Вы находитесь на странице: 1из 15

POS ANGGARAN

Bangunan Gedung
Inventaris Kantor
Komputer
(empty)
Peralatan Gedung
Total Result

Sum - BIAYA (Rp)


10739072675
6065845900
5033818400
6924979800
28763716775

8. CIVIL & ARSITEK


NO

ITEM PEKERJAAN

VOL

SAT
HARGA SAT (Rp)

1 Dinding Sandwich Panel (50mm , styroform 15 density fire retardant)

Ruangan Server

###

m2

650,000

TOTAL
2 Pekerjaan Dinding Partisi Gypsum
Dinding Partisi gypsum Jayaboard 2 muka (9mm) Non fire rated
Command Center Room

62.10

m2

275,000

Security Room

74.00

275,000

Ruang Istirahat

18.00

m2

275,000

Locker Room

33.00

m2

275,000

Main Lobby

###

275,000

Lobby dan koridor

###

275,000

Data Center On Duty

90.00

m2

275,000

Staging and Testing Room

78.00

275,000

N O C Room

77.00

275,000

Tape Media Storage room

70.00

m2

275,000

Ruang Tabung

49.00

275,000

Ruang Power

74.00

275,000

Server Room

86.00

m2

275,000

Kolom cover

###

275,000

TOTAL
* Volume based on info site 4,5 meter in height

###

m2

###

m2

8.70
1.00

m2
Unit

###
###

m2
ml

1,150,000
475,000

unit
unit
unit
unit

9,950,000
9,950,000
9,950,000
5,150,000

3 Pekerjaan Pengecatan
Pekerjaan Pengecatan Partisi ex. Catylac

42,500

4 Pekerjaan Kaca, Pintu & Jendela


Kaca, Pintu dan Jendela (tanpa sticker)
Pekerjaan Magic Glass
Automatic Vacuum Doormat
Pekerjaan Partisi dinding Kaca Tempered 12 mm Frameless
Door Shoe + Stenlis

7,417,000
71,000,000

TOTAL
5 Pekerjaan Pintu Kaca Tempered
Pekerjaan Pintu Kaca Tempered 12 mm Frameless (tanpa sticker)
Termasuk Fitting, Pull Handle 35 cm dan Lock Case
Type 1 (network, Telco, Backup,Core server, Server)
5.00
Type 2 (Selasar 2 unit, Server entrance, NOC)
4.00
Type 3 (Command, main lobby, Data centre on duty, Stagi 4.00
Type 4 (B-up, tabung, Security, Command, r. Istirahat, lift) 6.00

NO

ITEM PEKERJAAN

VOL

SAT
HARGA SAT (Rp)

1.00
1.00
1.00

unit
unit
unit

16,630,000
16,630,000
16,630,000

Pek. Pemasangan Plafond :


R. Main lobby
R. NOC
R. Staging n Testing
R. Data Center on duty
R. Buid up media storage
R. Tabung
R. Power DC
R. Selasar Service
R.Panel

###

m2

230,000

Pengecatan Plafond

###

m2

42,500

1.00
1.00
1.00
1.00
2.00
2.00
1.00

ls
ls
ls
ls
unit
unit
Ls

8,820,000
11,613,000
11,613,000
5,136,000
10,404,000
7,500,000
7,150,000

Pekerjaan Pintu Besi


Ruang masuk Server
Ruang Panel
Ruang Power
TOTAL
6

PEKERJAAN PLAFOND Gypsum 9mm (Flat)

TOTAL
7 PEKERJAAN INTERIOR
1 Security Room
Showcase (bahan Plywood 18 mm Finishing duco)
Faade area Lobby Lift (Bahan ACP)
Fasade area Main Lobby (wallpaper)
showcase area Security
Meja command center
Acrylic + Sticker Askes
Wallpaper Background

Ruang Data Center on Duty


Backdrop

1.00

5,220,000

TOTAL

8 PEKERJAAN SANITAIR
1 Toilet pria
Closet duduk ex-TOTO CW825J
Shower set ex-TOTO TX449SI
Urinoir with otomatic flush ex-TOTO type U57 K
Partisi Urinal ex - TOTO type AW115J
Wastafel ex-TOTO LW 641J/TX 119LI
shower spray ex - TOTO type TB19CSMCR

2.00
2.00
3.00
2.00
2.00
2.00

bh
bh
bh
bh
bh
bh

10,500,000
8,240,000
6,120,000
1,110,000
4,544,000
659,000

NO

ITEM PEKERJAAN
Toilet Paper Holder ex-TOTO TX703AI
Soap Holder ex-TOTO TX2BV1B
Hand Dryer ex-TOTO HD 3000S
Cermin
Floor Drain ex-TOTO TX1AV1
Table top granit wastafel (max 3ml)
Toilet Wanita
Closet duduk ex-TOTO CW825J
shower spray ex - TOTO type TB19CSMCR
Shower set ex-TOTO TX449SI
Wastafel ex-TOTO LW 641J/TX 119LI
Toilet Paper Holder ex-TOTO TX703AI
Soap Holder ex-TOTO TX2BV1B
Hand Dryer ex-TOTO HD 3000S
Cermin
Floor Drain ex-TOTO TX1AV1
Table top granit wastafel (max 3ml)

VOL
2.00
2.00
2.00
1.00
2.00
1.00

2.00
2.00
2.00
2.00
2.00
2.00
2.00
1.00
2.00
1.00

SAT
HARGA SAT (Rp)
bh
501,000
bh
263,000
bh
5,550,000
bh
4,500,000
bh
295,000
bh
6,500,000

bh
bh
bh
bh
bh
bh
bh
bh
bh
bh

10,500,000
659,000
8,240,000
4,544,000
501,000
263,000
5,550,000
4,500,000
295,000
6,500,000

TOTAL
TOTAL SEBELUM PPN
PPN 10%
TOTAL SETELAH PPN

JUMLAH HARGA (Rp)

239,850,000
239,850,000

17,077,500
20,350,000
4,950,000
9,075,000
42,350,000
96,800,000
24,750,000
21,450,000
21,175,000
19,250,000
13,475,000
20,350,000
23,650,000
64,350,000
399,052,500

61,671,750

64,527,900
71,000,000
307,050,000
58,425,000
501,002,900

49,750,000
39,800,000
39,800,000
30,900,000

JUMLAH HARGA (Rp)

16,630,000
16,630,000
16,630,000
210,140,000

58,190,000

10,752,500

68,942,500

8,820,000
11,613,000
11,613,000
5,136,000
20,808,000
15,000,000
7,150,000

5,220,000
85,360,000

21,000,000
16,480,000
18,360,000
2,220,000
9,088,000
1,318,000

JUMLAH HARGA (Rp)


1,002,000
526,000
11,100,000
4,500,000
590,000
6,500,000
21,000,000
1,318,000
16,480,000
9,088,000
1,002,000
526,000
11,100,000
4,500,000
590,000
6,500,000
-

164,788,000
1,730,807,650
173,080,765
1,903,888,415

8. CIVIL & ARSITEK HPP


NO

ITEM PEKERJAAN

VOL

SAT

###
m2
1 Dinding Sandwich Panel (50mm , styroform 15 density fire retardant)
Ruangan Server

###

m2

ToTal
Dinding Partisi gypsum Jayaboard 2 muka (9mm) Non fire rated
Command Center Room

###

m2

74.00

m2

Toilet Pria

###

m2

Toilet Wanita

###

m2

Ruang Istirahat

84.00

m2

Locker Room

33.00

m2

Main Lobby

###

m2

Lobby dan koridor

###

m2

Ruang Panel

###

m2

Data Center On Duty

90.00

m2

Staging and Testing Room

78.00

m2

N O C Room

77.00

m2

Tape Media Storage room

70.00

m2

Ruang Tabung

49.00

m2

Ruang Power

74.00

m2

###

m2

Server Room

86.00

m2

Kolom cover

###

m2

TOTAL
* Volume based on info site 4,5 meter in height

###

m2

Pekerjaan Pengecatan ex. Catylac

###

m2

8.70
1.00

m2
Unit

Security Room

Outdoor PAC Room

Kaca, Pintu dan Jendela


Pekerjaan Magic Glass
Automatic Vacuum Doormat

Pekerjaan Partisi dinding Kaca Tempered 12 mm Frameless


Door Shoe + Stenlis

###
###

m2
ml

5.00
4.00
4.00
6.00

unit
unit
unit
unit

1.00
1.00
1.00

unit
unit
unit

TOTAL

Pekerjaan Pintu Kaca Tempered 12 mm Frameless


Termasuk Fitting, Pull Handle 35 cm dan Lock Case
Type 1 (network, Telco, Backup,Core server, Server)
Type 2 (Selasar 2 unit, Server entrance, NOC)
Type 3 (Command, main lobby, Data centre on duty,
Type 4 (B-up, tabung, Security, Command, r. Istirahat, l
Pekerjaan Pintu Besi
Ruang masuk Server
Ruang Panel
Ruang Power
TOTAL
8.3 PEKERJAAN PLAFOND AKUSTIK PANEL (Flat)
Lobby Area Lift

19.00

m2

Command Center Room

43.00

m2

Security Room

15.00

m2

###

m2

Ruang Panel

13.00

m2

Data Center On Duty

25.00

m2

Staging and Testing Room

17.00

m2

N O C Room

18.00

m2

Tape Media Storage room

14.00

m2

Ruang Tabung

13.00

m2

Ruang Power

15.00

m2

Ramp

10.00

m2

Toilet Pria

18.00

m2

Toilet Wanita

14.00

m2

Ruang Istirahat

12.00

m2

3.00

m2

12.00

m2

Lobby dan koridor

Locker Room
Ramp
Corridor / Selasar

TOTAL
8.4 PEKERJAAN INTERIOR
1 Security Room
Showcase (bahan Plywood 18 mm Finishing duco)
Faade area Lobby Lift (Bahan ACP)
Fasade area Main Lobby
showcase area Security
Meja command center

1.00
1.00
1.00
1.00
2.00

ls
ls
ls
ls
unit

2 Ruang Data Center on Duty

Backdrop

1.00

TOTAL

8.5 PEKERJAAN SANITAIR


1 Toilet pria
Closet duduk ex-TOTO CW825J
Shower set ex-TOTO TX449SI
Urinoir with otomatic flush ex-TOTO type U57 K
Partisi Urinal ex - TOTO type AW115J
Wastafel ex-TOTO LW 641J/TX 119LI
shower spray ex - TOTO type TB19CSMCR
Toilet Paper Holder ex-TOTO TX703AI
Soap Holder ex-TOTO TX2BV1B
Hand Dryer ex-TOTO HD 3000S
Cermin
Floor Drain ex-TOTO TX1AV1
Table top granit wastafel (max 3ml)

2.00
2.00
3.00
2.00
2.00
2.00
2.00
2.00
2.00
1.00
2.00
1.00

bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh

2.00
2.00
2.00
2.00
2.00
2.00
2.00
1.00
2.00
1.00

bh
bh
bh
bh
bh
bh
bh
bh
bh
bh

2 Toilet Wanita

Closet duduk ex-TOTO CW825J


shower spray ex - TOTO type TB19CSMCR
Shower set ex-TOTO TX449SI
Wastafel ex-TOTO LW 641J/TX 119LI
Toilet Paper Holder ex-TOTO TX703AI
Soap Holder ex-TOTO TX2BV1B
Hand Dryer ex-TOTO HD 3000S
Cermin
Floor Drain ex-TOTO TX1AV1
Table top granit wastafel (max 3ml)

TOTAL
TOTAL SEBELUM PPN
PPN 10%
TOTAL SETELAH PPN

HARGA SAT (Rp)


JUMLAH HARGA (Rp)
re retardant)
420,000

154,980,000
154,980,000

200,000

34,600,000

200,000

14,800,000

200,000

21,600,000

200,000

21,600,000

200,000

16,800,000

200,000

6,600,000

200,000

30,800,000

200,000

70,400,000

200,000

27,400,000

200,000

18,000,000

200,000

15,600,000

200,000

15,400,000

200,000

14,000,000

200,000

9,800,000

200,000

14,800,000

200,000

21,200,000

200,000

17,200,000

200,000

46,800,000
417,400,000

25,000

52,175,000

7,417,000
71,000,000

64,527,900
71,000,000

1,150,000
475,000

307,050,000
58,425,000
501,002,900

7,500,000
7,500,000
7,500,000
7,500,000

37,500,000
30,000,000
30,000,000
45,000,000

9,990,000
9,990,000
9,990,000

9,990,000
9,990,000
9,990,000
172,470,000

130,000

2,470,000

130,000

5,590,000

130,000

1,950,000

130,000

18,330,000

130,000

1,690,000

130,000

3,250,000

130,000

2,210,000

130,000

2,340,000

130,000

1,820,000

130,000

1,690,000

130,000

1,950,000

130,000

1,300,000

130,000

2,340,000

130,000

1,820,000

130,000

1,560,000

130,000

390,000

130,000

1,560,000

52,260,000

7,350,000
9,678,000
9,678,000
4,280,000
8,670,000

7,350,000
9,678,000
9,678,000
4,280,000
17,340,000

4,350,000

4,350,000
52,676,000

7,035,000
5,520,800
4,100,400
743,700
3,044,480
441,530
335,670
176,210
3,718,500
3,000,000
197,650
3,500,000

14,070,000
11,041,600
12,301,200
1,487,400
6,088,960
883,060
671,340
352,420
7,437,000
3,000,000
395,300
3,500,000

7,035,000
441,530
5,520,800
3,044,480
335,670
176,210
3,718,500
3,000,000
197,650
3,500,000

14,070,000
883,060
11,041,600
6,088,960
671,340
352,420
7,437,000
3,000,000
395,300
3,500,000
-

108,667,960
TOTAL SEBELUM PPN
PPN 10%
TOTAL SETELAH PPN

1,511,631,860
151,163,186
1,662,795,046