REKAPITULASI BILL OF QUANTITY

Nama Pekerjaan : Pembangunan Gedung Jurusan Kesehatan Lingkungan Tahap II Poltekkes Kemenkes Surabaya Lokasi : Jalan Menur No 118A Surabaya

Tahun Anggaran : 2023

I BIAYA PENYELENGGARAAN SMK3

A BIAYA SMK3 Rp 16.925.000,00 0,074%

II PEKERJAAN TANAH DAN STRUKTUR

A PEKERJAAN PERSIAPAN Rp 18.405.292,99 0,108%

III PEKERJAAN ARSITEKTUR

A PEKERJAAN ARSITEKTUR LANTAI DASAR Rp 743.273.473,08 3,569%

B PEKERJAAN ARSITEKTUR LANTAI 1 (SATU) Rp 1.649.142.095,10 7,643%

C PEKERJAAN ARSITEKTUR LANTAI 2 (DUA) Rp 1.035.881.889,80 4,713%

D PEKERJAAN ARSITEKTUR LANTAI 3 (TIGA) Rp 1.012.104.270,15 4,641%

E PEKERJAAN ARSITEKTUR LANTAI 4 (EMPAT) Rp 999.211.904,04 4,577%

F PEKERJAAN ARSITEKTUR LANTAI 5 (LIMA) Rp 936.392.667,68 4,310%

G PEKERJAAN ARSITEKTUR LANTAI 6 (ENAM) Rp 926.205.354,38 4,253%

H PEKERJAAN ARSITEKTUR LANTAI 7 (TUJUH) / ATAP Rp 163.052.037,62 0,827%

I PEKERJAAN INTERIOR (MEJA BETON) Rp 151.141.930,10 0,490%

J PEKERJAAN FASADE Rp 2.159.935.680,94 7,628%

K PEKERJAAN RUMAH POMPA Rp 53.802.352,32 0,251%

L PEKERJAAN R. TPS B3, PERKULASI, INCENERATOR, GENSET Rp 305.496.834,40 1,530%

IV PEKERJAAN MEKANIKAL ELEKTRIKAL PLUMBING (MEP)

A PEKERJAAN MEKANIKAL ELEKTRIKAL PLUMBING LANTAI DASAR Rp 452.259.910,45 0,000%

B PEKERJAAN MEKANIKAL ELEKTRIKAL PLUMBING LANTAI 1 Rp 512.372.173,70 0,000%

C PEKERJAAN MEKANIKAL ELEKTRIKAL PLUMBING LANTAI 2 Rp 395.173.316,52 0,000%

D PEKERJAAN MEKANIKAL ELEKTRIKAL PLUMBING LANTAI 3 Rp 471.927.042,17 0,000%

E PEKERJAAN MEKANIKAL ELEKTRIKAL PLUMBING LANTAI 4 Rp 479.799.398,87 0,000%

F PEKERJAAN MEKANIKAL ELEKTRIKAL PLUMBING LANTAI 5 Rp 459.459.256,57 0,000%

G PEKERJAAN MEKANIKAL ELEKTRIKAL PLUMBING LANTAI 6 Rp 461.680.289,51 0,000%

H PEKERJAAN MEKANIKAL ELEKTRIKAL PLUMBING LANTAI ATAP/LT. 7 Rp 24.975.895,24 0,000%

I PEKERJAAN PENANGKAL PETIR Rp 26.603.262,07 0,000%

J PEKERJAAN PERALATAN UTAMA MEKANIKAL + PLUMBING Rp 1.331.458.131,80 0,000%

K PEKERJAAN PANEL DAYA DAN FEDEER KABEL TEGANGAN RENDAH Rp 2.254.984.089,08 0,000%

JUMLAH Rp 17.041.663.548,57 44,615%

PPN 11 % Rp 1.874.582.990,34 0,000%

JUMLAH TOTAL Rp 18.916.246.538,91 44,615%

DIBULATKAN Rp 18.916.246.000,00

Terbilang :

REKAPITULASI BILL OF QUANTITY

Delapan belas milyar sembilan ratus enam belas juta dua ratus empat puluh enam ribu rupiah

JUMLAH HARGA (Rp)

NILAI TKDN

NO JENIS PEKERJAAN (%)

Nama Pekerjaan : Pembangunan Gedung Jurusan Kesehatan Lingkungan Tahap II Poltekkes Kemenkes Surabaya Lokasi : Jalan Menur No 118A Surabaya

Tahun Anggaran : 2023

HARGA JUMLAH JUMLAH

SATUAN HARGA SATUAN NILAI TKDN

RP RP %

1 3 4 5 6 7

A Penyiapan RK3K

1 Pembuatan Kartu Identitas Pekerja (KIP) Org 50,00 Rp 3.000,00 Rp 150.000,00 0,0007%

B Sosialisasi dan Promosi K3

1 Spanduk (banner) ; Lb 5,00 Rp 100.000,00 Rp 500.000,00 0,0022%

2 Poster; Lb 5,00 Rp 75.000,00 Rp 375.000,00 0,0017%

3 Papan Informasi K3. Bh 2,00 Rp 350.000,00 Rp 700.000,00 0,0031%

C Alat Pelindung Kerja

1 Jaring Pengaman (Safety Net); Ls 1,00 Rp 1.000.000,00 Rp 1.000.000,00 0,0044%

2 Tali Keselamatan (Life Line); Ls 1,00 Rp 500.000,00 Rp 500.000,00 0,0022%

3 Penahan Jatuh (Safety Deck); Ls 1,00 Rp 1.500.000,00 Rp 1.500.000,00 0,0066%

4 Pagar Pengaman (Guard Railling); Ls 1,00 Rp 2.500.000,00 Rp 2.500.000,00 0,0110%

5 Pembatas Area (Restricted Area ). Ls 1,00 Rp 300.000,00 Rp 300.000,00 0,0013%

D Alat Pelindung Diri

1 Topi Pelindung (Safety Helmet) ; Bh 20,00 Rp 55.000,00 Rp 1.100.000,00 0,0048%

2 Pelindung Mata (Goggles, Spectacles); Psg 5,00 Rp 15.000,00 Rp 75.000,00 0,0003%

3 Tameng Muka (Face Shield); Bh 2,00 Rp 10.000,00 Rp 20.000,00 0,0001%

4 Sarung Tangan (Safety Gloves); Psg 10,00 Rp 25.000,00 Rp 250.000,00 0,0011%

5 Sepatu Keselamatan (Safety Shoes); untuk Staf Psg 5,00 Rp 125.000,00 Rp 625.000,00 0,0028%

6 Sepatu Keselamatan (Rubber Safety Shoes_and toe cap) Psg 10,00 Rp 175.000,00 Rp 1.750.000,00 0,0077%

7 Penunjang Seluruh Tubuh (Full Body Harness); Bh 2,00 Rp 180.000,00 Rp 360.000,00 0,0016%

8 Rompi Keselamatan (Safety Vest); Bh 30,00 Rp 45.000,00 Rp 1.350.000,00 0,0059%

9 Celemek (Apron/Coveralls); Bh 2,00 Rp 35.000,00 Rp 70.000,00 0,0003%

10 Pelindung Jatuh (Fall Arrester); Bh 2,00 Rp 250.000,00 Rp 500.000,00 0,0022%

E Fasilitas sarana kesehatan

1Peralatan P3K (Kotak P3K, Tandu,Tabung Oksigen,Obat Luka, Perban, dll) Ls 1,00 Rp 1.000.000,00 Rp 1.000.000,00 0,0044%

F Rambu- Rambu

1 Rambu Petunjuk; Bh 3,00 Rp 50.000,00 Rp 150.000,00 0,0007%

2 Rambu Larangan; Bh 3,00 Rp 50.000,00 Rp 150.000,00 0,0007%

3 Rambu Peringatan; Bh 3,00 Rp 50.000,00 Rp 150.000,00 0,0007%

4 Rambu Kewajiban; Bh 3,00 Rp 50.000,00 Rp 150.000,00 0,0007%

5 Rambu Informasi; Bh 3,00 Rp 50.000,00 Rp 150.000,00 0,0007%

G Lain- Lain Terkait Pengendalian Risiko K3

1 Alat Pemadam Api Ringan (APAR); 10Kg Bh 1,00 Rp 850.000,00 Rp 850.000,00 0,0037%

2 Sirine; Bh 1,00 Rp 150.000,00 Rp 150.000,00 0,0007%

3 Bendera K3; Bh 2,00 Rp 125.000,00 Rp 250.000,00 0,0011%

5 Lampu Darurat (Emergency Lamp ); Bh 2,00 Rp 150.000,00 Rp 300.000,00 0,0013%

BIAYA PENYELENGGARAAN SISTEM MANAJEMEN KESELAMATAN DAN KESEHATAN KERJA (SMK3)

0,0745%

16.925.000,00 Rp

JUMLAH

NO URAIAN PEKERJAAN SATUAN Volume

2

Nama Pekerjaan : Pembangunan Gedung Jurusan Kesehatan Lingkungan Tahap II Poltekkes Kemenkes Surabaya Lokasi : Jalan Menur No 118A Surabaya

Tahun Anggaran : 2023

PROSENTASE JUMLAH JUMLAH

TKDN HARGA SATUAN NILAI TKDN

(RP) (%) (RP) (%)

1 3 4 5 6 7 8

I PEKERJAAN TANAH DAN STRUKTUR A PEKERJAAN PERSIAPAN

1 Uitzet dengan waterpass/theodolite m² 1.118,000 Rp 8.994,60 100,00% Rp 10.055.962,08 0,059%

2 Bouwplank titik 24,000 Rp 347.888,79 99,88% Rp 8.349.330,91 0,049%

18.405.292,99

Rp 0,108%

II PEKERJAAN ARSITEKTUR

A PEKERJAAN ARSITEKTUR LANTAI DASAR PEKERJAAN PASANGAN DINDING & PLESTERAN

1 m2 1.518,954 Rp 81.683,68 97,24% Rp 124.073.752,47 0,708%

2 m2 422,800 Rp 64.436,84 98,79% Rp 27.243.895,95 0,158%

3 m' 1.585,000 Rp 32.865,04 99,72% Rp 52.091.088,40 0,305%

PEKERJAAN KUSEN PINTU & JENDELA

1 Pintu P2 Kusen Alumunium Putih + Daun Pintu Kaca + Accessories 8,00 Unit

Kusen Alumunium Putih m1 73,200 Rp 128.340,86 70,45% Rp 9.394.550,69 0,039%

Slimar Alumunium Putih m1 117,920 Rp 128.362,21 70,45% Rp 15.136.471,22 0,063%

Kaca Mati/Clear t. 5 mm m2 24,320 Rp 207.702,31 79,00% Rp 5.051.320,19 0,023%

Engsel Pintu Kuningan set 24,000 Rp 81.231,16 53,68% Rp 1.949.547,72 0,006%

Lockcase/Kunci Tanam 2 Kali Putar set 8,000 Rp 255.988,20 62,01% Rp 2.047.905,60 0,007%

Handle Pintu Steinless Steel (Kupu tarung) set 8,000 Rp 359.988,20 41,06% Rp 2.879.905,60 0,007%

Engsel Jendela Casement set 16,000 Rp 121.747,65 41,52% Rp 1.947.962,43 0,005%

Handle + Kunci Jendela set 16,000 Rp 61.726,08 53,12% Rp 987.617,28 0,003%

Sticker Sandblast m2 3,024 Rp 76.031,16 75,04% Rp 229.918,21 0,001%

2 Pintu P3 Kusen Alumunium Putih + Daun Pintu HDF + Accessories 4,00 Unit

Kusen Alumunium Putih m1 25,600 Rp 128.340,86 70,45% Rp 3.285.525,92 0,014%

Daun Pintu HDF + Finishing (Ex. Pabrikan) 210x92 cm bh 4,000 Rp 1.613.742,57 50,26% Rp 6.454.970,29 0,019%

Slimar Alumunium Putih m1 9,320 Rp 128.362,21 70,45% Rp 1.196.335,75 0,005%

Kaca Mati/Clear t. 5 mm m2 1,352 Rp 207.702,31 79,00% Rp 280.813,52 0,001%

Engsel Pintu Kuningan set 6,000 Rp 81.231,16 53,68% Rp 487.386,93 0,002%

Lockcase/Kunci Tanam 2 Kali Putar set 4,000 Rp 255.988,20 62,01% Rp 1.023.952,80 0,004%

Handle Pintu Steinless Steel set 4,000 Rp 235.188,20 53,09% Rp 940.752,80 0,003%

Engsel Jendela Casement set 4,000 Rp 121.747,65 41,52% Rp 486.990,61 0,001%

Handle + Kunci Jendela set 4,000 Rp 61.726,08 53,12% Rp 246.904,32 0,001%

3 Pintu P4 Kusen Alumunium Putih + Daun Pintu HDF + Accessories 1,00 Unit

Kusen Alumunium Putih m1 6,300 Rp 128.340,86 70,45% Rp 808.547,40 0,003%

Daun Pintu HDF + Finishing (Ex. Pabrikan) 210x82 cm bh 1,000 Rp 1.466.786,05 51,22% Rp 1.466.786,05 0,004%

Slimar Alumunium Putih m1 2,330 Rp 128.362,21 70,45% Rp 299.083,94 0,001%

Kaca Mati/Clear t. 5 mm m2 0,338 Rp 207.702,31 79,00% Rp 70.203,38 0,000%

Engsel Pintu Geser Kuningan set 1,000 Rp 81.231,16 53,68% Rp 81.231,16 0,000%

Lockcase/Kunci Tanam 2 Kali Putar set 1,000 Rp 255.988,20 62,01% Rp 255.988,20 0,001%

Handle Pintu Steinless Steel set 1,000 Rp 235.188,20 53,09% Rp 235.188,20 0,001%

Engsel Jendela Casement set 1,000 Rp 121.747,65 41,52% Rp 121.747,65 0,000%

Handle + Kunci Jendela set 1,000 Rp 61.726,08 53,12% Rp 61.726,08 0,000%

4 Pintu P5 Kusen Alumunium Putih + Daun Pintu HDF + Accessories 1,00 Unit

Kusen Alumunium Putih m1 6,300 Rp 128.340,86 70,45% Rp 808.547,40 0,003%

Daun Pintu HDF + Finishing (Ex. Pabrikan) 210x82 cm bh 1,000 Rp 1.466.786,05 51,22% Rp 1.466.786,05 0,004%

Kaca Mati/Clear t. 5 mm m2 0,696 Rp 207.702,31 79,00% Rp 144.560,81 0,001%

Engsel Pintu Kuningan set 1,500 Rp 81.231,16 53,68% Rp 121.846,73 0,000%

Lockcase/Kunci Tanam 2 Kali Putar set 1,000 Rp 255.988,20 62,01% Rp 255.988,20 0,001%

Handle Pintu Steinless Steel set 1,000 Rp 235.188,20 53,09% Rp 235.188,20 0,001%

5 Pintu P6 Kusen Alumunium Putih + Daun Pintu HDF + Accessories 2,00 Unit

Kusen Alumunium Putih m1 12,400 Rp 128.340,86 70,45% Rp 1.591.426,62 0,007%

Daun Pintu HDF + Finishing (Ex. Pabrikan) 210x82 cm bh 2,000 Rp 1.466.786,05 51,22% Rp 2.933.572,10 0,009%

Kaca Mati/Clear t. 5 mm m2 1,239 Rp 207.702,31 79,00% Rp 257.384,70 0,001%

Engsel Pintu Kuningan set 3,000 Rp 81.231,16 53,68% Rp 243.693,47 0,001%

Lockcase/Kunci Tanam 2 Kali Putar set 2,000 Rp 255.988,20 62,01% Rp 511.976,40 0,002%

Handle Pintu Steinless Steel set 2,000 Rp 235.188,20 53,09% Rp 470.376,40 0,001%

6 Pintu P7 Daun Pintu Kaca Tempered + Accessories 4,00 Unit

Kaca tempered t 10 mm m2 9,840 Rp 619.785,92 75,26% Rp 6.098.693,45 0,027%

Engsel Tanam Pivot Floor Hinge set 4,000 Rp 346.431,16 37,49% Rp 1.385.724,62 0,003%

Patch Fitting (penjepit kaca) set 4,000 Rp 367.231,16 43,11% Rp 1.468.924,62 0,004%

Handle Steinless Steel set 4,000 Rp 235.188,20 53,09% Rp 940.752,80 0,003%

Sticker Sandblast m2 9,840 Rp 76.031,16 75,04% Rp 748.146,57 0,003%

7 Pintu PS1 Kusen Alumunium Putih + Daun Pintu Spandril + Accessories 1,00 Unit

Kusen Alumunium Putih m1 4,800 Rp 128.340,86 70,45% Rp 616.036,11 0,003%

Daun Pintu Alumunium Spandril m2 1,200 Rp 380.256,99 67,87% Rp 456.308,38 0,002%

Engsel Pintu Kuningan set 2,000 Rp 81.231,16 53,68% Rp 162.462,31 0,001%

Lockcase/Kunci Tanam 2 Kali Putar set 1,000 Rp 255.988,20 62,01% Rp 255.988,20 0,001%

2

Pasang Benangan Sudut (dinding dan opening jendela)

PEKERJAAN SIPIL DAN STRUKTUR

PEKERJAAN ARSITEKTUR

Plester & Acian Dinding dengan Mortar Siap Pakai (MSP) Acian Beton

RENCANA ANGGRAN BIAYA BILL OFF QUANTITY

JUMLAH

NO URAIAN PEKERJAAN SATUAN Volume

HARGA SATUAN

PROSENTASE JUMLAH JUMLAH

TKDN HARGA SATUAN NILAI TKDN

(RP) (%) (RP) (%)

1 2 3 4 5 6 7 8

PEKERJAAN SIPIL DAN STRUKTUR

NO URAIAN PEKERJAAN SATUAN Volume HARGA

SATUAN

Handle Pintu Steinless Steel set 1,000 Rp 235.188,20 53,09% Rp 235.188,20 0,001%

8 Pintu PS2 Kusen Alumunium Putih + Daun Pintu Spandril + Accessories 1,00 Unit

Kusen Alumunium Putih m1 3,600 Rp 128.340,86 70,45% Rp 462.027,08 0,002%

Daun Pintu Alumunium Spandril m2 0,480 Rp 380.256,99 67,87% Rp 182.523,35 0,001%

Engsel Pintu Kuningan set 1,000 Rp 81.231,16 53,68% Rp 81.231,16 0,000%

Lockcase/Kunci Tanam 2 Kali Putar set 1,000 Rp 255.988,20 62,01% Rp 255.988,20 0,001%

Handle Pintu Steinless Steel set 1,000 Rp 235.188,20 53,09% Rp 235.188,20 0,001%

9 Pintu PJ3 Daun Pintu Kaca Tempered + Accessories 2,00 Unit

Kusen Alumunium Putih m1 65,200 Rp 128.340,86 70,45% Rp 8.367.823,84 0,035%

Kaca tempered t 12 mm m2 7,378 Rp 749.785,92 74,96% Rp 5.531.920,52 0,024%

Kaca Mati/Clear t. 5 mm m2 15,680 Rp 207.702,31 79,00% Rp 3.256.772,23 0,015%

Engsel Tanam Pivot Floor Hinge set 4,000 Rp 346.431,16 37,49% Rp 1.385.724,62 0,003%

Patch Fitting (penjepit kaca) set 4,000 Rp 367.231,16 43,11% Rp 1.468.924,62 0,004%

Handle Steinless Steel (Pintu Utama) set 2,000 Rp 359.988,20 41,06% Rp 719.976,40 0,002%

Sticker Sandblast m2 3,000 Rp 76.031,16 75,04% Rp 228.093,47 0,001%

10 Jendela J2 Kusen Alumunium + Daun Jendela + Accessories 1,00 Unit

Kusen Alumunium Putih m1 14,100 Rp 128.340,86 70,45% Rp 1.809.606,08 0,007%

Slimar Alumunium Putih m1 4,548 Rp 128.362,21 70,45% Rp 583.791,31 0,002%

Kaca Mati/Clear t. 5 mm m2 3,622 Rp 207.702,31 79,00% Rp 752.297,77 0,003%

Engsel Jendela Casement set 2,000 Rp 121.747,65 41,52% Rp 243.495,30 0,001%

Handle + Kunci Jendela set 2,000 Rp 61.726,08 53,12% Rp 123.452,16 0,000%

11 Jendela J3 Kusen Alumunium + Daun Jendela + Accessories 1,00 Unit

Kusen Alumunium Putih m1 19,800 Rp 128.340,86 70,45% Rp 2.541.148,96 0,011%

Slimar Alumunium Putih m1 6,822 Rp 128.362,21 70,45% Rp 875.686,96 0,004%

Kaca Mati/Clear t. 5 mm m2 5,433 Rp 207.702,31 79,00% Rp 1.128.446,65 0,005%

Engsel Jendela Casement set 3,000 Rp 121.747,65 41,52% Rp 365.242,96 0,001%

Handle + Kunci Jendela set 3,000 Rp 61.726,08 53,12% Rp 185.178,24 0,001%

12 Jendela BV 30,00 Unit

Kusen Alumunium Putih m1 87,000 Rp 128.340,86 70,45% Rp 11.165.654,51 0,046%

Kaca Mati/Clear t. 5 mm m2 18,000 Rp 207.702,31 79,00% Rp 3.738.641,59 0,017%

13 Roster Beton Uk. 20x20 cm m2 37,440 Rp 465.442,64 78,45% Rp 17.426.172,44 0,080%

14 Dinding dan Pintu Kubikal Kamar Mandi 4,00 Unit

Dinding Kaca Tempered t. 10 mm m2 15,144 Rp 619.785,92 75,26% Rp 9.386.037,97 0,041%

Daun Pintu Kaca Tempered t. 10 mm m2 6,413 Rp 619.785,92 75,26% Rp 3.974.563,15 0,018%

Anodised Alumunium U/F Chanel m1 14,400 Rp 95.000,00 60,49% Rp 1.368.000,00 0,005%

Alumunium Top Rail m1 4,896 Rp 145.000,00 68,84% Rp 709.920,00 0,003%

Door Knob Set 4,000 Rp 180.000,00 100,00% Rp 720.000,00 0,004%

Coat Hook Set 4,000 Rp 75.000,00 100,00% Rp 300.000,00 0,002%

Thumb&Turn Indicator Set 4,000 Rp 350.000,00 100,00% Rp 1.400.000,00 0,008%

Gravity Hinge Set 4,000 Rp 275.000,00 100,00% Rp 1.100.000,00 0,006%

Bottom Pedestal Set 20,000 Rp 250.000,00 100,00% Rp 5.000.000,00 0,029%

Polyamide Top Rail End Cap Set 4,000 Rp 190.000,00 100,00% Rp 760.000,00 0,004%

Alumunium Door Stop chanel m1 9,600 Rp 70.000,00 60,71% Rp 672.000,00 0,002%

PEKERJAAN LANTAI DAN KERAMIK

1 Keramik Lantai Uk. 40x40 cm m2 251,372 Rp 199.729,53 72,46% Rp 50.206.411,42 0,213%

2 Plint Lantai Uk. 10x60 cm m2 259,030 Rp 60.352,14 81,78% Rp 15.633.014,24 0,075%

3 Granite Tile Tekstur (Lantai KM) Uk. 60x60 cm m2 24,690 Rp 329.468,45 72,28% Rp 8.134.575,95 0,034%

4 Granite Tile Dinding KM Uk. 30x60 cm m2 55,620 Rp 468.736,32 82,04% Rp 26.071.114,12 0,126%

5 Granite Tile Dinding KM Uk. 60x60 cm m2 52,380 Rp 469.797,99 81,97% Rp 24.608.018,54 0,118%

Tangga Utama

6 Granite Tile Lantai Uk. 60x60 cm m2 14,155 Rp 311.412,89 73,82% Rp 4.408.049,47 0,019%

7 Step Nosing Tangga Uk. 10x60 m1 24,000 Rp 68.152,14 78,41% Rp 1.635.651,31 0,008%

Tangga Darurat

8 Granite Tile Lantai Uk. 60x60 cm m2 14,155 Rp 311.412,89 73,82% Rp 4.408.049,47 0,019%

9 Step Nosing Tangga Uk. 10x60 m1 24,000 Rp 68.152,14 78,41% Rp 1.635.651,31 0,008%

10 Pemasangan Granite Tile 60x60 cm Motif Marmer (Dinding Lift) m2 9,010 Rp 488.756,32 80,56% Rp 4.403.694,44 0,021%

PEKERJAAN SANITAIR

1 Kloset Duduk Keramik + Accessories bh 5,000 Rp 2.281.074,93 63,69% Rp 11.405.374,65 0,043%

2 Jet Shower/Handspray + Accessories bh 5,000 Rp 278.769,92 37,06% Rp 1.393.849,60 0,003%

3 Washtafel + Accessories bh 4,000 Rp 1.588.383,68 82,54% Rp 6.353.534,72 0,031%

4 Kran Washtafel + Accessories bh 4,000 Rp 231.969,92 96,15% Rp 927.879,68 0,005%

5 Urinoir sensor bh 2,000 Rp 1.904.413,68 76,66% Rp 3.808.827,36 0,017%

6 Paper holder ( tempat tisu ) bh 5,000 Rp 234.569,92 100,00% Rp 1.172.849,60 0,007%

7 Kran air steinless steel bh 5,000 Rp 174.769,92 63,53% Rp 873.849,60 0,003%

8 Floordrain bh 5,000 Rp 125.889,92 66,59% Rp 629.449,60 0,002%

9 Cermin + Frame ex.pabrikan bh 4,000 Rp 320.369,92 64,85% Rp 1.281.479,68 0,005%

10 Grab Bar Steinless 2 " Hairline bh 1,000 Rp 240.289,92 59,97% Rp 240.289,92 0,001%

PEKERJAAN RAILLING

1 Railling Tangga Steinless Steel (Ramp) m2 89,516 Rp 253.397,96 49,83% Rp 22.683.172,19 0,066%

2 Railling depan R. Rapat Dosen m2 9,725 Rp 253.397,96 49,83% Rp 2.464.295,20 0,007%

3 Hand Railling Tangga Entrance Belakang m1 20,097 Rp 126.633,52 77,56% Rp 2.544.953,85 0,012%

4 Hand Railling Tangga Entrance Depan m1 11,600 Rp 126.633,52 77,56% Rp 1.468.948,83 0,007%

5 Railling Tangga Steinless Steel (tangga utama) m2 20,193 Rp 404.226,85 44,10% Rp 8.162.552,85 0,021%

6 Railling Tangga Steinless Steel (tangga darurat) m2 20,193 Rp 481.513,52 54,91% Rp 9.723.202,51 0,031%

PEKERJAAN PLAFOND

1 Acian Plafond Beton Ekspose m2 1.140,159 Rp 64.436,84 98,79% Rp 73.468.232,75 0,426%

2 Plafond Kalsiboard t. 4,5 mm Rangka Metalfuring m2 25,718 Rp 167.161,11 79,92% Rp 4.299.049,34 0,020%

3 Tali Air / Shadow Line Plafond uk. 10 mm m1 36,540 Rp 14.426,01 83,98% Rp 527.126,53 0,003%

PROSENTASE JUMLAH JUMLAH

TKDN HARGA SATUAN NILAI TKDN

(RP) (%) (RP) (%)

1 2 3 4 5 6 7 8

PEKERJAAN SIPIL DAN STRUKTUR

NO URAIAN PEKERJAAN SATUAN Volume HARGA

SATUAN

PEKERJAAN PENGECATAN

1 Pengecatan dinding Exterior weathershield m2 315,469 Rp 42.005,32 70,44% Rp 13.251.361,04 0,055%

2 Pengecatan dinding Interior m2 1.146,693 Rp 27.975,72 81,58% Rp 32.079.547,39 0,154%

3 Pengecatan Beton Expose m2 1.140,159 Rp 27.975,72 81,58% Rp 31.896.763,55 0,153%

4 Pengecatan Plafond Kalsiboard m2 25,718 Rp 27.975,72 81,58% Rp 719.479,55 0,003%

743.273.473,08

Rp 3,569%

B PEKERJAAN ARSITEKTUR LANTAI 1 (SATU) PEKERJAAN PASANGAN DINDING & PLESTERAN

1 Pas. Dinding Bata Ringan m2 29,490 Rp 172.849,04 93,71% Rp 5.097.318,19 0,028%

2 m2 1.741,020 Rp 81.683,68 97,24% Rp 142.212.920,55 0,811%

3 m2 422,800 Rp 64.436,84 98,79% Rp 27.243.895,95 0,158%

4 m1 1.631,600 Rp 32.865,04 99,72% Rp 53.622.599,26 0,314%

PEKERJAAN KUSEN PINTU & JENDELA

1 Pintu PU Daun Pintu Kaca Tempered + Accessories 1,00 unit

Struktur Beton Uk.30x30 cm Mutu Beton 1 : 2 : 3 m3 0,648 Rp 5.455.320,93 73,34% Rp 3.535.047,96 0,015%

Pas. Dinding Marmer m2 8,640 Rp 778.057,97 93,80% Rp 6.722.420,89 0,037%

Kaca tempered t 10 mm m2 10,800 Rp 619.785,92 75,26% Rp 6.693.625,96 0,030%

Kaca tempered t 12 mm m2 4,320 Rp 749.785,92 74,96% Rp 3.239.075,17 0,014%

Engsel Tanam Pivot Floor Hinge Set 2,000 Rp 346.431,16 37,49% Rp 692.862,31 0,002%

Patch Fitting (penjepit kaca) Set 2,000 Rp 367.231,16 43,11% Rp 734.462,31 0,002%

Handle Steinless Steel (Pintu Utama) Set 1,000 Rp 359.988,20 41,06% Rp 359.988,20 0,001%

Sticker Sandblast m2 2,400 Rp 76.031,16 75,04% Rp 182.474,77 0,001%

2 Pintu P1 Daun Pintu Kaca Tempered + Accessories 1,00 unit

Struktur Beton Uk.30x30 cm Mutu Beton 1 : 2 : 3 m3 0,648 Rp 5.455.320,93 73,34% Rp 3.535.047,96 0,015%

Pas. Dinding Marmer m2 8,640 Rp 778.057,97 93,80% Rp 6.722.420,89 0,037%

Kaca tempered t 10 mm m2 3,120 Rp 619.785,92 75,26% Rp 1.933.732,07 0,009%

Kaca tempered t 12 mm m2 4,320 Rp 749.785,92 74,96% Rp 3.239.075,17 0,014%

Engsel Tanam Pivot Floor Hinge Set 2,000 Rp 346.431,16 37,49% Rp 692.862,31 0,002%

Patch Fitting (penjepit kaca) Set 2,000 Rp 367.231,16 43,11% Rp 734.462,31 0,002%

Handle Steinless Steel (Pintu Utama) Set 1,000 Rp 359.988,20 41,06% Rp 359.988,20 0,001%

Sticker Sandblast m2 1,176 Rp 76.031,16 75,04% Rp 89.412,64 0,000%

3 Pintu P3 Kusen Alumunium Putih + Daun Pintu HDF + Accessories 1,00 unit

Kusen Alumunium Putih m1 6,400 Rp 128.340,86 70,45% Rp 821.381,48 0,003%

Daun Pintu HDF + Finishing (Ex. Pabrikan) 210x92 cm bh 1,000 Rp 1.613.742,57 50,26% Rp 1.613.742,57 0,005%

Slimar Alumunium Putih m1 2,330 Rp 128.362,21 70,45% Rp 299.083,94 0,001%

Kaca Mati/Clear t. 5 mm m2 0,338 Rp 207.702,31 79,00% Rp 70.203,38 0,000%

Engsel Pintu Kuningan set 1,500 Rp 81.231,16 53,68% Rp 121.846,73 0,000%

Lockcase/Kunci Tanam 2 Kali Putar set 1,000 Rp 255.988,20 62,01% Rp 255.988,20 0,001%

Handle Pintu Steinless Steel set 1,000 Rp 235.188,20 53,09% Rp 235.188,20 0,001%

Engsel Jendela Casement set 1,000 Rp 121.747,65 41,52% Rp 121.747,65 0,000%

Handle + Kunci Jendela set 1,000 Rp 61.726,08 53,12% Rp 61.726,08 0,000%

4 Pintu P4 Kusen Alumunium Putih + Daun Pintu HDF + Accessories 1,00 unit

Kusen Alumunium Putih m1 6,300 Rp 128.340,86 70,45% Rp 808.547,40 0,003%

Daun Pintu HDF + Finishing (Ex. Pabrikan) 210x82 cm bh 1,000 Rp 1.466.786,05 51,22% Rp 1.466.786,05 0,004%

Slimar Alumunium Putih m1 2,330 Rp 128.362,21 70,45% Rp 299.083,94 0,001%

Kaca Mati/Clear t. 5 mm m2 0,338 Rp 207.702,31 79,00% Rp 70.203,38 0,000%

Engsel Pintu Geser Kuningan set 1,000 Rp 81.231,16 53,68% Rp 81.231,16 0,000%

Lockcase/Kunci Tanam 2 Kali Putar set 1,000 Rp 255.988,20 62,01% Rp 255.988,20 0,001%

Handle Pintu Steinless Steel set 1,000 Rp 235.188,20 53,09% Rp 235.188,20 0,001%

Engsel Jendela Casement set 1,000 Rp 121.747,65 41,52% Rp 121.747,65 0,000%

Handle + Kunci Jendela set 1,000 Rp 61.726,08 53,12% Rp 61.726,08 0,000%

5 Pintu P5 Kusen Alumunium Putih + Daun Pintu HDF + Accessories 1,00 unit

Kusen Alumunium Putih m1 6,300 Rp 128.340,86 70,45% Rp 808.547,40 0,003%

Daun Pintu HDF + Finishing (Ex. Pabrikan) 210x82 cm bh 1,000 Rp 1.466.786,05 51,22% Rp 1.466.786,05 0,004%

Kaca Mati/Clear t. 5 mm m2 0,696 Rp 207.702,31 79,00% Rp 144.560,81 0,001%

Engsel Pintu Kuningan set 1,500 Rp 81.231,16 53,68% Rp 121.846,73 0,000%

Lockcase/Kunci Tanam 2 Kali Putar set 1,000 Rp 255.988,20 62,01% Rp 255.988,20 0,001%

Handle Pintu Steinless Steel set 1,000 Rp 235.188,20 53,09% Rp 235.188,20 0,001%

6 Pintu P6 Kusen Alumunium Putih + Daun Pintu HDF + Accessories 3,00 unit

Kusen Alumunium Putih m1 18,600 Rp 128.340,86 70,45% Rp 2.387.139,93 0,010%

Daun Pintu HDF + Finishing (Ex. Pabrikan) 210x82 cm bh 3,000 Rp 1.466.786,05 51,22% Rp 4.400.358,15 0,013%

Kaca Mati/Clear t. 5 mm m2 1,859 Rp 207.702,31 79,00% Rp 386.077,05 0,002%

Engsel Pintu Kuningan set 4,500 Rp 81.231,16 53,68% Rp 365.540,20 0,001%

Lockcase/Kunci Tanam 2 Kali Putar set 3,000 Rp 255.988,20 62,01% Rp 767.964,60 0,003%

Handle Pintu Steinless Steel set 3,000 Rp 235.188,20 53,09% Rp 705.564,60 0,002%

7 Pintu P7 Daun Pintu Kaca Tempered + Accessories 4,00 unit

Kaca tempered t 10 mm m2 9,840 Rp 619.785,92 75,26% Rp 6.098.693,45 0,027%

Engsel Tanam Pivot Floor Hinge set 4,000 Rp 346.431,16 37,49% Rp 1.385.724,62 0,003%

Patch Fitting (penjepit kaca) set 4,000 Rp 367.231,16 43,11% Rp 1.468.924,62 0,004%

Handle Steinless Steel set 4,000 Rp 235.188,20 53,09% Rp 940.752,80 0,003%

Sticker Sandblast m2 9,840 Rp 76.031,16 75,04% Rp 748.146,57 0,003%

8 Pintu PS1 Kusen Alumunium Putih + Daun Pintu Spandril + Accessories 1,00 unit

Kusen Alumunium Putih m1 4,800 Rp 128.340,86 70,45% Rp 616.036,11 0,003%

Daun Pintu Alumunium Spandril m2 1,200 Rp 380.256,99 67,87% Rp 456.308,38 0,002%

Engsel Pintu Kuningan set 2,000 Rp 81.231,16 53,68% Rp 162.462,31 0,001%

Lockcase/Kunci Tanam 2 Kali Putar set 1,000 Rp 255.988,20 62,01% Rp 255.988,20 0,001%

Handle Pintu Steinless Steel set 1,000 Rp 235.188,20 53,09% Rp 235.188,20 0,001%

9 Pintu PS2 Kusen Alumunium Putih + Daun Pintu Spandril + Accessories 2,00 unit Plester & Acian Dinding dengan Mortar Siap Pakai (MSP)

Pasang Benangan Sudut Acian Beton

JUMLAH

PROSENTASE JUMLAH JUMLAH

TKDN HARGA SATUAN NILAI TKDN

(RP) (%) (RP) (%)

1 2 3 4 5 6 7 8

PEKERJAAN SIPIL DAN STRUKTUR

NO URAIAN PEKERJAAN SATUAN Volume HARGA

SATUAN

Kusen Alumunium Putih m1 7,200 Rp 128.340,86 70,45% Rp 924.054,17 0,004%

Daun Pintu Alumunium Spandril m2 0,960 Rp 380.256,99 67,87% Rp 365.046,71 0,001%

Engsel Pintu Kuningan set 2,000 Rp 81.231,16 53,68% Rp 162.462,31 0,001%

Lockcase/Kunci Tanam 2 Kali Putar set 2,000 Rp 255.988,20 62,01% Rp 511.976,40 0,002%

Handle Pintu Steinless Steel set 2,000 Rp 235.188,20 53,09% Rp 470.376,40 0,001%

10 Pintu PJ1 Kusen Alumunium Putih + Daun Pintu HDF + Jendela + Accessories 6,00 unit

Kusen Alumunium Putih m1 75,600 Rp 128.340,86 70,45% Rp 9.702.568,74 0,040%

Slimar Alumunium Putih m1 27,288 Rp 128.362,21 70,45% Rp 3.502.747,85 0,014%

Kaca Mati/Clear t. 5 mm m2 12,744 Rp 207.702,31 79,00% Rp 2.646.958,24 0,012%

Engsel Pintu Kuningan set 9,000 Rp 81.231,16 53,68% Rp 731.080,40 0,002%

Lockcase/Kunci Tanam 2 Kali Putar set 6,000 Rp 255.988,20 62,01% Rp 1.535.929,20 0,006%

Handle Pintu Steinless Steel set 6,000 Rp 235.188,20 53,09% Rp 1.411.129,20 0,004%

Engsel Jendela Casement set 12,000 Rp 121.747,65 41,52% Rp 1.460.971,82 0,004%

Handle + Kunci Jendela set 12,000 Rp 61.726,08 53,12% Rp 740.712,96 0,002%

11 Pintu PJ2 Kusen Alumunium Putih + Daun Pintu HDF + Jendela + Accessories 3,00 unit

Kusen Alumunium Putih m1 54,600 Rp 128.340,86 70,45% Rp 7.007.410,76 0,029%

Slimar Alumunium Putih m1 20,466 Rp 128.362,21 70,45% Rp 2.627.060,89 0,011%

Kaca Mati/Clear t. 5 mm m2 11,805 Rp 207.702,31 79,00% Rp 2.451.925,77 0,011%

Engsel Pintu Kuningan set 4,500 Rp 81.231,16 53,68% Rp 365.540,20 0,001%

Lockcase/Kunci Tanam 2 Kali Putar set 3,000 Rp 255.988,20 62,01% Rp 767.964,60 0,003%

Handle Pintu Steinless Steel set 3,000 Rp 235.188,20 53,09% Rp 705.564,60 0,002%

Engsel Jendela Casement set 9,000 Rp 121.747,65 41,52% Rp 1.095.728,87 0,003%

Handle + Kunci Jendela set 9,000 Rp 61.726,08 53,12% Rp 555.534,72 0,002%

12 Jendela J1 Kusen Alumunium + Daun Jendela + Accessories 1,00 unit

Kusen Alumunium Putih m1 8,400 Rp 128.340,86 70,45% Rp 1.078.063,19 0,004%

Slimar Alumunium Putih m1 2,274 Rp 128.362,21 70,45% Rp 291.895,65 0,001%

Kaca Mati/Clear t. 5 mm m2 1,811 Rp 207.702,31 79,00% Rp 376.148,88 0,002%

Engsel Jendela Casement set 1,000 Rp 121.747,65 41,52% Rp 121.747,65 0,000%

Handle + Kunci Jendela set 1,000 Rp 61.726,08 53,12% Rp 61.726,08 0,000%

13 Jendela J2 Kusen Alumunium + Daun Jendela + Accessories 3,00 unit

Kusen Alumunium Putih m1 42,300 Rp 128.340,86 70,45% Rp 5.428.818,23 0,022%

Slimar Alumunium Putih m1 13,644 Rp 128.362,21 70,45% Rp 1.751.373,93 0,007%

Kaca Mati/Clear t. 5 mm m2 10,866 Rp 207.702,31 79,00% Rp 2.256.893,30 0,010%

Engsel Jendela Casement set 6,000 Rp 121.747,65 41,52% Rp 730.485,91 0,002%

Handle + Kunci Jendela set 6,000 Rp 61.726,08 53,12% Rp 370.356,48 0,001%

14 Jendela J3 Kusen Alumunium + Daun Jendela + Accessories 22,00 unit

Kusen Alumunium Putih m1 435,600 Rp 128.340,86 70,45% Rp 55.905.277,04 0,231%

Slimar Alumunium Putih m1 150,084 Rp 128.362,21 70,45% Rp 19.265.113,19 0,080%

Kaca Mati/Clear t. 5 mm m2 119,526 Rp 207.702,31 79,00% Rp 24.825.826,35 0,115%

Engsel Jendela Casement set 66,000 Rp 121.747,65 41,52% Rp 8.035.345,03 0,020%

Handle + Kunci Jendela set 66,000 Rp 61.726,08 53,12% Rp 4.073.921,28 0,013%

15 Jendela J4 Kusen Alumunium + Daun Jendela + Accessories 4,00 unit

Kusen Alumunium Putih m1 102,000 Rp 128.340,86 70,45% Rp 13.090.767,35 0,054%

Slimar Alumunium Putih m1 36,384 Rp 128.362,21 70,45% Rp 4.670.330,47 0,019%

Kaca Mati/Clear t. 5 mm m2 28,976 Rp 207.702,31 79,00% Rp 6.018.382,15 0,028%

Engsel Jendela Casement set 16,000 Rp 121.747,65 41,52% Rp 1.947.962,43 0,005%

Handle + Kunci Jendela set 16,000 Rp 61.726,08 53,12% Rp 987.617,28 0,003%

16 Jendela J5 Kaca Es 1,00 unit

Kaca Es t. 5 mm m2 0,810 Rp 247.631,16 61,93% Rp 200.581,24 0,001%

17 Jendela BV 2,00 unit

Kusen Alumunium Putih m1 5,800 Rp 128.340,86 70,45% Rp 744.376,97 0,003%

Kaca Mati/Clear t. 5 mm m2 1,200 Rp 207.702,31 79,00% Rp 249.242,77 0,001%

18 Curtain Wall Glass to Glass CW (kaca Stopsol blue 8 mm+ Rangka+acc) m2 162,000 Rp 1.076.731,07 78,67% Rp 174.430.432,80 0,805%

19 Curtain Wall Glass to Glass J6 (kaca stopsol blue 8 mm+ Rangka+acc) m2 270,000 Rp 1.076.731,07 78,67% Rp 290.717.388,00 1,342%

20 Dinding dan Pintu Kubikal Kamar Mandi 4,00 Unit

Dinding Kaca Tempered t. 10 mm m2 15,144 Rp 619.785,92 75,26% Rp 9.386.037,97 0,041%

Daun Pintu Kaca Tempered t. 10 mm m2 6,413 Rp 619.785,92 75,26% Rp 3.974.563,15 0,018%

Anodised Alumunium U/F Chanel m1 14,400 Rp 95.000,00 60,49% Rp 1.368.000,00 0,005%

Alumunium Top Rail m1 4,896 Rp 145.000,00 68,84% Rp 709.920,00 0,003%

Door Knob Set 4,000 Rp 180.000,00 100,00% Rp 720.000,00 0,004%

Coat Hook Set 4,000 Rp 75.000,00 100,00% Rp 300.000,00 0,002%

Thumb&Turn Indicator Set 4,000 Rp 350.000,00 100,00% Rp 1.400.000,00 0,008%

Gravity Hinge Set 4,000 Rp 275.000,00 100,00% Rp 1.100.000,00 0,006%

Bottom Pedestal Set 20,000 Rp 250.000,00 100,00% Rp 5.000.000,00 0,029%

Polyamide Top Rail End Cap Set 4,000 Rp 190.000,00 100,00% Rp 760.000,00 0,004%

Alumunium Door Stop chanel m1 9,600 Rp 70.000,00 60,71% Rp 672.000,00 0,002%

PEKERJAAN LANTAI DAN KERAMIK

1 Granite Tile Lantai Uk. 60x60 cm m2 580,434 Rp 311.412,89 73,82% Rp 180.754.630,04 0,783%

2 Plint Lantai Uk. 10 x 60 cm m1 365,073 Rp 60.352,14 81,78% Rp 22.032.935,98 0,106%

3 Granite Tile Tekstur (Lantai KM) Uk. 60x60 cm m2 24,690 Rp 329.468,45 72,28% Rp 8.134.575,95 0,034%

4 Granite Tile Dinding KM Uk. 30x60 cm m2 55,620 Rp 468.736,32 82,04% Rp 26.071.114,12 0,126%

5 Granite Tile Dinding KM Uk. 60x60 cm m2 52,380 Rp 469.797,99 81,97% Rp 24.608.018,54 0,118%

6 Granite Tile Tekstur (Lantai KM) Uk. 60x60 cm (R. Kajur) m2 3,577 Rp 329.468,45 72,28% Rp 1.178.508,63 0,005%

7 Granite Tile Dinding KM Uk. 60x60 cm (R. Kajur) m2 27,297 Rp 469.797,99 81,97% Rp 12.824.075,64 0,062%

8 Paving t. 6 cm Mutu K-300 m2 154,076 Rp 130.515,63 98,12% Rp 20.109.326,52 0,116%

9 Topi Uskup t. 6 cm Mutu K-300 m2 93,631 Rp 60.075,11 100,00% Rp 5.624.892,68 0,033%

10 Kanstin Uk. 15x25x40 cm m1 55,430 Rp 162.190,00 99,74% Rp 8.990.191,52 0,053%

Tangga Main Entrance (Depan)

PROSENTASE JUMLAH JUMLAH

TKDN HARGA SATUAN NILAI TKDN

(RP) (%) (RP) (%)

1 2 3 4 5 6 7 8

PEKERJAAN SIPIL DAN STRUKTUR

NO URAIAN PEKERJAAN SATUAN Volume HARGA

SATUAN

11 Granite Tile Tekstur (Lantai) Uk. 60x60 cm m2 37,152 Rp 329.468,45 72,28% Rp 12.240.345,84 0,052%

12 Step Nosing Tangga Uk. 10x60 m1 64,600 Rp 68.152,14 78,41% Rp 4.402.628,10 0,020%

13 Plint Lantai Uk. 10x60 cm m1 31,079 Rp 60.352,14 81,78% Rp 1.875.684,09 0,009%

Tangga Entrance (belakang)

14 Granite Tile Tekstur (Lantai) Uk. 60x60 cm m2 33,977 Rp 329.468,45 72,28% Rp 11.194.349,41 0,047%

15 Step Nosing Tangga Uk. 10x60 m1 57,950 Rp 68.152,14 78,41% Rp 3.949.416,38 0,018%

16 Plint Lantai Uk. 10x60 cm m1 29,130 Rp 60.352,14 81,78% Rp 1.758.057,77 0,008%

Tangga Utama

17 Granite Tile Lantai Uk. 60x60 cm m2 16,435 Rp 311.412,89 73,82% Rp 5.118.070,87 0,022%

18 Step Nosing Tangga Uk. 10x60 m1 30,000 Rp 68.152,14 78,41% Rp 2.044.564,13 0,009%

Tangga Darurat

19 Granite Tile Lantai Uk. 60x60 cm m2 16,435 Rp 311.412,89 73,82% Rp 5.118.070,87 0,022%

20 Step Nosing Tangga Uk. 10x60 m1 30,000 Rp 68.152,14 78,41% Rp 2.044.564,13 0,009%

21 Floor Hardener Natural/Non Metalic (Ram Difabel) m2 58,741 Rp 90.946,02 93,74% Rp 5.342.278,58 0,029%

22 Waterproofing Kamar Mandi (bawah keramik) m2 24,690 Rp 80.408,38 77,08% Rp 1.985.282,90 0,009%

23 Pemasangan Granite Tile 60x60 cm Motif Marmer (Dinding Lift) m2 12,510 Rp 488.756,32 80,56% Rp 6.114.341,56 0,029%

PEKERJAAN RAILLING

1 Railling Tangga Steinless Steel (tangga utama) m2 24,907 Rp 404.226,85 44,10% Rp 10.068.078,24 0,026%

2 Railling Tangga Steinless Steel (tangga darurat) m2 24,907 Rp 481.513,52 54,91% Rp 11.993.057,24 0,039%

PEKERJAAN SANITAIR

1 Kloset Duduk Keramik + Accessories bh 6,000 Rp 2.281.074,93 63,69% Rp 13.686.449,58 0,051%

2 Jet Shower/Handspray + Accessories bh 6,000 Rp 278.769,92 37,06% Rp 1.672.619,52 0,004%

3 Washtafel + Accessories bh 5,000 Rp 1.588.383,68 82,54% Rp 7.941.918,40 0,038%

4 Kran Washtafel + Accessories bh 5,000 Rp 231.969,92 96,15% Rp 1.159.849,60 0,007%

5 Urinoir sensor bh 2,000 Rp 1.904.413,68 76,66% Rp 3.808.827,36 0,017%

6 Paper holder ( tempat tisu ) bh 6,000 Rp 234.569,92 100,00% Rp 1.407.419,52 0,008%

7 Kran air steinless steel bh 6,000 Rp 174.769,92 63,53% Rp 1.048.619,52 0,004%

8 Floordrain bh 6,000 Rp 125.889,92 66,59% Rp 755.339,52 0,003%

9 Cermin + Frame ex.pabrikan bh 5,000 Rp 320.369,92 64,85% Rp 1.601.849,60 0,006%

10 Grab Bar Steinless 2 " Hairline bh 1,000 Rp 240.289,92 59,97% Rp 240.289,92 0,001%

PEKERJAAN PLAFOND

1 Plafond Gypsumboard t. 9 mm Rangka Metalfuring m2 554,519 Rp 165.175,23 73,56% Rp 91.592.801,52 0,395%

2 Drop Ceilling Plafond Gypsum Board t. 9 mm Rangka Metalfuring m1 286,728 Rp 54.585,46 64,47% Rp 15.651.181,00 0,059%

3 Plafond Kalsiboard t. 4,5 mm Rangka Metalfuring m2 268,001 Rp 167.161,11 79,92% Rp 44.799.343,75 0,210%

4 Drop Ceilling Plafond Kalsiboard t. 4,5 mm Rangka Metalfuring m1 69,000 Rp 55.002,50 68,45% Rp 3.795.172,44 0,015%

5 Tali Air / Shadow Line Plafond uk. 10 mm m1 573,205 Rp 14.426,01 83,98% Rp 8.269.062,97 0,041%

PEKERJAAN PENGECATAN

1 Pengecatan dinding Exterior weathershield m2 415,836 Rp 42.005,32 70,44% Rp 17.467.329,92 0,072%

2 Pengecatan dinding Interior m2 1.209,411 Rp 27.975,72 81,58% Rp 33.834.142,53 0,162%

3 Pengecatan Plafond Gypsumboard m2 554,519 Rp 27.975,72 81,58% Rp 15.513.067,84 0,074%

4 Pengecatan Plafond Kalsiboard m2 268,001 Rp 27.975,72 81,58% Rp 7.497.520,72 0,036%

1.649.142.095,10

Rp 7,643%

C PEKERJAAN ARSITEKTUR LANTAI 2 (DUA) PEKERJAAN PASANGAN DINDING & PLESTERAN

1 m2 1.442,768 Rp 81.683,68 97,24% Rp 117.850.599,63 0,672%

2 m2 308,250 Rp 64.436,84 98,79% Rp 19.862.655,93 0,115%

3 m1 1.191,200 Rp 32.865,04 99,72% Rp 39.148.835,65 0,229%

PEKERJAAN KUSEN PINTU & JENDELA

1 Pintu P3 Kusen Alumunium Putih + Daun Pintu HDF + Accessories 1,00 Unit

Kusen Alumunium Putih m1 6,400 Rp 128.340,86 70,45% Rp 821.381,48 0,003%

Daun Pintu HDF + Finishing (Ex. Pabrikan) 210x92 cm bh 1,000 Rp 1.613.742,57 50,26% Rp 1.613.742,57 0,005%

Slimar Alumunium Putih m1 2,330 Rp 128.362,21 70,45% Rp 299.083,94 0,001%

Kaca Mati/Clear t. 5 mm m2 0,338 Rp 207.702,31 79,00% Rp 70.203,38 0,000%

Engsel Pintu Kuningan set 1,500 Rp 81.231,16 53,68% Rp 121.846,73 0,000%

Lockcase/Kunci Tanam 2 Kali Putar set 1,000 Rp 255.988,20 62,01% Rp 255.988,20 0,001%

Handle Pintu Steinless Steel set 1,000 Rp 235.188,20 53,09% Rp 235.188,20 0,001%

Engsel Jendela Casement set 1,000 Rp 121.747,65 41,52% Rp 121.747,65 0,000%

Handle + Kunci Jendela set 1,000 Rp 61.726,08 53,12% Rp 61.726,08 0,000%

2 Pintu P4 Kusen Alumunium Putih + Daun Pintu HDF + Accessories 3,00 Unit

Kusen Alumunium Putih m1 18,900 Rp 128.340,86 70,45% Rp 2.425.642,19 0,010%

Daun Pintu HDF + Finishing (Ex. Pabrikan) 210x82 cm bh 3,000 Rp 1.466.786,05 51,22% Rp 4.400.358,15 0,013%

Slimar Alumunium Putih m1 6,990 Rp 128.362,21 70,45% Rp 897.251,81 0,004%

Kaca Mati/Clear t. 5 mm m2 1,014 Rp 207.702,31 79,00% Rp 210.610,14 0,001%

Engsel Pintu Geser Kuningan set 3,000 Rp 81.231,16 53,68% Rp 243.693,47 0,001%

Lockcase/Kunci Tanam 2 Kali Putar set 3,000 Rp 255.988,20 62,01% Rp 767.964,60 0,003%

Handle Pintu Steinless Steel set 3,000 Rp 235.188,20 53,09% Rp 705.564,60 0,002%

Engsel Jendela Casement set 3,000 Rp 121.747,65 41,52% Rp 365.242,96 0,001%

Handle + Kunci Jendela set 3,000 Rp 61.726,08 53,12% Rp 185.178,24 0,001%

3 Pintu P5 Kusen Alumunium Putih + Daun Pintu HDF + Accessories 1,00 Unit

Kusen Alumunium Putih m1 6,300 Rp 128.340,86 70,45% Rp 808.547,40 0,003%

Daun Pintu HDF + Finishing (Ex. Pabrikan) 210x82 cm bh 1,000 Rp 1.466.786,05 51,22% Rp 1.466.786,05 0,004%

Kaca Mati/Clear t. 5 mm m2 0,696 Rp 207.702,31 79,00% Rp 144.560,81 0,001%

Engsel Pintu Kuningan set 1,500 Rp 81.231,16 53,68% Rp 121.846,73 0,000%

Lockcase/Kunci Tanam 2 Kali Putar set 1,000 Rp 255.988,20 62,01% Rp 255.988,20 0,001%

Handle Pintu Steinless Steel set 1,000 Rp 235.188,20 53,09% Rp 235.188,20 0,001%

4 Pintu P6 Kusen Alumunium Putih + Daun Pintu HDF + Accessories 2,00 Unit

Kusen Alumunium Putih m1 12,400 Rp 128.340,86 70,45% Rp 1.591.426,62 0,007%

Daun Pintu HDF + Finishing (Ex. Pabrikan) 210x82 cm bh 2,000 Rp 1.466.786,05 51,22% Rp 2.933.572,10 0,009%

Plester & Acian Dinding dengan Mortar Siap Pakai (MSP)

JUMLAH

Acian Beton Pasang Benangan Sudut

PROSENTASE JUMLAH JUMLAH

TKDN HARGA SATUAN NILAI TKDN

(RP) (%) (RP) (%)

1 2 3 4 5 6 7 8

PEKERJAAN SIPIL DAN STRUKTUR

NO URAIAN PEKERJAAN SATUAN Volume HARGA

SATUAN

Kaca Mati/Clear t. 5 mm m2 1,239 Rp 207.702,31 79,00% Rp 257.384,70 0,001%

Engsel Pintu Kuningan set 3,000 Rp 81.231,16 53,68% Rp 243.693,47 0,001%

Lockcase/Kunci Tanam 2 Kali Putar set 2,000 Rp 255.988,20 62,01% Rp 511.976,40 0,002%

Handle Pintu Steinless Steel set 2,000 Rp 235.188,20 53,09% Rp 470.376,40 0,001%

5 Pintu P7 Daun Pintu Kaca Tempered + Accessories 4,00 Unit

Kaca tempered t 10 mm m2 9,840 Rp 619.785,92 75,26% Rp 6.098.693,45 0,027%

Engsel Tanam Pivot Floor Hinge set 4,000 Rp 346.431,16 37,49% Rp 1.385.724,62 0,003%

Patch Fitting (penjepit kaca) set 4,000 Rp 367.231,16 43,11% Rp 1.468.924,62 0,004%

Handle Steinless Steel set 4,000 Rp 235.188,20 53,09% Rp 940.752,80 0,003%

Sticker Sandblast m2 9,840 Rp 76.031,16 75,04% Rp 748.146,57 0,003%

6 Pintu PS1 Kusen Alumunium Putih + Daun Pintu Spandril + Accessories 1,00 Unit

Kusen Alumunium Putih m1 4,800 Rp 128.340,86 70,45% Rp 616.036,11 0,003%

Daun Pintu Alumunium Spandril m2 1,200 Rp 380.256,99 67,87% Rp 456.308,38 0,002%

Engsel Pintu Kuningan set 2,000 Rp 81.231,16 53,68% Rp 162.462,31 0,001%

Lockcase/Kunci Tanam 2 Kali Putar set 1,000 Rp 255.988,20 62,01% Rp 255.988,20 0,001%

Handle Pintu Steinless Steel set 1,000 Rp 235.188,20 53,09% Rp 235.188,20 0,001%

7 Pintu PS2 Kusen Alumunium Putih + Daun Pintu Spandril + Accessories 2,00 Unit

Kusen Alumunium Putih m1 7,200 Rp 128.340,86 70,45% Rp 924.054,17 0,004%

Daun Pintu Alumunium Spandril m2 0,960 Rp 380.256,99 67,87% Rp 365.046,71 0,001%

Engsel Pintu Kuningan set 2,000 Rp 81.231,16 53,68% Rp 162.462,31 0,001%

Lockcase/Kunci Tanam 2 Kali Putar set 2,000 Rp 255.988,20 62,01% Rp 511.976,40 0,002%

Handle Pintu Steinless Steel set 2,000 Rp 235.188,20 53,09% Rp 470.376,40 0,001%

8 Pintu PJ2 Kusen Alumunium Putih + Daun Pintu HDF + Jendela + Accessories 8,00 Unit

Kusen Alumunium Putih m1 145,600 Rp 128.340,86 70,45% Rp 18.686.428,69 0,077%

Slimar Alumunium Putih m1 54,576 Rp 128.362,21 70,45% Rp 7.005.495,70 0,029%

Kaca Mati/Clear t. 5 mm m2 31,480 Rp 207.702,31 79,00% Rp 6.538.468,73 0,030%

Engsel Pintu Kuningan set 12,000 Rp 81.231,16 53,68% Rp 974.773,86 0,003%

Lockcase/Kunci Tanam 2 Kali Putar set 8,000 Rp 255.988,20 62,01% Rp 2.047.905,60 0,007%

Handle Pintu Steinless Steel set 8,000 Rp 235.188,20 53,09% Rp 1.881.505,60 0,006%

Engsel Jendela Casement set 24,000 Rp 121.747,65 41,52% Rp 2.921.943,65 0,007%

Handle + Kunci Jendela set 24,000 Rp 61.726,08 53,12% Rp 1.481.425,92 0,005%

9 Jendela J2 Kusen Alumunium + Daun Jendela + Accessories 1,00 Unit

Kusen Alumunium Putih m1 14,100 Rp 128.340,86 70,45% Rp 1.809.606,08 0,007%

Slimar Alumunium Putih m1 4,548 Rp 128.362,21 70,45% Rp 583.791,31 0,002%

Kaca Mati/Clear t. 5 mm m2 3,622 Rp 207.702,31 79,00% Rp 752.297,77 0,003%

Engsel Jendela Casement set 2,000 Rp 121.747,65 41,52% Rp 243.495,30 0,001%

Handle + Kunci Jendela set 2,000 Rp 61.726,08 53,12% Rp 123.452,16 0,000%

10 Jendela J3 Kusen Alumunium + Daun Jendela + Accessories 31,00 Unit

Kusen Alumunium Putih m1 613,800 Rp 128.340,86 70,45% Rp 78.775.617,65 0,326%

Slimar Alumunium Putih m1 211,482 Rp 128.362,21 70,45% Rp 27.146.295,85 0,112%

Kaca Mati/Clear t. 5 mm m2 168,423 Rp 207.702,31 79,00% Rp 34.981.846,22 0,162%

Engsel Jendela Casement set 93,000 Rp 121.747,65 41,52% Rp 11.322.531,64 0,028%

Handle + Kunci Jendela set 93,000 Rp 61.726,08 53,12% Rp 5.740.525,44 0,018%

11 Jendela BV 2,00 Unit

Kusen Alumunium Putih m1 5,800 Rp 128.340,86 70,45% Rp 744.376,97 0,003%

Kaca Mati/Clear t. 5 mm m2 1,200 Rp 207.702,31 79,00% Rp 249.242,77 0,001%

12 Dinding dan Pintu Kubikal Kamar Mandi 4,00 Unit

Dinding Kaca Tempered t. 10 mm m2 15,144 Rp 619.785,92 75,26% Rp 9.386.037,97 0,041%

Daun Pintu Kaca Tempered t. 10 mm m2 6,413 Rp 619.785,92 75,26% Rp 3.974.563,15 0,018%

Anodised Alumunium U/F Chanel m1 14,400 Rp 95.000,00 60,49% Rp 1.368.000,00 0,005%

Alumunium Top Rail m1 4,896 Rp 145.000,00 68,84% Rp 709.920,00 0,003%

Door Knob Set 4,000 Rp 180.000,00 100,00% Rp 720.000,00 0,004%

Coat Hook Set 4,000 Rp 75.000,00 100,00% Rp 300.000,00 0,002%

Thumb&Turn Indicator Set 4,000 Rp 350.000,00 100,00% Rp 1.400.000,00 0,008%

Gravity Hinge Set 4,000 Rp 275.000,00 100,00% Rp 1.100.000,00 0,006%

Bottom Pedestal Set 20,000 Rp 250.000,00 100,00% Rp 5.000.000,00 0,029%

Polyamide Top Rail End Cap Set 4,000 Rp 190.000,00 100,00% Rp 760.000,00 0,004%

Alumunium Door Stop chanel m1 9,600 Rp 70.000,00 60,71% Rp 672.000,00 0,002%

PEKERJAAN LANTAI DAN KERAMIK

1 Granite Tile Lantai Uk. 60x60 cm m2 682,206 Rp 311.412,89 73,82% Rp 212.447.742,79 0,920%

2 Plint Lantai Uk. 10 x 60 cm m1 354,760 Rp 60.352,14 81,78% Rp 21.410.524,38 0,103%

3 Granite Tile Tekstur (Lantai KM) Uk. 60x60 cm m2 24,690 Rp 329.468,45 72,28% Rp 8.134.575,95 0,034%

4 Granite Tile Dinding KM Uk. 30x60 cm m2 55,620 Rp 468.736,32 82,04% Rp 26.071.114,12 0,126%

5 Granite Tile Dinding KM Uk. 60x60 cm m2 52,380 Rp 469.797,99 81,97% Rp 24.608.018,54 0,118%

6 Waterproofing Kamar Mandi (bawah keramik) m2 24,690 Rp 80.408,38 77,08% Rp 1.985.282,90 0,009%

7 Screeding Plat Beton Kanopy t. 3 cm m2 233,468 Rp 67.375,36 98,92% Rp 15.729.990,55 0,091%

8 Waterproofing Plat Beton Kanopi m2 233,468 Rp 80.408,38 77,08% Rp 18.772.783,66 0,085%

Tangga Utama

9 Granite Tile Lantai Uk. 60x60 cm m2 16,435 Rp 311.412,89 73,82% Rp 5.118.070,87 0,022%

10 Step Nosing Tangga Uk. 10x60 m1 30,000 Rp 68.152,14 78,41% Rp 2.044.564,13 0,009%

Tangga Darurat

11 Granite Tile Lantai Uk. 60x60 cm m2 16,435 Rp 311.412,89 73,82% Rp 5.118.070,87 0,022%

12 Step Nosing Tangga Uk. 10x60 m1 30,000 Rp 68.152,14 78,41% Rp 2.044.564,13 0,009%

13 Pemasangan Granite Tile 60x60 cm Motif Marmer (Dinding Lift) m2 12,510 Rp 488.756,32 80,56% Rp 6.114.341,56 0,029%

PEKERJAAN RAILLING

1 Railling Tangga Steinless Steel (tangga utama) m2 24,907 Rp 404.226,85 44,10% Rp 10.068.078,24 0,026%

2 Railling Tangga Steinless Steel (tangga darurat) m2 24,907 Rp 481.513,52 54,91% Rp 11.993.057,24 0,039%

PEKERJAAN SANITAIR

PROSENTASE JUMLAH JUMLAH

TKDN HARGA SATUAN NILAI TKDN

(RP) (%) (RP) (%)

1 2 3 4 5 6 7 8

PEKERJAAN SIPIL DAN STRUKTUR

NO URAIAN PEKERJAAN SATUAN Volume HARGA

SATUAN

1 Kloset Duduk Keramik + Accessories bh 5,000 Rp 2.281.074,93 63,69% Rp 11.405.374,65 0,043%

2 Jet Shower/Handspray + Accessories bh 5,000 Rp 278.769,92 37,06% Rp 1.393.849,60 0,003%

3 Washtafel + Accessories bh 4,000 Rp 1.588.383,68 82,54% Rp 6.353.534,72 0,031%

4 Kran Washtafel + Accessories bh 4,000 Rp 231.969,92 96,15% Rp 927.879,68 0,005%

5 Urinoir sensor bh 2,000 Rp 1.904.413,68 76,66% Rp 3.808.827,36 0,017%

6 Paper holder ( tempat tisu ) bh 5,000 Rp 234.569,92 100,00% Rp 1.172.849,60 0,007%

7 Kran air steinless steel bh 5,000 Rp 174.769,92 63,53% Rp 873.849,60 0,003%

8 Floordrain bh 5,000 Rp 125.889,92 66,59% Rp 629.449,60 0,002%

9 Roof Drain + Iron Cassing bh 13,000 Rp 165.929,92 54,22% Rp 2.157.088,96 0,007%

10 Cermin + Frame ex.pabrikan bh 4,000 Rp 320.369,92 64,85% Rp 1.281.479,68 0,005%

11 Grab Bar Steinless 2 " Hairline bh 1,000 Rp 240.289,92 59,97% Rp 240.289,92 0,001%

PEKERJAAN PLAFOND

1 Plafond Gypsumboard t. 9 mm Rangka Metalfuring m2 560,789 Rp 165.175,23 73,56% Rp 92.628.450,19 0,400%

2 Drop Ceilling Plafond Gypsum Board t. 9 mm Rangka Metalfuring m1 244,400 Rp 54.585,46 64,47% Rp 13.340.687,47 0,050%

3 Plafond Kalsiboard t. 4,5 mm Rangka Metalfuring m2 102,818 Rp 167.161,11 79,92% Rp 17.187.170,67 0,081%

4 Tali Air / Shadow Line Plafond uk. 10 mm m1 329,832 Rp 14.426,01 83,98% Rp 4.758.160,83 0,023%

PEKERJAAN PENGECATAN

1 Pengecatan dinding Exterior weathershield m2 343,138 Rp 42.005,32 70,44% Rp 14.413.627,22 0,060%

2 Pengecatan dinding Interior m2 1.042,837 Rp 27.975,72 81,58% Rp 29.174.115,08 0,140%

3 Pengecatan Plafond Gypsumboard m2 560,789 Rp 27.975,72 81,58% Rp 15.688.475,59 0,075%

4 Pengecatan Plafond Kalsiboard m2 102,818 Rp 27.975,72 81,58% Rp 2.876.407,50 0,014%

1.035.881.889,80

Rp 4,713%

D PEKERJAAN ARSITEKTUR LANTAI 3 (TIGA) PEKERJAAN PASANGAN DINDING & PLESTERAN

1 m2 1.678,265 Rp 81.683,68 97,24% Rp 137.086.861,22 0,782%

2 m2 648,000 Rp 64.436,84 98,79% Rp 41.755.072,32 0,242%

3 m1 799,650 Rp 32.865,04 99,72% Rp 26.280.529,24 0,154%

PEKERJAAN KUSEN PINTU & JENDELA

1 Pintu P3 Kusen Alumunium Putih + Daun Pintu HDF + Accessories 3,00 Unit

Kusen Alumunium Putih m1 19,200 Rp 128.340,86 70,45% Rp 2.464.144,44 0,010%

Daun Pintu HDF + Finishing (Ex. Pabrikan) 210x92 cm bh 3,000 Rp 1.613.742,57 50,26% Rp 4.841.227,72 0,014%

Slimar Alumunium Putih m1 6,990 Rp 128.362,21 70,45% Rp 897.251,81 0,004%

Kaca Mati/Clear t. 5 mm m2 1,014 Rp 207.702,31 79,00% Rp 210.610,14 0,001%

Engsel Pintu Kuningan set 4,500 Rp 81.231,16 53,68% Rp 365.540,20 0,001%

Lockcase/Kunci Tanam 2 Kali Putar set 3,000 Rp 255.988,20 62,01% Rp 767.964,60 0,003%

Handle Pintu Steinless Steel set 3,000 Rp 235.188,20 53,09% Rp 705.564,60 0,002%

Engsel Jendela Casement set 3,000 Rp 121.747,65 41,52% Rp 365.242,96 0,001%

Handle + Kunci Jendela set 3,000 Rp 61.726,08 53,12% Rp 185.178,24 0,001%

2 Pintu P4 Kusen Alumunium Putih + Daun Pintu HDF + Accessories 4,00 Unit

Kusen Alumunium Putih m1 25,200 Rp 128.340,86 70,45% Rp 3.234.189,58 0,013%

Daun Pintu HDF + Finishing (Ex. Pabrikan) 210x82 cm bh 4,000 Rp 1.466.786,05 51,22% Rp 5.867.144,20 0,018%

Slimar Alumunium Putih m1 9,320 Rp 128.362,21 70,45% Rp 1.196.335,75 0,005%

Kaca Mati/Clear t. 5 mm m2 1,352 Rp 207.702,31 79,00% Rp 280.813,52 0,001%

Engsel Pintu Geser Kuningan set 4,000 Rp 81.231,16 53,68% Rp 324.924,62 0,001%

Lockcase/Kunci Tanam 2 Kali Putar set 4,000 Rp 255.988,20 62,01% Rp 1.023.952,80 0,004%

Handle Pintu Steinless Steel set 4,000 Rp 235.188,20 53,09% Rp 940.752,80 0,003%

Engsel Jendela Casement set 4,000 Rp 121.747,65 41,52% Rp 486.990,61 0,001%

Handle + Kunci Jendela set 4,000 Rp 61.726,08 53,12% Rp 246.904,32 0,001%

3 Pintu P5 Kusen Alumunium Putih + Daun Pintu HDF + Accessories 1,00 Unit

Kusen Alumunium Putih m1 6,300 Rp 128.340,86 70,45% Rp 808.547,40 0,003%

Daun Pintu HDF + Finishing (Ex. Pabrikan) 210x82 cm bh 1,000 Rp 1.466.786,05 51,22% Rp 1.466.786,05 0,004%

Kaca Mati/Clear t. 5 mm m2 0,696 Rp 207.702,31 79,00% Rp 144.560,81 0,001%

Engsel Pintu Kuningan set 1,500 Rp 81.231,16 53,68% Rp 121.846,73 0,000%

Lockcase/Kunci Tanam 2 Kali Putar set 1,000 Rp 255.988,20 62,01% Rp 255.988,20 0,001%

Handle Pintu Steinless Steel set 1,000 Rp 235.188,20 53,09% Rp 235.188,20 0,001%

4 Pintu P6 Kusen Alumunium Putih + Daun Pintu HDF + Accessories 2,00 Unit

Kusen Alumunium Putih m1 12,400 Rp 128.340,86 70,45% Rp 1.591.426,62 0,007%

Daun Pintu HDF + Finishing (Ex. Pabrikan) 210x82 cm bh 2,000 Rp 1.466.786,05 51,22% Rp 2.933.572,10 0,009%

Kaca Mati/Clear t. 5 mm m2 1,239 Rp 207.702,31 79,00% Rp 257.384,70 0,001%

Engsel Pintu Kuningan set 3,000 Rp 81.231,16 53,68% Rp 243.693,47 0,001%

Lockcase/Kunci Tanam 2 Kali Putar set 2,000 Rp 255.988,20 62,01% Rp 511.976,40 0,002%

Handle Pintu Steinless Steel set 2,000 Rp 235.188,20 53,09% Rp 470.376,40 0,001%

5 Pintu P7 Daun Pintu Kaca Tempered + Accessories 4,00 Unit

Kaca tempered t 10 mm m2 9,840 Rp 619.785,92 75,26% Rp 6.098.693,45 0,027%

Engsel Tanam Pivot Floor Hinge set 4,000 Rp 346.431,16 37,49% Rp 1.385.724,62 0,003%

Patch Fitting (penjepit kaca) set 4,000 Rp 367.231,16 43,11% Rp 1.468.924,62 0,004%

Handle Steinless Steel set 4,000 Rp 235.188,20 53,09% Rp 940.752,80 0,003%

Sticker Sandblast m2 9,840 Rp 76.031,16 75,04% Rp 748.146,57 0,003%

6 Pintu PS1 Kusen Alumunium Putih + Daun Pintu Spandril + Accessories 1,00 Unit

Kusen Alumunium Putih m1 4,800 Rp 128.340,86 70,45% Rp 616.036,11 0,003%

Daun Pintu Alumunium Spandril m2 1,200 Rp 380.256,99 67,87% Rp 456.308,38 0,002%

Engsel Pintu Kuningan set 2,000 Rp 81.231,16 53,68% Rp 162.462,31 0,001%

Lockcase/Kunci Tanam 2 Kali Putar set 1,000 Rp 255.988,20 62,01% Rp 255.988,20 0,001%

Handle Pintu Steinless Steel set 1,000 Rp 235.188,20 53,09% Rp 235.188,20 0,001%

7 Pintu PS2 Kusen Alumunium Putih + Daun Pintu Spandril + Accessories 2,00 Unit

Kusen Alumunium Putih m1 7,200 Rp 128.340,86 70,45% Rp 924.054,17 0,004%

Daun Pintu Alumunium Spandril m2 0,960 Rp 380.256,99 67,87% Rp 365.046,71 0,001%

Engsel Pintu Kuningan set 2,000 Rp 81.231,16 53,68% Rp 162.462,31 0,001%

Plester & Acian Dinding dengan Mortar Siap Pakai (MSP) Pasang Benangan Sudut

Acian Beton

JUMLAH

PROSENTASE JUMLAH JUMLAH

TKDN HARGA SATUAN NILAI TKDN

(RP) (%) (RP) (%)

1 2 3 4 5 6 7 8

PEKERJAAN SIPIL DAN STRUKTUR

NO URAIAN PEKERJAAN SATUAN Volume HARGA

SATUAN

Lockcase/Kunci Tanam 2 Kali Putar set 2,000 Rp 255.988,20 62,01% Rp 511.976,40 0,002%

Handle Pintu Steinless Steel set 2,000 Rp 235.188,20 53,09% Rp 470.376,40 0,001%

8 Pintu PJ2 Kusen Alumunium Putih + Daun Pintu HDF + Jendela + Accessories 3,00 Unit

Kusen Alumunium Putih m1 54,600 Rp 128.340,86 70,45% Rp 7.007.410,76 0,029%

Slimar Alumunium Putih m1 20,466 Rp 128.362,21 70,45% Rp 2.627.060,89 0,011%

Kaca Mati/Clear t. 5 mm m2 11,805 Rp 207.702,31 79,00% Rp 2.451.925,77 0,011%

Engsel Pintu Kuningan set 4,500 Rp 81.231,16 53,68% Rp 365.540,20 0,001%

Lockcase/Kunci Tanam 2 Kali Putar set 3,000 Rp 255.988,20 62,01% Rp 767.964,60 0,003%

Handle Pintu Steinless Steel set 3,000 Rp 235.188,20 53,09% Rp 705.564,60 0,002%

Engsel Jendela Casement set 9,000 Rp 121.747,65 41,52% Rp 1.095.728,87 0,003%

Handle + Kunci Jendela set 9,000 Rp 61.726,08 53,12% Rp 555.534,72 0,002%

9 Pintu PJ2A Kusen Alumunium Putih + Daun Pintu HDF + Jendela + Accessories 7,00 Unit

Kusen Alumunium Putih m1 104,300 Rp 128.340,86 70,45% Rp 13.385.951,32 0,055%

Slimar Alumunium Putih m1 47,754 Rp 128.362,21 70,45% Rp 6.129.808,74 0,025%

Kaca Mati/Clear t. 5 mm m2 17,059 Rp 207.702,31 79,00% Rp 3.543.193,71 0,016%

Engsel Pintu Kuningan set 10,500 Rp 81.231,16 53,68% Rp 852.927,13 0,003%

Lockcase/Kunci Tanam 2 Kali Putar set 7,000 Rp 255.988,20 62,01% Rp 1.791.917,40 0,007%

Handle Pintu Steinless Steel set 7,000 Rp 235.188,20 53,09% Rp 1.646.317,40 0,005%

Engsel Jendela Casement set 21,000 Rp 121.747,65 41,52% Rp 2.556.700,69 0,006%

Handle + Kunci Jendela set 21,000 Rp 61.726,08 53,12% Rp 1.296.247,68 0,004%

10 Jendela J2 Kusen Alumunium + Daun Jendela + Accessories 1,00 Unit

Kusen Alumunium Putih m1 14,100 Rp 128.340,86 70,45% Rp 1.809.606,08 0,007%

Slimar Alumunium Putih m1 4,548 Rp 128.362,21 70,45% Rp 583.791,31 0,002%

Kaca Mati/Clear t. 5 mm m2 3,622 Rp 207.702,31 79,00% Rp 752.297,77 0,003%

Engsel Jendela Casement set 2,000 Rp 121.747,65 41,52% Rp 243.495,30 0,001%

Handle + Kunci Jendela set 2,000 Rp 61.726,08 53,12% Rp 123.452,16 0,000%

11 Jendela J3 Kusen Alumunium + Daun Jendela + Accessories 3,00 Unit

Kusen Alumunium Putih m1 59,400 Rp 128.340,86 70,45% Rp 7.623.446,87 0,032%

Slimar Alumunium Putih m1 20,466 Rp 128.362,21 70,45% Rp 2.627.060,89 0,011%

Kaca Mati/Clear t. 5 mm m2 16,299 Rp 207.702,31 79,00% Rp 3.385.339,96 0,016%

Engsel Jendela Casement set 9,000 Rp 121.747,65 41,52% Rp 1.095.728,87 0,003%

Handle + Kunci Jendela set 9,000 Rp 61.726,08 53,12% Rp 555.534,72 0,002%

12 Jendela J3A Kusen Alumunium + Daun Jendela + Accessories 24,00 Unit

Kusen Alumunium Putih m1 325,200 Rp 128.340,86 70,45% Rp 41.736.446,50 0,173%

Slimar Alumunium Putih m1 163,728 Rp 128.362,21 70,45% Rp 21.016.487,11 0,087%

Kaca Mati/Clear t. 5 mm m2 76,464 Rp 207.702,31 79,00% Rp 15.881.749,46 0,074%

Engsel Jendela Casement set 72,000 Rp 121.747,65 41,52% Rp 8.765.830,94 0,021%

Handle + Kunci Jendela set 72,000 Rp 61.726,08 53,12% Rp 4.444.277,76 0,014%

13 Jendela BV 2,00 Unit

Kusen Alumunium Putih m1 5,800 Rp 128.340,86 70,45% Rp 744.376,97 0,003%

Kaca Mati/Clear t. 5 mm m2 1,200 Rp 207.702,31 79,00% Rp 249.242,77 0,001%

14 Dinding dan Pintu Kubikal Kamar Mandi 4,00 Unit

Dinding Kaca Tempered t. 10 mm m2 15,144 Rp 619.785,92 75,26% Rp 9.386.037,97 0,041%

Daun Pintu Kaca Tempered t. 10 mm m2 6,413 Rp 619.785,92 75,26% Rp 3.974.563,15 0,018%

Anodised Alumunium U/F Chanel m1 14,400 Rp 95.000,00 60,49% Rp 1.368.000,00 0,005%

Alumunium Top Rail m1 4,896 Rp 145.000,00 68,84% Rp 709.920,00 0,003%

Door Knob Set 4,000 Rp 180.000,00 100,00% Rp 720.000,00 0,004%

Coat Hook Set 4,000 Rp 75.000,00 100,00% Rp 300.000,00 0,002%

Thumb&Turn Indicator Set 4,000 Rp 350.000,00 100,00% Rp 1.400.000,00 0,008%

Gravity Hinge Set 4,000 Rp 275.000,00 100,00% Rp 1.100.000,00 0,006%

Bottom Pedestal Set 20,000 Rp 250.000,00 100,00% Rp 5.000.000,00 0,029%

Polyamide Top Rail End Cap Set 4,000 Rp 190.000,00 100,00% Rp 760.000,00 0,004%

Alumunium Door Stop chanel m1 9,600 Rp 70.000,00 60,71% Rp 672.000,00 0,002%

PEKERJAAN LANTAI DAN KERAMIK

1 Granite Tile Lantai Uk. 60x60 cm m2 681,597 Rp 311.412,89 73,82% Rp 212.258.092,34 0,919%

2 Plint Lantai Uk. 10 x 60 cm m1 345,228 Rp 60.352,14 81,78% Rp 20.835.247,81 0,100%

3 Granite Tile Tekstur (Lantai KM) Uk. 60x60 cm m2 24,690 Rp 329.468,45 72,28% Rp 8.134.575,95 0,034%

4 Granite Tile Dinding KM Uk. 30x60 cm m2 55,620 Rp 468.736,32 82,04% Rp 26.071.114,12 0,126%

5 Granite Tile Dinding KM Uk. 60x60 cm m2 52,380 Rp 469.797,99 81,97% Rp 24.608.018,54 0,118%

6 Waterproofing Kamar Mandi (bawah keramik) m2 24,690 Rp 80.408,38 77,08% Rp 1.985.282,90 0,009%

7 Screeding Plat Beton Kanopy t. 3 cm m2 77,100 Rp 67.375,36 98,92% Rp 5.194.640,26 0,030%

8 Waterproofing Plat Beton Kanopi m2 77,100 Rp 80.408,38 77,08% Rp 6.199.486,10 0,028%

Tangga Utama

9 Granite Tile Lantai Uk. 60x60 cm m2 16,435 Rp 311.412,89 73,82% Rp 5.118.070,87 0,022%

10 Step Nosing Tangga Uk. 10x60 m1 30,000 Rp 68.152,14 78,41% Rp 2.044.564,13 0,009%

Tangga Darurat

11 Granite Tile Lantai Uk. 60x60 cm m2 16,435 Rp 311.412,89 73,82% Rp 5.118.070,87 0,022%

12 Step Nosing Tangga Uk. 10x60 m1 30,000 Rp 68.152,14 78,41% Rp 2.044.564,13 0,009%

13 Pemasangan Granite Tile 60x60 cm Motif Marmer (Dinding Lift) m2 12,510 Rp 488.756,32 80,56% Rp 6.114.341,56 0,029%

PEKERJAAN RAILLING

1 Railling Tangga Steinless Steel (tangga utama) m2 24,907 Rp 404.226,85 44,10% Rp 10.068.078,24 0,026%

2 Railling Tangga Steinless Steel (tangga darurat) m2 24,907 Rp 481.513,52 54,91% Rp 11.993.057,24 0,039%

PEKERJAAN SANITAIR

1 Kloset Duduk Keramik + Accessories bh 5,000 Rp 2.281.074,93 63,69% Rp 11.405.374,65 0,043%

2 Jet Shower/Handspray + Accessories bh 5,000 Rp 278.769,92 37,06% Rp 1.393.849,60 0,003%

3 Washtafel + Accessories bh 13,000 Rp 1.588.383,68 82,54% Rp 20.648.987,84 0,100%

4 Kran Washtafel + Accessories bh 13,000 Rp 231.969,92 96,15% Rp 3.015.608,96 0,017%

5 Urinoir sensor bh 2,000 Rp 1.904.413,68 76,66% Rp 3.808.827,36 0,017%

PROSENTASE JUMLAH JUMLAH

TKDN HARGA SATUAN NILAI TKDN

(RP) (%) (RP) (%)

1 2 3 4 5 6 7 8

PEKERJAAN SIPIL DAN STRUKTUR

NO URAIAN PEKERJAAN SATUAN Volume HARGA

SATUAN

6 Paper holder ( tempat tisu ) bh 5,000 Rp 234.569,92 100,00% Rp 1.172.849,60 0,007%

7 Kran air steinless steel bh 6,000 Rp 174.769,92 63,53% Rp 1.048.619,52 0,004%

8 Floordrain bh 5,000 Rp 125.889,92 66,59% Rp 629.449,60 0,002%

9 Roof Drain + Iron Cassing bh 13,000 Rp 165.929,92 54,22% Rp 2.157.088,96 0,007%

10 Cermin + Frame ex.pabrikan bh 4,000 Rp 320.369,92 64,85% Rp 1.281.479,68 0,005%

11 Grab Bar Steinless 2 " Hairline bh 1,000 Rp 240.289,92 59,97% Rp 240.289,92 0,001%

PEKERJAAN PLAFOND

1 Plafond Gypsumboard t. 9 mm Rangka Metalfuring m2 559,911 Rp 165.175,23 73,56% Rp 92.483.426,34 0,399%

2 Drop Ceilling Plafond Gypsum Board t. 9 mm Rangka Metalfuring m1 75,600 Rp 54.585,46 64,47% Rp 4.126.661,10 0,016%

3 Plafond Kalsiboard t. 4,5 mm Rangka Metalfuring m2 102,818 Rp 167.161,11 79,92% Rp 17.187.170,67 0,081%

4 Tali Air / Shadow Line Plafond uk. 10 mm m1 342,747 Rp 14.426,01 83,98% Rp 4.944.472,79 0,024%

PEKERJAAN PENGECATAN

1 Pengecatan dinding Exterior weathershield m2 197,183 Rp 42.005,32 70,44% Rp 8.282.751,36 0,034%

2 Pengecatan dinding Interior m2 1.242,888 Rp 27.975,72 81,58% Rp 34.770.671,70 0,166%

3 Pengecatan Plafond Gypsumboard m2 559,911 Rp 27.975,72 81,58% Rp 15.663.912,91 0,075%

4 Pengecatan Plafond Kalsiboard m2 102,818 Rp 27.975,72 81,58% Rp 2.876.407,50 0,014%

1.012.104.270,15

Rp 4,641%

E PEKERJAAN ARSITEKTUR LANTAI 4 (EMPAT) PEKERJAAN PASANGAN DINDING & PLESTERAN

1 m2 1.723,480 Rp 81.683,68 97,24% Rp 140.780.188,81 0,803%

2 m2 308,250 Rp 64.436,84 98,79% Rp 19.862.655,93 0,115%

3 m1 1.135,800 Rp 32.865,04 99,72% Rp 37.328.112,43 0,218%

PEKERJAAN KUSEN PINTU & JENDELA

1 Pintu P3 Kusen Alumunium Putih + Daun Pintu HDF + Accessories 2,00 Unit

Kusen Alumunium Putih m1 12,800 Rp 128.340,86 70,45% Rp 1.642.762,96 0,007%

Daun Pintu HDF + Finishing (Ex. Pabrikan) 210x92 cm bh 2,000 Rp 1.613.742,57 50,26% Rp 3.227.485,14 0,010%

Slimar Alumunium Putih m1 4,660 Rp 128.362,21 70,45% Rp 598.167,88 0,002%

Kaca Mati/Clear t. 5 mm m2 0,676 Rp 207.702,31 79,00% Rp 140.406,76 0,001%

Engsel Pintu Kuningan set 3,000 Rp 81.231,16 53,68% Rp 243.693,47 0,001%

Lockcase/Kunci Tanam 2 Kali Putar set 2,000 Rp 255.988,20 62,01% Rp 511.976,40 0,002%

Handle Pintu Steinless Steel set 2,000 Rp 235.188,20 53,09% Rp 470.376,40 0,001%

Engsel Jendela Casement set 2,000 Rp 121.747,65 41,52% Rp 243.495,30 0,001%

Handle + Kunci Jendela set 2,000 Rp 61.726,08 53,12% Rp 123.452,16 0,000%

2 Pintu P4 Kusen Alumunium Putih + Daun Pintu HDF + Accessories 3,00 Unit

Kusen Alumunium Putih m1 18,900 Rp 128.340,86 70,45% Rp 2.425.642,19 0,010%

Daun Pintu HDF + Finishing (Ex. Pabrikan) 210x82 cm bh 3,000 Rp 1.466.786,05 51,22% Rp 4.400.358,15 0,013%

Slimar Alumunium Putih m1 6,990 Rp 128.362,21 70,45% Rp 897.251,81 0,004%

Kaca Mati/Clear t. 5 mm m2 1,014 Rp 207.702,31 79,00% Rp 210.610,14 0,001%

Engsel Pintu Geser Kuningan set 3,000 Rp 81.231,16 53,68% Rp 243.693,47 0,001%

Lockcase/Kunci Tanam 2 Kali Putar set 3,000 Rp 255.988,20 62,01% Rp 767.964,60 0,003%

Handle Pintu Steinless Steel set 3,000 Rp 235.188,20 53,09% Rp 705.564,60 0,002%

Engsel Jendela Casement set 3,000 Rp 121.747,65 41,52% Rp 365.242,96 0,001%

Handle + Kunci Jendela set 3,000 Rp 61.726,08 53,12% Rp 185.178,24 0,001%

3 Pintu P5 Kusen Alumunium Putih + Daun Pintu HDF + Accessories 1,00 Unit

Kusen Alumunium Putih m1 6,300 Rp 128.340,86 70,45% Rp 808.547,40 0,003%

Daun Pintu HDF + Finishing (Ex. Pabrikan) 210x82 cm bh 1,000 Rp 1.466.786,05 51,22% Rp 1.466.786,05 0,004%

Kaca Mati/Clear t. 5 mm m2 0,696 Rp 207.702,31 79,00% Rp 144.560,81 0,001%

Engsel Pintu Kuningan set 1,500 Rp 81.231,16 53,68% Rp 121.846,73 0,000%

Lockcase/Kunci Tanam 2 Kali Putar set 1,000 Rp 255.988,20 62,01% Rp 255.988,20 0,001%

Handle Pintu Steinless Steel set 1,000 Rp 235.188,20 53,09% Rp 235.188,20 0,001%

4 Pintu P6 Kusen Alumunium Putih + Daun Pintu HDF + Accessories 2,00 Unit

Kusen Alumunium Putih m1 12,400 Rp 128.340,86 70,45% Rp 1.591.426,62 0,007%

Daun Pintu HDF + Finishing (Ex. Pabrikan) 210x82 cm bh 2,000 Rp 1.466.786,05 51,22% Rp 2.933.572,10 0,009%

Kaca Mati/Clear t. 5 mm m2 1,239 Rp 207.702,31 79,00% Rp 257.384,70 0,001%

Engsel Pintu Kuningan set 3,000 Rp 81.231,16 53,68% Rp 243.693,47 0,001%

Lockcase/Kunci Tanam 2 Kali Putar set 2,000 Rp 255.988,20 62,01% Rp 511.976,40 0,002%

Handle Pintu Steinless Steel set 2,000 Rp 235.188,20 53,09% Rp 470.376,40 0,001%

5 Pintu P7 Daun Pintu Kaca Tempered + Accessories 4,00 Unit

Kaca tempered t 10 mm m2 9,840 Rp 619.785,92 75,26% Rp 6.098.693,45 0,027%

Engsel Tanam Pivot Floor Hinge set 4,000 Rp 346.431,16 37,49% Rp 1.385.724,62 0,003%

Patch Fitting (penjepit kaca) set 4,000 Rp 367.231,16 43,11% Rp 1.468.924,62 0,004%

Handle Steinless Steel set 4,000 Rp 235.188,20 53,09% Rp 940.752,80 0,003%

Sticker Sandblast m2 9,840 Rp 76.031,16 75,04% Rp 748.146,57 0,003%

6 Pintu PS1 Kusen Alumunium Putih + Daun Pintu Spandril + Accessories 1,00 Unit

Kusen Alumunium Putih m1 4,800 Rp 128.340,86 70,45% Rp 616.036,11 0,003%

Daun Pintu Alumunium Spandril m2 1,200 Rp 380.256,99 67,87% Rp 456.308,38 0,002%

Engsel Pintu Kuningan set 2,000 Rp 81.231,16 53,68% Rp 162.462,31 0,001%

Lockcase/Kunci Tanam 2 Kali Putar set 1,000 Rp 255.988,20 62,01% Rp 255.988,20 0,001%

Handle Pintu Steinless Steel set 1,000 Rp 235.188,20 53,09% Rp 235.188,20 0,001%

7 Pintu PS2 Kusen Alumunium Putih + Daun Pintu Spandril + Accessories 2,00 Unit

Kusen Alumunium Putih m1 7,200 Rp 128.340,86 70,45% Rp 924.054,17 0,004%

Daun Pintu Alumunium Spandril m2 0,960 Rp 380.256,99 67,87% Rp 365.046,71 0,001%

Engsel Pintu Kuningan set 2,000 Rp 81.231,16 53,68% Rp 162.462,31 0,001%

Lockcase/Kunci Tanam 2 Kali Putar set 2,000 Rp 255.988,20 62,01% Rp 511.976,40 0,002%

Handle Pintu Steinless Steel set 2,000 Rp 235.188,20 53,09% Rp 470.376,40 0,001%

8 Pintu PJ1 Kusen Alumunium Putih + Daun Pintu HDF + Jendela + Accessories 1,00 Unit

Kusen Alumunium Putih m1 12,600 Rp 128.340,86 70,45% Rp 1.617.094,79 0,007%

Slimar Alumunium Putih m1 4,548 Rp 128.362,21 70,45% Rp 583.791,31 0,002%

JUMLAH

Plester & Acian Dinding dengan Mortar Siap Pakai (MSP) Acian Beton

Pasang Benangan Sudut