RINCIAN ANGGARAN BIAYA

PEMBANGUNAN EXECUTIVE OFFICE & RESTAURANT

NO URAIAN PEKERJAAN SAT VOLUME

V PEKERJAAN ARSITEKTUR

A PEKERJAAN DINDING

A.1 LANTAI SEMI BASEMENT

1 Dinding pasangan hebel m² 290.00
2 Plesteran dinding m² 895.00
3 Acian m² 895.00
4 Keramik 40 x 40 m² 75.00

A.2 LANTAI 1
1 Dinding pasangan hebel m² 736.00
2 Plesteran Dinding m² 1,558.00
3 acian m² 1,558.00
4 Keramik 60 x 60 Toilet m² 112.00
5 Keramik 30 x 30 Kitchen m² 86.00
6 Marmer Tranvertine (Planter Box) m² 73.00
7 Batu adhesite 40 x 40 (Ramp) m² 50.00
8 Marmer Pembungkus Kolom m² 80.00

A.3 LANTAI 2
1 Dinding pasangan hebel m² 635.00
2 Plesteran Dinding m² 1,356.00
3 acian m² 1,356.00
4 Keramik 60 x 60 Toilet m² 112.00
5 Marmer Tranvertine (below swimming pool) m² 45.00
6 Marmer Pembungkus Kolom m² 108.00

A.4 LANTAI 3
1 Dinding pasangan hebel m² 606.00
2 Plesteran Dinding m² 1,298.00
3 acian m² 1,298.00
4 Keramik 60 x 60 Toilet m² 112.00
5 Keramik 30 x 30 Sauna m² 45.00
6 Marmer Tranvertine (Changing Room) m² 64.00
7 Keramik Kolam Renang m² 134.00
8 Marmer Pembungkus Kolom m² 98.00

A.5 LANTAI 4
1 Dinding pasangan hebel m² 646.00
 2 Plesteran Dinding m² 1,378.00
3 acian m² 1,378.00
4 Keramik 60 x 60 Toilet m² 112.00
5 Partisi Interior Gypsum Rangka Hollo m² 104.00

A.6 LANTAI 5
1 Dinding pasangan hebel m² 636.00
2 Plesteran Dinding m² 1,358.00
3 acian m² 1,358.00
4 Keramik 60 x 60 Toilet m² 112.00
5 Partisi Interior Gypsum Rangka Hollo m² 125.00

A.7 LANTAI ATAP

1 Dinding pasangan hebel m² 312.00
2 Plesteran Dinding m² 710.00
3 acian m² 710.00

B PEKERJAAN LANTAI

B.1 LANTAI BASEMENT

1 Batu adesite Ramp m² 84.00
2 Granitile 40 x 40 m² 322.00
3 Keramik Tangga dan Service m² 60.00

B.2 LANTAI 1
1 Granite Porte Cochore m² 59.00
2 Marmer Loby Lift dan Mushola m² 36.00
3 Marmer Tanggak ke Lounge area lt. 2 m² 85.00
4 Granitile 60 x 60 Restourant m² 212.00
5 Keramik 60 x 60 Toilet m² 40.00
6 Keramik 30 x 30 Servise Area dan Tangga m² 75.00

B.3 LANTAI 2
1 Marmer Slab Import m² 263.00
2 Keramik Tangga m² 40.00
3 Batu Alam (Ruang Outdoor) m² 46.00

B.4 LANTAI 3
1 Marmer Slab Import m² 206.00
2 Keramik Tangga m² 40.00
3 Keramik Sauna m² 10.00
4 Marmer Changing Room m² 20.00
5 Kayu Pool Deck m² 35.00
6 Batu Alam Tangga Kolam m² 34.00
B.5 LANTAI 4
1 Marmer Slab Import (Lobby dan Ruang Meeting) m² 100.00
2 Granitile 60 x 60 Office m² 170.00
3 Granitile 60 x 60 Toilet m² 40.00
4 Keramiik Balkon Luar m² 35.00

B.6 LANTAI 5
1 Marmer Slab Import m² 265.00
2 Keramik Tangga m² 40.00
3 Keramik Balkon Luar m² 35.00

B.7 LANTAI ATAP

1 Keramik 30 x 30 Gudang m² 60.00
2 Keramik Tangga m² 40.00

C PEKERJAAN PINTU JENDELA

C.1 LANTAI BASEMENT

1 Type GD 1 set 1.00
2 Type SD 1 set 1.00
3 Type UD 1 set 1.00
4 Type UD 2 set 1.00
5 Type ADW 1 set 1.00
6 Type WD 1 set 2.00
7 Type WD 2 set 1.00

C.2 LANTAI 1
1 Type GD 1 set 1.00
2 Type GD 2 set 1.00
3 Type GD 3 set 1.00
4 Type CW 1 set 3.00
5 Type CW 2 set 1.00
6 Type CW 3 set 1.00
7 Type WD 1 set 5.00
8 Type SD 1 set 2.00
9 Type AW 1 set 4.00
10 Type AW 2 set 1.00
11 Type UD 1 set 1.00
12 Type UD 2 set 1.00

C.3 LANTAI 2
1 Type GD 1 set 1.00
2 Type GD 2 set 1.00
3 Type CW 1 set 1.00
4 Type CW 2 set 1.00
 5 Type CW 3 set 1.00
6 Type CW 4 set 1.00
7 Type WD 1 set 3.00
8 Type SD 1 set 1.00
9 Type AW 1 set 2.00
10 Type UD 1 set 1.00

C.4 LANTAI 3
1 Type GD 1 set 3.00
2 Type GD 2 set 1.00
3 Type CW 1 set 4.00
4 Type CW 2 set 1.00
5 Type CW 3 set 1.00
6 Type WD 1 set 5.00
7 Type AW 1 set 2.00
8 Type SD 1 set 1.00
9 Type UD 1 set 1.00

C.5 LANTAI 4
1 Type GD 1 set 3.00
2 Type GD 2 set 1.00
3 Type CW 1 set 4.00
4 Type CW 2 set 1.00
5 Type CW 3 set 1.00
6 Type WD 1 set 5.00
7 Type AW 1 set 2.00
8 Type SD 1 set 1.00
9 Type UD 1 set 1.00

C.6 LANTAI 5
1 Type GD 1 set 1.00
2 Type GD 4 set 1.00
3 Type GD 5 set 1.00
4 Type GD 6 set 1.00
5 Type GD 7 set 2.00
6 Type CW 1 set 1.00
7 Type CW 2 set 1.00
8 Type CW 3 set 2.00
9 Type WD 1 set 4.00
10 Type AW 1 set 2.00
11 Type AW 2 set 1.00
12 Type SD 1 set 1.00
13 Type UD 1 set 1.00

C.7 LANTAI ATAP

 1 Type SD 1 set 1.00
2 Type SD 2 set 1.00

D PEKERJAAN PLAFOND

D.1 LANTAI BASEMENT

1 Decoratif Plafond HPL Lobby Lift m² 13.00
2 Gypsum 9 mm Rangka Metal Furing m² 288.00
3 Cornice / List Gypsum Standard m² 400.00

D.2 LANTAI 1
1 Decoratif Plafond HPL Lobby Lift m² 16.00
2 Decoratif Plafond HPL Area Restourant m² 175.00
3 Decoratif Plafond CNC m² 25.00
4 Gypsum 9 mm Rangka Metal Furing m² 100.00
5 Cornice / List Gypsum Standard m² 235.00

D.3 LANTAI 2
1 Decoratif Plafond HPL Lobby Lift m² 16.00
2 Decoratif Plafond HPL Area Executive Lounge and Bar m² 225.00
3 Gypsum 9 mm Rangka Metal Furing m² 75.00
4 Cornice / List Gypsum Standard m² 215.00

D.4 LANTAI 3
1 Decoratif Plafond HPL Lobby Lift m² 16.00
2 Decoratif Plafond HPL Area Executive Lounge and Swimming Pool m² 234.00
3 Gypsum 9 mm Rangka Metal Furing m² 90.00
4 Cornice / List Gypsum Standard m² 331.00

D.5 LANTAI 4
1 Decoratif Plafond HPL Lobby Lift m² 36.00
2 Decoratif Plafond HPL Area Meeting Room m² 65.00
3 Gypsum 9 mm Rangka Metal Furing m² 35.00
4 Accustic Celling m² 200.00
5 Cornice / List Gypsum Standard m² 125.00

D.6 LANTAI 5
1 Decoratif Plafond HPL Lobby Lift m² 36.00
2 Decoratif Plafond HPL Area Meeting Room m² 80.00
3 Gypsum 9 mm Rangka Metal Furing m² 40.00
4 Accustic Celling m² 285.00
5 Cornice / List Gypsum Standard m² 125.00

D.7 LANTAI ATAP

1 Decoratif Plafond HPL Area Overhung Area m² 80.00
 2 Gypsum 9 mm Rangka Metal Furing m² 60.00
3 Cornice / List Gypsum Standard m² 125.00

E PEKERJAAN CAT

E.1 LANTAI BASEMENT

1 Waterproof Dinding m² 400.00
2 Cat Acrilic Dinding Dalam m² 472.50
3 Cat Plafond m² 288.00

E.2 LANTAI 1
1 Cat Weathershield m² 500.00
2 Cat Acrilic Dinding Dalam m² 1,050.00
3 Cat Plafond m² 100.00

E.3 LANTAI 2
1 Cat Weathershield m² 500.00
2 Cat Acrilic Dinding Dalam m² 800.00
3 Cat Plafond m² 75.00

E.4 LANTAI 3
1 Cat Weathershield m² 450.00
2 Cat Acrilic Dinding Dalam m² 750.00
3 Cat Plafond m² 90.00

E.5 LANTAI 4
1 Cat Weathershield m² 450.00
2 Cat Acrilic Dinding Dalam m² 850.00
3 Cat Plafond m² 45.00

E.6 LANTAI 5
1 Cat Weathershield m² 450.00
2 Cat Acrilic Dinding Dalam m² 850.00
3 Cat Plafond m² 40.00

E.7 LANTAI ATAP

1 Cat Weathershield m² 425.00
2 Cat Acrilic Dinding Dalam m² 775.00
3 Cat Plafond m² 60.00

F PEKERJAAN SANITARY DAN TOILET

1 Closet TOTO unit 21.00

2 Washlet unit 21.00
3 Tissue Holder unit 21.00
 4 Washtafel Under Counter unit 11.00
5 Krans Washtafel unit 11.00
6 Ring Towel unit 11.00
7 Cermin unit 11.00
8 Mejabeton berikut Granite unit 11.00
9 Urinoar unit 11.00
10 Floor Drain Stainlles unit 26.00
11 Kobikal Toilet dan Assesories set 10.00
12 Jenitor dan Assesories unit 6.00

G PEKERJAAN ATAP

Rangka Atap Baja IWF 200,100,55, Gording CNP. Atap Allumunium,

1
BJLS 45 Collor, Lapisan Bawqah Celling Allumunium Motif Kayu
m² 120.00

2 Listplank ACP m' 65.00

3 Canopy Konstruksi Baja Lapis ACP, kombinasi Kaca m' 70.00

H PEKERJAAN LAIN LAIN

1 Railling Tangg Service dan Kebakaran m' 189.00

2 Railling Tangga menuju Bar & Lounge m' 40.00
3 Balustrade Kaca Railling Balkon m' 65.00
4 Waterproofing Membrane atau Coating m² 295.00
5 Screeding m² 295.00

6 CNC Façade dari bahan metal termasuk Rangka Finish Powder Coating m² 318.00

7 Pintu Access Basement unit 2.00

I PEKERJAAN LUAR BANGUNAN DAN TAMAN

Pagar samping dan belakang (Pondasi Strauss, Tie Beam, Pasangan
1
Dinding Bata, Plester Aci, Finish Cat)
m' 57.00

2 Planter Taman, Pasangan Beton Finish Aci Profile m² 31.00

3 Jalan dan Parkir Area Paving K 300 m² 191.00
4 Beton dudukan Genset set 1.00
5 Taman lump 1.00
6 Pos Jaga unit 1.00
7 Taman lump 1.00
HARGA SATUAN JUMLAH HARGA
Rp. Rp

9,954,019,435.25

2,373,536,100.00

160,000.00 46,400,000.00
40,000.00 35,800,000.00
40,000.00 35,800,000.00
216,000.00 16,200,000.00

160,000.00 117,760,000.00
40,000.00 62,320,000.00
40,000.00 62,320,000.00
421,000.00 47,152,000.00
175,000.00 15,050,000.00
1,312,500.00 95,812,500.00
326,000.00 16,300,000.00
421,000.00 33,680,000.00

160,000.00 101,600,000.00
40,000.00 54,240,000.00
40,000.00 54,240,000.00
421,000.00 47,152,000.00
1,312,500.00 59,062,500.00
1,968,750.00 212,625,000.00

160,000.00 96,960,000.00
40,000.00 51,920,000.00
40,000.00 51,920,000.00
421,000.00 47,152,000.00
175,000.00 7,875,000.00
1,312,500.00 84,000,000.00
421,000.00 56,414,000.00
1,968,950.00 192,957,100.00

160,000.00 103,360,000.00
 40,000.00 55,120,000.00
40,000.00 55,120,000.00
421,000.00 47,152,000.00
200,000.00 20,800,000.00

160,000.00 101,760,000.00
40,000.00 54,320,000.00
40,000.00 54,320,000.00
421,000.00 47,152,000.00
200,000.00 25,000,000.00

160,000.00 49,920,000.00
40,000.00 28,400,000.00
40,000.00 28,400,000.00

2,665,330,500.00

326,000.00 27,384,000.00
326,000.00 104,972,000.00
326,000.00 19,560,000.00

326,000.00 19,234,000.00
1,531,000.00 55,116,000.00
1,531,000.00 130,135,000.00
326,000.00 69,112,000.00
326,000.00 13,040,000.00
120,000.00 9,000,000.00

2,406,250.00 632,843,750.00
120,000.00 4,800,000.00
326,000.00 14,996,000.00

2,406,250.00 495,687,500.00
120,000.00 4,800,000.00
120,000.00 1,200,000.00
2,406,250.00 48,125,000.00
700,000.00 24,500,000.00
326,000.00 11,084,000.00
 2,406,250.00 240,625,000.00
326,000.00 55,420,000.00
326,000.00 13,040,000.00
120,000.00 4,200,000.00

2,406,250.00 637,656,250.00
120,000.00 4,800,000.00
120,000.00 4,200,000.00

250,000.00 15,000,000.00
120,000.00 4,800,000.00

1,382,018,750.00

18,375,000.00 18,375,000.00
12,250,000.00 12,250,000.00
5,687,500.00 5,687,500.00
7,656,250.00 7,656,250.00
15,312,500.00 15,312,500.00
7,437,500.00 14,875,000.00
10,500,000.00 10,500,000.00

18,375,000.00 18,375,000.00
21,875,000.00 21,875,000.00
10,937,500.00 10,937,500.00
42,000,000.00 126,000,000.00
56,000,000.00 56,000,000.00
10,500,000.00 10,500,000.00
7,437,500.00 37,187,500.00
12,250,000.00 24,500,000.00
3,937,500.00 15,750,000.00
3,062,500.00 3,062,500.00
7,656,250.00 7,656,250.00
9,625,000.00 9,625,000.00

18,375,000.00 18,375,000.00
24,500,000.00 24,500,000.00
28,000,000.00 28,000,000.00
10,500,000.00 10,500,000.00
21,000,000.00 21,000,000.00
28,000,000.00 28,000,000.00
7,437,500.00 22,312,500.00
12,250,000.00 12,250,000.00
3,937,500.00 7,875,000.00
7,656,250.00 7,656,250.00

18,375,000.00 55,125,000.00
24,500,000.00 24,500,000.00
15,312,500.00 61,250,000.00
10,500,000.00 10,500,000.00
16,275,000.00 16,275,000.00
7,437,500.00 37,187,500.00
3,937,500.00 7,875,000.00
12,250,000.00 12,250,000.00
7,656,250.00 7,656,250.00

18,375,000.00 55,125,000.00
24,500,000.00 24,500,000.00
15,312,500.00 61,250,000.00
10,500,000.00 10,500,000.00
16,275,000.00 16,275,000.00
7,437,500.00 37,187,500.00
3,937,500.00 7,875,000.00
12,250,000.00 12,250,000.00
7,656,250.00 7,656,250.00

18,375,000.00 18,375,000.00
16,625,000.00 16,625,000.00
19,687,500.00 19,687,500.00
13,781,250.00 13,781,250.00
15,312,500.00 30,625,000.00
99,750,000.00 99,750,000.00
10,500,000.00 10,500,000.00
3,937,500.00 7,875,000.00
7,437,500.00 29,750,000.00
3,937,500.00 7,875,000.00
6,562,500.00 6,562,500.00
12,250,000.00 12,250,000.00
7,656,250.00 7,656,250.00
12,250,000.00 12,250,000.00
16,625,000.00 16,625,000.00

874,167,187.50

515,625.00 6,703,125.00
117,187.50 33,750,000.00
42,187.50 16,875,000.00

515,625.00 8,250,000.00
703,125.00 123,046,875.00
421,875.00 10,546,875.00
117,187.50 11,718,750.00
42,187.50 9,914,062.50

515,625.00 8,250,000.00
703,125.00 158,203,125.00
117,187.50 8,789,062.50
42,187.50 9,070,312.50

515,625.00 8,250,000.00
703,125.00 164,531,250.00
117,187.50 10,546,875.00
42,187.50 13,964,062.50

515,625.00 18,562,500.00
703,125.00 45,703,125.00
117,187.50 4,101,562.50
107,812.50 21,562,500.00
42,187.50 5,273,437.50

515,625.00 18,562,500.00
703,125.00 56,250,000.00
117,187.50 4,687,500.00
107,812.50 30,726,562.50
42,187.50 5,273,437.50

609,375.00 48,750,000.00
 117,187.50 7,031,250.00
42,187.50 5,273,437.50

376,296,093.75

117,187.50 46,875,000.00
60,937.50 28,792,968.75
37,500.00 10,800,000.00

42,187.50 21,093,750.00
32,812.50 34,453,125.00
37,500.00 3,750,000.00

42,187.50 21,093,750.00
32,812.50 26,250,000.00
37,500.00 2,812,500.00

42,187.50 18,984,375.00
32,812.50 24,609,375.00
37,500.00 3,375,000.00

42,187.50 18,984,375.00
32,812.50 27,890,625.00
37,500.00 1,687,500.00

32,812.50 14,765,625.00
32,812.50 27,890,625.00
28,125.00 1,125,000.00

32,812.50 13,945,312.50
32,812.50 25,429,687.50
28,125.00 1,687,500.00

341,900,000.00

3,150,000.00 66,150,000.00
225,000.00 4,725,000.00
275,000.00 5,775,000.00
 2,750,000.00 30,250,000.00
3,500,000.00 38,500,000.00
450,000.00 4,950,000.00
1,000,000.00 11,000,000.00
3,000,000.00 33,000,000.00
7,500,000.00 82,500,000.00
425,000.00 11,050,000.00
4,500,000.00 45,000,000.00
1,500,000.00 9,000,000.00

512,770,804.00

2,062,812.50 247,537,500.00

311,281.60 20,233,304.00
3,500,000.00 245,000,000.00

1,024,537,500.00

743,750.00 140,568,750.00
2,143,750.00 85,750,000.00
1,531,250.00 99,531,250.00
109,375.00 32,265,625.00
65,625.00 19,359,375.00

1,968,750.00 626,062,500.00

10,500,000.00 21,000,000.00

403,462,500.00
743,750.00 42,393,750.00

2,143,750.00 66,456,250.00
1,531,250.00 292,468,750.00
109,375.00 109,375.00
65,625.00 65,625.00
1,968,750.00 1,968,750.00
10,500,000.00 10,500,000.00