JUMLAH BOBOT
NO DESKRIPSI
(Rp.) (%)
I PERSIAPAN Rp 2,191,140,000.00 1.015%
Rp 90,242,680,490.15 41.796%
TOTAL Rp 215,912,995,045.85 100.000%
PPN 10% Rp 21,591,299,504.59
TOTA INCLUDED PPN 10% Rp 237,504,294,550.44
RENCANA ANGGARAN BIAYA PERSIAPAN
RUMAH SAKIT MUSTIKA MEDICAL CENTER
2020
1 2 3 4 5=3x4
CATATAN
Sebelum mengisi harga Kontraktor wajib membaca Dokumen Tender dan Catatan Harga
dengan seksama agar sudah mengetahui kondisi yang diminta.
Pembuatan dan pencetakan Dokumen Kontrak lengkap dengan gambar- gambar kontrak
sebanyak 5 (Lima) set.
Pembuatan photo-photo berwarna atas kemajuan pekerjaan sebanyak 3 (tiga) set dan
diserahkan pada Manajemen Konstruksi (MK) setiap bulan hingga masa penyerahan
pertama. Setiap set terdiri dari 6 lembar atau lebih sesuai keperluan yang dipotret dari
berbagai obyek pekerjaan sesuai dengan kemajuan pekerjaan
Kontraktor harus mengangkut semua sampah secara teratur ke tempat-tempat yang telah
ditunjuk MK pada tiap-tiap lantai dan Kontraktor berkewajiban secara teratur membuang
ke luar Proyek dan pada waktu penyelesaian pekerjaan harus bersih dan rapih. Kontraktor
menyediakan tempat cuci ban kendaraan yang keluar proyek dan menjaga jalan umum di
sekitar proyek bersih dari kotoran dan kerusakan
Kontraktor bertanggung jawab semua pengeluaran biaya (resmi dan tidak resmi)
sehubungan dengan kegiatan pelaksanaan pekerjaan, hasil pekerjaan dan atas ijin
pemasukan / pengeluaran peralatan, material dan lain-lain ke lokasi. Dan semua yang
diperlukan di dalam pelaksanaan proyek,seperti sewa
9 Kantor, Gudang Sementara Kontraktor dan Toilet Pekerja 1.00 LS Rp 100,000,000.00 Rp 100,000,000.00
Pembuatan kantor dan pembuatan gudang sementara Kontraktor dan Toilet untuk pekerja
(termasuk pada tiap-tiap lantai) dilapangan dan berikut pembersihan,
perawatan/pemeliharaanya selama pelaksanaan - pelaksanaan dan memindah-
mindahkan dalam lokasi pekerjaan bila ada perintah dan membongkar selesai pekerjaan
dan memperbaiki/merapikan bekas lokasinya
PEKERJAAN STRUKTUR
JUMLAH
NO DESKRIPSI
(Rp.)
A PEKERJAAN STRUKTUR BAWAH
A.1 Pekerjaan Tanah Rp 11,174,598,080.00
TOTAL Rp 49,380,155,042.75
RENCANA ANGGARAN BIAYA STRUKTUR
RUMAH SAKIT MUSTIKA MEDICAL CENTER
2020
NO. URAIAN KERJA UNIT HARGA SATUAN JUMLAH HARGA TOTAL HARGA
1 2 3 4 5=3x4 6
A PEKERJAAN STRUKTUR BAWAH
A. I PEKERJAAN TANAH
Pembersihan lahan dari sampah-sampah, bekas bobokan tiang pancang,
1 semak-semak, belukar, ilalang dan pohon-pohon kecil sehingga bersih Provisional 4,645.00 m² Rp 2,500 Rp 11,612,500.00
dan siap untuk dipergunakan
- Pitlift - m³ Rp 70,000 Rp -
- Pile cap 1,807.29 m³ Rp 70,000 Rp 126,510,580.00
- Sloof TB 1, TB 2 456.20 m³ Rp 70,000 Rp 31,934,000.00
- Pelat lantai 1,182.00 m³ Rp 70,000 Rp 82,740,000.00
Pekerjaan beton mutu fc' 30 MPa (max. Flay Ash 10%) (max. Flay Ash
1 10%) dengan termasuk pemasangan waterplack setiap sambungan
pengecoran sesuai spesifikasi dan gambar pada :
- Pit Lift 36.20 m³ Rp 1,200,000 Rp 43,440,000.00
- Pile Cap 962.64 m³ Rp 1,200,000 Rp 1,155,168,000.00
- Tie Beam 181.76 m³ Rp 1,200,000 Rp 218,112,000.00
- Lantai Basement 591.00 m³ Rp 1,200,000 Rp 709,200,000.00
Pekerjaan pembesian BJTD 40 dan BJTP 24 sesuai spesifikasi dan
2 gambar pada :
4 Anti Rayap
- Pit Lift - m² Rp 250,000 Rp -
- Pile Cap 2,066.16 m² Rp 250,000 Rp 516,540,000.00
- Tie Beam 1,523.00 m² Rp 250,000 Rp 380,750,000.00
- Plat Lantai Dasar 2,234.76 m² Rp 250,000 Rp 558,690,000.00
Lantai Satu
- Beton Kolom K1 60x80 44.54 m³ Rp 1,350,000 Rp 60,134,400.00
- Beton Kolom K2 60x60 56.45 m³ Rp 1,350,000 Rp 76,204,800.00
- Beton Kolom K3 50x50 - m³ Rp 1,350,000 Rp -
- Beton Kolom K4 40x40 6.66 m³ Rp 1,350,000 Rp 8,985,600.00
- Beton Dinding Geser Type SW-1 9.10 m³ Rp 1,350,000 Rp 12,285,000.00
- Beton Dinding Geser Type SW-2 35.20 m³ Rp 1,350,000 Rp 47,520,000.00
- Beton Balok B1 35x70 180.32 m³ Rp 1,200,000 Rp 216,384,000.00
- Beton Balok B2 25x50 18.00 m³ Rp 1,200,000 Rp 21,600,000.00
- Beton Balok B3 25x40 39.60 m³ Rp 1,200,000 Rp 47,520,000.00
- Beton Balok B4 20x30 32.16 m³ Rp 1,200,000 Rp 38,592,000.00
- Beton Balok B5 20x40 - m³ Rp 1,200,000 Rp -
- Beton Balok B6 30x60 5.76 m³ Rp 1,200,000 Rp 6,912,000.00
- Beton Plat lantai 345.24 m³ Rp 1,200,000 Rp 414,288,000.00
- Beton Plat tangga 12.00 m³ Rp 1,350,000 Rp 16,200,000.00
Rp 966,625,800.00
Lantai Dua
- Beton Kolom K1 60x80 92.88 m³ Rp 1,350,000 Rp 125,388,000.00
- Beton Kolom K2 60x60 82.62 m³ Rp 1,350,000 Rp 111,537,000.00
- Beton Kolom K3 50x50 - m³ Rp 1,350,000 Rp -
- Beton Kolom K4 40x40 5.76 m³ Rp 1,350,000 Rp 7,776,000.00
- Beton Dinding Geser Type SW-1 7.88 m³ Rp 1,350,000 Rp 10,631,250.00
- Beton Dinding Geser Type SW-2 49.50 m³ Rp 1,350,000 Rp 66,825,000.00
- Beton Balok B1 35x70 180.32 m³ Rp 1,200,000 Rp 216,384,000.00
- Beton Balok B2 25x50 28.00 m³ Rp 1,200,000 Rp 33,600,000.00
- Beton Balok B3 25x40 32.80 m³ Rp 1,200,000 Rp 39,360,000.00
- Beton Balok B4 20x30 42.72 m³ Rp 1,200,000 Rp 51,264,000.00
- Beton Balok B5 20x40 24.48 m³ Rp 1,200,000 Rp 29,376,000.00
- Beton Balok B6 30x60 5.76 m³ Rp 1,200,000 Rp 6,912,000.00
- Beton Plat lantai 344.40 m³ Rp 1,200,000 Rp 413,280,000.00
- Beton Plat lantai Canopy /Dak 76.00 m³ Rp 1,200,000 Rp 91,200,000.00
- Beton Plat tangga 20.00 m³ Rp 1,350,000 Rp 27,000,000.00
Rp 1,230,533,250.00
Lantai Tiga
- Beton Kolom K1 60x80 19.20 m³ Rp 1,350,000 Rp 25,920,000.00
- Beton Kolom K2 60x60 120.96 m³ Rp 1,350,000 Rp 163,296,000.00
- Beton Kolom K3 50x50 - m³ Rp 1,350,000 Rp -
- Beton Kolom K4 40x40 5.12 m³ Rp 1,350,000 Rp 6,912,000.00
- Beton Dinding Geser Type SW-1 7.00 m³ Rp 1,350,000 Rp 9,450,000.00
- Beton Dinding Geser Type SW-2 44.00 m³ Rp 1,350,000 Rp 59,400,000.00
- Beton Balok B1 35x70 180.32 m³ Rp 1,200,000 Rp 216,384,000.00
- Beton Balok B2 25x50 28.00 m³ Rp 1,200,000 Rp 33,600,000.00
- Beton Balok B3 25x40 35.60 m³ Rp 1,200,000 Rp 42,720,000.00
- Beton Balok B4 20x30 43.68 m³ Rp 1,200,000 Rp 52,416,000.00
- Beton Balok B5 20x40 - m³ Rp 1,200,000 Rp -
- Beton Balok B6 30x60 5.76 m³ Rp 1,200,000 Rp 6,912,000.00
- Beton Plat lantai 365.52 m³ Rp 1,200,000 Rp 438,624,000.00
- Beton Plat lantai Canopy /Dak - m³ Rp 1,200,000 Rp -
- Beton Plat tangga 25.00 m³ Rp 1,350,000 Rp 33,750,000.00
Rp 1,089,384,000.00
Lantai Empat
- Beton Kolom K1 60x80 19.20 m³ Rp 1,350,000 Rp 25,920,000.00
- Beton Kolom K2 60x60 120.96 m³ Rp 1,350,000 Rp 163,296,000.00
- Beton Kolom K3 50x50 - m³ Rp 1,350,000 Rp -
- Beton Kolom K4 40x40 5.12 m³ Rp 1,350,000 Rp 6,912,000.00
- Beton Dinding Geser Type SW-1 7.00 m³ Rp 1,350,000 Rp 9,450,000.00
- Beton Dinding Geser Type SW-2 44.00 m³ Rp 1,350,000 Rp 59,400,000.00
- Beton Balok B1 35x70 180.32 m³ Rp 1,200,000 Rp 216,384,000.00
- Beton Balok B2 25x50 28.00 m³ Rp 1,200,000 Rp 33,600,000.00
- Beton Balok B3 25x40 35.60 m³ Rp 1,200,000 Rp 42,720,000.00
- Beton Balok B4 20x30 43.68 m³ Rp 1,200,000 Rp 52,416,000.00
- Beton Balok B5 20x40 - m³ Rp 1,200,000 Rp -
NO. URAIAN KERJA UNIT HARGA SATUAN JUMLAH HARGA TOTAL HARGA
Lantai Satu
- Pembesian Kolom 37,676.80 kg Rp 13,750 Rp 518,056,000.00
- Pembesian Dinding Geser 15,505.00 kg Rp 13,750 Rp 213,193,750.00
- Pembesian Balok 75,856.00 kg Rp 13,750 Rp 1,043,020,000.00
- Pembesian Plat lantai 37,976.40 kg Rp 13,750 Rp 522,175,500.00
- Pembesian Plat tangga 4,200.00 kg Rp 13,750 Rp 57,750,000.00
Lantai Dua
- Pembesian Kolom 63,441.00 kg Rp 13,750 Rp 872,313,750.00
- Pembesian Dinding Geser 20,081.25 kg Rp 13,750 Rp 276,117,187.50
- Pembesian Balok 86,372.00 kg Rp 13,750 Rp 1,187,615,000.00
- Pembesian Plat lantai 37,884.00 kg Rp 13,750 Rp 520,905,000.00
- Pembesian Plat lantai (Dak / Canopy) 8,360.00 kg Rp 13,750 Rp 114,950,000.00
- Pembesian Plat tangga 7,000.00 kg Rp 13,750 Rp 96,250,000.00
Lantai Tiga
- Pembesian Kolom 50,848.00 kg Rp 13,750 Rp 699,160,000.00
- Pembesian Dinding Geser 17,850.00 kg Rp 13,750 Rp 245,437,500.00
- Pembesian Balok 80,674.00 kg Rp 13,750 Rp 1,109,267,500.00
- Pembesian Plat lantai 40,207.20 kg Rp 13,750 Rp 552,849,000.00
- Pembesian Plat lantai (Dak / Canopy) - kg Rp 13,750 Rp -
- Pembesian Plat tangga 8,750.00 kg Rp 13,750 Rp 120,312,500.00
Lantai Empat
- Pembesian Kolom 50,848.00 kg Rp 13,750 Rp 699,160,000.00
NO. URAIAN KERJA UNIT HARGA SATUAN JUMLAH HARGA TOTAL HARGA
Lantai Satu
- Beton Kolom K1 60x80 259.84 m² Rp 150,000 Rp 38,976,000.00
- Beton Kolom K2 60x60 376.32 m² Rp 150,000 Rp 56,448,000.00
- Beton Kolom K3 50x50 - m² Rp 150,000 Rp -
- Beton Kolom K4 40x40 66.56 m² Rp 150,000 Rp 9,984,000.00
- Beton Dinding Geser Type SW-1 78.00 m² Rp 150,000 Rp 11,700,000.00
- Beton Dinding Geser Type SW-2 288.00 m² Rp 150,000 Rp 43,200,000.00
- Beton Balok B1 35x70 1,288.00 m² Rp 275,000 Rp 354,200,000.00
- Beton Balok B2 25x50 180.00 m² Rp 275,000 Rp 49,500,000.00
- Beton Balok B3 25x40 415.80 m² Rp 275,000 Rp 114,345,000.00
- Beton Balok B4 20x30 428.80 m² Rp 275,000 Rp 117,920,000.00
- Beton Balok B5 20x40 - m² Rp 275,000 Rp -
- Beton Balok B6 30x60 48.00 m² Rp 275,000 Rp 13,200,000.00
- Beton Plat lantai 2,877.00 m² Rp 150,000 Rp 431,550,000.00
- Beton Plat tangga 80.00 m² Rp 275,000 Rp 22,000,000.00
Lantai Dua
- Beton Kolom K1 60x80 541.80 m² Rp 150,000 Rp 81,270,000.00
- Beton Kolom K2 60x60 550.80 m² Rp 150,000 Rp 82,620,000.00
- Beton Kolom K3 50x50 - m² Rp 150,000 Rp -
- Beton Kolom K4 40x40 57.60 m² Rp 150,000 Rp 8,640,000.00
- Beton Dinding Geser Type SW-1 67.50 m² Rp 150,000 Rp 10,125,000.00
- Beton Dinding Geser Type SW-2 405.00 m² Rp 150,000 Rp 60,750,000.00
- Beton Balok B1 35x70 1,288.00 m² Rp 275,000 Rp 354,200,000.00
- Beton Balok B2 25x50 280.00 m² Rp 275,000 Rp 77,000,000.00
- Beton Balok B3 25x40 344.40 m² Rp 275,000 Rp 94,710,000.00
- Beton Balok B4 20x30 569.60 m² Rp 275,000 Rp 156,640,000.00
- Beton Balok B5 20x40 306.00 m² Rp 275,000 Rp 84,150,000.00
- Beton Balok B6 30x60 48.00 m² Rp 275,000 Rp 13,200,000.00
- Beton Plat lantai 2,870.00 m² Rp 150,000 Rp 430,500,000.00
- Beton Plat lantai Canopy /Dak 760.00 m² Rp 150,000 Rp 114,000,000.00
- Beton Plat tangga 133.33 m² Rp 275,000 Rp 36,666,666.67
Lantai Tiga
- Beton Kolom K1 60x80 112.00 m² Rp 150,000 Rp 16,800,000.00
- Beton Kolom K2 60x60 806.40 m² Rp 150,000 Rp 120,960,000.00
- Beton Kolom K3 50x50 - m² Rp 150,000 Rp -
- Beton Kolom K4 40x40 51.20 m² Rp 150,000 Rp 7,680,000.00
- Beton Dinding Geser Type SW-1 60.00 m² Rp 150,000 Rp 9,000,000.00
- Beton Dinding Geser Type SW-2 360.00 m² Rp 150,000 Rp 54,000,000.00
- Beton Balok B1 35x70 1,288.00 m² Rp 275,000 Rp 354,200,000.00
- Beton Balok B2 25x50 280.00 m² Rp 275,000 Rp 77,000,000.00
NO. URAIAN KERJA UNIT HARGA SATUAN JUMLAH HARGA TOTAL HARGA
Lantai Empat
- Beton Kolom K1 60x80 112.00 m² Rp 150,000 Rp 16,800,000.00
- Beton Kolom K2 60x60 806.40 m² Rp 150,000 Rp 120,960,000.00
- Beton Kolom K3 50x50 - m² Rp 150,000 Rp -
- Beton Kolom K4 40x40 51.20 m² Rp 150,000 Rp 7,680,000.00
- Beton Dinding Geser Type SW-1 60.00 m² Rp 150,000 Rp 9,000,000.00
- Beton Dinding Geser Type SW-2 360.00 m² Rp 150,000 Rp 54,000,000.00
- Beton Balok B1 35x70 1,288.00 m² Rp 275,000 Rp 354,200,000.00
- Beton Balok B2 25x50 280.00 m² Rp 275,000 Rp 77,000,000.00
- Beton Balok B3 25x40 373.80 m² Rp 275,000 Rp 102,795,000.00
- Beton Balok B4 20x30 582.40 m² Rp 275,000 Rp 160,160,000.00
- Beton Balok B5 20x40 - m² Rp 275,000 Rp -
- Beton Balok B6 30x60 48.00 m² Rp 275,000 Rp 13,200,000.00
- Beton Plat lantai 3,046.00 m² Rp 150,000 Rp 456,900,000.00
- Beton Plat lantai Canopy /Dak - m² Rp 150,000 Rp -
- Beton Plat tangga 166.67 m² Rp 275,000 Rp 45,833,333.33
PEKERJAAN ARSITEKTUR
JUMLAH HARGA TOTAL HARGA
NO DESKRIPSI
(Rp.) (Rp.)
A LANTAI BASEMENT
1 Pekerjaan Dinding Rp 443,983,800.00
2 Pekerjaan Lantai Rp 343,578,500.00
3 Pekerjaan Plafond Rp 196,952,000.00
4 Pekerjaan Pintu dan Jendela Rp 123,930,000.00
5 Pekerjaan Pengecatan Rp 201,081,200.00
6 Pekerjaan Tangga Rp 46,800,000.00
8 Pekerjaan Toilet Rp 58,236,000.00
SUB-TOTAL A Rp 1,414,561,500.00
B LANTAI 1 (DASAR)
1 Pekerjaan Dinding Rp 1,977,060,000.00
2 Pekerjaan Lantai Rp 889,339,250.00
3 Pekerjaan Plafond Rp 395,227,500.00
4 Pekerjaan Pintu dan Jendela Rp 316,080,000.00
5 Pekerjaan Pengecatan Rp 369,920,000.00
6 Pekerjaan Tangga Rp 70,200,000.00
8 Pekerjaan Toilet Rp 216,684,000.00
SUB-TOTAL B Rp 4,234,510,750.00
C LANTAI 2
1 Pekerjaan Dinding Rp 1,416,912,800.00
2 Pekerjaan Lantai Rp 1,004,050,000.00
3 Pekerjaan Plafond Rp 405,040,000.00
4 Pekerjaan Pintu dan Jendela Rp 591,720,000.00
5 Pekerjaan Pengecatan Rp 174,534,300.00
6 Pekerjaan Tangga Rp 81,120,000.00
8 Pekerjaan Toilet Rp 192,120,000.00
SUB-TOTAL C Rp 3,865,497,100.00
D LANTAI 3
1 Pekerjaan Dinding Rp 1,479,683,600.00
2 Pekerjaan Lantai Rp 1,038,433,000.00
3 Pekerjaan Plafond Rp 441,895,000.00
4 Pekerjaan Pintu dan Jendela Rp 604,320,000.00
5 Pekerjaan Pengecatan Rp 289,046,200.00
6 Pekerjaan Tangga Rp 62,400,000.00
8 Pekerjaan Toilet Rp 188,277,600.00
SUB-TOTAL D Rp 4,104,055,400.00
JUMLAH HARGA TOTAL HARGA
NO DESKRIPSI
(Rp.) (Rp.)
E LANTAI 4
1 Pekerjaan Dinding Rp 1,446,455,250.00
2 Pekerjaan Lantai Rp 1,040,893,000.00
3 Pekerjaan Plafond Rp 442,495,000.00
4 Pekerjaan Pintu dan Jendela Rp 677,100,000.00
5 Pekerjaan Pengecatan Rp 285,668,000.00
6 Pekerjaan Tangga Rp 62,400,000.00
8 Pekerjaan Toilet Rp 211,332,000.00
SUB-TOTAL E Rp 4,166,343,250.00
F LANTAI DAK ATAP DAN ATAP LIFT
1 Pekerjaan Dinding Rp 181,090,600.00
2 Pekerjaan Lantai Rp 1,681,875,000.00
3 Pekerjaan Plafond Rp 34,800,000.00
4 Pekerjaan Pintu dan Jendela Rp 28,800,000.00
5 Pekerjaan Pengecatan Rp 39,769,900.00
SUB-TOTAL F Rp 1,966,335,500.00
G FASADE
1 Alumunium Composite Panel Rp 4,525,600,000.00
2 Curtain Wall Glass Rp 1,031,200,000.00
3 Ramp & Logo Rp 2,300,000,000.00
SUB-TOTAL G Rp 7,856,800,000.00
H PEKERJAAN LAIN-LAIN Rp 1,380,405,175.00
TOTAL Rp 28,988,508,675.00
RENCANA ANGGARAN BIAYA ARSITEKTUR
RUMAH SAKIT MUSTIKA MEDICAL CENTER
2020
NO. URAIAN KERJA UNIT HARGA SATUAN JUMLAH HARGA TOTAL HARGA
1 2 3 4 5=3x4 6
B PEKERJAAN ARSITEKTUR
LANTAI BASMENT
I PEKERJAAN DINDING ( OCUPATION WORK)
1 Hebel / Setara Bata Ringan 830.12 m² Rp 150,000.00 Rp 124,518,000.00
2 Plester Premium (Mortar setara MU) 1660.24 m² Rp 90,000.00 Rp 149,421,600.00
3 Acian dengan Mortar setara MU 1580.24 m² Rp 55,000.00 Rp 86,913,200.00
4 Kolom praktis 12/12cm, muttu beton K-175 276.71 m' Rp 150,000.00 Rp 41,506,000.00
5 Openingan kusen pintu dan jendela ( beton kolom praktis 12/12cm, finish plester a 157.50 m' Rp 150,000.00 Rp 23,625,000.00
6 Wall tile 30x60cm Ex. Roman 80.00 m² Rp 225,000.00 Rp 18,000,000.00
Jumlah I Rp 443,983,800.00
II PEKERJAAN LANTAI ( FLOOR TILE)
1 Penutup Lantai, Ruangan 260.80 m² Rp 325,000.00 Rp 84,760,000.00
- Produc Roman
- Type VENETO GREY G362213,uk.33x33cm
- Produc Niro granit
- Type………….,uk.60x60cm
2 Penutup Lantai, 2680.20 m² Rp 75,000.00 Rp 201,015,000.00
- Floor hardener
- Type……………….,sika
3 Waterproofing 67.00 m2 Rp 65,000.00 Rp 4,355,000.00
- Sikatop 107
4 Screading 67.00 m2 Rp 125,000.00 Rp 8,375,000.00
5 Penutup Lantai, Tangga 85.50 m² Rp 325,000.00 Rp 27,787,500.00
- Produc Roman
- Type……………….,uk.33x33cm
6 Penutup Lantai Toilet, 67.00 m² Rp 258,000.00 Rp 17,286,000.00
- Produc Roman
- Type……………….,uk.33x33cm
Jumlah II Rp 343,578,500.00
III PEKERJAAN PLAFOND (EMPLOYMENT CEILING )
1 Ceiling Gypsum Board, 260.80 m² Rp 145,000.00 Rp 37,816,000.00
- Product : Jaya Board
- Ticnes 9mm
- Frame Metal Furing
2 Ceiling Kalsi Board, 67.00 m² Rp 175,000.00 Rp 11,725,000.00
- Product : Jaya Board
- Ticnes 9mm
- Frame Metal Furing
3 Plafond exposed 2,680.20 m² Rp 55,000.00 Rp 147,411,000.00
- Aperking,acian
Jumlah III Rp 196,952,000.00
IV PEKERJAAN PINTU DAN JENDELA (DOOR WINDOW)
1 Steel Door type PB-2,fabricated 215x100cm 3.00 unit Rp 7,200,000.00 Rp 21,600,000.00
- Kozen Steel Plat,ticnes 0.8mm
- Leaf Doors,Steel plat,ticnes 0.8mm Double side
- MTSL IL 8672 panic sss, Ex.Dekson
- Hinge ESS SOR 4x3x3mm SSS Ex.Dekson
- Cyl DC 80mm SN, Ex.Dekson
- LHSR 016/22 mm+Escution Ex.Dekson
2 Steel Door type PB-3,fabricated (R.Pompa) 215x160cm 6.00 unit Rp 8,400,000.00 Rp 50,400,000.00
- Kozen Steel Plat,ticnes 0.8mm
- Leaf Doors Steel Plat,ticnes 0.8mm Double side
- MTSL IL 8672 panic sss, Ex.Dekson
- Hinge ESS SOR 4x3x3mm SSS Ex.Dekson
- Cyl DC 80mm SN, Ex.Dekson
- LHSR 016/22 mm+Escution Ex.Dekson
3 Pintu Kayu 5x10cm, Type P-1, 215x90cm 5.00 unit Rp 3,480,000.00 Rp 17,400,000.00
- Kayu Kamper Medan Oven,5x10cm ky Kelapa Oven
- Leaf Doors,Pintu Panel Multiplek Lapis Play wood,lapis HPL
- Hinge ESS SOR 4x3x3mm SSS Ex.Dekson,
- Mortise Luck Type MTS RL SUS 316-8585 - SSS Ex.Dekson
- Lever Handle Type LHTR 0085 -SSS Ex.Dekson
- Door Closer Type DCL 522 - NA Ex.Dekson
4 Pintu Kayu 5x10cm, Type P-2, 215x80cm 3.00 unit Rp 3,000,000.00 Rp 9,000,000.00
- Kayu Kamper Medan Oven,5x10cm ky Kelapa Oven
- Leaf Doors,Pintu Panel Multiplek Lapis Play wood,lapis HPL
NO. URAIAN KERJA UNIT HARGA SATUAN JUMLAH HARGA TOTAL HARGA
Jumlah IV Rp 123,930,000.00
V PEKERJAAN PENGECATAN (PAINTING)
1 Pengecatan Dinding Interior 750.12 m² Rp 40,000.00 Rp 30,004,800.00
- Product Dulux Pentalite Non weathersield
- Kode……
2 Pengecatan Dinding ,exterior 830.12 m² Rp 45,000.00 Rp 37,355,400.00
- Product Dulux Pentalite Weathersield -
- Kode……
3 Pengecatan Plafond Gypsum Non weathersie 327.80 m² Rp 40,000.00 Rp 13,112,000.00
- Product Dulux Pentalite
- Kode……
4 Pengecatan Plafond Exposed Weathersield 2,680.20 m² Rp 45,000.00 Rp 120,609,000.00
- Product Dulux Weathersield
- Kode……
Jumlah V Rp 201,081,200.00
VI PEKERJAAN TANGGA (STAIR CASE)
1 Pekerjaan Railing Tangga Type 1 60.00 m' Rp 780,000.00 Rp 46,800,000.00
- Hand Raling Besi Black Steel pipe ( BSP)dia 50mm,Finish cat Duco
- Raling Besi Black Steel Pipe ( BSP)dia 40mm,Finish cat Duco
Jumlah VI Rp 46,800,000.00
VII PEKERJAAN TOILET ( SANITAIR TOTO)
Ex. TOTO,
- Closet Duduk Type CW 421 8.00 unit Rp 3,240,000.00 Rp 25,920,000.00
J/ SW 420 JP
Ex. TOTO
- Tisue holder, 8.00 unit Rp 288,000.00 Rp 2,304,000.00
Lengkap
Ex. TOTO,
- Jet shower Type TX 403 8.00 unit Rp 234,000.00 Rp 1,872,000.00
SV3PIV
Ex.
- Floor Drain TOTO,Type 10.00 unit Rp 222,000.00 Rp 2,220,000.00
TX 1 B,
- Urinoir, Ex. TOTO, UW3 4.00 unit Rp 3,480,000.00 Rp 13,920,000.00
- Wastafel 4.00 unit Rp 3,000,000.00 Rp 12,000,000.00
Jumlah VII Rp 58,236,000.00
SUB TOTAL BASEMENT Rp 1,414,561,500.00
NO. URAIAN KERJA UNIT HARGA SATUAN JUMLAH HARGA TOTAL HARGA
LANTAI DASAR
I PEKERJAAN DINDING ( OCUPATION WORK)
1 Hebel / Setara Bata Ringan 3632.00 m² Rp 150,000.00 Rp 544,800,000.00
2 Plester Premium (Mortar setara MU) 7264.00 m² Rp 90,000.00 Rp 653,760,000.00
3 Acian dengan Mortar setara MU 6560.00 m² Rp 55,000.00 Rp 360,800,000.00
4 Kolom praktis 12/12cm, muttu beton K-175 1210.67 m' Rp 150,000.00 Rp 181,600,000.00
5 Openingan kusen pintu dan jendela ( beton kolom praktis 12/12cm, finish plester a 518.00 m' Rp 150,000.00 Rp 77,700,000.00
6 Wall tile 30x60cm Ex. Roman 704.00 m² Rp 225,000.00 Rp 158,400,000.00
Jumlah I Rp 1,977,060,000.00
II PEKERJAAN LANTAI ( FLOOR TILE)
1 Water Proofing 182.25 m2 Rp 65,000.00 Rp 11,846,250.00
- Sikatop 107
2 Screading 182.25 m2 Rp 125,000.00 Rp 22,781,250.00
3 Penutup Lantai, Toilet 182.25 m² Rp 258,000.00 Rp 47,020,500.00
- Produc Roman
- Type VENETO GREY G362213,uk.33x33cm
4 Penutup Lantai, Tangga type 1 86.00 m² Rp 325,000.00 Rp 27,950,000.00
- Produc Roman
- Type……………….,uk.33x33cm
5 Pekerjaan border lantai Semua ruang 2,505.75 m² Rp 325,000.00 Rp 814,368,750.00
- Produc Niro granit
- Type glosy uk.20x60cm
Jumlah II Rp 889,339,250.00
III PEKERJAAN PLAFOND (EMPLOYMENT CEILING )
1 Ceiling Gypsum Board, 2,505.75 m² Rp 145,000.00 Rp 363,333,750.00
- Product : Jaya Board
- Ticnes 9mm
- Frame Metal Furing
2 Ceiling kalsiBoard, 182.25 m² Rp 175,000.00 Rp 31,893,750.00
- Product : Jaya Board
- Ticnes 9mm
- Frame Metal Furing
Jumlah III Rp 395,227,500.00
IV PEKERJAAN PINTU DAN JENDELA (DOOR WINDOW)
1 Steel Door type PB-2,fabricated 215x100cm 3.00 unit Rp 7,200,000.00 Rp 21,600,000.00
- Kozen Steel Plat,ticnes 0.8mm
- Leaf Doors,Steel plat,ticnes 0.8mm Double side
- MTSL IL 8672 panic sss, Ex.Dekson
- Hinge ESS SOR 4x3x3mm SSS Ex.Dekson
- Cyl DC 80mm SN, Ex.Dekson
- LHSR 016/22 mm+Escution Ex.Dekson
2 Pintu Kayu 5x10cm, Type PK-1, 215x90cm 8.00 unit Rp 4,440,000.00 Rp 35,520,000.00
- Kayu Kamper Medan Oven,5x10cm ky Kelapa Oven
- Leaf Doors,Pintu Panel Multiplek Lapis Play wood,lapis HPL
- Hinge ESS SOR 4x3x3mm SSS Ex.Dekson,
- Mortise Luck Type MTS RL SUS 316-8585 - SSS Ex.Dekson
- Lever Handle Type LHTR 0085 -SSS Ex.Dekson
- Door Closer Type DCL 522 - NA Ex.Dekson
3 Pintu Kayu 5x10cm, Type PK-3, 215x90cm 42.00 unit Rp 3,840,000.00 Rp 161,280,000.00
- Kayu Kamper Medan Oven,5x10cm
- Leaf Doors,Pintu Panel Multiplek Lapis Play wood,lapis Teak Wood,HPL
- Hinge ESS SOR 4x3x3mm SSS Ex.Dekson,
- Mortise Luck Type MTS RL SUS 316-8585 - SSS Ex.Dekson
- Lever Handle Type LHTR 0085 -SSS Ex.Dekson
- Door Closer Type DCL 522 - NA Ex.Dekson
4 Pintu Kayu 5x10cm, Type PJA.2 ( 265X260cm), 2 unit 2.00 unit Rp 25,200,000.00 Rp 50,400,000.00
- Kosen aluminium 4'', powder coating Ex. Alexindo
- Glass Door 8mm,frame aluminium ex. Asahi
- Glass window 8mm,frame aluminium ex. Asahi
- Hinge, Ex.Dekson,
- Mortise Luck Ex.Dekson
- Pull Handle Ex.Dekson
- Cylinder Ex.Dekson
5 Pintu Kayu 5x10cm, Type PS 70x140cm 10.00 unit Rp 3,240,000.00 Rp 32,400,000.00
- Kayu Kamper Medan Oven,5x10cm
- Leaf Doors,Pintu Panel Multiplek Lapis Play wood,lapis Teak Wood,Lapis HPL
6 Kusen Jendela Kaca, Type JA.1 560x180cm 2.00 unit Rp 2,040,000.00 Rp 4,080,000.00
- Kusen Aluminium 4'' Warna hitam, sek alexindo
- Clear glass 6mm frame aluminium
- Aksesories ex. Dekson
7 Kusen Jendela Kaca, Type JA.2 200x180cm 10.00 unit Rp 1,080,000.00 Rp 10,800,000.00
NO. URAIAN KERJA UNIT HARGA SATUAN JUMLAH HARGA TOTAL HARGA
Ex. TOTO,
- Closet Duduk Type CW 421 30.00 unit Rp 3,240,000.00 Rp 97,200,000.00
J/ SW 420 JP
Ex. TOTO
- Tisue holder, 30.00 unit Rp 288,000.00 Rp 8,640,000.00
Lengkap
Ex. TOTO,
- Jet shower Type TX 403 30.00 unit Rp 234,000.00 Rp 7,020,000.00
SV3PIV
Ex.
- Floor Drain TOTO,Type 12.00 unit Rp 222,000.00 Rp 2,664,000.00
TX 1 B,
- Urinoir, Ex. TOTO, UW3 6.00 unit Rp 3,480,000.00 Rp 20,880,000.00
- Wastafel Ex. Asahi Mas 12.00 unit Rp 3,000,000.00 Rp 36,000,000.00
- Partisi cibikal Ex. Venus 12.00 unit Rp 1,440,000.00 Rp 17,280,000.00
- Partisi penyekat urinoir Ex. Lokal 6.00 unit Rp 900,000.00 Rp 5,400,000.00
- Pasang kaca cermin Ex. Asahi Mas 18.00 m² Rp 1,200,000.00 Rp 21,600,000.00
Jumlah VII Rp 216,684,000.00
SUB TOTAL LANTAI-1 Rp 4,234,510,750.00
LANTAI 2
I PEKERJAAN DINDING ( OCUPATION WORK)
1 Hebel / Setara Bata Ringan 2376.72 m² Rp 150,000.00 Rp 356,508,000.00
2 Plester Premium (Mortar setara MU) 4753.44 m² Rp 90,000.00 Rp 427,809,600.00
3 Acian dengan Mortar setara MU 4017.44 m² Rp 55,000.00 Rp 220,959,200.00
4 Kolom praktis 12/12cm, muttu beton K-175 792.24 m' Rp 150,000.00 Rp 118,836,000.00
5 Openingan kusen pintu dan jendela ( beton kolom praktis 12/12cm, finish plester a 848.00 m' Rp 150,000.00 Rp 127,200,000.00
6 Wall tile 30x60cm Ex. Roman 736.00 m² Rp 225,000.00 Rp 165,600,000.00
Jumlah I Rp 1,416,912,800.00
II PEKERJAAN LANTAI ( FLOOR TILE)
1 Water Proofing 200.00 m2 Rp 65,000.00 Rp 13,000,000.00
- Sikatop 107
2 Waterprofing membrane 192.00 m2 Rp 125,000.00 Rp 24,000,000.00
2 Screading 392.00 m2 Rp 125,000.00 Rp 49,000,000.00
3 Penutup Lantai, Toilet 200.00 m² Rp 258,000.00 Rp 51,600,000.00
- Produc Roman
- Type VENETO GREY G362213,uk.33x33cm
4 Penutup Lantai, Tangga type 1 114.00 m² Rp 325,000.00 Rp 37,050,000.00
- Produc Roman
- Type……………….,uk.33x33cm
5 Pekerjaan border lantai Semua ruang 2,552.00 m² Rp 325,000.00 Rp 829,400,000.00
- Produc Niro granit
- Type glosy uk.20x60cm
Jumlah II Rp 1,004,050,000.00
NO. URAIAN KERJA UNIT HARGA SATUAN JUMLAH HARGA TOTAL HARGA
Ex. TOTO,
- Closet Duduk Type CW 421 50.00 unit Rp 3,240,000.00 Rp 162,000,000.00
J/ SW 420 JP
Ex. TOTO
- Tisue holder, 50.00 unit Rp 234,000.00 Rp 11,700,000.00
Lengkap
Ex. TOTO,
- Jet shower Type TX 403 50.00 unit Rp 254,400.00 Rp 12,720,000.00
SV3PIV
NO. URAIAN KERJA UNIT HARGA SATUAN JUMLAH HARGA TOTAL HARGA
Ex.
- Floor Drain TOTO,Type 50.00 unit Rp 114,000.00 Rp 5,700,000.00
TX 1 B,
Jumlah VII Rp 192,120,000.00
SUB TOTAL LANTAI-2 Rp 3,865,497,100.00
LANTAI 3
I PEKERJAAN DINDING ( OCUPATION WORK)
1 Hebel / Setara Bata Ringan 2479.64 m² Rp 150,000.00 Rp 371,946,000.00
2 Plester Premium (Mortar setara MU) 4959.28 m² Rp 90,000.00 Rp 446,335,200.00
3 Acian dengan Mortar setara MU 4959.28 m² Rp 55,000.00 Rp 272,760,400.00
4 Kolom praktis 12/12cm, muttu beton K-175 826.55 m' Rp 150,000.00 Rp 123,982,000.00
5 Openingan kusen pintu dan jendela ( beton kolom praktis 12/12cm, finish plester a 588.40 m' Rp 150,000.00 Rp 88,260,000.00
6 Wall tile 30x60cm Ex. Roman 784.00 m² Rp 225,000.00 Rp 176,400,000.00
Jumlah I Rp 1,479,683,600.00
II PEKERJAAN LANTAI ( FLOOR TILE)
1 Water Proofing 196.00 m2 Rp 65,000.00 Rp 12,740,000.00
- Sikatop 107
2 Screading 196.00 m2 Rp 125,000.00 Rp 24,500,000.00
3 Penutup Lantai, Toilet 196.00 m² Rp 258,000.00 Rp 50,568,000.00
- Produc Roman
- Type VENETO GREY G362213,uk.33x33cm
4 Penutup Lantai, Tangga type 1 114.00 m² Rp 325,000.00 Rp 37,050,000.00
- Produc Roman
- Type……………….,uk.33x33cm
5 Pekerjaan border lantai Semua ruang 2,811.00 m² Rp 325,000.00 Rp 913,575,000.00
- Produc Niro granit
- Type glosy uk.20x60cm
Jumlah II Rp 1,038,433,000.00
III PEKERJAAN PLAFOND (EMPLOYMENT CEILING )
1 Ceiling Gypsum Board, 2,811.00 m² Rp 145,000.00 Rp 407,595,000.00
- Product : Jaya Board
- Ticnes 9mm
- Frame Metal Furing
2 Ceiling kalsi Board, 196.00 m² Rp 175,000.00 Rp 34,300,000.00
- Product : Jaya Board
- Ticnes 9mm
- Frame Metal Furing
Jumlah III Rp 441,895,000.00
IV PEKERJAAN PINTU DAN JENDELA (DOOR WINDOW)
1 Pintu Kayu 5x10cm, Type PK-1, 215x90cm 49.00 unit Rp 4,440,000.00 Rp 217,560,000.00
- Kayu Kamper Medan Oven,5x10cm
- Leaf Doors,Pintu Panel Multiplek Lapis Play wood,lapis HPL
- Hinge ESS SOR 4x3x3mm SSS Ex.Dekson,
- Mortise Luck Type MTS RL SUS 316-8585 - SSS Ex.Dekson
- Lever Handle Type LHTR 0085 -SSS Ex.Dekson
- Door Closer Type DCL 522 - NA Ex.Dekson
2 Pintu Kayu 5x10cm, Type PK-3, 215x90cm 52.00 unit Rp 3,840,000.00 Rp 199,680,000.00
- Kayu Kamper Medan Oven,5x10cm
- Leaf Doors,Pintu Panel Multiplek Lapis Play wood,lapis Teak Wood,HPL
- Hinge ESS SOR 4x3x3mm SSS Ex.Dekson,
- Mortise Luck Type MTS RL SUS 316-8585 - SSS Ex.Dekson
- Lever Handle Type LHTR 0085 -SSS Ex.Dekson
- Door Closer Type DCL 522 - NA Ex.Dekson
3 Pintu Kayu 5x10cm, Type PK-5, 215x370cm 6.00 unit Rp 4,680,000.00 Rp 28,080,000.00
- Kayu Kamper Medan Oven,5x10cm
- Leaf Doors,Pintu Panel Multiplek Lapis Play wood,lapis Teak Wood,Lapis HPL
- Hinge ESS SOR 4x3x3mm SSS Ex.Dekson,
- Mortise Luck Type MTS RL SUS 316-8585 - SSS Ex.Dekson
- Lever Handle Type LHTR 0085 -SSS Ex.Dekson
- Door Closer Type DCL 522 - NA Ex.Dekson
4 Kusen Jendela Kaca, Type JA.1 50.00 unit Rp 3,180,000.00 Rp 159,000,000.00
- Kusen Aluminium 4''
- Clear glass 6mm frame aluminium
- Aksesories
Jumlah IV Rp 604,320,000.00
V PEKERJAAN PENGECATAN (PAINTING)
1 Pengecatan Dinding Interior 4,175.28 m² Rp 40,000.00 Rp 167,011,200.00
- Product Dulux Pentalite
- Kode……
2 Pengecatan Dinding ,exterior 0.00 m² Rp 45,000.00 Rp -
- Product Dulux Pentalite
NO. URAIAN KERJA UNIT HARGA SATUAN JUMLAH HARGA TOTAL HARGA
- Kode……
3 Pengecatan Plafond Gypsum 3,007.00 m² Rp 40,000.00 Rp 120,280,000.00
- Product Dulux Pentalite
- Kode……
4 Pengecatan Plafond Exposed 39.00 m² Rp 45,000.00 Rp 1,755,000.00
- Product Dulux Weathersield
- Kode……
Jumlah V Rp 289,046,200.00
VI PEKERJAAN TANGGA (STAIR CASE)
1 Pekerjaan Railing Tangga Type 1 80.00 m' Rp 780,000.00 Rp 62,400,000.00
- Hand Raling Besi Black Steel pipe ( BSP)dia 50mm,Finish cat Duco
- Raling Besi Black Steel Pipe ( BSP)dia 40mm,Finish cat Duco
Jumlah VI Rp 62,400,000.00
VII PEKERJAAN TOILET ( SANITAIR TOTO)
1 Toilet
Ex. TOTO,
- Closet Duduk Type CW 421 49.00 unit Rp 3,240,000.00 Rp 158,760,000.00
J/ SW 420 JP
Ex. TOTO
- Tisue holder, 49.00 unit Rp 234,000.00 Rp 11,466,000.00
Lengkap
Ex. TOTO,
- Jet shower Type TX 403 49.00 unit Rp 254,400.00 Rp 12,465,600.00
SV3PIV
Ex.
- Floor Drain TOTO,Type 49.00 unit Rp 114,000.00 Rp 5,586,000.00
TX 1 B,
Jumlah VII Rp 188,277,600.00
SUB-TOTAL LANTAI 3 Rp 4,104,055,400.00
LANTAI 4
I PEKERJAAN DINDING ( OCUPATION WORK)
1 Hebel / Setara Bata Ringan 2443.23 m² Rp 150,000.00 Rp 366,483,750.00
2 Plester Premium (Mortar setara MU) 4886.45 m² Rp 90,000.00 Rp 439,780,500.00
3 Acian dengan Mortar setara MU 4006.45 m² Rp 55,000.00 Rp 220,354,750.00
4 Kolom praktis 12/12cm, muttu beton K-175 814.41 m' Rp 150,000.00 Rp 122,161,250.00
5 Openingan kusen pintu dan jendela ( beton kolom praktis 12/12cm, finish plester a 664.50 m' Rp 150,000.00 Rp 99,675,000.00
6 Wall tile 30x60cm Ex. Roman 880.00 m² Rp 225,000.00 Rp 198,000,000.00
Jumlah I Rp 1,446,455,250.00
II PEKERJAAN LANTAI ( FLOOR TILE)
1 Water Proofing 216.00 m2 Rp 65,000.00 Rp 14,040,000.00
- Sikatop 107
2 Screading 216.00 m2 Rp 125,000.00 Rp 27,000,000.00
3 Penutup Lantai, Toilet 216.00 m² Rp 258,000.00 Rp 55,728,000.00
- Produc Roman
- Type VENETO GREY G362213,uk.33x33cm
4 Penutup Lantai, Tangga type 1 114.00 m² Rp 325,000.00 Rp 37,050,000.00
- Produc Roman
- Type……………….,uk.33x33cm
5 Pekerjaan border lantai Semua ruang 2,791.00 m² Rp 325,000.00 Rp 907,075,000.00
- Produc Niro granit
- Type glosy uk.20x60cm
Jumlah II Rp 1,040,893,000.00
III PEKERJAAN PLAFOND (EMPLOYMENT CEILING )
1 Ceiling Gypsum Board, 2,791.00 m² Rp 145,000.00 Rp 404,695,000.00
- Product : Jaya Board
- Ticnes 9mm
- Frame Metal Furing
2 Ceiling KALSIBoard, 216.00 m² Rp 175,000.00 Rp 37,800,000.00
- Product : Jaya Board
- Ticnes 9mm
- Frame Metal Furing
Jumlah III Rp 442,495,000.00
IV PEKERJAAN PINTU DAN JENDELA (DOOR WINDOW)
1 Pintu Kayu 5x10cm, Type PK-1, 215x90cm 55.00 unit Rp 4,440,000.00 Rp 244,200,000.00
- Kayu Kamper Medan Oven,5x10cm
- Leaf Doors,Pintu Panel Multiplek Lapis Play wood,lapis HPL
- Hinge ESS SOR 4x3x3mm SSS Ex.Dekson,
- Mortise Luck Type MTS RL SUS 316-8585 - SSS Ex.Dekson
- Lever Handle Type LHTR 0085 -SSS Ex.Dekson
- Door Closer Type DCL 522 - NA Ex.Dekson
2 Pintu Kayu 5x10cm, Type PK-3, 215x90cm 55.00 unit Rp 3,840,000.00 Rp 211,200,000.00
NO. URAIAN KERJA UNIT HARGA SATUAN JUMLAH HARGA TOTAL HARGA
Ex. TOTO,
- Closet Duduk Type CW 421 55.00 unit Rp 3,240,000.00 Rp 178,200,000.00
J/ SW 420 JP
Ex. TOTO
- Tisue holder, 55.00 unit Rp 234,000.00 Rp 12,870,000.00
Lengkap
Ex. TOTO,
- Jet shower Type TX 403 55.00 unit Rp 254,400.00 Rp 13,992,000.00
SV3PIV
Ex.
- Floor Drain TOTO,Type 55.00 unit Rp 114,000.00 Rp 6,270,000.00
TX 1 B,
Jumlah VII Rp 211,332,000.00
SUB-TOTAL LANTAI-4 Rp 4,166,343,250.00
LANTAI DAK ATAP & ATAP LIFT
I PEKERJAAN DINDING ( OCUPATION WORK)
1 Hebel / Setara Bata Ringan 354.94 m² Rp 150,000.00 Rp 53,241,000.00
2 Plester Premium (Mortar setara MU) 709.88 m² Rp 90,000.00 Rp 63,889,200.00
3 Acian dengan Mortar setara MU 709.88 m² Rp 55,000.00 Rp 39,043,400.00
4 Kolom praktis 12/12cm, muttu beton K-175 118.31 m' Rp 150,000.00 Rp 17,747,000.00
5 Openingan kusen pintu dan jendela ( beton kolom praktis 12/12cm, finish plester a 47.80 m' Rp 150,000.00 Rp 7,170,000.00
6 Wall tile 30x60cm Ex. Roman 0.00 m² Rp 225,000.00 Rp -
Jumlah I Rp 181,090,600.00
II PEKERJAAN LANTAI ( FLOOR TILE)
1 Penutup Lantai, 240.00 m² Rp 325,000.00 Rp 78,000,000.00
- Produc Roman
- Type VENETO GREY G362213,uk.33x33cm
- Type……………….,uk.33x33cm
2 Water profing membrane 3,055.00 m² Rp 125,000.00 Rp 381,875,000.00
3 Screed lantai 3,055.00 m² Rp 125,000.00 Rp 381,875,000.00
4 Insulation Lantai atap peredam panas 3,055.00 m² Rp 275,000.00 Rp 840,125,000.00
Jumlah II Rp 1,681,875,000.00
NO. URAIAN KERJA UNIT HARGA SATUAN JUMLAH HARGA TOTAL HARGA
TOTAL Rp 34,143,430,837.95
RENCANA ANGGARAN BIAYA ( RAB ) MEP
PEKERJAAN : RUMAH SAKIT MUSTIKA MEDICAL CENTER
LOKASI : TASIKMALAYA - JAWA BARAT
TAHUN : 2020
I. PEKERJAAN ELEKTRIKAL
Harga satuan pekerjaan sudah termasuk pengadaan material dan pemasangan peralatan dan alat-alat bantu yang diperlukan hingga pekerjaan yang dinyatakan
a. Pekerjaan Panel Tegangan Rendah
1 SDP. LANTAI 1 1.00 bh 25,900,000.00 25,900,000.00
2 PP/LP-01 LT.1
1.00 bh 12,950,000.00 12,950,000.00
3 PP/LP-02 R.OK IGD LT.1
1.00 bh 12,950,000.00 12,950,000.00
4 PP/LP-03 LT.1
1.00 bh 12,950,000.00 12,950,000.00
5 PP/LP-04 LABORATORIUM LT.1
1.00 bh 12,950,000.00 12,950,000.00
6 PP/LP-05 RADIOLOGI LT.1 1.00 bh 18,500,000.00 18,500,000.00
7 PP.RADIOLOGI LT.1
1.00 bh 18,500,000.00 18,500,000.00
8 SDP. LANTAI 2 1.00 bh 25,900,000.00 25,900,000.00
9 PP/LP-01 LT.2
1.00 bh 12,950,000.00 12,950,000.00
10 PP/LP-02 LT.2 1.00 bh 12,950,000.00 12,950,000.00
11 PP/LP-03 LT.2
1.00 bh 11,100,000.00 11,100,000.00
13 PP/LP-01 LT.3
1.00 bh 12,950,000.00 12,950,000.00
14 PP/LP-02 R.OK LT.3
1.00 bh 18,500,000.00 18,500,000.00
15 PP/LP-03 LT.3 ICU/ICCU 1.00 bh 12,950,000.00 12,950,000.00
17 PP/LP-01 LT.4
1.00 bh 12,950,000.00 12,950,000.00
18 PP/LP-02 LT.4
1.00 bh 12,950,000.00 12,950,000.00
19 PP/LP-03 LT.4
1.00 bh 12,950,000.00 12,950,000.00
23 P.LIFT 1.00 bh 18,500,000.00 18,500,000.00
24 P. POMPA BOOSTER
1.00 bh 16,650,000.00 16,650,000.00
Jumlah 296,000,000.00
Lantai Dua
1 Kabel Tray ukuran50 x 10 cm ( untuk jalur elektrikal ) 121.00 m 481,000.00 58,201,000.00
2 Kabel Tray ukuran 30 x 10 cm ( untuk jalur elektronika ) 121.00 m 421,800.00 51,037,800.00
3 Fitting, support, penggantung dan material bantu lainnya 1.00 ls 5,180,000.00 5,180,000.00
Lantai Tiga
1 Kabel Tray ukuran50 x 10 cm ( untuk jalur elektrikal ) 141.00 m 481,000.00 67,821,000.00
2 Kabel Tray ukuran 30 x 10 cm ( untuk jalur elektronika ) 141.00 m 421,800.00 59,473,800.00
3 Fitting, support, penggantung dan material bantu lainnya 1.00 ls 5,180,000.00 5,180,000.00
Lantai Empat
1 Kabel Tray ukuran50 x 10 cm ( untuk jalur elektrikal ) 127.00 m 481,000.00 61,087,000.00
2 Kabel Tray ukuran 30 x 10 cm ( untuk jalur elektronika ) 121.00 m 421,800.00 51,037,800.00
3 Fitting, support, penggantung dan material bantu lainnya 1.00 ls 5,180,000.00 5,180,000.00
Risser
1 Ladder ukuran 60 x 10 cm ( untuk elektrikal ) 24.00 m 614,200.00 14,740,800.00
2 Kabel Tray ukuran 40 x 10 cm ( untuk jalur elektronika ) 24.00 m 555,000.00 13,320,000.00
3 Fitting, support, penggantung dan material bantu lainnya 1.00 ls 3,700,000.00 3,700,000.00
Jumlah 535,789,600.00
Lantai Tiga
1 RM 2xTL-D36W HFS
92.00 bh 2,738,000.00 251,896,000.00
2 TBS318 C 3xTL-D18W HF P
15.00 bh 969,400.00 14,541,000.00
3 TBS218 C 2xTL-D18W HF P
11.00 bh 710,400.00 7,814,400.00
4 DOWNLIGHT RD150LED 12W
90.00 bh 584,600.00 52,614,000.00
5 ESSENTIAL 14W CLD E27
20.00 bh 451,400.00 9,028,000.00
6 31815 65K LED CEILING WHT 17W
Lantai Empat
1 RM 2xTL-D36W HFS
17.00 bh 2,738,000.00 46,546,000.00
Harga Satuan Jumlah Harga J
No. Uraian Pekerjaan Volume / Satuan
u
(Rp) (Rp) Rp
2 TBS318 C 3xTL-D18W HF P
19.00 bh 969,400.00 18,418,600.00
3 TBS218 C 2xTL-D18W HF P
16.00 bh 710,400.00 11,366,400.00
4 DOWNLIGHT RD150LED 12W
102.00 bh 584,600.00 59,629,200.00
5 ESSENTIAL 14W CLD E27
8.00 bh 451,400.00 3,611,200.00
6 31814 65K LED CEILING WHT 12W
Harga satuan pekerjaan sudah termasuk pengadaan material dan pemasangan peralatan dan alat-alat bantu yang diperlukan hingga pekerjaan yang dinyatakan
Lantai Tiga
1 Pemipaan Air Bersih, Pipa PPR-PN 10 :
- dia. 2" 115.00 m' 244,200.00 28,083,000.00
- dia. 1" 197.00 m' 133,200.00 26,240,400.00
- dia. 3/4" 229.00 m' 82,880.00 18,979,520.00
- dia. 1/2" 305.00 m' 71,040.00 21,667,200.00
2 Pemipaan Air Panas, Pipa PPR-PN 20 :
- dia. 1/2" 17.00 m' 88,800.00 1,509,600.00
3 Water Heater, Cap : 15 liter 2.00 unit 11,100,000.00 22,200,000.00
4 Gate Valve :
- dia. 2" 1.00 bh 2,368,000.00 2,368,000.00
- dia. 1" 3.00 bh 1,376,400.00 4,129,200.00
- dia. 1/2" (Air Panas) 2.00 bh 673,400.00 1,346,800.00
5 Fitting & Accessories 1.00 ls 8,140,000.00 8,140,000.00
Jumlah 134,663,720.00
Lantai Empat
1 Pemipaan Air Bersih, Pipa PPR-PN 10 :
- dia. 2" 97.00 m' 244,200.00 23,687,400.00
- dia. 1" 104.00 m' 133,200.00 13,852,800.00
- dia. 3/4" 54.40 m' 82,880.00 4,508,672.00
- dia. 1/2" 211.00 m' 71,040.00 14,989,440.00
2 Pemipaan Air Panas, Pipa PPR-PN 20 :
- dia. 1/2" 136.00 m' 88,800.00 12,076,800.00
3 Water Heater, Cap : 15 liter 16.00 unit 11,100,000.00 177,600,000.00
4 Gate Valve :
- dia. 2" 3.00 bh 2,368,000.00 7,104,000.00
- dia. 1" 16.00 bh 1,376,400.00 22,022,400.00
- dia. 1/2" (Air Panas) 16.00 bh 673,400.00 10,774,400.00
5 Fitting & Accessories 1.00 ls 8,140,000.00 8,140,000.00
Jumlah 294,755,912.00
Lantai Atap
1 Roof Tank 1.00 unit 68,080,000.00 68,080,000.00
Pengadaan, Pemasangan & Dudukan Roof Tank
Harga Satuan Jumlah Harga J
No. Uraian Pekerjaan Volume / Satuan
u
(Rp) (Rp) Rp
Type : FRP
Kapasitas : 12 m3
Lengkap dengan instalasi, WLC dan accessories lainnya
Pemipaan Lengkap, accessories + Fitting
2 Dudukan Frame Stud Support Tanki Air Atas 1.00 unit 11,100,000.00 11,100,000.00
3 Pipa Header Roof Tank
- Pipa GIP Medium Ø 4" 1.00 set 17,982,000.00 17,982,000.00
4 Paket pompa Booster 1.00 set 112,709,400.00 112,709,400.00
Debit : 3 x 75 liter / menit
Head : 25 meter
Power : 3 x 0,75 KW
Type : Centrifugal End Suction
(Lengkap dengan pemipaan Gip medium A dari Header Rooftank sampai dengan header
Harga satuan pekerjaan sudah termasuk pengadaan material dan pemasangan peralatan dan
Lantai Dua
1 Pemipaan Air Kotor & Bekas, Pipa PVC AW termasuk fitting dan aksesories :
- dia. 6" 35.00 m' 510,600.00 17,871,000.00
- dia. 4" 33.00 m' 266,400.00 8,791,200.00
- dia. 3" 76.00 m' 185,000.00 14,060,000.00
- dia. 2" 80.00 m' 112,480.00 8,998,400.00
2 Pemipaan Venting,Pipa PVC D termasuk fitting dan aksesories :
- dia. 2" 57.00 m' 96,200.00 5,483,400.00
- dia. 1 1/2" 31.00 m' 71,780.00 2,225,180.00
3 Floor Drain dia. 2" 8.00 bh 673,400.00 5,387,200.00
4 Material Bantu & Testing Commissioning 1.00 ls 5,180,000.00 5,180,000.00
Harga Satuan Jumlah Harga J
No. Uraian Pekerjaan Volume / Satuan
u
(Rp) (Rp) Rp
Jumlah 67,996,380.00
Lantai Tiga
1 Pemipaan Air Kotor & Bekas, Pipa PVC AW termasuk fitting dan aksesories :
- dia. 6" 36.00 m' 510,600.00 18,381,600.00
- dia. 4" 76.00 m' 266,400.00 20,246,400.00
- dia. 3" 88.00 m' 185,000.00 16,280,000.00
- dia. 2" 49.00 m' 112,480.00 5,511,520.00
2 Pemipaan Venting,Pipa PVC D termasuk fitting dan aksesories :
- dia. 2" 57.00 m' 96,200.00 5,483,400.00
- dia. 1 1/2" 31.00 m' 71,780.00 2,225,180.00
3 Floor Drain dia. 2" 8.00 bh 673,400.00 5,387,200.00
4 Grease Trap Portable 5.00 bh 3,700,000.00 18,500,000.00
5 Material Bantu & Testing Commissioning 1.00 ls 4,440,000.00 4,440,000.00
Jumlah 96,455,300.00
Lantai Empat
1 Pemipaan Air Kotor & Bekas, Pipa PVC AW termasuk fitting dan aksesories :
- dia. 6" 57.00 m' 510,600.00 29,104,200.00
- dia. 4" 138.00 m' 266,400.00 36,763,200.00
- dia. 3" 101.50 m' 185,000.00 18,777,500.00
- dia. 2" 7.00 m' 112,480.00 787,360.00
2 Pemipaan Venting,Pipa PVC D termasuk fitting dan aksesories :
- dia. 2" 134.00 m' 96,200.00 12,890,800.00
- dia. 1 1/2" 62.50 m' 71,780.00 4,486,250.00
3 Floor Drain dia. 2" 16.00 bh 673,400.00 10,774,400.00
4 Material Bantu & Testing Commissioning 1.00 ls 4,440,000.00 4,440,000.00
Jumlah 118,023,710.00
Lantai Dasar
1 Pipa PVC AW Dia. 6" 27.00 m 510,600.00 13,786,200.00
2 Fitting dan Accessories 1.00 ls 2,516,000.00 2,516,000.00
Jumlah 16,302,200.00
Lantai Dua
1 Floor Drain Dia. 3" 34.00 bh 541,680.00 18,417,120.00
2 Pipa PVC AW Dia. 6" 107.00 m 510,600.00 54,634,200.00
3 Pipa PVC AW Dia. 4" 45.00 m 266,400.00 11,988,000.00
4 Fitting dan Accessories 1.00 ls 3,182,000.00 3,182,000.00
Jumlah 88,221,320.00
LantaiTiga
Harga Satuan Jumlah Harga J
No. Uraian Pekerjaan Volume / Satuan
u
(Rp) (Rp) Rp
1 Floor Drain Dia. 3" 25.00 bh 541,680.00 13,542,000.00
2 Pipa PVC AW Dia. 6" 207.00 m 510,600.00 105,694,200.00
3 Pipa PVC AW Dia. 4" 29.00 m 266,400.00 7,725,600.00
4 Fitting dan Accessories 1.00 ls 9,620,000.00 9,620,000.00
Jumlah 136,581,800.00
Lantai Empat
1 Floor Drain Dia. 3" 67.00 bh 541,680.00 36,292,560.00
2 Pipa PVC AW Dia. 6" 140.00 m 510,600.00 71,484,000.00
3 Pipa PVC AW Dia. 4" 72.00 m 266,400.00 19,180,800.00
4 Fitting dan Accessories 1.00 ls 9,620,000.00 9,620,000.00
Jumlah 136,577,360.00
Lantai Roof
1 Roof Drain Dia. 4" 20.00 bh 541,680.00 10,833,600.00
2 Pipa PVC AW Dia. 6" 146.00 m 510,600.00 74,547,600.00
3 Pipa PVC AW Dia. 4" 27.00 m 266,400.00 7,192,800.00
4 Fitting dan Accessories 1.00 ls 9,620,000.00 9,620,000.00
Jumlah 102,194,000.00
Instalasi Pipa Rissers Utama
1 Pemipaan Air Hujan
- dia. 6" 175.00 m' 541,680.00 94,794,000.00
2 Material Bantu & Testing Commissioning 1.00 ls 9,620,000.00 9,620,000.00
Jumlah 104,414,000.00
Harga satuan pekerjaan sudah termasuk pengadaan material dan pemasangan peralatan dan
A. INSTALASI HYDRANT & SPRINKLER - BLOCK A
Riser Utama Block A
1 - dia. 6" (Risser Hydrant) 42.00 m' 851,000.00 35,742,000.00
- dia. 6" (Risser Sprinkler) 42.00 m' 851,000.00 35,742,000.00
- dia. 2" (Risser Drainage) 42.00 m' 275,280.00 11,561,760.00
2 Fitting, Material Bantu & Accessories 1.00 ls 5,180,000.00 5,180,000.00
Jumlah 88,225,760.00
Lantai Dasar
Instalasi Hydrant
1 Hydrant Box Type Indoor lengkap terpasang 4.00 unit 12,580,000.00 50,320,000.00
ukuran : 125 x 75 x 18 cm, warna Merah di Cat Bakar
- 1 pc Hose Nozzle dia. 1 1/2"
- 1 pcc Hydrant valve dia. 1 1/2"
- 1 pc Hydrant valve dia. 2 1/2"
- 1 pc Hose rack 600 mm COMB
- 1 roll fire hose with Machino Coupling dia. 40 mm x 30 m
2 Instalasi Pipa Hydrant dengan Pipa Black Steel Sch. 40 ASTM A53
- dia. 3" 62.00 m' 392,200.00 24,316,400.00
- dia. 2 1/2" 55.00 m' 320,716.00 17,639,380.00
3 Gate Valve :
- dia. 3" 2.00 bh 5,846,000.00 11,692,000.00
- dia. 2 1/2" 2.00 bh 4,292,000.00 8,584,000.00
4 Fitting & Accessories 1.00 ls 3,700,000.00 3,700,000.00
5 Portable fire extinguisher 5 kg (Dry chemical powder) 4.00 bh 5,476,000.00 21,904,000.00
Instalasi Sprinkler
Harga Satuan Jumlah Harga J
No. Uraian Pekerjaan Volume / Satuan
u
(Rp) (Rp) Rp
1 Instalasi Sprinkler dengan Pipa Black Steel Sch. 40 ASTM A53
- dia. 4" 36.00 m' 556,480.00 20,033,280.00
- dia. 3" 28.00 m' 784,400.00 21,963,200.00
- dia. 2" 24.00 m' 550,560.00 13,213,440.00
- dia. 1 1/2" 136.00 m' 244,200.00 33,211,200.00
- dia. 1" 126.00 m' 220,372.00 27,766,872.00
- dia. 3/4" 225.00 m' 197,728.00 44,488,800.00
2 Instalasi Test Drain dengan Pipa Black Steel Sch. 40
- dia. 2" 3.00 m' 550,560.00 1,651,680.00
3 Gate Valve dia. 2" 1.00 bh 2,627,000.00 2,627,000.00
4 Branch Valve With Indicating dia. 4" 2.00 bh 25,012,000.00 50,024,000.00
5 Sight Glass dia. 2" 1.00 bh 3,700,000.00 3,700,000.00
6 Flow Switch dia. 4" 1.00 bh 5,328,000.00 5,328,000.00
7 Pressure Gauge 2.00 bh 2,886,000.00 5,772,000.00
8 Head Splinker type Pendant 83.00 bh 244,200.00 20,268,600.00
9 Fitting & Accessories 1.00 ls 9,620,000.00 9,620,000.00
Jumlah 397,823,852.00
Lantai Dua
Instalasi Hydrant
1 Hydrant Box Type Indoor lengkap terpasang 4.00 unit 12,580,000.00 50,320,000.00
ukuran : 125 x 75 x 18 cm, warna Merah di Cat Bakar
- 1 pc Hose Nozzle dia. 1 1/2"
- 1 pcc Hydrant valve dia. 1 1/2"
- 1 pc Hydrant valve dia. 2 1/2"
- 1 pc Hose rack 600 mm COMB
- 1 roll fire hose with Machino Coupling dia. 40 mm x 30 m
2 Instalasi Pipa Hydrant dengan Pipa Black Steel Sch. 40 ASTM A53
- dia. 3" 70.00 m' 392,200.00 27,454,000.00
- dia. 2 1/2" 21.00 m' 320,716.00 6,735,036.00
3 Gate Valve :
- dia. 3" 2.00 bh 5,846,000.00 11,692,000.00
- dia. 2 1/2" 3.00 bh 4,292,000.00 12,876,000.00
4 Fitting & Accessories 1.00 ls 3,700,000.00 3,700,000.00
5 Portable fire extinguisher 5 kg (Dry chemical powder) 4.00 bh 5,476,000.00 21,904,000.00
Instalasi Sprinkler
1 Instalasi Sprinkler dengan Pipa Black Steel Sch. 40 ASTM A53
- dia. 4" 76.00 m' 556,480.00 42,292,480.00
- dia. 3" 30.00 m' 784,400.00 23,532,000.00
- dia. 2" 44.00 m' 550,560.00 24,224,640.00
- dia. 1 1/2" 12.50 m' 244,200.00 3,052,500.00
- dia. 1" 107.00 m' 220,372.00 23,579,804.00
- dia. 3/4" 275.00 m' 197,728.00 54,375,200.00
2 Instalasi Test Drain dengan Pipa Black Steel Sch. 40
- dia. 2" 3.00 m' 550,560.00 1,651,680.00
3 Gate Valve dia. 2" 1.00 bh 2,627,000.00 2,627,000.00
4 Branch Valve With Indicating dia. 4" 2.00 bh 25,012,000.00 50,024,000.00
5 Sight Glass dia. 2" 1.00 bh 3,700,000.00 3,700,000.00
6 Flow Switch dia. 4" 1.00 bh 5,328,000.00 5,328,000.00
7 Pressure Gauge 2.00 bh 2,886,000.00 5,772,000.00
8 Head Splinker type Pendant 80.00 bh 244,200.00 19,536,000.00
9 Fitting & Accessories 1.00 ls 9,620,000.00 9,620,000.00
Jumlah 403,996,340.00
Lantai Tiga
Instalasi Hydrant
1 Hydrant Box Type Indoor lengkap terpasang 4.00 unit 12,580,000.00 50,320,000.00
Harga Satuan Jumlah Harga J
No. Uraian Pekerjaan Volume / Satuan
u
(Rp) (Rp) Rp
ukuran : 125 x 75 x 18 cm, warna Merah di Cat Bakar
- 1 pc Hose Nozzle dia. 1 1/2"
- 1 pcc Hydrant valve dia. 1 1/2"
- 1 pc Hydrant valve dia. 2 1/2"
- 1 pc Hose rack 600 mm COMB
- 1 roll fire hose with Machino Coupling dia. 40 mm x 30 m
2 Instalasi Pipa Hydrant dengan Pipa Black Steel Sch. 40 ASTM A53
- dia. 3" 70.00 m' 392,200.00 27,454,000.00
- dia. 2 1/2" 21.00 m' 320,716.00 6,735,036.00
3 Gate Valve :
- dia. 3" 1.00 bh 5,846,000.00 5,846,000.00
- dia. 2 1/2" 3.00 bh 4,292,000.00 12,876,000.00
4 Fitting & Accessories 1.00 ls 3,700,000.00 3,700,000.00
5 Portable fire extinguisher 5 kg (Dry chemical powder) 4.00 bh 5,476,000.00 21,904,000.00
Instalasi Sprinkler
1 Instalasi Sprinkler dengan Pipa Black Steel Sch. 40 ASTM A53
- dia. 4" 65.00 m' 556,480.00 36,171,200.00
- dia. 3" 22.00 m' 784,400.00 17,256,800.00
- dia. 2 1/2" 13.00 m' 182,040.00 2,366,520.00
- dia. 2" 12.00 m' 550,560.00 6,606,720.00
- dia. 1 1/2" 102.00 m' 244,200.00 24,908,400.00
- dia. 1" 133.00 m' 220,372.00 29,309,476.00
- dia. 3/4" 215.00 m' 197,728.00 42,511,520.00
2 Instalasi Test Drain dengan Pipa Black Steel Sch. 40
- dia. 2" 3.00 m' 550,560.00 1,651,680.00
3 Gate Valve dia. 2" 1.00 bh 2,627,000.00 2,627,000.00
4 Branch Valve With Indicating dia. 4" 2.00 bh 25,012,000.00 50,024,000.00
5 Sight Glass dia. 2" 1.00 bh 3,700,000.00 3,700,000.00
6 Flow Switch dia. 4" 1.00 bh 5,328,000.00 5,328,000.00
7 Pressure Gauge 2.00 bh 2,886,000.00 5,772,000.00
8 Head Splinker type Pendant 81.00 bh 244,200.00 19,780,200.00
9 Fitting & Accessories 1.00 ls 9,620,000.00 9,620,000.00
Jumlah 386,468,552.00
Lantai Empat
Instalasi Hydrant
1 Hydrant Box Type Indoor lengkap terpasang 4.00 unit 12,580,000.00 50,320,000.00
ukuran : 125 x 75 x 18 cm, warna Merah di Cat Bakar
- 1 pc Hose Nozzle dia. 1 1/2"
- 1 pcc Hydrant valve dia. 1 1/2"
- 1 pc Hydrant valve dia. 2 1/2"
- 1 pc Hose rack 600 mm COMB
- 1 roll fire hose with Machino Coupling dia. 40 mm x 30 m
2 Instalasi Pipa Hydrant dengan Pipa Black Steel Sch. 40 ASTM A53
- dia. 3" 70.00 m' 392,200.00 27,454,000.00
- dia. 2 1/2" 21.00 m' 320,716.00 6,735,036.00
3 Gate Valve :
- dia. 3" 1.00 bh 5,846,000.00 5,846,000.00
- dia. 2 1/2" 3.00 bh 4,292,000.00 12,876,000.00
4 Fitting & Accessories 1.00 ls 3,700,000.00 3,700,000.00
6 Portable fire extinguisher 5 kg (Dry chemical powder) 4.00 bh 5,476,000.00 21,904,000.00
Instalasi Sprinkler
1 Instalasi Sprinkler dengan Pipa Black Steel Sch. 40 ASTM A53
- dia. 4" 36.00 m' 556,480.00 20,033,280.00
- dia. 3" 13.00 m' 784,400.00 10,197,200.00
- dia. 2 1/2" 28.00 m' 182,040.00 5,097,120.00
- dia. 2" 12.00 m' 550,560.00 6,606,720.00
Harga Satuan Jumlah Harga J
No. Uraian Pekerjaan Volume / Satuan
u
(Rp) (Rp) Rp
- dia. 1 1/2" 21.00 m' 244,200.00 5,128,200.00
- dia. 1" 133.00 m' 220,372.00 29,309,476.00
- dia. 3/4" 187.00 m' 197,728.00 36,975,136.00
2 Instalasi Test Drain dengan Pipa Black Steel Sch. 40
- dia. 2" 3.00 m' 550,560.00 1,651,680.00
3 Gate Valve dia. 2" 1.00 bh 2,627,000.00 2,627,000.00
4 Branch Valve With Indicating dia. 4" 2.00 bh 25,012,000.00 50,024,000.00
5 Sight Glass dia. 2" 1.00 bh 3,700,000.00 3,700,000.00
6 Flow Switch dia. 4" 1.00 bh 5,328,000.00 5,328,000.00
7 Pressure Gauge 2.00 bh 2,886,000.00 5,772,000.00
8 Head Splinker type Pendant 86.00 bh 244,200.00 21,001,200.00
9 Fitting & Accessories 1.00 ls 9,620,000.00 9,620,000.00
Jumlah 341,906,048.00
Harga satuan pekerjaan sudah termasuk pengadaan material dan pemasangan peralatan dan
A. PERALATAN UTAMA
Digital Manifold Oxygen fully automatic NFPA'99 1.00 unit 425,796,000.00 425,796,000.00
- Capacity 2 x 10 cylinder
- Power 240 VAC, 50 Hz
- Header bar stanggard copper pig Oxigen 2 x 10 Cylinder
- Auto Change Over
- Microprocessor based
- LED Indicator interface with network / LAN
2 Digital Manifold Nitrous Oxide fully automatic NFPA'99 1.00 unit 407,000,000.00 407,000,000.00
- Capacity 2 x 10 cylinder
- Power 240 VAC, 50 Hz
- Header bar stanggard copper pig Nitrogen 2 x 2 Cylinder
- Auto Change Over
- Microprocessor based
- LED Indicator interface with network / LAN
Lantai Dasar
1 Instalasi pipa cooper (Riser ) ASTM B819 :
- dia. 19,05 mm 260.00 m 336,108.00 87,388,080.00
- dia. 15,88 mm 175.00 m 377,400.00 66,045,000.00
- dia. 12,7 mm 828.00 m 288,600.00 238,960,800.00
2 Zone Valve Control Box :
- with pressure 7 gas 1.00 unit 23,088,000.00 23,088,000.00
- with pressure 3 gas 1.00 unit 17,982,000.00 17,982,000.00
- with pressure 2 gas 1.00 unit 12,580,000.00 12,580,000.00
3 Area Alarm :
- with pressure 7 gas 1.00 unit 21,460,000.00 21,460,000.00
- with pressure 3 gas 1.00 unit 17,397,400.00 17,397,400.00
- with pressure 2 gas 1.00 unit 11,322,000.00 11,322,000.00
₂
4 Outlet Medis :
- Outlet Oxigen (O ) 20.00 bh 3,700,000.00 74,000,000.00
- Outlet Medical Air (CA5) 20.00 bh 3,700,000.00 74,000,000.00
Harga Satuan Jumlah Harga J
No. Uraian Pekerjaan Volume / Satuan
u
(Rp) (Rp) Rp
₂
- Outlet Vacuum / Suction (VaC) 20.00 bh 3,700,000.00 74,000,000.00
- Outlet Nitrous Dioxide (N O) 3.00 bh 3,700,000.00 11,100,000.00
₂
- Outlet Tools Air (TA)
3.00 bh 3,700,000.00 11,100,000.00
- Outlet Carbon Dioxide (CO ) 3.00 bh 3,700,000.00 11,100,000.00
- Outlet Anesthetic Gas Scavenging Sytem (AGSS)
1.00 bh 17,982,000.00 17,982,000.00
5 Ball Valve :
- dia. 19,05 mm 2.00 bh 1,272,800.00 2,545,600.00
- dia. 15,88 mm 4.00 bh 1,117,400.00 4,469,600.00
- dia. 12,7 mm 6.00 bh 814,000.00 4,884,000.00
6 Pendant Valve :
- dia. 8mm 7.00 bh 2,597,400.00 18,181,800.00
7 Fitting, Material Bantu & Accessories 1.00 ls 12,580,000.00 12,580,000.00
8 Instalasi area alarm kabel Cat 6 wire data 41.00 m 51,800.00 2,123,800.00
9 Bed Head panel aluminium poweder coutting
- bed head type 120 CM for 2 Outlet 10.00 bh 5,402,000.00 54,020,000.00
- bed head type 120 CM for 3 Outlet 10.00 bh 5,402,000.00 54,020,000.00
Jumlah 922,330,080.00
Lantai Tiga
1 Instalasi pipa cooper (Main Line dari Block B Lantai 3 ke Block A Lantai 3)
ASTM B819 :
- dia. 28,58 mm 395.00 m 336,108.00 132,762,660.00
- dia. 19,05 mm 395.00 m 377,400.00 149,073,000.00
- dia. 15,88 mm 155.00 m 288,600.00 44,733,000.00
2 Ball Valve untuk Main Line:
- dia. 28,58 mm 3.00 bh 195,656.00 586,968.00
- dia. 19,05 mm 4.00 bh 1,117,400.00 4,469,600.00
3 Instalasi pipa cooper (Riser ) ASTM B819 :
- dia. 22.23 mm 186.00 m 436,600.00 81,207,600.00
- dia. 15,88 mm 42.00 m 377,400.00 15,850,800.00
- dia. 12,7 mm 1,428.00 m 288,600.00 412,120,800.00
4 Zone Valve Control Box :
- with pressure 7 gas 4.00 unit 23,088,000.00 92,352,000.00
- with pressure 3 gas 1.00 unit 17,982,000.00 17,982,000.00
5 Area Alarm :
- with pressure 7 gas 4.00 unit 21,460,000.00 85,840,000.00
- with pressure 3 gas 1.00 unit 17,397,400.00 17,397,400.00
₂
6 Outlet Medis :
- Outlet Oxigen (O ) 32.00 bh 3,700,000.00 118,400,000.00
- Outlet Medical Air (CA5) 32.00 bh 3,700,000.00 118,400,000.00
₂
- Outlet Vacuum / Suction (VaC) 32.00 bh 3,700,000.00 118,400,000.00
- Outlet Nitrous Dioxide (N O) 3.00 bh 3,700,000.00 11,100,000.00
₂
- Outlet Tools Air (TA)
3.00 bh 3,700,000.00 11,100,000.00
- Outlet Carbon Dioxide (CO ) 3.00 bh 3,700,000.00 11,100,000.00
- Outlet Anesthetic Gas Scavenging Sytem (AGSS)
3.00 bh 17,982,000.00 53,946,000.00
7 Ball Valve :
- dia. 22.23 mm 3.00 bh 1,272,800.00 3,818,400.00
- dia. 15,88 mm 3.00 bh 1,117,400.00 3,352,200.00
- dia. 12,7 mm 21.00 bh 814,000.00 17,094,000.00
8 Pendant Valve :
- dia. 8mm 21.00 bh 2,597,400.00 54,545,400.00
9 Fitting, Material Bantu & Accessories 1.00 ls 12,580,000.00 12,580,000.00
10 Instalasi area alarm kabel Cat 6 wire data 84.00 m 51,800.00 4,351,200.00
11 Bed Head panel aluminium poweder coutting
- bed head type 120 CM for 3 Outlet 10.00 bh 5,402,000.00 54,020,000.00
- bed head type 120 CM for 4 Outlet 10.00 bh 5,402,000.00 54,020,000.00
- bed head type 120 CM for 6 Outlet 10.00 bh 5,402,000.00 54,020,000.00
Jumlah -
Harga Satuan Jumlah Harga J
No. Uraian Pekerjaan Volume / Satuan
u
(Rp) (Rp) Rp
Lantai Empat
1 Instalasi pipa cooper (Main Line dari Block B Lantai 3 ke Block A Lantai 3)
ASTM B819 :
- dia. 28,58 mm 395.00 m 336,108.00 132,762,660.00
- dia. 19,05 mm 395.00 m 377,400.00 149,073,000.00
- dia. 15,88 mm 155.00 m 288,600.00 44,733,000.00
2 Ball Valve untuk Main Line: - -
- dia. 28,58 mm 3.00 bh 195,656.00 586,968.00
- dia. 19,05 mm 4.00 bh 1,117,400.00 4,469,600.00
3 Instalasi pipa cooper (Riser ) ASTM B819 : - -
- dia. 22.23 mm 186.00 m 436,600.00 81,207,600.00
- dia. 15,88 mm 42.00 m 377,400.00 15,850,800.00
- dia. 12,7 mm 1,428.00 m 288,600.00 412,120,800.00
4 Zone Valve Control Box : - -
- with pressure 7 gas 4.00 unit 23,088,000.00 92,352,000.00
- with pressure 3 gas 1.00 unit 17,982,000.00 17,982,000.00
5 Area Alarm : - -
- with pressure 7 gas 4.00 unit 21,460,000.00 85,840,000.00
- with pressure 3 gas 1.00 unit 17,397,400.00 17,397,400.00
₂
6 Outlet Medis : - -
- Outlet Oxigen (O ) 32.00 bh 3,700,000.00 118,400,000.00
- Outlet Medical Air (CA5) 32.00 bh 3,700,000.00 118,400,000.00
₂
- Outlet Vacuum / Suction (VaC) 32.00 bh 3,700,000.00 118,400,000.00
- Outlet Nitrous Dioxide (N O) 3.00 bh 3,700,000.00 11,100,000.00
₂
- Outlet Tools Air (TA)
3.00 bh 3,700,000.00 11,100,000.00
- Outlet Carbon Dioxide (CO ) 3.00 bh 3,700,000.00 11,100,000.00
- Outlet Anesthetic Gas Scavenging Sytem (AGSS)
3.00 bh 17,982,000.00 53,946,000.00
7 Ball Valve : - -
- dia. 22.23 mm 3.00 bh 1,272,800.00 3,818,400.00
- dia. 15,88 mm 3.00 bh 1,117,400.00 3,352,200.00
- dia. 12,7 mm 21.00 bh 814,000.00 17,094,000.00
8 Pendant Valve : - -
- dia. 8mm 21.00 bh 2,597,400.00 54,545,400.00
9 Fitting, Material Bantu & Accessories 1.00 ls 12,580,000.00 12,580,000.00
10 Instalasi area alarm kabel Cat 6 wire data 84.00 m 51,800.00 4,351,200.00
11 Bed Head panel aluminium poweder coutting - -
- bed head type 120 CM for 3 Outlet 10.00 bh 5,402,000.00 54,020,000.00
- bed head type 120 CM for 4 Outlet 10.00 bh 5,402,000.00 54,020,000.00
- bed head type 120 CM for 6 Outlet 10.00 bh 5,402,000.00 54,020,000.00
Jumlah - 1,754,623,028.00
-
-
Testing & Commissioning -
1 Testing & Commissioning peralatan dan instalasi gas medis 1.00 ls 37,000,000.00 37,000,000.00
Jumlah 37,000,000.00
Jumlah PEKERJAAN GAS MEDIS 5,596,981,268.00
Lantai Dua
1 TB-SS-A-2 1.00 bh 1,110,000.00 1,110,000.00
2 Volume Control 33.00 bh 673,400.00 22,222,200.00
3 Ceiling Speaker 3 W 75.00 bh 555,000.00 41,625,000.00
4 Column Speaker 6 Watt 2.00 bh 969,400.00 1,938,800.00
5 Instalasi Ceiling Speaker NYMHY 2x1.5 mm2 dalam pipa conduit 20mm2 108.00 ttk 407,000.00 43,956,000.00
6 Instalasi Column Speaker NYMHY 2x1.5 mm2 dalam pipa conduit 20mm2 2.00 ttk 407,000.00 814,000.00
7 Kabel Feeder Dari MDF-TS ke TB-SS-A-2, NYMHY 3 x 2.5 mm2 101.00 m 43,660.00 4,409,660.00
Jumlah 116,075,660.00
Lantai Tiga
1 TB-SS-A-3 1.00 bh 1,110,000.00 1,110,000.00
2 Volume Control 30.00 bh 673,400.00 20,202,000.00
3 Ceiling Speaker 3 W 75.00 bh 555,000.00 41,625,000.00
4 Column Speaker 6 Watt 2.00 bh 969,400.00 1,938,800.00
5 Instalasi Ceiling Speaker NYMHY 2x1.5 mm2 dalam pipa conduit 20mm2 105.00 ttk 407,000.00 42,735,000.00
6 Instalasi Column Speaker NYMHY 2x1.5 mm2 dalam pipa conduit 20mm2 2.00 ttk 407,000.00 814,000.00
7 Kabel Feeder Dari MDF-TS keTB-SS-A-3, NYMHY 3 x 2.5 mm2 116.00 m 43,660.00 5,064,560.00
Jumlah 113,489,360.00
Lantai Empat
1 TB-SS-A-4 1.00 bh 1,110,000.00 1,110,000.00
2 Volume Control 24.00 bh 673,400.00 16,161,600.00
3 Ceiling Speaker 3 W 36.00 bh 555,000.00 19,980,000.00
4 Column Speaker 6 Watt 2.00 bh 969,400.00 1,938,800.00
5 Instalasi Ceiling Speaker NYMHY 2x1.5 mm2 dalam pipa conduit 20mm2 36.00 ttk 407,000.00 14,652,000.00
6 Instalasi Column Speaker NYMHY 2x1.5 mm2 dalam pipa conduit 20mm2 2.00 ttk 407,000.00 814,000.00
7 Kabel Feeder Dari MDF-TS keTB-SS-A-4, NYMHY 3 x 2.5 mm2 120.00 m 43,660.00 5,239,200.00
Jumlah 59,895,600.00
Harga satuan pekerjaan sudah termasuk pengadaan material dan pemasangan peralatan dan
alat-alat bantu yang diperlukan hingga pekerjaan yang dinyatakan tercapai dengan baik
A. PERALATAN UTAMA (DI BLOCK B LT. DASAR)
Harga Satuan Jumlah Harga J
No. Uraian Pekerjaan Volume / Satuan
u
(Rp) (Rp) Rp
1 MCFA ( Semi Adressable ) 500 Zone lengkap dengan battery & charge 1.00 bh 156,517,400.00 156,517,400.00
2 Panel Annunciator 1.00 bh 39,220,000.00 39,220,000.00
3 MDF-FA 1.00 bh 11,100,000.00 11,100,000.00
4 CPU Unit dan Monitor LCD 14 ", Printer + Software lengkap dgn Rectifier, 1.00 bh 24,420,000.00 24,420,000.00
5 Grounding Sistem 1.00 bh 11,100,000.00 11,100,000.00
6 Material Bantu 1.00 bh 4,440,000.00 4,440,000.00
Jumlah 246,797,400.00
Lantai Dua
1 TB-FA -A2 1.00 bh 2,220,000.00 2,220,000.00
2 Smoke Detector 30.00 bh 1,998,000.00 59,940,000.00
3 Rite Of Rise Detector 59.00 bh 814,000.00 48,026,000.00
4 Horn Strobe Addressable 1.00 bh 1,406,000.00 1,406,000.00
5 Manual Break Glass 1.00 bh 1,117,400.00 1,117,400.00
6 Fire Fighting Telephone 1.00 bh 629,000.00 629,000.00
7 Indicator Lamp 1.00 bh 370,000.00 370,000.00
8 End of Line 8.00 bh 185,000.00 1,480,000.00
9 Instalasi Detector Fire Alarm Kabel NYA 2 x 1.5 mm2 dalalm pipa conduit 20 mm2 89.00 ttk 370,000.00 32,930,000.00
10 Instalasi Horn Strobe Addressable FRC 2 x 1.5 mm2 dalalm pipa conduit 20 mm2 1.00 ttk 481,000.00 481,000.00
11 Instalasi Manual Break Glass Kabel FRC 2 x 1.5 mm2 dalalm pipa conduit 20 mm2 1.00 ttk 481,000.00 481,000.00
12 Instalasi Fire Fighting Telephone Kabel ITC 2 x 0,6 mm dalalm pipa conduit 20 mm2 1.00 ttk 288,600.00 288,600.00
13 Instalasi Indicator Lamp Kabel FRC 2 x 1.5 mm2 dalalm pipa conduit 20 mm2 1.00 ttk 481,000.00 481,000.00
14 Instalasi End of Line Kabel FRC 2 x 1.5 mm2 dalalm pipa conduit 20 mm2 8.00 ttk 481,000.00 3,848,000.00
15 Instalasi ke Flow Switch Kabel FRC 2 x 1.5 mm2 dalalm pipa conduit 20 mm2 1.00 ttk 481,000.00 481,000.00
16 Instalasi ke Panel AC Kabel FRC 2 x 1.5 mm2 dalalm pipa conduit 20 mm2 1.00 ttk 481,000.00 481,000.00
17 Kabel FRC 2 x 1,5 mm2 dari MDF-FA ke TB-FA -A2 101.00 m 51,800.00 5,231,800.00
Jumlah 159,891,800.00
Lantai Tiga
1 TB-FA -A3 1.00 bh 2,220,000.00 2,220,000.00
2 Smoke Detector 30.00 bh 1,998,000.00 59,940,000.00
3 Rite Of Rise Detector 58.00 bh 814,000.00 47,212,000.00
4 Fixed Heat Detector 2.00 bh 814,000.00 1,628,000.00
Harga Satuan Jumlah Harga J
No. Uraian Pekerjaan Volume / Satuan
u
(Rp) (Rp) Rp
5 Horn Strobe Addressable 1.00 bh 1,406,000.00 1,406,000.00
6 Manual Break Glass 1.00 bh 1,117,400.00 1,117,400.00
7 Fire Fighting Telephone 1.00 bh 629,000.00 629,000.00
8 Indicator Lamp 1.00 bh 370,000.00 370,000.00
9 End of Line 8.00 bh 185,000.00 1,480,000.00
10 Instalasi Detector Fire Alarm Kabel NYA 2 x 1.5 mm2 dalalm pipa conduit 20 mm2 88.00 ttk 370,000.00 32,560,000.00
11 Instalasi Horn Strobe Addressable FRC 2 x 1.5 mm2 dalalm pipa conduit 20 mm2 1.00 ttk 481,000.00 481,000.00
12 Instalasi Manual Break Glass Kabel FRC 2 x 1.5 mm2 dalalm pipa conduit 20 mm2 1.00 ttk 481,000.00 481,000.00
13 Instalasi Fire Fighting Telephone Kabel ITC 2 x 0,6 mm dalalm pipa conduit 20 mm2 1.00 ttk 288,600.00 288,600.00
14 Instalasi Indicator Lamp Kabel FRC 2 x 1.5 mm2 dalalm pipa conduit 20 mm2 1.00 ttk 481,000.00 481,000.00
15 Instalasi End of Line Kabel FRC 2 x 1.5 mm2 dalalm pipa conduit 20 mm2 8.00 ttk 481,000.00 3,848,000.00
16 Instalasi ke Flow Switch Kabel FRC 2 x 1.5 mm2 dalalm pipa conduit 20 mm2 1.00 ttk 481,000.00 481,000.00
17 Instalasi ke Panel AC Kabel FRC 2 x 1.5 mm2 dalalm pipa conduit 20 mm2 1.00 ttk 481,000.00 481,000.00
18 Kabel FRC 2 x 1,5 mm2 dari MDF-FA ke TB-FA -A3 116.00 m 51,800.00 6,008,800.00
Jumlah 161,112,800.00
Lantai Empat
1 TB-FA -A4 1.00 bh 2,220,000.00 2,220,000.00
2 Smoke Detector 35.00 bh 1,998,000.00 69,930,000.00
3 Rite Of Rise Detector 37.00 bh 814,000.00 30,118,000.00
4 Fixed Heat Detector 4.00 bh 814,000.00 3,256,000.00
5 Horn Strobe Addressable 1.00 bh 1,406,000.00 1,406,000.00
6 Manual Break Glass 1.00 bh 1,117,400.00 1,117,400.00
7 Fire Fighting Telephone 1.00 bh 629,000.00 629,000.00
8 Indicator Lamp 1.00 bh 370,000.00 370,000.00
9 End of Line 8.00 bh 185,000.00 1,480,000.00
10 Instalasi Detector Fire Alarm Kabel NYA 2 x 1.5 mm2 dalalm pipa conduit 20 mm2 72.00 ttk 370,000.00 26,640,000.00
11 Instalasi Horn Strobe Addressable FRC 2 x 1.5 mm2 dalalm pipa conduit 20 mm2 1.00 ttk 481,000.00 481,000.00
12 Instalasi Manual Break Glass Kabel FRC 2 x 1.5 mm2 dalalm pipa conduit 20 mm2 1.00 ttk 481,000.00 481,000.00
13 Instalasi Fire Fighting Telephone Kabel ITC 2 x 0,6 mm dalalm pipa conduit 20 mm2 1.00 ttk 288,600.00 288,600.00
14 Instalasi Indicator Lamp Kabel FRC 2 x 1.5 mm2 dalalm pipa conduit 20 mm2 1.00 ttk 481,000.00 481,000.00
15 Instalasi End of Line Kabel FRC 2 x 1.5 mm2 dalalm pipa conduit 20 mm2 8.00 ttk 481,000.00 3,848,000.00
16 Instalasi ke Flow Switch Kabel FRC 2 x 1.5 mm2 dalalm pipa conduit 20 mm2 1.00 ttk 481,000.00 481,000.00
17 Instalasi ke Panel AC Kabel FRC 2 x 1.5 mm2 dalalm pipa conduit 20 mm2 1.00 ttk 481,000.00 481,000.00
18 Kabel FRC 2 x 1,5 mm2 dari MDF-FA ke TB-FA -A4 120.00 m 51,800.00 6,216,000.00
Jumlah 149,924,000.00
Harga satuan pekerjaan sudah termasuk pengadaan material dan pemasangan peralatan dan
A. PERALATAN UTAMA
1 UPS 1.00 unit 11,100,000.00 11,100,000.00
2 PC Monitoring 1.00 unit 23,680,000.00 23,680,000.00
3 Printer 1.00 bh 5,180,000.00 5,180,000.00
4 Telecare IP System 1.00 bh 22,422,000.00 22,422,000.00
5 Voip Gateway 1.00 bh 21,460,000.00 21,460,000.00
6 24 Port Network Switch 2.00 bh 14,060,000.00 28,120,000.00
Jumlah 111,962,000.00
Lantai Empat
1 Room Display 1.00 unit 12,580,000.00 12,580,000.00
2 Room Controller 4.00 bh 14,060,000.00 56,240,000.00
3 Nurse Presence Station 8.00 bh 5,254,000.00 42,032,000.00
4 Slave Corridoor Lamp 5.00 bh 2,738,000.00 13,690,000.00
5 Bed Station (Patient Handset) 22.00 bh 5,772,000.00 126,984,000.00
6 Toilet Shower pull cord 8.00 bh 5,772,000.00 46,176,000.00
7 Corrioor Massage Display 1.00 bh 6,660,000.00 6,660,000.00
8 Instalasi pengkabelan dengan kabel UTP Cable 4 Pair Cat.5 E dalam conduit PVC HI dia. 20 48.00 titik 518,000.00 24,864,000.00
Jumlah 329,226,000.00
Harga satuan pekerjaan sudah termasuk pengadaan material dan pemasangan peralatan dan
B. INSTALASI CCTV
Lantai Dasar
1 Indoor IP CCTV TIPE CAMERA FIX 20.00 unit 8,140,000.00 162,800,000.00
2 Instalasi CCTV Kabel UTP CAT-6 20.00 ttk 666,000.00 13,320,000.00
Harga Satuan Jumlah Harga J
No. Uraian Pekerjaan Volume / Satuan
u
(Rp) (Rp) Rp
Jumlah 176,120,000.00
Lantai Dua
Pekerjaan CCTV
1 Indoor IP CCTV TIPE CAMERA FIX 17.00 unit 8,140,000.00 138,380,000.00
2 Instalasi CCTV Kabel UTP CAT-6 17.00 ttk 666,000.00 11,322,000.00
Jumlah 149,702,000.00
Lantai Tiga
Pekerjaan CCTV
1 Indoor IP CCTV TIPE CAMERA FIX 17.00 unit 8,140,000.00 138,380,000.00
2 Instalasi CCTV Kabel UTP CAT-6 17.00 ttk 666,000.00 11,322,000.00
Jumlah 149,702,000.00
Lantai Empat
1 Indoor IP CCTV TIPE CAMERA FIX 10.00 unit 8,140,000.00 81,400,000.00
2 Instalasi CCTV Kabel UTP CAT-6 10.00 ttk 666,000.00 6,660,000.00
Jumlah 88,060,000.00
Lantai Roof
1 Indoor IP CCTV TIPE CAMERA FIX 4.00 unit 8,140,000.00 32,560,000.00
2 Instalasi CCTV Kabel UTP CAT-6 4.00 ttk 666,000.00 2,664,000.00
Jumlah 35,224,000.00
A. BLOCK
1 Lift Penumpang lengkap dengan panel control dan accessories lainnya 2.00 Unit 750,000,000.00 1,500,000,000.00
(sudah termasuk biaya tranportasi, akomodasi,administrasi,
pemasangan, training dan test commissioning)
-1600 kg / 5 Stop
2 Lift Penumpang lengkap dengan panel control dan accessories lainnya 2.00 Unit 750,000,000.00 1,500,000,000.00
(sudah termasuk biaya tranportasi, akomodasi,administrasi,
pemasangan, training dan test commissioning)
-1600 kg / 5 Stop
3,000,000,000.00
Harga satuan pekerjaan sudah termasuk pengadaan material dan pemasangan peralatan dan
PEKERJAAN AIR CONDITIONER
A. PEKERJAAN AIR CONDITIONER
Lantai Dasar
15 Pipa Refrigrant :
- Ø 3/8" 750.00 m 129,500.00 97,125,000.00
- Ø 5/8" 350.00 m 114,700.00 40,145,000.00
- Ø 1/4" 455.00 m 70,300.00 31,986,500.00
- Fitting & Accessories 1.00 ls 4,070,000.00 4,070,000.00
16 Kabel Power AC Cassette NYY 4x4 mm2 13.00 ttk 629,000.00 8,177,000.00
17 Kabel Power ACSplite NYM 3x2,5 mm2 dalam pipa condoite 23.00 ttk 407,000.00 9,361,000.00
Jumlah 710,159,500.00
Lantai Dua
1 AC Ceiling Cassette 6.00 unit 25,900,000.00 155,400,000.00
- Kapasitas : min. 27.000 BTU/H
15 Pipa Refrigrant :
- Ø 3/8" 557.00 m 129,500.00 72,131,500.00
- Ø 5/8" 226.00 m 114,700.00 25,922,200.00
- Ø 1/4" 351.00 m 70,300.00 24,675,300.00
- Fitting & Accessories 1.00 ls 4,070,000.00 4,070,000.00
16 Kabel Power AC Cassette NYY 4x4 mm2 14.00 ttk 629,000.00 8,806,000.00
17 Kabel Power AC Splite NYM 3x2,5 mm2 dalam pipa condoite 27.00 ttk 407,000.00 10,989,000.00
Harga Satuan Jumlah Harga J
No. Uraian Pekerjaan Volume / Satuan
u
(Rp) (Rp) Rp
Jumlah 599,844,000.00
Lantai Tiga
1 AC Ceiling Cassette 3.00 unit 25,900,000.00 77,700,000.00
- Kapasitas : min. 20.400 BTU/H
16 Pipa Refrigrant :
- Ø 3/8" 479.00 m 129,500.00 62,030,500.00
- Ø 5/8" 311.00 m 114,700.00 35,671,700.00
- Ø 1/4" 189.00 m 70,300.00 13,286,700.00
- Fitting & Accessories 1.00 ls 4,070,000.00 4,070,000.00
18 Kabel Power AC Cassette NYY 4x4 mm2 9.00 ttk 629,000.00 5,661,000.00
19 Kabel Power AC Splite NYM 3x2,5 mm2 dalam pipa condoite 19.00 ttk 407,000.00 7,733,000.00
Jumlah 408,172,900.00
Lantai Empat
1 AC Ceiling Cassette 5.00 unit 25,900,000.00 129,500,000.00
- Kapasitas : min. 25.800 BTU/H
5 Pipa Refrigrant :
- Ø 3/8" 250.00 m 129,500.00 32,375,000.00
- Ø 5/8" 61.00 m 114,700.00 6,996,700.00
- Ø 1/4" 189.00 m 70,300.00 13,286,700.00
- Fitting & Accessories 1.00 ls 4,070,000.00 4,070,000.00
6 Kabel Power AC Cassette NYY 4x4 mm2 5.00 ttk 629,000.00 3,145,000.00
7 Kabel Power AC Splite NYM 3x2,5 mm2 dalam pipa condoite 21.00 ttk 407,000.00 8,547,000.00
Jumlah 479,120,400.00
1 1 AHU - Ruang OK 1
- Ty : Horizontal Discharge/ Horizontal Draw Through Unit 1.00 unit 166,500,000.00 166,500,000.00
Euro Vent Standard
- Ka : 382.000 BTUH
2 2 AHU - Ruang OK 2
- Ty : Horizontal Discharge/ Horizontal Draw Through Unit 1.00 unit 166,500,000.00 166,500,000.00
Euro Vent Standard
- Ka : 382.000 BTUH
Harga Satuan Jumlah Harga J
No. Uraian Pekerjaan Volume / Satuan
u
(Rp) (Rp) Rp
3 3 AHU - Ruang OK 3
- Ty : Horizontal Discharge/ Horizontal Draw Through Unit 1.00 unit 166,500,000.00 166,500,000.00
Euro Vent Standard
- Ka : 382.000 BTUH
Jumlah 499,500,000.00
2 Ducting isolasi luar tebal 1" dan BJLS lengkap dengan damper, gantungan
dan aksesories lainnya :
- BjLS 60 139.00 m2 333,000.00 46,287,000.00
5 Hepa Filter type High Efficiency Catridge Filter / Double Seal 8.00 unit 5,550,000.00 44,400,000.00
ukuran : 20" X 40" X 20"
kapasitas : 425 cfm
Efisiensi : 99,9%
Lantai Dua
1 Ceiling Exhaust Fan 100 Cfm 35.00 bh 925,000.00 32,375,000.00
2 Pipa PVC 6" AW 29.00 m' 510,600.00 14,807,400.00
3 Pipa PVC 4" AW 22.00 m' 133,200.00 2,930,400.00
4 Support Matreal & Accessories 1.00 ls 1,850,000.00 1,850,000.00
Jumlah 51,962,800.00
Lantai Tiga
1 Ceiling Exhaust Fan 100 Cfm 35.00 bh 925,000.00 32,375,000.00
2 Pipa PVC 6" AW 11.00 m' 510,600.00 5,616,600.00
3 Pipa PVC 4" AW 35.00 m' 133,200.00 4,662,000.00
4 Support Matreal & Accessories 1.00 ls 1,850,000.00 1,850,000.00
Jumlah 44,503,600.00
Lantai Empat
1 Ceiling Exhaust Fan 100 Cfm 21.00 bh 925,000.00 19,425,000.00
2 Pipa PVC 6" AW 7.00 m' 510,600.00 3,574,200.00
3 Pipa PVC 4" AW 21.00 m' 133,200.00 2,797,200.00
4 Support Matreal & Accessories 1.00 ls 1,850,000.00 1,850,000.00
Jumlah 27,646,400.00
Harga satuan pekerjaan sudah termasuk pengadaan material dan pemasangan peralatan dan
A. PERALATAN UTAMA (DI BLOCK B LT. DASAR)
1 Server 3.00 unit 185,000,000.00 555,000,000.00
2 OLT (Optical Line Terminal) 1.00 unit 17,760,000.00 17,760,000.00
3 ODF (Optical Distribution Frame) 1.00 unit 19,980,000.00 19,980,000.00
4 Sistim Management Rumah Sakit 1.00 unit 41,144,000.00 41,144,000.00
5 IP PABX Kapasitas 250 User 1.00 unit 55,500,000.00 55,500,000.00
6 Fiber Optic (Dari Provider ke Server) 1.00 m 16,650,000.00 16,650,000.00
7 Fiber Optic (Server ke OLT) 1.00 m 12,950,000.00 12,950,000.00
8 Fiber Optic - KU dari (OLT ke ODF) 1.00 m 5,550,000.00 5,550,000.00
9 Instalasi Fiber Optic Drop Wire (Rosset Ke ODF) 1,000.00 m 40,700.00 40,700,000.00
10 IP MDF 4.00 m 5,550,000.00 22,200,000.00
11 Suppoting, Accessories & Alat Bantu 1.00 ls 11,100,000.00 11,100,000.00
Harga Satuan Jumlah Harga J
No. Uraian Pekerjaan Volume / Satuan
u
(Rp) (Rp) Rp
Jumlah 798,534,000.00
Pekerjaan Telephon
1 IP TB. Telephon 1.00 bh 5,550,000.00 5,550,000.00
2 Outlet Telephone 17.00 bh 259,000.00 4,403,000.00
3 Outlet Facsimile 7.00 bh 2,775,000.00 19,425,000.00
4 IP Telephone 17.00 bh 1,520,700.00 25,851,900.00
5 Instalasi Kabel UTP CAT-6 24.00 ttk 333,000.00 7,992,000.00
6 Instalasi Kabel UTP CAT-6 (TB- P/Typ ke ONT) 1.00 ttk 555,000.00 555,000.00
Pekerjaan Data
1 Spliter 1/8 1.00 bh 1,554,000.00 1,554,000.00
2 Access Point Ceiling Mounted 4.00 bh 7,844,000.00 31,376,000.00
3 Access Point Wall Mounted 16.00 bh 333,000.00 5,328,000.00
4 Instalasi Data Kabel UTP CAT-6 (dari Access Point ke Spliter) 20.00 ttk 333,000.00 6,660,000.00
5 Instalasi Data Kabel UTP CAT-6 (dari Spliter ke ONT) 1.00 ttk 555,000.00 555,000.00
Pekerjaan MATV
1 STB 11.00 bh 1,184,000.00 13,024,000.00
2 Spliter 1/8 1.00 bh 1,554,000.00 1,554,000.00
3 Outlet TV 11.00 bh 333,000.00 3,663,000.00
4 Instalasi MATV Kabel HDMI 11.00 ttk 399,600.00 4,395,600.00
5 Instalasi Kabel UTP CAT-6 (dari STB Ke Spliter) 1.00 ttk 333,000.00 333,000.00
6 Instalasi Kabel UTP CAT-6 (dari Spliter ke ONT) 1.00 ttk 333,000.00 333,000.00
Jumlah 136,770,500.00
Lantai Dua
Peralatan
1 Rosset 1.00 bh 1,850,000.00 1,850,000.00
2 ONT (Optical Network Terminal) 1.00 bh 1,258,000.00 1,258,000.00
3 Instalasi Fiber Optic PATCHCORD SC-SC (ONT ke Rosset) 2m' 1.00 ls 1,110,000.00 1,110,000.00
Pekerjaan Telephon
1 TB. Telephon 1.00 bh 5,550,000.00 5,550,000.00
2 Outlet Telephone 21.00 bh 259,000.00 5,439,000.00
3 Outlet Facsimile 1.00 bh 2,775,000.00 2,775,000.00
4 IP Telephone 21.00 bh 1,520,700.00 31,934,700.00
5 Instalasi Kabel UTP CAT-6 22.00 ttk 333,000.00 7,326,000.00
6 Instalasi Kabel UTP CAT-6 (TB- P/Typ ke ONT) 1.00 ttk 555,000.00 555,000.00
Pekerjaan Data
1 Spliter 1/8 1.00 bh 1,554,000.00 1,554,000.00
2 Access Point Ceiling Mounted 9.00 bh 7,844,000.00 70,596,000.00
3 Access Point Wall Mounted 3.00 bh 333,000.00 999,000.00
4 Instalasi Data Kabel UTP CAT-6 (dari Access Point ke Spliter) 12.00 ttk 333,000.00 3,996,000.00
5 Instalasi Data Kabel UTP CAT-6 (dari Spliter ke ONT) 1.00 ttk 555,000.00 555,000.00
Pekerjaan MATV
1 STB 8.00 bh 1,184,000.00 9,472,000.00
2 Spliter 1/8 1.00 bh 1,554,000.00 1,554,000.00
3 Outlet TV 8.00 bh 333,000.00 2,664,000.00
Harga Satuan Jumlah Harga J
No. Uraian Pekerjaan Volume / Satuan
u
(Rp) (Rp) Rp
4 Instalasi MATV Kabel HDMI 8.00 ttk 399,600.00 3,196,800.00
5 Instalasi Kabel UTP CAT-6 (dari STB Ke Spliter) 1.00 ttk 333,000.00 333,000.00
6 Instalasi Kabel UTP CAT-6 (dari Spliter ke ONT) 1.00 ttk 333,000.00 333,000.00
Jumlah 153,050,500.00
Lantai Tiga
Peralatan
1 Rosset 1.00 bh 1,850,000.00 1,850,000.00
2 ONT (Optical Network Terminal) 1.00 bh 1,258,000.00 1,258,000.00
3 Instalasi Fiber Optic PATCHCORD SC-SC (ONT ke Rosset) 2m' 1.00 ls 1,110,000.00 1,110,000.00
Pekerjaan Telephon
1 TB. Telephon 1.00 bh 5,550,000.00 5,550,000.00
2 Outlet Telephone 9.00 bh 259,000.00 2,331,000.00
3 Outlet Facsimile 3.00 bh 2,775,000.00 8,325,000.00
4 IP Telephone 9.00 bh 1,520,700.00 13,686,300.00
5 Instalasi Kabel UTP CAT-6 9.00 ttk 333,000.00 2,997,000.00
6 Instalasi Kabel UTP CAT-6 (TB- P/Typ ke ONT) 1.00 ttk 555,000.00 555,000.00
Pekerjaan Data
1 Spliter 1/8 1.00 bh 1,554,000.00 1,554,000.00
2 Access Point Ceiling Mounted 9.00 bh 7,844,000.00 70,596,000.00
3 Access Point Wall Mounted 7.00 bh 333,000.00 2,331,000.00
4 Instalasi Data Kabel UTP CAT-6 (dari Access Point ke Spliter) 16.00 ttk 333,000.00 5,328,000.00
5 Instalasi Data Kabel UTP CAT-6 (dari Spliter ke ONT) 1.00 ttk 555,000.00 555,000.00
Pekerjaan MATV
1 STB 5.00 bh 1,184,000.00 5,920,000.00
2 Spliter 1/8 1.00 bh 1,554,000.00 1,554,000.00
3 Outlet TV 5.00 bh 333,000.00 1,665,000.00
4 Instalasi MATV Kabel HDMI 5.00 ttk 399,600.00 1,998,000.00
5 Instalasi Kabel UTP CAT-6 (dari STB Ke Spliter) 1.00 ttk 333,000.00 333,000.00
6 Instalasi Kabel UTP CAT-6 (dari Spliter ke ONT) 1.00 ttk 333,000.00 333,000.00
Jumlah 129,829,300.00
Lantai Empat
Peralatan
1 Rosset 1.00 bh 1,850,000.00 1,850,000.00
2 ONT (Optical Network Terminal) 1.00 bh 1,258,000.00 1,258,000.00
3 Instalasi Fiber Optic PATCHCORD SC-SC (ONT ke Rosset) 2m' 1.00 ls 1,110,000.00 1,110,000.00
Pekerjaan Telephon
1 TB. Telephon 1.00 bh 5,550,000.00 5,550,000.00
2 Outlet Telephone 10.00 bh 259,000.00 2,590,000.00
3 Outlet Facsimile 2.00 bh 2,775,000.00 5,550,000.00
4 IP Telephone 10.00 bh 1,520,700.00 15,207,000.00
5 Instalasi Kabel UTP CAT-6 10.00 ttk 333,000.00 3,330,000.00
6 Instalasi Kabel UTP CAT-6 (TB- P/Typ ke ONT) 1.00 ttk 555,000.00 555,000.00
Pekerjaan Data
1 Spliter 1/8 1.00 bh 1,554,000.00 1,554,000.00
2 Access Point Ceiling Mounted 9.00 bh 7,844,000.00 70,596,000.00
3 Access Point Wall Mounted 4.00 bh 333,000.00 1,332,000.00
4 Instalasi Data Kabel UTP CAT-6 (dari Access Point ke Spliter) 13.00 ttk 333,000.00 4,329,000.00
5 Instalasi Data Kabel UTP CAT-6 (dari Spliter ke ONT) 1.00 ttk 555,000.00 555,000.00
Pekerjaan MATV
1 STB 28.00 bh 1,184,000.00 33,152,000.00
2 Spliter 1/8 1.00 bh 1,554,000.00 1,554,000.00
Harga Satuan Jumlah Harga J
No. Uraian Pekerjaan Volume / Satuan
u
(Rp) (Rp) Rp
3 Outlet TV 28.00 bh 333,000.00 9,324,000.00
4 Instalasi MATV Kabel HDMI 28.00 ttk 399,600.00 11,188,800.00
5 Instalasi Kabel UTP CAT-6 (dari STB Ke Spliter) 1.00 ttk 333,000.00 333,000.00
6 Instalasi Kabel UTP CAT-6 (dari Spliter ke ONT) 1.00 ttk 333,000.00 333,000.00
Jumlah 171,250,800.00
Harga satuan pekerjaan sudah termasuk pengadaan material dan pemasangan peralatan dan
B PEKERJAAN ELECTRICAL
Harga satuan pekerjaan sudah termasuk pengadaan material dan pemasangan peralatan dan
2 PEKERJAAN TRANSFORMATOR
Transformator, kapasitas 1.600 kVA 1.00 Unit 262,700,000.00 262,700,000.00
- Phasa / Freq : 3 Phasa / 50 Hz
- Primer : 20 KV
- Secunder : 380 / 400 V
- Pendingin : Olie ( ONAN )
- Accessories : DGPT2, Conservator, Elastimold 1.00 Unit 8,880,000.00 8,880,000.00
Harga Satuan Jumlah Harga J
No. Uraian Pekerjaan Volume / Satuan
u
(Rp) (Rp) Rp
- Transfportasi, akomodasi, pemasangan 1.00 Unit 18,500,000.00 18,500,000.00
3 PEKERJAAN GENSET
Pentanahan :
a. Pentanahan titik neutral alternator BC 4x1x70 mm2 1.00 lot
b. Pentanahan body genset BC 70 mm2 1.00 lot
Tanki bahan bakar harian kapasitas 200 liter 1.00 unit
Tanki bahan bakar mingguan kapasitas 8.000 liter tebal plat 6mm 1.00 unit
Pompa Solar Elektrik 40 l/m c/w panel kontrol 1.00 unit
Pompa minyak tangan (manual) 1.00 unit
Pemipaan bahan bakar lengkap accessories 1.00 lot
Pengadaan cadangan solar tangki mingguan 1.00 Ltr
Rak Kabel 1.00 lot
5 PEKERJAAN PANEL
- Panel LVMDP 1.00 unit 337,199,500.00 337,199,500.00
- Capasitor Bank 12 Step, 12 x 50 KVAR 1.00 unit 144,744,000.00 144,744,000.00
- P-POMPA TRANSFER 1.00 unit 62,900,000.00 62,900,000.00
- PP/LP.IPSRS 1.00 unit 24,050,000.00 24,050,000.00
- PP/LP.INCENERATOR 1.00 unit 11,100,000.00 11,100,000.00
- PP/LP.POWER HOUSE 1.00 unit 6,364,000.00 6,364,000.00
- PP/LP.PEMULASARAN JENAZAH 1.00 unit 5,587,000.00 5,587,000.00
- PP/LP. PARKIR 1.00 unit 8,325,000.00 8,325,000.00
- PP/LP. GAS MEDIS 1.00 unit 13,690,000.00 13,690,000.00
- PP/LP. OUTDOOR 1 1.00 unit 12,543,000.00 12,543,000.00
- P. IPAL 1.00 unit 16,983,000.00 16,983,000.00
- PP/LP. OUTDOOR 2 1.00 unit 5,886,700.00 5,886,700.00
- P-POMPA HYDRANT 1.00 unit 13,690,000.00 13,690,000.00
- FILTER HARMONIK 600 kvar (12x50 kvar) 1.00 unit 221,015,837.00 221,015,837.00
884,078,037.00
Jumlah : 5,447,481,937.00
TOTAL : 32,517,553,179.00
RENCANA ANGGARAN BIAYA
RUMAH SAKIT MUSTIKA MEDICAL CENTER
2020
NO. URAIAN KERJA UNIT HARGA SATUAN JUMLAH HARGA TOTAL HARGA
1 2 3 4 5=3x4 6
PEKERJAAN INTERIOR
LANTAI DASAR
A. FINISHING DINDING LS 1.00 Rp 165,000,000.00 Rp 165,000,000.00
B. FINISHING PLAFOND LS 1.00 Rp 200,000,000.00 Rp 200,000,000.00
C. FINISHING KOLOM LS 1.00 Rp 200,000,000.00 Rp 200,000,000.00
D. FURNITURE PABRICATED LS 1.00 Rp 800,000,000.00 Rp 800,000,000.00
E. FURNITURE CUSTOMED LS 1.00 Rp 800,000,000.00 Rp 800,000,000.00
Jumlah LANTAI DASAR Rp 2,165,000,000.00
LANTAI 2
A. FINISHING DINDING LS 1.00 Rp 165,000,000.00 Rp 165,000,000.00
B. FINISHING PLAFOND LS 1.00 Rp 200,000,000.00 Rp 200,000,000.00
C. FINISHING KOLOM LS 1.00 Rp 200,000,000.00 Rp 200,000,000.00
D. FURNITURE PARICATED LS 1.00 Rp 800,000,000.00 Rp 800,000,000.00
E. FURNITURE CUSTOMED LS 1.00 Rp 800,000,000.00 Rp 800,000,000.00
Jumlah LANTAI 2 Rp 2,165,000,000.00
LANTAI 3
A. FINISHING DINDING LS 1.00 Rp 165,000,000.00 Rp 165,000,000.00
B. FINISHING PLAFOND LS 1.00 Rp 200,000,000.00 Rp 200,000,000.00
C. FINISHING KOLOM LS 1.00 Rp 200,000,000.00 Rp 200,000,000.00
D. FURNITURE PARICATED LS 1.00 Rp 800,000,000.00 Rp 800,000,000.00
E. FURNITURE CUSTOMED LS 1.00 Rp 800,000,000.00 Rp 800,000,000.00
Jumlah LANTAI 3 Rp 2,165,000,000.00
LANTAI 4
A. FINISHING DINDING LS 1.00 Rp 165,000,000.00 Rp 165,000,000.00
B. FINISHING PLAFOND LS 1.00 Rp 200,000,000.00 Rp 200,000,000.00
C. FINISHING KOLOM LS 1.00 Rp 200,000,000.00 Rp 200,000,000.00
D. FURNITURE PARICATED LS 1.00 Rp 800,000,000.00 Rp 800,000,000.00
E. FURNITURE CUSTOMED LS 1.00 Rp 800,000,000.00 Rp 800,000,000.00
Jumlah LANTAI 4 Rp 2,165,000,000.00
Lain-lain Rp 2,307,080,000.00
TOTAL Rp 10,967,080,000.00
REKAPITULASI
RENCANA ANGGARAN BIAYA PRASARANA
PEKERJAAN SARANA PRASARANA
RUMAH SAKIT MUSTIKA MEDICAL CENTER
BANTARKALONG - KAB TASIKMALAYA
2020
SUB - PEKERJAAN SARANA PRASARANA DAN BANGUNAN PENUNJANG
NO. URAIAN KERJA TOTAL HARGA
1 2 3
A PEKERJAAN SARANA DAN PRASARANA
I PEKERJAAN SITE DEVELOPMENT Rp 12,643,090,794.18
II PEKERJAAN OUT DOOR (DI LUAR GEDUNG) Rp 2,245,000,000.00
B PEKERJAAN GARDU PLN, BILLBOARD, PINTU GERBANG & ENTRANCE PLAZA Rp 1,150,000,000.00
C PEKERJAAN LANDSCAPE Rp 676,100,000.00
D PEKERJAAN LAIN-LAIN Rp 835,709,539.71
TOTAL Rp 17,549,900,333.89
RENCANA ANGGARAN BIAYA PRASARANA
RUMAH SAKIT MUSTIKA MEDICAL CENTER
2020
NO. URAIAN KERJA UNIT HARGA SATUAN JUMLAH HARGA TOTAL HARGA
1 2 3 4 5=3x4 6
A PEKERJAAN SARANA DAN PRASARANA
I PEKERJAAN SITE DEVELOPMENT
1 Pengukuran Ulang (Stacking Out) 1.00 Ls Rp 25,000,000.00 Rp 25,000,000.00
2 Soil Investigasi
a. Sondir 3.00 ttk Rp 7,500,000.00 Rp 22,500,000.00
Borring mesin( Pengeboran tanah setiap interval 5 m diambil sample,
b 3.00 ttk Rp 22,500,000.00 Rp 67,500,000.00
minimum 30 m)
c Soil Laboratorium Test 1.00 Lot Rp 10,000,000.00 Rp 10,000,000.00
3 Mob & Demobilisasi Alat Berat 1.00 Ls Rp 100,000,000.00 Rp 100,000,000.00
4 Clearing & Grubbing 18,200.00 m2 Rp 13,336.71 Rp 242,728,200.00
5 Pekerjaan Cut & Fil (Termasuk Galian Basement Rumah Sakit dan Levelling
46,900.00 m3 Rp 59,192.14 Rp 2,776,111,500.00
area Plaza)
6 Pekerjaan Jalan & Parkiran
- Pekerjaan Subgrade, CBR 6% 7200.00 m2 Rp 16,239.64 Rp 116,925,428.57
- Pekerjaan Subbase , Agregate B t=30 Cm, CBR 60% 7200.00 m2 Rp 141,311.92 Rp 1,017,445,836.73
- Pekerjaan base , Agregate A t=20 Cm, CBR 80% 7200.00 m2 Rp 115,149.42 Rp 829,075,836.73
- Pekerjaan Prime Coat 7200.00 m2 Rp 11,577.54 Rp 83,358,308.57
- Pekerjaan Asphalt Treated Bse, t=10 Cm 1620.00 ton Rp 1,476,600.00 Rp 2,392,092,000.00
- Pekerjaan Tack Coat 7200.00 m2 Rp 19,627.54 Rp 141,318,308.57
- Pekerjaan Asphalt Concrete Wearing Corse (ACWC) t=5 Cm 810.00 ton Rp 1,603,100.00 Rp 1,298,511,000.00
- Pekerjaan Kanstein 560.00 m' Rp 175,000.00 Rp 98,000,000.00
7 Pekerjaan Pedestrian/Trotoar, Paving Block t.6 cm 670.00 m2 Rp 350,000.00 Rp 234,500,000.00
8 Pekerjaan Bundaran Include Aksesories (Granite dan Kolam Air Mancur) 1.00 Ls Rp 500,000,000.00 Rp 500,000,000.00
9 Marka Jalan & Parkiran 1.00 Lot Rp 200,000,000.00 Rp 200,000,000.00
10 Pekerjaan Rambu-rambu 1.00 Lot Rp 300,000,000.00 Rp 300,000,000.00
11 Pekerjaan Taman / Rumput Kiri Dan Kanan 1963.50 m2 Rp 45,000.00 Rp 88,357,500.00
12 Top Soil t.15 Cm Tanah Subur 294.53 m3 Rp 175,000.00 Rp 51,541,875.00
13 Pekerjaan Dinding Penahan Tanah 687.50 m3 Rp 1,150,000.00 Rp 790,625,000.00
14 Pekerjaan Saluran Samping Jalan 250.00 m' Rp 750,000.00 Rp 187,500,000.00
15 Pekerjaan Cross Drain /Gorong-gorong Beton dia 60 cm 50.00 m' Rp 2,000,000.00 Rp 100,000,000.00
16 Pekerjaan Saluran U pertemuan dengan Jalan Raya 50.00 m Rp 1,500,000.00 Rp 75,000,000.00
17 Pekerjaan Gratting diatas saluran U Ditch 50.00 m' Rp 500,000.00 Rp 25,000,000.00
Pagar Kawasan, (Fondasi Batu kali,sloof 15/20, Kolom 15/15 tinggi 2.4 m
18 580.00 m' Rp 1,500,000.00 Rp 870,000,000.00
SETIAP JARAK 3 m, Dinding Pasangan Bata Merah)
Jumlah I Rp 12,643,090,794.18
Jumlah II Rp 2,245,000,000.00
B PEKERJAAN GARDU PLN, BILLBOARD, PINTU GERBANG & ENTRANCE PLAZA
1 Pekerjaan Gardu Pln 1.00 unit Rp 700,000,000.00 Rp 700,000,000.00
2 Pekerjaan Billboard Dua Muka 1.00 ls Rp 150,000,000.00 Rp 150,000,000.00
3 Pekerjaan Pintu Gerbang 1.00 ls Rp 150,000,000.00 Rp 150,000,000.00
4 Pekerjaan Plaza Site Entrance Halaman Depan 1.00 unit Rp 150,000,000.00 Rp 150,000,000.00
Rp 1,150,000,000.00
C PEKERJAAN LANDSCAPE
1 Penanaman Pohon Loa (Ficus Racemosa) diameter 8cm tinggi 2,5 m 104.00 pohon Rp 1,500,000.00 Rp 156,000,000.00
2 Penanaman Pohon Ketapang Kencana (Terminalia Mantaly) diameter 6cm tinggi 2,5m 111.00 pohon Rp 850,000.00 Rp 94,350,000.00
3 Penanaman Pohon Dadap Merah (Erythrina Variegate), Diameter 10cm tinggi 2m 415.00 pohon Rp 650,000.00 Rp 269,750,000.00
4 Penanaman Pohon Flamboyan (Delonix Regia) diameter 8cm tinggi 2,5m 208.00 pohon Rp 750,000.00 Rp 156,000,000.00
Rp 676,100,000.00
D PEKERJAAN LAIN-LAIN 5.00 % Rp 835,709,539.71
TOTAL Rp 17,549,900,333.89
REKAPITULASI TOTAL
PLAZA MUSTIKA - KAB. TASIKMALAYA
ANGGARAN TAHUN 2020 / 2021
1 2 3 4
I PEKERJAAN PERSIAPAN Rp 815,000,000.00
PPN Rp 3,135,675,345.73
Dibulatkan Rp 34,492,428,803.02
Terbilang :
RENCANA ANGGARAN BIAYA PERSIAPAN
PLAZA MUSTIKA - KAB. TASIKMALAYA
ANGGARAN TAHUN 2020 / 2021
NO. URAIAN KERJA UNIT HARGA SATUAN JUMLAH HARGA TOTAL HARGA
1 2 3 4 5=3x4 6
CATATAN
Sebelum mengisi harga Kontraktor wajib membaca Dokumen Tender dan Catatan
Harga dengan seksama agar sudah mengetahui kondisi yang diminta.
Kontraktor bertanggung jawab semua pengeluaran biaya (resmi dan tidak resmi)
sehubungan dengan kegiatan pelaksanaan pekerjaan, hasil pekerjaan dan atas ijin
pemasukan / pengeluaran peralatan, material dan lain-lain ke lokasi. Dan semua
yang diperlukan di dalam pelaksanaan proyek,seperti sewa
9 Kantor, Gudang Sementara Kontraktor dan Toilet Pekerja 1.00 LS Rp 75,000,000 Rp 75,000,000
Pembuatan kantor dan pembuatan gudang sementara Kontraktor dan Toilet untuk
pekerja (termasuk pada tiap-tiap lantai) dilapangan dan berikut pembersihan,
perawatan/pemeliharaanya selama pelaksanaan - pelaksanaan dan memindah-
mindahkan dalam lokasi pekerjaan bila ada perintah dan membongkar selesai
pekerjaan dan memperbaiki/merapikan bekas lokasinya
Terbilang :
RENCANA ANGGARAN BIAYA STRUKTUR
PLAZA MUSTIKA - KAB. TASIKMALAYA
ANGGARAN TAHUN 2020 / 2021
NO. URAIAN KERJA UNIT HARGA SATUAN JUMLAH HARGA TOTAL HARGA
1 2 3 4 5=3x4 6
A PEKERJAAN STRUKTUR BAWAH
A. I PEKERJAAN TANAH
1 Pembersihan lahan dari sampah-sampah, bekas bobokan tiang pancang, semak-semak, Provisional 1,740.00 m² Rp 2,500 Rp 4,350,000.00
belukar, ilalang dan pohon-pohon kecil sehingga bersih dan siap untuk dipergunakan
Pekerjaan galian tanah untuk struktur bawah, disekelilingnya sesuai spesifikasi dan
2
gambar pada : Provisional
- Basement 4,266.10 m³ Rp 70,000 Rp 298,627,000.00
- Pile cap 464.00 m³ Rp 70,000 Rp 32,480,000.00
- Sloof TB 1, TB 2 73.32 m³ Rp 70,000 Rp 5,132,400.00
- Pelat lantai 230.60 m³ Rp 70,000 Rp 16,142,000.00
Pekerjaan pasir urug tebal 100 mm termasuk pemadatan dibawah sesuai spesifikasi dan
5
gambar di bawah:
- Pile cap PC.1 18.00 m³ Rp 175,000 Rp 3,150,000.00
- Pile cap PC.2 1.60 m³ Rp 175,000 Rp 280,000.00
- Pile cap PC.3 3.60 m³ Rp 175,000 Rp 630,000.00
Pekerjaan lantai kerja tebal 50 mm dengan beton fc' 10 Mpa sesuai spesifikasi
6
dangambar dibawah :
- Pile cap PC.1 9.00 m³ Rp 800,000 Rp 7,200,000.00
- Pile cap PC.2 0.80 m³ Rp 800,000 Rp 640,000.00
- Pile cap PC.3 1.80 m³ Rp 800,000 Rp 1,440,000.00
7 Pekerjaan bobokan tiang pancang sampai cut of level tanah termasuk buang puing keluar Provisional
proyek dan perapihannya untuk sambungan pilecap sesuai spesifikasi dan gambar
- Pile cap PC.1 180.00 ttk Rp 75,000 Rp 13,500,000.00
- Pile cap PC.2 16.00 ttk Rp 75,000 Rp 1,200,000.00
- Pile cap PC.3 24.00 ttk Rp 75,000 Rp 1,800,000.00
Pekerjaan beton mutu fc' 30 MPa (max. Flay Ash 10%) (max. Flay Ash 10%) dengan
1 termasuk pemasangan waterplack setiap sambungan pengecoran sesuai spesifikasi dan
gambar pada :
- Pile Cap 95.40 m³ Rp 1,100,000 Rp 104,941,100.00
- Tie Beam 38.19 m³ Rp 1,100,000 Rp 42,006,250.00
2 Pekerjaan pembesian BJTD 40 dan BJTP 24 sesuai spesifikasi dan gambar pada :
- Pile Cap 15,025.66 kg Rp 13,500 Rp 202,846,376.25
- Tie Beam 6,202.27 kg Rp 13,500 Rp 83,730,707.62
- Plat Lantai Dasar 8,382.55 kg Rp 13,500 Rp 113,164,448.06
NO. URAIAN KERJA UNIT HARGA SATUAN JUMLAH HARGA TOTAL HARGA
1 2 3 4 5=3x4 6
B PEKERJAAN STRUKTUR ATAS
B.I PEKERJAAN BETON
Pekerjaan beton mutu fc' 30 MPa (max. Flay Ash 10%) (max. Flay Ash 10%) dengan
termasuk pemasangan waterplack setiap sambungan pengecoran sesuaispesifikasi dan
gambar pada :
Basement
- Beton Kolom K1 60x60cm 27.65 m³ Rp 1,250,000 Rp 34,560,000.00
- Beton Kolom K2 40x40cm 2.05 m³ Rp 1,250,000 Rp 2,560,000.00
- Beton Plat tangga 6.30 m³ Rp 1,250,000 Rp 7,875,000.00
- Sirwall Lift 5.28 m³ Rp 1,250,000 Rp 6,600,000.00
Rp 51,595,000
Lantai Satu
- Beton Kolom K1 60x60cm 38.88 m³ Rp 1,250,000 Rp 48,600,000.00
- Beton Kolom K2 40x40cm 2.88 m³ Rp 1,250,000 Rp 3,600,000.00
- Beton Balok B2 35x70cm 67.13 m³ Rp 1,100,000 Rp 73,843,000.00
- Beton Balok B3 30x70cm 28.04 m³ Rp 1,100,000 Rp 30,838,500.00
- Beton Balok B4 30x60cm 21.60 m³ Rp 1,100,000 Rp 23,760,000.00
- Beton Plat lantai S1, t=13cm 101.87 m³ Rp 1,100,000 Rp 112,061,950.00
- Beton Plat lantai SD, t=15cm m³ Rp 1,100,000 Rp -
- Beton Plat tangga 6.30 m³ Rp 1,250,000 Rp 7,875,000.00
- Sirwall Lift 5.28 m³ Rp 1,250,000 Rp 6,600,000.00
Rp 307,178,450
Lantai Dua
- Beton Kolom K1 60x60cm 38.88 m³ Rp 1,250,000 Rp 48,600,000.00
- BetonKolom K2 40x40cm 2.88 m³ Rp 1,250,000 Rp 3,600,000.00
- Beton Balok B2 35x70cm 67.13 m³ Rp 1,100,000 Rp 73,843,000.00
- Beton Balok B3 30x70cm 28.04 m³ Rp 1,100,000 Rp 30,838,500.00
- Beton Balok B4 30x60cm 21.60 m³ Rp 1,100,000 Rp 23,760,000.00
- Beton Plat lantai S1, t=13cm 101.87 m³ Rp 1,100,000 Rp 112,061,950.00
- Beton Plat lantai SD, t=15cm m³ Rp 1,100,000 Rp -
- Beton Plat tangga 6.30 m³ Rp 1,250,000 Rp 7,875,000.00
- Sirwall Lift 5.28 m³ Rp 1,250,000 Rp 6,600,000.00
Rp 307,178,450
Lantai Tiga
- Beton Kolom K1 60x60cm 38.88 m³ Rp 1,250,000 Rp 48,600,000.00
- BetonKolom K2 40x40cm m³ Rp 1,250,000 Rp -
- Beton Balok B2 35x70cm 67.13 m³ Rp 1,100,000 Rp 73,843,000.00
- Beton Balok B3 30x70cm 28.04 m³ Rp 1,100,000 Rp 30,838,500.00
- Beton Balok B4 30x60cm 21.60 m³ Rp 1,100,000 Rp 23,760,000.00
- Beton Plat lantai S1, t=13cm 101.87 m³ Rp 1,100,000 Rp 112,061,950.00
- Beton Plat lantai SD2, t=15cm m³ Rp 1,100,000 Rp -
- Beton Plat tangga 6.30 m³ Rp 1,250,000 Rp 7,875,000.00
- Sirwall Lift 5.28 m³ Rp 1,250,000 Rp 6,600,000.00
Rp 303,578,450
RENCANA ANGGARAN BIAYA STRUKTUR
PLAZA MUSTIKA - KAB. TASIKMALAYA
ANGGARAN TAHUN 2020 / 2021
NO. URAIAN KERJA UNIT HARGA SATUAN JUMLAH HARGA TOTAL HARGA
1 2 3 4 5=3x4 6
Lantai Empat
- Beton Kolom K1 60x60cm 38.88 m³ Rp 1,250,000 Rp 48,600,000.00
- BetonKolom K2 40x40cm m³ Rp 1,250,000 Rp -
- Beton Balok B2 35x70cm 53.41 m³ Rp 1,100,000 Rp 58,751,000.00
- Beton Balok B3 30x70cm 23.00 m³ Rp 1,100,000 Rp 25,294,500.00
- Beton Balok B4 30x60cm 17.28 m³ Rp 1,100,000 Rp 19,008,000.00
- Beton Plat lantai S1, t=13cm 80.52 m³ Rp 1,100,000 Rp 88,568,480.00
- Beton Plat lantai SD2, t=15cm m³ Rp 1,100,000 Rp -
- Beton Plat tangga 4.20 m³ Rp 1,250,000 Rp 5,250,000.00
- Sirwall Lift 5.28 m³ Rp 1,250,000 Rp 6,600,000.00
Rp 252,071,980
Lantai Lima
- Beton Kolom K1 60x60cm 38.88 m³ Rp 1,250,000 Rp 48,600,000.00
- BetonKolom K2 40x40cm m³ Rp 1,250,000 Rp -
- Beton Balok B2 35x70cm 53.41 m³ Rp 1,100,000 Rp 58,751,000.00
- Beton Balok B3 30x70cm 23.00 m³ Rp 1,100,000 Rp 25,294,500.00
- Beton Balok B4 30x60cm 17.28 m³ Rp 1,100,000 Rp 19,008,000.00
- Beton Plat lantai S1, t=13cm 80.52 m³ Rp 1,100,000 Rp 88,568,480.00
- Beton Plat lantai SD2, t=15cm m³ Rp 1,100,000 Rp -
- Beton Plat tangga 4.20 m³ Rp 1,250,000 Rp 5,250,000.00
- Sirwall Lift 5.28 m³ Rp 1,250,000 Rp 6,600,000.00
Rp 252,071,980
Lantai Atap
- Beton Balok B2 35x70cm 53.41 m³ Rp 1,100,000 Rp 58,751,000.00
- Beton Balok B3 30x70cm 23.00 m³ Rp 1,100,000 Rp 25,294,500.00
- Beton Balok B4 30x60cm 17.28 m³ Rp 1,100,000 Rp 19,008,000.00
- Beton Plat lantai SD1, t=13cm 80.52 m³ Rp 1,100,000 Rp 88,568,480.00
Rp 191,621,980
SUB JUMLAH B I Rp 1,613,701,290
B.II PEKERJAAN PEMBESIAN
Pekerjaan pembesian BJTD 40 dan BJTP 24 sesuai spesifikasi dan gambar pada :
Basement
- Beton Kolom K1 60x60cm 4,511.35 kg Rp 13,500 Rp 60,903,174.76
- Beton Kolom K2 40x40cm 334.17 kg Rp 13,500 Rp 4,511,346.28
- Beton Plat tangga 691.18 kg Rp 13,500 Rp 9,330,905.81
- Sirwall Lift 828.96 m³ Rp 13,500 Rp 11,190,960.00
Lantai Satu
- Pembesian Kolom K1 60x60cm 6,344.08 kg Rp 13,500 Rp 85,645,089.50
- Pembesian Kolom K2 40x40cm 469.93 kg Rp 13,500 Rp 6,344,080.70
- Pembesian Balok B2 35x70cm 10,859.28 kg Rp 13,500 Rp 146,600,249.45
- Pembesian Balok B3 30x70cm 4,216.74 kg Rp 13,500 Rp 56,926,003.31
- Pembesian Balok B4 30x60cm 2,595.52 kg Rp 13,500 Rp 35,039,569.68
- Pembesian Plat lantai S1, t=13cm 14,097.89 kg Rp 13,500 Rp 190,321,512.01
- Pembesian Plat lantai SD, t=15cm - kg Rp 13,500 Rp -
- Pembesian Plat tangga 691.18 kg Rp 13,500 Rp 9,330,905.81
- Sirwall Lift 828.96 m³ Rp 13,500 Rp 11,190,960.00
Lantai Dua
- Pembesian Kolom K1 60x60cm 6,344.08 kg Rp 13,500 Rp 85,645,089.50
- Pembesian Kolom K2 40x40cm 469.93 kg Rp 13,500 Rp 6,344,080.70
- Pembesian Balok B2 35x70cm 10,859.28 kg Rp 13,500 Rp 146,600,249.45
- Pembesian Balok B3 30x70cm 4,216.74 kg Rp 13,500 Rp 56,926,003.31
- Pembesian Balok B4 30x60cm 2,595.52 kg Rp 13,500 Rp 35,039,569.68
- Pembesian Plat lantai S1, t=13cm 14,097.89 kg Rp 13,500 Rp 190,321,512.01
- Pembesian Plat lantai SD, t=15cm - kg Rp 13,500 Rp -
- Pembesian Plat tangga 691.18 kg Rp 13,500 Rp 9,330,905.81
- Sirwall Lift 828.96 m³ Rp 13,500 Rp 11,190,960.00
RENCANA ANGGARAN BIAYA STRUKTUR
PLAZA MUSTIKA - KAB. TASIKMALAYA
ANGGARAN TAHUN 2020 / 2021
NO. URAIAN KERJA UNIT HARGA SATUAN JUMLAH HARGA TOTAL HARGA
1 2 3 4 5=3x4 6
Lantai Tiga
- Pembesian Kolom K1 60x60cm 6,344.08 kg Rp 13,500 Rp 85,645,089.50
- Pembesian Kolom K2 40x40cm - kg Rp 13,500 Rp -
- Pembesian Balok B2 35x70cm 10,859.28 kg Rp 13,500 Rp 146,600,249.45
- Pembesian Balok B3 30x70cm 4,216.74 kg Rp 13,500 Rp 56,926,003.31
- Pembesian Balok B4 30x60cm 2,595.52 kg Rp 13,500 Rp 35,039,569.68
- Pembesian Plat lantai S1, t=13cm 14,097.89 kg Rp 13,500 Rp 190,321,512.01
- Pembesian Plat lantai SD2, t=15cm - kg Rp 13,500 Rp -
- Pembesian Plat tangga 691.18 kg Rp 13,500 Rp 9,330,905.81
- Sirwall Lift 828.96 m³ Rp 13,500 Rp 11,190,960.00
Lantai Empat
- Pembesian Kolom K1 60x60cm 6,344.08 kg Rp 13,500 Rp 85,645,089.50
- Pembesian Kolom K2 40x40cm - kg Rp 13,500 Rp -
- Pembesian Balok B2 35x70cm 8,639.86 kg Rp 13,500 Rp 116,638,154.67
- Pembesian Balok B3 30x70cm 3,458.68 kg Rp 13,500 Rp 46,692,115.07
- Pembesian Balok B4 30x60cm 2,076.42 kg Rp 13,500 Rp 28,031,655.74
- Pembesian Plat lantai S1, t=13cm 11,142.31 kg Rp 13,500 Rp 150,421,146.78
- Pembesian Plat lantai SD2, t=15cm - kg Rp 13,500 Rp -
- Pembesian Plat tangga 460.79 kg Rp 13,500 Rp 6,220,603.87
- Sirwall Lift 828.96 m³ Rp 13,500 Rp 11,190,960.00
Lantai lima
- Pembesian Kolom K1 60x60cm 6,344.08 kg Rp 13,500 Rp 85,645,089.50
- Pembesian Kolom K2 40x40cm - kg Rp 13,500 Rp -
- Pembesian Balok B2 35x70cm 8,639.86 kg Rp 13,500 Rp 116,638,154.67
- Pembesian Balok B3 30x70cm 3,458.68 kg Rp 13,500 Rp 46,692,115.07
- Pembesian Balok B4 30x60cm 2,076.42 kg Rp 13,500 Rp 28,031,655.74
- Pembesian Plat lantai S1, t=13cm 11,142.31 kg Rp 13,500 Rp 150,421,146.78
- Pembesian Plat lantai SD2, t=15cm - kg Rp 13,500 Rp -
- Pembesian Plat tangga 460.79 kg Rp 13,500 Rp 6,220,603.87
- Sirwall Lift 828.96 m³ Rp 13,500 Rp 11,190,960.00
Lantai Atap
- Pembesian balok B2 35x70cm 8,639.86 m³ Rp 13,500 Rp 116,638,154.67
- Pembesian Balok B3 30x70cm 3,458.68 kg Rp 13,500 Rp 46,692,115.07
- Pembesian Balok B4 30x60cm 2,076.42 kg Rp 13,500 Rp 28,031,655.74
- Pembesian Plat lantai SD1, t=13cm 11,142.31 kg Rp 13,500 Rp 150,421,146.78
SUB JUMLAH B II Rp 2,935,249,941.10
B. III PEKERJAAN BEKISTING
Pekerjaan bekisting fair face sesuai spesifikasi dan gambar pada :
Basement
- Beton Kolom K1 60x60cm 184.32 m² Rp 150,000 Rp 27,648,000.00
- Beton Kolom K2 40x40cm 20.48 m² Rp 150,000 Rp 3,072,000.00
- Beton Plat tangga 73.08 m² Rp 275,000 Rp 20,097,000.00
- Sirwall Lift 67.89 m³ Rp 150,000 Rp 10,182,857.14
Lantai Satu
- Bekisting Kolom K1 60x60cm 259.20 m² Rp 150,000 Rp 38,880,000.00
- Bekisting Kolom K2 40x40cm 28.80 m² Rp 150,000 Rp 4,320,000.00
- Bekisting Balok B2 35x70cm 479.50 m² Rp 150,000 Rp 71,925,000.00
- Bekisting Balok B3 30x70cm 267.00 m² Rp 150,000 Rp 40,050,000.00
- Bekisting Balok B4 30x60cm 216.00 m² Rp 150,000 Rp 32,400,000.00
- Bekisting Plat lantai S1, t=13cm 856.27 m² Rp 275,000 Rp 235,475,185.00
- Bekisting Plat lantai SD, t=15cm m² Rp 275,000 Rp -
- Bekisting Plat tangga 73.08 m² Rp 275,000 Rp 20,097,000.00
- Sirwall Lift 67.89 m³ Rp 150,000 Rp 10,182,857.14
RENCANA ANGGARAN BIAYA STRUKTUR
PLAZA MUSTIKA - KAB. TASIKMALAYA
ANGGARAN TAHUN 2020 / 2021
NO. URAIAN KERJA UNIT HARGA SATUAN JUMLAH HARGA TOTAL HARGA
1 2 3 4 5=3x4 6
Lantai Dua
- Bekisting Kolom K1 60x60cm 230.40 m² Rp 150,000 Rp 34,560,000.00
- Bekisting Kolom K2 40x40cm 25.60 m² Rp 150,000 Rp 3,840,000.00
- Bekisting Balok B2 35x70cm 479.50 m² Rp 150,000 Rp 71,925,000.00
- Bekisting Balok B3 30x70cm 226.95 m² Rp 150,000 Rp 34,042,500.00
- Bekisting Balok B4 30x60cm 180.00 m² Rp 150,000 Rp 27,000,000.00
- Bekisting Plat lantai S1, t=13cm 856.27 m² Rp 275,000 Rp 235,475,185.00
- Bekisting Plat lantai SD, t=15cm m² Rp 275,000 Rp -
- Bekisting Plat tangga 73.08 m² Rp 275,000 Rp 20,097,000.00
- Sirwall Lift 67.89 m³ Rp 150,000 Rp 10,182,857.14
Lantai Tiga
- BekistingKolom K1 60x60cm 259.20 m² Rp 150,000 Rp 38,880,000.00
- Bekisting Kolom K2 40x40cm - m² Rp 150,000 Rp -
- Bekisting Balok B2 35x70cm 479.50 m² Rp 150,000 Rp 71,925,000.00
- Bekisting Balok B3 30x70cm 226.95 m² Rp 150,000 Rp 34,042,500.00
- Bekisting Balok B4 30x60cm 180.00 m² Rp 150,000 Rp 27,000,000.00
- Bekisting Plat lantai S1, t=13cm 856.27 m² Rp 275,000 Rp 235,475,185.00
- Bekisting Plat lantai SD2, t=15cm m² Rp 275,000 Rp -
- Bekisting Plat tangga 73.08 m² Rp 275,000 Rp 20,097,000.00
- Sirwall Lift 67.89 m³ Rp 150,000 Rp 10,182,857.14
Lantai Empat
- BekistingKolom K1 60x60cm 230.40 m² Rp 150,000 Rp 34,560,000.00
- Bekisting Kolom K2 40x40cm - m² Rp 150,000 Rp -
- Bekisting Balok B2 35x70cm 381.50 m² Rp 150,000 Rp 57,225,000.00
- Bekisting Balok B3 30x70cm 186.15 m² Rp 150,000 Rp 27,922,500.00
- Bekisting Balok B4 30x60cm 144.00 m² Rp 150,000 Rp 21,600,000.00
- Bekisting Plat lantai S1, t=13cm 673.18 m² Rp 275,000 Rp 185,123,290.00
- Bekisting Plat lantai SD2, t=15cm m² Rp 275,000 Rp -
- Bekisting Plat tangga 48.72 m² Rp 275,000 Rp 13,398,000.00
Lantai Lima
- BekistingKolom K1 60x60cm 230.40 m² Rp 150,000 Rp 34,560,000.00
- Bekisting Kolom K2 40x40cm m² Rp 150,000 Rp -
- Bekisting Balok B2 35x70cm 381.50 m² Rp 150,000 Rp 57,225,000.00
- Bekisting Balok B3 30x70cm 186.15 m² Rp 150,000 Rp 27,922,500.00
- Bekisting Balok B4 30x60cm 144.00 m² Rp 150,000 Rp 21,600,000.00
- Bekisting Plat lantai S1, t=13cm 673.18 m² Rp 275,000 Rp 185,123,290.00
- Bekisting Plat lantai SD2, t=15cm m² Rp 275,000 Rp -
- Bekisting Plat tangga 48.72 m² Rp 275,000 Rp 13,398,000.00
- Sirwall Lift 67.89 m³ Rp 150,000 Rp 10,182,857.14
Lantai Atap
- Bekisting balok B2 35x70cm 224.00 m³ Rp 150,000 Rp 33,600,000.00
- Bekisting Balok B3 30x70cm 186.15 m² Rp 150,000 Rp 27,922,500.00
- Bekisting Balok B4 30x60cm 144.00 m² Rp 150,000 Rp 21,600,000.00
- Bekisting Plat lantai SD1, t=13cm 673.18 m² Rp 275,000 Rp 185,123,290.00
SUB JUMLAH B III Rp 2,347,141,210.71
C PEKERJAAN PONDASI TC
Extra Pekerjaan Pembuatan Pondasi Tower Craine dan perapihannya
- Pasir Urug dipadatkan dibawah pondasi Provisional 7.20 m³ Rp 175,000 Rp 1,260,000.00
- Pondasi Mutu Beton fc' 25 MPa (max. Flay Ash 10%) termasuk perapihan Provisional 13.50 m³ Rp 1,100,000 Rp 14,850,000.00
- Pembesian Pondasi Provisional 1,440.00 kg Rp 13,500 Rp 19,440,000.00
- Bekisting biasa pada tepi pondasi Provisional 93.60 m² Rp 67,000 Rp 6,271,200.00
SUB JUMLAH C Rp 41,821,200.00
REKAPITULASI
RENCANA ANGGARAN BIAYA ARSITEKTUR
PLAZA MUSTIKA - KAB. TASIKMALAYA
ANGGARAN TAHUN 2020 / 2021
1 2 3 4
B PEKERJAAN ARSITEKTUR
LANTAI BASMENT
I PEKERJAAN DINDING ( OCUPATION WORK) Rp 51,425,000.00
II PEKERJAAN LANTAI ( FLOOR TILE) Rp 145,961,250.00
III PEKERJAAN PLAFOND (EMPLOYMENT CEILING ) Rp 81,684,250.00
IV PEKERJAAN PINTU DAN JENDELA (DOOR WINDOW) Rp 100,050,000.00
V PEKERJAAN PENGECATAN (PAINTING) Rp 88,061,000.00
VI PEKERJAAN TANGGA (STAIR CASE) Rp 27,496,800.00
SUB JUMLAH Rp 494,678,300.00
LANTAI DASAR
I PEKERJAAN DINDING ( OCUPATION WORK) Rp 168,309,600.00
II PEKERJAAN LANTAI ( FLOOR TILE) Rp 321,799,200.00
III PEKERJAAN PLAFOND (EMPLOYMENT CEILING ) Rp 131,370,000.00
IV PEKERJAAN PINTU DAN JENDELA (DOOR WINDOW) Rp 522,270,000.00
V PEKERJAAN PENGECATAN (PAINTING) Rp 78,652,785.00
VI PEKERJAAN TANGGA (STAIR CASE) Rp 27,496,800.00
VII PEKERJAAN TOILET ( SANITAIR TOTO) Rp 65,990,800.00
SUB JUMLAH Rp 1,315,889,185.00
LANTAI 2
I PEKERJAAN DINDING ( OCUPATION WORK) Rp 314,500,000.00
II PEKERJAAN LANTAI ( FLOOR TILE) Rp 232,800,500.00
III PEKERJAAN PLAFOND (EMPLOYMENT CEILING ) Rp 121,942,100.00
IV PEKERJAAN PINTU DAN JENDELA (DOOR WINDOW) Rp 756,140,000.00
V PEKERJAAN PENGECATAN (PAINTING) Rp 74,379,200.00
VI PEKERJAAN TANGGA (STAIR CASE) Rp 13,748,400.00
VII PEKERJAAN TOILET ( SANITAIR TOTO) Rp 81,836,800.00
SUB JUMLAH Rp 1,595,347,000.00
LANTAI 3
I PEKERJAAN DINDING ( OCUPATION WORK) Rp 292,800,000.00
II PEKERJAAN LANTAI ( FLOOR TILE) Rp 189,900,500.00
III PEKERJAAN PLAFOND (EMPLOYMENT CEILING ) Rp 90,187,100.00
IV PEKERJAAN PINTU DAN JENDELA (DOOR WINDOW) Rp 581,900,000.00
V PEKERJAAN PENGECATAN (PAINTING) Rp 101,998,700.00
VI PEKERJAAN TANGGA (STAIR CASE) Rp 13,748,400.00
VII PEKERJAAN TOILET ( SANITAIR TOTO) Rp 71,607,200.00
SUB JUMLAH Rp 1,342,141,900.00
LANTAI 4
I PEKERJAAN DINDING ( OCUPATION WORK) Rp 292,800,000.00
II PEKERJAAN LANTAI ( FLOOR TILE) Rp 189,900,500.00
III PEKERJAAN PLAFOND (EMPLOYMENT CEILING ) Rp 90,187,100.00
IV PEKERJAAN PINTU DAN JENDELA (DOOR WINDOW) Rp 581,900,000.00
V PEKERJAAN PENGECATAN (PAINTING) Rp 101,998,700.00
VI PEKERJAAN TANGGA (STAIR CASE) Rp 13,748,400.00
VII PEKERJAAN TOILET ( SANITAIR TOTO) Rp 71,607,200.00
SUB JUMLAH Rp 1,342,141,900.00
LANTAI 5
I PEKERJAAN DINDING ( OCUPATION WORK) Rp 442,026,000.00
II PEKERJAAN LANTAI ( FLOOR TILE) Rp 189,900,500.00
III PEKERJAAN PLAFOND (EMPLOYMENT CEILING ) Rp 90,187,100.00
IV PEKERJAAN PINTU DAN JENDELA (DOOR WINDOW) Rp 581,900,000.00
V PEKERJAAN PENGECATAN (PAINTING) Rp 101,072,200.00
VI PEKERJAAN TANGGA (STAIR CASE) Rp 13,748,400.00
VII PEKERJAAN TOILET ( SANITAIR TOTO) Rp 71,607,200.00
SUB JUMLAH Rp 1,490,441,400.00
REKAPITULASI
RENCANA ANGGARAN BIAYA ARSITEKTUR
PLAZA MUSTIKA - KAB. TASIKMALAYA
ANGGARAN TAHUN 2020 / 2021
1 2 3 4
LANTAI ATAP/RUANG MESIN
I PEKERJAAN DINDING ( OCUPATION WORK) Rp 35,177,777.78
II PEKERJAAN LANTAI ( FLOOR TILE) Rp 134,840,000.00
III PEKERJAAN PLAFOND (EMPLOYMENT CEILING ) Rp 12,180,000.00
IV PEKERJAAN PINTU DAN JENDELA (DOOR WINDOW) Rp 18,000,000.00
V PEKERJAAN PENGECATAN (PAINTING) Rp 15,600,000.00
SUB JUMLAH Rp 215,797,777.78
KONSTRUKSI ATAP DAN FASAD
I PEKERJAAN ATAP TYPE 1 Rp 123,326,074.00
III PEKERJAAN FASAD Rp 357,200,000.00
SUB JUMLAH Rp 480,526,074.00
PEKERJAAN LAIN-LAIN 413,848,176.84
Jumlah Rp 8,690,811,713.62
Dibulatkan Rp 8,690,000,000.00
RENCANA ANGGARAN BIAYA ARSITEKTUR
PLAZA MUSTIKA - KAB. TASIKMALAYA
ANGGARAN TAHUN 2020 / 2021
1/37
NO. URAIAN KEGIATAN JUMLAH
2/37
NO. URAIAN KEGIATAN JUMLAH
LANTAI 3 Rp 7,901,810
LANTAI 4 Rp 7,901,810
LANTAI 5 Rp 7,901,810
LANTAI TOP Rp 2,478,140
Rp 80,127,880
XIV PEKERJAAN INSTALASI MATV
LANTAI SB Rp 27,342,210
LANTAI 1 Rp 6,408,010
LANTAI 2 Rp 6,094,585
LANTAI 3 Rp 6,094,585
LANTAI 4 Rp 6,094,585
LANTAI 5 Rp 6,094,585
Rp 39,844,805
PEKERJAAN MEKANIKAL
I PEKERJAAN HYDRANT & SPRINKLER
1 PIPA MAIN LINE HYDRANT SPRINKLER
INSTALASI PIPA MAIN LINE & SITE PLAN Rp 259,701,855
INSTALASI PIPA RISER Rp 28,977,200
2 INSTALASI HYDRANT & SPRIKLER
LANTAI SB Rp 61,555,200
LANTAI 1 Rp 42,106,400
LANTAI 2 Rp 37,496,200
LANTAI 3 Rp 37,496,200
LANTAI 4 Rp 37,496,200
LANTAI 5 Rp 37,496,200
Rp 429,836,855
0 - Flow Switch & Drain Ball Valve dia. 25 mm
1 PEKERJAAN PENYAMBUNGAN AIR BERSIH Rp 52,540,459
2 PUMP ROOM Rp 107,167,690
3 SITE PLAN & RISER Rp 83,693,400
4 LAYOUT :
LANTAI SB Rp 22,199,100
LANTAI 1 LAYOUT & TOILET Rp 15,852,900
LANTAI 2 LAYOUT & TOILET Rp 15,444,800
LANTAI 3 LAYOUT & TOILET Rp 15,444,800
LANTAI 4 LAYOUT & TOILET Rp 15,444,800
LANTAI 5 LAYOUT & TOILET Rp 15,444,800
TOP FLOOR Rp 136,323,320
Rp 479,556,069
3/37
NO. URAIAN KEGIATAN JUMLAH
4/37
RENCANA ANGGARAN BIAYA
NAMA KEGIATAN : Pembangunan PLAZA MUSTIKA
LOKASI KEGIATAN : Kabupaten Tasikmalaya
ANGGARAN : 2020 / 2021
1 2 3 Rp 4 Rp 5
2. GEDUNG
C. MEKANIKAL & ELEKTRIKAL
PEKERJAAN ELEKTRIKAL
A ELEKTRIKAL
I PEKERJAAN PANEL
1 - Panel MDP + Capacitor Bank incl. ATS 1 unit Rp 52,500,000 Rp 52,500,000
2 - Panel MDP Gedung 1 unit Rp 16,100,000 Rp 16,100,000
3 - Panel Pompa AB 1 unit Rp 8,400,000 Rp 8,400,000
4 - Panel Utama AC 1 unit Rp 37,100,000 Rp 37,100,000
5 - Panel STP 2 1 unit Rp 4,060,000 Rp 4,060,000
6 - Panel Lift-1 2 unit Rp 7,560,000 Rp 15,120,000
7 - PP-Lantai SB 1 unit Rp 9,450,000 Rp 9,450,000
4 - PP-Lantai 1 1 unit Rp 9,590,000 Rp 9,590,000
5 - PP-Lantai 2 1 unit Rp 9,205,000 Rp 9,205,000
6 - PP-Lantai 3 1 unit Rp 9,590,000 Rp 9,590,000
8 - PP-Lantai 4 1 unit Rp 9,205,000 Rp 9,205,000
9 - PP-Lantai 5 1 unit Rp 9,590,000 Rp 9,590,000
10 - PP-Atap 1 unit Rp 8,330,000 Rp 8,330,000
11 - PP-Elektronik 1 unit Rp 6,545,000 Rp 6,545,000
12 - MCB Box lantai 2 - Lantai 5 70 unit Rp 560,000 Rp 39,200,000
Rp 243,985,000
5/37
NO JENIS PEKERJAAN VOLUME HARGA SATUAN JUMLAH
1 2 3 Rp 4 Rp 5
- PP-STP-2 NYY 4x6 mm² + BC 6 mm² 70 m' Rp 36,400 Rp 2,548,000
4 Kabel Feeder dari Panel Lantai Ke MCB Box
- MCB BOX (Kamar Hotel ) NYM 3x4 mm² 2,500 m' Rp 14,700 Rp 36,750,000
Rp 509,395,493
III PEKERJAAN PENERANGAN DAN STOP KONTAK
Pekerjaan Instalasi kabel NYM 3x2,5 mm2 lengkap dlm conduit high impact 20 mm
1 LANTAI SB
- Lampu TBS LED 1x19 W, Lauvre Mirror 38 bh Rp 448,000 Rp 17,024,000
- Down Light LED 9 W 28 bh Rp 91,000 Rp 2,548,000
- Down Light LED 9 W + Bateray 10 bh Rp 455,000 Rp 4,550,000
- Down Light LED 9 W Out Bow 32 bh Rp 165,200 Rp 5,286,400
- Lampu Baret LED 9 W 36 bh Rp 435,190 Rp 15,666,840
- Lampu Taman 25 bh Rp 367,570 Rp 9,189,250
- Exit Lamp - LED 2 bh Rp 672,525 Rp 1,345,050
- Ceiling Fan 8 bh Rp 547,575 Rp 4,380,600
- Stop Kontak 1 Phase 16 bh Rp 34,440 Rp 551,040
- Saklar Tunggal 15 bh Rp 27,020 Rp 405,300
- Saklar Ganda 10 bh Rp 32,410 Rp 324,100
- Saklar Hotel 3 bh Rp 35,630 Rp 106,890
- Grit Switch 8 Gang 1 bh Rp 213,325 Rp 213,325
- Instalasi Penerangan 182 ttk Rp 140,000 Rp 25,480,000
- Instalasi Stop Kontak 16 ttk Rp 140,000 Rp 2,240,000
- Instalasi Ceiling Fan 8 ttk Rp 140,000 Rp 1,120,000
- Instalasi lampu taman 25 ttk Rp 280,000 Rp 7,000,000
- Instalai pemipaan ceilling fan PVC D 4" 81 m Rp 64,750 Rp 5,244,750
- Flexibel Round duct 4" 8 bh Rp 112,000 Rp 896,000
- Accessories, fiting dan support 1 lot Rp 840,000 Rp 840,000
Rp 104,411,545
1 LANTAI 1
- Lampu TBS LED 1x19 W, Lauvre Mirror 38 bh Rp 448,000 Rp 17,024,000
- Down Light LED 9 W 28 bh Rp 91,000 Rp 2,548,000
- Down Light LED 9 W + Bateray 10 bh Rp 455,000 Rp 4,550,000
- Down Light LED 9 W Out Bow 32 bh Rp 165,200 Rp 5,286,400
- Lampu Baret LED 9 W 36 bh Rp 435,190 Rp 15,666,840
- Lampu Taman 25 bh Rp 367,570 Rp 9,189,250
- Exit Lamp - LED 2 bh Rp 672,525 Rp 1,345,050
- Ceiling Fan 8 bh Rp 547,575 Rp 4,380,600
- Stop Kontak 1 Phase 16 bh Rp 34,440 Rp 551,040
- Saklar Tunggal 15 bh Rp 27,020 Rp 405,300
- Saklar Ganda 10 bh Rp 32,410 Rp 324,100
- Saklar Hotel 3 bh Rp 35,630 Rp 106,890
- Grit Switch 8 Gang 1 bh Rp 213,325 Rp 213,325
- Instalasi Penerangan 182 ttk Rp 140,000 Rp 25,480,000
- Instalasi Stop Kontak 16 ttk Rp 140,000 Rp 2,240,000
- Instalasi Ceiling Fan 8 ttk Rp 140,000 Rp 1,120,000
- Instalasi lampu taman 25 ttk Rp 280,000 Rp 7,000,000
- Instalai pemipaan ceilling fan PVC D 4" 81 m Rp 64,750 Rp 5,244,750
- Flexibel Round duct 4" 8 bh Rp 112,000 Rp 896,000
- Accessories, fiting dan support 1 lot Rp 840,000 Rp 840,000
Rp 104,411,545
1 LANTAI 2
- Lampu TBS LED 1x19 W, Lauvre Mirror 38 bh Rp 448,000 Rp 17,024,000
- Down Light LED 9 W 28 bh Rp 91,000 Rp 2,548,000
- Down Light LED 9 W + Bateray 10 bh Rp 455,000 Rp 4,550,000
- Down Light LED 9 W Out Bow 32 bh Rp 165,200 Rp 5,286,400
- Lampu Baret LED 9 W 36 bh Rp 435,190 Rp 15,666,840
6/37
NO JENIS PEKERJAAN VOLUME HARGA SATUAN JUMLAH
1 2 3 Rp 4 Rp 5
- Lampu Taman 25 bh Rp 367,570 Rp 9,189,250
- Exit Lamp - LED 2 bh Rp 672,525 Rp 1,345,050
- Ceiling Fan 8 bh Rp 547,575 Rp 4,380,600
- Stop Kontak 1 Phase 16 bh Rp 34,440 Rp 551,040
- Saklar Tunggal 15 bh Rp 27,020 Rp 405,300
- Saklar Ganda 10 bh Rp 32,410 Rp 324,100
- Saklar Hotel 3 bh Rp 35,630 Rp 106,890
- Grit Switch 8 Gang 1 bh Rp 213,325 Rp 213,325
- Instalasi Penerangan 182 ttk Rp 140,000 Rp 25,480,000
- Instalasi Stop Kontak 16 ttk Rp 140,000 Rp 2,240,000
- Instalasi Ceiling Fan 8 ttk Rp 140,000 Rp 1,120,000
- Instalasi lampu taman 25 ttk Rp 280,000 Rp 7,000,000
- Instalai pemipaan ceilling fan PVC D 4" 81 m Rp 64,750 Rp 5,244,750
- Flexibel Round duct 4" 8 bh Rp 112,000 Rp 896,000
- Accessories, fiting dan support 1 lot Rp 840,000 Rp 840,000
Kamar :
- Lampu Wastafel LED 1x8 W 10 bh Rp 261,870 Rp 2,618,700
- Lampu Tempat Tidur, LED T5 8 W 20 bh Rp 76,790 Rp 1,535,800
- Down Light LED 9 W 20 bh Rp 91,000 Rp 1,820,000
- Lampu Downlight dia 6,5 cm 18 bh Rp 91,700 Rp 1,650,600
- Lampu LED Strip 53 m Rp 175,000 Rp 9,275,000
- Lampu Downlight Sorot LED 5 Watt (untuk lukisan) 12 bh Rp 52,500 Rp 630,000
- Lampu Downlight Sorot LED 3 Watt 6 bh Rp 56,070 Rp 336,420
- Lampu Baret LED 9 W 10 bh Rp 435,190 Rp 4,351,900
- Lampu Dinding LED 9 W 20 bh Rp 354,305 Rp 7,086,100
- Ceiling Fan 10 bh Rp 547,575 Rp 5,475,750
- Stop Kontak 1 Phase 40 bh Rp 34,440 Rp 1,377,600
- Saklar Tunggal 20 bh Rp 27,020 Rp 540,400
- Saklar Ganda 33 bh Rp 32,410 Rp 1,069,530
- Key Tag 10 set Rp 219,100 Rp 2,191,000
- Door Bell / DND 10 set Rp 166,390 Rp 1,663,900
- Bell + Instalasi 10 set Rp 209,790 Rp 2,097,900
- Instalasi Penerangan 80 ttk Rp 140,000 Rp 11,200,000
- Instalasi Stop Kontak 40 ttk Rp 140,000 Rp 5,600,000
- Instalasi Ceiling Fan 10 ttk Rp 140,000 Rp 1,400,000
- Instalai pemipaan ceilling fan PVC D 4" 45 m Rp 64,750 Rp 2,913,750
- Flexibel Round duct 4" 10 bh Rp 112,000 Rp 1,120,000
- Accessories, fiting dan support 1 lot Rp 1,050,000 Rp 1,050,000
Rp 171,415,895
1 LANTAI 3
- Lampu TBS LED 1x19 W, Lauvre Mirror 38 bh Rp 448,000 Rp 17,024,000
- Down Light LED 9 W 28 bh Rp 91,000 Rp 2,548,000
- Down Light LED 9 W + Bateray 10 bh Rp 455,000 Rp 4,550,000
- Down Light LED 9 W Out Bow 32 bh Rp 165,200 Rp 5,286,400
- Lampu Baret LED 9 W 36 bh Rp 435,190 Rp 15,666,840
- Lampu Taman 25 bh Rp 367,570 Rp 9,189,250
- Exit Lamp - LED 2 bh Rp 672,525 Rp 1,345,050
- Ceiling Fan 8 bh Rp 547,575 Rp 4,380,600
- Stop Kontak 1 Phase 16 bh Rp 34,440 Rp 551,040
7/37
NO JENIS PEKERJAAN VOLUME HARGA SATUAN JUMLAH
1 2 3 Rp 4 Rp 5
- Saklar Tunggal 15 bh Rp 27,020 Rp 405,300
- Saklar Ganda 10 bh Rp 32,410 Rp 324,100
- Saklar Hotel 3 bh Rp 35,630 Rp 106,890
- Grit Switch 8 Gang 1 bh Rp 213,325 Rp 213,325
- Instalasi Penerangan 182 ttk Rp 140,000 Rp 25,480,000
- Instalasi Stop Kontak 16 ttk Rp 140,000 Rp 2,240,000
- Instalasi Ceiling Fan 8 ttk Rp 140,000 Rp 1,120,000
- Instalasi lampu taman 25 ttk Rp 280,000 Rp 7,000,000
- Instalai pemipaan ceilling fan PVC D 4" 81 m Rp 64,750 Rp 5,244,750
- Flexibel Round duct 4" 8 bh Rp 112,000 Rp 896,000
- Accessories, fiting dan support 1 lot Rp 840,000 Rp 840,000
Kamar :
- Lampu Wastafel LED 1x8 W 10 bh Rp 261,870 Rp 2,618,700
- Lampu Tempat Tidur, LED T5 8 W 20 bh Rp 76,790 Rp 1,535,800
- Down Light LED 9 W 20 bh Rp 91,000 Rp 1,820,000
- Lampu Downlight dia 6,5 cm 18 bh Rp 91,700 Rp 1,650,600
- Lampu LED Strip 53 m Rp 175,000 Rp 9,275,000
- Lampu Downlight Sorot LED 5 Watt (untuk lukisan) 12 bh Rp 52,500 Rp 630,000
- Lampu Downlight Sorot LED 3 Watt 6 bh Rp 56,070 Rp 336,420
- Lampu Baret LED 9 W 10 bh Rp 435,190 Rp 4,351,900
- Lampu Dinding LED 9 W 20 bh Rp 354,305 Rp 7,086,100
- Ceiling Fan 10 bh Rp 547,575 Rp 5,475,750
- Stop Kontak 1 Phase 40 bh Rp 34,440 Rp 1,377,600
- Saklar Tunggal 20 bh Rp 27,020 Rp 540,400
- Saklar Ganda 33 bh Rp 32,410 Rp 1,069,530
- Key Tag 10 set Rp 219,100 Rp 2,191,000
- Door Bell / DND 10 set Rp 166,390 Rp 1,663,900
- Bell + Instalasi 10 set Rp 209,790 Rp 2,097,900
- Instalasi Penerangan 80 ttk Rp 140,000 Rp 11,200,000
- Instalasi Stop Kontak 40 ttk Rp 140,000 Rp 5,600,000
- Instalasi Ceiling Fan 10 ttk Rp 140,000 Rp 1,400,000
- Instalai pemipaan ceilling fan PVC D 4" 45 m Rp 64,750 Rp 2,913,750
- Flexibel Round duct 4" 10 bh Rp 112,000 Rp 1,120,000
- Accessories, fiting dan support 1 lot Rp 1,050,000 Rp 1,050,000
Rp 171,415,895
1 LANTAI 4
- Lampu TBS LED 1x19 W, Lauvre Mirror 38 bh Rp 448,000 Rp 17,024,000
- Down Light LED 9 W 28 bh Rp 91,000 Rp 2,548,000
- Down Light LED 9 W + Bateray 10 bh Rp 455,000 Rp 4,550,000
- Down Light LED 9 W Out Bow 32 bh Rp 165,200 Rp 5,286,400
- Lampu Baret LED 9 W 36 bh Rp 435,190 Rp 15,666,840
- Lampu Taman 25 bh Rp 367,570 Rp 9,189,250
- Exit Lamp - LED 2 bh Rp 672,525 Rp 1,345,050
- Ceiling Fan 8 bh Rp 547,575 Rp 4,380,600
- Stop Kontak 1 Phase 16 bh Rp 34,440 Rp 551,040
- Saklar Tunggal 15 bh Rp 27,020 Rp 405,300
- Saklar Ganda 10 bh Rp 32,410 Rp 324,100
- Saklar Hotel 3 bh Rp 35,630 Rp 106,890
- Grit Switch 8 Gang 1 bh Rp 213,325 Rp 213,325
- Instalasi Penerangan 182 ttk Rp 140,000 Rp 25,480,000
- Instalasi Stop Kontak 16 ttk Rp 140,000 Rp 2,240,000
- Instalasi Ceiling Fan 8 ttk Rp 140,000 Rp 1,120,000
- Instalasi lampu taman 25 ttk Rp 280,000 Rp 7,000,000
8/37
NO JENIS PEKERJAAN VOLUME HARGA SATUAN JUMLAH
1 2 3 Rp 4 Rp 5
- Instalai pemipaan ceilling fan PVC D 4" 81 m Rp 64,750 Rp 5,244,750
- Flexibel Round duct 4" 8 bh Rp 112,000 Rp 896,000
- Accessories, fiting dan support 1 lot Rp 840,000 Rp 840,000
Kamar :
- Lampu Wastafel LED 1x8 W 10 bh Rp 261,870 Rp 2,618,700
- Lampu Tempat Tidur, LED T5 8 W 20 bh Rp 76,790 Rp 1,535,800
- Down Light LED 9 W 20 bh Rp 91,000 Rp 1,820,000
- Lampu Downlight dia 6,5 cm 18 bh Rp 91,700 Rp 1,650,600
- Lampu LED Strip 53 m Rp 175,000 Rp 9,275,000
- Lampu Downlight Sorot LED 5 Watt (untuk lukisan) 12 bh Rp 52,500 Rp 630,000
- Lampu Downlight Sorot LED 3 Watt 6 bh Rp 56,070 Rp 336,420
- Lampu Baret LED 9 W 10 bh Rp 435,190 Rp 4,351,900
- Lampu Dinding LED 9 W 20 bh Rp 354,305 Rp 7,086,100
- Ceiling Fan 10 bh Rp 547,575 Rp 5,475,750
- Stop Kontak 1 Phase 40 bh Rp 34,440 Rp 1,377,600
- Saklar Tunggal 20 bh Rp 27,020 Rp 540,400
- Saklar Ganda 33 bh Rp 32,410 Rp 1,069,530
- Key Tag 10 set Rp 219,100 Rp 2,191,000
- Door Bell / DND 10 set Rp 166,390 Rp 1,663,900
- Bell + Instalasi 10 set Rp 209,790 Rp 2,097,900
- Instalasi Penerangan 80 ttk Rp 140,000 Rp 11,200,000
- Instalasi Stop Kontak 40 ttk Rp 140,000 Rp 5,600,000
- Instalasi Ceiling Fan 10 ttk Rp 140,000 Rp 1,400,000
- Instalai pemipaan ceilling fan PVC D 4" 45 m Rp 64,750 Rp 2,913,750
- Flexibel Round duct 4" 10 bh Rp 112,000 Rp 1,120,000
- Accessories, fiting dan support 1 lot Rp 1,050,000 Rp 1,050,000
Rp 171,415,895
-
1 LANTAI 5
- Lampu TBS LED 1x19 W, Lauvre Mirror 38 bh Rp 448,000 Rp 17,024,000
- Down Light LED 9 W 28 bh Rp 91,000 Rp 2,548,000
- Down Light LED 9 W + Bateray 10 bh Rp 455,000 Rp 4,550,000
- Down Light LED 9 W Out Bow 32 bh Rp 165,200 Rp 5,286,400
- Lampu Baret LED 9 W 36 bh Rp 435,190 Rp 15,666,840
- Lampu Taman 25 bh Rp 367,570 Rp 9,189,250
- Exit Lamp - LED 2 bh Rp 672,525 Rp 1,345,050
- Ceiling Fan 8 bh Rp 547,575 Rp 4,380,600
- Stop Kontak 1 Phase 16 bh Rp 34,440 Rp 551,040
- Saklar Tunggal 15 bh Rp 27,020 Rp 405,300
- Saklar Ganda 10 bh Rp 32,410 Rp 324,100
- Saklar Hotel 3 bh Rp 35,630 Rp 106,890
- Grit Switch 8 Gang 1 bh Rp 213,325 Rp 213,325
- Instalasi Penerangan 182 ttk Rp 140,000 Rp 25,480,000
- Instalasi Stop Kontak 16 ttk Rp 140,000 Rp 2,240,000
- Instalasi Ceiling Fan 8 ttk Rp 140,000 Rp 1,120,000
- Instalasi lampu taman 25 ttk Rp 280,000 Rp 7,000,000
- Instalai pemipaan ceilling fan PVC D 4" 81 m Rp 64,750 Rp 5,244,750
- Flexibel Round duct 4" 8 bh Rp 112,000 Rp 896,000
- Accessories, fiting dan support 1 lot Rp 840,000 Rp 840,000
Kamar :
- Lampu Wastafel LED 1x8 W 10 bh Rp 261,870 Rp 2,618,700
- Lampu Tempat Tidur, LED T5 8 W 20 bh Rp 76,790 Rp 1,535,800
- Down Light LED 9 W 20 bh Rp 91,000 Rp 1,820,000
- Lampu Downlight dia 6,5 cm 18 bh Rp 91,700 Rp 1,650,600
9/37
NO JENIS PEKERJAAN VOLUME HARGA SATUAN JUMLAH
1 2 3 Rp 4 Rp 5
- Lampu LED Strip 53 m Rp 175,000 Rp 9,275,000
- Lampu Downlight Sorot LED 5 Watt (untuk lukisan) 12 bh Rp 52,500 Rp 630,000
- Lampu Downlight Sorot LED 3 Watt 6 bh Rp 56,070 Rp 336,420
- Lampu Baret LED 9 W 10 bh Rp 435,190 Rp 4,351,900
- Lampu Dinding LED 9 W 20 bh Rp 354,305 Rp 7,086,100
- Ceiling Fan 10 bh Rp 547,575 Rp 5,475,750
- Stop Kontak 1 Phase 40 bh Rp 34,440 Rp 1,377,600
- Saklar Tunggal 20 bh Rp 27,020 Rp 540,400
- Saklar Ganda 33 bh Rp 32,410 Rp 1,069,530
- Key Tag 10 set Rp 219,100 Rp 2,191,000
- Door Bell / DND 10 set Rp 166,390 Rp 1,663,900
- Bell + Instalasi 10 set Rp 209,790 Rp 2,097,900
- Instalasi Penerangan 80 ttk Rp 140,000 Rp 11,200,000
- Instalasi Stop Kontak 40 ttk Rp 140,000 Rp 5,600,000
- Instalasi Ceiling Fan 10 ttk Rp 140,000 Rp 1,400,000
- Instalai pemipaan ceilling fan PVC D 4" 45 m Rp 64,750 Rp 2,913,750
- Flexibel Round duct 4" 10 bh Rp 112,000 Rp 1,120,000
- Accessories, fiting dan support 1 lot Rp 1,050,000 Rp 1,050,000
Rp 171,415,895
4 TOP FLOOR
- Lampu TKO / TMS / Balk 1x18 W 3 bh Rp 197,400 Rp 592,200
- Lampu Baret LED 9 W 6 bh Rp 435,190 Rp 2,611,140
- Stop Kontak 1 Phase 4 bh Rp 34,440 Rp 137,760
- Saklar Tunggal 1 bh Rp 27,020 Rp 27,020
- Saklar Ganda 2 bh Rp 32,410 Rp 64,820
- Instalasi Penerangan 9 ttk Rp 140,000 Rp 1,260,000
- Instalasi Stop Kontak 4 ttk Rp 140,000 Rp 560,000
Rp 5,252,940
IV PEKERJAAN TRAY & LADDER
Pemasangan Tray & Ladder lengkap dengam support & assesorienys
1 LANTAI SB
- Ledder 400x100 mm 34 m Rp 210,000 Rp 7,140,000
- Kabel tray elektrikal 400 x 100 44 m Rp 280,000 Rp 12,320,000
- Kabel tray elektrikal 300 x 100 56 m Rp 215,460 Rp 12,065,760
- Kabel tray elektronik 300 x 100 44 m Rp 230,370 Rp 10,136,280
- Kabel tray elektronik 200 x 100 56 m Rp 149,590 Rp 8,377,040
Rp 50,039,080
2 LANTAI 1
- Ledder 400x100 mm 12 m Rp 210,000 Rp 2,520,000
- Kabel tray elektrikal 300 x 100 56 m Rp 215,460 Rp 12,065,760
- Kabel tray elektronik 200 x 100 56 m Rp 149,590 Rp 8,377,040
Rp 22,962,800
3 LANTAI 2
- Ledder 400x100 mm 12 m Rp 210,000 Rp 2,520,000
- Kabel tray elektrikal 300 x 100 56 m Rp 215,460 Rp 12,065,760
- Kabel tray elektronik 200 x 100 56 m Rp 149,590 Rp 8,377,040
Rp 22,962,800
4 LANTAI 3
- Ledder 400x100 mm 12 m Rp 210,000 Rp 2,520,000
- Kabel tray elektrikal 300 x 100 56 m Rp 215,460 Rp 12,065,760
- Kabel tray elektronik 200 x 100 56 m Rp 149,590 Rp 8,377,040
Rp 22,962,800
5 LANTAI 4
- Ledder 400x100 mm 12 m Rp 210,000 Rp 2,520,000
- Kabel tray elektrikal 300 x 100 56 m Rp 215,460 Rp 12,065,760
- Kabel tray elektronik 200 x 100 56 m Rp 149,590 Rp 8,377,040
Rp 22,962,800
10/37
NO JENIS PEKERJAAN VOLUME HARGA SATUAN JUMLAH
1 2 3 Rp 4 Rp 5
6 LANTAI 5
- Ledder 400x100 mm 12 m Rp 210,000 Rp 2,520,000
- Kabel tray elektrikal 300 x 100 56 m Rp 215,460 Rp 12,065,760
- Kabel tray elektronik 200 x 100 56 m Rp 149,590 Rp 8,377,040
Rp 22,962,800
B. LANTAI - 1
1 OU-1.A Outdoor Unit
- Capacity : 102,400 Btuh 1 unit Rp 57,400,000 Rp 57,400,000
2 IU-1.A-13 Wall Mounted
- Capacity : 12,300 Btuh 1 unit Rp 3,920,000 Rp 3,920,000
3 IU-1.A Wall Mounted
- Capacity : 7,500 Btuh 12 unit Rp 3,500,000 Rp 42,000,000
4 Branch / Refnet Joint T-02 3 bh Rp 1,050,000 Rp 3,150,000
5 Branch / Refnet Joint T-01 9 bh Rp 1,022,000 Rp 9,198,000
6 Wireless - Remote Control 13 bh Rp 227,500 Rp 2,957,500
7 OU-1.B Outdoor Unit
- Capacity : 153,500 Btuh 1 unit Rp 81,200,000 Rp 81,200,000
8 OU-1.B-1 Medium Static Pressure Duct
- Capacity : 38,200 Btuh 1 unit Rp 6,650,000 Rp 6,650,000
9 IU-1.B-2, 9 Wall Mounted
- Capacity : 12,300 Btuh 2 unit Rp 3,920,000 Rp 7,840,000
10 IU-1.B Wall Mounted
- Capacity : 7,500 Btuh 12 unit Rp 3,500,000 Rp 42,000,000
11 Branch / Refnet Joint T-03 6 bh Rp 1,085,000 Rp 6,510,000
12 Branch / Refnet Joint T-02 7 bh Rp 1,085,000 Rp 7,595,000
13 Branch / Refnet Joint T-01 1 bh Rp 1,085,000 Rp 1,085,000
14 Wired - Remote Control 1 bh Rp 224,840 Rp 224,840
15 Wireless - Remote Control 14 bh Rp 235,130 Rp 3,291,820
16 Pemasangan Peralatan Utama Lt. 1 1 lot Rp 21,000,000 Rp 21,000,000
lengkap dengan support & accessories
17 Material Bantu 1 lot Rp 5,438,685 Rp 5,438,685
19 Freon R 410 A 2 can Rp 4,105,122 Rp 8,210,244
Rp 309,671,089
B. LANTAI - 2
1 OU-1.A Outdoor Unit
- Capacity : 102,400 Btuh 1 unit Rp 57,400,000 Rp 57,400,000
2 IU-1.A-13 Wall Mounted
- Capacity : 12,300 Btuh 1 unit Rp 3,920,000 Rp 3,920,000
3 IU-1.A Wall Mounted
- Capacity : 7,500 Btuh 12 unit Rp 3,500,000 Rp 42,000,000
4 Branch / Refnet Joint T-02 3 bh Rp 1,050,000 Rp 3,150,000
5 Branch / Refnet Joint T-01 9 bh Rp 1,022,000 Rp 9,198,000
6 Wireless - Remote Control 13 bh Rp 227,500 Rp 2,957,500
7 OU-1.B Outdoor Unit
- Capacity : 153,500 Btuh 1 unit Rp 81,200,000 Rp 81,200,000
8 OU-1.B-1 Medium Static Pressure Duct
- Capacity : 38,200 Btuh 1 unit Rp 6,650,000 Rp 6,650,000
9 IU-1.B-2, 9 Wall Mounted
- Capacity : 12,300 Btuh 2 unit Rp 3,920,000 Rp 7,840,000
11/37
NO JENIS PEKERJAAN VOLUME HARGA SATUAN JUMLAH
1 2 3 Rp 4 Rp 5
10 IU-1.B Wall Mounted
- Capacity : 7,500 Btuh 14 unit Rp 3,500,000 Rp 49,000,000
11 Branch / Refnet Joint T-03 6 bh Rp 1,085,000 Rp 6,510,000
12 Branch / Refnet Joint T-02 7 bh Rp 1,085,000 Rp 7,595,000
13 Branch / Refnet Joint T-01 1 bh Rp 1,085,000 Rp 1,085,000
14 Wired - Remote Control 1 bh Rp 224,840 Rp 224,840
15 Wireless - Remote Control 14 bh Rp 235,130 Rp 3,291,820
16 Pemasangan Peralatan Utama Lt. 1 1 lot Rp 21,000,000 Rp 21,000,000
lengkap dengan support & accessories
17 Material Bantu 1 lot Rp 5,438,685 Rp 5,438,685
19 Freon R 410 A 2 can Rp 4,105,122 Rp 8,210,244
Rp 316,671,089
B. LANTAI - 3
1 OU-1.A Outdoor Unit
- Capacity : 102,400 Btuh 1 unit Rp 57,400,000 Rp 57,400,000
2 IU-1.A-13 Wall Mounted
- Capacity : 12,300 Btuh 1 unit Rp 3,920,000 Rp 3,920,000
3 IU-1.A Wall Mounted
- Capacity : 7,500 Btuh 14 unit Rp 3,500,000 Rp 49,000,000
4 Branch / Refnet Joint T-02 3 bh Rp 1,050,000 Rp 3,150,000
5 Branch / Refnet Joint T-01 9 bh Rp 1,022,000 Rp 9,198,000
6 Wireless - Remote Control 13 bh Rp 227,500 Rp 2,957,500
7 OU-1.B Outdoor Unit
- Capacity : 153,500 Btuh 1 unit Rp 81,200,000 Rp 81,200,000
8 OU-1.B-1 Medium Static Pressure Duct
- Capacity : 38,200 Btuh 1 unit Rp 6,650,000 Rp 6,650,000
9 IU-1.B-2, 9 Wall Mounted
- Capacity : 12,300 Btuh 2 unit Rp 3,920,000 Rp 7,840,000
10 IU-1.B Wall Mounted
- Capacity : 7,500 Btuh 12 unit Rp 3,500,000 Rp 42,000,000
11 Branch / Refnet Joint T-03 6 bh Rp 1,085,000 Rp 6,510,000
12 Branch / Refnet Joint T-02 7 bh Rp 1,085,000 Rp 7,595,000
13 Branch / Refnet Joint T-01 1 bh Rp 1,085,000 Rp 1,085,000
14 Wired - Remote Control 1 bh Rp 224,840 Rp 224,840
15 Wireless - Remote Control 14 bh Rp 235,130 Rp 3,291,820
16 Pemasangan Peralatan Utama Lt. 1 1 lot Rp 21,000,000 Rp 21,000,000
lengkap dengan support & accessories
17 Material Bantu 1 lot Rp 5,438,685 Rp 5,438,685
19 Freon R 410 A 2 can Rp 4,105,122 Rp 8,210,244
Rp 316,671,089
B. LANTAI - 4
1 OU-1.A Outdoor Unit
- Capacity : 102,400 Btuh 1 unit Rp 57,400,000 Rp 57,400,000
2 IU-1.A-13 Wall Mounted
12/37
NO JENIS PEKERJAAN VOLUME HARGA SATUAN JUMLAH
1 2 3 Rp 4 Rp 5
- Capacity : 12,300 Btuh 1 unit Rp 5,600,000 Rp 5,600,000
3 IU-1.A Wall Mounted
- Capacity : 7,500 Btuh 14 unit Rp 3,500,000 Rp 49,000,000
4 Branch / Refnet Joint T-02 3 bh Rp 1,050,000 Rp 3,150,000
5 Branch / Refnet Joint T-01 9 bh Rp 1,022,000 Rp 9,198,000
6 Wireless - Remote Control 13 bh Rp 227,500 Rp 2,957,500
7 OU-1.B Outdoor Unit
- Capacity : 153,500 Btuh 1 unit Rp 81,200,000 Rp 81,200,000
8 OU-1.B-1 Medium Static Pressure Duct
- Capacity : 38,200 Btuh 1 unit Rp 6,650,000 Rp 6,650,000
9 IU-1.B-2, 9 Wall Mounted
- Capacity : 12,300 Btuh 2 unit Rp 3,920,000 Rp 7,840,000
10 IU-1.B Wall Mounted
- Capacity : 7,500 Btuh 12 unit Rp 3,500,000 Rp 42,000,000
11 Branch / Refnet Joint T-03 6 bh Rp 1,085,000 Rp 6,510,000
12 Branch / Refnet Joint T-02 7 bh Rp 1,085,000 Rp 7,595,000
13 Branch / Refnet Joint T-01 1 bh Rp 1,085,000 Rp 1,085,000
14 Wired - Remote Control 1 bh Rp 224,840 Rp 224,840
15 Wireless - Remote Control 14 bh Rp 235,130 Rp 3,291,820
16 Pemasangan Peralatan Utama Lt. 1 1 lot Rp 21,000,000 Rp 21,000,000
lengkap dengan support & accessories
17 Material Bantu 1 lot Rp 5,438,685 Rp 5,438,685
19 Freon R 410 A 2 can Rp 4,105,122 Rp 8,210,244
Rp 318,351,089
A. LANTAI - 1
1 Pipa refrigerant dng. Isolasi 1/2 " ditanam
Pipa refrigerant Denji ASTM B280 isolasi Aeroflex atau insulflex
Ø 1/4" 59 m Rp 185,500 Rp 10,944,500
Ø 3/8" 71 m Rp 224,000 Rp 15,904,000
Ø 1/2" 75 m Rp 252,000 Rp 18,900,000
Ø 5/8" 36 m Rp 290,500 Rp 10,458,000
Ø 3/4" 28 m Rp 297,500 Rp 8,330,000
Ø 7/8" 12 m Rp 315,000 Rp 3,780,000
Ø 1 1/8" 16 m Rp 385,000 Rp 6,160,000
Ø 1 1/4" 4 m Rp 458,500 Rp 1,834,000
Rp 76,310,500
B LANTAI - 2
1 Pipa refrigerant dng. Isolasi 1/2 " ditanam
Pipa refrigerant Denji ASTM B280 isolasi Aeroflex atau insulflex
Ø 1/4" 59 m Rp 185,500 Rp 10,944,500
Ø 3/8" 71 m Rp 224,000 Rp 15,904,000
Ø 1/2" 75 m Rp 252,000 Rp 18,900,000
Ø 5/8" 36 m Rp 290,500 Rp 10,458,000
Ø 3/4" 28 m Rp 297,500 Rp 8,330,000
Ø 7/8" 12 m Rp 315,000 Rp 3,780,000
Ø 1 1/8" 16 m Rp 385,000 Rp 6,160,000
Ø 1 1/4" 4 m Rp 458,500 Rp 1,834,000
13/37
NO JENIS PEKERJAAN VOLUME HARGA SATUAN JUMLAH
1 2 3 Rp 4 Rp 5
Rp 76,310,500
C LANTAI - 3
1 Pipa refrigerant dng. Isolasi 1/2 " ditanam
Pipa refrigerant Denji ASTM B280 isolasi Aeroflex atau insulflex
Ø 1/4" 59 m Rp 185,500 Rp 10,944,500
Ø 3/8" 71 m Rp 224,000 Rp 15,904,000
Ø 1/2" 75 m Rp 252,000 Rp 18,900,000
Ø 5/8" 36 m Rp 290,500 Rp 10,458,000
Ø 3/4" 28 m Rp 297,500 Rp 8,330,000
Ø 7/8" 12 m Rp 315,000 Rp 3,780,000
Ø 1 1/8" 16 m Rp 385,000 Rp 6,160,000
Ø 1 1/4" 4 m Rp 458,500 Rp 1,834,000
Rp 76,310,500
D LANTAI - 4
1 Pipa refrigerant dng. Isolasi 1/2 " ditanam
Pipa refrigerant Denji ASTM B280 isolasi Aeroflex atau insulflex
Ø 1/4" 59 m Rp 185,500 Rp 10,944,500
Ø 3/8" 71 m Rp 224,000 Rp 15,904,000
Ø 1/2" 75 m Rp 252,000 Rp 18,900,000
Ø 5/8" 36 m Rp 290,500 Rp 10,458,000
Ø 3/4" 28 m Rp 297,500 Rp 8,330,000
Ø 7/8" 12 m Rp 315,000 Rp 3,780,000
Ø 1 1/8" 16 m Rp 385,000 Rp 6,160,000
Ø 1 1/4" 4 m Rp 458,500 Rp 1,834,000
Rp 76,310,500
E LANTAI - 5
1 Pipa refrigerant dng. Isolasi 1/2 " ditanam
Pipa refrigerant Denji ASTM B280 isolasi Aeroflex atau insulflex
Ø 1/4" 59 m Rp 185,500 Rp 10,944,500
Ø 3/8" 71 m Rp 224,000 Rp 15,904,000
Ø 1/2" 75 m Rp 252,000 Rp 18,900,000
Ø 5/8" 36 m Rp 290,500 Rp 10,458,000
Ø 3/4" 28 m Rp 297,500 Rp 8,330,000
Ø 7/8" 12 m Rp 315,000 Rp 3,780,000
Ø 1 1/8" 16 m Rp 385,000 Rp 6,160,000
Ø 1 1/4" 4 m Rp 458,500 Rp 1,834,000
Rp 76,310,500
F TOP FLOOR
PEKERJAAN AC SPLIT
1 AC Split Wall Mounted 1PK 1 unit Rp 4,188,870 Rp 4,188,870
2 AC Split Wall Mounted 1/2 PK 1 unit Rp 3,706,990 Rp 3,706,990
3 Instalasi titik lampu 2 ttk Rp 161,140 Rp 322,280
Rp 8,218,140
14/37
NO JENIS PEKERJAAN VOLUME HARGA SATUAN JUMLAH
1 2 3 Rp 4 Rp 5
15/37
NO JENIS PEKERJAAN VOLUME HARGA SATUAN JUMLAH
1 2 3 Rp 4 Rp 5
LANTAI SB
1 Ceiling Speaker 6Watt type ZS-646R 6 pc Rp 150,500 Rp 903,000
2 Coloum Speaker 20Watt 4 pc Rp 485,240 Rp 1,940,960
3 Paging Mic 1 pc Rp 700,000 Rp 700,000
4 Radio Tuner 1 pc Rp 1,627,500 Rp 1,627,500
5 DVD/MP3 / CD 1 pc Rp 924,000 Rp 924,000
6 Power Amplifier 240 Watt c/w Back Up Battery 2 pc Rp 6,300,000 Rp 12,600,000
6 Selector switch 1 pc Rp 3,913,000 Rp 3,913,000
7 Cabinet Rack 1 pc Rp 8,468,600 Rp 8,468,600
8 Monitor Panel 1 pc Rp 1,309,000 Rp 1,309,000
9 CD Emergency / Evakuasi 1 pc Rp 9,713,900 Rp 9,713,900
10 Power panel Switch 1 pc Rp 547,400 Rp 547,400
11 Emergency Paging Microphone 1 pc Rp 2,695,000 Rp 2,695,000
12 Junction Box Sound System (JBSS) 1 set Rp 218,120 Rp 218,120
13 Interconeksi dengan FA c/w control relay 1 ls Rp 3,850,000 Rp 3,850,000
14 Cable NYMHY 2x2,5 mm2 + PVC HI Fire Reterdant Ø20 mm
to Ceiling Speaker 6 Watt 6 ttk Rp 227,990 Rp 1,367,940
to Coloum Speaker 20 Watt 4 ttk Rp 215,600 Rp 862,400
15 Cable NYMHY 2x2,5 mm2 + PVC HI Fire Reterdant Ø20 mm
Master Control to JB-SS ----> NYMHY 40x(2x2,5) mm² 1 ttk Rp 4,862,200 Rp 4,862,200
16 Supporting material 1 ls Rp 623,000 Rp 623,000
17 Testing and commissioning 1 ls Rp 987,140 Rp 987,140
Rp 58,113,160
LANTAI 1
1 Ceiling Speaker 6Watt type ZS-646R 10 pc Rp 150,500 Rp 1,505,000
2 Junction Box Sound System (JBSS) 1 set Rp 218,120 Rp 218,120
3 Cable NYMHY 2x2,5 mm2 + PVC HI Fire Reterdant Ø20 mm
to Ceiling Speaker 6 Watt 10 ttk Rp 227,990 Rp 2,279,900
5 Supporting material 1 ls Rp 120,400 Rp 120,400
6 Testing and commissioning 1 ls Rp 106,890 Rp 106,890
Rp 4,230,310
LANTAI 2
1 Ceiling Speaker 6Watt type ZS-646R 14 pc Rp 150,500 Rp 2,107,000
2 Coloum Speaker 20Watt 6 pc Rp 485,240 Rp 2,911,440
3 Junction Box Sound System (JBSS) 1 set Rp 218,120 Rp 218,120
4 Power Amplifier 240 Watt c/w Back Up Battery 1 pc Rp 6,300,000 Rp 6,300,000
5 Cable NYMHY 2x2,5 mm2 + PVC HI Fire Reterdant Ø20 mm
to Ceiling Speaker 6 Watt 14 ttk Rp 227,990 Rp 3,191,860
to Coloum Speaker 20 Watt 6 ttk Rp 215,600 Rp 1,293,600
6 Supporting material 1 ls Rp 1,685,250 Rp 1,685,250
7 Testing and commissioning 1 ls Rp 2,056,600 Rp 2,056,600
Rp 19,763,870
LANTAI 3
1 Ceiling Speaker 6Watt type ZS-646R 14 pc Rp 150,500 Rp 2,107,000
2 Coloum Speaker 20Watt 6 pc Rp 485,240 Rp 2,911,440
3 Junction Box Sound System (JBSS) 1 set Rp 218,120 Rp 218,120
4 Power Amplifier 240 Watt c/w Back Up Battery 1 pc Rp 215,600 Rp 215,600
5 Cable NYMHY 2x2,5 mm2 + PVC HI Fire Reterdant Ø20 mm
to Ceiling Speaker 6 Watt 14 ttk Rp 227,990 Rp 3,191,860
16/37
NO JENIS PEKERJAAN VOLUME HARGA SATUAN JUMLAH
1 2 3 Rp 4 Rp 5
to Coloum Speaker 20 Watt 6 ttk Rp 215,600 Rp 1,293,600
6 Supporting material 1 ls Rp 1,685,250 Rp 1,685,250
7 Testing and commissioning 1 ls Rp 2,056,600 Rp 2,056,600
Rp 13,679,470
LANTAI 4
1 Ceiling Speaker 6Watt type ZS-646R 14 pc Rp 150,500 Rp 2,107,000
2 Coloum Speaker 20Watt 6 pc Rp 485,240 Rp 2,911,440
3 Junction Box Sound System (JBSS) 1 set Rp 218,120 Rp 218,120
4 Power Amplifier 240 Watt c/w Back Up Battery 1 pc Rp 106,890 Rp 106,890
5 Cable NYMHY 2x2,5 mm2 + PVC HI Fire Reterdant Ø20 mm
to Ceiling Speaker 6 Watt 14 ttk Rp 227,990 Rp 3,191,860
to Coloum Speaker 20 Watt 6 ttk Rp 215,600 Rp 1,293,600
6 Supporting material 1 ls Rp 1,685,250 Rp 1,685,250
7 Testing and commissioning 1 ls Rp 2,056,600 Rp 2,056,600
Rp 13,570,760
LANTAI 5
1 Ceiling Speaker 6Watt type ZS-646R 14 pc Rp 150,500 Rp 2,107,000
2 Coloum Speaker 20Watt 6 pc Rp 485,240 Rp 2,911,440
3 Junction Box Sound System (JBSS) 1 set Rp 218,120 Rp 218,120
4 Power Amplifier 240 Watt c/w Back Up Battery 1 pc Rp 2,056,600 Rp 2,056,600
5 Cable NYMHY 2x2,5 mm2 + PVC HI Fire Reterdant Ø20 mm
to Ceiling Speaker 6 Watt 14 ttk Rp 227,990 Rp 3,191,860
to Coloum Speaker 20 Watt 6 ttk Rp 215,600 Rp 1,293,600
6 Supporting material 1 ls Rp 1,685,250 Rp 1,685,250
7 Testing and commissioning 1 ls Rp 2,056,600 Rp 2,056,600
Rp 15,520,470
TOP FLOOR
1 Coloum Speaker 20Watt 3 pc Rp 485,240 Rp 1,455,720
2 Power Amplifier 120 Watt c/w Back Up Battery 1 pc Rp 6,300,000 Rp 6,300,000
3 Cable NYMHY 2x2,5 mm2 + PVC HI Fire Reterdant Ø20 mm
to Coloum Speaker 20 Watt 3 ttk Rp 227,990 Rp 683,970
4 Supporting material 1 ls Rp 1,688,190 Rp 1,688,190
5 Testing and commissioning 1 ls Rp 365,470 Rp 365,470
Rp 10,493,350
17/37
NO JENIS PEKERJAAN VOLUME HARGA SATUAN JUMLAH
1 2 3 Rp 4 Rp 5
LANTAI SB
1 Master Control Fire Alarm (MCFA) 1 pc Rp 87,500,000 Rp 87,500,000
Addressable type 1 loop
c/w UPS 1kVA
2 Anounciator Panel 1 pc Rp 9,286,900 Rp 9,286,900
3 Rate of rise heat detector 13 pc Rp 155,890 Rp 2,026,570
4 Smoke detector adressable 17 pc Rp 296,100 Rp 5,033,700
5 Fixed detector adressable 1 pc Rp 359,940 Rp 359,940
6 Manual push button 3 pc Rp 147,350 Rp 442,050
7 Horn - Strobe 3 pc Rp 398,020 Rp 1,194,060
8 Indicator lamp 3 pc Rp 147,350 Rp 442,050
9 Junction Box c/w Power Panel & Control Modul & 1 pc Rp 2,450,000 Rp 2,450,000
Monitor modul
10 Instalasi kabel (Looping System) dari MCFA menuju
JB-FA Lt.Dasar ~ Lt.Top Twisted Shielded AWG 18 1 pc Rp 4,328,520 Rp 4,328,520
11 Kabel Power dari MCFA ke JB-FA Lt.Dasar ~ 2 pc Rp 2,437,680 Rp 4,875,360
Lt.Top FRC 2x1,5mm2
12 Installasi detector adresable Twisded shielded 18AWG 18 ttk Rp 305,900 Rp 5,506,200
13 Installasi Cable NYA 2x1,5 mm2 + PVC Conduit Ø20 mm
to Detector 13 ttk Rp 73,500 Rp 955,500
to Manual Push button 3 ttk Rp 129,500 Rp 388,500
to Indicator lamp 3 ttk Rp 197,400 Rp 592,200
to Horn - Strobe 3 ttk Rp 193,200 Rp 579,600
14 Supporting material 1 ls Rp 3,151,400 Rp 3,151,400
15 Testing and commissioning 1 ls Rp 1,557,500 Rp 1,557,500
Rp 130,670,050
18/37
NO JENIS PEKERJAAN VOLUME HARGA SATUAN JUMLAH
1 2 3 Rp 4 Rp 5
LANTAI 1
1 Rate of rise heat detector 7 pc Rp 155,890 Rp 1,091,230
2 Smoke detector 9 pc Rp 151,900 Rp 1,367,100
2 Smoke detector adressable 17 pc Rp 296,100 Rp 5,033,700
3 Fixed detector adressable 1 pc Rp 359,940 Rp 359,940
4 Manual push button 3 pc Rp 147,350 Rp 442,050
5 Horn - Strobe 3 pc Rp 398,020 Rp 1,194,060
6 Indicator lamp 3 pc Rp 147,350 Rp 442,050
7 Junction Box c/w Power Panel & Control Modul & 1 pc Rp 1,120,000 Rp 1,120,000
Monitor modul
8 Installasi detector adresable Twisded shielded 18AWG 18 ttk Rp 305,900 Rp 5,506,200
9 Installasi Cable NYA 2x1,5 mm2 + PVC Conduit Ø20 mm
to Detector 16 ttk Rp 73,500 Rp 1,176,000
to Manual Push button 3 ttk Rp 129,500 Rp 388,500
to Indicator lamp 3 ttk Rp 197,400 Rp 592,200
to Horn - Strobe 3 ttk Rp 193,200 Rp 579,600
10 Supporting material 1 ls Rp 2,115,400 Rp 2,115,400
11 Testing and commissioning 1 ls Rp 989,100 Rp 989,100
Rp 21,305,900
LANTAI 2
1 Rate of rise heat detector 7 pc Rp 155,890 Rp 1,091,230
2 Smoke detector 9 pc Rp 151,900 Rp 1,367,100
2 Smoke detector adressable 17 pc Rp 296,100 Rp 5,033,700
3 Fixed detector adressable 1 pc Rp 359,940 Rp 359,940
4 Manual push button 3 pc Rp 147,350 Rp 442,050
5 Horn - Strobe 3 pc Rp 398,020 Rp 1,194,060
6 Indicator lamp 3 pc Rp 147,350 Rp 442,050
7 Junction Box c/w Power Panel & Control Modul & 1 pc Rp 398,020 Rp 398,020
Monitor modul
8 Installasi detector adresable Twisded shielded 18AWG 18 ttk Rp 305,900 Rp 5,506,200
9 Installasi Cable NYA 2x1,5 mm2 + PVC Conduit Ø20 mm
to Detector 16 ttk Rp 73,500 Rp 1,176,000
to Manual Push button 3 ttk Rp 129,500 Rp 388,500
to Indicator lamp 3 ttk Rp 197,400 Rp 592,200
to Horn - Strobe 3 ttk Rp 193,200 Rp 579,600
10 Supporting material 1 ls Rp 2,115,400 Rp 2,115,400
11 Testing and commissioning 1 ls Rp 989,100 Rp 989,100
Rp 20,583,920
LANTAI 3
1 Rate of rise heat detector 7 pc Rp 155,890 Rp 1,091,230
2 Smoke detector 9 pc Rp 151,900 Rp 1,367,100
2 Smoke detector adressable 17 pc Rp 296,100 Rp 5,033,700
3 Fixed detector adressable 1 pc Rp 359,940 Rp 359,940
4 Manual push button 3 pc Rp 147,350 Rp 442,050
5 Horn - Strobe 3 pc Rp 398,020 Rp 1,194,060
6 Indicator lamp 3 pc Rp 147,350 Rp 442,050
7 Junction Box c/w Power Panel & Control Modul & 1 pc Rp 398,020 Rp 398,020
Monitor modul
8 Installasi detector adresable Twisded shielded 18AWG 18 ttk Rp 305,900 Rp 5,506,200
9 Installasi Cable NYA 2x1,5 mm2 + PVC Conduit Ø20 mm
to Detector 16 ttk Rp 73,500 Rp 1,176,000
to Manual Push button 3 ttk Rp 129,500 Rp 388,500
to Indicator lamp 3 ttk Rp 197,400 Rp 592,200
to Horn - Strobe 3 ttk Rp 193,200 Rp 579,600
10 Supporting material 1 ls Rp 2,115,400 Rp 2,115,400
11 Testing and commissioning 1 ls Rp 989,100 Rp 989,100
19/37
NO JENIS PEKERJAAN VOLUME HARGA SATUAN JUMLAH
1 2 3 Rp 4 Rp 5
Rp 20,583,920
LANTAI 4
1 Rate of rise heat detector 7 pc Rp 155,890 Rp 1,091,230
2 Smoke detector 9 pc Rp 151,900 Rp 1,367,100
2 Smoke detector adressable 17 pc Rp 296,100 Rp 5,033,700
3 Fixed detector adressable 1 pc Rp 359,940 Rp 359,940
4 Manual push button 3 pc Rp 147,350 Rp 442,050
5 Horn - Strobe 3 pc Rp 398,020 Rp 1,194,060
6 Indicator lamp 3 pc Rp 147,350 Rp 442,050
7 Junction Box c/w Power Panel & Control Modul & 1 pc Rp 398,020 Rp 398,020
Monitor modul
8 Installasi detector adresable Twisded shielded 18AWG 18 ttk Rp 305,900 Rp 5,506,200
9 Installasi Cable NYA 2x1,5 mm2 + PVC Conduit Ø20 mm
to Detector 16 ttk Rp 73,500 Rp 1,176,000
to Manual Push button 3 ttk Rp 129,500 Rp 388,500
to Indicator lamp 3 ttk Rp 197,400 Rp 592,200
to Horn - Strobe 3 ttk Rp 193,200 Rp 579,600
10 Supporting material 1 ls Rp 2,115,400 Rp 2,115,400
11 Testing and commissioning 1 ls Rp 989,100 Rp 989,100
Rp 20,583,920
LANTAI 5
1 Rate of rise heat detector 7 pc Rp 155,890 Rp 1,091,230
2 Smoke detector 9 pc Rp 151,900 Rp 1,367,100
2 Smoke detector adressable 17 pc Rp 296,100 Rp 5,033,700
3 Fixed detector adressable 1 pc Rp 359,940 Rp 359,940
4 Manual push button 3 pc Rp 147,350 Rp 442,050
5 Horn - Strobe 3 pc Rp 398,020 Rp 1,194,060
6 Indicator lamp 3 pc Rp 147,350 Rp 442,050
7 Junction Box c/w Power Panel & Control Modul & 1 pc Rp 398,020 Rp 398,020
Monitor modul
8 Installasi detector adresable Twisded shielded 18AWG 18 ttk Rp 305,900 Rp 5,506,200
9 Installasi Cable NYA 2x1,5 mm2 + PVC Conduit Ø20 mm
to Detector 16 ttk Rp 73,500 Rp 1,176,000
to Manual Push button 3 ttk Rp 129,500 Rp 388,500
to Indicator lamp 3 ttk Rp 197,400 Rp 592,200
to Horn - Strobe 3 ttk Rp 193,200 Rp 579,600
10 Supporting material 1 ls Rp 2,115,400 Rp 2,115,400
11 Testing and commissioning 1 ls Rp 989,100 Rp 989,100
Rp 20,583,920
TOP FLOOR
1
Rate of rise heat detector 1 pc Rp 155,890 Rp 155,890
2
Smoke detector 3 pc Rp 151,900 Rp 455,700
4
Manual push button 1 pc Rp 147,350 Rp 147,350
5
Horn - Strobe 1 pc Rp 398,020 Rp 398,020
6
Indicator lamp 1 pc Rp 147,350 Rp 147,350
Installasi Cable NYA 2x1,5 mm2 + PVC Conduit Ø20 mm
9
to Detector 4 ttk Rp 73,500 Rp 294,000
to Manual Push button 1 ttk Rp 129,500 Rp 129,500
to Indicator lamp 1 ttk Rp 197,400 Rp 197,400
to Horn - Strobe 1 ttk Rp 193,200 Rp 193,200
10 Supporting material 1 ls Rp 308,000 Rp 308,000
11 Testing and commissioning 1 ls Rp 159,600 Rp 159,600
Rp 2,586,010
XI PEKERJAAN TELEPHONE
Pengadaan dan pemasangan peralatan System Telephone
20/37
NO JENIS PEKERJAAN VOLUME HARGA SATUAN JUMLAH
1 2 3 Rp 4 Rp 5
termasuk kelengkapannya sesuai dengan gambar perencanaan dan
spesifikasi teknis sehingga system berfungsi dengan baik dan sempurna
LANTAI SB
1 PABX 1 unit Rp 15,855,000 Rp 15,855,000
Pesawat telephone Display (console Operator)
1 unit back up battery
2 Main Distribution Frame 200 pair 1 unit Rp 2,898,000 Rp 2,898,000
3 Faximile 1 bh Rp 1,979,390 Rp 1,979,390
4 Kabel ITC 20 ( 2 x 0,6 mm2 ) dari MDF ke terminal box 10 m Rp 191,100 Rp 1,911,000
5 Pesawat telephone 16 bh Rp 96,600 Rp 1,545,600
6 Outlet telephone 16 bh Rp 52,500 Rp 840,000
7 Terminal Box (TB-Telp) 20 Pairs 1 bh Rp 831,600 Rp 831,600
8 Instalasi Telephone ITC 2x0,6mm 16 ttk Rp 175,000 Rp 2,800,000
9 Pentanahan Peralatan Utama, MDF & TB-Telephone 1 lot Rp 966,000 Rp 966,000
10 support & material bantu 1 lot Rp 1,610,000 Rp 1,610,000
11 Testing Commissioning 1 lot Rp 913,500 Rp 913,500
Rp 32,150,090
LANTAI 1
1 Kabel ITC 30 ( 2 x 0,6 mm2 ) dari MDF ke terminal box
dalam pipa PVC HI 15 m' Rp 191,100 Rp 2,866,500
2 Pesawat telephone 28 bh Rp 96,600 Rp 2,704,800
3 Outlet telephone 27 bh Rp 52,500 Rp 1,417,500
4 Terminal Box (TB-Telp) 30 Pairs 1 bh Rp 831,600 Rp 831,600
5 Instalasi Telephone ITC 2x0,6mm 28 ttk Rp 175,000 Rp 4,900,000
6 support & material bantu 1 lot Rp 296,800 Rp 296,800
7 Testing Commissioning 1 lot Rp 148,400 Rp 148,400
Rp 13,165,600
21/37
NO JENIS PEKERJAAN VOLUME HARGA SATUAN JUMLAH
1 2 3 Rp 4 Rp 5
LANTAI 2
1 Kabel ITC 20 ( 2 x 0,6 mm2 ) dari MDF ke terminal box
dalam pipa PVC HI 45 m' Rp 191,100 Rp 8,599,500
2 Pesawat telephone 17 bh Rp 96,600 Rp 1,642,200
3 Outlet telephone 17 bh Rp 52,500 Rp 892,500
4 Terminal Box (TB-Telp) 20 Pairs 1 bh Rp 831,600 Rp 831,600
5 Instalasi Telephone ITC 2x0,6mm 17 ttk Rp 175,000 Rp 2,975,000
6 support & material bantu 1 lot Rp 256,900 Rp 256,900
7 Testing Commissioning 1 lot Rp 135,800 Rp 135,800
Rp 15,333,500
LANTAI 3
1 Kabel ITC 20 ( 2 x 0,6 mm2 ) dari MDF ke terminal box
dalam pipa PVC HI 45 m' Rp 191,100 Rp 8,599,500
2 Pesawat telephone 17 bh Rp 96,600 Rp 1,642,200
3 Outlet telephone 17 bh Rp 52,500 Rp 892,500
4 Terminal Box (TB-Telp) 20 Pairs 1 bh Rp 831,600 Rp 831,600
5 Instalasi Telephone ITC 2x0,6mm 17 ttk Rp 52,500 Rp 892,500
6 support & material bantu 1 lot Rp 256,900 Rp 256,900
7 Testing Commissioning 1 lot Rp 135,800 Rp 135,800
Rp 13,251,000
LANTAI 4
1 Kabel ITC 20 ( 2 x 0,6 mm2 ) dari MDF ke terminal box
dalam pipa PVC HI 45 m' Rp 191,100 Rp 8,599,500
2 Pesawat telephone 17 bh Rp 96,600 Rp 1,642,200
3 Outlet telephone 17 bh Rp 52,500 Rp 892,500
4 Terminal Box (TB-Telp) 20 Pairs 1 bh Rp 831,600 Rp 831,600
5 Instalasi Telephone ITC 2x0,6mm 17 ttk Rp 831,600 Rp 14,137,200
6 support & material bantu 1 lot Rp 256,900 Rp 256,900
7 Testing Commissioning 1 lot Rp 135,800 Rp 135,800
Rp 26,495,700
LANTAI 5
1 Kabel ITC 20 ( 2 x 0,6 mm2 ) dari MDF ke terminal box
dalam pipa PVC HI 45 m' Rp 191,100 Rp 8,599,500
2 Pesawat telephone 17 bh Rp 96,600 Rp 1,642,200
3 Outlet telephone 17 bh Rp 52,500 Rp 892,500
4 Terminal Box (TB-Telp) 20 Pairs 1 bh Rp 831,600 Rp 831,600
5 Instalasi Telephone ITC 2x0,6mm 17 ttk Rp 52,500 Rp 892,500
6 support & material bantu 1 lot Rp 256,900 Rp 256,900
7 Testing Commissioning 1 lot Rp 135,800 Rp 135,800
Rp 13,251,000
LANTAI TOP
1 Pesawat telephone 1 bh Rp 96,600 Rp 96,600
2 Outlet telephone 1 bh Rp 52,500 Rp 52,500
3 Instalasi Telephone ITC 2x0,6mm 1 ttk Rp 175,000 Rp 175,000
4 support & material bantu 1 lot Rp 93,100 Rp 93,100
5 Testing Commissioning 1 lot Rp 44,800 Rp 44,800
Rp 462,000
22/37
NO JENIS PEKERJAAN VOLUME HARGA SATUAN JUMLAH
1 2 3 Rp 4 Rp 5
Switch Hub Ex. HP, Adtran
UTP cat.6 Ex. System Max, AMP
Patch Cord , Outlet Data Ex. Systemax, AMP
Cable Tray Ex. Metosu , Elpro.
Konduit Ex. Clipsal
LANTAI SB
1 Rack wall mounted 1 unit Rp 3,121,300 Rp 3,121,300
2 Patchmax Panel 24 port Cat.6 2 unit Rp 1,706,600 Rp 3,413,200
3 Switch Hub 24 port Cat.6 2 unit Rp 3,197,320 Rp 6,394,640
4 Out let Data Single 1 unit Rp 132,580 Rp 132,580
5 Wifi 3 unit Rp 1,960,000 Rp 5,880,000
6 Cable Tray 300X100 10 m Rp 296,275 Rp 2,962,750
7 Cable Tray 200X100 55 m Rp 138,530 Rp 7,619,150
8 Instalasi Outlet Data 4 unit Rp 289,940 Rp 1,159,760
9 Material bantu 1 ls Rp 955,500 Rp 955,500
10 Testing , Commissioning 1 ls Rp 1,050,000 Rp 1,050,000
Rp 32,688,880
LANTAI 1
1 Out let Data Single 1 unit Rp 132,580 Rp 132,580
2 Wifi 3 unit Rp 1,960,000 Rp 5,880,000
3 Cable Tray 300X100 10 m Rp 296,275 Rp 2,962,750
4 Cable Tray 200X100 60 m Rp 138,530 Rp 8,311,800
5 Instalasi Outlet Data 4 unit Rp 289,940 Rp 1,159,760
6 Material bantu 1 ls Rp 655,900 Rp 655,900
7 Testing , Commissioning 1 ls Rp 331,800 Rp 331,800
Rp 19,434,590
LANTAI 2
1 Out let Data Single 14 unit Rp 132,580 Rp 1,856,120
2 Wifi 4 unit Rp 1,960,000 Rp 7,840,000
3 Cable Tray 300X100 10 m Rp 296,275 Rp 2,962,750
4 Cable Tray 200X100 60 m Rp 138,530 Rp 8,311,800
5 Instalasi Outlet Data 5 unit Rp 289,940 Rp 1,449,700
6 Material bantu 1 ls Rp 655,900 Rp 655,900
7 Testing , Commissioning 1 ls Rp 313,950 Rp 313,950
Rp 23,390,220
LANTAI 3
1 Out let Data Single 14 unit Rp 132,580 Rp 1,856,120
2 Wifi 4 unit Rp 1,960,000 Rp 7,840,000
3 Cable Tray 300X100 10 m Rp 296,275 Rp 2,962,750
4 Cable Tray 200X100 60 m Rp 138,530 Rp 8,311,800
5 Instalasi Outlet Data 5 unit Rp 289,940 Rp 1,449,700
6 Material bantu 1 ls Rp 655,900 Rp 655,900
7 Testing , Commissioning 1 ls Rp 313,950 Rp 313,950
Rp 23,390,220
LANTAI 4
1 Out let Data Single 14 unit Rp 132,580 Rp 1,856,120
2 Wifi 4 unit Rp 296,275 Rp 1,185,100
3 Cable Tray 300X100 10 m Rp 296,275 Rp 2,962,750
4 Cable Tray 200X100 60 m Rp 138,530 Rp 8,311,800
5 Instalasi Outlet Data 5 unit Rp 289,940 Rp 1,449,700
6 Material bantu 1 ls Rp 655,900 Rp 655,900
7 Testing , Commissioning 1 ls Rp 313,950 Rp 313,950
Rp 16,735,320
LANTAI 5
1 Out let Data Single 14 unit Rp 132,580 Rp 1,856,120
2 Wifi 4 unit Rp 296,275 Rp 1,185,100
3 Cable Tray 300X100 10 m Rp 296,275 Rp 2,962,750
23/37
NO JENIS PEKERJAAN VOLUME HARGA SATUAN JUMLAH
1 2 3 Rp 4 Rp 5
4 Cable Tray 200X100 60 m Rp 138,530 Rp 8,311,800
5 Instalasi Outlet Data 5 unit Rp 289,940 Rp 1,449,700
6 Material bantu 1 ls Rp 655,900 Rp 655,900
7 Testing , Commissioning 1 ls Rp 313,950 Rp 313,950
Rp 16,735,320
LANTAI TOP
1 Out let Data Single 1 unit Rp 132,580 Rp 132,580
2 Cable Tray 100X100 10 m Rp 138,530 Rp 1,385,300
3 Instalasi Outlet Data 1 unit Rp 289,940 Rp 289,940
4 Material bantu 1 ls Rp 111,300 Rp 111,300
5 Testing , Commissioning 1 ls Rp 59,010 Rp 59,010
Rp 1,978,130
24/37
NO JENIS PEKERJAAN VOLUME HARGA SATUAN JUMLAH
1 2 3 Rp 4 Rp 5
LANTAI SB
1 Rack wall mounted 1 unit Rp 3,010,000 Rp 3,010,000
2 Camera CCTV DOME indoor 3 unit Rp 1,260,000 Rp 3,780,000
3 Camera CCTV DOME outdoor 2 unit Rp 1,680,000 Rp 3,360,000
4 Monitor CCTV 1 unit Rp 6,125,000 Rp 6,125,000
5 DVR cap : 24 CH 1 unit Rp 10,500,000 Rp 10,500,000
6 Instalasi Camera CCTV kabel RG 6 c/w cable power 10 unit Rp 541,100 Rp 5,411,000
7 Power suply to panel CCTV c/w receptacle - 1 ls Rp 1,127,000 Rp 1,127,000
(NYM 3x2,5mm2+conduit)
8 Material bantu 1 ls Rp 2,156,000 Rp 2,156,000
9 Testing , Commissioning 1 ls Rp 2,685,200 Rp 2,685,200
Rp 38,154,200
LANTAI 1
1 Camera CCTV DOME indoor 4 unit Rp 1,260,000 Rp 5,040,000
2 Instalasi Camera CCTV kabel RG 6 c/w cable power 4 unit Rp 541,100 Rp 2,164,400
3 Material bantu 1 ls Rp 432,600 Rp 432,600
4 Testing , Commissioning 1 ls Rp 251,300 Rp 251,300
Rp 7,888,300
LANTAI 2
1 Camera CCTV DOME indoor 4 unit Rp 1,260,000 Rp 5,040,000
2 Instalasi Camera CCTV kabel RG 6 c/w cable power 4 unit Rp 541,100 Rp 2,164,400
3 Material bantu 1 ls Rp 437,500 Rp 437,500
4 Testing , Commissioning 1 ls Rp 259,910 Rp 259,910
Rp 7,901,810
LANTAI 3
1 Camera CCTV DOME indoor 4 unit Rp 1,260,000 Rp 5,040,000
2 Instalasi Camera CCTV kabel RG 6 c/w cable power 4 unit Rp 541,100 Rp 2,164,400
3 Material bantu 1 ls Rp 437,500 Rp 437,500
4 Testing , Commissioning 1 ls Rp 259,910 Rp 259,910
Rp 7,901,810
LANTAI 4
1 Camera CCTV DOME indoor 4 unit Rp 1,260,000 Rp 5,040,000
2 Instalasi Camera CCTV kabel RG 6 c/w cable power 4 unit Rp 541,100 Rp 2,164,400
3 Material bantu 1 ls Rp 437,500 Rp 437,500
4 Testing , Commissioning 1 ls Rp 259,910 Rp 259,910
Rp 7,901,810
LANTAI 5
1 Camera CCTV DOME indoor 4 unit Rp 1,260,000 Rp 5,040,000
2 Instalasi Camera CCTV kabel RG 6 c/w cable power 4 unit Rp 541,100 Rp 2,164,400
3 Material bantu 1 ls Rp 437,500 Rp 437,500
4 Testing , Commissioning 1 ls Rp 259,910 Rp 259,910
Rp 7,901,810
LANTAI TOP
1 Camera CCTV DOME outdoor 1 unit Rp 1,260,000 Rp 1,260,000
25/37
NO JENIS PEKERJAAN VOLUME HARGA SATUAN JUMLAH
1 2 3 Rp 4 Rp 5
2 Instalasi Camera CCTV kabel RG 6 c/w cable power 1 unit Rp 541,100 Rp 541,100
3 Material bantu 1 ls Rp 414,190 Rp 414,190
4 Testing , Commissioning 1 ls Rp 262,850 Rp 262,850
Rp 2,478,140
26/37
NO JENIS PEKERJAAN VOLUME HARGA SATUAN JUMLAH
1 2 3 Rp 4 Rp 5
LANTAI 1
1 Out let TV 14 unit Rp 112,000 Rp 1,568,000
2 Instalasi TV outlet cable coaxial 14 ttk Rp 186,900 Rp 2,616,600
3 Power kabel 1 phase 220V 16A to TV Booster 1 ls Rp 169,400 Rp 169,400
NYM 3x2,5mm2 in PVC conduit
4 Spliter 1 unit Rp 108,500 Rp 108,500
5 Boster Amplifier 1 bh Rp 293,090 Rp 293,090
6 Tap Off 2 Cabang 8 bh Rp 77,000 Rp 616,000
7 Tap Off 3 Cabang 9 bh Rp 81,900 Rp 737,100
8 Material bantu 1 ls Rp 200,270 Rp 200,270
9 Testing & Commissioning 1 ls Rp 99,050 Rp 99,050
Rp 6,408,010
LANTAI 2
1 Out let TV 15 unit Rp 112,000 Rp 1,680,000
2 Instalasi TV outlet cable coaxial 15 ttk Rp 186,900 Rp 2,803,500
3 Power kabel 1 phase 220V 16A to TV Booster 1 ls Rp 169,400 Rp 169,400
NYM 3x2,5mm2 in PVC conduit
4 Spliter 1 unit Rp 108,500 Rp 108,500
5 Boster Amplifier 1 bh Rp 293,090 Rp 293,090
6 Tap Off 2 Cabang 3 bh Rp 77,000 Rp 231,000
7 Tap Off 3 Cabang 6 bh Rp 81,900 Rp 491,400
9 Material bantu 1 ls Rp 214,025 Rp 214,025
10 Testing & Commissioning 1 ls Rp 103,670 Rp 103,670
Rp 6,094,585
LANTAI 3
1 Out let TV 15 unit Rp 112,000 Rp 1,680,000
2 Instalasi TV outlet cable coaxial 15 ttk Rp 186,900 Rp 2,803,500
3 Power kabel 1 phase 220V 16A to TV Booster 1 ls Rp 169,400 Rp 169,400
NYM 3x2,5mm2 in PVC conduit
4 Spliter 1 unit Rp 108,500 Rp 108,500
5 Boster Amplifier 1 bh Rp 293,090 Rp 293,090
6 Tap Off 2 Cabang 3 bh Rp 77,000 Rp 231,000
7 Tap Off 3 Cabang 6 bh Rp 81,900 Rp 491,400
9 Material bantu 1 ls Rp 214,025 Rp 214,025
10 Testing & Commissioning 1 ls Rp 103,670 Rp 103,670
Rp 6,094,585
LANTAI 4
1 Out let TV 15 unit Rp 112,000 Rp 1,680,000
2 Instalasi TV outlet cable coaxial 15 ttk Rp 186,900 Rp 2,803,500
3 Power kabel 1 phase 220V 16A to TV Booster 1 ls Rp 169,400 Rp 169,400
NYM 3x2,5mm2 in PVC conduit
4 Spliter 1 unit Rp 108,500 Rp 108,500
5 Boster Amplifier 1 bh Rp 293,090 Rp 293,090
6 Tap Off 2 Cabang 3 bh Rp 77,000 Rp 231,000
7 Tap Off 3 Cabang 6 bh Rp 81,900 Rp 491,400
9 Material bantu 1 ls Rp 214,025 Rp 214,025
10 Testing & Commissioning 1 ls Rp 103,670 Rp 103,670
Rp 6,094,585
LANTAI 5
1 Out let TV 15 unit Rp 112,000 Rp 1,680,000
2 Instalasi TV outlet cable coaxial 15 ttk Rp 186,900 Rp 2,803,500
3 Power kabel 1 phase 220V 16A to TV Booster 1 ls Rp 169,400 Rp 169,400
NYM 3x2,5mm2 in PVC conduit
4 Spliter 1 unit Rp 108,500 Rp 108,500
5 Boster Amplifier 1 bh Rp 293,090 Rp 293,090
6 Tap Off 2 Cabang 3 bh Rp 77,000 Rp 231,000
27/37
NO JENIS PEKERJAAN VOLUME HARGA SATUAN JUMLAH
1 2 3 Rp 4 Rp 5
7 Tap Off 3 Cabang 6 bh Rp 81,900 Rp 491,400
9 Material bantu 1 ls Rp 214,025 Rp 214,025
10 Testing & Commissioning 1 ls Rp 103,670 Rp 103,670
Rp 6,094,585
PEKERJAAN MEKANIKAL
I PEKERJAAN HYDRANT & SPRINKLER
Pengadaan dan pemasangan peralatan System Hydrant dan Sprinkler
termasuk kelengkapannya sesuai dengan gambar perencanaan dan
spesifikasi teknis sehingga system berfungsi dengan baik dan sempurna
28/37
NO JENIS PEKERJAAN VOLUME HARGA SATUAN JUMLAH
1 2 3 Rp 4 Rp 5
29/37
NO JENIS PEKERJAAN VOLUME HARGA SATUAN JUMLAH
1 2 3 Rp 4 Rp 5
- Press. Gauge 4 unit Rp 542,500 Rp 2,170,000
- Sprinkler Head (Type Pendant) 45 bh Rp 107,800 Rp 4,851,000
Rp 37,496,200
LANTAI 3
a Instalasi Hydrant :
- Pipa BSP Sch. 40 Dia. 2 1/2" 11 m Rp 140,000 Rp 1,540,000
- Fitting 1 ls Rp 1,050,000 Rp 1,050,000
- Gate Valve Dia. 2 1/2 " 1 bh Rp 1,820,000 Rp 1,820,000
- Indoor Hydrant Box 1 unit Rp 3,500,000 Rp 3,500,000
b Instalasi Sprinkler : Rp -
- Pipa BSP Sch. 40 Dia. 21/2" 5 m Rp 140,000 Rp 700,000
- Pipa BSP Sch. 40 Dia. 2" 18 m Rp 102,200 Rp 1,839,600
- Pipa BSP Sch. 40 Dia. 11/2" 22 m Rp 80,500 Rp 1,771,000
- Pipa BSP Sch. 40 Dia. 11/4" 6 m Rp 68,600 Rp 411,600
- Pipa BSP Sch. 40 Dia. 1" 90 m Rp 53,200 Rp 4,788,000
- Fitting 1 ls Rp 3,850,000 Rp 3,850,000
- Gate Valve Dia 2 1/2 " 1 unit Rp 1,820,000 Rp 1,820,000
- Branc Control Valve ( BCV ) Dia. 2 1/2" 1 unit Rp 6,720,000 Rp 6,720,000
- Flow Switch & Drain Ball Valve dia. 25 mm 1 unit Rp 665,000 Rp 665,000
- Press. Gauge 4 unit Rp 542,500 Rp 2,170,000
- Sprinkler Head (Type Pendant) 45 bh Rp 107,800 Rp 4,851,000
Rp 37,496,200
LANTAI 4
a Instalasi Hydrant :
- Pipa BSP Sch. 40 Dia. 2 1/2" 11 m Rp 140,000 Rp 1,540,000
- Fitting 1 ls Rp 1,050,000 Rp 1,050,000
- Gate Valve Dia. 2 1/2 " 1 bh Rp 1,820,000 Rp 1,820,000
- Indoor Hydrant Box 1 unit Rp 3,500,000 Rp 3,500,000
b Instalasi Sprinkler :
- Pipa BSP Sch. 40 Dia. 21/2" 5 m Rp 140,000 Rp 700,000
- Pipa BSP Sch. 40 Dia. 2" 18 m Rp 102,200 Rp 1,839,600
- Pipa BSP Sch. 40 Dia. 11/2" 22 m Rp 80,500 Rp 1,771,000
- Pipa BSP Sch. 40 Dia. 11/4" 6 m Rp 68,600 Rp 411,600
- Pipa BSP Sch. 40 Dia. 1" 90 m Rp 53,200 Rp 4,788,000
- Fitting 1 ls Rp 3,850,000 Rp 3,850,000
- Gate Valve Dia 2 1/2 " 1 unit Rp 1,820,000 Rp 1,820,000
- Branc Control Valve ( BCV ) Dia. 2 1/2" 1 unit Rp 6,720,000 Rp 6,720,000
- Flow Switch & Drain Ball Valve dia. 25 mm 1 unit Rp 665,000 Rp 665,000
- Press. Gauge 4 unit Rp 542,500 Rp 2,170,000
- Sprinkler Head (Type Pendant) 45 bh Rp 107,800 Rp 4,851,000
Rp 37,496,200
LANTAI 5
a Instalasi Hydrant :
- Pipa BSP Sch. 40 Dia. 2 1/2" 11 m Rp 140,000 Rp 1,540,000
- Fitting 1 ls Rp 1,050,000 Rp 1,050,000
- Gate Valve Dia. 2 1/2 " 1 bh Rp 1,820,000 Rp 1,820,000
- Indoor Hydrant Box 1 unit Rp 3,500,000 Rp 3,500,000
b Instalasi Sprinkler :
- Pipa BSP Sch. 40 Dia. 21/2" 5 m Rp 140,000 Rp 700,000
- Pipa BSP Sch. 40 Dia. 2" 18 m Rp 102,200 Rp 1,839,600
30/37
NO JENIS PEKERJAAN VOLUME HARGA SATUAN JUMLAH
1 2 3 Rp 4 Rp 5
- Pipa BSP Sch. 40 Dia. 11/2" 22 m Rp 80,500 Rp 1,771,000
- Pipa BSP Sch. 40 Dia. 11/4" 6 m Rp 68,600 Rp 411,600
- Pipa BSP Sch. 40 Dia. 1" 90 m Rp 53,200 Rp 4,788,000
- Fitting 1 ls Rp 3,850,000 Rp 3,850,000
- Gate Valve Dia 2 1/2 " 1 unit Rp 1,820,000 Rp 1,820,000
- Branc Control Valve ( BCV ) Dia. 2 1/2" 1 unit Rp 6,720,000 Rp 6,720,000
- Flow Switch & Drain Ball Valve dia. 25 mm 1 unit Rp 665,000 Rp 665,000
- Press. Gauge 4 unit Rp 542,500 Rp 2,170,000
- Sprinkler Head (Type Pendant) 45 bh Rp 107,800 Rp 4,851,000
Rp 37,496,200
1 Main Equipment
Pump - 1&2 Transfer 2 unit Rp 33,600,000 Rp 67,200,000
- Capacity : 80 GPM
- Head : 50 m
2 Header Ø 100 x 2.000 mm 1 lot Rp 1,925,000 Rp 1,925,000
3 Gate Valve Ø 50 A 3 nos Rp 1,295,000 Rp 3,885,000
4 Gate Valve Ø 40 A 3 nos Rp 910,000 Rp 2,730,000
5 Check Valve Ø 40 A 3 nos Rp 945,000 Rp 2,835,000
6 Strainer Ø 40 A 3 nos Rp 840,000 Rp 2,520,000
7 Flexible Joint Ø 40 A 6 nos Rp 490,000 Rp 2,940,000
8 Pressure Gauge 3 nos Rp 549,430 Rp 1,648,290
9 Pressure Switch 3 nos Rp 703,500 Rp 2,110,500
10 Floating Valve Ø 50 A 1 nos Rp 469,000 Rp 469,000
11 Foot valve Ø 50 A 3 nos Rp 1,715,000 Rp 5,145,000
12 GIP medium 50 A 10 m Rp 131,600 Rp 1,316,000
13 GIP medium 40 A 10 m Rp 106,750 Rp 1,067,500
14 Control Panel 1 unit Rp 2,180,500 Rp 2,180,500
15 WLC (all ground reservoir tank) 1 unit Rp 1,570,800 Rp 1,570,800
16 Supporting Material 1 lot Rp 2,786,000 Rp 2,786,000
17 Miscellaneous Material 1 lot Rp 1,489,600 Rp 1,489,600
18 Rumah pompa 1 ls Rp 3,349,500 Rp 3,349,500
Rp 107,167,690
31/37
NO JENIS PEKERJAAN VOLUME HARGA SATUAN JUMLAH
1 2 3 Rp 4 Rp 5
GIP : ex. Spindo, Bakrie
PPR PN 10
1 Pipes BSP 2 1/2 " (GIP), dari pompa transfer ke tandon atas 145 m Rp 98,000 Rp 14,210,000
2 Pipes Ø 50 A (PPR) 520 m Rp 101,500 Rp 52,780,000
3 Gate Valve Ø 2 " 5 nos Rp 1,295,000 Rp 6,475,000
4 Gate Valve Ø 20 A 4 nos Rp 194,600 Rp 778,400
5 Fitting for above 1 lot Rp 5,250,000 Rp 5,250,000
6 Supporting Material 1 lot Rp 4,200,000 Rp 4,200,000
Rp 83,693,400
4 LAYOUT :
LANTAI SB
Valve : ex. Kitz, Toyo
PPR PN 10
1 pipes Ø 40 A (PPR) 27 m Rp 95,900 Rp 2,589,300
2 pipes Ø 25 A (PPR) 25 m Rp 40,600 Rp 1,015,000
3 pipes Ø 20 A (PPR) 60 m Rp 28,000 Rp 1,680,000
4 pipes Ø 15 A (PPR) 620 m Rp 14,700 Rp 9,114,000
5 Gate Valve Ø 40 A 1 nos Rp 98,000 Rp 98,000
6 Gate Valve Ø 25 A 12 nos Rp 46,900 Rp 562,800
7 Fitting for above 1 lot Rp 5,040,000 Rp 5,040,000
8 Supporting Material 1 lot Rp 2,100,000 Rp 2,100,000
Rp 22,199,100
LANTAI 1 LAYOUT & TOILET
Valve : ex. Kitz, Toyo
PPR PN 10
1 pipes Ø 25 A (PPR) 27 m Rp 40,600 Rp 1,096,200
2 pipes Ø 15 A (PPR) 432 m Rp 14,700 Rp 6,350,400
3 Gate Valve Ø 25 A 27 nos Rp 46,900 Rp 1,266,300
4 Fitting for above 1 lot Rp 5,040,000 Rp 5,040,000
5 Supporting Material 1 lot Rp 2,100,000 Rp 2,100,000
Rp 15,852,900
LANTAI 2 LAYOUT & TOILET
Valve : ex. Kitz, Toyo
PPR PN 10
1 pipes Ø 25 A (PPR) 28 m Rp 40,600 Rp 1,136,800
2 pipes Ø 20 A (PPR) 55 m Rp 28,000 Rp 1,540,000
3 pipes Ø 15 A (PPR) 335 m Rp 14,700 Rp 4,924,500
4 Gate Valve Ø 25 A 15 nos Rp 46,900 Rp 703,500
5 Fitting for above 1 lot Rp 5,040,000 Rp 5,040,000
6 Supporting Material 1 lot Rp 2,100,000 Rp 2,100,000
Rp 15,444,800
LANTAI 3 LAYOUT & TOILET
Valve : ex. Kitz, Toyo
PPR PN 10
1 pipes Ø 25 A (PPR) 28 m Rp 40,600 Rp 1,136,800
2 pipes Ø 20 A (PPR) 55 m Rp 28,000 Rp 1,540,000
3 pipes Ø 15 A (PPR) 335 m Rp 14,700 Rp 4,924,500
4 Gate Valve Ø 25 A 15 nos Rp 46,900 Rp 703,500
5 Fitting for above 1 lot Rp 5,040,000 Rp 5,040,000
6 Supporting Material 1 lot Rp 2,100,000 Rp 2,100,000
Rp 15,444,800
LANTAI 4 LAYOUT & TOILET
Valve : ex. Kitz, Toyo
PPR PN 10
1 pipes Ø 25 A (PPR) 28 m Rp 40,600 Rp 1,136,800
32/37
NO JENIS PEKERJAAN VOLUME HARGA SATUAN JUMLAH
1 2 3 Rp 4 Rp 5
2 pipes Ø 20 A (PPR) 55 m Rp 28,000 Rp 1,540,000
3 pipes Ø 15 A (PPR) 335 m Rp 14,700 Rp 4,924,500
4 Gate Valve Ø 25 A 15 nos Rp 46,900 Rp 703,500
5 Fitting for above 1 lot Rp 5,040,000 Rp 5,040,000
6 Supporting Material 1 lot Rp 2,100,000 Rp 2,100,000
Rp 15,444,800
LANTAI 5 LAYOUT & TOILET
Valve : ex. Kitz, Toyo
PPR PN 10
1 pipes Ø 25 A (PPR) 28 m Rp 40,600 Rp 1,136,800
2 pipes Ø 20 A (PPR) 55 m Rp 28,000 Rp 1,540,000
3 pipes Ø 15 A (PPR) 335 m Rp 14,700 Rp 4,924,500
4 Gate Valve Ø 25 A 15 nos Rp 46,900 Rp 703,500
5 Fitting for above 1 lot Rp 5,040,000 Rp 5,040,000
6 Supporting Material 1 lot Rp 2,100,000 Rp 2,100,000
Rp 15,444,800
TOP FLOOR
Valve : ex. Kitz, Toyo
GIP : ex. Spindo, Bakrie
PPR PN 10
1 Main Equipment
Booster Pump 2 unit Rp 26,950,000 Rp 53,900,000
- Capacity : 30 Gpm
- Head : 15 m
2 ROOF TANK, BULAT STEINLESS STEEL 5 unit Rp 11,200,000 Rp 56,000,000
- Capacity : 3 m3
3 Header Ø 100 x 2.000 mm 4 lot Rp 1,400,000 Rp 5,600,000
4 Pressure Gauge 4 nos Rp 531,580 Rp 2,126,320
5 Pressure Switch 4 nos Rp 735,000 Rp 2,940,000
6 Control Panel 1 unit Rp 4,935,000 Rp 4,935,000
7 Fitting for above 1 lot Rp 4,827,900 Rp 4,827,900
8 Supporting Material 1 lot Rp 2,617,300 Rp 2,617,300
9 Miscellaneous Material 1 lot Rp 1,784,300 Rp 1,784,300
10 Transportation 1 lot Rp 1,592,500 Rp 1,592,500
Rp 136,323,320
33/37
NO JENIS PEKERJAAN VOLUME HARGA SATUAN JUMLAH
1 2 3 Rp 4 Rp 5
34/37
NO JENIS PEKERJAAN VOLUME HARGA SATUAN JUMLAH
1 2 3 Rp 4 Rp 5
3 Clean Out Ø 100 (Steinlees) 2 nos Rp 137,620 Rp 275,240
4 Talang tegak pipa PVC Ø 4" AW 122 m¹ Rp 64,750 Rp 7,925,400
5 Fitting for above 1 lot Rp 5,846,890 Rp 5,846,890
6 Supporting Material 1 lot Rp 4,582,340 Rp 4,582,340
Rp 29,549,870
LANTAI 3 LAYOUT & TOILET
1 PVC Pipe Class AW
- Ø 100 70 m Rp 64,750 Rp 4,532,500
- Ø 80 85 m Rp 42,140 Rp 3,581,900
2 PVC Pipe Class D
- Ø 50 120 m Rp 23,380 Rp 2,805,600
3 Clean Out Ø 100 (Steinlees) 2 nos Rp 137,620 Rp 275,240
4 Talang tegak pipa PVC Ø 4" AW 122 m¹ Rp 64,750 Rp 7,925,400
5 Fitting for above 1 lot Rp 5,846,890 Rp 5,846,890
6 Supporting Material 1 lot Rp 4,582,340 Rp 4,582,340
Rp 29,549,870
LANTAI 4 LAYOUT & TOILET
1 PVC Pipe Class AW
- Ø 100 70 m Rp 64,750 Rp 4,532,500
- Ø 80 85 m Rp 42,140 Rp 3,581,900
2 PVC Pipe Class D
- Ø 50 120 m Rp 23,380 Rp 2,805,600
3 Clean Out Ø 100 (Steinlees) 2 nos Rp 137,620 Rp 275,240
4 Talang tegak pipa PVC Ø 4" AW 122 m¹ Rp 64,750 Rp 7,925,400
5 Fitting for above 1 lot Rp 5,846,890 Rp 5,846,890
6 Supporting Material 1 lot Rp 4,582,340 Rp 4,582,340
Rp 29,549,870
LANTAI 5 LAYOUT & TOILET
1 PVC Pipe Class AW
- Ø 100 70 m Rp 64,750 Rp 4,532,500
- Ø 80 85 m Rp 42,140 Rp 3,581,900
2 PVC Pipe Class D
- Ø 50 120 m Rp 23,380 Rp 2,805,600
3 Clean Out Ø 100 (Steinlees) 2 nos Rp 137,620 Rp 275,240
4 Talang tegak pipa PVC Ø 4" AW 122 m¹ Rp 64,750 Rp 7,925,400
5 Fitting for above 1 lot Rp 5,846,890 Rp 5,846,890
6 Supporting Material 1 lot Rp 4,582,340 Rp 4,582,340
Rp 29,549,870
35/37
NO JENIS PEKERJAAN VOLUME HARGA SATUAN JUMLAH
1 2 3 Rp 4 Rp 5
LANTAI 1
1 Pipa PPPR PN -20 Ø 1/2" 132 m Rp 19,740 Rp 2,605,680
2 Gate Valve 1/2 " 24 unit Rp 150,500 Rp 3,612,000
3 Chek Valve Ø1/2" 12 bh Rp 206,500 Rp 2,478,000
4 Water Heater kapasitas 30 ltr 5 unit Rp 3,150,000 Rp 15,750,000
5 Fitting for above 1 lot Rp 1,750,000 Rp 1,750,000
6 Supporting Material 1 lot Rp 665,000 Rp 665,000
Rp 26,860,680
LANTAI 2
1 Pipa PPPR PN -20 Ø 1/2" 297 m Rp 19,740 Rp 5,862,780
2 Gate Valve 1/2 " 54 unit Rp 150,500 Rp 8,127,000
3 Chek Valve Ø1/2" 27 bh Rp 206,500 Rp 5,575,500
4 Water Heater kapasitas 30 ltr 14 unit Rp 3,150,000 Rp 44,100,000
5 Flexible conector dia 1/2" 28 bh Rp 86,100 Rp 2,410,800
6 Fitting for above 1 lot Rp 1,750,000 Rp 1,750,000
7 Supporting Material 1 lot Rp 665,000 Rp 665,000
Rp 68,491,080
LANTAI 2
1 Pipa PPPR PN -20 Ø 1/2" 154 m Rp 19,740 Rp 3,039,960
2 Gate Valve 1/2 " 28 unit Rp 150,500 Rp 4,214,000
3 Chek Valve Ø1/2" 14 bh Rp 206,500 Rp 2,891,000
3 Water Heater kapasitas 30 ltr 14 unit Rp 3,150,000 Rp 44,100,000
4 Flexible conector dia 1/2" 28 bh Rp 86,100 Rp 2,410,800
5 Fitting for above 1 lot Rp 1,750,000 Rp 1,750,000
6 Supporting Material 1 lot Rp 665,000 Rp 665,000
Rp 59,070,760
LANTAI 3
1 Pipa PPPR PN -20 Ø 1/2" 154 m Rp 19,740 Rp 3,039,960
2 Gate Valve 1/2 " 28 unit Rp 150,500 Rp 4,214,000
3 Chek Valve Ø1/2" 14 bh Rp 206,500 Rp 2,891,000
3 Water Heater kapasitas 30 ltr 14 unit Rp 3,150,000 Rp 44,100,000
4 Flexible conector dia 1/2" 28 bh Rp 86,100 Rp 2,410,800
5 Fitting for above 1 lot Rp 1,750,000 Rp 1,750,000
6 Supporting Material 1 lot Rp 665,000 Rp 665,000
Rp 59,070,760
LANTAI 4
1 Pipa PPPR PN -20 Ø 1/2" 154 m Rp 19,740 Rp 3,039,960
2 Gate Valve 1/2 " 28 unit Rp 150,500 Rp 4,214,000
3 Chek Valve Ø1/2" 14 bh Rp 206,500 Rp 2,891,000
3 Water Heater kapasitas 30 ltr 14 unit Rp 3,150,000 Rp 44,100,000
4 Flexible conector dia 1/2" 28 bh Rp 86,100 Rp 2,410,800
5 Fitting for above 1 lot Rp 1,750,000 Rp 1,750,000
6 Supporting Material 1 lot Rp 665,000 Rp 665,000
Rp 59,070,760
LANTAI 5
1 Pipa PPPR PN -20 Ø 1/2" 154 m Rp 19,740 Rp 3,039,960
36/37
NO JENIS PEKERJAAN VOLUME HARGA SATUAN JUMLAH
1 2 3 Rp 4 Rp 5
2 Gate Valve 1/2 " 28 unit Rp 150,500 Rp 4,214,000
3 Chek Valve Ø1/2" 14 bh Rp 206,500 Rp 2,891,000
3 Water Heater kapasitas 30 ltr 14 unit Rp 3,150,000 Rp 44,100,000
4 Flexible conector dia 1/2" 28 bh Rp 86,100 Rp 2,410,800
5 Fitting for above 1 lot Rp 1,750,000 Rp 1,750,000
6 Supporting Material 1 lot Rp 665,000 Rp 665,000
Rp 59,070,760
37/37
RENCANA ANGGARAN BIAYA
MUSTIKA PLAZA
2020
NO. URAIAN KERJA UNIT HARGA SATUAN JUMLAH HARGA TOTAL HARGA
1 2 3 4 5=3x4 6
PEKERJAAN INTERIOR
LANTAI DASAR
A. FINISHING DINDING LS 1.00 Rp 95,000,000.00 Rp 95,000,000.00
B. FINISHING PLAFOND LS 1.00 Rp 80,000,000.00 Rp 80,000,000.00
C. FINISHING KOLOM LS 1.00 Rp 90,000,000.00 Rp 90,000,000.00
D. FURNITURE PABRICATED LS 1.00 Rp 689,000,000.00 Rp 689,000,000.00
E. FURNITURE CUSTOMED LS 1.00 Rp 689,000,000.00 Rp 689,000,000.00
Jumlah LANTAI DASAR Rp 1,643,000,000.00
LANTAI 2
A. FINISHING DINDING LS 1.00 Rp 95,000,000.00 Rp 95,000,000.00
B. FINISHING PLAFOND LS 1.00 Rp 80,000,000.00 Rp 80,000,000.00
C. FINISHING KOLOM LS 1.00 Rp 90,000,000.00 Rp 90,000,000.00
D. FURNITURE PARICATED LS 1.00 Rp 689,000,000.00 Rp 689,000,000.00
E. FURNITURE CUSTOMED LS 1.00 Rp 689,000,000.00 Rp 689,000,000.00
Jumlah LANTAI 2 Rp 1,643,000,000.00
LANTAI 3
A. FINISHING DINDING LS 1.00 Rp 95,000,000.00 Rp 95,000,000.00
B. FINISHING PLAFOND LS 1.00 Rp 80,000,000.00 Rp 80,000,000.00
C. FINISHING KOLOM LS 1.00 Rp 90,000,000.00 Rp 90,000,000.00
D. FURNITURE PARICATED LS 1.00 Rp 689,000,000.00 Rp 689,000,000.00
E. FURNITURE CUSTOMED LS 1.00 Rp 689,000,000.00 Rp 689,000,000.00
Jumlah LANTAI 3 Rp 1,643,000,000.00
LANTAI 4
A. FINISHING DINDING LS 1.00 Rp 95,000,000.00 Rp 95,000,000.00
B. FINISHING PLAFOND LS 1.00 Rp 80,000,000.00 Rp 80,000,000.00
C. FINISHING KOLOM LS 1.00 Rp 90,000,000.00 Rp 90,000,000.00
D. FURNITURE PARICATED LS 1.00 Rp 689,000,000.00 Rp 689,000,000.00
E. FURNITURE CUSTOMED LS 1.00 Rp 689,000,000.00 Rp 689,000,000.00
Jumlah LANTAI 4 Rp 1,643,000,000.00
LANTAI 5
A. FINISHING DINDING LS 1.00 Rp 95,000,000.00 Rp 95,000,000.00
B. FINISHING PLAFOND LS 1.00 Rp 80,000,000.00 Rp 80,000,000.00
C. FINISHING KOLOM LS 1.00 Rp 90,000,000.00 Rp 90,000,000.00
D. FURNITURE PARICATED LS 1.00 Rp 689,000,000.00 Rp 689,000,000.00
E. FURNITURE CUSTOMED LS 1.00 Rp 689,000,000.00 Rp 689,000,000.00
Jumlah LANTAI 5 Rp 1,643,000,000.00
LANTAI 6
A. FINISHING DINDING LS 1.00 Rp 95,000,000.00 Rp 95,000,000.00
B. FINISHING PLAFOND LS 1.00 Rp 80,000,000.00 Rp 80,000,000.00
C. FINISHING KOLOM LS 1.00 Rp 90,000,000.00 Rp 90,000,000.00
D. FURNITURE PARICATED LS 1.00 Rp 689,000,000.00 Rp 689,000,000.00
E. FURNITURE CUSTOMED LS 1.00 Rp 689,000,000.00 Rp 689,000,000.00
Jumlah LANTAI 6 Rp 1,643,000,000.00
TOTAL Rp 9,858,000,000.00
REKAPITULASI
RENCANA ANGGARAN BIAYA PRASARANA
PLAZA MUSTIKA - KAB. TASIKMALAYA
ANGGARAN TAHUN 2020 / 2021
Page 1 REKAP
RENCANA ANGGARAN BIAYA PRASARANA
PLAZA MUSTIKA - KAB. TASIKMALAYA
ANGGARAN TAHUN 2020 / 2021
NO. URAIAN KERJA UNIT HARGA SATUAN JUMLAH HARGA TOTAL HARGA
1 2 3 Rp 4 5=3x4 Rp 6
A PEKERJAAN SARANA DAN PRASARANA
I PEKERJAAN SITE DEVELOPMENT
1 Pekerjaan Dinding Penahan Tanah 100.00 m3 Rp 862,500 Rp 86,250,000
2 Pekerjaan Jalan & Pedestrian 1.00 unit Rp 115,000,000 Rp 115,000,000
3 Pekerjaan Limpasan Air hujan 1.00 ls Rp 43,700,000 Rp 43,700,000
4 Pekerjaan Pedestrian Depan Jalan Raya 1.00 unit Rp 80,500,000 Rp 80,500,000
5 Pekerjaan Taman / Rumput Kiri Dan Kanan 1.00 unit Rp 46,000,000 Rp 46,000,000
6 Pekerjaan Pedestrian Parkir Mobil 1.00 unit Rp 66,700,000 Rp 66,700,000
7 Pekerjaan Pagar Plaza 1.00 unit Rp 28,750,000 Rp 28,750,000
8 Pekerjaan Saluran 1.00 unit Rp 86,250,000 Rp 86,250,000
9 Pekerjaan Cut And Fill 0.00 m3 Rp 103,500 Rp - `
Jumlah I Rp 553,150,000
II PEKERJAAN OUT DOOR (DI LUAR GEDUNG)
1 Pek. Paarkiran Motor 1.00 ls Rp 115,000,000 Rp 115,000,000
2 Pek. Paarkiran Mobil 1.00 ls Rp 115,000,000 Rp 115,000,000
Jumlah II Rp 230,000,000
III PEKERJAAN GEDUNG PENUNJANG
1 Pekerjaan Bangunan Pos Satpam dan Informasi 24.00 m² Rp 2,875,000 Rp 69,000,000
Jumlah I Rp 69,000,000
B PEKERJAAN LAIN-LAIN
1 Pekerjaan Gardu Pln 1.00 unit Rp 143,750,000 Rp 143,750,000
2 Pekerjaan Billboard Dua Muka 1.00 ls Rp 115,000,000 Rp 115,000,000
3 Pekerjaan Pintu Gerbang 1.00 ls Rp 143,750,000 Rp 143,750,000
4 Pekerjaan Plaza Site Entrance Halaman Depan 1.00 unit Rp 143,750,000 Rp 143,750,000
Rp 546,250,000
C PEKERJAAN LANDSCAPE
1 Pengurugan tanah humus (Termasuk penggemburan dan pembentukan lahan) 120.00 m3 Rp 127,305 Rp 15,276,600
2 Pekerjaan pengurugan dan Pemadatan Lahan 120.00 m3 Rp 80,500 Rp 9,660,000
3 Penanaman rumput gajah mini lempengan (Pennisetum Purparium Schamach) 75.00 m2 Rp 51,750 Rp 3,881,250
4 Penanaman Pohon Loa (Ficus Racemosa) diameter 8cm tinggi 2,5 m 52.00 pohon Rp 862,500 Rp 44,850,000
5 Penanaman Pohon Ketapang Kencana (Terminalia Mantaly) diameter 6cm tinggi 2,5m 104.00 pohon Rp 350,750 Rp 36,478,000
6 Penanaman Pohon Dadap Merah (Erythrina Variegate), Diameter 10cm tinggi 2m 100.00 pohon Rp 310,500 Rp 31,050,000
7 Penanaman Pohon Flamboyan (Delonix Regia) diameter 8cm tinggi 2,5m 104.00 pohon Rp 323,150 Rp 33,607,600
Rp 174,803,450
Jumlah Total Rp 1,573,203,450
JUMLAH HARGA
NO URAIAN PEKERJAAN
(Rp.)
a b
B PEKERJAAN STRUKTUR
I GEDUNG STIKES 7,343,538,037.50
II GEDUNG ASRAMA 4,286,818,545.00
III GEDUNG MESJID 269,569,833.88
C PEKERJAAN ARSITEKTUR
I GEDUNG STIKES 3,269,420,320.00
II GEDUNG ASRAMA 2,247,844,954.00
III GEDUNG MESJID 255,020,000.00
IV SARANA ARENA OLAH RAGA 308,200,000.00
JUMLAH 24,336,026,698.97
PPN 10% 2,433,602,669.90
TOTAL 26,769,629,368.86
RENCANA ANGGARAN BIAYA (RAB)
PROJECT : PEMBANGUNAN RS MUSTIKA MEDICAL CENTRE ( MMC )
PEKERJAAN PEMBANGUNAN GEDUNG STIKES
LOKASI : SIMPANG BANTAR KALONG -TASIKMALAYA
T.A : 2020
VOLUME HARGA
NO. URAIAN PEKERJAAN KODE JUMLAH
SATUAN SATUAN
1 2 3 4 5 6
I PEKERJAAN PERSIAPAN
1 Pek.Pengukuran Gedung ( Marking ) 4895 m² Rp 8,625.00 Rp 42,219,375.00
2 Sewa Direksikeet 18 bln Rp 575,000.00 Rp 10,350,000.00
3 Sewa Bedeng Pekerja , lantai dianggap baik/layak 18 m² Rp 575,000.00 Rp 10,350,000.00
4 Pembuatan Gudang Logistik 36 m² Rp 575,000.00 Rp 20,700,000.00
5 Pembuatan MCK untuk Pekerja 30 m² Rp 575,000.00 Rp 17,250,000.00
6 Pasang Pagar Sementara dari Seng Gelombang Tinggi 2 Meter 540 m¹ Rp 143,750.00 Rp 77,625,000.00
7 Pek. Pemasangan Bowplank 169.4 m¹ Rp 43,125.00 Rp 7,305,375.00
8 Pengadaan Fasilitas Listrik Kerja 1 ls Rp 11,500,000.00 Rp 11,500,000.00
9 Pengadaan Fasilitas Air Kerja 1 ls Rp 11,500,000.00 Rp 11,500,000.00
10 Mobilisasi dan demobilisasi proyek 1 ls Rp 17,250,000.00 Rp 17,250,000.00
11 Keamanan proyek 18 bln Rp 8,625,000.00 Rp 155,250,000.00
JUMLAH HARGA
NO URAIAN PEKERJAAN
STIKES ASRAMA
a b c d
II PEKERJAA
N TIANG
PANCANG 767,625,000.00 697,590,000.00
III PEKERJAAN PILE CUP 388,746,000.00 359,031,840.00
IV PEKERJAAN TIE BEAM 544,341,000.00 254,046,500.00
1,765,488,337.50 1,350,004,665.00
B STRUKTUR BETON LANTAI 1
I PEKERJAA
N KOLOM 391,230,000.00 433,540,800.00
II PEKERJAAN BALOK 909,076,437.50 379,597,750.00
III PEKERJAAN PLAT 1,094,599,900.00 616,116,640.00
IV PEKERJAAN TANGGA 244,720,000.00 41,653,000.00
2,639,626,337.50 1,470,908,190.00
C STRUKTUR BETON LANTAI 2
I PEKERJAAN KOLOM 458,850,000.00 433,540,800.00
II PEKERJAAN BALOK 1,006,168,062.50 374,595,250.00
III PEKERJAAN PLAT 1,094,599,900.00 616,116,640.00
IV PEKERJAAN TANGGA 244,720,000.00 41,653,000.00
2,804,337,962.50 1,465,905,690.00
D STRUKTUR BETON LANTAI 3
I PEKERJAAN KOLOM 5,796,000.00 ‐
II PEKERJAAN BALOK 44,137,000.00 ‐
III PEKERJAAN PLAT 84,152,400.00 ‐
134,085,400.00 ‐
JUMLAH 7,343,538,037.50 4,286,818,545.00
RENCANA ANGGARAN BIAYA (RAB)
PROJECT : PEMBANGUNAN RS MUSTIKA MEDICAL CENTRE ( MMC )
PEKERJAAN PEMBANGUNAN GEDUNG STIKES, ASRAMA, MESJID
LOKASI : SIMPANG BANTAR KALONG -TASIKMALAYA
T.A : 2020
VOLUME HARGA SATUAN JUMLAH HARGA (Rp.)
NO URAIAN PEKERJAAN SAT
STIKES ASRAMA (Rp.) STIKES ASRAMA
3 Buangan tanah bekas galian pile cup m3 180.00 163.20 80,500.00 14,490,000.00 13,137,600.00
4 Buangan tanah bekas galian tie beam m3 222.34 81.13 80,500.00 17,898,168.75 6,530,562.50
1 Kolom K1 40X40
- Beton ready mix K-250 m3 38.40 43.52 1,610,000.00 61,824,000.00 70,067,200.00
- Pembesian kg 13,440.00 15,232.00 16,100.00 216,384,000.00 245,235,200.00
- Bekisting m2 384.00 384.00 201,250.00 77,280,000.00 77,280,000.00
2 Kolom K5 30x30
- Beton ready mix K-250 m3 3.60 4.32 1,610,000.00 5,796,000.00 6,955,200.00
- Pembesian kg 1,260.00 1,512.00 16,100.00 20,286,000.00 24,343,200.00
- Bekisting m2 48.00 48.00 201,250.00 9,660,000.00 9,660,000.00
1 Balok beton B1 25X40
- Beton ready mix K-225 m3 73.50 23.60 1,610,000.00 118,335,000.00 37,996,000.00
2 Balok beton B2 25X30
VOLUME HARGA SATUAN JUMLAH HARGA (Rp.)
NO URAIAN PEKERJAAN SAT
STIKES ASRAMA (Rp.) STIKES ASRAMA
- Beton ready mix K-250 m3 42.90 5.40 1,610,000.00 69,069,000.00 8,694,000.00
- Pembesian kg 10,725.00 1,350.00 16,100.00 172,672,500.00 21,735,000.00
- Bekisting m2 486.20 486.20 201,250.00 97,847,750.00 97,847,750.00
2 Plat kanopi t=10cm
- Beton ready mix K-175 m3 4.50 2.40 1,437,500.00 6,468,750.00 3,450,000.00
- Pembesian kg 495.00 264.00 16,100.00 7,969,500.00 4,250,400.00
- Bekisting m2 45.00 24.00 316,250.00 14,231,250.00 7,590,000.00
2 Kolom K1 30x30
- Beton ready mix K-250 m3 3.60 4.32 1,610,000.00 5,796,000.00 6,955,200.00
- Pembesian kg 1,260.00 1,512.00 16,100.00 20,286,000.00 24,343,200.00
- Bekisting m2 384.00 48.00 201,250.00 77,280,000.00 9,660,000.00
1 Balok beton B1 25X40
- Beton ready mix K-225 m3 73.50 23.60 1,437,500.00 105,656,250.00 33,925,000.00
- Pembesian kg 18,375.00 5,900.00 16,100.00 295,837,500.00 94,990,000.00
- Bekisting m2 771.75 588.00 201,250.00 155,314,687.50 118,335,000.00
2 Balok beton B2 25X45
- Beton ready mix K-250 m3 64.35 5.40 1,437,500.00 92,503,125.00 7,762,500.00
- Pembesian kg 16,087.50 1,350.00 16,100.00 259,008,750.00 21,735,000.00
- Bekisting m2 486.20 486.20 201,250.00 97,847,750.00 97,847,750.00
2 Plat kanopi t=10cm
- Beton ready mix K-175 m3 4.50 2.40 1,437,500.00 6,468,750.00 3,450,000.00
VOLUME HARGA SATUAN JUMLAH HARGA (Rp.)
NO URAIAN PEKERJAAN SAT
STIKES ASRAMA (Rp.) STIKES ASRAMA
- Pembesian kg 495.00 264.00 16,100.00 7,969,500.00 4,250,400.00
- Bekisting m2 45.00 24.00 316,250.00 14,231,250.00 7,590,000.00
1 Balok beton B2 25X30
- Beton ready mix K-250 m3 5.70 1,437,500.00 8,193,750.00 -
- Pembesian kg 1,425.00 16,100.00 22,942,500.00 -
- Bekisting m2 64.60 201,250.00 13,000,750.00 -
JUMLAH HARGA
NO URAIAN PEKERJAAN
(Rp.)
a b c
A PEKERJAAN DINDING
1 Dinding bata bata tebal 100 mm
Dinding Dalam m2 584.000 150,000.00 87,600,000.00
2 plesteran Dinding & acian tebal 20 mm
Dinding Dalam m2 1,168.000 160,000.00 186,880,000.00
3 Kolom praktis 11/11, site mix k-175,bekisting composional m1 952.000 100,000.00 95,200,000.00
5 Ekstra perapihan (skim coat) beton ekspose fair finished
- Kolom Beton m2 64.000 40,000.00 2,560,000.00
- Tangga 1 m2 14.963 40,000.00 598,500.00
- Tangga 2 m2 14.963 40,000.00 598,500.00
373,437,000.00
B PEKERJAAN PELAPIS
1 Pelapis dinding keramik tile Uk. 20x25cm Polish
- Toilet m2 337.000 225,000.00 75,825,000.00
2 Penebalan dinding bata pada toilet, termasuk perapihan sesuai spe m2 17.100 150,000.00 2,565,000.00
78,390,000.00
JUMLAH I 451,827,000.00
II PEKERJAAN PLAFOND
1 Plafond gypsum tebal 9 mm termasuk rangka hollow 40x40mm m2 562.000 145,000.00 81,490,000.00
2 Plafond calcium cilicate board tebal 6 mm termasuk rangka hollow 40x40mm,
- Ruang toilet m2 63.250 175,000.00 11,068,750.00
JUMLAH II 92,558,750.00
III PEKERJAAN LANTAI
1 Lantai Keramik tile m2 192.360 275,000.00 52,899,000.00
2 Keramik tile ukuran 200x200 mm m2 63.250 175,000.00 11,068,750.00
3 Border lantai keramik tile m2 71.340 225,000.00 16,051,500.00
4 Pintu shaft aluminim type PS uk. 2x550x1250 unit 2.000 2,300,000.00 4,600,000.00
SUB JUMLAH 58,336,600.00
B PEKERJAAN KUSEN JENDELA
1 Jendela kaca type J2 uk. Overall 1695x176 mm, unit 25.000 1,208,200.00 30,205,000.00
2 Jendela kaca type J3 uk. Overall 1695x800 unit 25.000 1,143,700.00 28,592,500.00
3 Jendela kaca type BV uk. Overall 950x650 mm unit 25.000 671,200.00 16,780,000.00
SUB JUMLAH 75,577,500.00
C PEKERJAAN KUNCI DAN GANTUNGAN
1 Aksesories pintu panel P.1
- Engsel bh 54.000 40,000.00 2,160,000.00
Page 1 of 6
HARGA SATUAN JUMLAH HARGA
NO URAIAN PEKERJAAN SAT VOLUME
(Rp.) (Rp.)
a b c d e f g
- Cylinder bh 18.000 120,000.00 2,160,000.00
- Mortiselock set 18.000 150,000.00 2,700,000.00
- Lever handle set 18.000 200,000.00 3,600,000.00
2 Aksesories pintu panel P.2 -
- Engsel bh 18.000 40,000.00 720,000.00
- Cylinder bh 6.000 120,000.00 720,000.00
- Mortiselock set 6.000 150,000.00 900,000.00
- Lever handle set 6.000 200,000.00 1,200,000.00
3 Aksesories pintu shaf, PS
A PEKERJAAN DINDING
1 Dinding bata bata tebal 100 mm
Dinding Dalam m2 584.000 150,000.00 87,600,000.00
2 plesteran Dinding & acian tebal 20 mm
Dinding Dalam m2 1,168.000 160,000.00 186,880,000.00
3 Kolom praktis 11/11, site mix k-175,bekisting composional m1 952.000 100,000.00 95,200,000.00
Page 2 of 6
HARGA SATUAN JUMLAH HARGA
NO URAIAN PEKERJAAN SAT VOLUME
(Rp.) (Rp.)
a b c d e f g
5 Ekstra perapihan (skim coat) beton ekspose fair finished
- Kolom Beton m2 64.000 40,000.00 2,560,000.00
- Tangga 1 m2 14.963 40,000.00 598,500.00
- Tangga 2 m2 14.963 40,000.00 598,500.00
373,437,000.00
B PEKERJAAN PELAPIS
1 Pelapis dinding keramik tile Uk. 20x25cm Polish
- Toilet m2 337.000 225,000.00 75,825,000.00
2 Penebalan dinding bata pada toilet, termasuk perapihan sesuai spe m2 17.100 150,000.00 2,565,000.00
78,390,000.00
JUMLAH I 451,827,000.00
II PEKERJAAN PLAFOND
1 Plafond gypsum tebal 9 mm termasuk rangka hollow 40x40mm m2 562.000 145,000.00 81,490,000.00
2 Plafond calcium cilicate board tebal 6 mm termasuk rangka hollow 40x40mm,
- Ruang toilet m2 63.250 175,000.00 11,068,750.00
92,558,750.00
III PEKERJAAN LANTAI
1 Lantai Keramik tile m2 192.360 205,000.00 39,433,800.00
2 Keramik tile ukuran 200x200 mm m2 63.250 178,000.00 11,258,500.00
3 Border lantai keramik tile m2 71.340 98,000.00 6,991,320.00
Page 3 of 6
HARGA SATUAN JUMLAH HARGA
NO URAIAN PEKERJAAN SAT VOLUME
(Rp.) (Rp.)
a b c d e f g
- Lever handle bh 2.000 150,000.00 300,000.00
4 Aksesories Jendela J.2
- Engsel casement bh 25.000 82,300.00 2,057,500.00
- Spring knip bh 25.000 86,700.00 2,167,500.00
5 Aksesories Jendela J.3
- Engsel casement bh 25.000 82,300.00 2,057,500.00
- Spring knip bh 25.000 86,700.00 2,167,500.00
6 Aksesories Jendela BV
- Engsel casement bh 25.000 82,300.00 2,057,500.00
JUMLAHVI 27,200,000.00
VII PEKERJAAN SANITARY
1 Closet duduk set ex. Toto unit 2,700,000.00 -
2 Jet washer ex. Toto bh 375,000.00 -
3 Kran shower bh 350,000.00 -
4 Floor Drain bh 225,000.00 -
4 Wastafel bh 1,700,000.00 -
4 Urinoir bh 2,200,000.00 -
JUMLAHVII -
SUB TOTAL LANTAI DUA 756,186,320.00
LANTAI 3
I PEKERJAAN DINDING DAN PELAPIS DINDING
A PEKERJAAN DINDING
1 Dinding bata bata tebal 100 mm
Dinding Dalam m2 584.000 150,000.00 87,600,000.00
2 plesteran Dinding & acian tebal 20 mm
Dinding Dalam m2 1,168.000 160,000.00 186,880,000.00
3 Kolom praktis 11/11, site mix k-175,bekisting composional m1 952.000 100,000.00 95,200,000.00
5 Ekstra perapihan (skim coat) beton ekspose fair finished
- Kolom Beton m2 64.000 40,000.00 2,560,000.00
- Tangga 1 m2 14.963 40,000.00 598,500.00
- Tangga 2 m2 14.963 40,000.00 598,500.00
373,437,000.00
B PEKERJAAN PELAPIS
1 Pelapis dinding keramik tile Uk. 20x25cm Polish
- Toilet m2 337.000 175,000.00 58,975,000.00
2 Penebalan dinding bata pada toilet, termasuk perapihan sesuai spe m2 17.100 150,000.00 2,565,000.00
Page 4 of 6
HARGA SATUAN JUMLAH HARGA
NO URAIAN PEKERJAAN SAT VOLUME
(Rp.) (Rp.)
a b c d e f g
61,540,000.00
JUMLAH I 434,977,000.00
II PEKERJAAN PLAFOND
1 Plafond gypsum tebal 9 mm termasuk rangka hollow 40x40mm m2 562.000 145,000.00 81,490,000.00
2 Plafond calcium cilicate board tebal 6 mm termasuk rangka hollow 40x40mm,
- Ruang toilet m2 63.250 175,000.00 11,068,750.00
92,558,750.00
III PEKERJAAN LANTAI
1 Lantai Keramik tile m2 192.360 275,000.00 52,899,000.00
2 Keramik tile ukuran 200x200 mm m2 63.250 175,000.00 11,068,750.00
3 Border lantai keramik tile m2 71.340 225,000.00 16,051,500.00
Page 5 of 6
HARGA SATUAN JUMLAH HARGA
NO URAIAN PEKERJAAN SAT VOLUME
(Rp.) (Rp.)
a b c d e f g
V PEKERJAAN PENGECATAN
1 Cat dinding interior m2 1,168.000 40,000.00 46,720,000.00
2 Cat plafond gypsum interior m2 441.000 40,000.00 17,640,000.00
3 Cat plafond kalsibord interior m2 68.250 40,000.00 2,730,000.00
4 Cat plafond ekposed interior m2 148.000 45,000.00 6,660,000.00
5 Watr profing, ex. fosroc m2 109.750 67,000.00 7,353,250.00
JUMLAHVI 27,200,000.00
VII PEKERJAAN SANITARY
1 Closet duduk set ex. Toto unit
16.000 2,700,000.00 43,200,000.00
2 Jet washer ex. Toto bh 16.000 375,000.00 6,000,000.00
3 Kran shower bh 16.000 350,000.00 5,600,000.00
4 Floor Drain bh 16.000 225,000.00 3,600,000.00
4 Wastafel bh 16.000 1,700,000.00 27,200,000.00
4 Urinoir bh 8.000 2,200,000.00 17,600,000.00
JUMLAHVII 103,200,000.00
SUB TOTAL LANTAI TIGA 904,905,750.00
VIII PEKERJAAN ATAP
1 Atap baja ringan m2 1,557.000 220,000.00 342,540,000.00
2 rangka Atap baja ringan m2 1,557.000 170,000.00 264,690,000.00
3 Lisplang m1 84.000 90,000.00 7,560,000.00
SUB TOTAL ATAP 614,790,000.00
SUB TOTAL 3,269,420,320.00
Page 6 of 6
RENCANA ANGGARAN BIAYA (RAB)
PROJECT : PEMBANGUNAN RS MUSTIKA MEDICAL CENTRE ( MMC )
PEKERJAAN PEMBANGUNAN GEDUNG STIKES
LOKASI : SIMPANG BANTAR KALONG -TASIKMALAYA
T.A : 2020
A PEKERJAAN
1 Dinding bata bata tebal 100 mm
Dinding m2 605.44 150,000.00 90,816,000.00
2 plesteran Dinding & acian tebal 20 mm
Dinding m2 1210.88 160,000.00 193,740,800.00
3 Kolom praktis 11/11, site mix k-175,bekisting composional m1 761.6 100,000.00 76,160,000.00
5 Ekstra perapihan (skim coat) beton ekspose fair finished
- Kolom Beton m2 21.76 40,000.00 870,400.00
- Tangga 1 m2 11.97 40,000.00 478,800.00
- Tangga 2 m2 11.97 40,000.00 478,800.00
362,544,800.00
B PEKERJAAN
1 Pelapis dinding keramik tile Uk. 20x25cm Polish
- Toilet m2 269.6 175,000.00 47,180,000.00
2 Penebalan dinding bata pada toilet, termasuk perapihan sesuai spesifikasi m2 13.68 150,000.00 2,052,000.00
49,232,000.00
JUMLAH I 411,776,800.00
II PEKERJAAN
1 Plafond gypsum tebal 9 mm termasuk rangka hollow 40x40mm m2 256 145,000.00 37,120,000.00
2 Plafond calcium cilicate board tebal 6 mm termasuk rangka hollow 40x40mm,
- Ruang toilet m2 50.6 175,000.00 8,855,000.00
45,975,000.00
PEKERJAAN
III LANTAI
1 Lantai Keramik tile m2 256 275,000.00 70,400,000.00
2 Keramik tile ukuran 200x200 mm m2 57.6 175,000.00 10,080,000.00
3 Border lantai keramik tile m2 57.072 225,000.00 12,841,200.00
Page 1 of 5
HARGA SATUAN JUMLAH HARGA
NO URAIAN PEKERJAAN SAT QTY
(Rp.) (Rp.)
a b c d e f g
1 Aksesories pintu panel P.1
- Engsel bh 12.000 40,000.00 480,000.00
- Cylinder bh 4.000 120,000.00 480,000.00
- Mortiselock 150,000.00
4.000 600,000.00
set
- Lever 200,000.00
4.000 800,000.00
handle set
2 Aksesories pintu panel P.2
- Engsel bh 24.000 40,000.00 960,000.00
- Cylinder bh 8.000 120,000.00 960,000.00
- Mortiselock 150,000.00
8.000 1,200,000.00
set
- Lever 200,000.00
8.000 1,600,000.00
handle set
3 Aksesories
pintu shaf, PS
Page 2 of 5
HARGA SATUAN JUMLAH HARGA
NO URAIAN PEKERJAAN SAT QTY
(Rp.) (Rp.)
a b c d e f g
JUMLAHVI 21,760,000.00
VII PEKERJAAN SANITARY
1 Closet jongkok unit 8.000 2,700,000.00 21,600,000.00
4 Floor Drain bh 8.000 225,000.00 1,800,000.00
4 Wastafel bh 4.000 1,700,000.00 6,800,000.00
JUMLAHVII 23,400,000.00
SUB TOTAL LANTAI SATU 674,036,250.00
LANTAI 2
I PEKERJAAN DINDING DAN PELAPIS DINDING
A PEKERJAAN
1 Dinding bata bata tebal 100 mm
Dinding m2 605.44 150,000.00 90,816,000.00
2 plesteran Dinding & acian tebal 20 mm
Dinding m2 1210.88 160,000.00 193,740,800.00
3 Kolom praktis 11/11, site mix k-175,bekisting composional m1 761.6 376,970.00 287,100,352.00
5 Ekstra perapihan (skim coat) beton ekspose fair finished
- Kolom Beton m2 21.76 40,000.00 870,400.00
- Tangga 1 m2 11.97 40,000.00 478,800.00
- Tangga 2 m2 11.97 40,000.00 478,800.00
573,485,152.00
B PEKERJAAN
1 Pelapis dinding keramik tile Uk. 20x25cm Polish
- Toilet m2 269.6 175,000.00 47,180,000.00
2 Penebalan dinding bata pada toilet, termasuk perapihan sesuai spesifikasi m2 13.68 150,000.00 2,052,000.00
49,232,000.00
JUMLAH I 622,717,152.00
II PEKERJAAN
1 Plafond gypsum tebal 9 mm termasuk rangka hollow 40x40mm m2 256 145,000.00 37,120,000.00
2 Plafond calcium cilicate board tebal 6 mm termasuk rangka hollow 40x40mm,
- Ruang toilet m2 50.6 175,000.00 8,855,000.00
45,975,000.00
PEKERJAAN
III LANTAI
1 Lantai Keramik tile m2 256 275,000.00 70,400,000.00
2 Keramik tile ukuran 200x200 mm m2 57.6 175,000.00 10,080,000.00
3 Border lantai keramik tile m2 57.072 225,000.00 12,841,200.00
Page 3 of 5
HARGA SATUAN JUMLAH HARGA
NO URAIAN PEKERJAAN SAT QTY
(Rp.) (Rp.)
a b c d e f g
- Engsel bh 12.000 40,000.00 480,000.00
- Cylinder bh 4.000 120,000.00 480,000.00
- Mortiselock 150,000.00
4.000 600,000.00
set
- Lever 200,000.00
4.000 800,000.00
handle set
2 Aksesories pintu panel P.2
- Engsel bh 24.000 40,000.00 960,000.00
- Cylinder bh 8.000 120,000.00 960,000.00
- Mortiselock 150,000.00
8.000 1,200,000.00
set
- Lever 200,000.00
8.000 1,600,000.00
handle set
3 Aksesories
pintu shaf, PS
JUMLAHVI 21,760,000.00
VII PEKERJAAN SANITARY
Page 4 of 5
HARGA SATUAN JUMLAH HARGA
NO URAIAN PEKERJAAN SAT QTY
(Rp.) (Rp.)
a b c d e f g
1 Closet jongkok unit 8.000 600,000.00 4,800,000.00
4 Floor Drain bh 8.000 225,000.00 1,800,000.00
4 Wastafel bh 4.000 1,700,000.00 6,800,000.00
JUMLAHVII 13,400,000.00
SUB TOTAL LANTAI DUA 1,454,208,304.00
VIII PEKERJAAN ATAP
1 Atap baja ringan m2 291.16 220,000.00 64,055,200.00
2 rangka Atap baja ringan m2 291.16 170,000.00 49,497,200.00
3 Lisplang m1 67.2 90,000.00 6,048,000.00
SUB TOTAL ATAP 119,600,400.00
SUB TOTAL 2,247,844,954.00
Page 5 of 5
RENCANA ANGGARAN BIAYA ( RAB )
PROJECT : PEMBANGUNAN RS MUSTIKA MEDICAL CENTRE ( MMC )
PEKERJAAN : PEMBANGUNAN GEDUNG STIKES
LOKASI : SIMPANG BANTAR KALONG -TASIKMALAYA
T.A : 2020
1 2 3 4 5=3X4 5=3X4
BANGUNAN MESJID
IV PEKERJAAN PASANGAN DINDING
1 Pek. Pasangan dinding 1/2 bata merah cap. 1pc : 4ps 88 m2 Rp 140,000.00 Rp 12,320,000.00
2 Pek. Pesteran dan acian 176 m2 Rp 160,000.00 Rp 28,160,000.00
3 Pek. Pasangan dinding batu alam 35 m2 Rp 180,000.00 Rp 6,300,000.00
4 Pek. Tali air 1x2 cm 70 m1 Rp 15,000.00 Rp 1,050,000.00
5 Pek. Keramik dinding 144 m1 Rp 230,000.00 Rp 33,120,000.00
Page 1 of 1
REKAPITULASI
JADWAL PELAKSANAAN
RUMAH SAKIT MUSTIKA MEDICAL CENTER
KARANGNUNGGAL - KAB TASIKMALAYA
TAHUN ANGGARAN 2020
BOBOT BULAN KE
NO DESKRIPSI KETERANGAN
(%) 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18
I PERSIAPAN 1.015% 0.056% 0.056% 0.056% 0.056% 0.056% 0.056% 0.056% 0.056% 0.056% 0.056% 0.056% 0.056% 0.056% 0.056% 0.056% 0.056% 0.056% 0.056%
II PEKERJAAN STRUKTUR 22.870% 1.897% 2.838% 3.607% 2.289% 2.597% 1.655% 1.655% 1.655% 1.655% 1.655% 0.886% 0.480%
III PEKERJAAN ARSITEKTUR 13.426% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 1.119% 1.119% 1.119% 1.119% 1.119% 1.119% 1.119% 1.119% 1.119% 1.119% 1.119% 1.119%
IV PEKERJAAN MEKANIKAL, PLUMBING, ELEKTRIKAL DAN ELEKTRONIKA 15.814% 0.000% 0.000% 0.565% 0.565% 0.565% 0.565% 0.565% 0.565% 1.553% 1.553% 1.553% 1.553% 1.553% 1.553% 1.553% 1.553%
SUB-TOTAL 58.204% 1.953% 2.895% 3.664% 2.345% 3.218% 2.276% 3.395% 3.395% 3.395% 3.395% 3.615% 3.208% 3.575% 3.575% 3.575% 3.575% 3.575% 3.575%
VI PEKERJAAN PRASARANA 8.128% 0.655% 0.698% 0.864% 0.419% 0.256% 0.140% 0.045% 0.061% 0.061% 0.038% 0.127% 0.287% 0.459% 0.493% 0.311% 0.365% 2.162% 0.686%
VII PEKERJAAN RESERVOAR 1.505% 0.251% 0.251% 0.251% 0.251% 0.251% 0.251%
VIII PEKERJAAN IPAL 1.737% 0.289% 0.289% 0.289% 0.289% 0.289% 0.289%
IX PEKERJAAN PLAZA MUSTIKA 14.523% 1.815% 1.815% 1.815% 1.815% 1.815% 1.815% 1.815% 1.815%
X STIKES, ASRAMA, MESJID & SARANA OLAH RAGA 11.271% 1.879% 1.879% 1.879% 1.879% 1.879% 1.879%
XI RUMAH DINAS DOKTER DAN KARYAWAN 4.631% 0.386% 0.386% 0.386% 0.386% 0.386% 0.386% 0.386% 0.386% 0.386% 0.386% 0.386% 0.386%
41.796% 0.655% 0.698% 2.679% 4.364% 4.201% 4.085% 4.665% 4.681% 4.681% 2.529% 0.802% 0.963% 0.845% 0.879% 0.697% 0.751% 2.548% 1.072%
TOTAL 100.000%
RENCANA PROGRESS BULANAN 2.61% 3.59% 6.34% 6.71% 7.42% 6.36% 8.06% 8.08% 8.08% 5.92% 4.42% 4.17% 4.42% 4.45% 4.27% 4.33% 6.12% 4.65%
RENCANA PROGRESS BULANAN KUMMULATIF 0 2.61% 6.20% 12.54% 19.25% 26.67% 33.03% 41.09% 49.17% 57.25% 63.17% 67.59% 71.76% 76.18% 80.63% 84.90% 89.23% 95.35% 100.00%
REALISASI PROGRESS BULANAN
REALISASI PROGRESS BULANAN KUMMULATIF
DIVIASI