Wa0006

ESTIMASI ANGGARAN
PEKERJAAN PEMBANGUNAN
HI MAJOLELO HOTEL MOESLEM FRIENDLY
JL. KOPERTIS, KOTA PADANG
No. URAIAN PEKERJAAN JUMLAH HARGA

(1) (2) (3)
A PEKERJAAN PERSIAPAN Rp 7,530,476,171.43

B PEKERJAAN STRUKTUR Rp 23,135,800,285.71
C PEKERJAAN ARSITEKTUR Rp 20,141,755,542.86
D PEKERJAAN ELEKTRIKAL Rp 14,335,123,314.29
E PEKERJAAN MEKANIKAL Rp 13,155,651,142.86
F FURNITURE & INTERIOR Rp 12,429,822,114.29
JUMLAH BIAYA PROYEK Rp 90,728,628,571.43

PEMBULATAN Rp 90,728,628,000.00
TANPA PAJAK Rp 81,655,765,714.29
PEMBULATAN Rp 81,655,766,000.00
LUAS (M2) 8,617.40
HARGA / M2 Rp 10,528,538.54
DIBULATKAN Rp 10,528,000.00
HARGA / M2 (Non Pajak) Rp 9,571,398.67
DIBULATKAN Rp 9,571,000.00
Makassar, 30 Agustus 2018

PT. SELARAS CIPTA MAGNACONSULTAN
MUH. YANTO
DIREKTUR UTAMA
Luas
Basement 1542.2
Ground 1436.7
Ug 1042
Mzz-Ballroom 651.1
1 950.8
2 950.8
3 950.8
4 950.8
Roof 142.2
8617.4
RENCANA ANGGARAN BIAYA (STRUKTUR)
RUMAH SAKIT, HOTEL & APARTMENT HIKMAH
NO URAIAN PEKERJAAN VOLUME HARGA SATUAN (Rp) TOTAL (Rp)
A PEKERJAAN GALIAN TANAH
1 Pekerjaan Galian Tanah 9,193.050 M3 160,000.00 1,470,888,000.00

2 Buangan Galian 2,146.000 M3 27,400.00 58,800,400.00
3 Urugan Tanah 2,097.250 M3 480,245.00 1,007,193,826.25
B PEKERJAAN PONDASI
1 Pekerjaan Pancang D.50 Cm, Panjang 15 M

1.1 Beton Pancang 547.000 M3 750,000 410,250,000.00
2 Pile Cap 300 x 300 x 150 cm

2.1 Beton Pile Cap 621.00 M3 570,000 353,970,000.00
2.2 Pembesian Pile Cap 182,077.20 Kg 62,976 11,466,493,747.20
2.3 Bekisting Pile Cap 3,373.27 M2 154,897 522,508,026.35
3 Tie Beam
3.1 Beton tie beam 231.36 M3 570,000 131,875,200.00
3.2 Pembesian 1,334.95 Kg 62,976 84,069,634.87
3.3 Bekisting 976.34 M2 193,059 188,490,581.44
C 1ST FLOOR LEVEL (HOSPITAL & LOBBY)
1 Kolom K1 100/60
1.1 Beton Kolom 224.11 M3 570,000 127,743,840.00
1.2 Pembesian Kolom 6,089.12 Kg 17,000 103,515,091.68
1.3 Bekisting kolom 971.08 M2 92,740 90,057,708.43
2 Balok B1 50/30
2.1 Beton Balok B1 106.20 M3 570,000 60,532,290.00
2.2 Pembesian Balok B1 2,460.58 Kg 17,000 41,829,936.33
2.3 Bekisting Balok B1 849.58 M2 92,740 78,789,678.24
3 Balok Anak 40/20

3.1 Beton Balok Anak 19.60 M3 570,000 11,172,000.00
3.2 Pembesian Balok Anak 454.13 Kg 17,000 7,720,244.00
3.3 Bekisting Balok Anak 156.80 M2 92,740 14,541,632.00
4 Balok B2 45/25
4.1 Beton Balok B2 3.54 M3 570,000 2,020,080.00
4.2 Pembesian Balok B2 34.98 Kg 17,000 594,647.76
5 Plat Lantai 1, 12 cm
5.1 Beton Plat Lantai 281.97 M3 570,000 160,721,760.00
5.2 Pembesian Plat 1,914.56 Kg 17,000 32,547,566.24
5.3 Bekisting Plat 2,819.68 M2 92,740 261,497,123.20
6 Tangga A
6.1 Beton tangga 1.69 M3 685,000 1,156,280.00
6.2 Pembesian Tangga 95.39 Kg 17,000 1,621,610.96
6.3 Bekisting Tangga 16.10 M2 250,877 4,040,002.79
6.4 Beton Bordes 0.650 M3 685,000 445,250.00
6.5 Pembesian Bordes 38.07 Kg 17,000 647,198.50
6.6 Bekisting Bordes 14.29 M2 92,740 1,324,976.38
7 Ramp
7.1 Beton Ramp 27.82 M3 685,000 19,059,440.00
7.2 Pembesian Ramp 1629.65 Kg 17,000 27,704,078.56
7.3 Bekisting Ramp 193.15 M2 146,574 28,311,384.88
D 2ND FLOOR LEVEL (PARKING)
1 Kolom K1 100/60
1.1 Beton Kolom 96.60 M3 785,000 75,831,000.00
2 Balok B1 50/30
2.1 Beton Balok B1 89.70 M3 785,000 70,414,500.00
3 Balok Anak 40/20

4 Balok B2 45/25
4.1 Beton Balok B2 2.74 M3 785,000 2,150,115.00
4.2 Pembesian Balok B2 27.03 Kg 19,500 527,161.64
5.3 Bekisting Plat 450.14 M2 146,574 65,978,901.94
6 Tangga A
6.1 Beton tangga 1.69 M3 685,000 1,156,280.00
6.4 Beton Bordes 0.650 M3 685,000 445,250.00
7 Tangga B
7.1 Beton tangga 1.55 M3 685,000 1059695
7.2 Pembesian Tangga 87.42 Kg 17,000 1486156.49
7.3 Bekisting Tangga 14.76 M2 250,877 3702538.09926
7.4 Beton Bordes 0.668 M3 685,000 457580
7.5 Pembesian Bordes 39.12 Kg 17,000 665120.92
7.6 Bekisting Bordes 14.68 M2 146,574 2152086.3745192
8 Ramp
8.1 Beton Ramp 19.526 M3 685,000 13,375,310
8.2 Pembesian Ramp 1143.64 Kg 17,000 19,441,843
8.3 Bekisting Ramp 135.55 M2 146,574 19,867,968
E 3ND FLOOR LEVEL (PARKING)

1 Kolom K1 100/60
1.1 Beton Kolom 96.6 M3 785,000 75,831,000
1.2 Pembesian Kolom 2,238.22 Kg 19,500 43,645,329
1.3 Bekisting kolom 429.29 M2 105,269 45,190,971
2 Balok B1 50/30
2.1 Beton Balok B1 89.7 M3 785,000 70,414,500
2.2 Pembesian Balok B1 2,582.46 Kg 19,500 50,358,029
2.3 Bekisting Balok B1 777.43 M2 105,269 81,839,268
3 Balok Anak 40/20

3.1 Beton Balok Anak 19.60 M3 785,000 15,386,000
3.2 Pembesian Balok Anak 326.34 Kg 19,500 6,363,630
3.3 Bekisting Balok Anak 245.00 M2 105,269 25,790,905
4 Balok B2 45/25
4.1 Beton Balok B2 2.74 M3 785,000 2,150,115
4.2 Pembesian Balok B2 27.03 Kg 19,500 527,162
5.1 Beton Plat Lantai 204.61 M3 785,000 160,618,850
5.2 Pembesian Plat 1,389.30 Kg 18,000 25,007,434
5.3 Bekisting Plat 450.14 M2 146,574 65,978,902
6 Tangga A
6.1 Beton tangga 1.69 M3 685,000 1,156,280
6.2 Pembesian Tangga 95.39 Kg 17,000 1,621,611
6.3 Bekisting Tangga 16.10 M2 250,877 4,040,003
6.4 Beton Bordes 0.650 M3 685,000 445,250
6.5 Pembesian Bordes 38.07 Kg 17,000 647,199
6.6 Bekisting Bordes 14.29 M2 146,574 2,094,096
7 Tangga B
7.1 Beton tangga 1.55 M3 685,000 1,059,695
7.4 Beton Bordes 0.668 M3 685,000 457,580
8 Ramp
8.1 Beton Ramp 19.53 M3 685,000 13,375,310
8.3 Bekisting Ramp 135.55 M2 146,574 19,867,968
F 4TH FLOOR LEVEL (PARKING)
1 Kolom K1 100/60
1.1 Beton Kolom 96.6 M3 785,000 75,831,000
2 Balok B1 50/30
2.1 Beton Balok B1 89.7 M3 785,000 70,414,500
3 Balok Anak 40/20

4 Balok B2 45/25
4.1 Beton Balok B2 2.74 M3 785,000 2,150,115
5.3 Bekisting Plat 450.14 M2 146,574 65,978,902
6 Tangga A
6.1 Beton tangga 1.69 M3 685,000 1,156,280
6.4 Beton Bordes 0.650 M3 685,000 445,250
7 Tangga B
7.1 Beton tangga 1.55 M3 685,000 1,059,695
7.4 Beton Bordes 0.668 M3 685,000 457,580
8 Ramp
8.1 Beton Ramp 19.53 M3 685,000 13,375,310
8.3 Bekisting Ramp 135.55 M2 146,574 19,867,968
G 5TH FLOOR LEVEL (PARKING)
1 Kolom K1 100/60
1.1 Beton Kolom 96.6 M3 785,000 75,831,000
2 Balok B1 50/30
2.1 Beton Balok B1 89.7 M3 785,000 70,414,500
3 Balok Anak 40/20

4 Balok B2 45/25
4.1 Beton Balok B2 2.74 M3 785,000 2,150,115
5.3 Bekisting Plat 450.14 M2 146,574 65,978,902
6 Tangga A
6.1 Beton tangga 1.69 M3 685,000 1,156,280
6.4 Beton Bordes 0.650 M3 685,000 445,250
7 Tangga B
7.1 Beton tangga 1.55 M3 685,000 1,059,695
7.4 Beton Bordes 0.668 M3 685,000 457,580
8 Ramp
8.1 Beton Ramp 19.53 M3 685,000 13,375,310
8.3 Bekisting Ramp 135.55 M2 146,574 19,867,968
H 6th FLOOR LEVEL (PARKING)
1 Kolom K1 100/60
1.1 Beton Kolom 96.6 M3 785,000 75,831,000
2 Balok B1 50/30
2.1 Beton Balok B1 89.7 M3 785,000 70,414,500
3 Balok Anak 40/20

4 Balok B2 45/25
4.1 Beton Balok B2 2.74 M3 785,000 2,150,115
5.3 Bekisting Plat 450.14 M2 146,574 65,978,902
6 Tangga A
6.1 Beton tangga 1.69 M3 685,000 1,156,280
6.4 Beton Bordes 0.650 M3 685,000 445,250
7 Tangga B
7.1 Beton tangga 1.55 M3 685,000 1,059,695
7.4 Beton Bordes 0.668 M3 685,000 457,580
8 Ramp
8.1 Beton Ramp 19.53 M3 685,000 13,375,310
8.3 Bekisting Ramp 135.55 M2 146,574 19,867,968
I 7th FLOOR LEVEL (HOSPITAL & RESTAURANT)
1 Kolom K1 100/60
1.1 Beton Kolom 103.2 M3 785,000 81,012,000.00
2 Balok B1 50/30
2.1 Beton Balok B1 80.133 M3 785,000 62,904,405.00
3 Balok Anak 40/20

4.3 Bekisting Plat 415.18 M2 146,574 60,854,662.02
5 Tangga A
5.1 Beton tangga 1.69 M3 685,000 1,156,280.00
5.4 Beton Bordes 0.650 M3 685,000 445,250.00
6 Tangga B
6.1 Beton tangga 1.55 M3 685,000 1,059,695.00
6.4 Beton Bordes 0.668 M3 685,000 457,580.00
J 8th FLOOR LEVEL (HOSPITAL & RENTAL OFFICE)

1 Kolom K1 100/60
1.1 Beton Kolom 103.2 M3 785,000 81,012,000.00
2 Balok B1 50/30
2.1 Beton Balok B1 80.133 M3 785,000 62,904,405.00
3 Balok Anak 40/20

4.3 Bekisting Plat 415.18 M2 146,574 60,854,662.02
5 Tangga A
5.1 Beton tangga 1.69 M3 685,000 1,156,280.00
5.4 Beton Bordes 0.650 M3 685,000 445,250.00
6 Tangga B
6.1 Beton tangga 1.55 M3 685,000 1,059,695.00
6.4 Beton Bordes 0.668 M3 685,000 457,580.00
K 9th FLOOR LEVEL (HOSPITAL & MEETING ROOM)
1 Kolom K1 100/60
1.1 Beton Kolom 103.2 M3 785,000 81,012,000.00
2 Balok B1 50/30
2.1 Beton Balok B1 80.133 M3 785,000 62,904,405.00
3 Balok Anak 40/20

4.3 Bekisting Plat 415.18 M2 146,574 60,854,662.02
5 Tangga A
5.1 Beton tangga 1.69 M3 685,000 1,156,280.00
5.4 Beton Bordes 0.650 M3 685,000 445,250.00
6 Tangga B
6.1 Beton tangga 1.55 M3 685,000 1,059,695.00
6.4 Beton Bordes 0.668 M3 685,000 457,580.00
L 10th FLOOR LEVEL (HOSPITAL, BALLROOM & SKY LOUNGE)
1 Kolom K1 100/60
1.1 Beton Kolom 103.2 M3 785,000 81,012,000.00
2 Balok B1 50/30
2.1 Beton Balok B1 80.133 M3 785,000 62,904,405.00
3 Balok Anak 40/20


4.3 Bekisting Plat 415.18 M2 146,574 60,854,662.02
5 Tangga A
5.1 Beton tangga 1.69 M3 685,000 1,156,280.00
5.4 Beton Bordes 0.650 M3 685,000 445,250.00
6 Tangga B
6.1 Beton tangga 1.55 M3 685,000 1,059,695.00
6.4 Beton Bordes 0.668 M3 685,000 457,580.00
M 11th FLOOR LEVEL (HOSPITAL & HOTEL)
1 Kolom K1 100/60
1.1 Beton Kolom 103.2 M3 785,000 81,012,000.00
2 Balok B1 50/30
2.1 Beton Balok B1 80.133 M3 785,000 62,904,405.00
3 Balok Anak 40/20


4.3 Bekisting Plat 415.18 M2 146,574 60,854,662.02
5 Tangga A
5.1 Beton tangga 1.69 M3 685,000 1,156,280.00
5.4 Beton Bordes 0.650 M3 685,000 445,250.00
6 Tangga B
6.1 Beton tangga 1.55 M3 685,000 1,059,695.00
6.4 Beton Bordes 0.668 M3 685,000 457,580.00
N 12th FLOOR LEVEL (HOSPITAL & HOTEL)
1 Kolom K1 100/60
1.1 Beton Kolom 79.2 M3 785,000 62,172,000.00
2 Balok B1 50/30
2.1 Beton Balok B1 68.16 M3 785,000 53,505,600.00
3 Balok Anak 40/20


4.3 Bekisting Plat 410.33 M2 146,574 60,143,956.29
5 Tangga A
5.1 Beton tangga 1.69 M3 685,000 1,156,280.00
5.4 Beton Bordes 0.650 M3 685,000 445,250.00
6 Tangga B
6.1 Beton tangga 1.55 M3 685,000 1,059,695.00
6.4 Beton Bordes 0.668 M3 685,000 457,580.00
O 13th FLOOR LEVEL (HOTEL + MEZZANINE)
1 Kolom K1 100/60
1.1 Beton Kolom 100.8 M3 785,000 79,128,000.00
2 Balok B1 50/30
2.1 Beton Balok B1 57.123 M3 785,000 44,841,555.00
3 Balok Anak 40/20

3.2 Pembesian Balok Anak 47.29 Kg 19,500 922,077.00

4.3 Bekisting Plat 422.81 M2 146,574 61,972,636.96
5 Tangga A
5.1 Beton tangga 1.69 M3 685,000 1,156,280.00
5.4 Beton Bordes 0.650 M3 685,000 445,250.00
6 Tangga C (Room)
6.1 Beton tangga 23.07 M3 535,000 12,339,775.00
6.2 Pembesian Tangga 1,303.40 Kg 17,000 22,157,853.55
P 14th FLOOR LEVEL (APARTEMENT + MEZZANINE)
1 Kolom K1 100/60
1.1 Beton Kolom 100.8 M3 785,000 79,128,000.00
2 Balok B1 50/30
2.1 Beton Balok B1 57.123 M3 785,000 44,841,555.00
3 Balok Anak 40/20


4.3 Bekisting Plat 422.81 M2 146,574 61,972,636.96
5 Tangga A
5.1 Beton tangga 1.69 M3 685,000 1,156,280.00
5.4 Beton Bordes 0.650 M3 685,000 445,250.00
6 Tangga C (Room)
6.1 Beton tangga 23.07 M3 535,000 12,339,775.00
Q 15th FLOOR LEVEL (APARTEMENT + MEZZANINE)
1 Kolom K1 100/60
1.1 Beton Kolom 100.8 M3 785,000 79,128,000.00
2 Balok B1 50/30
2.1 Beton Balok B1 57.123 M3 785,000 44,841,555.00
3 Balok Anak 40/20


4.3 Bekisting Plat 422.81 M2 146,574 61,972,636.96
5 Tangga A
5.1 Beton tangga 1.69 M3 685,000 1,156,280.00
5.4 Beton Bordes 0.650 M3 685,000 445,250.00
6 Tangga C (Room)
6.1 Beton tangga 23.07 M3 535,000 12,339,775.00
R 16th FLOOR LEVEL (APARTEMENT + MEZZANINE)
1 Kolom K1 100/60
1.1 Beton Kolom 100.8 M3 785,000 79,128,000.00
2 Balok B1 50/30
2.1 Beton Balok B1 57.123 M3 785,000 44,841,555.00
3 Balok Anak 40/20


4.3 Bekisting Plat 422.81 M2 146,574 61,972,636.96
5 Tangga A
5.1 Beton tangga 1.69 M3 685,000 1,156,280.00
5.4 Beton Bordes 0.650 M3 685,000 445,250.00
6 Tangga C (Room)
6.1 Beton tangga 23.07 M3 535,000 12,339,775.00
S 17th FLOOR LEVEL (APARTEMENT + MEZZANINE)
1 Kolom K1 100/60
1.1 Beton Kolom 100.8 M3 785,000 79,128,000.00
2 Balok B1 50/30
2.1 Beton Balok B1 57.123 M3 785,000 44,841,555.00
3 Balok Anak 40/20

4.3 Bekisting Plat 422.81 M2 146,574 61,972,636.96
5 Tangga A
5.1 Beton tangga 1.69 M3 685,000 1,156,280.00
5.4 Beton Bordes 0.650 M3 685,000 445,250.00
6 Tangga C (Room)
6.1 Beton tangga 23.07 M3 535,000 12,339,775.00
T 18th FLOOR LEVEL (APARTEMENT + MEZZANINE)
1 Kolom K1 100/60
1.1 Beton Kolom 100.8 M3 785,000 79,128,000.00
2 Balok B1 50/30
2.1 Beton Balok B1 57.123 M3 785,000 44,841,555.00
3 Balok Anak 40/20


4.3 Bekisting Plat 422.81 M2 146,574 61,972,636.96
5 Tangga A
5.1 Beton tangga 1.69 M3 685,000 1,156,280.00
5.4 Beton Bordes 0.650 M3 685,000 445,250.00
6 Tangga C (Room)
6.1 Beton tangga 23.07 M3 535,000 12,339,775.00
U 19th FLOOR LEVEL (APARTEMENT + MEZZANINE)
1 Kolom K1 100/60
1.1 Beton Kolom 46.8 M3 785,000 36,738,000.00
2 Balok B1 50/30
2.1 Beton Balok B1 54.495 M3 785,000 42,778,575.00
3 Balok Anak 40/20


4.3 Bekisting Plat 349.04 M2 146,574 51,160,171.48
5 Tangga A
5.1 Beton tangga 1.69 M3 685,000 1,156,280.00
5.4 Beton Bordes 0.650 M3 685,000 445,250.00
6 Tangga C (Room)
6.1 Beton tangga 9.92 M3 535,000 5,306,130.00
V 20th FLOOR LEVEL (APARTEMENT + MEZZANINE)
1 Kolom K1 100/60
1.1 Beton Kolom 46.8 M3 785,000 36,738,000
2 Balok B1 50/30
2.1 Beton Balok B1 54.495 M3 785,000 42,778,575
3 Balok Anak 40/20

4.3 Bekisting Plat 349.04 M2 146,574 51,160,171
5 Tangga A
5.1 Beton tangga 1.69 M3 685,000 1,156,280
5.4 Beton Bordes 0.650 M3 685,000 445,250
6 Tangga C (Room)
6.1 Beton tangga 9.92 M3 535,000 5,306,130
W 21th FLOOR LEVEL (APARTEMENT + MEZZANINE)
1 Kolom K1 100/60
1.1 Beton Kolom 46.8 M3 785,000 36,738,000
2 Balok B1 50/30
2.1 Beton Balok B1 54.495 M3 785,000 42,778,575
3 Balok Anak 40/20

4.3 Bekisting Plat 349.04 M2 146,574 51,160,171
5 Tangga A
5.1 Beton tangga 1.69 M3 685,000 1,156,280
5.4 Beton Bordes 0.650 M3 685,000 445,250
6 Tangga C (Room)
6.1 Beton tangga 9.92 M3 535,000 5,306,130
X 22th FLOOR LEVEL (APARTEMENT + MEZZANINE)
1 Kolom K1 100/60
1.1 Beton Kolom 46.8 M3 785,000 36,738,000
2 Balok B1 50/30
2.1 Beton Balok B1 54.495 M3 785,000 42,778,575
3 Balok Anak 40/20

4.3 Bekisting Plat 349.04 M2 146,574 51,160,171
5 Tangga A
5.1 Beton tangga 1.69 M3 685,000 1,156,280
5.4 Beton Bordes 0.650 M3 685,000 445,250
6 Tangga C (Room)
6.1 Beton tangga 9.92 M3 535,000 5,306,130
Y 23th FLOOR LEVEL (APARTEMENT + MEZZANINE)
1 Kolom K1 100/60
1.1 Beton Kolom 46.8 M3 785,000 36,738,000
2 Balok B1 50/30
2.1 Beton Balok B1 54.495 M3 785,000 42,778,575
3 Balok Anak 40/20

4.3 Bekisting Plat 349.04 M2 146,574 51,160,171
5 Tangga A
5.1 Beton tangga 1.69 M3 685,000 1,156,280
5.4 Beton Bordes 0.650 M3 685,000 445,250
6 Tangga C (Room)
6.1 Beton tangga 9.92 M3 535,000 5,306,130
Z 24th FLOOR LEVEL (PENTHOUSE + MEZZANINE)

1 Kolom K1 100/60
1.1 Beton Kolom 54.60 M3 785,000 42,861,000.00
2 Balok B1 50/30
2.1 Beton Balok B1 38.35 M3 785,000 30,102,787.50
4.2 Pembesian Plat 728.78 Kg 18,000 13,118,068.15
4.3 Bekisting Plat 236.13 M2 146,574 34,610,337.28
5 Tangga A
5.1 Beton tangga 1.69 M3 685,000 1,156,280.00
5.4 Beton Bordes 0.650 M3 685,000 445,250.00
6 Tangga D
6.1 Beton tangga 0.85 M3 535,000 456,997.00
6.2 Pembesian Tangga 48.27 Kg 17,000 820,604.31
AA TOP FLOOR LEVEL
1.2 Pembesian Plat 398.70 Kg 18,000 7,176,636.18
1.3 Bekisting Plat 129.18 M2 146,574 18,934,632.44
AB COOR LIFT
1 Lantai Pit Lift (1,5 m )

1.1 Beton Lantai Pit Lift 94.26 M3 785,000 73,997,240.00
1.2 Pembesian 5,326.86 Kg 19,500 103,873,743.48
1.3 Bekisting 899.28 M2 105,269 94,666,154.73
2 Dinding Koorlift
2.1 Beton dinding Koorlift 7,419 M3 235,200 1,744,948,800.00
2.2 Pembesian Plat 171,898 Kg 17,000 2,922,269,910.00
2.3 Bekisting Plat 146 M2 146,574 21,431,981.56
2.4 Kawat Tarik 1 Bh 92,162,761 92,162,761.00
TOTAL 36,011,683,639.66
RENCANA ANGGARAN BIAYA ( ELECTRICAL)
RUMAH SAKIT, HOTEL & APARTMENT HIKMAH
A SERVICE LEVEL
1 PEKERJAAN SISTEM LISTRIK TEGANGAN MENEGAH

1.1 Incoming cubicle SM 6, Type : IM 630A 1.00 Set 51,600,000.00 51,600,000.00
1.2 Out Going cubicle SM 6, Type : QM 630A 1.00 Set 80,606,250.00 80,606,250.00
1.3 Trafo 1000 kVA,20 kV/400 V, 3 ph, 50 Hz 1.00 Set 180,000,000.00 180,000,000.00
1.4 Grounding Cubicle 1.00 Titik 2,500,000.00 2,500,000.00
1.5 Grounding Body Trafo 1.00 Titik 2,500,000.00 2,500,000.00
1.6 Grounding Titik Netral Trafo 1.00 Titik 3,500,000.00 3,500,000.00
1.7 Bak kontrol 3.00 Buah 300,000.00 900,000.00
1.8 Grounding PUTR/LVMDP 1.00 Titik 2,500,000.00 2,500,000.00
1.9 Bak kontrol 1.00 Buah 300,000.00 300,000.00
1.10 Material Bantu 1.00 Ls 3,000,000.00 3,000,000.00
1.11 Testing & Commissioning 1.00 Ls 6,000,000.00 6,000,000.00
2 PEKERJAAN PANEL DAYA

2.1 PUTR/LVMDP 1.00 Unit 536,970,000.00 536,970,000.00
2.2 Panel Kapasitor Bank 350 KVAR 1.00 Unit 297,810,000.00 297,810,000.00
2.3 LP-BS SERVICE 1.00 Unit 5,243,021.00 5,243,021.00
2.4 PP - LOUNDRY 1.00 Unit 7,800,000.00 7,800,000.00
2.5 PP - HYDRANT 1.00 Unit 14,420,000.00 14,420,000.00
2.6 PP - POMPA AB 1.00 Unit 27,750,000.00 27,750,000.00
2.7 CP - GREASE TRAP RS 1.00 Unit 3,000,000.00 3,000,000.00
2.8 CP - GREASE TRAP (KITCHEN) 1.00 Unit 2,000,000.00 2,000,000.00
2.9 LP BNK BS 1.00 Unit 3,120,000.00 3,120,000.00
2.10 LP - AH 1 1.00 Unit 69,500,000.00 69,500,000.00
2.11 LP - RS 1 1.00 Unit 54,270,000.00 54,270,000.00
2.12 LP - P 2 1.00 Unit 19,245,500.00 19,245,500.00
2.13 LP - P 3 1.00 Unit 19,245,500.00 19,245,500.00
2.14 LP - P 4 1.00 Unit 19,245,500.00 19,245,500.00
2.15 LP - P 5 1.00 Unit 19,245,500.00 19,245,500.00
2.16 LP - P 6 1.00 Unit 19,245,500.00 19,245,500.00
2.17 LP - RS 7 1.00 Unit 54,500,000.00 54,500,000.00
2.18 LP - AH 7 1.00 Unit 35,670,000.00 35,670,000.00
2.19 LP - RS 8 1.00 Unit 54,500,000.00 54,500,000.00
2.20 LP - AH 8 1.00 Unit 35,670,000.00 35,670,000.00
2.21 LP - RS 9 1.00 Unit 54,500,000.00 54,500,000.00
2.22 LP - AH 9 1.00 Unit 35,670,000.00 35,670,000.00
2.23 LP - RS 10 1.00 Unit 54,500,000.00 54,500,000.00
2.24 LP - A 10 1.00 Unit 35,670,000.00 35,670,000.00
2.25 LP - RS 11 1.00 Unit 54,500,000.00 54,500,000.00
2.26 LP - AH 11 1.00 Unit 35,670,000.00 35,670,000.00
2.27 LP - AH 12 1.00 Unit 35,670,000.00 35,670,000.00
2.28 LP - AH 13 1.00 Unit 35,670,000.00 35,670,000.00
2.29 LP - AH 14 1.00 Unit 35,670,000.00 35,670,000.00
2.30 LP - AH 15 1.00 Unit 35,670,000.00 35,670,000.00
2.31 LP - AH 16 1.00 Unit 35,670,000.00 35,670,000.00
2.32 LP - AH 17 1.00 Unit 35,670,000.00 35,670,000.00
2.33 LP - AH 18 1.00 Unit 35,670,000.00 35,670,000.00
2.34 LP - AH 19 1.00 Unit 15,250,000.00 15,250,000.00
2.35 LP - AH 20 1.00 Unit 15,250,000.00 15,250,000.00
2.36 LP - AH 21 1.00 Unit 15,250,000.00 15,250,000.00
2.37 LP - AH 22 1.00 Unit 15,250,000.00 15,250,000.00
2.38 LP - AH 23 1.00 Unit 15,250,000.00 15,250,000.00
2.39 LP - AH 24 1.00 Unit 15,250,000.00 15,250,000.00
3 KABEL FEEDER
3.1 Kabel Tegangan Menengah
3.1.1 Kabel dari Gardu PLN ke Incomonig Cubicle NXSEFGB 7.00 m' 600,000.00 4,200,000.00
3.1.2 Kabel dari Outgoing Cubicle ke Trafo N2XSY 3 x 1x 9 11.00 m' 500,000.00 5,500,000.00
3.2 Kabel Tegangan Rendah
3.2.1 Kabel Feeder Dari Trafo ke PUTR NYY 3 x 4 x (1 x 300 11.00 m' 3,750,000.00 41,250,000.00
3.2.2 Kabel Feeder Dari PKG ke PUTR NYY 3 x 4 x (1 x 300 12.50 m' 3,750,000.00 46,875,000.00
3.2.3 Kabel Sensing Dari PKG ke PUTR NYY 4 x 2.5 mm2 7.00 m' 20,000.00 140,000.00
3.2.4 Kabel Kontrol Dari Trafo (DGPT-2) ke PUTR NYY 3 x 2 8.50 m' 15,000.00 127,500.00
3.2.5 Kabel Kontrol Dari Trafo (DGPT-2) ke Cubicle (Shunt T 9.00 m' 15,000.00 135,000.00
3.2.6 LP BS Service - NYY 4 x 16 mm2 + BC 10 mm2 42.35 m' 86,000.00 3,642,100.00
3.2.7 Material Bantu 1.00 Ls 3,000,000.00 3,000,000.00
3.2.8 Testing & Commissioning 1.00 Ls 5,000,000.00 5,000,000.00
4 LIGHTING & SOCKET OUTLET INSTALLATION

4.1 Lampu down light 18 watt 4.00 Buah 55,250.00 221,000.00
4.2 Lampu TKO 2x18 watt 2.00 Buah 54,450.00 108,900.00
4.3 Lampu RM 2x36 watt 1.00 Buah 67,437.00 67,437.00
4.4 TL 2 x 18 W TKI + Battery 4.00 Buah 515,313.00 2,061,252.00
4.5 Exit 2 x 10 W + Battery 2.00 Buah 949,375.00 1,898,750.00
4.6 Instalasi Penerangan, NYM 3x2,5 mm2 (In Conduit PVC 7.00 Titik 211,250.00 1,478,750.00
4.7 Instalasi Stop Kontak, NYM 3x2,5 mm2 (In Conduit PVC 4.00 Titik 241,250.00 965,000.00
4.8 Stop Kontak 1Phase 10 A 200 Watt 11.00 Buah 45,625.00 501,875.00
4.9 Saklar Seri 3.00 Buah 14,345.00 43,035.00
4.10 Saklar Tunggal 8.00 Buah 16,430.00 131,440.00
5 PEKERJAAN TELEPHONE
5.1 Pengurusan Perizinan pemasangan line telepon Gedu 24.00 Buah 600,000.00 14,400,000.00
5.2 Pengadaan dan Pemasangan MDF150 Pair, Billing Sys 1.00 Buah 135,000,000.00 135,000,000.00
5.3 Kabel ITC 3 x 0.6 mm (Inconduit Pipa PVC dia.20), sok, 3.00 Buah 290,000.00 870,000.00
5.4 Panel Distribusi ( TB - TP ) 4 Pair 1.00 Unit 140,000.00 140,000.00
6 PEKERJAAN JARINGAN DATA

6.1 Server Utama 1.00 Ls 125,000,000.00 125,000,000.00
6.2 Hub Switch 40 port 1.00 Unit 13,000,000.00 13,000,000.00
6.3 Instalasi Jaringan Data 3.00 Titik 430,000.00 1,290,000.00
6.5 Testing & Comissioning 1.00 Ls 4,000,000.00 4,000,000.00
7 SISTEM TATA SUARA

7.1 Power Amplifier 240 Watt 1.00 Buah 9,600,000.00 9,600,000.00
7.2 Cabinet Rack 1.00 Set 7,800,000.00 7,800,000.00
7.3 Mixer 1.00 Buah 14,400,000.00 14,400,000.00
7.4 Paging Mikrophone 1.00 Buah 1,800,000.00 1,800,000.00
7.5 Tape Cassete Player 1.00 Buah 5,400,000.00 5,400,000.00
7.6 CD Player 1.00 Buah 4,560,000.00 4,560,000.00
7.7 Pengadaan dan pemasangan ceilling speaker 1.00 Buah 180,000.00 180,000.00
7.8 Pengadaan & Pemasangan Terminal Box TB - B S 1.00 Unit 960,000.00 960,000.00
7.9 Pengadaan & Pemasangan Terminal Box TB - 1 - TB Bo 12.00 Unit 960,000.00 11,520,000.00
8 PEKERJAAN AC
8.1 AC 5.00 Buah 3,400,000.00 17,000,000.00
8.2 Testing & Commisison 5.00 Titik 200,000.00 1,000,000.00
9 PEKERJAAN FIRE ALARAM

9.1 MCFA (Master Control Fire Alarm) 1.00 Unit 81,000,000.00 81,000,000.00
9.2 MDF 1.00 Unit 2,160,000.00 2,160,000.00
9.3 Terminal Box (TB-FA) 1.00 Unit 1,620,000.00 1,620,000.00
9.4 Pemasangan Annunciator (R. Keamanan) 1.00 Unit 43,200,000.00 43,200,000.00
9.5 Pemasangan Instalasi Interface (Splinker, Sound Syste 1.00 Ls 5,175,000.00 5,175,000.00
9.6 ROR (Rate Of Rise) 6.00 Buah 174,960.00 1,049,760.00
9.7 Heat Detector 2.00 Buah 216,000.00 432,000.00
9.8 Smoke Detector 4.00 Buah 270,000.00 1,080,000.00
9.9 Alaram bell, lampu indikator, break glass 2.00 Set 432,000.00 864,000.00
9.10 Flow swich 1.00 Titik 270,000.00 270,000.00
9.1 Testing & Commision 1.00 Ls 3,000,000.00 3,000,000.00
10 PEKERJAAN CCTV
10.1 Digital Multiplexer Recorder hard disk 320 Gb, 16 1.00 Unit 87,550,000.00 87,550,000.00
10.2 LCD monitor 21 2.00 Unit 14,875,000.00 29,750,000.00
10.3 UPS 1KVA lengkap dengan back up battery, rectifier da 1.00 Unit 6,375,000.00 6,375,000.00
10.4 Pengkabelan untuk peralatan utama CCTV 1.00 Lot 1,487,500.00 1,487,500.00
10.5 Pekerjaan grounding sistem untuk peralatan utama C 1.00 Lot 3,612,375.00 3,612,375.00
10.6 Camera Fix Domme 2.00 Unit 4,462,500.00 8,925,000.00
10.7 Kabel Power NYM 3x1.5mm + conduit untuk camera 34.00 m' 21,038.00 715,292.00
10.8 Coaxial Cable RG - 6 7 Ohm + conduit untuk camera 34.00 m' 17,531.00 596,054.00
10.9 Testing & Commision 2.00 Titik 250,000.00 500,000.00
11 PEKERJAAN MATV
11.1 head end amplifier 1.00 Unit 4,560,000.00 4,560,000.00
11.2 Box panel TB - TV 6.00 Unit 960,000.00 5,760,000.00
11.3 Instalasi peralatan utama 1.00 Ls 5,400,000.00 5,400,000.00
11.4 TV Monitor 14", 1.00 Unit 1,500,000.00 1,500,000.00
11.5 Kabel dari antena UHF dan VHF ke ruang service ( Kont 34.00 m' 30,000.00 1,020,000.00
11.6 YAGI -VHF 23.00 Buah 400,000.00 9,200,000.00
B 1ST FLOOR LEVEL (HOSPITAL & LOBBY)
1 KABEL FEEDER
1.1 NYY 4 x 35 mm2 + BC 25 mm2 107.00 m' 23,476.00 2,511,932.00
1.2 NYY 4 x 120 mm2 + BC 50 mm2 76.00 m' 43,032.00 3,270,432.00
1.3 NYY 4 x 10 mm2 + BC 6 mm2 145.00 m' 19,450.00 2,820,250.00
1.4 NYY 4 x 6 mm2 + BC 4 mm2 35.00 m' 12,329.00 431,515.00

2.7 Instalasi Stop Kontak, NYM 3x2,5 mm2 (In Conduit PVC 16.00 Titik 241,250.00 3,860,000.00
2.9 Saklar Seri 29.00 Buah 14,345.00 416,005.00
2.11 Receptacle 1Phase 3000 Watt UGD 1.00 Buah 140,000.00 140,000.00
3.10 Kabel ITC 3 x 0.6 mm (Inconduit Pipa PVC dia.20), sok, 6.00 Unit 290,000.00 1,740,000.00

4.2 Material Bantu 1.00 Ls 500,000.00 500,000.00
5 SISTEM TATA SUARA

5.1 Paging Mikrophone 1.00 Unit 1,800,000.00 1,800,000.00
5.2 Premixer 2.00 Unit 6,000,000.00 12,000,000.00
5.3 ceilling speaker 5.00 Unit 260,000.00 1,300,000.00
5.4 wall speaker 2.00 Unit 240,000.00 480,000.00
5.5 Power Amplifier 240 Watt 1.00 Unit 9,600,000.00 9,600,000.00
5.6 Cabinet Rack 1.00 Unit 4,000,000.00 4,000,000.00
5.7 Terminal box TB-1 1.00 Buah 960,000.00 960,000.00
5.8 Horn speaker 30 Watt 1.00 Set 192,000.00 192,000.00
6 PEKERJAAN AC
6.1 AC 18.00 Buah 3,400,000.00 61,200,000.00

7.4 Alaram bell, lampu indikator, break glass 4.00 Set 432,000.00 1,728,000.00
7.5 Flow swich 1.00 Titik 270,000.00 270,000.00
7.6 Instalasi detektor 28.00 Ls 300,000.00 8,400,000.00
8 PEKERJAAN CCTV
8.1 Camera Fix Dome Night Day + Housing 2.00 Unit 7,225,000.00 14,450,000.00
8.5 Testing & Commision 7.00 Titik 250,000.00 1,750,000.00
9 PEKERJAAN MATV
9.1 kabel coaxial type 7-C 24.00 m' 30,000.00 720,000.00
9.3 Splitter 4 way 6.00 Buah 228,000.00 1,368,000.00
9.4 Outlet TV & T-Dos 7.00 Buah 126,000.00 882,000.00
C 2ND FLOOR LEVEL (PARKING)
1 KABEL FEEDER
1.1 NYY 4 x 35 mm2 + BC 25 mm2 124.00 m' 23,476.00 2,911,024.00
1.2 NYY 4 x 120 mm2 + BC 50 mm2 56.00 m' 43,032.00 2,409,792.00
1.3 NYY 4 x 10 mm2 + BC 6 mm2 78.00 m' 19,450.00 1,517,100.00
1.4 NYY 4 x 6 mm2 + BC 4 mm2 41.00 m' 12,329.00 505,489.00

2.9 Saklar Seri 24.00 Buah 14,345.00 344,280.00
3.10 Kabel ITC 3 x 0.6 mm (Inconduit Pipa PVC dia.20), sok, 1.00 Unit 290,000.00 290,000.00
4 SISTEM TATA SUARA

4.1 ceilling speaker 2.00 Unit 260,000.00 520,000.00

5.2 Heat Detector 10.00 Buah 216,000.00 2,160,000.00
5.5 Flow swich 1.00 Titik 270,000.00 270,000.00
D 3ND FLOOR LEVEL (PARKING)
1 KABEL FEEDER
1.1 NYY 4 x 35 mm2 + BC 25 mm2 124.00 m' 23,476.00 2,911,024.00
1.2 NYY 4 x 120 mm2 + BC 50 mm2 56.00 m' 43,032.00 2,409,792.00
1.3 NYY 4 x 10 mm2 + BC 6 mm2 78.00 m' 19,450.00 1,517,100.00
1.4 NYY 4 x 6 mm2 + BC 4 mm2 41.00 m' 12,329.00 505,489.00

2.9 Saklar Seri 24.00 Buah 14,345.00 344,280.00
4 SISTEM TATA SUARA


5.5 Flow swich 1.00 Titik 270,000.00 270,000.00
6 PEKERJAAN CCTV
E 4TH FLOOR LEVEL (PARKING)
1 KABEL FEEDER
1.1 NYY 4 x 35 mm2 + BC 25 mm2 124.00 m' 23,476.00 2,911,024.00
1.2 NYY 4 x 120 mm2 + BC 50 mm2 56.00 m' 43,032.00 2,409,792.00
1.3 NYY 4 x 10 mm2 + BC 6 mm2 78.00 m' 19,450.00 1,517,100.00
1.4 NYY 4 x 6 mm2 + BC 4 mm2 41.00 m' 12,329.00 505,489.00

2.9 Saklar Seri 24.00 Buah 14,345.00 344,280.00
4 SISTEM TATA SUARA


5.5 Flow swich 1.00 Titik 270,000.00 270,000.00
6 PEKERJAAN CCTV
F 5TH FLOOR LEVEL (PARKING)
1 KABEL FEEDER
1.1 NYY 4 x 35 mm2 + BC 25 mm2 124.00 m' 23,476.00 2,911,024.00
1.2 NYY 4 x 120 mm2 + BC 50 mm2 56.00 m' 43,032.00 2,409,792.00
1.3 NYY 4 x 10 mm2 + BC 6 mm2 78.00 m' 19,450.00 1,517,100.00
1.4 NYY 4 x 6 mm2 + BC 4 mm2 41.00 m' 12,329.00 505,489.00

2.9 Saklar Seri 24.00 Buah 14,345.00 344,280.00
4 SISTEM TATA SUARA


5.5 Flow swich 1.00 Titik 270,000.00 270,000.00
6 PEKERJAAN CCTV
G 6th FLOOR LEVEL (PARKING)
1 KABEL FEEDER
1.1 NYY 4 x 35 mm2 + BC 25 mm2 124.00 m' 23,476.00 2,911,024.00
1.2 NYY 4 x 120 mm2 + BC 50 mm2 56.00 m' 43,032.00 2,409,792.00
1.3 NYY 4 x 10 mm2 + BC 6 mm2 78.00 m' 19,450.00 1,517,100.00
1.4 NYY 4 x 6 mm2 + BC 4 mm2 41.00 m' 12,329.00 505,489.00

2.9 Saklar Seri 24.00 Buah 14,345.00 344,280.00
4 SISTEM TATA SUARA


5.5 Flow swich 1.00 Titik 270,000.00 270,000.00
6 PEKERJAAN CCTV
H 7th FLOOR LEVEL (HOSPITAL & RESTAURANT)
1 KABEL FEEDER
1.1 NYY 4 x 35 mm2 + BC 25 mm2 231.00 m' 23,476.00 5,422,956.00
1.2 NYY 4 x 120 mm2 + BC 50 mm2 76.00 m' 43,032.00 3,270,432.00
1.3 NYY 4 x 10 mm2 + BC 6 mm2 87.00 m' 19,450.00 1,692,150.00
1.4 NYY 4 x 6 mm2 + BC 4 mm2 54.00 m' 12,329.00 665,766.00

2.2 Lampu TKO 2x18 watt 26.00 Buah 54,450.00 1,415,700.00
2.8 Stop Kontak 1Phase 10 A 200 Watt 35.00 Buah 45,625.00 1,596,875.00
2.9 Saklar Seri 21.00 Buah 14,345.00 301,245.00
3.1 Kabel ITC 3 x 0.6 mm (Inconduit Pipa PVC dia.20), sok, 15.00 Unit 3,000,000.00 45,000,000.00
3.2 Panel Distribusi ( TB - TP ) 15 Pair 1.00 Unit 1,241,000.00 1,241,000.00

5 SISTEM TATA SUARA

5.2 Premixer 2.00 Unit 6,000,000.00 12,000,000.00
5.5 Power Amplifier 240 Watt 1.00 Unit 9,600,000.00 9,600,000.00
5.6 Cabinet Rack 1.00 Unit 4,000,000.00 4,000,000.00
5.7 Terminal box TB-1 1.00 Buah 960,000.00 960,000.00
6 PEKERJAAN AC
6.1 AC 36.00 Buah 3,400,000.00 122,400,000.00

7.5 Flow swich 1.00 Titik 270,000.00 270,000.00
8 PEKERJAAN CCTV
8.2 Kabel Power NYM 3x1.5mm + conduit untuk camera 48.00 m' 21,038.00 1,009,824.00
9 PEKERJAAN MATV
9.1 kabel coaxial type 7-C 96.50 m' 30,000.00 2,895,000.00
I 8th FLOOR LEVEL (HOSPITAL & RENTAL OFFICE)
1 KABEL FEEDER
1.1 NYY 4 x 35 mm2 + BC 25 mm2 241.00 m' 23,476.00 5,657,716.00
1.2 NYY 4 x 120 mm2 + BC 50 mm2 45.00 m' 43,032.00 1,936,440.00
1.3 NYY 4 x 10 mm2 + BC 6 mm2 64.00 m' 19,450.00 1,244,800.00
1.4 NYY 4 x 6 mm2 + BC 4 mm2 45.00 m' 12,329.00 554,805.00

2.3 Lampu RM 2x36 watt 21.00 Buah 67,437.00 1,416,177.00
2.9 Saklar Seri 65.00 Buah 14,345.00 932,425.00

5 SISTEM TATA SUARA

5.2 Premixer 2.00 Unit 6,000,000.00 12,000,000.00
6 PEKERJAAN AC
6.1 AC 37.00 Buah 3,400,000.00 125,800,000.00

7.5 Flow swich 1.00 Titik 270,000.00 270,000.00
8 PEKERJAAN CCTV
8.3 Coaxial Cable RG - 6 7 Ohm + conduit untuk camera 78.00 m' 17,531.00 1,367,418.00
9 PEKERJAAN MATV
9.4 Outlet TV & T-Dos 16.00 Buah 126,000.00 2,016,000.00
J 9th FLOOR LEVEL (HOSPITAL & MEETING ROOM)
1 KABEL FEEDER
1.1 NYY 4 x 35 mm2 + BC 25 mm2 211.00 m' 23,476.00 4,953,436.00
1.2 NYY 4 x 120 mm2 + BC 50 mm2 46.00 m' 43,032.00 1,979,472.00
1.3 NYY 4 x 10 mm2 + BC 6 mm2 68.00 m' 19,450.00 1,322,600.00
1.4 NYY 4 x 6 mm2 + BC 4 mm2 34.00 m' 12,329.00 419,186.00

2.1 Lampu down light 18 watt 26.00 Buah 55,250.00 1,436,500.00
2.9 Saklar Seri 79.00 Buah 14,345.00 1,133,255.00

5 SISTEM TATA SUARA

6 PEKERJAAN AC
6.1 AC 49.00 Buah 3,400,000.00 166,600,000.00
7.5 Flow swich 1.00 Titik 270,000.00 270,000.00
8 PEKERJAAN CCTV
9 PEKERJAAN MATV
K 10th FLOOR LEVEL (HOSPITAL, BALLROOM & SKY LOUNGE)
1 KABEL FEEDER
1.1 NYY 4 x 35 mm2 + BC 25 mm2 113.00 m' 23,476.00 2,652,788.00
1.2 NYY 4 x 120 mm2 + BC 50 mm2 153.00 m' 43,032.00 6,583,896.00
1.3 NYY 4 x 10 mm2 + BC 6 mm2 45.00 m' 19,450.00 875,250.00
1.4 NYY 4 x 6 mm2 + BC 4 mm2 34.00 m' 12,329.00 419,186.00

2.9 Saklar Seri 42.00 Buah 14,345.00 602,490.00

5 SISTEM TATA SUARA

6 PEKERJAAN AC
6.1 AC 27.00 Buah 3,400,000.00 91,800,000.00

7.5 Flow swich 1.00 Titik 270,000.00 270,000.00
8 PEKERJAAN CCTV
9 PEKERJAAN MATV
9.3 Splitter 4 way 3.00 Buah 228,000.00 684,000.00
L 11th FLOOR LEVEL (HOSPITAL & HOTEL)
1 KABEL FEEDER
1.1 NYY 4 x 35 mm2 + BC 25 mm2 143.00 m' 23,476.00 3,357,068.00
1.2 NYY 4 x 120 mm2 + BC 50 mm2 112.00 m' 43,032.00 4,819,584.00
1.3 NYY 4 x 10 mm2 + BC 6 mm2 76.00 m' 19,450.00 1,478,200.00
1.4 NYY 4 x 6 mm2 + BC 4 mm2 45.00 m' 12,329.00 554,805.00

2.9 Saklar Seri 86.00 Buah 14,345.00 1,233,670.00

4.1 Instalasi Jaringan Data 2.00 Titik 430,000.00 860,000.00
5 SISTEM TATA SUARA

6 PEKERJAAN AC
6.1 AC 44.00 Buah 3,400,000.00 149,600,000.00

7.5 Flow swich 1.00 Titik 270,000.00 270,000.00
8 PEKERJAAN CCTV
9 PEKERJAAN MATV
M 12th FLOOR LEVEL (HOSPITAL & HOTEL)
1 KABEL FEEDER
1.1 NYY 4 x 35 mm2 + BC 25 mm2 87.00 m' 23,476.00 2,042,412.00
1.2 NYY 4 x 120 mm2 + BC 50 mm2 67.00 m' 43,032.00 2,883,144.00
1.3 NYY 4 x 10 mm2 + BC 6 mm2 89.00 m' 19,450.00 1,731,050.00
1.4 NYY 4 x 6 mm2 + BC 4 mm2 32.00 m' 12,329.00 394,528.00

2.9 Saklar Seri 63.00 Buah 14,345.00 903,735.00

5 SISTEM TATA SUARA

6 PEKERJAAN AC
6.1 AC 44.00 Buah 3,400,000.00 149,600,000.00

7.5 Flow swich 1.00 Titik 270,000.00 270,000.00
8 PEKERJAAN CCTV
9 PEKERJAAN MATV
N 13th FLOOR LEVEL (HOTEL + MEZZANINE)
1 KABEL FEEDER
1.1 NYY 4 x 35 mm2 + BC 25 mm2 96.00 m' 23,476.00 2,253,696.00
1.2 NYY 4 x 120 mm2 + BC 50 mm2 56.00 m' 43,032.00 2,409,792.00
1.3 NYY 4 x 10 mm2 + BC 6 mm2 153.00 m' 19,450.00 2,975,850.00
1.4 NYY 4 x 6 mm2 + BC 4 mm2 240.00 m' 12,329.00 2,958,960.00

2.4 TL 2 x 18 W TKI + Battery 1.00 Buah 515,313.00 515,313.00
2.5 Exit 2 x 10 W + Battery 1.00 Buah 949,375.00 949,375.00
2.9 Saklar Seri 111.00 Buah 14,345.00 1,592,295.00

5 SISTEM TATA SUARA

6 PEKERJAAN AC
6.1 AC 44.00 Buah 3,400,000.00 149,600,000.00

7.5 Flow swich 1.00 Titik 270,000.00 270,000.00
8 PEKERJAAN CCTV
9 PEKERJAAN MATV
O 14th FLOOR LEVEL (APARTEMENT + MEZZANINE)
1 KABEL FEEDER
1.1 NYY 4 x 35 mm2 + BC 25 mm2 96.00 m' 23,476.00 2,253,696.00
1.2 NYY 4 x 120 mm2 + BC 50 mm2 56.00 m' 43,032.00 2,409,792.00
1.3 NYY 4 x 10 mm2 + BC 6 mm2 153.00 m' 19,450.00 2,975,850.00
1.4 NYY 4 x 6 mm2 + BC 4 mm2 240.00 m' 12,329.00 2,958,960.00

2.9 Saklar Seri 111.00 Buah 14,345.00 1,592,295.00

5 SISTEM TATA SUARA

6 PEKERJAAN AC
6.1 AC 44.00 Buah 3,400,000.00 149,600,000.00

7.5 Flow swich 1.00 Titik 270,000.00 270,000.00
8 PEKERJAAN CCTV
9 PEKERJAAN MATV
P 15th FLOOR LEVEL (APARTEMENT + MEZZANINE)
1 KABEL FEEDER
1.1 NYY 4 x 35 mm2 + BC 25 mm2 96.00 m' 23,476.00 2,253,696.00
1.2 NYY 4 x 120 mm2 + BC 50 mm2 56.00 m' 43,032.00 2,409,792.00
1.3 NYY 4 x 10 mm2 + BC 6 mm2 153.00 m' 19,450.00 2,975,850.00
1.4 NYY 4 x 6 mm2 + BC 4 mm2 240.00 m' 12,329.00 2,958,960.00

2.9 Saklar Seri 111.00 Buah 14,345.00 1,592,295.00

5 SISTEM TATA SUARA

6 PEKERJAAN AC
6.1 AC 44.00 Buah 3,400,000.00 149,600,000.00

7.5 Flow swich 1.00 Titik 270,000.00 270,000.00
8 PEKERJAAN CCTV
9 PEKERJAAN MATV
Q 16th FLOOR LEVEL (APARTEMENT + MEZZANINE)
1 KABEL FEEDER
1.1 NYY 4 x 35 mm2 + BC 25 mm2 96.00 m' 23,476.00 2,253,696.00
1.2 NYY 4 x 120 mm2 + BC 50 mm2 56.00 m' 43,032.00 2,409,792.00
1.3 NYY 4 x 10 mm2 + BC 6 mm2 153.00 m' 19,450.00 2,975,850.00
1.4 NYY 4 x 6 mm2 + BC 4 mm2 240.00 m' 12,329.00 2,958,960.00

2.9 Saklar Seri 111.00 Buah 14,345.00 1,592,295.00

5 SISTEM TATA SUARA

6 PEKERJAAN AC
6.1 AC 44.00 Buah 3,400,000.00 149,600,000.00

7.5 Flow swich 1.00 Titik 270,000.00 270,000.00
8 PEKERJAAN CCTV
9 PEKERJAAN MATV
R 17th FLOOR LEVEL (APARTEMENT + MEZZANINE)
1 KABEL FEEDER
1.1 NYY 4 x 35 mm2 + BC 25 mm2 96.00 m' 23,476.00 2,253,696.00
1.2 NYY 4 x 120 mm2 + BC 50 mm2 56.00 m' 43,032.00 2,409,792.00
1.3 NYY 4 x 10 mm2 + BC 6 mm2 153.00 m' 19,450.00 2,975,850.00
1.4 NYY 4 x 6 mm2 + BC 4 mm2 240.00 m' 12,329.00 2,958,960.00

2.9 Saklar Seri 111.00 Buah 14,345.00 1,592,295.00

5 SISTEM TATA SUARA

6 PEKERJAAN AC
6.1 AC 44.00 Buah 3,400,000.00 149,600,000.00

7.5 Flow swich 1.00 Titik 270,000.00 270,000.00
8 PEKERJAAN CCTV
9 PEKERJAAN MATV
S 18th FLOOR LEVEL (APARTEMENT + MEZZANINE)
1 KABEL FEEDER
1.1 NYY 4 x 35 mm2 + BC 25 mm2 96.00 m' 23,476.00 2,253,696.00
1.2 NYY 4 x 120 mm2 + BC 50 mm2 56.00 m' 43,032.00 2,409,792.00
1.3 NYY 4 x 10 mm2 + BC 6 mm2 153.00 m' 19,450.00 2,975,850.00
1.4 NYY 4 x 6 mm2 + BC 4 mm2 240.00 m' 12,329.00 2,958,960.00

2.9 Saklar Seri 111.00 Buah 14,345.00 1,592,295.00

5 SISTEM TATA SUARA

6 PEKERJAAN AC
6.1 AC 44.00 Buah 3,400,000.00 149,600,000.00

7.5 Flow swich 1.00 Titik 270,000.00 270,000.00
8 PEKERJAAN CCTV
9 PEKERJAAN MATV
T 19th FLOOR LEVEL (APARTEMENT + MEZZANINE)
1 KABEL FEEDER
1.1 NYY 4 x 35 mm2 + BC 25 mm2 34.00 m' 23,476.00 798,184.00
1.2 NYY 4 x 120 mm2 + BC 50 mm2 21.00 m' 43,032.00 903,672.00
1.3 NYY 4 x 10 mm2 + BC 6 mm2 43.00 m' 19,450.00 836,350.00
1.4 NYY 4 x 6 mm2 + BC 4 mm2 67.00 m' 12,329.00 826,043.00

2.9 Saklar Seri 40.00 Buah 14,345.00 573,800.00

5 SISTEM TATA SUARA

6 PEKERJAAN AC
6.1 AC 40.00 Buah 3,400,000.00 136,000,000.00

7.5 Flow swich 1.00 Titik 270,000.00 270,000.00
8 PEKERJAAN CCTV
9 PEKERJAAN MATV
U 20th FLOOR LEVEL (APARTEMENT + MEZZANINE)
1 KABEL FEEDER
1.1 NYY 4 x 35 mm2 + BC 25 mm2 34.00 m' 23,476.00 798,184.00
1.2 NYY 4 x 120 mm2 + BC 50 mm2 21.00 m' 43,032.00 903,672.00
1.3 NYY 4 x 10 mm2 + BC 6 mm2 43.00 m' 19,450.00 836,350.00
1.4 NYY 4 x 6 mm2 + BC 4 mm2 67.00 m' 12,329.00 826,043.00

2.9 Saklar Seri 40.00 Buah 14,345.00 573,800.00

5 SISTEM TATA SUARA

6 PEKERJAAN AC
6.1 AC 40.00 Buah 3,400,000.00 136,000,000.00

7.5 Flow swich 1.00 Titik 270,000.00 270,000.00
8 PEKERJAAN CCTV
9 PEKERJAAN MATV
V 21th FLOOR LEVEL (APARTEMENT + MEZZANINE)
1 KABEL FEEDER
1.1 NYY 4 x 35 mm2 + BC 25 mm2 34.00 m' 23,476.00 798,184.00
1.2 NYY 4 x 120 mm2 + BC 50 mm2 21.00 m' 43,032.00 903,672.00
1.3 NYY 4 x 10 mm2 + BC 6 mm2 43.00 m' 19,450.00 836,350.00
1.4 NYY 4 x 6 mm2 + BC 4 mm2 67.00 m' 12,329.00 826,043.00

2.9 Saklar Seri 40.00 Buah 14,345.00 573,800.00

5 SISTEM TATA SUARA

6 PEKERJAAN AC
6.1 AC 40.00 Buah 3,400,000.00 136,000,000.00

7.5 Flow swich 1.00 Titik 270,000.00 270,000.00
8 PEKERJAAN CCTV
9 PEKERJAAN MATV
W 22th FLOOR LEVEL (APARTEMENT + MEZZANINE)
1 KABEL FEEDER
1.1 NYY 4 x 35 mm2 + BC 25 mm2 34.00 m' 23,476.00 798,184.00
1.2 NYY 4 x 120 mm2 + BC 50 mm2 21.00 m' 43,032.00 903,672.00
1.3 NYY 4 x 10 mm2 + BC 6 mm2 43.00 m' 19,450.00 836,350.00
1.4 NYY 4 x 6 mm2 + BC 4 mm2 67.00 m' 12,329.00 826,043.00

2.9 Saklar Seri 40.00 Buah 14,345.00 573,800.00

5 SISTEM TATA SUARA

6 PEKERJAAN AC
6.1 AC 40.00 Buah 3,400,000.00 136,000,000.00

7.5 Flow swich 1.00 Titik 270,000.00 270,000.00
8 PEKERJAAN CCTV
9 PEKERJAAN MATV
X 23th FLOOR LEVEL (APARTEMENT + MEZZANINE)

1 KABEL FEEDER
1.1 NYY 4 x 35 mm2 + BC 25 mm2 34.00 m' 23,476.00 798,184.00
1.2 NYY 4 x 120 mm2 + BC 50 mm2 21.00 m' 43,032.00 903,672.00
1.3 NYY 4 x 10 mm2 + BC 6 mm2 43.00 m' 19,450.00 836,350.00
1.4 NYY 4 x 6 mm2 + BC 4 mm2 67.00 m' 12,329.00 826,043.00

2.9 Saklar Seri 40.00 Buah 14,345.00 573,800.00

5 SISTEM TATA SUARA

6 PEKERJAAN AC
6.1 AC 40.00 Buah 3,400,000.00 136,000,000.00

7.5 Flow swich 1.00 Titik 270,000.00 270,000.00
8 PEKERJAAN CCTV
9 PEKERJAAN MATV
Y 24th FLOOR LEVEL (PENTHOUSE + MEZZANINE)
1 KABEL FEEDER
1.1 NYY 4 x 35 mm2 + BC 25 mm2 21.00 m' 23,476.00 492,996.00
1.2 NYY 4 x 120 mm2 + BC 50 mm2 27.00 m' 43,032.00 1,161,864.00
1.3 NYY 4 x 10 mm2 + BC 6 mm2 43.00 m' 19,450.00 836,350.00
1.4 NYY 4 x 6 mm2 + BC 4 mm2 54.00 m' 12,329.00 665,766.00
2.9 Saklar Seri 25.00 Buah 14,345.00 358,625.00

5 SISTEM TATA SUARA

6 PEKERJAAN AC
6.1 AC 9.00 Buah 3,400,000.00 30,600,000.00

7.3 Smoke Detector 3.00 Buah 270,000.00 810,000.00
7.5 Flow swich 1.00 Titik 270,000.00 270,000.00
8 PEKERJAAN CCTV
9 PEKERJAAN MATV
Y TOP FLOOR LEVEL
1 KABEL FEEDER
1.1 NYY 4 x 35 mm2 + BC 25 mm2 21.00 m' 23,476.00 492,996.00
1.2 NYY 4 x 120 mm2 + BC 50 mm2 27.00 m' 43,032.00 1,161,864.00

4 PEKERJAAN CCTV
4.1 Camera Day & Night + Housing 3.00 Unit 7,241,500.00 21,724,500.00
5 PEKERJAAN PENANGKAL PETIR

5.1 Penangkal petir Radius 100 m2 1.00 Set 58,000,000.00 58,000,000.00
TOTAL 9,679,053,270.50
RENCANA ANGGARAN BIAYA ( FURNITURE)
RUMAH SAKIT, HOTEL & APARTEMENT HIKMAH
NO URAIAN PEKERJAAN VOLUME HARGA SATUAN (RP) TOTAL (Rp)
A #REF!
1 Kursi Kerja 5.00 Buah 920,000.00 4,600,000.00

2 Meja kerja 5.00 Buah 3,650,000.00 18,250,000.00
3 Kursi Biasa 7.00 Buah 75,600.00 529,200.00
4 Lemari File / gradenza 80x200 3.00 Set 4,200,000.00 12,600,000.00
5 lemari locker 200X200 2.00 Set 4,750,000.00 9,500,000.00
6 TV Monitor 14", 2.00 Unit 2,655,000.00 5,310,000.00
7 Troli Gas 4.00 Unit 450,000.00 1,800,000.00
8 Smoke Filter 3.00 Buah 3,050,000.00 9,150,000.00
B #REF!
1 Meja resepsionis 2.00 Unit 27,291,400.00 54,582,800.00

2 Kursi Resepsionis 6.00 Unit 1,357,000.00 8,142,000.00
3 Sofa R.Lobby 5.00 Unit 14,850,000.00 74,250,000.00
4 Coffee table 3.00 Unit 11,262,500.00 33,787,500.00
5 Meja Kerja 14.00 Unit 3,650,000.00 51,100,000.00
6 Kursi Kerja 14.00 Unit 920,000.00 12,880,000.00
7 Kursi Biasa 21.00 Unit 75,600.00 1,587,600.00
8 Kursi Tunggu ( 5 Seat) 14.00 Unit 754,000.00 10,556,000.00
9 Lemari File / gradenza 80x200 7.00 Unit 4,200,000.00 29,400,000.00
10 Lemari Locker 200x200 8.00 Set 4,750,000.00 38,000,000.00
11 TV Monitor 14", 3.00 Unit 2,655,000.00 7,965,000.00
12 TV Monitor 24", 2.00 Unit 4,756,000.00 9,512,000.00
13 Kursi Roda 14.00 Unit 2,155,000.00 30,170,000.00
14 Brankar 12.00 Unit 3,875,000.00 46,500,000.00
15 Bed Pasien 14.00 Unit 3,357,000.00 46,998,000.00
16 Bed Cover 28.00 Unit 326,000.00 9,128,000.00
17 Bantal 28.00 Unit 43,500.00 1,218,000.00
18 Rak Peralatan Medis 14.00 Unit 4,200,500.00 58,807,000.00
19 Meja Rak 15.00 Unit 2,150,000.00 32,250,000.00
20 Smoke Filter 3.00 Unit 3,050,000.00 9,150,000.00
21 Komputer PC 9.00 Unit 6,500,000.00 58,500,000.00
22 Meja PC 9.00 Unit 1,250,000.00 11,250,000.00
23 Printer 6.00 Unit 2,100,000.00 12,600,000.00
24 Water Dispenser 8.00 Unit 750,000.00 6,000,000.00
C 2nd + 3th + 4th + 5th +6th FLOOR LEVEL ( PARKING AREA )
1 Kursi Kerja 5.00 Buah 920,000.00 4,600,000.00

2 Meja kerja 5.00 Buah 3,650,000.00 18,250,000.00
3 Kursi Biasa 10.00 Buah 75,600.00 756,000.00
4 Lemari Penitipan barang 200x200 5.00 Set 4,750,000.00 23,750,000.00
5 Water Dispenser 5.00 Buah 750,000.00 3,750,000.00
D #REF!
1 MRI 1.00 Unit 1,225,366,990.00 1,225,366,990.00

2 CT SCAN 1.00 Unit 784,500,000.00 784,500,000.00
3 XRAY 1.00 Unit 846,000,000.00 846,000,000.00
4 FLUROSCOPY 1.00 Unit 643,000,000.00 643,000,000.00
6 Kursi Resepsionis 6.00 Unit 1,357,000.00 8,142,000.00
8 Meja Kerja 57.00 Unit 3,650,000.00 208,050,000.00
9 Kursi Kerja 57.00 Unit 920,000.00 52,440,000.00
10 Kursi Biasa 23.00 Unit 75,600.00 1,738,800.00
11 Lemari File 3.00 Unit 4,200,000.00 12,600,000.00
12 Lemari Locker 4.00 Unit 4,750,000.00 19,000,000.00
13 TV Monitor 14", 2.00 Unit 2,655,000.00 5,310,000.00
14 TV Monitor 24", 2.00 Unit 4,756,000.00 9,512,000.00
15 Kursi Roda 5.00 Unit 2,155,000.00 10,775,000.00
16 Brankar 3.00 Unit 3,875,000.00 11,625,000.00
17 Bed Pasien 36.00 Unit 3,357,000.00 120,852,000.00
18 Bed Cover 72.00 Unit 326,000.00 23,472,000.00
19 Bantal 72.00 Unit 43,500.00 3,132,000.00
20 Cermin dinding 50x30 cm 15.00 Unit 230,000.00 3,450,000.00
22 Meja Rak 28.00 Unit 2,150,000.00 60,200,000.00
24 Komputer PC 9.00 Unit 6,500,000.00 58,500,000.00
25 Meja PC 9.00 Unit 1,250,000.00 11,250,000.00
26 Printer 9.00 Unit 2,100,000.00 18,900,000.00
28 Freezer kapasitas 600 ltr 2.00 Unit 19,575,000.00 39,150,000.00
29 Refrigrator kapasitas 100 ltr 2.00 Unit 9,135,000.00 18,270,000.00
30 Kitchen zink + ascessories 2.00 Unit 11,500,000.00 23,000,000.00
31 Dishwasher machine 1.00 Unit 1,750,000.00 1,750,000.00
32 Dinning Set Restaurant 4 seater 19.00 Unit 3,750,000.00 71,250,000.00
33 Serving table 200 x 60 5.00 Unit 2,250,000.00 11,250,000.00
34 Kitchen set top table granit 4.00 Unit 19,135,000.00 76,540,000.00
35 Electric stove 2 burner 4.00 Unit 9,800,000.00 39,200,000.00
36 Oven kapasitas 75 lt 2.00 Unit 4,500,000.00 9,000,000.00
E #REF!

2 Kursi Resepsionis 3.00 Unit 1,357,000.00
4 Meja Kerja 27.00 Unit 3,650,000.00 98,550,000.00
5 Kursi Kerja 27.00 Unit 920,000.00 24,840,000.00
6 Kursi Biasa 34.00 Unit 75,600.00 2,570,400.00
7 Lemari File 16.00 Unit 4,200,000.00 67,200,000.00
9 TV Monitor 14", 2.00 Unit 2,655,000.00 5,310,000.00
10 TV Monitor 24", 2.00 Unit 4,756,000.00 9,512,000.00
11 Refrigator mini 3.00 Unit 4,350,000.00 13,050,000.00
12 Bath Room Hanger 21.00 Set 74,500.00 1,564,500.00
13 Kursi Roda 6.00 Unit 2,155,000.00 12,930,000.00
14 Brankar 5.00 Unit 3,875,000.00 19,375,000.00
15 Bed Pasien 30.00 Unit 3,357,000.00 100,710,000.00
16 Bed Cover 60.00 Unit 326,000.00 19,560,000.00
17 Bantal 60.00 Unit 43,500.00 2,610,000.00
20 Meja Rak 30.00 Unit 2,150,000.00 64,500,000.00
22 Komputer PC 9.00 Unit 6,500,000.00 58,500,000.00
23 Meja PC 9.00 Unit 1,250,000.00 11,250,000.00
24 Printer 9.00 Unit 2,100,000.00 18,900,000.00
F #REF!

2 Meja Kerja 14.00 Unit 3,650,000.00 51,100,000.00
3 Meja Meeting 4.00 Unit 22,500,000.00
4 Kursi Meeting 60.00 Unit 1,750,000.00
5 Kursi Kerja 14.00 Unit 920,000.00 12,880,000.00
6 Kursi Biasa 14.00 Unit 75,600.00 1,058,400.00
7 Lemari File 26.00 Unit 4,200,000.00 109,200,000.00
9 TV Monitor 14", 3.00 Unit 2,655,000.00 7,965,000.00
10 TV Monitor 24", 12.00 Unit 4,756,000.00 57,072,000.00
13 Bath Room Hanger 210.00 Unit 74,500.00 15,645,000.00
14 Lemari 4.00 Unit 8,750,000.00 35,000,000.00
15 Kursi Roda 4.00 Unit 2,155,000.00 8,620,000.00
16 Brankar 4.00 Unit 3,875,000.00 15,500,000.00
17 Bed Pasien 42.00 Unit 3,357,000.00 140,994,000.00
18 Bed Cover 84.00 Unit 326,000.00 27,384,000.00
19 Bantal 84.00 Unit 43,500.00 3,654,000.00
23 Meja Rak 42.00 Unit 2,150,000.00 90,300,000.00
25 Komputer PC 4.00 Unit 6,500,000.00 26,000,000.00
26 Meja PC 4.00 Unit 1,250,000.00 5,000,000.00
27 Printer 4.00 Unit 2,100,000.00 8,400,000.00
31 Proyektor LCD 8.00 Unit 4,800,000.00 38,400,000.00
32 Sofa 4 Seater 4.00 Unit 7,580,000.00 30,320,000.00
33 Sofa 2 Seater 2.00 Unit 4,500,000.00 9,000,000.00
G #REF!

2 Meja Kerja 3.00 Unit 784,500.00 2,353,500.00
3 Kursi Kerja 3.00 Unit 487,000.00 1,461,000.00
4 Kursi Biasa 21.00 Unit 75,600.00 1,587,600.00
5 Lemari File 2.00 Unit 1,325,000.00 2,650,000.00
7 TV Monitor 14", 2.00 Unit 1,745,000.00 3,490,000.00
8 TV Flat 20", 12.00 Unit 4,256,000.00 51,072,000.00
9 Refrigator 40 Ltr 4.00 Unit 3,954,000.00 15,816,000.00
12 Lemari Pakaian 4.00 Unit 8,750,000.00 35,000,000.00
13 Kursi Roda 3.00 Unit 2,155,000.00 6,465,000.00
14 Brankar 3.00 Unit 3,875,000.00 11,625,000.00
15 Bed Pasien 24.00 Unit 3,357,000.00 80,568,000.00
16 Bed Cover 43.00 Unit 326,000.00 14,018,000.00
17 Bantal 45.00 Unit 43,500.00 1,957,500.00
19 Cermin dinding 80x150 cm 2.00 Unit 435,500.00 871,000.00
21 Meja Rak 16.00 Unit 2,150,000.00 34,400,000.00
23 Komputer PC 4.00 Unit 6,500,000.00 26,000,000.00
24 Meja PC 4.00 Unit 1,250,000.00 5,000,000.00
25 Printer 3.00 Unit 2,100,000.00 6,300,000.00
27 Meja Bundar 40.00 Unit 3,570,000.00 142,800,000.00
28 Kursi Meja Bundar 250.00 Unit 225,500.00 56,375,000.00
29 Proyektor LCD 5.00 Unit 4,800,000.00 24,000,000.00
30 Sofa 2 Seater 3.00 Unit 4,500,000.00 13,500,000.00
H #REF!
HOSPITAL
2 Meja Kerja 4.00 Unit 784,500.00 3,138,000.00
3 Kursi Kerja 4.00 Unit 487,000.00 1,948,000.00
4 Kursi Biasa 15.00 Unit 75,600.00 1,134,000.00
5 Lemari File 2.00 Unit 1,325,000.00 2,650,000.00
7 TV Monitor 14", 2.00 Unit 1,745,000.00 3,490,000.00
8 TV Flat 20'' 13.00 Unit 4,256,000.00 55,328,000.00
11 Meja Rak 12.00 Unit 2,150,000.00 25,800,000.00
12 Kursi Roda 3.00 Unit 2,155,000.00 6,465,000.00
13 Brankar 2.00 Unit 3,875,000.00 7,750,000.00
14 Bed Pasien 13.00 Unit 3,357,000.00 43,641,000.00
17 Bed Cover 24.00 Unit 326,000.00 7,824,000.00
18 Bantal 24.00 Unit 43,500.00 1,044,000.00
19 Tempat Sampah Stenlistill 17.00 Unit 425,000.00 7,225,000.00
HOTELS
20 Bed Queen size 160x200 cm 24.00 Unit 7,915,000.00 189,960,000.00
21 Bed King size 200 x 200 cm 6.00 Unit 9,750,000.00 58,500,000.00
22 TV Flat 20", 24.00 Unit 4,256,000.00 102,144,000.00
23 TV Flat 24", 6.00 Unit 4,756,000.00 28,536,000.00
24 Bed Cover Hotel 60.00 Unit 475,500.00 28,530,000.00
25 Bantal Hotel 60.00 Unit 98,500.00 5,910,000.00
26 Nakas 60.00 Unit 1,500,000.00 90,000,000.00
27 Meja Rias 30.00 Unit 2,900,000.00 87,000,000.00
UMUM
40 Komputer PC 4.00 Unit 6,500,000.00 26,000,000.00
41 Meja PC 4.00 Unit 1,250,000.00 5,000,000.00
42 Printer 2.00 Unit 2,100,000.00 4,200,000.00
45 Sofa 2 Seater 3.00 Unit 4,500,000.00 13,500,000.00
46 Sofa 4 Seater 6.00 Unit 6,100,000.00 36,600,000.00
I 12th FLOOR LEVEL ( HOTEL)

2 Meja Kerja 4.00 Unit 784,500.00 3,138,000.00
3 Kursi Kerja 4.00 Unit 487,000.00 1,948,000.00
6 TV Flat 20", 24.00 Unit 4,256,000.00 102,144,000.00
7 TV Flat 24", 6.00 Unit 4,756,000.00 28,536,000.00
10 Nakas 60.00 Unit 1,500,000.00 90,000,000.00
11 Meja Rias 30.00 Unit 2,900,000.00 87,000,000.00
12 Gradenza 30.00 Unit 3,725,000.00 111,750,000.00
20 Komputer PC 4.00 Unit 6,500,000.00 26,000,000.00
21 Meja PC 4.00 Unit 1,250,000.00 5,000,000.00
22 Printer 2.00 Unit 2,100,000.00 4,200,000.00
25 Sofa 2 Seater 3.00 Unit 4,500,000.00 13,500,000.00
26 Sofa 4 Seater 6.00 Unit 6,100,000.00 36,600,000.00
J #REF!
1 Sofa 1 Seater 6.00 Unit 654,000.00 3,924,000.00

2 Sofa 2 Seater 54.00 Unit 654,000.00 35,316,000.00
7 TV Flat 20", 27.00 Unit 4,256,000.00 114,912,000.00
8 TV Flat 24", 27.00 Unit 4,756,000.00 128,412,000.00
11 Nakas 108.00 Unit 1,500,000.00 162,000,000.00
12 Meja Rias 54.00 Unit 2,900,000.00 156,600,000.00
13 Gradenza 54.00 Unit 3,725,000.00 201,150,000.00
K #REF!
1 Sofa 2 Seater 4.00 Unit 654,000.00 2,616,000.00

2 Sofa 1 Seater 68.00 Unit 654,000.00 44,472,000.00
5 TV Flat 20", 17.00 Unit 4,256,000.00 72,352,000.00
6 TV Flat 24", 17.00 Unit 4,756,000.00 80,852,000.00
7 Bed Cover 68.00 Unit 475,500.00 32,334,000.00
8 Pillow 272.00 Unit 98,500.00 26,792,000.00
9 Long Pillow 272.00 75,000.00 20,400,000.00
10 Nakas 136.00 Unit 1,500,000.00 204,000,000.00
11 Meja Rias 34.00 Unit 2,900,000.00 98,600,000.00
12 Gradenza 34.00 Unit 3,725,000.00 126,650,000.00
L #REF!
1 Sofa 2 Seater 4.00 Unit 654,000.00 2,616,000.00
2 Sofa 1 Seater 72.00 Unit 654,000.00 47,088,000.00
5 TV Flat 20", 18.00 Unit 4,256,000.00 76,608,000.00
6 TV Flat 24", 18.00 Unit 4,756,000.00 85,608,000.00
7 Bed Cover 72.00 Unit 475,500.00 34,236,000.00
8 Pillow 288.00 Unit 98,500.00 28,368,000.00
9 Long Pillow 288.00 75,000.00 21,600,000.00
10 Nakas 144.00 Unit 1,500,000.00 216,000,000.00
11 Meja Rias 36.00 Unit 2,900,000.00 104,400,000.00
12 Gradenza 36.00 Unit 3,725,000.00 134,100,000.00
M #REF!
1 Sofa 2 Seater 4.00 Unit 654,000.00 2,616,000.00

2 Sofa 1 Seater 72.00 Unit 654,000.00 47,088,000.00
5 TV Flat 20", 18.00 Unit 4,256,000.00 76,608,000.00
6 TV Flat 24", 18.00 Unit 4,756,000.00 85,608,000.00
7 Bed Cover 72.00 Unit 475,500.00 34,236,000.00
8 Pillow 288.00 Unit 98,500.00 28,368,000.00
9 Long Pillow 288.00 75,000.00 21,600,000.00
10 Nakas 144.00 Unit 1,500,000.00 216,000,000.00
11 Meja Rias 36.00 Unit 2,900,000.00 104,400,000.00
12 Gradenza 36.00 Unit 3,725,000.00 134,100,000.00
N #REF!
1 Sofa 2 Seater 4.00 Unit 654,000.00 2,616,000.00

2 Sofa 1 Seater 72.00 Unit 654,000.00 47,088,000.00
5 TV Flat 20", 18.00 Unit 4,256,000.00 76,608,000.00
6 TV Flat 24", 18.00 Unit 4,756,000.00 85,608,000.00
7 Bed Cover 72.00 Unit 475,500.00 34,236,000.00
8 Pillow 288.00 Unit 98,500.00 28,368,000.00
9 Long Pillow 288.00 75,000.00 21,600,000.00
10 Nakas 144.00 Unit 1,500,000.00 216,000,000.00
11 Meja Rias 36.00 Unit 2,900,000.00 104,400,000.00
12 Gradenza 36.00 Unit 3,725,000.00 134,100,000.00
O #REF!
1 Sofa 2 Seater 4.00 Unit 654,000.00 2,616,000.00

2 Sofa 1 Seater 72.00 Unit 654,000.00 47,088,000.00
5 TV Flat 20", 18.00 Unit 4,256,000.00 76,608,000.00
6 TV Flat 24", 18.00 Unit 4,756,000.00 85,608,000.00
7 Bed Cover 72.00 Unit 475,500.00 34,236,000.00
8 Pillow 288.00 Unit 98,500.00 28,368,000.00
9 Long Pillow 288.00 75,000.00 21,600,000.00
10 Nakas 144.00 Unit 1,500,000.00 216,000,000.00
11 Meja Rias 36.00 Unit 2,900,000.00 104,400,000.00
12 Gradenza 36.00 Unit 3,725,000.00 134,100,000.00
P #REF!
1 Sofa 2 Seater 4.00 Unit 654,000.00 2,616,000.00

2 Sofa 1 Seater 28.00 Unit 654,000.00 18,312,000.00
5 TV Flat 20", 7.00 Unit 4,256,000.00 29,792,000.00
6 TV Flat 24", 7.00 Unit 4,756,000.00 33,292,000.00
7 Bed Cover 28.00 Unit 475,500.00 13,314,000.00
8 Pillow 112.00 Unit 98,500.00 11,032,000.00
9 Long Pillow 112.00 Unit 75,000.00 8,400,000.00
10 Nakas 56.00 Unit 1,500,000.00 84,000,000.00
11 Meja Rias 14.00 Unit 2,900,000.00 40,600,000.00
12 Gradenza 14.00 Unit 3,725,000.00 52,150,000.00
Q #REF!
1 Sofa 2 Seater 4.00 Unit 654,000.00 2,616,000.00

2 Sofa 1 Seater 28.00 Unit 654,000.00 18,312,000.00
5 TV Flat 20", 7.00 Unit 4,256,000.00 29,792,000.00
6 TV Flat 24", 7.00 Unit 4,756,000.00 33,292,000.00
7 Bed Cover 28.00 Unit 475,500.00 13,314,000.00
8 Pillow 112.00 Unit 98,500.00 11,032,000.00
9 Long Pillow 112.00 Unit 75,000.00 8,400,000.00
10 Nakas 56.00 Unit 1,500,000.00 84,000,000.00
11 Meja Rias 14.00 Unit 2,900,000.00 40,600,000.00
12 Gradenza 14.00 Unit 3,725,000.00 52,150,000.00
R #REF!
1 Sofa 2 Seater 4.00 Unit 654,000.00 2,616,000.00

2 Sofa 1 Seater 28.00 Unit 654,000.00 18,312,000.00
5 TV Flat 20", 7.00 Unit 4,256,000.00 29,792,000.00
6 TV Flat 24", 7.00 Unit 4,756,000.00 33,292,000.00
7 Bed Cover 28.00 Unit 475,500.00 13,314,000.00
8 Pillow 112.00 Unit 98,500.00 11,032,000.00
9 Long Pillow 112.00 Unit 75,000.00 8,400,000.00
10 Nakas 56.00 Unit 1,500,000.00 84,000,000.00
11 Meja Rias 14.00 Unit 2,900,000.00 40,600,000.00
12 Gradenza 14.00 Unit 3,725,000.00 52,150,000.00
S #REF!
1 Sofa 2 Seater 4.00 Unit 654,000.00 2,616,000.00

2 Sofa 1 Seater 28.00 Unit 654,000.00 18,312,000.00
5 TV Flat 20", 7.00 Unit 4,256,000.00 29,792,000.00
6 TV Flat 24", 7.00 Unit 4,756,000.00 33,292,000.00
7 Bed Cover 28.00 Unit 475,500.00 13,314,000.00
8 Pillow 112.00 Unit 98,500.00 11,032,000.00
9 Long Pillow 112.00 Unit 75,000.00 8,400,000.00
10 Nakas 56.00 Unit 1,500,000.00 84,000,000.00
11 Meja Rias 14.00 Unit 2,900,000.00 40,600,000.00
12 Gradenza 14.00 Unit 3,725,000.00 52,150,000.00
T #REF!
1 Sofa 2 Seater 4.00 Unit 654,000.00 2,616,000.00
2 Sofa 1 Seater 28.00 Unit 654,000.00 18,312,000.00
5 TV Flat 20", 7.00 Unit 4,256,000.00 29,792,000.00
6 TV Flat 24", 7.00 Unit 4,756,000.00 33,292,000.00
7 Bed Cover 28.00 Unit 475,500.00 13,314,000.00
8 Pillow 112.00 Unit 98,500.00 11,032,000.00
9 Long Pillow 112.00 Unit 75,000.00 8,400,000.00
10 Nakas 56.00 Unit 1,500,000.00 84,000,000.00
11 Meja Rias 14.00 Unit 2,900,000.00 40,600,000.00
12 Gradenza 14.00 Unit 3,725,000.00 52,150,000.00
U #REF!
1 Sofa 2 Seater 4.00 Unit 654,000.00 2,616,000.00

2 Sofa 1 Seater 12.00 Unit 654,000.00 7,848,000.00
5 TV Flat 20", 4.00 Unit 4,256,000.00 17,024,000.00
6 TV Flat 24", 4.00 Unit 4,756,000.00 19,024,000.00
7 Bed Cover 16.00 Unit 475,500.00 7,608,000.00
8 Pillow 64.00 Unit 98,500.00 6,304,000.00
9 Long Pillow 64.00 Unit 75,000.00 4,800,000.00
10 Nakas 32.00 Unit 1,500,000.00 48,000,000.00
11 Meja Rias 8.00 Unit 2,900,000.00 23,200,000.00
12 Gradenza 8.00 Unit 3,725,000.00 29,800,000.00
TOTAL 22,791,364,990.00
PB 6.17 1 m3 Pembuatan tiang pancang 40 cm X 40 cm beton bertulang
6.17.1 B a h a n
Pasir urug darat 0,019 M3 x
Pasir Beton 0,094 M3 x
Koral Beton 0,150 M3 x
Semen Abu-Abu 60,50 KG x
Besi Beton 45,00 KG x
Kawat Beton 0,900 KG x
Kayu Kaso 5/7 0,032 M3 x
Paku 0,120 KG x
Minyak bekisting 0,090 KG x
Plamuur Tembok 0,240 M2 x
6.17.2 T e n a g a
Pekerja 1,000 Oh x
Tukang batu 0,670 Oh x
Kepala tukang 0,067 Oh x
Mandor 0,050 Oh x
PB 6.12 Membuat 1 m3 beton mutu f’c = 31,2 MPa (K 350), slump (12 ± 2) cm, w/c = 0,48
6.12.1 Bahan
PC 448,000 Kg x Rp 1,575 = Rp 705,600,000
PB 667 Kg x Rp 2,880 = Rp 1,920,960
KR (Min 3mm) 1000 Kg x Rp 4,714 = Rp 4,714,000
Air 215 Liter x Rp 10 = Rp 2,150
Jumlah (1) Rp 712,237,110
6.12.2 Tenaga
Pekerja 2.1 Oh x 80,000 = Rp 168,000
Tukang Batu 0.35 Oh x 100,000 = Rp 35,000
Kepala Tukang 0.035 Oh x 110,000 = Rp 3,850
Mandor 0.105 Oh x 100,000 = Rp 10,500
Jumlah (2) = Rp 217,350
Jumlah (1) + (2) = Rp 712,454,460
PB 6.13. 1 M³ Membuat beton 1 Pc : 2 Ps : 3 Kr
6.13.1. Bahan
- Semen portland 336.000 Kg x Rp. 1,575 = Rp. 529,200.00
- Pasir beton 0.540 M³ x Rp. 144,000 = Rp. 77,760.00
- Koral beton/batu pecah 2/3 0.810 M³ x Rp. 123,200 = Rp. 99,792.00
Jumlah (1) = Rp. 706,752.00
6.13.2. Tenaga
- Pekerja 2.000 Oh x Rp. 80,000 = Rp. 160,000.00
- Tukang batu 0.350 Oh x Rp. 100,000 = Rp. 35,000.00
- Kepala tukang 0.035 Oh x Rp. 110,000 = Rp. 3,850.00
- Mandor 1.000 Oh x Rp. 100,000 = Rp. 100,000.00
Jumlah (2) = Rp. 298,850.00
Jumlah (1) + (2) = Rp. 1,005,602.00
6.14.1. Bahan
- Koral beton/batu pecah 2/3 0.930 M³ x Rp. 123,200 = Rp. 114,576.00
Jumlah (1) = Rp. 640,581.00
6.14.2. Tenaga
- Pekerja 2.000 Oh x Rp. 80,000 = Rp. 160,000.00
- Mandor 1.000 Oh x Rp. 100,000 = Rp. 100,000.00
Jumlah (2) = Rp. 298,850.00
Jumlah (1) + (2) = Rp. 939,431.00
PB 6.15. 1 M³ Membuat beton 1 Pc : 1,5 Ps : 3 Kr
6.15.1. Bahan
- Koral beton 2/3 0.880 M³ x Rp. 123,200 = Rp. 108,416.00
Jumlah (1) = Rp. 749,801.00
6.15.2. Tenaga
- Pekerja 2.000 Oh x Rp. 80,000 = Rp. 160,000.00

- Mandor 1.000 Oh x Rp. 100,000 = Rp. 100,000.00
Jumlah (2) = Rp. 298,850.00
Jumlah (1) + (2) = Rp. 1,048,651.00
PB 6.16. 1 M³ Membuat beton 1 Pc : 1,5 Ps : 2,5 Kr

6.16.1. Bahan
Jumlah (1) = Rp. 807,536.00
6.16.2. Tenaga
- Pekerja 2.000 Oh x Rp. 80,000 = Rp. 160,000.00
- Mandor 1.000 Oh x Rp. 100,000 = Rp. 100,000.00
Jumlah (2) = Rp. 298,850.00
Jumlah (1) + (2) = Rp. 1,106,386.00
6.17.1. Bahan
Jumlah (1) = Rp. 1,107,569.00
6.17.2. Tenaga
- Pekerja 2.000 Oh x Rp. 80,000 = Rp. 160,000.00
- Mandor 1.000 Oh x Rp. 100,000 = Rp. 100,000.00
Jumlah (2) = Rp. 298,850.00
Jumlah (1) + (2) = Rp. 1,406,419.00
PB 6.25 1 Kg Pembesian dengan Besi polos
6.25.1 Bahan
Besi beton polos 1.050 Kg x Rp. Err:509 = Rp. Err:509
Kawat beton 0.015 Kg x Rp. Err:509 = Rp. Err:509
Jumlah (1) = Rp. Err:509
6.25.2 Tenaga
Pekerja 0.007 Oh x Rp. 0= Rp. 0.00
Tukang besi 0.007 Oh x Rp. Err:509 = Rp. Err:509
Kepala tukang 0.007 Oh x Rp. 0= Rp. 0.00
Mandor 0.003 Oh x Rp. x = Rp. #VALUE!
Jumlah (1) + (2) = Rp. Err:509
PB 6.26 1 M² Kabel Presstressed polos / strands
6.26.1 Bahan
Besi Presstressed polos 1.050 Kg x Rp. Err:509 = Rp. Err:509
Kawat beton 0.010 Kg x Rp. Err:509 = Rp. Err:509
6.26.2 Tenaga
Jumlah (1) + (2) = Rp. Err:509
PB 6.28 1 M² Pasang bekisting untuk pondasi
6.28.1 Bahan
Kayu sembarang 0.040 M³ x Rp. Err:509 = Rp. Err:509
Paku biasa 2" - 5" 0.300 Kg x Rp. Err:509 = Rp. Err:509
Minyak bekisting 0.100 Ltr x Rp. 12,710 = Rp. 1,271.00
6.28.2 Tenaga
Jumlah (1) + (2) = Rp. Err:509
PB 6.29. 1 M² Pasang bekisting untuk sloof
6.29.1. Bahan
- Kayu sembarang 0.045 M³ x Rp. Err:509 = Rp. Err:509
- Paku biasa 2' - 5" 0.300 Kg x Rp. Err:509 = Rp. Err:509
- Minyak bekisting 0.100 Lt x Rp. 12,710 = Rp. 1,271.00
6.29.2. Tenaga
- Pekerja 0.300 Oh x Rp. x = Rp. #VALUE!
- Tukang batu 0.260 Oh x Rp. x = Rp. #VALUE!
- Kepala tukang 0.026 Oh x Rp. 0= Rp. 0.00
- Mandor 0.005 Oh x Rp. 0= Rp. 0.00
Jumlah (2) = Rp. #VALUE!
Jumlah (1) + (2) = Rp. #VALUE!
PB 6.30. 1 M² Pasang bekisting untuk kolom
6.30.1. Bahan
- Balok kayu sembarang 0.015 M³ x Rp. Err:509 = Rp. Err:509
- Plywood tebal 9 mm 0.350 Lbr x Rp. Err:509 = Rp. Err:509
- Kayu dolken/Laut Ø 3"-4"/4 m 2.000 Btg x Rp. Err:509 = Rp. Err:509
6.30.2. Tenaga
- Mandor 0.006 Oh x Rp. 0= Rp. 0.00
PB 6.31. 1 M² Pasang bekisting untuk balok
6.31.1. Bahan
6.31.2. Tenaga
- Mandor 0.006 Oh x Rp. 0= Rp. 0.00
PB 6.32. 1 M² Pasang bekisting untuk lantai
6.32.1. Bahan
6.32.2. Tenaga
- Mandor 0.006 Oh x Rp. 0= Rp. 0.00
PB 6.33. 1 M² Pasang bekisting untuk dinding
6.33.1. Bahan
- Formtie/penjaga jarak bekisting/ 4.000 Btg x Rp. 5,000 = Rp. 20,000.00
6.33.2. Tenaga
- Mandor 0.006 Oh x Rp. 0= Rp. 0.00
PB 6.34. 1 M² Pasang bekisting untuk tangga

6.34.1. Bahan
6.34.2. Tenaga
- Mandor 0.006 Oh x Rp. 0= Rp. 0.00
PB 6.35. 1 M³ Pasang beton dengan mutu K 225
6.35.1. Bahan
- Semen portland 388.000 Kg x Rp. Err:509 = Rp. Err:509
- Pasir beton 0.650 M³ x Rp. Err:509 = Rp. Err:509
- Batu pecah 0.650 M³ x Rp. Err:509 = Rp. Err:509
6.35.2. Tenaga
- Mandor 0.300 Oh x Rp. 0= Rp. 0.00
PB 6.36. 1 M³ Pasang beton dengan mutu K 275
6.36.1. Bahan
- Koral beton 0.820 M³ x Rp. Err:509 = Rp. Err:509
6.36.2. Tenaga
- Mandor 0.300 Oh x Rp. 0= Rp. 0.00
PB 6.37. 1 M² Pasang jembatan cor
6.37.1. Bahan
- Paku biasa 2" - 5 " 0.600 Kg x Rp. Err:509 = Rp. Err:509
6.37.2. Tenaga
- Mandor 0.007 Oh x Rp. 0= Rp. 0.00
PB 6.38. 1 M³ Membuat pondasi beton bertulang (150 kg besi + bekisting)
6.38.1. Bahan
- Besi beton polos 150.000 Kg x Rp. Err:509 = Rp. Err:509
- Kawat beton 2.250 Kg x Rp. Err:509 = Rp. Err:509
6.38.2. Tenaga
- Tukang kayu 1.040 Oh x Rp. x = Rp. #VALUE!
- Tukang besi 1.050 Oh x Rp. x = Rp. #VALUE!
- Mandor 0.165 Oh x Rp. 0= Rp. 0.00
PB 6.39. 1 M³ Membuat sloof beton bertulang (200 kg besi + bekisting)
6.39.1. Bahan
6.39.2. Tenaga
- Mandor 0.170 Oh x Rp. 0= Rp. 0.00
PB 6.40. 1 M³ Membuat kolom beton bertulang (300 kg besi + bekisting)
6.40.1. Bahan
- Kayu sembarang balok 0.150 M³ x Rp. Err:509 = Rp. Err:509
- Plywood 9 mm 3.500 Lbr x Rp. Err:509 = Rp. Err:509
6.40.2. Tenaga
- Mandor 0.250 Oh x Rp. 0= Rp. 0.00
PB 6.41. 1 M³ Membuat balok beton bertulang (200 kg besi + bekisting)
6.41.1. Bahan
6.41.2. Tenaga
- Mandor 0.208 Oh x Rp. 0= Rp. 0.00
PB 6.42. 1 M³ Membuat balok beton bertulang (150 kg besi + bekisting)
6.42.1. Bahan
6.42.2. Tenaga
- Mandor 0.185 Oh x Rp. 0= Rp. 0.00
PB 6.43. 1 M³ Membuat dinding beton bertulang (150 kg besi + bekisting)
6.43.1. Bahan
6.43.2. Tenaga
- Mandor 0.193 Oh x Rp. 0= Rp. 0.00
PB 6.44. 1 M³ Membuat tangga beton bertulang (150 kg besi + bekisting)
6.44.1. Bahan
6.44.2. Tenaga
- Mandor 0.202 Oh x Rp. 0= Rp. 0.00
KOLOM KOLOM BALOK BALOK BALOK TANGGA TANGGA LIFT LIFT RAMP TIE BEAM
LANTAI 100 x 60 15 x 15 50 x 30 50 x 30 45 x 25 APARTEMENT RS APARTEMENT RS BETON RAILLING PONDASI DINDING
Bordes Tangga Railling Bordes Tangga Railling A1 A2 A3 RS 1 RS 2
SERVICE (BASEMENT)
X1
PONDASI
GALIAN P. PONDASI
DINDING KOLOM 15 x 15 PLESTERAN PENGECATAN LANTAI
GYPSUM PAS. BATU LUASAN DINDING PENGURANG TOTAL LUASAN DINDING DINDING DINDING KERAMIK KERAMIK KERAMIK KERAMIK KERAMIK VYNIL
LANTAI GYPSUM PAS. BATU BATU BATA BATU BATA PINTU JENDELA JENDELA 60X60 40 X 40 30 X 30 30 X 60 DINDING VEGA PLUS
W1 W3 BT BR BATA TAMAN RAMP J1,J2,J3,J9,J10,15J4,J5,J6,J7,J11,12,13,14 GYPSUM PAS. BATA BATU BATA BATU BATA
m' m' 0.50 1.00 2.23 TAMAN RAMP
1 ST Floor
Y = 4.88
X1 48.9 238.632 0 0 236.45 0.1125 472.8932 378.31
X2 6.9 2.3 33.672 1.15 33.672 1.15 53.88
X3 2.5 12.2 2.19 10.01 16.02
X4 1.7 8.296 8.30 13.27
X5 4.618 22.53584 4.37 18.17 29.06
X6 2.6 12.688 12.69 20.30
X7 12.45 60.756 60.76 97.21
X8 2.9 2.3 14.152 1.15 14.15 1.15 22.64
X9 12.894 62.92272 62.92 100.68
X10 1.15 5.612 5.61 8.98
X11 19.95 97.356 12.98 84.38 84.38
X12 7 34.16 34.16 34.16
X13 1.85 9.028 9.03 9.03
X14 9.2 44.896 4.24 40.66 40.66
X15 13.4 65.392 65.39 65.39
X16 4.75 23.18 23.18 23.18
X17 4.6 22.448 2.19 20.26 20.26
X18 0.2 0.976 0.98 0.98
-
X19 0.2 0.976 0.98 0.98
X20 17.4 84.912 84.91 84.91
X21 14.85 20.4 30.678 72.468 10.20 30.68 72.47 10.20 30.68 72.47
X22 30.678 30.68 - 30.68 -
X23 17.142 17.14 - 17.142 -
X24 17.142 - -
X25 17 8.50 - -
X26 17.793 8.90 - -
- -
- -
- -
Y1 22.767 11.38 - 11.38 -
Y2 14.65 4.504 71.492 2.25 71.49 71.49
Y3 14.7 71.736 71.736 71.74 71.74
Y4 7.6 37.088 4.37 32.72 32.72
Y5 6.35 30.988 0 2.19 28.80 28.80
Y6 4.9 23.912 0 23.91 23.91
Y7 0.7 3.416 0 3.42 3.42
Y8 4.8 23.424 0 23.42 23.42
Y9 1.4 6.832 0 6.83 6.83
Y10 0.35 4.5 1.708 2.25 - 1.708 2.73
Y11 12 58.56 0 58.56 58.56
Y12 14.612 0 0 7.31 - -
Y13 17.3 0 0 8.65 - -
Y14 22.75 17.5 111.02 0 8.75 111.02 111.02
Y15 9 0 0 4.50 - -
Y16 10.091 49.24408 0 49.24 49.24
Y17 2 9.76 0 9.76 9.76
Y18 2.6 12.688 0 2.19 10.50 10.50
Y19 1.5 7.32 0 7.32 7.32
Y20 2 9.76 0 9.76 9.76
Y21 1.5 7.32 0 7.32 7.32
Y22 6.55 31.964 0 31.96 31.96
Y23 3.95 19.276 0 19.28 19.28
Y24 17.85 87.108 0 2.19 84.92 84.92
Y25 10.145 49.5076 0 4.37 45.14 45.14
Y26 2.1 2.847 10.248 0 1.42 4.37 5.88 5.88
Y27 41.348 0 201.77824 201.77824 0.2025 322.85
291.248 49.25 45.6258 1375.66444 439.93284 1815.5973 2,215.32
2 Nd Floor sd 6rd Floor

DINDING KOLOM 15 x 15 PLESTERAN PENGECATAN LANTAI
GYPSUM PAS. BATU BATU BATA BATU BATA PINTU JENDELA JENDELA 60X60 40 X 40 30 X 30 30 X 60 DINDING VEGA PLUS
m' m' = 0.50 1.00 2.23 TAMAN RAMP
X1 45.65 0 68.475 - 68.475

X2 6.8 10.2 0 10.20 0
X3 2.55 3.825 0 3.83 0
X4 2.8 4.2 0 4.20 0
X5 1.6 2.4 0 2.40 0
X6 8.7 13.05 0 13.05 0
X7 6 9 0 9.00 0
X8 0 0 10.36 - 0
X9 0 0 10.36 - 0
X10 0 0 10.36 - 0
X11 0 0 10.36 - 0
X12 43.95 0 65.925 - 65.925
0 0 - 0
0 0 - 0
Y1 24.35 36.525 0 36.53 0
Y2 5.45 8.175 0 8.18 0
Y3 2.15 3.225 0 3.23 0
Y4 5.441 8.1615 0 2.01 2.01 4.15
Y5 5.6 8.4 0 8.40 0
Y6 6.75 10.125 0 10.13 0
Y7 3.27 4.905 0 4.91 0
Y8 2.32 3.48 0 3.48 0
Y9 2.32 3.48 0 3.48 0
Y10 37.85 56.775 0 56.78 0
181.91 134.40
316.31
7 Floor DINDING KOLOM 15 x 15 PLESTERAN PENGECATAN LANTAI

m' m' = 0.50 1.00 2.23 TAMAN RAMP
X1 10.3 0 41.2 0 41.2

X2 16.75 67 0 67
X3 6.2 24.8 0 24.8
X4 3.4 13.6 0 13.6
X5 16 64 0 64
X6 31.15 124.6 0 16.06 108.544
X7 24.85 99.4 0 14.05 85.351
X8 14.591 58.364 0 58.364
X9 0.9 3.6 0 3.6
X10 7.6 30.4 0 30.4
X11 25.373 101.492 0 101.492
X12 27.2 108.8 0 108.8
X13 3.4 13.6 0 13.6
X14 7.8 31.2 0 2.007 29.193
X15 5 20 0 20
X16 2.5 10 0 10
X17 1.759 7.036 0 2.007 5.029
X18 13.8 55.2 0 55.2
X19 10.391 41.564 0 41.564
X20 18.25 73 0 73
X21 6.9 27.6 0 4.014 23.586
X22 21.6 86.4 0 86.4
X23 5.382 21.528 0 4.014 17.514
X24 14 56 0 56
X25 3.309 13.236 0 2.007 11.229
X26 6.97 27.88 0 27.88
X27 21.35 85.4 0 85.4
0 0 0
0 0 0
Y1 19.05 76.2 0 76.2
Y2 5.4 21.6 0 21.6
Y3 3.15 12.6 0 12.6
Y4 5.35 21.4 0 21.4
Y5 5.25 21 0 21
Y6 7.9 31.6 0 31.6
Y7 18.75 75 0 75
Y8 19.15 76.6 0 76.6
Y9 11.8 47.2 0 47.2
Y10 14 56 0 8.028 1.92 46.052
Y11 12.4 49.6 0 49.6
Y12 13 52 0 8.028 43.972
Y13 1.4 5.6 0 1.92 3.68
Y14 15.4 61.6 0 61.6
Y15 3.2 12.8 0 4.014 1.92 6.866
Y16 15.3 61.2 0 2.007 59.193
Y17 6.7 26.8 0 4.014 22.786
Y18 1.4 5.6 0 1.92 3.68
Y19 6.3 25.2 0 25.2
Y20 17.75 71 0 71
Y21 2.22 8.88 0 8.88
Y22 3.2 12.8 0 4.014 1.92 6.866
Y23 12.45 49.8 0 49.8
Y24 1.8 7.2 0 4.014 3.186
Y25 1.4 5.6 0 1.92 3.68
Y26 2.04 8.16 0 8.16
Y27 16.73 66.92 0 66.92
Y28 8.55 34.2 0 34.2
Y29 1.6 6.4 0 2.007 0.96 3.433
Y30 6.05 24.2 0 4.014 20.186
Y31 32.85 131.4 0 6.021 125.379
Y32 7.95 31.8 0 2.007 29.793
Y33 1.8 7.2 0 4.014 3.186
Y34 1.4 5.6 0 1.92 3.68
Y35 16.9 67.6 0 67.6
Y36 16 0 64 0 64
2433.324 105.2
2538.524
m' m' = 0.50 1.00 2.23 TAMAN RAMP
X1 10.3 0 41.2 41.2

X2 38.6 154.4 0 0
X3 1.4 5.6 0 0
X4 1.85 7.4 0 2.007
X5 5.4 21.6 0
X6 2.6 10.4 0 2.007
X7 1.5 6 0
X8 16 64 0
X9 32.6 130.4 0 16.056
X10 1.5 6 0
X11 27.9 111.6 0 16.056
X12 16 64 0
X13 1.5 6 0
X14 5.6 22.4 0
X15 30.75 123 0
X16 26.8 107.2 0 0
X17 2.5 10 0 154.4
X18 19.4 77.6 0 5.6
X19 4.3 17.2 0 5.393
X20 12.25 49 0 21.6
X21 4.9 19.6 0 8.393
X22 10.13 40.52 0 6
X23 11.8 47.2 0 64
X24 14.55 58.2 0 6.021 114.344
X25 8.6 34.4 0 2.007 6
X26 35.45 141.8 0 95.544
X27 5.1 20.4 0 64
X28 13.9 55.6 0 6
X29 4.1 16.4 0 22.4
X30 3.2 12.8 0 2.007 123
X31 6.8 27.2 0 107.2
X32 21.2 84.8 0 10
0 0 77.6
0 0 17.2
Y1 18.96 75.84 0 49
Y2 5.3 21.2 0 19.6
Y3 2.15 8.6 0 40.52
Y4 5.3 21.2 0 47.2
Y5 24.25 97 0 12.042 52.179
Y6 0.84 3.36 0 32.393
Y7 21.24 84.96 0 10.035 141.8
Y8 0.84 3.36 0 20.4
Y9 12.57 50.28 0 55.6
Y10 0.4 1.6 0 16.4
Y11 6.35 25.4 0 4.014 10.793
Y12 26.15 104.6 0 27.2
Y13 19.2 76.8 0 84.8
Y14 9.9 39.6 0 0
Y15 3.2 12.8 0 4.014 1.92 0
Y16 20.5 82 0 4.014 75.84
Y17 8.8 35.2 0 12.042 21.2
Y18 1.4 5.6 0 1.92 8.6
Y19 25.45 101.8 0 21.2
Y20 6.1 24.4 0 1.92 84.958
Y21 12.6 50.4 0 3.36
Y22 9.5 38 0 4.014 1.92 74.925
Y23 20.15 80.6 0 2.007 3.36
Y24 3.2 12.8 0 4.014 1.92 50.28
Y25 12.6 50.4 0 1.6
Y26 1.4 5.6 0 1.92 21.386
Y27 2.2 8.8 0 2.007 104.6
Y28 20.05 80.2 0 76.8
Y29 3.05 12.2 0 39.6
Y30 10.95 43.8 0 2.007 0.96 6.866
Y31 23.3 93.2 0 6.021 77.986
Y32 9.7 38.8 0 6.021 23.158
Y33 2.6 10.4 0 3.68
Y34 16.9 67.6 0 101.8
Y35 16 64 0 22.48
2371.438

m' m' = 0.50 1.00 2.23 TAMAN RAMP
X1 10.3 0 41.2 0 41.2

X2 38.6 154.4 154.4
X3 1.4 5.6 5.6
X4 1.85 7.4 2.007 5.393
X5 5.4 21.6 21.6
X6 2.6 10.4 2.007 8.393
X7 1.5 6 6
X8 16 64 64
X9 32.6 130.4 16.056 114.344
X10 1.5 6 6
X11 27.9 111.6 16.056 95.544
X12 16 64 64
X13 1.5 6 6
X14 5.6 22.4 22.4
X15 30.75 123 123
X16 6.1 24.4 24.4
X17 27.1 108.4 108.4
X18 3.1 12.4 12.4
X19 4.4 17.6 17.6
X20 2.5 10 10
X21 21.7 86.8 86.8
X22 4.8 19.2 19.2
X23 3 12 12
X24 5.3 21.2 21.2
X25 12.5 50 50
X26 26.1 104.4 16.056 88.344
X27 6 24 24
X28 18.4 73.6 73.6
X29 13.9 55.6 55.6
X30 6.9 27.6 27.6
X31 21.3 85.2 85.2
X32 0 0
0 0
Y1 19.19 76.76 76.76
Y2 5.3 21.2 21.2
Y3 2.9 11.6 11.6
Y4 8.2 32.8 32.8
Y5 5.7 22.8 22.8
Y6 17.3 69.2 69.2
Y7 22.65 90.6 90.6
Y8 4.84 19.36 19.36
Y9 6.35 25.4 4.014 21.386
Y10 26.1 104.4 104.4
Y11 1.6 6.4 2.007 0.96 3.433
Y12 29.15 116.6 116.6
Y13 5 20 6.021 1.92 12.059
Y14 20.68 82.72 82.72
Y15 1.8 7.2 4.014 3.186
Y16 4.1 16.4 6.021 1.92 8.459
Y17 27.65 110.6 110.6
Y18 17.3 69.2 6.021 1.92 61.259
Y19 20.489 81.956 81.956
Y20 2.7 10.8 6.021 4.779
Y21 3.2 12.8 2.007 1.92 8.873
Y22 16.3 65.2 65.2
Y23 9.42 37.68 37.68
Y24 5 20 6.021 1.92 12.059
Y25 20.6 82.4 82.4
Y26 2.7 10.8 6.021 4.779
Y27 2.3 9.2 2.007 1.92 5.273
Y28 21.25 85 85
Y29 2.9 11.6 11.6
Y30 3.4 13.6 6.021 0.96 6.619
Y31 4.7 18.8 18.8
Y32 28 112 2.007 109.993
Y33 6.8 27.2 4.014 23.186
Y34 4.4 2.9 17.6 11.6 4.014 1.92 11.666 9.68
Y35 16.9 67.6 67.6
Y36 16 64 64
3033.783
-
m' m' = 0.50 1.00 2.23 TAMAN RAMP
X1 9.7 0 38.8 0 38.8

X2 19.2 76.8 76.8
X3 19.009 76.036 76.036
X4 6.74 26.96 2.007 24.953
X5 9.6 38.4 2.007 36.393
X6 8.25 33 33
X7 13.6 54.4 6.021 48.379
X8 12.8 51.2 51.2
X9 15.7 62.8 62.8
X10 31.44 125.76 125.76
X11 5.341 21.364 21.364
X12 6.98 27.92 27.92
X13 14.5 58 2.007 55.993
X14 7.95 31.8 31.8
X15 5.3 21.2 21.2
X16 12.782 51.128 51.128
X17 35.32 141.28 16.056 125.224
X18 18.4 73.6 73.6
X19 14.991 59.964 59.964
X20 6.95 27.8 27.8
X21 21.3 85.2 85.2
0 0
0 0
Y1 11.05 44.2 44.2
Y2 7.9 31.6 31.6
Y3 5.3 21.2 21.2
Y4 20.3 81.2 2.007 79.193
Y5 5.6 22.4 22.4
Y6 3.35 13.4 13.4
Y7 5.2 20.8 4.014 16.786
Y8 12.4 49.6 49.6
Y9 10.7 42.8 42.8
Y10 31.2 124.8 12.042 112.758
Y11 1.9 7.6 2.007 5.593
Y12 7.9 31.6 31.6
Y13 1.9 7.6 2.007 5.593
Y14 11.3 45.2 45.2
Y15 1.9 7.6 2.007 5.593
Y16 12.4 49.6 49.6
Y17 7.9 31.6 31.6
Y18 1.9 7.6 2.007 5.593
Y19 6.4 25.6 25.6
Y20 1.9 7.6 2.007 5.593
Y21 7.9 31.6 31.6
Y22 4 16 4.014 11.986
Y23 7.25 29 29
Y24 8.1 32.4 2.007 30.393
Y25 11 44 2.007 41.993
Y26 2.3 9.2 2.007 7.193
Y27 2.6 10.4 10.4
Y28 2.8 2.9 11.2 11.6 4.014 7.186 7.586
Y29 12.3 49.2 49.2
Y30 15.6 62.4 62.4
528.403 12.6 2089.753
RENCANA ANGGARAN
(BIAYA
RAB )
PEKERJAAN PEMBANGUNAN
RMAH SAKIT, HOTEL & APARTMENT
HIKMAH
KOTA MAKASSAR
2014
2014

Wa0006

Diunggah oleh

Informasi Dokumen

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Wa0006

Diunggah oleh

Hak Cipta:

Format Tersedia

ESTIMASI ANGGARAN

No. URAIAN PEKERJAAN JUMLAH HARGA

A PEKERJAAN PERSIAPAN Rp 7,530,476,171.43

JUMLAH BIAYA PROYEK Rp 90,728,628,571.43

Makassar, 30 Agustus 2018

NO URAIAN PEKERJAAN VOLUME HARGA SATUAN (Rp) TOTAL (Rp)

A PEKERJAAN GALIAN TANAH

1 Pekerjaan Galian Tanah 9,193.050 M3 160,000.00 1,470,888,000.00

1 Pekerjaan Pancang D.50 Cm, Panjang 15 M

2 Pile Cap 300 x 300 x 150 cm

C 1ST FLOOR LEVEL (HOSPITAL & LOBBY)

3 Balok Anak 40/20

D 2ND FLOOR LEVEL (PARKING)

3 Balok Anak 40/20

E 3ND FLOOR LEVEL (PARKING)

3 Balok Anak 40/20

F 4TH FLOOR LEVEL (PARKING)

3 Balok Anak 40/20

G 5TH FLOOR LEVEL (PARKING)

3 Balok Anak 40/20

H 6th FLOOR LEVEL (PARKING)

3 Balok Anak 40/20

I 7th FLOOR LEVEL (HOSPITAL & RESTAURANT)

3 Balok Anak 40/20

J 8th FLOOR LEVEL (HOSPITAL & RENTAL OFFICE)

3 Balok Anak 40/20

K 9th FLOOR LEVEL (HOSPITAL & MEETING ROOM)

3 Balok Anak 40/20

L 10th FLOOR LEVEL (HOSPITAL, BALLROOM & SKY LOUNGE)

3 Balok Anak 40/20

4 Plat Lantai 10, 12 cm

M 11th FLOOR LEVEL (HOSPITAL & HOTEL)

3 Balok Anak 40/20

4 Plat Lantai 11, 12 cm

N 12th FLOOR LEVEL (HOSPITAL & HOTEL)

3 Balok Anak 40/20

4 Plat Lantai 12, 12 cm

O 13th FLOOR LEVEL (HOTEL + MEZZANINE)

3 Balok Anak 40/20

4 Plat Lantai 13, 12 cm

P 14th FLOOR LEVEL (APARTEMENT + MEZZANINE)

3 Balok Anak 40/20

4 Plat Lantai 14, 12 cm

Q 15th FLOOR LEVEL (APARTEMENT + MEZZANINE)

3 Balok Anak 40/20

4 Plat Lantai 15, 12 cm

R 16th FLOOR LEVEL (APARTEMENT + MEZZANINE)

3 Balok Anak 40/20

4 Plat Lantai 16, 12 cm

S 17th FLOOR LEVEL (APARTEMENT + MEZZANINE)

3 Balok Anak 40/20

T 18th FLOOR LEVEL (APARTEMENT + MEZZANINE)

3 Balok Anak 40/20

4 Plat Lantai 18, 12 cm

U 19th FLOOR LEVEL (APARTEMENT + MEZZANINE)

3 Balok Anak 40/20

4 Plat Lantai 19, 12 cm

V 20th FLOOR LEVEL (APARTEMENT + MEZZANINE)

3 Balok Anak 40/20

W 21th FLOOR LEVEL (APARTEMENT + MEZZANINE)

3 Balok Anak 40/20

X 22th FLOOR LEVEL (APARTEMENT + MEZZANINE)

3 Balok Anak 40/20