PROJECT :

SUB PROJECT : SIPIL

OWNER :
DATE :
REVISION :
PREPARED BY :

Brand Unit Cost Total Cost

No Description Qty
Part No. RP RP

B FLOOR STRENGTHENING
1 HB-400x400x13x21 54 m 4,644,000 250,776,000
2 HB-300x300x10x15 72 m 2,585,000 186,120,000
3 End Plate t=15 mm 535.97000 kg 27,500 14,739,175
4 End Plate t=21 mm 248.75000 kg 27,500 6,840,625
5 Shear Connector d 8 mm 576 unit 25,000 14,400,000
6 Shear Connector d 12 mm 432 unit 30,000 12,960,000
7 Chemical Anchor d 16 mm 160 unit 325,000 52,000,000
8 Chemical Anchor d 22 mm 144 unit 378,000 54,432,000
592,267,800
REKAPITULASI MATERIAL DATA CENTER
DIRJEN PAJAK

Unit Price Unit Price

No Description Qty
USD RP

A. FIRE SUPRESSION

I MASTER CONTROL PANEL FM-200

1 FENWALNET 6000 Intelligent Releasing Panel 1 unit 1,800.00
2 Addressable Photoelectric Smoke Detector w/base 7 unit 84.80
3 Remote Releasing Module 2 unit 280.00
4 Alarm Signal Module 2 unit 161.60
II DATA CENTER + TENANT 1 + TENANT 2 + TENANT 3 + PROVIDER + NETWORK ROOM
( 84m2 + 18m2 + 18m2 + 28.8m2 + 18m2 + 32.4m2 ) x 2.6m
FM-200 EQUIPMENT
1 FM-200 Cylinder & Valve Assy, Capacity 350 lb 1 unit 2,789.60
2 FM-200 Cylinder & Valve Assy, Capacity 600 lb 1 unit 4,104.80
3 FM-200 Agent 646 lb 20.00
4 Cylinder Strap #350 1 unit 92.80
5 Cylinder Strap #600 2 unit 92.80
6 Electric Control Head 1 unit 688.00
9 Pressure Operated Control Head 1 unit 107.20
9 Master Cylinder Adapter Kit 1 unit 84.80
9 Male Connector 1 unit 17.60
9 Male Elbow 1 unit 21.60
7 Discharge Hose 2" x 31" 1 unit 313.60
10 Pressure Switch 1 unit 252.80
11 Nozzle 7 unit 119.20
DETECTIONS EQUIPMENT
1 Addressable Photoelectric Smoke Detector w/base 7 unit 84.80
2 Addressable Ionization Smoke Detector w/base 6 unit 92.00
3 AI Monitor Module for normally-open iniating device 3 unit 73.60
4 Alarm Signal Module 2 unit 161.60
5 Double Action Manual Pull Station 2 unit 84.00
6 Suppression Abort Station 2 unit 96.00
7 Multitone w/Strobe 4 unit 89.60
8 Fire Alarm Bell 4 unit 39.20
9 " EVACUATE AREA " Sign Lamp 8 unit 72.00
10 " GAS DISCHARGE DO NOT ENTER " Sign Lamp 4 unit 72.00
INSTALASI DATA CENTER + TENANT 1 + TENANT 2 + TENANT 3 + PROVIDER + NETWORK ROOM
1 Instalasi & Testing commissioning 1 Lot 17,000,000.00
Material yang digunakan :
- Black Steel Pipe Sch.40 Seamless
- Fitting Class 300 PSI
- AWG 16 Twisted Shielded Cable in PVC Conduit
III UNDER RAISED FLOOR AREA
413 m2 x 0.4 m
FM-200 EQUIPMENT
1 FM-200 Cylinder & Valve Assy, Capacity 200 lb 2 unit 2,280.80
2 FM-200 Agent 200 lb 20.00
3 Cylinder Strap #200 2 unit 80.80
4 Electric Control Head 1 unit 498.40
5 Pressure Operated Control Head 1 unit 107.20
6 Discharge Hose 2" x 31" 2 unit 313.60
7 Master Cylinder Adapter Kit 1 unit 84.80
8 Lever Operated Control Head 1 unit 155.20
9 Pressure Switch 1 unit 260.80
10 Nozzle 8 unit 119.20
DETECTIONS EQUIPMENT
1 Photoelectric Smoke Detector w/base 8 unit 84.80
2 Ionization Smoke Detector w/base 8 unit 92.00
3 AI Monitor Module for normally-open iniating device 3 unit 73.60
4 Double Action Manual Pull Station 1 unit 84.00
5 Suppression Abort Station 1 unit 96.00
6 Multitone w/Strobe 1 unit 89.60
7 Fire Alarm Bell 1 unit 39.20
8 " EVACUATE AREA " Sign Lamp 1 unit 72.00
9 " GAS DISCHARGE DO NOT ENTER " Sign Lamp 1 unit 72.00
INSTALASI UNDER RAISED FLOOR AREA -
1 Instalasi & Testing commissioning 1 Lot 17,000,000.00
Material yang digunakan :
- Black Steel Pipe Sch.40 Seamless
- Fitting Class 300 PSI
- Hanger & Support
- NYA Cable 1.5mm
- High Impact PVC Conduit
IV POWER ROOM A
42 m2 x 2.6 m
FM-200 EQUIPMENT
1 FM-200 Cylinder & Valve Assy, Capacity 200 lb 1 unit 2,280.80
2 FM-200 Agent 136 lb 20.00
3 Cylinder Strap #200 1 unit 80.80
4 Electric Control Head 1 unit 498.40
5 Discharge Hose 2" x 31" 1 unit 313.60
6 Lever Operated Control Head 1 unit 155.20
7 Pressure Switch 1 unit 260.80
8 Nozzle 1 unit 119.20
DETECTIONS EQUIPMENT
1 Photoelectric Smoke Detector w/base 2 unit 84.80
2 Ionization Smoke Detector w/base 1 unit 92.00
3 AI Monitor Module for normally-open iniating device 3 unit 73.60
4 Alarm Signal Module 2 unit 161.60
5 Double Action Manual Pull Station 1 unit 84.00
6 Suppression Abort Station 1 unit 96.00
7 Multitone w/Strobe 1 unit 89.60
8 Fire Alarm Bell 1 unit 39.20
9 " EVACUATE AREA " Sign Lamp 1 unit 72.00
10 " GAS DISCHARGE DO NOT ENTER " Sign Lamp 1 unit 72.00
INSTALASI POWER ROOM A
1 Instalasi & Testing commissioning 1 Lot 17,000,000.00
REKAPITULASI MATERIAL DATA CENTER
DIRJEN PAJAK

Unit Price Unit Price

No Description Qty
USD RP

Material yang digunakan :

- Black Steel Pipe Sch.40 Seamless
- Fitting Class 300 PSI
- Hanger & Support
- NYA Cable 1.5mm
- High Impact PVC Conduit
V NOC ROOM
36 m2 x 2.6 m
FM-200 EQUIPMENT
1 FM-200 Cylinder & Valve Assy, Capacity 200 lb 1 unit 2,280.80
2 FM-200 Agent 116 lb 20.00
3 Cylinder Strap #200 1 unit 80.80
4 Electric Control Head 1 unit 498.40
5 Discharge Hose 2" x 31" 1 unit 313.60
6 Lever Operated Control Head 1 unit 155.20
7 Pressure Switch 1 unit 260.80
8 Nozzle 1 unit 119.20
DETECTIONS EQUIPMENT -
1 Photoelectric Smoke Detector w/base 1 unit 84.80
2 Ionization Smoke Detector w/base 1 unit 92.00
3 AI Monitor Module for normally-open iniating device 3 unit 73.60
4 Alarm Signal Module 2 unit 161.60
5 Double Action Manual Pull Station 1 unit 84.00
6 Suppression Abort Station 1 unit 96.00
7 Multitone w/Strobe 1 unit 89.60
8 Fire Alarm Bell 1 unit 39.20
9 " EVACUATE AREA " Sign Lamp 1 unit 72.00
10 " GAS DISCHARGE DO NOT ENTER " Sign Lamp 1 unit 72.00
11 Instalasi & Testing commissioning 1 Lot 17,000,000.00
Material yang digunakan :
- Black Steel Pipe Sch.40 Seamless
- Fitting Class 300 PSI
- Hanger & Support
- NYA Cable 1.5mm
- High Impact PVC Conduit

TOTAL FIRE SUPRESSION

B. UNINTERUPTABLE POWER SUPPLY

1 UPS Vector Modular 40KVA 6 ea 12,500.00
2 Upgrade Frame 60KVA 2 ea 6,000.00
3 Battery + Kabinet 50x120AH Backup 30 menit 4 ea 48,750.00
4 Installation 1 lot 18,000,000.00

TOTAL UPS

C. AC PRECISSION
1 MATERIAL AC PRESISI 4 ea 32,666.67
Unit Indoor
- Merk : UNIFLAIR/DB-AIR
- Model : LEONARDO EVOLUTION TDAR1822/DBAD-16
- Kapasitas Sensibel : 60kW atau 204.000 btu/h
- Type : Down Flow (Raised Floor)
- Total Supply Air : 15.600 m3/h atau 9.300 cfm
- Control : Microprosessor with LCD display
- Jenis Kipas : Backward-Curved Direct Drive Centrifugal Fan
- Jenis Compressor : Fully Hermetic Scroll
- Jenis Filter : efisiensi EU4 (DIN 24185)
- Refrigerant : R407
- Built-in control untuk Cooling, Humidity dan Heating
- Elektrikal : Power 380V, 3 phase, 50 Hz
- Metrik : 2171x865mm, tinggi 1960mm; Berat @ 714 kg
2 Material Pemipaan dan Elektrikal 4 ea 62,000,000.00
- Pipa tembaga, sock, elbow
- Ducting dan Difuser untuk "return air" PAC
- Refrigerant R407
- Support pipa dari Indoor unit ke Outdoor unit
- Pipa PVC untuk drain humidification
- Dudukan Indoor AC serta Outdoor + pengarah udara
- Kabel elektrikal untuk AC indoor outdoor
3 JASA INSTALASI * 4 ea 16,800,000.00
- Instalasi Pemipaan Pipa AC
- Mobilisasi unit AC indoor & outdoor
- Jasa Instalasi AC Umum (pemasangan pengarah udara, isi freon)
- Instalasi Pemipaan Drain Humidification
- Instalasi kabel listrik untuk AC
- Testing & Commissioning
- 4x kunjungan maintenance (jadwal 1 tahun)

TOTAL AC PRECISSION

D. GENSET

1 Genset 400KVA Open Type Prime Rating 1 ea 52,777.78

- Included Genset, Mufler, Flex, Pipe, Manual Book,
Standard Toolkit, Daily Tank, Accu + Cable, Panel
2 Installation 1 ea 27,500,000.00

TOTAL GENSET

E. RAISE FLOOR
1 Raise Floor Panel 525.6 m2 66.67
Panel Solid Feel Type SF-1250
-Cove Color : HPL White Grey
-Size : 600 x 600 x 35mm
REKAPITULASI MATERIAL DATA CENTER
DIRJEN PAJAK

Unit Price Unit Price

No Description Qty
USD RP

-Sub Structur Steel Pedestal Galvanized

2 Ramp 1 ea 450.00
3 Fascia 100 m2 9.17
4 Veribor 1 ea 91.11
5 Grill 120 ea 66.67
5 Insulation 630.8 m2 20.00
- ALUMINIUM SHEET
Installation 525.6 m2 75,000.00

TOTAL RAISE FLOOR

F. RACKING SYSTEM
1 Closed Cabinet Rack 19 " 42 RU completed with: 101 set 16,500,000.00
- Basic Frame 19", 42RU
-Dual Section Side Door
- Porforated Front Door with Dual Key (Manual Key + Combination Number)
- Dual Wing Rear Door Porforated
- Vertical Power Outlet 12 Port : 2 ea
- Roof Tray with 2 fans : 3 ea
- Color Black

TOTAL RACKING SYSTEM

G. PARTISION

Partisa Gipsum 2 Hour Fire Rated 887.5 m2 512,500.00

Rangka Stud 7,6mm

Gipsum Board 13mm, Fire Re/Te 4 Lapis
Insulasi Glasswool, tebal 2inchi (3 lapis)
Compond
Pembersihan

Partisa Gipsum Standar 470.5 m2 318,750.00

Rangka Stud 7,6mm
Gipsum Board 12mm, 2 Lapis
Insulasi Glasswool, tebal 2inchi (3 lapis)
Compond
Pembersihan

Pintu Besi ( Fire Door) Double 3 pcs 12,375,000.00

Ukuran Daun Pintu 90x270 cm dan 40x270 cm

Kusen dan Pintu berbahan plat Besi
Finising Meni Zinkromate & Cat Spay
Engsel, Kunci, Door Closer, dan Handle
Kunci merk Grif, Door Closer merk Dorma

Pintu Besi ( Fire Door) Single 2 pcs 9,500,000.00

Ukuran Daun Pintu 90x270 cm

Kusen dan Pintu berbahan plat Besi
Finising Meni Zinkromate & Cat Spay
Engsel, Kunci, Door Closer, dan Handle
Kunci merk Grif, Door Closer merk Dorma

Pintu Kaca Double 8 pcs 6,250,000.00

Ukuran Daun Pintu 90x270 cm dan 40x270 cm

Kusen dan Pintu berbahan Alumunium
Kaca Polos 5mm
Engsel, Kunci, Door Closer, dan Handle

Pintu Kaca Single 1 pcs 4,375,000.00

Ukuran Daun Pintu 90x270 cm

Kusen dan Pintu berbahan Alumunium
Kaca Polos 5mm
Engsel, Kunci, Door Closer, dan Handle

Teralis Stainless Steel Under Rise Floor 36 m1 487,500.00

Rangka Hollow SS 4x2cm
Pipa SS 1 inchi
jarak 10cm
Potongan 3 meter

Kaca 120 m2 1,750,000.00

Tempered Laminated, 2x6mm
Braket+Support Gantung

Cat Partisi
Merk : ICI ( Dulux ) 2718 m2 25,000.00

Lobby Area
Reception Counter, 184x70x75 cm 1.00 2,880,000.00
Side Tabele, 100x50x75 cm 1.00 14,000,000.00
Chair 1.00 3,650,000.00
Sofa 3 Seaters 1.00 2,700,000.00
Sofa 2 Seaters 1.00 1,950,000.00
Single Sofa 1.00 1,000,000.00
Sofa Table 1.00 1,000,000.00
REKAPITULASI MATERIAL DATA CENTER
DIRJEN PAJAK

Unit Price Unit Price

No Description Qty
USD RP

Meeting Room 1
Meeting Table, 300x120x75 1.00 3,000,000.00
Chair 12.00 1,200,000.00

Meeting Room 2
Meeting Table, 240x120x75 1.00 2,400,000.00
Chair 10.00 1,200,000.00

NOC Area
Staff Desk, 120x60x75 5 1,600,000.00
Chair 5 850,000.00

TOTAL PARTISION

H. ENVIRONMENT MONITORING SYSTEM & WATER DETECTION SYSTEM

ENVIRONMENTAL MONITORING SYSTEM

1 IMS-4000 ( HOST) 1 pcs 57,187,500.00
2 IMS-4000 ( NODE) 4 pcs 19,687,500.00
3 DRY CONTACT BRIDGE 32 pcs 437,500.00
4 Temperatur Sensor 9 pcs 937,500.00
5 Humidity Sensor 9 pcs 1,375,000.00
6 Installation Network Cable with RJ45 1 Lot 3,750,000.00
7 Testing & commisioning 1 Lot 1,250,000.00

WATER DETECTION SYSTEM

1 Raycem TTDM Plus 1128 WDS 1 set 40,000,000.00
2 Water Sensing Cable (50ft) 9 pcs 2,834,562.50
3 System Accessories ,1xEnd Terminator, 45 x Hold Down Clip, 1 lot 15,625,000.00
4 1x Leader Cable -
5 Installation & testing Commisioning 1 lot 3,750,000.00

TOTAL EMS + WDS

I. DATA CONNECTIVITY
1 UTP Cable 141 rell 135.48
2 Patch Panel Distribusi 66 ea 158.31
3 Patch Panel Rack 81 ea 158.31
4 Wiring Management PP 72 ea 14.46
5 Wiring Management 24 ea 14.46
6 Patchcord 2m 486 ea 7.23
7 Patchcord 3m 486 ea 8.88
8 Modular Jack RJ45 44 ea 4.88
9 Faceplate 44 ea 1.93
10 Installation , Testing Commisioning, Documentation, Maintenance 1 lot 60,750,000.00

TOTAL DATA CONNECTIVITY

J. KABEL TRAY

TRUNKING for POWER

1 Trunking 100x300mm 35 Mtr 473,000.00
2 Trunking 100x200mm 50 Mtr 428,000.00
3 TEE 100x300x200mm 7 pcs 105,500.00
4 EL-BOW 100x 300X200mm 2 Mtr 105,500.00
5 Instalation c/w support & Hanger 1 lot 5,600,000.00
CABLE TRAY for DATA
1 Cable Tray 20x400mm 100 Mtr 473,000.00
2 TEE 9 pcs 105,500.00
3 EL-BOW 6 Mtr 105,500.00
4 Instalation c/w support & Hanger 1 lot 5,600,000.00
CABLE LADDER for Cable Feeder
1 Cable Ladder 400mm 55 Mtr 473,000.00
2 TEE 9 pcs 105,500.00
3 EL-BOW 5 Mtr 105,500.00
4 Instalation c/w support & Hanger 1 lot 5,600,000.00

TOTAL KABEL TRAY

K. ELECTRICAL SYSTEM

Cable Feeder
1 NYA Cable 1x300 mm 1650 Mtr 406,250.00
2 NYA Cable 4x75 mm 190 Mtr 375,000.00
3 NYA Cable 4x50 mm 150 Mtr 220,000.00
4 NYA Cable 4x25 mm 280 Mtr 125,000.00
5 NYA Cable 4x16 mm 50 Mtr 90,000.00

Groundin Cable
1 NYA Cable 1x300 mm 200 Mtr 406,250.00
2 NYA Cable 1x 25mm 150 Mtr 125,000.00
2 NYA Cable 1x12mm 300 Mtr 90,000.00

FIXTURES. All fixture lamps c/w support & Hanger

1 Rescess Mounted Mirror Louver ,Fluorecent lamp 4x18 watt 0 Pcs 813,125.00
2 Exit ligth 10W, 12 Pcs 1,375,000.00
3 Emergency ligth 60W 12 Pcs 937,500.00
4 Switch Single c/w outlet box 3 Pcs 150,000.00
5 Switch double c/w outlet box 4 Pcs 193,750.00
6 Switch 4 Gang c/w outlet box 2 Pcs 218,750.00
7 Receptacle 220 Volt, 15A c/w outlet box 10 Pcs 193,750.00
8 Cee-form 16A. 1P 60 Pcs 468,750.00
9 Cee-form 32A. 1P 182 Pcs 568,750.00
INSTALLATION
REKAPITULASI MATERIAL DATA CENTER
DIRJEN PAJAK

Unit Price Unit Price

No Description Qty
USD RP

1 NYM Cable 2x2.5mm for ligthing 0 Mtr 7,500.00

2 NYM Cable 3x2.5mm for ligthing 0 Mtr 9,375.00
3 NYAF Cable 1x4mm For Cee-form 2700 Mtr 15,000.00
4 NYAF Cable 1x6mm for Cee-Form 8190 Mtr 17,750.00
5 Accessories 1 lot 6,250,000.00
6 Instalation 1 lot 87,000,000.00
PANEL
1 PANEL E MSB - A 1 set 178,695,300.00
2 PANEL E MSB - B 1 set 140,920,500.00
3 PANEL U MSB - A ; B 2 set 221,936,400.00
4 PANEL DB. UPS. A ; B 2 set 130,517,800.00
5 PANEL PDU 1A/1B ; 3A/3B ; 6A/6B ; 7A/7B ; 8A/8B 4 set 32,244,100.00
6 PANEL PDU 2A/2B 1 set 29,017,100.00
7 PANEL PDU 4A/4B ; 5A/5B 2 set 28,718,900.00

TOTAL ELECTRICAL SYSTEM

L. SECURITY SYSTEM 1 lot

1 IP Camera Sonny 16 ea 972.22
2 Software Lisence 32 Source 1 ea 3,333.33
3 Camera Server 1 ea 3,333.33
4 Proximity Acceess Control 3 ea 1,888.89
5 Biometric 8 ea 3,000.00
6 Installation 1 lot 30,000,000.00

TOTAL SECURITY SYSTEM

M. LCD DISPLAY SYSTEM

1 LCD Monitor 40 Inch HDMI 3 ea 22,000,000.00
2 Wall Mounting Installation 3 ea 2,000,000.00

TOTAL DISPLAY SYSTEM