No URAIAN PEKERJAAN VOLUM SAT HARGA SATUAN JUMLAH

1 PEKERJAAN PENDAHULUAN E
1 Pembelian lahan Rp 3,200,000,000.00
2 Patok - patok / Bouwplank 24.00 Lot Rp 575,000.00 Rp 13,800,000.00
3 Peralatan Kerja 30.00 Lot Rp 500,000.00 Rp 15,000,000.00
4 Perancah Kerja 60.00 Lot Rp 700,000.00 Rp 42,000,000.00
TOTAL Rp 3,270,800,000.00
2 PEKERJAAN PEMBESIAN WF & LANTAI
1 GRC
Pekerjaan Besi WF 200x150 40.00 kg Rp 25,500.00 Rp 1,020,000.00
2 Pekerjaan Besi CNP 75x35 40.00 kg Rp 25,500.00 Rp 1,020,000.00
3 Pekerjaan siku 60x60 40.00 kg Rp 25,500.00 Rp 1,020,000.00
4 Pekerjaan kawat las 3,2 50.00 kg Rp 29,000.00 Rp 1,450,000.00
5 Plate 10 mm 50.00 kg Rp 23,500.00 Rp 1,175,000.00
6 Baut 5/8x2,5 45.00 pcs Rp 4,500.00 Rp 202,500.00
7 Lantai GRC 16 mm/Tripleks 12 mm 60.00 lmbr Rp 375,000.00 Rp 22,500,000.00
8 HPL 80.00 lmbr Rp 175,000.00 Rp 14,000,000.00
9 Lem 80.00 kg Rp 75,000.00 Rp 6,000,000.00
10 Cat minyak 60.00 bh Rp 85,000.00 Rp 5,100,000.00
11 Thiner 45.00 ltr Rp 35,000.00 Rp 1,575,000.00
TOTAL Rp 55,062,500.00
3 PEKERJAAN KAYU
1 Kusen Pintu Jendela 16.00 m³ Rp 7,800,000.00 Rp 124,800,000.00
2 Pintu Panel 30.00 m³ Rp 395,000.00 Rp 11,850,000.00
3 Jendela Kaca 30.00 m² Rp 520,000.00 Rp 15,600,000.00
4 Rangka Atap Kuda kuda Baja Ringan 80.00 m³ Rp 405,000.00 Rp 32,400,000.00
5 Papan, List Plank 48.00 m² Rp 445,000.00 Rp 21,360,000.00
6 Rangka Plapond Gypsum 80.00 m² Rp 525,000.00 Rp 42,000,000.00
TOTAL Rp 248,010,000.00
4 PEKERJAAN ATAP
1 Atap Multiroof 80.00 m² Rp 320,000.00 Rp 25,600,000.00
2 Rabung Multiroof 85.00 m² Rp 420,000.00 Rp 35,700,000.00
3 Pekerjaan Rangka Atap Kanopi Baja Ringan 80.00 m² Rp 130,000.00 Rp 10,400,000.00
4 Pekerjaan Atap Spandek 80.00 m2 Rp 90,000.00 Rp 7,200,000.00
5 Pekerjaan Listplank 50.00 m1 Rp 60,000.00 Rp 3,000,000.00
6 Pekerjaan Tiang Kanopi 4 Mtr 60.00 btg Rp 240,000.00 Rp 14,400,000.00
7 Teralis 130.00 m2 Rp 2,000,000.00 Rp 260,000,000.00
TOTAL Rp 356,300,000.00
5 PEKERJAAN SANITARY
1 Bongkar Kamar Mandi Lama 1.00 unit Rp 750,000.00 Rp 750,000.00
2 Buat Kamar Mandi Baru 5.00 unit Rp 11,000,000.00 Rp 55,000,000.00
TOTAL Rp 55,750,000.00
6 PEKERJAAN ELEKTRIKAL
1 Pekerjaan Instalasi Titik Lampu 35.00 titik Rp 120,000.00 Rp 4,200,000.00
2 Pekerjaan Instalasi Titik Stop Kontak 40.00 titik Rp 120,000.00 Rp 4,800,000.00
3 Pekerjaan Lampu 25 watt + Fitting 35.00 bh Rp 75,000.00 Rp 2,625,000.00
4 Pekerjaan Lampu 25 watt + Fitting + Teras 40.00 bh Rp 75,000.00 Rp 3,000,000.00
5 Box Sekring 3.00 set Rp 120,000.00 Rp 360,000.00
6 Saklar Ganda 40.00 bh Rp 90,000.00 Rp 3,600,000.00
7 Saklar Tunggal 35.00 bh Rp 54,000.00 Rp 1,890,000.00
8 Stop Kontak 40.00 bh Rp 54,000.00 Rp 2,160,000.00
TOTAL Rp 22,635,000.00
7 PEKERJAAN CAT
1 Cat Tembok & Plapon 3 kali Cat 40.00 m² Rp 190,000.00 Rp 7,600,000.00
2 Cat kilat 3 kali Cat 40.00 m² Rp 150,000.00 Rp 6,000,000.00
3 Pekerjaan Pengecatan Dinding 40.00 m² Rp 60,000.00 Rp 2,400,000.00
4 Pekerjaan Pengecatan Plafond 40.00 m² Rp 75,000.00 Rp 3,000,000.00
5 Pekerjaan Pengecatan Bidang Kayu 40.00 m² Rp 105,000.00 Rp 4,200,000.00
TOTAL Rp 23,200,000.00
8 PEKERJAAN LANTAI KERAMIK
1 Pekerjaan Keramik Dalam 60x60 120.00 m² Rp 210,000.00 Rp 25,200,000.00
2 Pekerjaan Keramik Teras 40x40 130.00 m² Rp 170,000.00 Rp 22,100,000.00
3 Pekerjaan Keramik Bartender 60x60 120.00 m² Rp 210,000.00 Rp 25,200,000.00
TOTAL Rp 72,500,000.00
9 PEKERJAAN LAIN - LAIN
1 Pek. Lampu SL - Jaringan Kabel 20.00 Ttk Rp 750,000.00 Rp 15,750,000.00
2 Stop Kontak dan Saklar 20.00 Ttk Rp 190,000.00 Rp 3,800,000.00
3 Kunci Engsel & Grendel pintu 12.00 Set Rp 250,000.00 Rp 3,000,000.00
4 Engsel & Grendel Jendela 12.00 Set Rp 260,000.00 Rp 3,120,000.00
5 Pintu Kamar Mandi 5.00 Bh Rp 320,000.00 Rp 1,600,000.00
6 Pembersihan Air 12.00 Lot Rp 250,000.00 Rp 3,000,000.00
7 Upah Tukang 1.00 org Rp 120,000,000.00 Rp 120,000,000.00
10 Mesin Kopi 1.00 unit Rp 70,000,000.00 Rp 70,000,000.00
TOTAL Rp 220,270,000.00
10 PEKERJAAN JARINGAN
1 Jaringan PDAM 1.00 Ls Rp 15,000,000.00 Rp 15,000,000.00
2 Jaringan Listrik/Internet/TV/OHP 1.00 Ls Rp 40,000,000.00 Rp 40,000,000.00
TOTAL Rp 55,000,000.00
11 BARBER SHOP
4 KANOPI 1 unit Rp 25,000,000.00 Rp 25,000,000.00
14 HIASAN DAN BINGKAI INTERIOR 1 unit Rp 15,000,000.00 Rp 15,000,000.00
15 GENSET 1 unit Rp 65,000,000.00 Rp 65,000,000.00
TOTAL Rp 105,000,000.00
12 PEMBELIAN BARANG ELEKTRONIK
1 Air Conditioner - Sharp 18UCY 2 PK 2.00 Unit Rp 7,000,000.00 Rp 14,000,000.00
2 Kipas Angin Arashi Corona Jumbo 5.00 Unit Rp 950,000.00 Rp 4,750,000.00
3 TV LED 55” - Samsung UHD 55AU8000 2.00 Unit Rp 9,750,000.00 Rp 19,500,000.00
4 Projector - Epson EB W06 WXGA 3700 L 1.00 Unit Rp 6,500,000.00 Rp 6,500,000.00
5 Freezer - Electrolux ECM1450WA 150L 1.00 Unit Rp 3,622,000.00 Rp 3,622,000.00
6 Showcase 3 Pintu - GEA Expo-1500 1.00 Unit Rp 19,000,000.00 Rp 19,000,000.00
7 Showcase 2 Pintu - GEA Expo-1050 1.00 Unit Rp 13,788,000.00 Rp 13,788,000.00
8 Peralatan Pangkas 2.00 Set Rp 5,000,000.00 Rp 10,000,000.00
9 CCTV 1.00 Set Rp 20,400,000.00 Rp 20,400,000.00
10 Penangkal Petir 2.00 Unit Rp 12,500,000.00 Rp 25,000,000.00
11 Genset 15 Kva - Second Kondisi 95% 1.00 Unit Rp 45,000,000.00 Rp 45,000,000.00
TOTAL Rp 181,560,000.00
13 PEKERJAAN BANGUNAN & INTERIOR
1 Pembelian Besi Tambahan 1.00 Set Rp 15,221,000.00 Rp 15,221,000.00
2 Pembelian Bahan Besi Untuk Meja 1.00 Set Rp 6,000,000.00 Rp 6,000,000.00
3 Pembelian Bahan Kayu Pintu, Kursi dan Meja 1.00 Ton Rp 8,000,000.00 Rp 8,000,000.00
4 Kaca Ruang VIP + Kaca Atap Lantai 3 1.00 Set Rp 55,000,000.00 Rp 55,000,000.00
Pembuatan Logo Rooftop Atas, Template Plank,
Sekat Ruang Istirahat, Logo Havana Dalam,
Logo Havana Luar, Lampu PS Variasi Barber,
5 Meja Kasir Barber Shop, Sekat Custom Barber 1.00 Set Rp 25,000,000.00 Rp 25,000,000.00
Shop

7 Pengecatan Lantai Dasar, Lantai 1, Lantai 2 1.00 Set Rp 25,000,000.00 Rp 25,000,000.00

1.00 Set
8 Pembelian dan Pemasangan Granit Lantai 1 Rp 30,000,000.00 Rp 30,000,000.00
9 Pembelian dan Pemasangan Granit Balkon 1.00 Set Rp 6,000,000.00 Rp 6,000,000.00
10 Pembelian Paving Blok 1.00 Set Rp 5,000,000.00 Rp 5,000,000.00
Pembelian Lampu Penerangan Lantai 1(Ruang
11 Smoking Area dan Ruang No Smoking Area) 1.00 Set Rp 10,000,000.00 Rp 10,000,000.00
dan Lantai 2 (Rooftop)
12 Pemasangan Lift Makanan 1.00 Set Rp 3,000,000.00 Rp 3,000,000.00
13 Mesin Lift Makanan 1.00 Set Rp 15,000,000.00 Rp 15,000,000.00
14 Plester Dinding 1.00 Set Rp 5,000,000.00 Rp 5,000,000.00
TOTAL Rp 208,221,000.00

GRAND TOTAL Rp 4,874,308,500.00