pelaksanaan saat siang atapun malam. Pemberi tugas tidak bertanggung jawab atas kehilangan atau kerusakan bahan-bahan bangunan,peralatan ataupun pekerjaan yang sedang dilaksanakan 11 Pengadaan Sumber Air Bersih Air untuk keperluan pekerjaan harus diadakan oleh pemborong dan apabila mungkin dapat dari sumber yang sudah ada di setiap lokasi tersebut.Pemborong harus membuat sambungan-sambungan sementara yang diperlukan. 12 Pengadaan Tenaga Listrik Setiap pembangkit tenaga listrik sementara atau penerangan buatan yang dipergunakan untuk pekerjaan,harus diadakan oleh pemborong termasuk pemasangan sementara dari kabel-kabel meteran.Apabila pengambilan daya dari sumber pembangkit / PLN yang sudah ada ,semua biaya pemakaian daya selama pelaksanaan proyek termasuk ijin-ijin yang diperlukan serta perapihan setelah pekerjaan selesai menjadi tanggung jawab pemborong 13 Sarana komunikasi Pengadaan 1 (satu) jalur telepon dan perlengkapannya termasuk pengurusan permohonan kepada PT. Telkom serta menghubungkan secara paralel dengan saluran telepon yang lain yang diperlukan untuk lapangan berikut pembayaran semua tagihan-tagihan dari Telkom selama pelaksanaan adalah menjadi tanggung jawab Pemborong. Untuk komunikasi selama pelaksanaan pekerjaan dengan menggunakan HT atau alat lainnya wajib disediakan oleh Pemborong

PT. MITRA PERDANA ENGINEERING Mechanical Electrical Engineers

413756492.xls

PT. Wijaya Kusuma Contractors PROYEK

PS4/51

: BINUS VIDA BEKASI

PAKET PEKERJAAN : MEKANIKAL & ELEKTRIKAL PERIHAL

: PERSIAPAN

REV / TANGGAL

: 1 / 25 FEBRUARI 2015

DISIAPKAN OLEH : PT. MITRA PERDANA ENGINEERING

NO

URAIAN PEKERJAAN

QTY UNIT

HARGA SATUAN

TOTAL

14 Photo-Photo Kemajuan Pekerjaan Pembuatan photo-photo berwarna atas kemajuan pekerjaan sebanyak 4 (empat) set dan diserahkan pada Pengawas Lapangan setiap bulan hingga masa penyerahan pertama.Setiap set terdiri dari 6 (enam) lembar atau lebih sesuai keperluan yang dipotret dari berbagai obyek pekerjaan.

1

ls

Incl. sipil

1

ls

Incl. sipil

1

ls

Incl. sipil

1

ls

Incl. sipil

1

ls

Incl. sipil

1

ls

1

ls

15 Kebersihan dan Kerapihan Pemborong harus mengangkut semua sampah secara teratur jika sudah bertumpuk dan pada waktu penyelesaian pekerjaan harus bersih dan rapih. (Catatan : dalam pengangkutan ke luar proyek, tidak mengotori jalan umum). 16 Asuransi Pemborong wajib mengasuransikan kerusakan pekerjaan (CAR),jaminan terhadap pihak ketiga (TPL) serta Jaminan untuk Tamu serta Asuransi Tenaga Kerja (ASTEK) 17 Topi Pengaman (Helm) dan Sepatu Lapangan Penyediaan topi pengaman dan sepatu lapangan sebanyak yang diperlukan untuk Pemberi Tugas,Konsultan,Pengawas Lapangan dan Tamu 18 Laporan Pembuatan laporan dan penggandaannya sesuai petunjuk Manajemen Konstruksi wajib dibuat pemborong, termasuk laporan harian, mingguan dan ataupun bulanan 19 Perijinan - Perijinan Perijinan - perijinan yang menyakut sistem mekanikal dan elektrikal yang berupa perijinan departemen tenaga kerja (Depnaker), Akli, dinas pemadam kebakaran dan biaya - biaya lain yang berhubungan dengan pekerjaan Mekanikal dan Elektrikal menjadi tanggung jawab pemborong - Ijin Konsuil 800 kva

-

Included Listrik 63,380,000 63,380,000 Included Fire Alarm By Owner 6,500,000 6,500,000 By Others Jet pump -

- Ijin PMK

Fire Hydrant

1

ls

- Ijin PMK

Fire Alarm

1

ls

- Ijin TELKOM

1

ls

- Ijin Depnaker Penangkal Petir

1

ls

- Ijin AMDAL STP

1

ls

- Ijin Deepwell

1

ls

- Ijin dan Penyambungan PLN

1

ls

By Owner

- Ijin dan Penyambungan PDAM

1

ls

By Owner

- Dana Preman

1

ls

TOTAL - PERSIAPAN

PT. MITRA PERDANA ENGINEERING Mechanical Electrical Engineers

-

69,880,000

413756492.xls

PT. Wijaya Kusuma Contractors PROYEK

:

PL 5/51

BINUS VIDA

PAKET PEKERJAAN :

MEKANIKAL & ELEKTRIKAL

PERIHAL

:

PLAMBING

REV / TANGGAL

:

1 / 25 FEBRUARI 2015

DISIAPKAN OLEH

:

PT. MITRA PERDANA ENGINEERING

No.

II A

Uraian

Harga Satuan

Harga Satuan

Material ( Rp )

Upah ( Rp )

Vol WKC

Sat

Total Harga WKC

3

Unit

1,150,200

3,450,600

1

Unit

2,500,000

2,500,000

1

Unit

2,750,000

2,750,000

2

Unit

3,750,000

37,500,000

1

Unit

10

Unit

765,450

7,654,500

2

Unit

765,450

1,530,900

1,760,000

44,000

3,608,000

52,535,000

1,382,500

53,917,500

PEKERJAAN PLUMBING PEKERJAAN PIPA AIR BERSIH I PENGADAAN + PEMASANGAN MATERIAL UTAMA Pengadaan/Pemasangan Material Utama, Harus Lengkap Dengan ACC Dan Semua material bantu lengkap dengan Dudukan/ Support DLL yang Di Perlukan. 1 Boster Pump Kapasitas Type Power Operasi

: : : :

2 Sand Filter Kapasitas Type Operasi

: 9 m3 / h : Cartridge Bag : Manual Back Wash

3 Carbond Filter Kapasitas Type Operasi

: 9 m3 / h : Cartridge Bag : Manual Back Wash

3 x @ 350 lpm ; 4 Bar End Suction Cent, C/W vsd 3 x @ 5 kW 3 Paralel Alt

4 PENGEBORAN & Pengadaan Pompa Jet Pump Kapasitas : 9 m3/Hour Type : Submersible Power : Operasi : Automatic By LS 5 Pengadaan STP, (By-Specialist) Kapasitas Type

: 90 m3 / h : Extended Aeration

6 A. SWP - 01, 02,03, 04 & 06 Kapasitas Type Operasi

: 2 x @ 150 lpm ; 3 Bar, 1,5 kW : Submersibel Pump c/w Cutter : Paralel Alt

B. SWP - 05 Kapasitas Type Operasi

15,000,000

-

-

: 2 x @ 200 lpm ; 3 Bar, 2 kW : Submersibel : Paralel Alt

7 Pompa Pond, (Pompa Sirkulasi) Kapasitas Operasi

: 50 lpm, 1 Bar, 1 kW : Duty

2

8 Grease Trap Central Kapasitas Type

: 5 m3 : Stenlis Steel

1

Unit

Sub Total I, Pekerjaan Material Utama II Intalasi Di Ruang Pompa 1. Pengadaan Foot Valve 2. Pengadaan Gate Valve

112,911,500

: : :

Ø 80 mm Ø 80 mm Ø 25 mm

4 16 2

Bh Bh Bh

3,190,000 2,929,500 421,340

40,000 30,000 10,000

12,920,000 47,352,000 862,680

3. Pengadaan Floater Valve

:

Ø 80 mm

4

Bh

3,190,500

30,000

12,882,000

4. Pengadaan Non Return Valve 5. Pengadaan Y- Strainer 6. Pengadaan Flexible Joint

: : :

Ø 80 mm Ø 80 mm Ø 80 mm

5 5 10

Bh Bh Bh

2,929,500 1,728,000 1,188,000

30,000 30,000 30,000

14,797,500 8,790,000 12,180,000

7. Pengadaan Pressure Gauge 8. Pengadaan Pipa Header, Dia 100 mm

5 15

Bh m

369,150 612,500

20,000 80,000

1,945,750 10,387,500

9. Pengadaan Water Level Switch 10. Pengadaan Water Hammer Arester 11. Pengadaan/Inst Pipa PPR-PN.10 : Ø 80 mm, (Dari Deep Well ke GWT)

4 1 20

bh bh m

800,000 49,220,000 199,500

60,000 300,000 30,000

3,440,000 49,520,000 4,590,000

: Ø 80 mm, (Dari PDAM ke GWT) : Ø 65 mm, (Dari R.Pompa ke Lt-Dsr )

50 45

m m

199,500 136,500

30,000 25,000

11,475,000 7,267,500

1

ls

9,333,000

2,333,300

11,666,300

12. Pengadaan/Inst Pipa PPR-PN.10 13. Material Bantu , Support & Fitting

Sub Total II, Pekerjaan Di Ruang Pompa

PT. MITRA PERDANA ENGINEERING Mechanical Electrical Enginees

210,076,230

5 / 51

413756492.xls

PT. Wijaya Kusuma Contractors PROYEK

:

PL 6/51

BINUS VIDA

PAKET PEKERJAAN :

MEKANIKAL & ELEKTRIKAL

PERIHAL

:

PLAMBING

REV / TANGGAL

:

1 / 25 FEBRUARI 2015

DISIAPKAN OLEH

:

PT. MITRA PERDANA ENGINEERING

No.

Uraian

III Lantai - Dasar A. Instalasi Pipa Utama Air Bersi

Vol WKC

: Ø 80 mm : Ø 50 mm, (Menuju Zone-A) : Ø 40 mm, (Menuju Zone-A)

B. Instalasi Pipa Utama Air Koto

178

Sat

Harga Satuan

Harga Satuan

Material ( Rp )

Upah ( Rp )

Total Harga WKC

m m

199,500 90,130

30,000 20,000

-

m

55,300

15,000

: Ø 25 mm, (Menuju Zone-A)

m

23,450

10,000

12,478,250 -

: Ø 65 mm, (Menuju Zone-B) : Ø 40 mm, (Menuju Zone-C)

m m

136,500 55,300

25,000 15,000

-

: Ø 25 mm, (Menuju Pond-3)

m

23,450

10,000

-

: Ø 100 mm Ø 150 mm

137

m m

80,670 187,460

24,000 36,000

14,339,790 -

Ø 200 mm

158

m

314,620

48,000

57,293,960

50 5 6 1

m m bh bh

55,300 23,450 356,400 356,400

15,000 10,000 12,000 12,000

3,515,000 167,250 2,210,400 368,400

- Pengadaan Sand Filter - Pengadaan Flexibel, Dia 40 - Pengadaan Strainer, Dia 40

1 1 1

Unit bh bh

180,000 685,800

20,000 20,000

200,000 705,800

- Pengadaan Globe Valve, Dia 40

5

bh

931,540

12,000

4,717,700

17 2

m m

55,300 23,450

15,000 10,000

1,195,100 66,900

- Pengadaan Inled Viting, Dia 25 - Pengadaan Outled Viting, Dia 25

4 1

bh bh

356,400 356,400

12,000 12,000

1,473,600 368,400

- Pengadaan Sand Filter - Pengadaan Flexibel, Dia 40

1 1

Unit bh

180,000

20,000

200,000

- Pengadaan Strainer, Dia 40 - Pengadaan Globe Valve, Dia 40

1 5

bh bh

685,800 931,540

20,000 12,000

705,800 4,717,700

m m

55,300 23,450

15,000 10,000

-

bh bh

356,400 356,400

12,000 12,000

-

Unit bh

180,000

20,000

-

bh bh

685,800 931,540

20,000 12,000

-

4. -Instalasi Pipa dari Pompa P : Ø 40 mm

m

55,300

15,000

-

: Ø 25 mm

m bh bh

23,450 356,400 356,400

10,000 12,000 12,000

-

Unit bh

180,000

20,000

-

bh bh

685,800 931,540

20,000 12,000

-

5. -Instalasi Pipa dari Pompa P : Ø 40 mm

m

55,300

15,000

-

: Ø 25 mm

m bh

23,450 356,400

10,000 12,000

-

bh Unit

356,400 -

12,000 -

-

- Pengadaan Flexibel, Dia 40 - Pengadaan Strainer, Dia 40

bh bh

180,000 685,800

20,000 20,000

-

- Pengadaan Globe Valve, Dia 40

bh

931,540

12,000

-

m m

55,300 23,450

15,000 10,000

-

- Pengadaan Inled Viting, Dia 25

bh

356,400

12,000

-

- Pengadaan Outled Viting, Dia 25

bh

356,400

12,000

-

C. Instalasi Pipa (PPR-PN.10), dari Pompa Pond 1. -Instalasi Pipa dari Pompa P : Ø 40 mm : Ø 25 mm - Pengadaan Inled Viting, Dia 25 - Pengadaan Outled Viting, Dia 25

2. -Instalasi Pipa dari Pompa P : Ø 40 mm : Ø 25 mm

3. -Instalasi Pipa dari Pompa P : Ø 40 mm : Ø 25 mm - Pengadaan Inled Viting, Dia 25 - Pengadaan Outled Viting, Dia 25 - Pengadaan Sand Filter - Pengadaan Flexibel, Dia 40 - Pengadaan Strainer, Dia 40 - Pengadaan Globe Valve, Dia 40

- Pengadaan Inled Viting, Dia 25 - Pengadaan Outled Viting, Dia 25 - Pengadaan Sand Filter - Pengadaan Flexibel, Dia 40 - Pengadaan Strainer, Dia 40 - Pengadaan Globe Valve, Dia 40

- Pengadaan Inled Viting, Dia 25 - Pengadaan Outled Viting, Dia 25 - Pengadaan Sand Filter

6. -Instalasi Pipa dari Pompa P : Ø 40 mm : Ø 25 mm

- Pengadaan Sand Filter

Unit

-

-

-

- Pengadaan Flexibel, Dia 40

bh

180,000

20,000

-

- Pengadaan Strainer, Dia 40

bh

685,800

20,000

-

- Pengadaan Globe Valve, Dia 40

bh

931,540

12,000

-

PT. MITRA PERDANA ENGINEERING Mechanical Electrical Enginees

6 / 51

413756492.xls

PT. Wijaya Kusuma Contractors PROYEK

:

PL 7/51

BINUS VIDA

PAKET PEKERJAAN :

MEKANIKAL & ELEKTRIKAL

PERIHAL

:

PLAMBING

REV / TANGGAL

:

1 / 25 FEBRUARI 2015

DISIAPKAN OLEH

:

PT. MITRA PERDANA ENGINEERING

No.

Uraian

PT. MITRA PERDANA ENGINEERING Mechanical Electrical Enginees

Vol WKC

7 / 51

Sat

Harga Satuan

Harga Satuan

Material ( Rp )

Upah ( Rp )

Total Harga WKC

413756492.xls

PT. Wijaya Kusuma Contractors PROYEK

:

PL 8/51

BINUS VIDA

PAKET PEKERJAAN :

MEKANIKAL & ELEKTRIKAL

PERIHAL

:

PLAMBING

REV / TANGGAL

:

1 / 25 FEBRUARI 2015

DISIAPKAN OLEH

:

PT. MITRA PERDANA ENGINEERING

No.

Uraian

Vol WKC

7. -Instalasi Pipa dari Pompa P : Ø 40 mm : Ø 25 mm - Pengadaan Inled Viting, Dia 25

Sat

Harga Satuan

Harga Satuan

Material ( Rp )

Upah ( Rp )

Total Harga WKC

m m bh

55,300 23,450 356,400

15,000 10,000 12,000

-

bh Unit

356,400 -

12,000 -

-

- Pengadaan Flexibel, Dia 40 - Pengadaan Strainer, Dia 40

bh bh

180,000 685,800

20,000 20,000

-

- Pengadaan Globe Valve, Dia 40

bh

931,540

12,000

-

- Pengadaan Outled Viting, Dia 25 - Pengadaan Sand Filter

IV Area Zone - A A- Instalasi Area Toilet TK 1. Instalasi Air Bersih (PPR PN 10) - Instalasi Pipa Dia : Ø 40 mm

17

m

55,300

15,000

1,195,100

: Ø 32 mm

5

m

35,530

12,500

240,150

: Ø 25 mm

4

m

23,450

10,000

133,800

: Ø 20 mm : Ø 15 mm

45 22

m m

14,530 10,680

7,500 5,000

991,350 344,960

: Ø 40 mm

2

bh

751,010

20,000

1,542,020

1

ls

1,162,100

290,500

1,452,600

25

m

80,670

24,000

2,616,750

7 3

m bh

24,740 236,900

12,000 40,000

257,180 830,700

- Pengadaan Gate Valve

- Material Bantu , Support & Fitting 2. Instalasi PAK, PABK (PVC-AW) & VENT (PVC-D) A. Instalasi PAK, (PVC-AW) : Ø 100 mm - Pengadaan FCO,

: Ø 50 mm : Ø 100 mm

B. Instalasi PABKS, (PVC-AW : Ø 65 mm

5

m

36,110

15,000

255,550

- Pengadaan FCO,

: Ø 50 mm : Ø 65 mm

47 1

m bh

24,740 201,500

12,000 20,000

1,726,780 221,500

- Pengadaan FD

: Ø 50 mm : Ø 50 mm

4 8

bh bh

137,500 275,000

20,000 20,000

630,000 2,360,000

: Ø 50 mm : Ø 32 mm

5 30

m m

10,940 7,550

12,000 7,500

114,700 451,500

C. Instalasi VENT, (PVC-D)

B- Instalasi Toilet R,TUNGGU 1. Instalasi Air Bersih (PPR PN 10) - Instalasi Pipa Dia

: Ø 25 mm : Ø 15 mm

7 15

m m

23,450 10,680

10,000 5,000

234,150 235,200

- Pengadaan Gate Valve

: Ø 25 mm

1

bh

421,340

10,000

431,340

2. Instalasi PAK, PABK (PVC-AW) & VENT (PVC-D) A. Instalasi PAK, (PVC-AW) : Ø 100 mm

5

m

80,670

24,000

523,350

: Ø 100 mm

1

bh

236,900

40,000

276,900

B. Instalasi PABKS, (PVC-AW) : Ø 50 mm - Pengadaan FCO, : Ø 50 mm

5 2

m bh

24,740 137,500

12,000 20,000

183,700 315,000

1

bh

275,000

20,000

295,000

13

m

7,550

7,500

195,650

1. Instalasi Air Bersih (PPR PN 10) - Instalasi Pipa Dia : Ø 25 mm

4

m

23,450

10,000

133,800

: Ø 20 mm : Ø 15 mm

14 8

m m

14,530 10,680

7,500 5,000

308,420 125,440

: Ø 25 mm

1

bh

421,340

10,000

431,340

- Pengadaan FCO,

- Pengadaan FD

: Ø 50 mm

C. Instalasi VENT, (PVC-D)

: Ø 32 mm

C- Instalasi Toilet Umum

- Pengadaan Gate Valve

Sub Total IV, Zone - A

V

123,777,980

ZONE - B I Lantai - Dasar A. Instalasi Air Bersih (PPR PN 10 : Ø 65 mm : Ø 50 mm - Pengadaan Gate Valve

: Ø 25 mm, (LAB) : Ø 25 mm, (LAB)

PT. MITRA PERDANA ENGINEERING Mechanical Electrical Enginees

8 / 51

5 56

m m

136,500 90,130

25,000 20,000

807,500 6,167,280

16 8

m bh

23,450 421,340

10,000 10,000

535,200 3,450,720

413756492.xls

PT. Wijaya Kusuma Contractors PROYEK

:

PL 9/51

BINUS VIDA

PAKET PEKERJAAN :

MEKANIKAL & ELEKTRIKAL

PERIHAL

:

PLAMBING

REV / TANGGAL

:

1 / 25 FEBRUARI 2015

DISIAPKAN OLEH

:

PT. MITRA PERDANA ENGINEERING

No.

Uraian

Vol WKC

Sat

Harga Satuan

Harga Satuan

Material ( Rp )

Upah ( Rp )

Total Harga WKC

B- Instalasi Area Toilet 1. Instalasi Pipa Air Bersih (PP : Ø 40 mm : Ø 32 mm

18 4

m m

55,300 35,530

15,000 12,500

1,265,400 192,120

: Ø 25 mm : Ø 20 mm

4 20

m m

23,450 14,530

10,000 7,500

133,800 440,600

: Ø 15 mm : Ø 40 mm

27 2

m bh

10,680 751,010

5,000 20,000

423,360 1,542,020

32 6

m bh

80,670 236,900

24,000 40,000

3,349,440 1,661,400

20

m

36,110

15,000

1,022,200

28 16

m m

24,740 80,670

12,000 24,000

1,028,720 1,674,720

- Pengadaan Gate Valve

2. Instalasi PAK, PABK (PVC-AW) & VENT (PVC-D) A. Instalasi PAK, (PVC-AW) - Pengadaan FCO,

: Ø 100 mm : Ø 100 mm

B. Instalasi PABKS, (PVC-AW) : Ø 65 mm : Ø 50 mm : Ø 100 mm, (LAB) - Pengadaan FCO,

: Ø 50 mm, (LAB) : Ø 65 mm : Ø 50 mm

9 2 4

m bh bh

24,740 201,500 137,500

12,000 20,000 20,000

330,660 443,000 630,000

- Pengadaan FD

: Ø 50 mm

7

bh

275,000

20,000

2,065,000

12 20

m m

8,540 7,550

9,000 7,500

210,480 301,000

A. Instalasi Air Bersih (PPR PN 10 : Ø 65 mm

5

m

136,500

25,000

807,500

B. Instalasi Pipa Air Bersih (PPR P : Ø 50 mm

30

bh

90,130

20,000

3,303,900

: Ø 40 mm

35

m

55,300

15,000

2,460,500

: Ø 15 mm C. Pengadaan Gate Valve + Water : Ø 15 mm

88 10

m bh

10,680 277,290

5,000 7,500

1,379,840 2,847,900

D- Instalasi Area Toilet 1. Instalasi Pipa Air Bersih (PP : Ø 40 mm

18

m

55,300

15,000

1,265,400

: Ø 32 mm

4

m

35,530

12,500

192,120

: Ø 25 mm

4

m

23,450

10,000

133,800

: Ø 20 mm

20

m

14,530

7,500

440,600

: Ø 15 mm : Ø 40 mm

27 2

m bh

10,680 751,010

5,000 20,000

423,360 1,542,020

: Ø 100 mm : Ø 100 mm

32 6

m bh

80,670 236,900

24,000 40,000

3,349,440 1,661,400

: Ø 50 mm B. Instalasi PABKS, (PVC-AW) : Ø 65 mm

4 20

bh m

137,500 36,110

20,000 15,000

630,000 1,022,200

C. Instalasi VENT, (PVC-D)

: Ø 40 mm : Ø 32 mm

II Lantai - Satu

- Pengadaan Gate Valve

2. Instalasi PAK, PABK (PVC-AW) & VENT (PVC-D) A. Instalasi PAK, (PVC-AW) - Pengadaan FCO,

- Pengadaan FCO, - Pengadaan FD

: Ø 50 mm : Ø 65 mm : Ø 50 mm

28 2 7

m bh bh

24,740 201,500 275,000

12,000 20,000 20,000

1,028,720 443,000 2,065,000

C. Instalasi VENT, (PVC-D)

: Ø 40 mm

12

m

8,540

9,000

210,480

: Ø 32 mm

20

m

7,550

7,500

301,000

5 28

m m

136,500 90,130

25,000 20,000

807,500 3,083,640

B- * Instalasi Area Toilet Locker, (Wanita) 1. Instalasi Pipa Air Bersih (PP : Ø 40 mm

4

m

55,300

15,000

246,050

: Ø 25 mm

14

m

23,450

10,000

451,575

: Ø 20 mm

5

m

14,530

7,500

110,150

: Ø 15 mm : Ø 40 mm

40 1

m bh

10,680 751,010

5,000 20,000

627,200 771,010

10 1

m bh

80,670 236,900

24,000 40,000

994,365 276,900

III Lantai - Dua A. Instalasi Air Bersih (PPR PN 10 : Ø 65 mm : Ø 50 mm

- Pengadaan Gate Valve

2. Instalasi PAK, PABK (PVC-AW) & VENT (PVC-D) A. Instalasi PAK, (PVC-AW) : Ø 100 mm - Pengadaan FCO, : Ø 100 mm

PT. MITRA PERDANA ENGINEERING Mechanical Electrical Enginees

9 / 51

413756492.xls

PT. Wijaya Kusuma Contractors PROYEK

:

PL 10/51

BINUS VIDA

PAKET PEKERJAAN :

MEKANIKAL & ELEKTRIKAL

PERIHAL

:

PLAMBING

REV / TANGGAL

:

1 / 25 FEBRUARI 2015

DISIAPKAN OLEH

:

PT. MITRA PERDANA ENGINEERING

No.

Uraian

Harga Satuan

Harga Satuan

Material ( Rp )

Upah ( Rp )

Vol WKC

Sat

3 33 1 3

m m bh bh

36,110 24,740 137,500 275,000

15,000 12,000 20,000 20,000

127,775 1,212,420 157,500 885,000

1 20

m m

8,540 7,550

9,000 7,500

17,540 301,000

1 2 5 17 30 1

m m m m m bh

55,300 35,530 23,450 14,530 10,680 751,010

15,000 12,500 10,000 7,500 5,000 20,000

70,300 96,060 167,250 374,510 470,400 771,010

5 1

m bh

80,670 236,900

24,000 40,000

523,350 276,900

1 27 1 1

m m bh bh

36,110 24,740 137,500 275,000

15,000 12,000 20,000 20,000

51,110 991,980 157,500 295,000

: Ø 40 mm : Ø 32 mm

3 18

m m

8,540 7,550

9,000 7,500

43,850 270,900

C- Instalasi Area Toilet Make Up Room Pria 1. Instalasi Pipa Air Bersih (PP : Ø 40 mm : Ø 25 mm : Ø 15 mm - Pengadaan Gate Valve : Ø 40 mm

3 9 15 1

m m m bh

55,300 23,450 10,680 751,010

15,000 10,000 5,000 20,000

210,900 301,050 235,200 771,010

6 2

m bh

80,670 236,900

24,000 40,000

628,020 553,800

B. Instalasi PABK, (PVC-AW) : Ø 50 mm - Pengadaan FCO, : Ø 50 mm

11 2

m bh

24,740 137,500

12,000 20,000

404,140 315,000

C. Instalasi VENT, (PVC-D)

10

m

7,550

7,500

150,500

3 9 15 1

m m m bh

55,300 23,450 10,680 751,010

15,000 10,000 5,000 20,000

210,900 301,050 235,200 771,010

7 2

m bh

80,670 236,900

24,000 40,000

732,690 553,800

B. Instalasi PABK, (PVC-AW) : Ø 50 mm - Pengadaan FCO, : Ø 50 mm

9 2

m bh

24,740 137,500

12,000 20,000

312,290 315,000

C. Instalasi VENT, (PVC-D)

7

m

7,550

7,500

105,350

Ø 50 mm

5

m

90,130

20,000

550,650

Ø 25 mm Ø 20 mm Ø 15 mm

31 15 15 3

m m m bh

23,450 14,530 10,680 300,000

10,000 7,500 5,000 40,000

1,036,950 330,450 235,200 1,020,000

B. Instalasi PABKS, (PVC-AW) : : - Pengadaan FCO, : - Pengadaan FD : C. Instalasi VENT, (PVC-D)

Ø Ø Ø Ø

65 50 50 50

mm mm mm mm

: Ø 40 mm : Ø 32 mm

* Instalasi Area Toilet Locker, (Pria) 1. Instalasi Pipa Air Bersih (PP : Ø : Ø : Ø : Ø : Ø - Pengadaan Gate Valve : Ø

40 mm 32 mm 25 mm 20 mm 15 mm 40 mm

2. Instalasi PAK, PABK (PVC-AW) & VENT (PVC-D) A. Instalasi PAK, (PVC-AW) : Ø 100 mm - Pengadaan FCO, : Ø 100 mm B. Instalasi PABKS, (PVC-AW) : : - Pengadaan FCO, : - Pengadaan FD : C. Instalasi VENT, (PVC-D)

Ø Ø Ø Ø

65 50 50 50

mm mm mm mm

2. Instalasi PAK, PABK (PVC-AW) & VENT (PVC-D) A. Instalasi PAK, (PVC-AW) : Ø 100 mm - Pengadaan FCO, : Ø 100 mm

: Ø 32 mm

- Instalasi Area Toilet Make Up Room Wanita 1. Instalasi Pipa Air Bersih (PP : Ø 40 mm : Ø 25 mm : Ø 15 mm - Pengadaan Gate Valve : Ø 40 mm

2. Instalasi PAK, PABK (PVC-AW) & VENT (PVC-D) A. Instalasi PAK, (PVC-AW) : Ø 100 mm - Pengadaan FCO, : Ø 100 mm

: Ø 32 mm

III Lantai - Tiga A. Instalasi Air Bersih (PPR PN 10 : ( Dari Lt-2 ke Lt-3) B. Instalasi Air Bersih (PPR PN 1 : : : C. Pengadaan Kran Taman

Sub Total V, Zone - B

PT. MITRA PERDANA ENGINEERING Mechanical Electrical Enginees

Total Harga WKC

78,092,705

10 / 51

413756492.xls

PT. Wijaya Kusuma Contractors PROYEK

:

PL 11/51

BINUS VIDA

PAKET PEKERJAAN :

MEKANIKAL & ELEKTRIKAL

PERIHAL

:

PLAMBING

REV / TANGGAL

:

1 / 25 FEBRUARI 2015

DISIAPKAN OLEH

:

PT. MITRA PERDANA ENGINEERING

No.

VI

Uraian

ZONE - C I Lantai - Satu A- Instalasi Pipa Tegak B- Instalasi Area Toilet Guru 1. Instalasi Pipa Air Bersih (P

- Pengadaan Gate Valve

Vol WKC

Sat

Harga Satuan

Harga Satuan

Material ( Rp )

Upah ( Rp )

Total Harga WKC

: Ø 40 mm

m

55,300

15,000

-

: : : :

m m m bh

23,450 14,530 10,680 421,340

10,000 7,500 5,000 10,000

-

Ø Ø Ø Ø

25 20 15 25

mm mm mm mm

2. Instalasi PAK, (PVC-AW) - Pengadaan FCO,

: Ø 100 mm : Ø 100 mm

m bh

80,670 236,900

24,000 40,000

-

3. Instalasi PABK, (PVC-AW) - Pengadaan FD,

: Ø 50 mm : Ø 50 mm

m bh

24,740 137,500

12,000 20,000

-

4. Instalasi VENT, (PVC-D)

: Ø 32 mm

m

7,550

7,500

-

: Ø 40 mm

m

55,300

15,000

-

: : : :

m m m bh

23,450 14,530 10,680 421,340

10,000 7,500 5,000 10,000

-

II Lantai - Dua A- Instalasi Pipa Tegak B- Instalasi Area Toilet Guru 1. Instalasi Pipa Air Bersih (P

- Pengadaan Gate Valve

Ø Ø Ø Ø

25 20 15 25

mm mm mm mm

2. Instalasi PAK, (PVC-AW) - Pengadaan FCO,

: Ø 100 mm : Ø 100 mm

m bh

80,670 236,900

24,000 40,000

-

3. Instalasi PABK, (PVC-AW) - Pengadaan FD,

: Ø 50 mm : Ø 50 mm

m bh

24,740 137,500

12,000 20,000

-

4. Instalasi VENT, (PVC-D)

: Ø 32 mm

m

7,550

7,500

-

: Ø 40 mm : Ø 25 mm : Ø 15 mm

m m m m

55,300 23,450 10,680 300,000

15,000 10,000 5,000 40,000

-

III Lantai - Tiga A- Instalasi Pipa Tegak B- Instalasi Pipa Taman C- Pengadaan Kran Taman

Sub Total V, Zone - C VII

-

ZONE - E I Lantai - Dasar 1. Instalasi Pipa Air Bersih (PPR P : Ø 80 mm Pipa dari R.Pompa : Ø 40 mm - Pengadaan Gate Valve : Ø 40 mm II Instalasi R.Toilet Ganti 1. Instalasi Pipa Air Bersih (P

- Pengadaan Gate Valve III Instalasi Pipa Taman 1. Instalasi Pipa Air Bersih (P

56 19 3

m m bh

199,500 55,300 751,010

30,000 15,000 20,000

12,852,000 1,335,700 2,313,030

mm mm mm mm mm

5 17 25 26 2

m m m m bh

35,530 23,450 14,530 10,680 421,340

12,500 10,000 7,500 5,000 10,000

240,150 568,650 550,750 407,680 862,680

: Ø 50 mm : Ø 40 mm : Ø 20 mm

185 380 95

m m m

90,130 55,300 14,530

20,000 15,000 7,500

20,374,050 26,714,000 2,092,850

19

bh

300,000

40,000

6,460,000

: : : : :

Ø Ø Ø Ø Ø

32 25 20 15 25

2. Pengadaan Kran Taman Sub Total V, Zone - E

74,771,540

Material Bantu , Support & Fitting Testing & Commisioning

1 1

GRAND TOTAL PEKERJAAN PLUMBING

PT. MITRA PERDANA ENGINEERING Mechanical Electrical Enginees

11 / 51

ls ls

191,731,000.00 6,774,000.00

47,933,000.00 1,694,000.00

239,664,000 8,468,000

847,761,955

413756492.xls

PT. Wijaya Kusuma Contractors PROYEK

:

PK 12/51

BINUS VIDA BEKASI

PAKET PEKERJAAN :

MEKANIKAL & ELEKTRIKAL

PERIHAL

:

PEMADAM KEBAKARAN

REV / TANGGAL

:

1 / 25 FEBRUARI 2015

DISIAPKAN OLEH

:

PT. MITRA PERDANA ENGINEERING

No

III I 1

2

Uraian

Vol WKC

Sat

Harga Satuan

Harga Satuan

Total Harga WKC

Material ( Rp )

Upah ( Rp )

Material + Upah ( Rp )

PEKERJAAN PEMADAM KEBAKARAN Pengadaan & Pemasangan Peralatan Utama Electric Fire Pump ( Standart NFPA - 20 Std ) Kap Head

: 750 GPM, 7.5 Bar : 75 M

Type Operasi

: End Suction Cent : Automatic On - Manual Off

Power Include Panel Control

: 75 kW

Jockey Fire Pump ( Standart NFPA - 20 Std ) Kap : 50 GPM, 8.5 Bar Type Operasi

: Vertical Multi Stage : Automatic On - Off

Power Include Panel Control

: 7.5 kW

3

Kabel Power & Kontrol dari panel ke pompa

4

Material bantu

1

Set

4,029,750

4,029,750

1

Set

708,750

708,750

1 1

ls

3,435,000 3,323,750

3,435,000 4,570,250

ls

1,246,500

12,743,750

I - SUB TOTAL PERALATAN UTAMA II 1 2

Instalasi Di R.Pompa Pipa Header, sch.40 Pipa BS, sch.40

: Ø 250 mm : Ø 150 mm, (Pipa dari kolam renang) : Ø 150 mm : Ø 50 mm

3

Gate Valve

: Ø 150 mm : Ø 50 mm

4

Gate Valve OS&Y

: Ø 25 mm : Ø 150 mm

5

Strainer

: Ø 50 mm : Ø 150 mm

6

Flexibel Joint

: Ø 50 mm : Ø 150 mm

7

Non Return Valve

8 9

Savety Valve Foot-Valve

: Ø 150 mm

10 11

Flow Meter MCV (alarm Gong)

: Ø 150 mm : Ø 150 mm

12 13

Pressure Gauge, 16 Kg Motorized Valve

14

Material Bantu , Support & Fitting

: Ø 50 mm : Ø 150 mm : Ø 50 mm

II - Sub Total Pekerjaan Pump Room

PT. MITRA PERDANA ENGINEERING Mechanical Electrical Engineers

6 35 20 15 4 1 1 2 1 2 1 4 2 2 1 4 2 1 1 6 1

m m m m Buah Buah Buah Buah Buah Buah Buah Buah Buah Buah Buah Buah Buah Buah Buah Buah Buah ls

876,870 555,510 555,510 116,490 6,800,000 1,680,000 1,560,000 6,800,000 1,680,000 4,210,000 920,000 1,215,000 360,000 6,800,000 1,680,000 43,677,000 5,060,000 44,987,000 22,977,000 369,150

104,000 78,000 78,000 26,000 60,000 20,000 10,000 60,000 20,000 40,000 20,000 40,000 20,000 60,000 20,000 120,000 60,000 60,000 240,000 20,000

1,055,000

2,812,000

5,885,220 22,172,850 12,670,200 2,137,350 27,440,000 1,700,000 1,570,000 13,720,000 1,700,000 8,500,000 940,000 5,020,000 760,000 13,720,000 1,700,000 175,188,000 10,240,000 45,047,000 23,217,000 2,334,900 3,867,000 379,529,520

413756492.xls

PT. Wijaya Kusuma Contractors

PK 13/51

No

Uraian

III

PEKERJAAN PEMADAM KEBAKARAN Pekerjaan Instalasi system Hydrant & Sprinkler Pipa hydrant menggunakan pipa Black Steel MEDIUM A terpasang lengkap accesoris sesuai gambar & spesifikasi teknis Pekerjaan Instalasi Hydrant/Sprinkler

III A

B

Intalasi Pipa Reeser, (Tegak) 1. Pipa Hydrant - BS, sch.40 : Ø 150 mm

Sat

Harga Satuan

Total Harga WKC

Material ( Rp )

Upah ( Rp )

Material + Upah ( Rp )

49

m

555,510

78,000

31,041,990

21 3 37 55 45 1

bh

895,500 3,516,080 555,510 344,810 185,060 748,000

25,000 390,675 78,000 52,000 32,500 1,996,000

19,330,500 11,720,265 23,439,870 21,824,550 9,790,200 2,744,000

12 1

bh bh

895,500 3,742,200

25,000 390,675

11,046,000 4,132,875

- Ø 150 mm

54

m

555,510

78,000

33,892,785

- Ø 80 mm

4 4

m m

242,080 185,060

39,000 32,500

1,124,320 870,240

1

ls

757,000

2,019,000

2,776,000

5 2 108 4 2 1

bh bh m m m ls

895,500 3,742,200 555,510 242,080 185,060 717,000

25,000 390,675 78,000 39,000 32,500 1,911,000

4,602,500 8,265,750 68,419,080 1,124,320 435,120 2,628,000

1. Pengadaan PFE kap 3 kg, Dry Powder 2. Pengadaan IHB

5 1

bh bh

895,500 3,742,200

25,000 390,675

4,602,500 4,132,875

3. Pipa Hydrant, BS - sch.40

3 4 1

m m

242,080 185,060 26,000

39,000 32,500 69,000

843,240 870,240 95,000

2 1 4 3 1 2 3

bh

895,500 3,742,200 242,080 185,060 89,000 1,000,000 1,177,200

25,000 390,675 39,000 32,500 236,000 25,000 33,000

1,841,000 4,132,875 1,124,320 652,680 325,000 2,050,000 3,630,600

25,000 78,000 52,000 32,500 -

-

78,000 39,000

-

ZONE - A Lantai Dasar 1. Pengadaan PFE kap 3 kg, Dry Powder, Lt-Dasar 2. Pengadaan OHB 3. Pipa Hydrant, BS - sch.40

- Ø 150 mm - Ø 100 mm - Ø 65 mm

4. Material Bantu , Support & Fitting C

Vol WKC

Harga Satuan

bh m m m ls

ZONE - B Lantai Dasar 1. Pengadaan PFE kap 3 kg, Dry Powder 2. Pengadaan IHB 3. Pipa Hydrant, BS - sch.40

- Ø 65 mm 4. Material Bantu , Support & Fitting Lantai Satu 1. Pengadaan PFE kap 3 kg, Dry Powder 2. Pengadaan IHB 3. Pipa Hydrant, BS - sch.40 - Ø 150 mm - Ø 80 mm - Ø 65 mm 4. Material Bantu , Support & Fitting Lantai Dua

- Ø 80 mm - Ø 65 mm

5. Material Bantu , Support & Fitting Lantai Tiga 1. Pengadaan PFE kap 3 kg, Dry Powder 3. Pengadaan IHB 4. Pipa Hydrant, BS - sch.40

- Ø 80 mm

- Ø 65 mm 5. Material Bantu , Support & Fitting 6.Pengadaan AV, c/w Pressure Gauge dan Valve 1. Pengadaan PFE kap 5 kg, Dry Powder D

ZONE - C Lantai Dasar 1. Pengadaan PFE kap 3 kg, Dry Powder 2. Pipa Hydrant, BS - sch.40

ls

bh m m ls bh bh

- Ø 150 mm - Ø 100 mm

m m

- Ø 65 mm

m bh

895,500 555,510 344,810 185,060 -

- Ø 150 mm - Ø 80 mm

m m

555,510 242,080

3. Pengadaan OHB

bh

Lantai Satu 1. Pipa Hydrant, BS - sch.40

PT. MITRA PERDANA ENGINEERING Mechanical Electrical Engineers

413756492.xls

PT. Wijaya Kusuma Contractors

No

III

PK 14/51

Uraian

PEKERJAAN PEMADAM KEBAKARAN - Ø 65 mm

PT. MITRA PERDANA ENGINEERING Mechanical Electrical Engineers

Vol WKC

Sat

m

Harga Satuan

Harga Satuan

Total Harga WKC

Material ( Rp )

Upah ( Rp )

Material + Upah ( Rp )

185,060

32,500

-

413756492.xls

PT. Wijaya Kusuma Contractors

No

III

PK 15/51

Uraian

Vol WKC

Sat

PEKERJAAN PEMADAM KEBAKARAN 2. Pengadaan IHB

bh

3. Pengadaan PFE kap 3 kg, Dry Powder

bh

Harga Satuan

Harga Satuan

Total Harga WKC

Material ( Rp )

Upah ( Rp )

Material + Upah ( Rp )

3,742,200 895,500

390,675 25,000

-

39,000 32,500 390,675

-

Lantai Dua

2. Pengadaan IHB

bh

242,080 185,060 3,742,200

3. Pengadaan PFE kap 3 kg, Dry Powder

bh

895,500

25,000

-

bh bh

242,080 369,150

39,000 20,000

-

1 3 1 1 150 16 40 1

bh

m ls

8,325,000 3,516,080 3,947,400 4,406,400 895,500 555,510 344,810 2,461,000

231,000 390,675 390,675 390,675 25,000 78,000 52,000 6,563,000

8,556,000 11,720,265 4,338,075 4,797,075 138,075,000 10,136,160 15,872,400 9,024,000

1

Lot

3,210,000

4,815,000

8,025,000

1. Pipa Hydrant, BS - sch.40

- Ø 80 mm - Ø 65 mm

m m

Lantai Tiga 1. Pengadaan PFE kap 3 kg, Dry Powder 2.Pengadaan AV, c/w Pressure Gauge dan Valve D

ZONE - E Lantai Satu 1. Pengadaan PFE kap 25 kg, CO-2 2. Pengadaan OHB 3. Pengadaan Siamese Conection 4. Pengadaan Pilar Hydrant 5. Pipa Hydrant, BS - sch.40

- Ø 150 mm - Ø 100 mm

- Ø 65 mm 6. Material Bantu , Support & Fitting E

TESTING & COMMISIONING

bh bh bh m m

III. SUB TOTAL PEKERJAAN INSTALASI HYDRANT/SPRINKLER

494,052,670

TOTAL PEKERJAAN PEMADAM KEBAKARAN

886,325,940

PT. MITRA PERDANA ENGINEERING Mechanical Electrical Engineers

413756492.xls

PT. Wijaya Kusuma Contractors PROYEK PAKET PEKERJAAN PERIHAL REV / TANGGAL DISIAPKAN OLEH

: : : : :

BINUS VIDS BEKASI MEKANIKAL & ELEKTRIKAL VAC 1 / 25 FEBRUARI 2015 PT. MITRA PERDANA ENGINEERING

NO

III

Vol WKC

Uraian

Sat

Harga Satuan

Harga Satuan

Total Harga WKC

Material ( Rp )

Upah ( Rp )

Material + Upah ( Rp )

PEKERJAAN AIR CONDITIONING & FAN Pengadaan dan Pemasangan Unit Exhaust Fant, Wall Fant, Fresh Air & Indoor/Outdoor Air Cooled Split Air Conditioner lengkap dengan accessories dan semua material bantu seperti freon, perlengkapan dudukan/support dan lain-lainnya yang diperlukan seperti terlihat dalam gambar.

I

Zone. A A. Lt. Dasar I. Pengadaan Unit VAC 1. IU/OU-D.01 s/d D.12

- Kap. 12.200, 323 cfm - Type. Split Wall Mounted

2. Inst Pipa Refrigerant, L= 1/4 mm + S= 1/2 mm2, Drain Pipa 25 mm2 + Isolai II. Pengadaan Unit FAN 1. TEF - D.01

28 unit

1

Ls

1 unit

- Kap. 500 cfm - Type. Axial Fan - Area, Toilet

356,420

9,979,760

34,474,740

2,906,280

37,381,020

2,993,760

449,060

3,442,820

I - Sub Total Zone. A II

50,803,600

Zone - B A. Lt. Dasar I. Pengadaan Unit VAC 1. IU/OU-D.18, D.23, D.25, D.26 & D.2 - Kap. 18.000, 500 cfm - Type. Split Wall Mounted - Inst Pipa Refrigerant, L= 1/4 mm + S= 1/2 mm2, Drain Pipa 25 mm2 + Isolai 2. IU/OU-D.24.A, 24.B, 24.C

3. IU/OU-D.27.A, B Dan IU/OU-D.28.A- Kap. 12.200, 323 cfm - Type. Split Wall Mounted - Inst Pipa Refrigerant, L= 1/4 mm + S= 1/2 mm2, Drain Pipa 25 mm2 + Isolai 4. IU/OU-D.18.E, 19.E, 20.E & 21.E

- Kap. 9.200, 300 cfm - Type. Split Wall Mounted - Inst Pipa Refrigerant, L= 1/4 mm + S= 1/2 mm2, Drain Pipa 25 mm2 + Isolai

2- Pekerjaan Instalasi Ducting - Dari TEF - D.01 * Ducting Exhaust (BJLS-50), Uk

x x x x

Ls

1

Ls

19,060,560

7,812,000

57,295,980

1,565,370

3,130,740

792,900

5,814,505

356,420

1,425,680

868,000

6,366,220

279,420

1,397,100

4,922,140

777,200

5,699,340

2,993,760

449,060

3,442,820

181,720 148,680 115,640 99,120 97,750

29,700 24,300 18,900 16,200 31,050

845,680 518,940 672,700 1,383,840 772,800

49,483,980

1

Ls

* EAG, Uk. 200 x 200, 5bh

16 / 51

5,498,220

5 unit 1

4 3 5 12 6

250 200 150 150

5,021,605

4 unit

Ls

1 unit

- Kap. 600 cfm - Type. Axial Fan - Area, Toilet

300 250 200 150

1

529,460

2 unit

- Kap. 40.000, 1.100 cfm - Type. Cassete

- Inst Pipa Refrigerant, L= 3/8 mm + S= 3/4 mm2, Drain Pipa 25 mm2 + Isolai

II. Pengadaan Unit Fan 1. TEF - D.01

36 unit

m m m m bh

413756492.xls

PT. Wijaya Kusuma Contractors

NO

Vol WKC

Uraian

B. Lt. Satu I. Pengadaan Unit VAC A - IU/OU-1.04.A, s/d 1.04.F

- Kap. 200.000 BTU, 6.000 cfm

Sat

Harga Satuan

Harga Satuan

Total Harga WKC

Material ( Rp )

Upah ( Rp )

Material + Upah ( Rp )

6 unit

5,680,550

34,083,300

- Type. Split Duct - Inst Pipa Refrigerant, L= 15,88 mm + S= 34,92 mm, Drain Pipa 25 mm2 + Isolasi B- Pekerjaan Instalasi Ducting 1- Dari IU/OU-1.04.A - Pengadaan Plenum Box, Uk - Inst Ducting Supply "PU" Uk

950 750 750 700 500 400 300 200 Pengadaan & Pemasangan SAG 350 - Inst Ducting Return "PU" Uk 850 Pengadaan & Pemasangan RAG - Inst Ducting Fres Air "BJLS-50" 300 Pengadaan & Pemasangan FAG

2- Dari IU/OU-1.04.B - Pengadaan Plenum Box, Uk - Inst Ducting Supply "PU" Uk

950 700 600 500 400 300 250 Pengadaan & Pemasangan SAG 350 - Inst Ducting Return "PU" Uk 850 Pengadaan & Pemasangan RAG - Inst Ducting Fres Air "BJLS-50" 300 Pengadaan & Pemasangan FAG

x x x x x x x x x x

350 350 300 300 250 250 250 200 350 350

x 250

x x x x x x x x x

350 300 300 250 250 250 200 350 350

x 250

3- Dari IU/OU-1.04.C - Pengadaan Plenum Box, Uk - Inst Ducting Supply "PU" Uk

950 600 500 500 400 350 250 Pengadaan & Pemasangan SAG 350 - Inst Ducting Return "PU" Uk 850 Pengadaan & Pemasangan RAG - Inst Ducting Fres Air "BJLS-50" 300 Pengadaan & Pemasangan FAG 4- Dari IU/OU-1.04.D - Pengadaan Plenum Box, Uk - Inst Ducting Supply "PU" Uk

950 800 500 350 250 Pengadaan & Pemasangan SAG 350 - Inst Ducting Return "PU" Uk 850 Pengadaan & Pemasangan RAG - Inst Ducting Fres Air "BJLS-50" 300

x x x x x x x x x

350 300 300 250 250 250 200 350 350

x 250

x x x x x x x

350 300 250 250 200 350 350

x 250

17 / 51

1

Ls

134,602,500

21,252,960

155,855,460

1 5 4 3 4 7 6 18 37 19 4 1 2 1

bh m m m m m m m m bh m bh m bh

1,854,380 666,900 564,300 538,650 513,000 384,750 333,450 282,150 205,200 583,050 615,600 928,630 181,720 246,680

301,880 28,350 28,350 24,300 24,300 20,250 20,250 20,250 16,200 31,050 28,350 31,050 29,700 31,050

2,156,260 3,476,250 2,370,600 1,688,850 2,149,200 2,835,000 2,122,200 5,443,200 8,191,800 11,667,900 2,575,800 959,680 422,840 277,730

1 6 7 2 6 7 11 29 17 3 1 2 1

bh m m m m m m m bh m bh m bh

1,854,380 666,900 513,000 461,700 384,750 333,450 282,150 230,850 583,050 615,600 928,630 181,720 246,680

301,880 28,350 24,300 24,300 20,250 20,250 20,250 16,200 31,050 28,350 31,050 29,700 31,050

2,156,260 4,171,500 3,761,100 972,000 2,430,000 2,475,900 3,326,400 7,164,450 10,439,700 1,931,850 959,680 422,840 277,730

1

bh

1,854,380

301,880

2,156,260

5 7 3 3 7 13 33 17 4 1 3 1

m m m m m m m bh m bh m bh

666,900 461,700 410,400 384,750 333,450 307,800 230,850 583,050 615,600 928,630 181,720 246,680

28,350 24,300 24,300 20,250 20,250 20,250 16,200 31,050 28,350 31,050 29,700 31,050

3,476,250 3,402,000 1,304,100 1,215,000 2,475,900 4,264,650 8,152,650 10,439,700 2,253,825 959,680 634,260 277,730

1 4 7 7 14 25 16 4 1 2

bh m m m m m bh m bh m

1,854,380 666,900 564,300 384,750 307,800 230,850 583,050 615,600 928,630 181,720

301,880 28,350 24,300 20,250 20,250 16,200 31,050 28,350 31,050 29,700

2,156,260 2,781,000 4,120,200 2,835,000 4,592,700 6,176,250 9,825,600 2,575,800 959,680 422,840

413756492.xls

PT. Wijaya Kusuma Contractors

NO

Vol WKC

Uraian

1

Pengadaan & Pemasangan FAG

18 / 51

Sat

bh

Harga Satuan

Harga Satuan

Total Harga WKC

Material ( Rp )

Upah ( Rp )

Material + Upah ( Rp )

246,680

31,050

277,730

413756492.xls

PT. Wijaya Kusuma Contractors

NO

Vol WKC

Uraian

5- Dari IU/OU-1.04.E - Pengadaan Plenum Box, Uk

Sat

bh

350 300 300 250 250 200 350

1 7 3 4 4 4 14 27 18

850 x 350

4

m

Pengadaan & Pemasangan RAG - Inst Ducting Fres Air "BJLS-50" 300 x 250 Pengadaan & Pemasangan FAG

1 2 1

bh m bh

1 4 4 2 4 6 2 4 8 35 16 4 1 3 1

bh m m

- Inst Ducting Supply "PU" Uk

950 x 350

750 700 500 400 300 250 Pengadaan & Pemasangan SAG 350 - Inst Ducting Return "PU" Uk

6- Dari IU/OU-1.04.F - Pengadaan Plenum Box, Uk - Inst Ducting Supply "PU" Uk

x x x x x x x

950 x 350 900 x 350 800 x 350

800 600 500 450 300 250 Pengadaan & Pemasangan SAG 350 - Inst Ducting Return "PU" Uk 850 Pengadaan & Pemasangan RAG - Inst Ducting Fres Air "BJLS-50" 300 Pengadaan & Pemasangan FAG II. Pengadaan Unit Fan A - TEF - 1.01

x x x x x x x x

300 300 250 250 250 200 350 350

x 250

- Kap. 600 cfm - Type. Axial Fan - Area, Toilet

B- Pekerjaan Instalasi - Dari TEF - 1.01 * Ducting Exhaust (BJLS-50), Uk

300 250 200 150

x x x x

* EAG, Uk. 200 x 200, 5bh C. Lt. Dua I. Pengadaan Unit VAC A - IU/OU-2.01.A & B

- Kap. 9.200 BTU, 300 cfm - Type. Split Duct - Inst Pipa Refrigerant, L= 1/4 mm + S= 1/2 mm2, Drain Pipa 25 mm2 + Isolai

II. Pengadaan Unit Fan B - TEF - 2.01

C - TEF - 2.02 & 2.03

2PK

Harga Satuan

Total Harga WKC

Material ( Rp )

Upah ( Rp )

Material + Upah ( Rp )

1,854,380 666,900 564,300 513,000 410,400 333,450 282,150 230,850 583,050

301,880 28,350 28,350 24,300 24,300 20,250 20,250 16,200 31,050

615,600 928,630 181,720 246,680

28,350 31,050 29,700 31,050

301,880 28,350 28,350 28,350 24,300 24,300 20,250 20,250 20,250 16,200 31,050 28,350 31,050 29,700 31,050

2,156,260 2,781,000 2,678,400

m m m m m m bh m bh m bh

1,854,380 666,900 641,250 589,950 564,300 461,700 384,750 359,100 282,150 230,850 583,050 615,600 928,630 181,720 246,680

1 unit

2,993,760

449,060

3,442,820

181,720 148,680 115,640 99,120 97,750

29,700 24,300 18,900 16,200 31,050

845,680 518,940 672,700 1,383,840 772,800

529,460

1,058,920

3,021,800

453,200

3,475,000

4 3 5 12 6

250 200 150 150

Harga Satuan

m m m m m m m bh

m

m m m m bh

2 unit 1

Ls

2,156,260 4,866,750 1,777,950 2,149,200 1,738,800 1,414,800 4,233,600 6,670,350 11,053,800 2,575,800 959,680 422,840 277,730

1,236,600 2,354,400 2,916,000 810,000 1,517,400 2,419,200 8,646,750 9,825,600 2,575,800 959,680 634,260 277,730

- Kap. 400 cfm - Type. Axial Fan - Area, Toilet

1 unit

2,993,760

449,060

3,442,820

- Kap. 500 cfm - Type. Axial Fan - Area, Toilet

2 unit

2,993,760

449,060

6,885,640

19 / 51

413756492.xls

PT. Wijaya Kusuma Contractors

NO

Vol WKC

Uraian

III- Pekerjaan Instalasi Ducting - Dari TEF - 2.01 * Ducting Exhaust (BJLS-50), Uk

Harga Satuan

Total Harga WKC

Material ( Rp )

Upah ( Rp )

Material + Upah ( Rp )

2 7 5 4 1

m m m bh bh

148,680 115,640 99,120 97,750 122,130

24,300 18,900 16,200 31,050 31,050

345,960 941,780 576,600 515,200 153,180

250 200 200 150

x x x x

250 200 150 150

2 4 3 5 5 1

m m m m bh bh

165,200 132,160 115,640 99,120 97,750 122,130

27,000 21,600 18,900 16,200 31,050 31,050

384,400 615,040 403,620 576,600 644,000 153,180

250 200 200 150

x x x x

250 200 150 150

3 3 3 4 5 1

m m m m bh bh

165,200 132,160 115,640 99,120 97,750 122,130

27,000 21,600 18,900 16,200 31,050 31,050

576,600 461,280 403,620 461,280 644,000 153,180

5,292,260

31,753,560

14,753,400

108,192,360

3,276,010

3,276,010

2,243,900

16,455,000

3,975,350

7,950,700

* EAG, Uk. 200 x 200 Uk. 300 x 200 - Dari TEF - 2.03 * Ducting Exhaust (BJLS-50), Uk

Harga Satuan

250 x 200 200 x 150 150 x 150

* EAG, Uk. 200 x 200 Uk. 300 x 200

- Dari TEF - 2.02 * Ducting Exhaust (BJLS-50), Uk

Sat

* EAG, Uk. 200 x 200 Uk. 300 x 200 D. Lt. Tiga I. Pengadaan Unit VAC A - IU / OU - 3.01A s/d 3.01E dan 3.03 - Kap. 150.000 BTU, 4.600 cfm - Type. Split Duct - Inst Pipa Refrigerant, L= 15,88 mm + S= 34,92 mm, Drain Pipa 25 mm2 + Isolasi B - IU / OU - 3.02

- Kap. 100.000 BTU, 3.200 cfm - Type. Split Duct - Inst Pipa Refrigerant, L= 15,88 mm + S= 28,58 mm, Drain Pipa 25 mm2 + Isolasi

B - IU / OU - 3.04A & 3.04B

- Kap. 125.000 BTU, 4.200 cfm - Type. Split Duct - Inst Pipa Refrigerant, L= 15,88 mm + S= 28,58 mm, Drain Pipa 25 mm2 + Isolasi

I. Pekerjaan Instalasi Ducting (PU) 1- Inst Ducting Dari IU/OU-3.01 A - Pengadaan Plenum Box, Uk - Inst Ducting Supply "PU" Uk 950 800 500 350 - Pengadaan & Pemasangan VD - Pengadaan & Pemasangan BAG 600 - Inst Ducting Return "PU" Uk 850 Pengadaan & Pemasangan RAG

x x x x

350 300 250 250

x 300 x 350

2- Inst Ducting Dari IU/OU-3.01 B & C - Pengadaan Plenum Box, Uk - Inst Ducting Supply "PU" Uk 1400 x 400 1300 x 400 1000 x 350 850 x 350 700 x 300 500 x 250 300 x 250 - Pengadaan & Pemasangan VD - Pengadaan & Pemasangan BAG 600 x 300 Pengadaan & Pemasangan RAG 1.500 x 600 - Inst Ducting Fresh Air "BJLS" Uk300 x 250 - Pengadaan & Pemasangan VD

20 / 51

6 unit 1

Ls

93,438,960

1 unit 1

Ls

14,211,100

2 unit 1

Ls

31,146,320

4,917,800

36,064,120

1 16 5 4 6 6 6 5 1

bh m m m m bh bh m bh

1,854,380 666,900 564,300 384,750 307,800 123,340 583,050 615,600 928,630

301,880 28,350 24,300 20,250 20,250 31,050 31,050 28,350 31,050

2,156,260 11,124,000 2,943,000 1,620,000 1,968,300 926,340 3,684,600 3,219,750 959,680

1 13 4 4 4 4 4 14 14 14 2 4 2

bh m m m m m m m bh bh bh m bh

1,854,380 923,400 872,100 692,550 615,600 513,000 384,750 282,150 123,340 583,050 928,630 181,720 123,340

301,880 32,400 32,400 28,350 28,350 24,300 20,250 20,250 31,050 31,050 31,050 29,700 31,050

2,156,260 12,425,400 3,618,000 2,883,600 2,575,800 2,149,200 1,620,000 4,233,600 2,161,460 8,597,400 1,919,360 845,680 308,780

413756492.xls

PT. Wijaya Kusuma Contractors

NO

Vol WKC

Uraian

2

Pengadaan & Pemasangan FAG 600 x 300

21 / 51

Sat

bh

Harga Satuan

Harga Satuan

Total Harga WKC

Material ( Rp )

Upah ( Rp )

Material + Upah ( Rp )

246,680

31,050

555,460

413756492.xls

PT. Wijaya Kusuma Contractors

NO

Vol WKC

Uraian

3- Inst Ducting Dari IU/OU-3.01 D & E - Pengadaan Plenum Box, Uk - Inst Ducting Supply "PU" Uk 1400 x 400 1.150 x 400 950 x 350 750 x 350 700 x 300 650 x 300 450 x 250 - Pengadaan & Pemasangan VD - Pengadaan & Pemasangan BAG 600 x 300 Pengadaan & Pemasangan RAG 1.500 x 600 - Inst Ducting Fresh Air "BJLS" Uk300 x 250 - Pengadaan & Pemasangan VD Pengadaan & Pemasangan FAG 600 x 300 4- Inst Ducting Dari IU/OU-3.02 - Pengadaan Plenum Box, Uk - Inst Ducting Supply "PU" Uk

700 400 250 - Pengadaan & Pemasangan SAG 300 - Inst Ducting Return "PU" Uk 750 - Pengadaan & Pemasangan RAG - Pengadaan & Pemasangan VD - Inst Ducting Fresh Air "BJLS" Uk250 - Pengadaan & Pemasangan VD Pengadaan & Pemasangan FAG 800 - Pengadaan & Pemasangan VD

5- Inst Ducting Dari IU/OU-3.03 - Pengadaan Plenum Box, Uk - Inst Ducting Supply "PU" Uk

950 850 750 650 500 350 250 250 200 - Pengadaan & Pemasangan SAG 300 - Inst Ducting Return "PU" Uk 850 - Pengadaan & Pemasangan RAG - Pengadaan & Pemasangan VD - Inst Ducting Fresh Air "BJLS" Uk300 500 - Pengadaan & Pemasangan VD Pengadaan & Pemasangan FAG 800 - Pengadaan & Pemasangan VD

6- Inst Ducting Dari IU/OU-3.04A - Pengadaan Plenum Box, Uk - Inst Ducting Supply "PU" Uk 950 700 650 500 400 250 - Pengadaan & Pemasangan SAG 300 - Inst Ducting Return "PU" Uk 750 - Pengadaan & Pemasangan RAG - Pengadaan & Pemasangan VD - Inst Ducting Fresh Air "BJLS" Uk300 - Pengadaan & Pemasangan VD

x x x x x

350 250 250 300 350

x 250 x 400

x x x x x x x x x x x

350 350 350 300 300 250 250 200 200 300 350

x 250 x 250 x 400

x x x x x x x x

350 350 300 300 250 250 300 350

x 250

22 / 51

Sat

Harga Satuan

Harga Satuan

Total Harga WKC

Material ( Rp )

Upah ( Rp )

Material + Upah ( Rp )

1 12 5 4 4 7 4 7 16 16 2 4 2 2

bh m m m m m m m bh bh bh m bh bh

1,854,380 923,400 795,150 666,900 564,300 513,000 487,350 359,100 123,340 583,050 928,630 181,720 123,340 246,680

301,880 32,400 32,400 28,350 28,350 24,300 24,300 20,250 31,050 31,050 31,050 29,700 31,050 31,050

2,156,260 11,469,600 4,137,750 2,781,000 2,370,600 3,761,100 2,046,600 2,655,450 2,470,240 9,825,600 1,919,360 845,680 308,780 555,460

1 2 8 10 6 3 1 1 4 1 1 1

bh m m m bh m bh bh m bh bh bh

1,854,380 538,650 333,450 256,500 583,050 513,000 928,630 123,340 165,200 123,340 246,680 123,340

301,880 28,350 20,250 20,250 31,050 20,250 31,050 31,050 27,000 31,050 31,050 31,050

2,156,260 1,134,000 2,829,600 2,767,500 3,684,600 1,599,750 959,680 154,390 768,800 154,390 277,730 154,390

1 2 4 4 4 4 4 8 15 3 6 5 1 1 6 2 2 1 2

bh m m m m m m m m m bh m bh bh m m bh bh bh

1,854,380 666,900 615,600 564,300 487,350 410,400 307,800 256,500 230,850 205,200 583,050 615,600 928,630 123,340 181,720 247,800 123,340 246,680 123,340

301,880 28,350 28,350 28,350 24,300 24,300 20,250 20,250 16,200 16,200 31,050 28,350 31,050 31,050 29,700 40,500 31,050 31,050 31,050

2,156,260 1,390,500 2,575,800 2,370,600 2,046,600 1,738,800 1,312,200 2,214,000 3,705,750 664,200 3,684,600 3,219,750 959,680 154,390 1,268,520 576,600 308,780 277,730 308,780

1 2 6 6 5 8 19 10 3 1 1 3 1

bh m m m m m m bh m bh bh m bh

1,854,380 666,900 538,650 487,350 410,400 333,450 256,500 583,050 564,300 928,630 123,340 181,720 123,340

301,880 28,350 28,350 24,300 24,300 20,250 20,250 31,050 28,350 31,050 31,050 29,700 31,050

2,156,260 1,390,500 3,402,000 3,069,900 2,173,500 2,829,600 5,258,250 6,141,000 1,777,950 959,680 154,390 634,260 154,390

413756492.xls

PT. Wijaya Kusuma Contractors

NO

Vol WKC

Uraian

1

Pengadaan & Pemasangan FAG 600 x 300

23 / 51

Sat

bh

Harga Satuan

Harga Satuan

Total Harga WKC

Material ( Rp )

Upah ( Rp )

Material + Upah ( Rp )

246,680

31,050

277,730

413756492.xls

PT. Wijaya Kusuma Contractors

NO

Vol WKC

Uraian

7- Inst Ducting Dari IU/OU-3.04B - Pengadaan Plenum Box, Uk - Inst Ducting Supply "PU" Uk 950 700 500 400 250 - Pengadaan & Pemasangan SAG 300 - Inst Ducting Return "PU" Uk 750 - Pengadaan & Pemasangan RAG - Pengadaan & Pemasangan VD - Inst Ducting Fresh Air "BJLS" Uk300 - Pengadaan & Pemasangan VD Pengadaan & Pemasangan FAG 600

x x x x x x x

1 2 5 4 7 12 9 3 1 1 1 1 1

350 300 250 250 250 300 350

x 250 x 300

Sat

bh m m m m m bh m bh bh m bh bh

II - Sub Total Zone. B III

- Kap. 300.000 BTU, 700 cfm - Type. Cassete - Inst Pipa Refrigerant, L= 5/8 mm + S= 3/8 mm, Drain Pipa 25 mm2 + Isolasi

B - IU/OU-17.A & 17. B

- Kap. 40.000 BTU, 1.100 cfm - Type. Split Wall - Inst Pipa Refrigerant, L= 3/8 mm + S= 3/4 mm, Drain Pipa 25 mm2 + Isolasi

B. Lt. Satu I. Pengadaan Unit VAC A - IU/OU-1.01

- Kap. 60.000 BTU, 2.000 cfm - Type. Split Duct - Inst Pipa Refrigerant, L= 12.70 mm + S= 19.04 mm, Drain Pipa 25 mm2 + Isolasi

B - IU/OU-1.02.A & B

- Kap. 100.000 BTU, 3.200 cfm - Type. Split Duct - Inst Pipa Refrigerant, L= 15.88 mm + S= 28.58 mm, Drain Pipa 25 mm2 + Isolasi

C - IU/OU-1.03

- Kap. 50.000 BTU, 1.600 cfm - Type. Split Duct - Inst Pipa Refrigerant, L= 9.52 mm + S= 19.05 mm, Drain Pipa 25 mm2 + Isolasi

D - IU/OU-1.04.A & B

- Kap. 18.000 BTU, 500 cfm - Type. Split Wall - Inst Pipa Refrigerant, L= 1/4 mm + S= 1/2 mm, Drain Pipa 25 mm2 + Isolasi

D - IU/OU-1.05.A & B

- Kap. 12.200 BTU, 323 cfm - Type. Split Wall - Inst Pipa Refrigerant, L= 1/4 mm + S= 1/2 mm, Drain Pipa 25 mm2 + Isolasi

600 300 250 Pengadaan & Pemasangan SAG 300 - Inst Ducting Return "PU" Uk 500 Pengadaan & Pemasangan RAG - Inst Ducting Fres Air "BJLS-50" 200 Pengadaan & Pemasangan FAG

Harga Satuan

Total Harga WKC

Material ( Rp )

Upah ( Rp )

Material + Upah ( Rp )

1,854,380 666,900 513,000 384,750 333,450 256,500 583,050 564,300 928,630 123,340 181,720 123,340 246,680

301,880 28,350 24,300 20,250 20,250 20,250 31,050 28,350 31,050 31,050 29,700 31,050 31,050

2,156,260 1,390,500 2,686,500 1,620,000 2,475,900 3,321,000 5,526,900 1,777,950 959,680 154,390 211,420 154,390 277,730 1,001,236,590

Zone - C A. Lt. Dasar I. Pengadaan Unit VAC A - IU/OU-15 & 16

II. Pekerjaan Instalasi Ducting 1- Dari IU/OU-1.01 - Pengadaan Plenum Box, Uk - Inst Ducting Supply "PU" Uk

Harga Satuan

x x x x x

300 250 200 300 300

x 200

24 / 51

unit

Excluded

Ls

Excluded

unit

Excluded

Ls

Excluded

unit

Excluded

Ls

Excluded

unit

Excluded

Ls

Excluded

unit

Excluded

Ls

Excluded

unit

Excluded

Ls

Excluded

unit

Excluded

Ls

Excluded

bh m m m bh m bh m bh

Excluded Excluded Excluded Excluded Excluded Excluded Excluded Excluded Excluded

413756492.xls

PT. Wijaya Kusuma Contractors

NO

Vol WKC

Uraian

2- Dari IU/OU-1.02A - Pengadaan Plenum Box, Uk - Inst Ducting Supply "PU" Uk

700 600 500 300 250 Pengadaan & Pemasangan SAG 300 - Inst Ducting Return "PU" Uk 750 Pengadaan & Pemasangan RAG - Inst Ducting Fres Air "BJLS-50" 250 Pengadaan & Pemasangan FAG

3- Dari IU/OU-1.02B - Pengadaan Plenum Box, Uk - Inst Ducting Supply "PU" Uk

750 650 600 500 500 400 300 250 Pengadaan & Pemasangan SAG 300 - Inst Ducting Return "PU" Uk 750 Pengadaan & Pemasangan RAG - Inst Ducting Fres Air "BJLS-50" 250 Pengadaan & Pemasangan FAG

4- Dari IU/OU-1.03 - Pengadaan Plenum Box, Uk - Inst Ducting Supply "PU" Uk

500 250 200 Pengadaan & Pemasangan SAG 300 - Inst Ducting Return "PU" Uk 500 Pengadaan & Pemasangan RAG - Inst Ducting Fres Air "BJLS-50" 200 Pengadaan & Pemasangan FAG

x x x x x x x

350 300 250 250 200 300 300

x 250

x x x x x x x x x x

300 300 300 300 250 250 250 200 300 300

x 250

x x x x x

300 250 200 300 250

x 200

C. Lt. Dua I. Pengadaan Unit VAC A - IU/OU-2.02A

- Kap. 60.000 BTU, 2.000 cfm - Type. Split Wall - Inst Pipa Refrigerant, L= 12.70 mm + S= 19.04 mm, Drain Pipa 25 mm2 + Isolasi

B - IU/OU-2.02B

- Kap. 100.000 BTU, 3.200 cfm - Type. Split Wall - Inst Pipa Refrigerant, L= 15.88 mm + S= 28.58 mm, Drain Pipa 25 mm2 + Isolasi

C - IU/OU-2.03

- Kap. 60.000 BTU, 2.000 cfm - Type. Split Duct - Inst Pipa Refrigerant, L= 12.70 mm + S= 19.04 mm, Drain Pipa 25 mm2 + Isolasi

D - IU/OU-2.04

- Kap. 100.000 BTU, 3.200 cfm - Type. Split Duct - Inst Pipa Refrigerant, L= 15.88 mm + S= 28.58 mm, Drain Pipa 25 mm2 + Isolasi

E - IU/OU-2.05A & B

- Kap. 75.000 BTU, 2.500 cfm - Type. Split Duct - Inst Pipa Refrigerant, L= 12.70 mm + S= 25.40 mm, Drain Pipa 25 mm2 + Isolasi

25 / 51

Sat

Harga Satuan

Harga Satuan

Total Harga WKC

Material ( Rp )

Upah ( Rp )

Material + Upah ( Rp )

bh m m m m m bh m bh m bh

Excluded Excluded Excluded Excluded Excluded Excluded Excluded Excluded Excluded Excluded Excluded

bh m m m m m m m m bh m bh m bh

Excluded Excluded Excluded Excluded Excluded Excluded Excluded Excluded Excluded Excluded Excluded Excluded Excluded Excluded

bh m m m bh m bh m bh

Excluded Excluded Excluded Excluded Excluded Excluded Excluded Excluded Excluded

unit

Excluded

Ls

Excluded

unit

Excluded

Ls

Excluded

unit

Excluded

Ls

Excluded

unit

Excluded

Ls

Excluded

unit

Excluded

Ls

Excluded

413756492.xls

PT. Wijaya Kusuma Contractors

NO

Vol WKC

Uraian

II. Pekerjaan Instalasi Ducting 1- Dari IU/OU-2.03 - Pengadaan Plenum Box, Uk - Inst Ducting Supply "PU" Uk

600 300 250 Pengadaan & Pemasangan SAG 300 - Inst Ducting Return "PU" Uk 500 Pengadaan & Pemasangan RAG - Inst Ducting Fres Air "BJLS-50" 200 Pengadaan & Pemasangan FAG

2- Dari IU/OU-2.04 - Pengadaan Plenum Box, Uk - Inst Ducting Supply "PU" Uk

700 600 500 300 250 Pengadaan & Pemasangan SAG 300 - Inst Ducting Return "PU" Uk 750 Pengadaan & Pemasangan RAG - Inst Ducting Fres Air "BJLS-50" 250 Pengadaan & Pemasangan FAG

3- Dari IU/OU-2.05A - Pengadaan Plenum Box, Uk - Inst Ducting Supply "PU" Uk

700 500 450 300 250 Pengadaan & Pemasangan SAG 300 - Inst Ducting Return "PU" Uk 600 Pengadaan & Pemasangan RAG

4- Dari IU/OU-2.05B - Pengadaan Plenum Box, Uk - Inst Ducting Supply "PU" Uk

700 400 300 200 Pengadaan & Pemasangan SAG 300 - Inst Ducting Return "PU" Uk 600 Pengadaan & Pemasangan RAG - Inst Ducting Fres Air "BJLS-50" 250 350 Pengadaan & Pemasangan FAG

x x x x x

300 250 200 300 300

x 200

x x x x x x x

350 300 250 250 200 300 300

x 250

x x x x x x x

300 300 250 250 200 300 300

x x x x x x

300 300 250 200 300 300

x 200 x 250

Sat

Harga Satuan

Harga Satuan

Total Harga WKC

Material ( Rp )

Upah ( Rp )

Material + Upah ( Rp )

bh m m m bh m bh m bh

Excluded Excluded Excluded Excluded Excluded Excluded Excluded Excluded Excluded

bh m m m m m bh m bh m bh

Excluded Excluded Excluded Excluded Excluded Excluded Excluded Excluded Excluded Excluded Excluded

bh m m m m m bh m bh

Excluded Excluded Excluded Excluded Excluded Excluded Excluded Excluded Excluded

bh m m m m bh m bh m m bh

Excluded Excluded Excluded Excluded Excluded Excluded Excluded Excluded Excluded Excluded Excluded

II - Sub Total Zone. C

-

26 / 51

413756492.xls

PT. Wijaya Kusuma Contractors

NO

IV

Vol WKC

Uraian

Zone - E A. Lt. Dasar I. Pengadaan Ceiling Fan A - CF-D.01 & 02

B - WF-D.01A, B & D.02A, B

Harga Satuan

Harga Satuan

Total Harga WKC

Material ( Rp )

Upah ( Rp )

Material + Upah ( Rp )

- Kap. 100 cfm - Type. Ceiling Fan

1 unit

2,689,990

403,500

3,093,490

- Kap. 3.000 cfm - Type. Wall Fan

4 unit

7,796,250

1,169,440

35,862,760

529,460

529,460

181,280

1,390,000

356,420

1,069,260

C - IU/OU-D.13

- Kap. 18.000 BTU, 500 cfm - Type. Split Wall - Inst Pipa Refrigerant, L= 1/4 mm + S= 1/2 mm, Drain Pipa 25 mm2 + Isolasi

D - IU/OU-D14.A, B & C

- Kap. 12.200 BTU, 323 cfm - Type. Split Wall - Inst Pipa Refrigerant, L= 1/4 mm + S= 1/2 mm, Drain Pipa 25 mm2 + Isolasi

III- Pekerjaan Instalasi Ducting - Dari TEF - 2.01 * Ducting Exhaust (BJLS-50), Uk

Sat

200 x 200 250 x 250 400 x 250

* EAG, Uk. 250 x 250 * EA, Uk. 400 x 250

1 unit 1

Ls

1,208,720

3 unit 1

Ls

4,532,700

679,800

5,212,500

4 2 1 4 1

m m m bh bh

132,160 165,200 214,760 122,130 244,260

21,600 27,000 35,100 31,050 62,100

615,040 384,400 249,860 612,720 306,360

49,325,850

III - Sub Total Zone. E

1 1

D Material Bantu E Test - Com

Grand Total Pekerjaan VAC

27 / 51

ls ls

139,161,000 6,958,000

52,186,000 10,437,000

191,347,000 17,395,000

1,310,108,040

413756492.xls

PT. Wijaya Kusuma Contractors

EL 28/51

PROYEK

: BINUS VIDA BEKASI

PAKET PEKERJAAN

: MEKANIKAL & ELEKTRIKAL

PERIHAL

: ELEKTRIKAL

REV / TANGGAL

: 1 / 25 FEBRUARI 2015

DISIAPKAN OLEH

: PT. MITRA PERDANA ENGINEERING

No.

V

Uraian

Vol WKC

Sat

Harga Satuan

Harga Satuan

Total Harga WKC

Material ( Rp )

Upah ( Rp )

Material + Upah ( Rp )

PEKERJAAN ELEKTRIKAL A PENGADAAN & PEMASANGAN PERALATAN UTAMA 1. PENGADAAN & PEMASANGAN SISTEM INSTALASI TRAFO LENGKAP DG TERMINASI ACCESORIESNYA - Kapasitas - Voltage

: 800 Kva : 380/220 V, 3P + N + 50 Hz, DYN 5, Z = 4,5%

1 Unit

178,200,000

8,910,000

187,110,000

20,587,500

20,587,500

2. PENGADAAN & PEMASANGAN SISTEM INSTALASI GENSET LENGKAP DG TERMINASI ACCESORIESNYA - Kapasitas - Voltage

: 625 Kva : 380 / 220 V, 50 Hz,

- Type

1 Unit

Prime Rating

3. - PENGADAAN & PEMASANGAN GROUNDING N 1 Ohm

1

Ttk

10,950,000

3,285,000

14,235,000

GENSET - PENGADAAN & PEMASANGAN GROUNDING N 1 Ohm

1

Ttk

10,950,000

3,285,000

14,235,000

TRAFO - PENGADAAN & PEMASANGAN GROUNDING B 1 Ohm

1

Ttk

10,950,000

3,285,000

14,235,000

U/ PUTM, TRAFO, PUTR, GENSET & TANGKI HARIAN 4. Tangki mingguan c/w Pompa, Inst Pipa yg ter 7.000 Ltr Pada Ganbar

1 Unit

4,950,000

4,950,000

5. Tangki Harian c/w Pompa, Inst Pipa yg tercan 1.000 Ltr Pada Ganbar 6. Inst Peredam Suara R.Genset, ( Lihat Gbr Datail)

1 Unit

1,350,000

1,350,000

1

Lot

191,565,360

20,133,000

211,698,360

7. TESTING & COMMISIONING

1

Lot

64,000,000

14,850,000

A - Sub Total Pengadaan & Pemasangan Peralatan Utama

78,850,000 547,250,860

B PENGADAAN & PEMASANGAN PANEL ZONA-E 1. P - PUTM 2. P - PUTR & PKG 3. P - CAPASITOR BANK 4. P - PKG 5. DP - POMPA 5.1. PP - Pompa Pond 5.2. PP - Sewage - Pid 5.3. PP - Siram Taman 6. DP - EMERGENCY 6.1. PP - HYDRANT 6.2. PP - LIFT 6.3. PP - EC 6. PL - PH PL-PH ALARM KEBAKARAN (TANPA UPS) TATA SUARA TELEPON DATA CCTV ZONA-A 1. DP - ZONE / A 1.1. PP - D / A 1.1.1. Box Hager, (R.Class), 10 GROUP + MCB 1.2. PL - OL / A 1.1. PP - 1 / A 1.1.1. Box Hager, (R.Class), 10 GROUP + MCB ZONE / B 1. DP - ZONE / B LT-DASAR, 1. PP - DS/B 2. PP - VAC - DS/B 3. PL - OL / B LT- 1,

1. PP - 1/B

PT. MITRA PERDANA ENGINEERING Mechanical Electrical Engineers

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

Unit

79,200,000

4,950,000

84,150,000

Unit Unit

644,000,000 112,880,000

16,100,000 2,822,000

660,100,000 115,702,000

Unit Unit

16,880,000

1,055,000

17,935,000

Unit Unit

5,040,000 5,120,000

315,000 320,000

5,355,000 5,440,000

Unit Unit Unit

8,320,000 17,120,000 16,320,000

520,000 428,000 408,000

8,840,000 17,548,000 16,728,000

Unit Unit

7,040,000 9,120,000

440,000 570,000

9,690,000

Unit Unit

6,400,000

400,000

400,000 315,000 315,000 315,000 315,000 315,000

6,800,000 6,800,000

Unit

6,400,000 5,040,000 5,040,000 5,040,000 5,040,000 5,040,000

1 Unit 1 Unit

10,480,000 34,240,000

655,000 856,000

11,135,000 35,096,000

Unit Unit Unit Unit

5,355,000 5,355,000 5,355,000 5,355,000 5,355,000

5 Unit

621,700

31,090

3,263,950

1 Unit 1 Unit 4 Unit

7,280,000 13,360,000

455,000 835,000

7,735,000 14,195,000

621,700

31,090

2,611,160

1 1 1 1 1

Unit Unit

45,600,000 15,760,000

1,140,000 985,000

46,740,000 16,745,000

Unit Unit

15,760,000 5,520,000

985,000 345,000

16,745,000 5,865,000

Unit

13,840,000

865,000

14,705,000

413756492.xls

PT. Wijaya Kusuma Contractors

EL 29/51

No.

Uraian

2. PP - VAC - 1/B LT- 2,

1. PP - 2/B

PT. MITRA PERDANA ENGINEERING Mechanical Electrical Engineers

Vol WKC

Sat

1 Unit 1 Unit

Harga Satuan

Harga Satuan

Total Harga WKC

Material ( Rp )

Upah ( Rp )

Material + Upah ( Rp )

13,360,000

835,000

14,195,000

7,040,000

440,000

7,480,000

413756492.xls

PT. Wijaya Kusuma Contractors

EL 30/51

No.

Vol WKC

Uraian

Sat

Harga Satuan

Harga Satuan

Total Harga WKC

Material ( Rp )

Upah ( Rp )

Material + Upah ( Rp )

1 Unit 1 Unit 1 Unit

27,280,000

682,000

27,962,000

20,960,000

1,310,000

15,760,000

985,000

22,270,000 16,745,000

ZONE / C 3. DP - ZONE / C

Unit

17,120,000

1,070,000

-

1. PP - DS/C 2. PP - 1/C

Unit Unit

7,680,000 14,400,000

480,000 900,000

-

3. PP - 2/C 4. PL - OL / C

Unit Unit

16,080,000 5,200,000

1,005,000 325,000

-

10,023,700 7,016,600

6,338,030 20,585,200

LT- 3,

1. PP - 3/B 2. PP - VAC - 3/B

PAC-DS/B

4. Pengadaan BAS 250 point

AZBIL

1 1 1

5. Material Bantu 6. Test - Com

Ls Lot Lot

SBO

B - Sub Total Pekerjaan Panel C

16,361,730 27,601,800 1,289,314,640

PEKERJAAN KABEL FEEDER 1. Kabel dari PLN ke Incoming PUTM : Kabel dari Outgoing PUTM ke Trafo :

N2XSEBY, 3 x 120mm2, MV Cabel Multi Core 3 x (N2XSY, 1 x 70 mm2), MV Cabel Single Core

150

m'

596,000

119,200

107,280,000

25

m'

531,180

106,240

15,935,500

m' m'

5,422,950 4,313,710

333,480 263,880

92,102,880 54,931,080

m'

4,313,710

263,880

41,198,310

m'

2,405,390 1,431,150

152,400 143,130

25,577,900

469,120

46,920

m'

785,590 1,018,680

78,570 54,360

12,901,000 233,922,720

2. Kabel dari Trafo KE PUTR: 3. Kabel dari Genset ke PKG :

NYY 4 (3 x 1C x 300 mm²) + BC 150 mm² NYY 4 (3 x 1C x 240 mm²) + BC 120 mm²

4. Kabel dari PKG ke PUTR :

NYY 4 (3 x 1C x 240 mm²) + BC 120 mm²

5. Kabel dari PUTR ke Capasitor Bank :

NYY 4 (2 x 1C x 185 mm²)

6. Kabel dari PUTR ke DP - Emergency:

FRC 4 (1 x 1c x 120 mm²) + BC 70 mm²

7. Kabel dari PUTR ke DP - Pompa : 8. Kabel dari PUTR ke DP - Zone / A :

NYY 4 x 70 mm² + BC 35 mm² NYY 4 ( 1 x 1C x 120 mm² + BC 70 mm²

8. Kabel dari PUTR ke DP - Zone / A : * Kabel dari PP - Dasar/A ke :

NYY 4 ( 1 x 1C x 150 mm² + BC 70 mm²

16 12 9 10 25 218

NYY 4 x 50 mm² + BC 25 mm² NYY 4 x 16 mm² + BC 16 mm² NYY 3 x 6 mm²

5 15 140

m' m' m'

344,200 129,420 34,860

34,420 12,940 3,490

1,893,100 2,135,400 5,369,000

30

m'

53,330

5,330

1,759,800

5

m'

469,120

46,920

2,580,200

175 m' 45 m' 1 Ttk 110 m'

34,860 25,220 257,860

3,490 2,520 93,000

6,711,250 1,248,300 350,860

3,443,140

212,110

402,077,500 -

m' m'

53,330 785,590

5,330 78,570

2,053,100 -

m' Ttk

469,120 605,280

46,920 90,720

27,840,000

Ttk m'

1,132,500 785,590

203,580 78,570

4,008,240 8,641,600

m' m'

785,590 84,600

78,570 8,460

4,320,800 3,815,460

Ttk m'

605,280 50,120

90,720 5,010

696,000 826,950

Ttk Ttk

605,280 257,860

90,720 93,000

1,392,000 1,052,580

8.2. PP - DS/A: 8.2. PP - 1/A: 8.2.1. Box Hager Tiap Kelas : * Kabel dari DP - Zone / A ke : 8.1. PL - OL/A : 8.2. PP - DS/A:

NYFGBY 4 x 4 mm² + NYA 4 mm² NYY 4 x 70 mm² + BC 35 mm²

m' m' m'

-

* Kabel dari PP - Dasar/A ke : 8.2.1. Box Hager Tiap Kelas ( 14 Kelas): 8.2.2. IU-D,06 : 8.2.3. TEF : 9. Kabel dari PUTR ke DP - Zone / B : * Kabel dari DP - Zone/B ke : 9.1. PL - OL/B : 9.2. PP - DS/B :

NYY 3 x 6 mm² NYY 3 x 4 mm² NYM 3 x 2,5 mm² NYY 4 ( 3 x 1c x 185 mm²) + BC 95 mm² NYFGBY 4 x 4 mm² + NYA 4 mm² NYY 4 (1 x 1c x 120 mm²) + BC 70 mm²

* Kabel dari PP - DS/B ke PAC-DS/B NYY 4 x 70 mm² + BC 35 mm² * Kabel dari PAC-DS/B ke IU-18 s/d IU-23 & IU NYY 3 x 4 mm² * Kabel dari PAC-DS/B ke IU-24.A, B & C 9.3. PP - 1/B : * Kabel dari PP - 1/B ke PAC-1/B * Kabel dari PAC-1/B ke IU-1.04A s/d 1.04F * Kabel dari PAC-1/B ke IU-1.04G 9.4. PP - 2/B : * Kabel dari PP - 2/B ke IU-2.01 A & B * Kabel dari PP - 2/B ke TEF-2.01 s/d 2.03

PT. MITRA PERDANA ENGINEERING Mechanical Electrical Engineers

NYY 4 x 4 mm² NYY 4 (1 x 1c x 120 mm²) + BC 70 mm² NYY 4 (1 x 1c x 120 mm²) + BC 70 mm² NYY 4 x 10 mm² + BC 10 mm² NYY 3 x 4 mm² NYY 4 x 6 mm² + NYA 6 mm² NYY 3 x 4 mm² NYY 3 x 2.5 mm²

35 40 3 10 5 41 1 15 2 3

413756492.xls

PT. Wijaya Kusuma Contractors

No.

EL 31/51

Vol WKC

Uraian

9.5. PP - 3/B : * Kabel dari PP - 3/B ke PP-VAC.3B * Kabel dari PP-VAC.3B ke :

9.5.1. IU-3.02: 9.5.1. P-UPS TATA SUARA

119,930 119,930

11,870,640

49 62 66 77

m' m'

129,420 50,120

12,940 5,010

6,975,640 3,418,060

m' m'

129,420 84,600

12,940 8,460

9,395,760 7,165,620

5 5

m'

1,199,030

119,930

6,594,800

m'

785,590

78,570

4,320,800

25 9

m'

1,366,240

82,000

36,206,000

m'

1,199,030

119,930

11,870,640

62 62 156

m' m'

84,600 84,600

8,460 8,460

5,769,720 5,769,720

m'

37,750

3,770

6,477,120

20

m' m'

84,600

8,460

1,199,030

119,930

1,861,200 -

m' m'

53,330 84,600

5,330 8,460

-

Ttk m' m'

605,280 179,240 37,750

90,720 11,680 3,770

-

m' m'

84,600 25,220

8,460 2,520

-

NYY 4 x 35 mm² + BC 16 mm² NYY 3 x 4 mm²

m' Ttk

179,240 605,280

11,680 90,720

-

NYY 4 x 4 mm² + NYA 4 mm² NYY 4 x 10 mm² + BC 10 mm²

m' m'

37,750 84,600

3,770 8,460

-

m' m'

50,120 1,431,150

5,010 143,130

-

m'

2,349,080

234,890

90,438,950

NYY 4 (2 x 1c x 95 mm²) + BC 50 mm² NYY 4 (1 x 1c x 120 mm²) + BC 70 mm²

NYY 4 ( 2 x 1c x 120 mm²) + BC 70 mm² NYY 4 ( 2 x 1c x 95 mm²) + BC 70 mm² NYY 4 x 10 mm² + BC 6 mm² NYY 4 x 10 mm² + BC 6 mm² NYY 4 x 4 mm² + BC 4mm

16.1. PL - PH : 10. Kabel dari PUTR ke DP - Zone / C :

NYY 4 x 10 mm² + BC 10mm NYY 4 ( 2 x 1c x 95 mm²) + BC 50 mm² NYFGBY 4 x 4 mm² + NYA 4 mm² NYY 4 x 10 mm² + BC 10 mm²

* Kabel dari PP - DS/C ke IU-DS.15 s/d IU-DS NYY 3 x 4 mm² 10.3. PP - 1/C : NYY 4 x 35 mm² + BC 16 mm² * Kabel dari PP - 1/C ke IU-1.01 & IU-1.03 : NYY 4 x 4 mm² + NYA 4 mm² * Kabel dari PP - 1/C ke IU-1.2A & IU-1.2B : NYY 4 x 10 mm² + BC 6 mm² * Kabel dari PP - 1/C ke IU-1.4A, B & IU-1.5A NYY 3 x 4 mm² 10.4. PP - 2/C : * Kabel dari PP - 2/C ke IU-2A & B : * Kabel dari PP - 2/C ke IU-2.03 : * Kabel dari PP - 2/C ke IU-2.04 :

Material + Upah ( Rp )

1,199,030

Dari P AC - 1 / B ke unit AC split 22 PK 6 unit 16. Kabel dari DP - EC ke :

10.1. PL - OL/C : 10.2. PP - DS/C :

Upah ( Rp )

1,199,030

NYY 4 x 16 mm² + BC 16 mm² NYY 4 x 10 mm² + BC 10 mm²

* Kabel dari PP - 3/B ke PP-VAC.3B * Kabel dari PP-VAC.3B ke :

Material ( Rp )

m'

9.5.1. IU-3.03: 9.5.1. IU-3.04A & 3.04B

9.4. PP - 2/B : 9.5. PP - 3/B :

Total Harga WKC

m'

NYY 4 ( 2 x 1c x 95 mm²) + BC 70 mm² NYY 4 x 16 mm² + BC 16 mm² NYY 4 x 6 mm² + BC 6 mm²

* Kabel dari PP - DS/B ke PAC-DS/B 9.3. PP - 1/B :

Harga Satuan

9

NYY 4 ( 2 x 1c x 95 mm²) + BC 70 mm²

9.5.1. IU-3.01A s/d 3.01E 9.5.1. IU-3.02:

9. Kabel dari PUTR ke DP - Zone / B : * Kabel dari DP - Zone/B ke : 9.2. PP - DS/B :

Sat

Harga Satuan

-

* Kabel dari PP - 2/C ke IU-2.0A & B : 11. Kabel dari PUTR ke DP - Emergency :

NYY 4 x 6 mm² + NYA 6 mm² FRC 4 (1 x 1c x 120²) + BC 70 mm²

6. Kabel dari PUTR ke DP - Emergency: * Kabel dari DP - Emergency ke :

FRC 4 (2 x 1c x 95 mm²) + BC 50 mm²

35

FRC 4 (2 x 1c x 95 mm²) + BC 50 mm²

22

m'

2,349,080

234,890

56,847,340

FRC 4 (2 x 1c x 95 mm²) + BC 50 mm² FRC 4 x 10 mm2 + BC 10 mm²

7 6 8 17 25 10 35

m' m'

2,349,080 246,380

234,890 24,640

18,087,790 1,626,120

m' m' m'

149,830 293,510 149,830

14,980 29,350 14,980

1,318,480 5,488,620 4,120,250

m' m'

84,600 246,380

8,460 24,640

930,600 9,485,700

33 26 20 21 19

m'

25,220

2,520

915,420

m' m'

25,220 25,220

2,520 2,520

721,240 554,800

m' m'

25,220 25,220

2,520 2,520

582,540 527,060

11.1. PP - Hydrant : * Kabel dari PP - Hydrant ke : 11.1.1. PC-Electric Pump : 11.1.2. PC-Jockey Pump :

11.1.3. PC-Diesel Pump : FRC 4 x 4 mm2 + BC 4 mm² 11.2. PP - EC : FRC 4 x 16 mm2 + BC 16 mm² * Kabel dari PP - EC ke Central TS, CCTV, D FRC 4 x 4 mm² + NYA 4 mm² * Kabel dari PP - EC ke PL - PH : 11.3. PP - Lift : 12. Kabel dari PL - PH ke : 12.1. IU-13 :

NYY 4 x 10 mm2 + BC 10 mm² FRC 4 x 10 mm2 + BC 10 mm² NYY 3 x 4 mm²

12.2. IU-14.A : 12.3. IU-14.B :

NYY 3 x 4 mm² NYY 3 x 4 mm²

12.4. IU-15 : 12.5. IU-16.A :

NYY 3 x 4 mm² NYY 3 x 4 mm²

PT. MITRA PERDANA ENGINEERING Mechanical Electrical Engineers

413756492.xls

PT. Wijaya Kusuma Contractors

EL 32/51

No.

Vol WKC

Uraian

12.6. IU-16.B :

NYY 3 x 4 mm²

12.7. IU-17 : 12.8. EF-D.01 :

NYY 3 x 4 mm² NYY 3 x 2,5 mm²

12.9. WF-D.01.A, B & WF-D.02.A, B : 13. Kabel dari DP - Pompa ke :

NYY 3 x 2,5 mm²

13.1- PC - Boster 13.2- PC - Filter Pump

NYY 4 x 10 mm2 + BC 10 mm² NYY 4 x 10 mm2 + BC 10 mm²

13.3- PC - Circulation Pump 13.4- PC - Deep Well 13.5- PC - STP

NYY 4 x 10 mm2 + BC 10 mm² NYY 4 x 4 mm² + NYA 4 mm² NYY 4 x 4 mm² + NYA 4 mm²

13.6- PC - Pompa Siram Taman 13.7- PP - Pompa Pond

NYY 4 x 4 mm² + NYA 4 mm² NYY 4 x 4 mm² + NYA 4 mm²

13.8- PP - Sewagepit 14. Kabel dari PP - Sewagepit ke :

NYY 4 x 10 mm2 + BC 10 mm²

14.1- PC - Sewagepit - A 14.2- PC - Sewagepit - B

NYY 4 x 4 mm² + NYA 4 mm² NYY 4 x 4 mm² + NYA 4 mm²

14.3- PC - Sewagepit - C 14.4- PC - Sewagepit - D

NYY 4 x 4 mm² + NYA 4 mm² NYY 4 x 4 mm² + NYA 4 mm²

15. Kabel dari PP - Pond Pump ke : 15.1- Pond Pump - A

NYY 4 x 4 mm² + NYA 4 mm²

15.2- Pond Pump - B 15.3- Pond Pump - C

NYY 4 x 4 mm² + NYA 4 mm² NYY 4 x 4 mm² + NYA 4 mm²

15.4- Pond Pump - D

NYY 4 x 4 mm² + NYA 4 mm²

16. Kabel dari PL-OL/Zone.A ke Terminal B0x Tian NYFGBY 5 x 4 mm² NYFGBY 4 x 4 mm² NYFGBY 3 x 4 mm² NYA 3 x 2,5 mm² 17. Kabel dari PL-OL/Zone.B ke Terminal B0x Tian NYFGBY 5 x 4 mm² NYFGBY 4 x 4 mm² NYFGBY 3 x 4 mm² NYA 3 x 2,5 mm² 18. Kabel dari PL-OL/Zone.C ke Terminal B0x Tian NYFGBY 5 x 4 mm² NYFGBY 4 x 4 mm² NYFGBY 3 x 4 mm² NYA 3 x 2,5 mm²

20. Test - Com

Harga Satuan

Total Harga WKC

Material ( Rp )

Upah ( Rp )

Material + Upah ( Rp )

17 4 25 35

m'

25,220

2,520

471,580

m' m'

25,220 17,080

2,520 1,710

110,960 469,750

m'

17,080

1,710

657,650

6 15 17 18 85 10 35 28

m' m'

84,600 84,600

8,460 8,460

558,360 1,395,900

m' m' m'

84,600 37,750 37,750

8,460 3,770 3,770

1,582,020 747,360 3,529,200

m' m'

37,750 37,750

3,770 3,770

415,200 1,453,200

m'

84,600

8,460

2,605,680

35 44 84 62

m' m'

37,750 37,750

3,770 3,770

1,453,200 1,826,880

m' m'

37,750 37,750

3,770 3,770

3,487,680 2,574,240

59 62 53 61

m'

37,750

3,770

2,449,680

m' m'

37,750 37,750

3,770 3,770

2,574,240 2,200,560

m'

37,750

3,770

2,532,720

565 325 456 54

m'

59,400

5,940

36,917,100

m' m' ttk

47,520 39,350 163,800

4,750 3,940 16,200

16,987,750 19,740,240 9,720,000

m'

59,400

5,940

6,468,660

m' m'

47,520 39,350

4,750 3,940

2,299,880 1,991,340

ttk

163,800

16,200

2,160,000

m' m'

59,400 47,520

5,940 4,750

5,684,580 2,770,310

m' ttk

39,350 163,800

3,940 16,200

1,428,570 2,160,000

lot

6,809,700 4,766,800

4,085,800 13,619,500

10,895,500

99 44 46 12 87 53 33 12 1 1

19. Material Bantu

Sat

Harga Satuan

lot

C - Sub Total Pekerjaan Kabel Feder D

18,386,300 1,542,668,450

PENGADAAN & PEMASANGAN INSTALASI & ARMATURE LAMPU ZONE - A 1. Lantai Dasar - A, (Area Coridor) 1. Lp - TKO, LED, 1 x 24 Watt Lp - TKO, LED, 1 x 24 Watt + NB

bh bh

453,860 1,597,860

10,000 10,000

-

2. LP- DL, LED, 1 x 11 Watt LP- DL, LED, 1 x 11 Watt + NB

bh bh

338,000 1,482,000

10,000 10,000

-

bh bh

338,000 27,100

10,000 7,000

341,000

bh bh

40,300 765,200

7,000 28,000

189,200 793,200

bh bh

24,800 24,800

7,000 7,000

445,200 508,800

ttk ttk

153,740 257,860

78,000 93,000

3,508,600

ttk

381,370

93,000

3,794,960

bh m'

104,500 267,380

10,000 10,000

bh bh

570,350 290,400

10,000 10,000

34,240,650 8,411,200

bh bh

1,830,400 4,864,750

10,000 40,000

3,680,800 83,380,750

bh

267,380

10,000

9,430,920

3. LP- DL, LED, 1 x 9 Watt 3. Saklar Engkel 4. Saklar Seri 5. Saklar Kelompok, 8 Group 6. Stop Kontak 1P, 200 W 7. Stop Kontak VC. 1P, 1.000 W 8. Instalasi Penerangan Kabel NYA 3x2,5 mm²+Konduit 20 mm 9. Instalasi Stop kontak Kabel NYA 3x2,5 mm²+Konduit 20 mm 10. Instalasi Stop kontak, (VACUM), Kabel NYA 3x2,5 mm²+Konduit 20 mm

10 4 1 14 16 10 8

1. Lantai Dasar - A, (Area Coridor) 1. Lp - Balk TL 36 Watt (indirect) 1. LED Light (indirect) 9W/M 2. Wall mount Uplight & Down Light Halogen 50W 3. Ceiling mounted Downlight halogen 50 W Ceiling mounted Downlight halogen 50 W + NB 3. Floor mounted Uplight halogen 50 W 1. Lp - TKO, LED, 1 x 14 Watt 5m = 12bh

PT. MITRA PERDANA ENGINEERING Mechanical Electrical Engineers

dihilangkan sesuai BA dihilangkan sesuai BA

59 28 2 17 34

-

413756492.xls

PT. Wijaya Kusuma Contractors

No.

EL 33/51

Uraian

4. Stop Kontak 1P, (2Lubang), @1 bh

PT. MITRA PERDANA ENGINEERING Mechanical Electrical Engineers

Vol WKC

23

Sat

bh

Harga Satuan

Harga Satuan

Total Harga WKC

Material ( Rp )

Upah ( Rp )

Material + Upah ( Rp )

49,600

14,000

1,462,800

413756492.xls

PT. Wijaya Kusuma Contractors

No.

EL 34/51

Uraian

Vol WKC

Sat

Harga Satuan

Harga Satuan

Total Harga WKC

Material ( Rp )

Upah ( Rp )

Material + Upah ( Rp )

140 23

ttk

153,740

78,000

32,443,600

ttk

257,860

93,000

8,069,780

216 18 36 18 288 54

bh

267,380

10,000

59,914,080

bh bh

40,300 24,800

7,000 7,000

851,400 1,144,800

bh ttk ttk

49,600 153,740 257,860

14,000 78,000 93,000

1,144,800 66,741,120 18,946,440

bh

4,738,640

211,170

232,641,070

bh ttk

2,023,480 17,080.00

234,000 8,670.00

15,802,360 1,390,500

1. LP- DL, PLC, 1 x 11 Watt LP- DL, PLC, 1 x 11 Watt + NB

bh bh

338,000 1,482,000

10,000 10,000

-

2. LP- DL, PLC, 1 x 9 Watt 3. Lp - TKO, LED, 1 x 24 Watt

bh bh

338,000 453,860

10,000 10,000

-

4. Lp - TKO, LED, 2 x 24 Watt Lp - TKO, LED, 2 x 24 Watt + NB

bh bh

813,590 1,957,590

10,000 10,000

-

bh bh

24,800 24,800

7,000 7,000

8. Instalasi Penerangan Kabel NYA 3x2,5 mm²+Konduit 20 mm 9. Instalasi Stop kontak Kabel NYA 3x2,5 mm²+Konduit 20 mm 2. Lantai Dasar - A, (Area Kelas), 11 Room 1. Lp - TKO, LED, 1 x 14 Watt, @24 bh

18 room

2. Saklar Seri, @1 bh 3. Stop Kontak 1P, 200 W, @2 bh 4. Stop Kontak 1P, (2Lubang), @1 bh 5. Instalasi Penerangan Kabel NYA 3x2,5 mm²+Konduit 20 mm 6. Instalasi Stop kontak Kabel NYA 3x2,5 mm²+Konduit 20 mm 3. Dari PL-OL, Zone/A 1. Lp - Jalan, Mercury, 1 x 125 Watt + Tiang 6 m 2. Lp - Taman, 54 Watt 3. Instalasi Penerangan Kabel NYM 3x2,5 mm²+Konduit 20 mm

47 7 54

ZONE - B

1. Lantai Dasar / B

5. Stop Kontak 1P, 200 W 6. Stop Kontak VC. 1P, 1.000 W 7. Instalasi Penerangan Kabel NYA 3x2,5 mm²+Konduit 20 mm 8. Instalasi Stop kontak Kabel NYA 3x2,5 mm²+Konduit 20 mm

3 6

95,400 190,800

ttk

153,740

78,000

3 6

ttk

257,860

93,000

1,052,580

ttk

381,370

93,000

2,846,220

45 274 45 2 19 8 1 64 366 64

bh m'

550,000 267,380

40,000 10,000

26,550,000 76,002,120

bh bh

290,400 1,830,400

10,000 10,000

13,518,000 3,680,800

bh bh

27,100 40,300

7,000 7,000

647,900 378,400

bh bh

765,200 49,600

28,000 14,000

793,200 4,070,400

ttk ttk

153,740 257,860

78,000 93,000

84,816,840 22,455,040

1. LP- DL, PLC, 1 x 11 Watt LP- DL, PLC, 1 x 11 Watt + NB

bh bh

338,000 1,482,000

10,000 10,000

-

2. Lp - TKO, LED, 1 x 24 Watt 3. Lp - TKO, LED, 2 x 24 Watt Lp - TKO, LED, 2 x 24 Watt + NB

bh bh bh

453,860 813,590 1,957,590

10,000 10,000 10,000

-

bh bh

24,800 24,800

7,000 7,000

ttk

153,740

78,000

13

ttk

257,860

93,000

4,561,180

3

ttk

381,370

93,000

1,423,110

351 24 13 2 1 4 375 4

m' bh

267,380 290,400

10,000 10,000

97,360,380 7,209,600

bh bh bh

27,100 40,300 765,200

7,000 7,000 28,000

443,300 94,600 793,200

bh ttk

265,210 153,740

28,000 78,000

1,172,840 86,902,500

ttk

257,860

93,000

1,403,440

bh

338,000

10,000

-

bh

1,482,000

10,000

-

9. Instalasi Stop kontak (VACUM), Kabel NYA 3x2,5 mm²+Konduit 20 mm 1. Lantai Dasar - B, 1. Pandent Lamp 50W 1. LED Light (indirect) 9W/M

-

Gambar baru

3. Ceiling mounted Downlight halogen 50 W Ceiling mounted Downlight halogen 50 W + NB 3. Saklar Engkel 4. Saklar Seri 5. Saklar Kelompok, 8 Group 4. Stop Kontak 1P, (2Lubang), @1 bh 8. Instalasi Penerangan Kabel NYA 3x2,5 mm²+Konduit 20 mm 9. Instalasi Stop kontak Kabel NYA 3x2,5 mm²+Konduit 20 mm 2. Lantai 1 / B

4. Stop Kontak 1P, 200 W 5. Stop Kontak VC. 1P, 1.000 W 6. Instalasi Penerangan Kabel NYM 3x2,5 mm²+Konduit 20 mm 7. Instalasi Stop kontak Kabel NYA 3x2,5 mm²+Konduit 20 mm 8. Instalasi Stop kontak (VACUM), Kabel NYA 3x2,5 mm²+Konduit 20 mm 2. Lantai 1 / B

3. Saklar Engkel 4. Saklar Seri 5. Saklar Kelompok, 8 Group 4. Stop Kontak 1P, Floor Outlet 8. Instalasi Penerangan Kabel NYA 3x2,5 mm²+Konduit 20 mm 9. Instalasi Stop kontak Kabel NYA 3x2,5 mm²+Konduit 20 mm

LP- DL, PLC, 1 x 11 Watt + NB

PT. MITRA PERDANA ENGINEERING Mechanical Electrical Engineers

413,400 95,400 -

Gambar baru

1. LED Light (indirect) 9W/M 3. Ceiling mounted Downlight halogen 50 W

3. Lantai 2 / B 1. LP- DL, PLC, 1 x 11 Watt

13 3

413756492.xls

PT. Wijaya Kusuma Contractors

No.

EL 35/51

Uraian

Vol WKC

Sat

Harga Satuan

Harga Satuan

Total Harga WKC

Material ( Rp )

Upah ( Rp )

Material + Upah ( Rp )

2. LP- DL, PLC, 1 x 9 Watt

bh

338,000

10,000

-

3. Lp - TKO, LED, 1 x 24 Watt

bh

453,860

10,000

-

PT. MITRA PERDANA ENGINEERING Mechanical Electrical Engineers

413756492.xls

PT. Wijaya Kusuma Contractors

No.

EL 36/51

Uraian

4. Stop Kontak 1P, 200 W 5. Stop Kontak VC. 1P, 1.000 W 6. Instalasi Penerangan Kabel NYA 3x2,5 mm²+Konduit 20 mm 7. Instalasi Stop kontak Kabel NYA 3x2,5 mm²+Konduit 20 mm 8. Instalasi Stop kontak (VACUM), Kabel NYA 3x2,5 mm²+Konduit 20 mm 9. Instalasi Exhaust Fan Toilet Kabel NYA 3x2,5 mm²+Konduit 20 mm 3. Lantai 2 / B 1. LED Light (indirect) 9W/M

Vol WKC

7 6

7 6

Sat

Harga Satuan

Harga Satuan

Total Harga WKC

Material ( Rp )

Upah ( Rp )

Material + Upah ( Rp )

bh

24,800

7,000

222,600

bh

24,800

7,000

190,800

ttk

153,740

78,000

ttk

257,860

93,000

ttk

381,370

93,000

3,320,590

ttk

381,370

93,000

2,846,220

-

Gambar baru

178 41 2 7 6 1 10 221 10

m'

267,380

10,000

49,373,640

bh bh

290,400 1,830,400

10,000 10,000

12,316,400 3,680,800

bh bh

27,100 40,300

7,000 7,000

238,700 283,800

bh bh

765,200 49,600

28,000 14,000

793,200 636,000

ttk ttk

153,740 257,860

78,000 93,000

51,214,540 3,508,600

1. LP- DL, PLC, 1 x 11 Watt LP- DL, PLC, 1 x 11 Watt + NB 2. Lp - TKO, LED, 1 x 24 Watt

bh bh bh

338,000 1,482,000 453,860

10,000 10,000 10,000

-

Lp - TKO, LED, 1 x 24 Watt + NB 3. LP- DL, PLC, 2 x 11 Watt

bh bh

1,597,860 338,000

10,000 10,000

-

LP- DL, PLC, 2 x 11 Watt + NB 4. LP- Sorot, 145 Watt

bh bh

1,482,000 5,408,000

10,000 202,800

-

bh bh

24,800 24,800

7,000 7,000

ttk

153,740

78,000

ttk

257,860

93,000

ttk

381,370

93,000

3. Ceiling mounted Downlight halogen 50 W Ceiling mounted Downlight halogen 50 W + NB 3. Saklar Engkel 4. Saklar Seri 5. Saklar Kelompok, 8 Group 4. Stop Kontak 1P, (2Lubang), @1 bh 8. Instalasi Penerangan Kabel NYA 3x2,5 mm²+Konduit 20 mm 9. Instalasi Stop kontak Kabel NYA 3x2,5 mm²+Konduit 20 mm 4. Lantai 3 / B

5. Stop Kontak 1P, 200 W 6. Stop Kontak VC. 1P, 1.000 W 7. Instalasi Penerangan Kabel NYM 3x2,5 mm²+Konduit 20 mm 8. Instalasi Stop kontak Kabel NYA 3x2,5 mm²+Konduit 20 mm 9. Instalasi Stop kontak (VACUM), Kabel NYA 3x2,5 mm²+Konduit 20 mm 4. Lantai 3 / B 1. LED Light (indirect) 9W/M

3

95,400 1,052,580 -

Gambar baru

3. Ceiling mounted Downlight halogen 50 W Ceiling mounted Downlight halogen 50 W + NB 1. Pandent Lamp 50W 1. Pandent Lamp 50W + NB 1. Latern Lamp 60W 1. Latern Lamp 60W + NB

3

HPIT 250Watt

3. Saklar Engkel 4. Saklar Seri 5. Saklar Kelompok, 8 Group 4. Stop Kontak 1P, (2Lubang), @1 bh 8. Instalasi Penerangan Kabel NYA 3x2,5 mm²+Konduit 20 mm 9. Instalasi Stop kontak Kabel NYA 3x2,5 mm²+Konduit 20 mm 5. Dari PL-OL, Zone/B 1. Lp - Taman, 54 Watt 2. Instalasi Penerangan Kabel NYM 3x2,5 mm²+Konduit 20 mm ZONE - C 1. Lantai Dasar / C 1. Lp - TKI, LED, 2 x 24 Watt, c/w Mirror Louvre

116 33 4 18 1 8 5 1 2 9 180 9

12 12

m'

267,380

10,000

32,176,080

bh bh

290,400 1,830,400

10,000 10,000

9,913,200 7,361,600

bh bh

550,000 2,090,000

40,000 40,000

10,620,000 2,130,000

bh bh

2,000,000 8,643,800

40,000 40,000

16,320,000 -

bh bh

27,100 40,300

7,000 7,000

170,500 47,300

bh bh

765,200 49,600

28,000 14,000

1,586,400 572,400

ttk ttk

153,740 257,860

78,000 93,000

41,713,200 3,157,740

bh

2,023,480

234,000

27,089,760

ttk

681,770

156,000

10,053,240

bh

1,049,150

10,000

-

Lp - TKI, LED, 2 x 24 Watt, c/w Mirror Louvre + NB 2. LP- DL, PLC, 1 x 11 Watt

bh bh

2,193,150 338,000

10,000 10,000

-

LP- DL, PLC, 1 x 11 Watt + NB 5. Stop Kontak 1P, 200 W

bh bh

1,482,000 24,800

10,000 7,000

-

6. Stop Kontak VC. 1P, 1.000 W 7. Instalasi Penerangan Kabel NYM 3x2,5 mm²+Konduit 20 mm

bh ttk

24,800 153,740

7,000 78,000

-

8. Instalasi Stop kontak Kabel NYA 3x2,5 mm²+Konduit 20 mm 9. Instalasi Stop kontak (VACUM), Kabel NYA 3x2,5 mm²+Konduit 20 mm

ttk ttk

257,860 381,370

93,000 93,000

-

bh

1,049,150

10,000

-

bh bh bh

2,193,150 338,000 1,482,000

10,000 10,000 10,000

-

2. Lantai 1 / C 1. Lp - TKI, LED, 2 x 24 Watt, c/w Mirror Louvre Lp - TKI, LED, 2 x 24 Watt, c/w Mirror Louvre + NB 2. LP- DL, LED, 1 x 11 Watt LP- DL, LED, 1 x 11 Watt + NB

PT. MITRA PERDANA ENGINEERING Mechanical Electrical Engineers

413756492.xls

PT. Wijaya Kusuma Contractors

No.

EL 37/51

Uraian

Vol WKC

Sat

Harga Satuan

Harga Satuan

Total Harga WKC

Material ( Rp )

Upah ( Rp )

Material + Upah ( Rp )

3. LP- DL, LED, 9 Watt

bh

338,000

10,000

-

4. Stop Kontak 1P, 200 W

bh

24,800

7,000

-

PT. MITRA PERDANA ENGINEERING Mechanical Electrical Engineers

413756492.xls

PT. Wijaya Kusuma Contractors

EL 38/51

No.

Vol WKC

Uraian

Sat

Harga Satuan

Harga Satuan

Total Harga WKC

Material ( Rp )

Upah ( Rp )

Material + Upah ( Rp )

5. Instalasi Penerangan Kabel NYM 3x2,5 mm²+Konduit 20 mm

ttk

153,740

78,000

-

6. Instalasi Stop kontak Kabel NYA 3x2,5 mm²+Konduit 20 mm 3. Lantai 2 / C

ttk

257,860

93,000

-

1. Lp - TKI, LED, 2 x 24 Watt, c/w Mirror Louvre Lp - TKI, LED, 2 x 24 Watt, c/w Mirror Louvre + NB

bh bh

1,049,150 2,193,150

10,000 10,000

-

2. LP- DL, LED, 1 x 11 Watt LP- DL, LED, 1 x 11 Watt + NB

bh bh

338,000 1,482,000

10,000 10,000

-

bh

338,000

10,000

-

3. Stop Kontak 1P, 200 W 4. Instalasi Penerangan Kabel NYM 3x2,5 mm²+Konduit 20 mm

LP- DL, LED, 1 x 9 Watt

bh ttk

24,800 153,740

7,000 78,000

-

5. Instalasi Stop kontak Kabel NYA 3x2,5 mm²+Konduit 20 mm D. AREA POWER HOUSE

ttk

257,860

93,000

-

bh bh

267,380 1,597,860

10,000 10,000

bh bh

813,590 1,957,590

10,000 10,000

bh ttk

24,800 153,740

7,000 78,000

445,200 8,342,640

ttk

257,860

93,000

5,262,900

9 3 28 208 208 208

bh bh

27,100 40,300

7,000 7,000

306,900 141,900

m m

266,760 315,720 220,320

53,350 63,140 2,520

8,963,080 78,802,880 46,350,720

1

ls

40,080,000

40,080,000

50 50

ttk

250,000 1,220,000

250,000 1,220,000

1 1

Lot Lot

5,828,200 3,850,200

3,496,900 11,000,500

1. Lp - TKO, LED, 1 x 24 Watt Lp - TKO, LED, 1 x 24 Watt + NB 2. Lp - TKO, LED, 2 x 24 Watt Lp - TKO, LED, 2 x 24 Watt + NB 2. Stop Kontak 1P, 200 W 3. Instalasi Penerangan Kabel NYM 3x2,5 mm²+Konduit 20 mm 4. Instalasi Stop kontak Kabel NYA 3x2,5 mm²+Konduit 20 mm

31 5 14 36 15

8,598,780 8,039,300 -

4. AREA POWER HOUSE 3. Saklar Engkel 4. Saklar Seri TRAY KABEL Lantai - Dasar, TRANCE KABEL

: 600 mm x 100 mm : 950 mm x 1250 mm

Kabel ladder 800x100mm Kabel ladder 300x100mm Konsuil dari Instalatir Kontak relay untuk sinyal ke Mimik panel

Excluded

Instalasi relay

Excluded

E. MATERIAL BANTU F. TEST - COM

m' m'

bh

-

D - Sub Total Pengadaan/Pemasangan Instalasi & Armature Lampu E

excluded excluded 9,325,100 14,850,700 1,550,444,070

PENGADAAN & PEMASANGAN RAK KABEL 1. LT- DASAR, ZONE/A : 300 mm x 100 mm

94

m

294,480

58,900

33,217,720

Lantai - Dasar Lantai - Satu

: 300 mm x 100 mm : 300 mm x 100 mm

m m

: 200 mm x 100 mm : 300 mm x 100 mm

m m

294,480 294,480 235,440 294,480

58,900 58,900 47,090 58,900

25,796,740 44,172,500

Lantai - Dua Lantai - Tiga

73 125 34 83

3. ZONE/C Lantai - Dasar

: 200 mm x 100 mm

m

235,440

47,090

m

353,160

70,630

m m

353,160 294,480

70,630 58,900

2,542,740 3,180,420

lot

38,399,400

9,599,900

47,999,300

Kabel Tray, Uk. 2. ZONE/B

4. AREA POWER HOUSE Lantai - Dasar, TRANCE KABEL TRAY KABEL

: 400 mm x 100 mm : 400 mm x 100 mm 300 mm x 100 mm

5. Material bantu

6 9 1

E . Sub Total Pengadaan & Pemasangan Rak Kabel F

PEKERJAAN PENANGKAL PETIR 1. Air terminal Elektro Statis R 100m , 2. Tiang GIP dia. 8 m 3. Kabel NYY 70 mm2 4. Obstruction Lamp, LED, 7 Watt 5. Photo Electric Switch 6. Pembuatan GTB, Uk. 60 x 60 x 60, Pentanahan Penangkal Petir, Max. 2 ohm F . Sub Total Pekerjaan Penangkal Petir GRAND Total Pekerjaan ELEKTRIKAL

PT. MITRA PERDANA ENGINEERING Mechanical Electrical Engineers

9,606,020 29,330,540 -

195,845,980

1 unit 1 ls 50 m 1 bh 1 bh 4 Unit

38,395,940

5,759,390

44,155,330

3,900,000 117,600 3,000,000

1,170,000 35,280 900,000

5,070,000 7,644,000 3,900,000

700,000 10,950,000

210,000 3,285,000

910,000 56,940,000 118,619,330 5,244,143,330

413756492.xls

PT. Wijaya Kusuma Contractors PROYEK : PAKET PEKERJAAN : PERIHAL :

BINUS VIDA BEKASI MEKANIKAL & ELEKTRIKAL ELEKTRONIK (TELEPHONE)

REV / TANGGAL DISIAPKAN OLEH

1 / 25 FEBRUARI 2015 PT. MITRA PERDANA ENGINEERING

: :

No.

Uraian

Vol WKC Sat

IX

PEKERJAAN TELEPHONE

A.

Peralatan Utama

1

3 4

Main Distribution Frame Telephone (MDF-TP) Kapasitas 2x150 Pairs, Lengkap dengan Line Surge Arrester 10 kA Digital PABX pstn Kapasitas 5 Line/ 50 Extention, Lengkap dengan Battery dan Line Surge Arres FAX Power Surge Arrester dan Charger

5 6 7 8 9

UPS 5 Kva By IT Grounding Setting & Program Testing and Commisioning Biaya Perijinan dan Penyambungan

2

1

Set

1

Set

2 1

Unit Set

1 1 1 1

Buah Unit Unit Lot Lot

Harga Satuan

Harga Satuan

Total Harga WKC

Material ( Rp )

Upah ( Rp )

Material + Upah ( Rp )

3,000,000

600,000

SBO

3,300,000

165,000

3,000,000

1,500,000

250,000.00 350,000.00

750,000.00 1,250,000.00

Sub Total Pekerjaan Peralatan Utama B 1

3,600,000

SBO 3,465,000 SBO 4,500,000 1,000,000 1,600,000 BY OWNER 14,165,000

KABEL FEEDER Kabel feeder MDF-TP ke TELKOM (Provisional/by Telkom) Kabel TITC 20 x 2 x 0.6 mm (didalam PVC High Impact Conduit Ø20 mm)

100

m

22,500

2,250

2,475,000

Kabel feeder MDF-TP ke TBTP-Dasar Kabel TITC 50 x 2 x 0.6 mm (didalam PVC High Impact Conduit Ø20 mm)

150

m

45,000

4,500

7,425,000

Kabel feeder MDF-TP ke TBTP-1 Kabel TITC 20 x 2 x 0.6 mm (didalam PVC High Impact Conduit Ø20 mm)

155

m

22,500.00

2,250.00

3,836,250

4

Kabel feeder MDF-TP ke TBTP-2 Kabel TITC 20 x 2 x 0.6 mm (didalam PVC High Impact Conduit Ø20 mm)

160

m

22,500.00

2,250.00

3,960,000

5

Kabel feeder MDF-TP ke TBTP-3 Kabel TITC 10 x 2 x 0.6 mm (didalam PVC High Impact Conduit Ø20 mm)

165

m

11,700.00

1,170.00

2,123,550

1

Ls

99,100.00

59,500.00

158,600

2 3

6

Material bantu Sub Total Pekerjaan Installasi Fedder Telepone

C C.1 1 2 3 4 C.2 1 2 3 4 C.3 1 2 3 4 C.4 1 2 3

Instalasi Sistem TP per Lantai Lantai DASAR Terminal Box 50 Pairs Telephon Lantai Dasar (TBTP-D) Outlet Telephone Kabel Instalasi dari TBTP-Dasar ke Outlet Telephone Kabel TITC 2 x 2 x 0.6 mm (di dalam PVC High Impact Conduit Ø20 mm) Material Bantu Lantai SATU Terminal Box 20 pairs Telephon Lantai 1 (TBTP-1) Outlet Telephone Kabel Instalasi dari TBTP-1 ke Outlet Telephone Kabel TITC 2 x 2 x 0.6 mm (di dalam PVC High Impact Conduit Ø20 mm) Material Bantu Lantai DUA Terminal Box 20 pairs Telephon Lantai 2 (TBTP-2) Outlet Telephone Kabel Instalasi dari TBTP-2 ke Outlet Telephone Kabel TITC 2 x 2 x 0.6 mm (di dalam PVC High Impact Conduit Ø20 mm) Material Bantu Lantai TIGA Outlet Telephone Kabel Instalasi dari TBTP-3 ke Outlet Telephone Kabel TITC 2 x 2 x 0.6 mm (di dalam PVC High Impact Conduit Ø20 mm) Material Bantu Sub Total Pekerjaan Instalasi Telepone

19,978,400

1 20

Unit Buah

1,000,000 94,700

200,000 7,000

1,200,000 2,034,000

20 1

Titik Ls

121,100.00

72,600.00

108,000

13,838,800 193,700

1 8

Unit Buah

400,000 94,700

80,000 7,000

480,000 813,600

8 1

Titik Ls

583,940

108,000

50,000.00

30,000.00

5,535,520 80,000

1 1

Unit Buah

400,000 94,700

80,000 7,000

480,000 101,700

1 1

Titik Ls

583,940

108,000

26,200.00

15,700.00

691,940 41,900

1

Buah

94,700

7,000

101,700

1 1

Titik Ls

583,940

108,000

4,000.00

2,400.00

691,940 6,400

583,940

26,291,200

39 / 51

413756492.xls

PT. Wijaya Kusuma Contractors Sub Total Pekerjaan TELEPONE

60,434,600

40 / 51

413756492.xls

PT. Wijaya Kusuma Contractors PROYEK PAKET PEKERJAAN PERIHAL REV / TANGGAL DISIAPKAN OLEH

: : : : :

No.

BINUS VIDA BEKASI MEKANIKAL & ELEKTRIKAL ELEKTRONIK (KABEL TRAY) 1 / 25 FEBRUARI 2015 PT. MITRA PERDANA ENGINEERING

Vol WKC

Uraian

VI

PEKERJAAN RAK KABEL ELEKTRONIK

A A.1 1

PEKERJAAN RAK KABEL Instalasi Lantai DASAR Tray Ukuran : 300 mm x 100 mm Tray Ukuran : 200 mm x 100 mm

A.2 1

Instalasi Lantai 1 Tray Ukuran Tray Ukuran

A.3 1

Instalasi Lantai 2 Tray Ukuran Tray Ukuran

Sat

Harga Satuan

Harga Satuan

Total Harga WKC

Material ( Rp )

Upah ( Rp )

Material + Upah ( Rp )

5 201

m m

294,480 235,440

58,900 47,090

1,766,900 56,788,530

: 300 mm x 100 mm : 200 mm x 100 mm

5 96

m m

294,480 235,440

58,900 47,090

1,766,900 27,122,880

: 300 mm x 100 mm : 200 mm x 100 mm

5 159

m m

294,480 235,440

58,900 47,090

1,766,900 44,922,270

Sub Total Pekerjaan RAK KABEK ELEKTRONIK

41 / 51

134,134,380

413756492.xls

PT. Wijaya Kusuma Contractors PROYEK : PAKET PEKERJAAN : PERIHAL :

BINUS VIDA BEKASI MEKANIKAL & ELEKTRIKAL ELEKTRONIK (FIRE ALARM)

REV / TANGGAL DISIAPKAN OLEH

1 / 25 FEBRUARI 2015 PT. MITRA PERDANA ENGINEERING

: :

Uraian

VII A 1 2

PEKERJAAN PANEL FIRE ALARM Peralatan Utama Main Distribution Frame Fire Alarm (MDF-FA) Main Control Panel Fire Alarm (MCP-FA) Konvensional Kapasitas 20 zone c/w rectifier 48V, surge arester 10kA & battery Nicad ka Announciator

3 4 5 6 7 8 9 10

Harga Satuan

Harga Satuan

Total Harga WKC

Material ( Rp )

Upah ( Rp )

Material + Upah ( Rp )

1 Unit 1 Set

1,725,000 76,988,500

43,130 2,026,010

1,768,130 79,014,510

1 Unit 1 Set 1 Set 150 m 250 m

11,504,000 25,815,000 3,350,000 187,200 187,200

302,740 1,500,000 83,750 7,500 7,500

11,806,740 27,315,000 3,433,750 29,205,000 48,675,000

1,006,100

13,500,000

14,506,100

6,471,700

2,157,200

8,628,900

Vol WKC

No.

Grounding for Panel + UPS 5kVA Power Surge Arrester 40kA Kabel Feeder MDF-FA ke TBFA-Dasar s/d TBFA Lt.03, NYA 4(2x1,5mm2) Kabel Feeder MDF-FA ke Annunciator (di Ruang Security) Kabel NYA 15 x ( 2 x 1.5 mm2 ) dalam pipa conduit dia. 20 mm Testing and Commisioning Sertifikat Depnaker Material Bantu

1 1 1

Sat

Lot Lot ls

224,353,130

Sub Total Pekerjaan Peralatan Utama B B.1 1 2 3 4 5 6 7 8 8 10 11

B.2 1 2 3 4 5 6 7 8 9 10 11

B.3 1 2 3 4 5 6 7

Instalasi Sistem Fire Alarm Lantai DASAR Terminal Box Fire Alarm Lantai Dasar Smoke Detector (Photo Electric Type) Fixed Temperature Heat Detector Manual Push Button Alarm Bell Indicator Lamp End of Line Kabel Instalasi dari TBFA-DASAR ke Detector Kabel NYA 2 x 1.5 mm2 (di dalam PVC High Impact Conduit Ø20 mm) Kabel Instalsi dari TBFA-DASAR ke Indicator Lamp Kabel NYA 2 x 1.5 mm2 (di dalam PVC High Impact Conduit Ø20 mm) Kabel Instalasi dari TBFA-DASAR ke Manual Push Button Kabel NYA 2 x 1.5 mm2 (di dalam PVC High Impact Conduit Ø20 mm) Kabel Instalasi dari TBFA-DASAR ke Alarm Bell Kabel NYA 2 x 1.5 mm2 (di dalam PVC High Impact Conduit Ø20 mm) Lantai SATU Terminal Box Fire Alarm Lantai Satu Fixed Temperature Heat Detector Smoke Detector (Photo Electric Type) Manual Push Button Alarm Bell Indicator Lamp End of Line Kabel Instalasi dari TBFA-SATU ke Detector Kabel NYA 2 x 1.5 mm2 (di dalam PVC High Impact Conduit Ø20 mm) Kabel Instalasi dari TBFA-SATU ke Indicator Lamp Kabel NYA 2 x 1.5 mm2 (di dalam PVC High Impact Conduit Ø20 mm) Kabel Instalasi dari TBFA-SATU ke Manual Push Button Kabel NYA 2 x 1.5 mm2 (di dalam PVC High Impact Conduit Ø20 mm) Kabel Installasi dari TBFA – SATU ke Alarm Bell Kabel NYA 2 x 1.5 mm2 (di dalam PVC High Impact Conduit Ø20 mm) Lantai DUA Terminal Box Fire Alarm Lantai Dua Smoke Detector (Photo Electric Type) Fixed Temperature Heat Detector Manual Push Button Alarm Bell Indicator Lamp End of Line

1 52 3 4 4 4 5 55

Unit Buah Buah Buah Buah Buah Buah Titik

13,065,900 512,330 204,930 279,450 372,600 605,480 6,900 98,260

343,840 12,810 5,120 6,990 9,320 15,140 170 93,000

13,409,740 27,307,280 630,150 1,145,760 1,527,680 2,482,480 35,350 10,519,300

4 Titik

3,013,040

93,000

12,424,160

4 Titik

3,013,040

93,000

12,424,160

4 Titik

3,013,040

93,000

12,424,160

Unit Buah Buah Buah Buah Buah Buah Titik

16,078,940 204,930 512,330 279,450 372,600 372,600 6,900 98,260

423,130 5,120 12,810 6,990 9,320 9,320 170 93,000

16,502,070 2,100,500 11,553,080 572,880 763,840 763,840 14,140 6,120,320

2 Titik

3,013,040

93,000

6,212,080

2 Titik

3,013,040

93,000

6,212,080

2 Titik

3,013,040

93,000

6,212,080

14,000,180 512,330 204,930 279,450 372,600 372,600 6,900

350,000 12,810 5,120 6,990 9,320 9,320 170

14,350,180 7,351,960 286,440 381,920 381,920 7,070

1 10 22 2 2 2 2 32

1 14 1 1 1 1

42 / 51

Unit Buah Buah Buah Buah Buah Buah

413756492.xls

PT. Wijaya Kusuma Contractors

No.

8 9 10 11

B.2 1 2 3 4 5 6 7 8 9 10 11

Vol WKC

Uraian

Kabel Kabel Kabel Kabel Kabel Kabel Kabel Kabel

Instalasi dari TBFA-DUA ke Detector NYA 2 x 1.5 mm2 (di dalam PVC High Impact Conduit Instalasi dari TBFA-DUA ke Indicator Lamp NYA 2 x 1.5 mm2 (di dalam PVC High Impact Conduit Instalasi dari TBFA-DUA ke Manual Push Button NYA 2 x 1.5 mm2 (di dalam PVC High Impact Conduit Installasi dari TBFA - DUA ke Alarm Bell NYA 2 x 1.5 mm2 (di dalam PVC High Impact Conduit

Ø20 mm) Ø20 mm) Ø20 mm)

Sat

Harga Satuan

Harga Satuan

Total Harga WKC

Material ( Rp )

Upah ( Rp )

Material + Upah ( Rp )

18 Titik

98,260

93,000

3,442,680

1 Titik

3,013,040

93,000

3,106,040

1 Titik

3,013,040

93,000

3,106,040

1 Titik

3,013,040

93,000

3,106,040

Unit Buah Buah Buah Buah Buah Buah Titik

11,910,800 17,521,500 512,330 279,450 372,600 372,600 6,900 98,260

313,440 461,090 12,810 6,990 9,320 9,320 170 93,000

12,224,240 35,965,180 6,301,680 286,440 381,920 381,920 14,140 2,677,640

1 Titik

3,013,040

93,000

3,106,040

1 Titik

3,013,040

93,000

3,106,040

1 Titik

3,013,040

93,000

3,106,040

Ø20 mm)

Lantai TIGA Terminal Box Fire Alarm Lantai Tiga Beam Detector Smoke Detector (Photo Electric Type) Manual Push Button Alarm Bell Indicator Lamp End of Line Kabel Instalasi dari TBFA-TIGA ke Detector Kabel NYA 2 x 1.5 mm2 (di dalam PVC High Impact Conduit Ø20 mm) Kabel Instalasi dari TBFA-TIGA ke Indicator Lamp Kabel NYA 2 x 1.5 mm2 (di dalam PVC High Impact Conduit Ø20 mm) Kabel Instalasi dari TBFA-TIGA ke Manual Push Button Kabel NYA 2 x 1.5 mm2 (di dalam PVC High Impact Conduit Ø20 mm) Kabel Installasi dari TBFA – TIGA ke Alarm Bell Kabel NYA 2 x 1.5 mm2 (di dalam PVC High Impact Conduit Ø20 mm)

1 2 12 1 1 1 2 14

Sub Total Pekerjaan Instalasi Fire Alarm

254,428,700

Sub Total Pekerjaan FIRE ALARM

478,781,830

43 / 51

413756492.xls

PT. Wijaya Kusuma Contractors PROYEK : PAKET PEKERJAAN : PERIHAL :

BINUS VIDA BEKASI MEKANIKAL & ELEKTRIKAL ELEKTRONIK (SOUND SYSTEM)

REV / TANGGAL DISIAPKAN OLEH

1 / 25 FEBRUARI 2015 PT. MITRA PERDANA ENGINEERING

: :

No.

VIII. A. A.1 1 2 3 4 5

Harga Satuan

Harga Satuan

Total Harga WKC

Material ( Rp )

Upah ( Rp )

Material + Upah ( Rp )

1 Unit 5 Unit 1 Set 1 Set 1 Unit

1,000,000 12,633,400 3,600,000 3,500,000 86,354,600

50,000 664,920 180,000 175,000 4,544,980

1,050,000 66,491,600 3,780,000 3,675,000 90,899,580

1

Set

11,772,900

588,650

12,361,550

17,775,450 33,345,000 1,392,000 1,160,000

935,550 1,755,000 696,000 2,321,000

18,711,000 35,100,000 2,088,000 3,481,000

3,538,000 4,880,250 5,228,550

176,900 244,010 261,430

3,714,900 5,124,260 5,489,980

20,250

7,500

4,162,500

Vol WKC

Uraian

PEKERJAAN SOUND SYSTEM Peralatan Utama Evakuasi & Background Music Main Distribution Frame Sound System (MDF-SS), Kap 10" Power Amplifier Kap. 1 X 240 W Zone Selector (termasuk Relay dan Rectifire), kap 10 Zone Power Surge Arrester Equalizer

Sat

7 8 9

Mixer Pre Amplifier, AM/FM Radio Tuner + DVD MP3 Player, Emergency Mic dan Paging Mic, dan Remote microphone lengkap dengan key pad dan Instalasi yang dipasang di Reception Rack Cabinet UPS 3 kVA Setting & program

10

Testing & Commissioning

1 unit 1 unit 1 ls 1 ls

A.2 1 2 3

Car Call System Power Amplifier Kap. 1 X 240 W Paging Microphone Mixer Paging Microphone

1 Unit 1 Unit 1 Unit

A.3 1

Kabel feeder Kabel feeder MDF-SS ke TBSS-Dasar s/d TBSS-03 Kabel NYMHY 3 x 1.5 mm2 (didalam PVC High Impact Conduit Ø20 mm)

6

150

m'

256,129,370

A. Sub Total Pekerjaan Peralatan Utama B B.1 1 2 3 4 5 6 7 8 6 9

B.2 1 2 3 4 5 6

Instalasi Sistem Tata Suara Lantai DASAR Terminal Box Sound System Lantai Dasar Horn Speaker Kapasitas 15 W Two Way Speaker Kapasitas 30 W Ceiling Speaker Kapasitas 3 W (EVAC) & (BGM) Volume Control Kabel Instalasi dari TBSS-Dasar ke Two Way (EVAC) Kabel NYFGBY 2 x 1.5 mm2 (di dalam PVC High Impact Conduit Ø20 mm) Kabel Instalasi dari TBSS-Dasar ke Horn (Evac) & Ceiiling Speaker Kabel NYMHY 2 x 1.5 mm2 (di dalam PVC High Impact Conduit Ø20 mm) Kabel Instalasi dari TBSS-Dasar ke Volume Control Kabel NYMHY 2 x 1.5 mm2 (di dalam PVC High Impact Conduit Ø20 mm) Kabel Instalasi dari TBSS-Dasar ke Horn Speaker (Car Call) Kabel NYFGBY 2 x 1.5 mm2 (di dalam PVC High Impact Conduit Ø20 mm) Material bantu

Lantai SATU Terminal Box Sound System Lantai Satu Ceiling Speaker Kapasitas 3 W (EVAC) & (BGM) Volume Control Kabel Instalasi dari TBSS-01 ke Ceiiling Speaker Kabel NYMHY 2 x 1.5 mm2 (di dalam PVC High Impact Conduit Ø20 mm) Kabel Instalasi dari TBSS-01 ke Volume Control Kabel NYMHY 2 x 1.5 mm2 (di dalam PVC High Impact Conduit Ø20 mm) Material bantu

44 / 51

1 6 2 84 1 2

Unit Buah Buah Buah Buah titik

250,000 342,000 1,378,000 89,500 146,400 872,200

12,500 17,100 68,900 4,480 7,320 108,000

262,500 2,154,600 2,893,800 7,894,320 153,720 1,960,400

86 titik

164,870

93,000

22,176,820

1 titik

176,120

93,000

269,120

6 titik

670,920

108,000

4,673,520

1

lot

270,000

135,000

405,000

1 25 1 45

Unit Buah Buah titik

250,000 89,500 146,400 164,870

12,500 4,480 7,320 93,000

262,500 2,349,500 153,720 11,604,150

1 titik

176,120

93,000

269,120

99,000

50,000

149,000

1

ls

413756492.xls

PT. Wijaya Kusuma Contractors

No.

B.3 1 2 3 4 5 6 B.4 1 2 3 4 5 6 7 8 9

Harga Satuan

Harga Satuan

Unit Buah Buah titik

250,000 89,500 146,400 164,870

12,500 4,480 7,320 93,000

262,500 1,221,740 153,720 8,251,840

1 titik

176,120

93,000

269,120

72,000

36,000

108,000

Vol WKC

Uraian

Lantai DUA Terminal Box Sound System Lantai DUA Ceiling Speaker Kapasitas 3 W (EVAC) & (BGM) Volume Control Kabel Instalasi dari TBSS-02 ke Ceiiling Speaker Kabel NYMHY 2 x 1.5 mm2 (di dalam PVC High Impact Conduit Ø20 mm) Kabel Instalasi dari TBSS-02 ke Volume Control Kabel NYMHY 2 x 1.5 mm2 (di dalam PVC High Impact Conduit Ø20 mm) Material bantu Lantai TIGA Terminal Box Sound System Lantai TIGA Horn Speaker Kapasitas 15 W Wall Speaker Kapasitas 6 W Ceiling Speaker Kapasitas 3 W (EVAC) Volume Control Kabel Instalasi dari TBSS-03 ke Horn Speaker Kabel NYMHY 2 x 1.5 mm2 (di dalam PVC High Impact Conduit Ø20 mm) Kabel Instalasi dari TBSS-03 ke Wall & Ceiiling Speaker Kabel NYMHY 2 x 1.5 mm2 (di dalam PVC High Impact Conduit Ø20 mm) Kabel Instalasi dari TBSS-03 ke Volume Control Kabel NYMHY 2 x 1.5 mm2 (di dalam PVC High Impact Conduit Ø20 mm) Material bantu

1 13 1 32

Sat

1

ls

1 4 3 6 1 4

Unit Buah Buah Buah Buah titik

250,000 342,000 168,000 89,500 146,400 872,200

12,500 17,100 8,400 4,480 7,320 108,000

262,500 1,436,400 529,200 563,880 153,720 3,920,800

9 titik

164,870

93,000

2,320,830

1 titik

176,120

93,000

269,120

57,000

28,000

85,000

1

lot

B. Sub Total Pekerjaan Instalasi C

PEKERJAAN SPESIAL SOUND SYSTEM (AREA BASKET) 1 Pengadaan CD/MP3/DVD Player 2 Handheld Wireless Microphone w/Receiver, (WM - 5270) 3 Lavailer Wireless Microphone w/Receiver, (WM - 5325)

1 4 2 1 6 6 1 1 2 2 7 2 8 4 4 4 4 2 1

4 Wireless Antene Distributor w/Wireless Antenna, (WD - 4800) 5 Dynamic Microphone, (E935) 6 Inlet Mic, 7 Mixer 24CH, 8 Bus, (GL-2800-24) 8 Headphone 9 Digital Audio Processor, (DP-K1) 10 Dual Power Amplifier 500 W, (ZA-D500) 11 Multichannel Power Amplifier 7 x 250 W, (DA-250F) 12 Power Ampifier, 240 W, (ZP-2240) 13 HX-Series Speaker, (HX-7B) 14 Subwofeer, (FB-150B) 15 F-Series Box Speaker Tribun, (ZS-F2000B) 16 F-Series Box Speaker Ballet Room, (ZS-F2000B) 17 Monitor Speaker, (ZS-HS 1500B) 18 F-Series Box Speaker (R.Kontrol), (ZS-F2000B) 19 Cabinet Rack w/acc, (CR-392P)

bh bh bh set bh bh BH BH bh bh bh bh bh bh bh bh bh bh lot

C. Sub Total Pekerjaan Spesial Sound System

Total Pekerjaan SOUND SYSTEM

45 / 51

Total Harga WKC

77,440,160

Excluded Excluded Excluded Excluded Excluded Excluded Excluded Excluded Excluded Excluded Excluded Excluded Excluded Excluded Excluded Excluded Excluded Excluded Excluded

-

333,569,530

413756492.xls

PT. Wijaya Kusuma Contractors PROYEK : PAKET PEKERJAAN : PERIHAL :

BINUS VIDA BEKASI MEKANIKAL & ELEKTRIKAL ELEKTRONIK (CCTV)

REV / TANGGAL : DISIAPKAN OLEH :

1 / 25 FEBRUARI 2015 PT. MITRA PERDANA ENGINEERING

Harga Satuan Harga Satuan No.

Uraian

X

PEKERJAAN CLOSE CIRCUIT TELEVISI ( CCTV )

A 1 2 3 4 5 6 7 8 9

Peralatan Utama DVR Analog Stand alone 16 Chanel , memory 4X1 tera Monitor LCD 22" Joystick Rack Cabinet Video Distribution 3 in 16 out Software & Training Grounding for Panel UPS 5 kVA Testing & Comisioning

A 1

Peralatan Utama Desktop PC c/w remote dan Software Monitor LCD 22", spot screen Monitor LCD 22", multi 16 disply split screen 48 channel NVR, Harddisk 4x1TB Patch panel 48 port c/w converter & switch HUB Patch panel 16 port c/w converter & switch HUB Patch panel 6 port c/w converter & switch HUB Kabel FO dari Patch panel ke R. Security Inst camera UTP Cat 6 Grounding for Panel UPS 2 kVA Power Surge Arrester dan Charger Testing & Comisioning

2 3 4 5 6 7 8 9 10 11 12 13

Vol WKC

Sat

-

Unit Unit Unit Unit Unit lot Unit lot lot

1 1 1 1 1 1 3 500 19 1 1 1 1

Unit Unit Unit Unit bh bh bh m' ttk Unit lot lot lot

Material ( Rp )

Upah ( Rp )

B.2 1 2

Instalasi Sistem CCTV per Lantai Lantai DASAR Camera Dome Colour (Indoor Type) Camera Fixed Colour c/w Heather & Blower (Outdoor Type) Camera Fixed Colour DAY/NIGHT VARIFOCAL Camera Fixed Colour (Indoor Type) Inst. power camera Kabel NYA 3x2,5 mm² + Konduit 20 mm lengkap Outlet Kabel Instalasi dari DVR ke Kamera Kabel Coaxial RG. 11 (di dalam PVC High Impact Conduit Ø20 mm) Lantai SATU Camera Dome Colour (Indoor Type) Camera Fixed Colour (Indoor Type) 3 Inst.power camera Kabel NYA 3x2,5 mm² + Konduit 20 mm lengkap Outlet 4 Kabel Instalasi dari DVR ke Kamera Kabel Coaxial RG. 6 (di dalam PVC High Impact Conduit Ø20 mm)

B.3 1 2 3 4

Lantai DUA Camera Dome Colour (Indoor Type) Camera Fixed Colour (Indoor Type) Inst. power camera Kabel NYA 3x2,5 mm² + Konduit 20 mm lengkap Outlet Kabel Instalasi dari DVR ke Kamera Kabel Coaxial RG. 6 (di dalam PVC High Impact Conduit Ø20 mm)

B.4 1 2 3 4

Lantai TIGA Camera Dome Colour (Indoor Type) Camera Fixed Colour (Indoor Type) Inst. power camera Kabel NYA 3x2,5 mm² + Konduit 20 mm lengkap Outlet Kabel Instalasi dari DVR ke Kamera Kabel Coaxial RG. 6 (di dalam PVC High Impact Conduit Ø20 mm)

3 5 1 4 14

Buah Buah Buah Buah ttk

16,929,000 7,187,400 7,187,400 67,320,990 15,400,000 12,430,000 11,770,000 200,000 1,826,160 3,000,000 26,676,000 3,500,000 835,000

891,000 359,370 359,370 765,450 770,000 621,500 588,500 10,000 115,000 1,500,000 1,404,000 175,000 1,670,000

1 Buah - Buah 5 ttk

5,940,000 7,692,300 10,769,220 6,474,600 1,572,830

297,000 384,620 538,460 323,730 108,000

18,711,000 40,384,600 11,307,680 27,193,320 23,531,620 -

5,940,000 6,474,600 1,572,830

297,000 323,730 108,000

6,237,000 8,404,150 -

5,940,000 6,474,600 1,572,830

297,000 323,730 108,000

12,474,000 6,723,320

4 Titik - Buah 3 Buah 3 ttk

-

347,939,020

5 Titik 2 Buah - Buah 4 ttk

-

17,820,000 7,546,770 7,546,770 68,086,440 16,170,000 13,051,500 37,075,500 105,000,000 36,882,040 4,500,000 28,080,000 3,675,000 2,505,000

14 Titik

5,940,000 6,474,600 1,572,830

297,000 323,730 108,000

20,394,990 5,042,490

3 Titik

Sub Total Pekerjaan Instalasi CCTV

46 / 51

Material + Upah ( Rp )

Include

Sub Total Pekerjaan Peralatan Utama B B.1 1 2 3 4 5 6

Total Harga WKC

180,404,170

413756492.xls

PT. Wijaya Kusuma Contractors Harga Satuan Harga Satuan No.

Vol WKC

Uraian

Sat

Sub Total Pekerjaan CCTV

47 / 51

Material ( Rp )

Upah ( Rp )

Total Harga WKC Material + Upah ( Rp ) 528,343,190

413756492.xls

PT. Wijaya Kusuma Contractors PROYEK

:

LIFT48/51

BINUS VIDA

PAKET PEKERJAAN :

MEKANIKAL & ELEKTRIKAL

PERIHAL

:

TRANSPORTASI

REV / TANGGAL

:

1 / 25 FEBRUARI 2015

DISIAPKAN OLEH

:

PT. MITRA PERDANA ENGINEERING

No.

VI

Uraian

Vol

Sat

Harga Satuan

Harga Satuan

Total Harga

Material ( Rp )

Upah ( Rp )

Material + Upah ( Rp )

PEKERJAAN TRANSFORTASI Pengadaan dan pemasangan peralatan LIFT di bawah ini sesuai dengan spesifikasi lengkap dengan steel braket, support, klem dan accessories.

1

PENGADAAN UNIT LIFT PENUMPANG Kapasitas : 17 P / 1275 KG Type : Passanger

UNIT

2

PENGADAAN ACCESSORIES Pengadaan ARD Automatic Resqeu Divice

Unit

3

Pekerjaan CCTV area dalam Lift - Pekerjaan Kamera CCTV - Pekerjaan Instalasi Kamera CCTV

4

PEKERJAAN LAIN-LAIN - Pekerjaan Test Commisioning - Pekerjaan Ijin Depnaker - Pekerjaan Pengiriman ke Site Project GRAND TOTAL PEKERJAAN LIFT

PT. M ITRA PERDANA ENGINEERING Mechanical eletrcial Engineers

Unit Ttk

Include

Sudah masuk dalam pek CCTV

lot

-

-

Include

-

413756492.xls

PT. Wijaya Kusuma Contractors PROYEK PAKET PEKERJAAN PERIHAL REV / TANGGAL DISIAPKAN OLEH

: : : : :

BINUS VIDA BEKASI MEKANIKAL & ELEKTRIKAL ELEKTRONIK (DATA) 1 / 25 FEBRUARI 2015 PT. MITRA PERDANA ENGINEERING

No.

Uraian

XI. A.

Vol WKC Sat

Harga Satuan

Harga Satuan

Total Harga WKC

Material ( Rp )

Upah ( Rp )

Material + Upah ( Rp )

PEKERJAAN INSTALASI DATA

Peralatan Utama => SPEK HP Procure 1 Main Equipment Data c/w computer server & UPS - TERMASUK BIAYA TESTING COMMISSIONING 2 Rack 19" 3 Switch Hub 24 Port 10/100 4 Patch panel 24 Port 5 Sertifikasi Garansi UTP Cabling system 6 Termination & Labeling 7 Testing & Commisioning

1

set

1 unit 1 unit 1 unit - unit 1 unit 1 Ls

BY PROVIDER

600,000 402,000

1,200,000 1,148,000

3,350,000

Sub Total Pekerjaan Peralatan Utama ( Rp ) B B.1 1 2 3 4 2 3

Instalasi Sistem WIFI Lantai DASAR Patch panel 48 Port Data Outlet Installation Cable UTP Cat 5 in HIC 20 mm for Data Outlet Feeder Cable UTP Cat 6 in HIC 20 mm dari Box layanan ke Hub lantai 1 WIFI Installation Cable UTP Cat 5 in HIC 20 mm for Data Outlet

1 bh 30 bh 30 ttk 242 mtr 5 bh 5 ttk

1 2 3 4 2 3

Lantai SATU Patch panel 24 Port Data Outlet Installation Cable UTP Cat 5 in HIC 20 mm for Data Outlet Feeder Cable UTP Cat 6 in HIC 20 mm dari Box layanan ke Hub lantai 2 WIFI Installation Cable UTP Cat 5 in HIC 20 mm for Data Outlet

1 bh 8 bh 8 ttk 253 mtr 1 bh 1 ttk

1 2 3 4 2 3

Lantai DUA Patch panel 24 Port Data Outlet Installation Cable UTP Cat 5 in HIC 20 mm for Data Outlet Feeder Cable UTP Cat 6 in HIC 20 mm dari Box layanan ke Hub lantai 3 WIFI Installation Cable UTP Cat 5 in HIC 20 mm for Data Outlet

1 bh 1 bh 1 ttk 162 mtr 1 bh 1 ttk

1 2 3 2 3

Lantai TIGA Data Outlet Installation Cable UTP Cat 5 in HIC 20 mm for Data Outlet Feeder Cable UTP Cat 6 in HIC 20 mm dari Box layanan ke Hub lantai 2 WIFI Installation Cable UTP Cat 5 in HIC 20 mm for Data Outlet

1 bh 1 ttk 172 mtr 1 bh 1 ttk

B.2

B.3

B.4

Sub Total Pekerjaan Installasi DATA ( Rp )

SBO SBO SBO Include 1,800,000 1,550,000

120,700 583,940 44,990

7,000 108,000 7,500

583,940

108,000

120,700 583,940 44,990

7,000 108,000 7,500

583,940

108,000

120,700 583,940 44,990

7,000 108,000 7,500

583,940

108,000

120,700 583,940 44,990

7,000 108,000 7,500

583,940

108,000

SBO 3,831,000 20,758,200 12,702,580 SBO 3,459,700

SBO 1,021,600 5,535,520 13,279,970 SBO 691,940

SBO 127,700 691,940 8,503,380 SBO 691,940

127,700 691,940 9,028,280 SBO 691,940 81,835,330

85,185,330

TOTAL PEKERJAAN DATA

49 / 51

413756492.xls

PT. Wijaya Kusuma Contractors

50 / 51

413756492.xls

PT. Wijaya Kusuma Contractors PROYEK PAKET PEKERJAAN PERIHAL REV / TANGGAL DISIAPKAN OLEH

: : : : :

BINUS VIDA BEKASI MEKANIKAL & ELEKTRIKAL PLAMBING (AIR HUJAN) 1 / 25 FEBRUARI 2015 PT. MITRA PERDANA ENGINEERING

Harga Satuan Harga Satuan Total Harga WKC No.

VII

Uraian

Vol WKC Sat

Material ( Rp )

Upah ( Rp )

Material + Upah ( Rp )

PEKERJAAN PIPA AIR HUJAN Pengadaan/Pemasangan PAH, Kelas AW, Harus Lengkap Dengan ACC semua Material Bantu, Lengkap Support DLL yang Di Perlukan.

1 2 1

Blok - A Pengadaan dan Pemasangan Roof Drain Dia 4" Pengadaan dan Pemasangan Pipa PVC - AW, Dia 4" Pipa PVC - AW, Dia 4" (perporated)

39 104 268

bh m m

140,000 80,670 96,800

40,000 24,000 20,000

7,020,000 10,885,680 31,302,400

1 2

Blok - B Pengadaan dan Pemasangan Roof Drain Dia 4" Pengadaan dan Pemasangan Pipa PVC - AW, Dia 4"

7 143

bh m

140,000 80,670

40,000 24,000

1,260,000 14,967,810

1 2

Pengadaan dan Pemasangan Roof Drain Dia 4" Pengadaan dan Pemasangan Pipa PVC - AW, Dia 4"

8 83

bh m

140,000 80,670

40,000 24,000

1,440,000 8,687,610

1 2

Blok - E Pengadaan dan Pemasangan Roof Drain Dia 4" Pengadaan dan Pemasangan Pipa PVC - AW, Dia 4"

7 25

bh m

140,000 80,670

40,000 24,000

1,260,000 2,616,750

1

Ls

8,976,000

4,488,000

13,464,000

Material Bantu TOTAL PEKERJAAN PLAMBING (AIR HUJAN)

51 / 51

92,904,250

413756492.xls