RENCANA ANGGARAN BIAYA

PROYEK : RUMAH SAKIT KELAS C HAJAH SUNARSIH

LOKASI : PANJUNAN PETARUKAN PEMALANG JAWA TENGAH

No. Uraian

I PEKERJAAN PERSIAPAN Rp

II PEKERJAAN STRUKTUR Rp

III PEKERJAAN ARSITEKTUR Rp

IV PEKERJAAN INTERIOR Rp

V PENGADAAN ALKES , ALAT KANTOR & PENGOLAHAN LIMBAH Rp

VI BIAYA OPERASIONAL SELAMA 2 TAHUN Rp

TOTAL Rp
PPN 10% Rp
JUMLAH TOTAL Rp
JASA Rp
GRAND TOTAL Rp
DIBULATKAN

BIAYA OVERHEAD Rp

TOTAL GENERAL Rp

Pema

R
RENCANA ANGGARAN BIAYA
PROYEK : RUMAH SAKIT KELAS C HAJAH SUNARSIH
LOKASI : PANJUNAN PETARUKAN PEMALANG JAWA TENGAH

HARGA SATUAN TOTAL HARGA

NO URAIAN VOLUME SAT
( Rp ) ( Rp )
1 2 3 4 5 6

I PEKERJAAN PERSIAPAN
1 Biaya Pembuatan Dokumen Kontrak 1.00 ls 100,000,000.00 100,000,000.00
2 Akomodasi Rapat Lapangan 1.00 ls 250,000,000.00 250,000,000.00
3 Keamanan proyek 18.00 dihit 10,000,000.00 180,000,000.00
4 Perijinan 1.00 ls 3,000,000,000.00 3,000,000,000.00
5 Koordinasi Lapangan 1.00 ls 650,000,000.00 650,000,000.00
6 Biaya Manajemen Konstruksi 1.00 ls 1,000,000,000.00 1,000,000,000.00
7 DED Struktur Arsitek dan ME 3.00% dihit 350,000,000,000.00 10,500,000,000.00
8 Penggaantian bangunan 3,000.00 m2 4,500,000.00 13,500,000,000.00
9 Papan proyek 1.00 ls 1,000,000.00 1,000,000.00
10 Pagar Nama 400.00 m' 900,000.00 360,000,000.00
11 Kantor Direksi di Lapangan 40.00 m2 1,438,150.00 57,526,000.00
12 Kantor Pemborong di Lapangan 40.00 m2 1,293,400.00 51,736,000.00
13 Gudang Bahan dan Los Kerja 70.00 m2 1,047,875.00 73,351,250.00
14 Sarana Komunikasi 18.00 dihit 10,000,000.00 180,000,000.00
15 Pemadam Kebakaran,P3K,Peralatan Keselamatan Kerja 1.00 ls 100,000,000.00 100,000,000.00
16 Pembersihan, Pemotongan pohon, bongkaran dll 3,030.00 ls 20,000.00 60,600,000.00
17 Pengukuran dan Bouwplank 3,030.00 dihit 200,000.00 606,000,000.00
18 Gambar Kerja (Shop Drawing) 0.15% dihit 350,000,000,000.00 525,000,000.00
19 Mobilisasi dan Demobilisasi 1.00 ls 250,000,000.00 250,000,000.00
20 Pemeriksaan dan Pengujian Bahan 1.00 ls 100,000,000.00 100,000,000.00
21 Pengadaan Sumber Air / Sumur dalam 2.00 ls 200,000,000.00 400,000,000.00
22 Pengadaan Tenaga Listrik 500 kva dgn travo sendiri 1.00 dihit 1,500,000,000.00 1,500,000,000.00
23 Genzet lengkap panel automatis (500 kva) 1.00 unit 1,000,000,000.00 1,000,000,000.00
24 Dokumentasi 1.00 ls 24,000,000.00 24,000,000.00
25 Kebersihan dan Kerapian 18.00 ls 6,000,000.00 108,000,000.00
26 Peralatan dan Perlengkapan kerja 18.00 ls 10,000,000.00 180,000,000.00
27 Gambar Terlaksana (As Built Drawing) 0.20% dihit 350,000,000,000.00 700,000,000.00
28 Jalan Masuk ke Tempat Pekerjaan dan Jalan Sementara 1.00 dihit 500,000,000.00 500,000,000.00
29 Mobil kantor + ambulance 7.00 unit 400,000,000.00 2,800,000,000.00
30 Pengawasan 2.00% dihit 350,000,000,000.00 7,000,000,000.00
TOTAL PEKERJAAN PERSIAPAN 45,757,213,250.00
II PEKERJAAN STRUKTUR
A PEKERJAAN BONGKARAN 1.00 ls 150,000,000.00 150,000,000.00
TOTAL PEKERJAAN BONGKARAN 150,000,000.00
B PEKERJAAN PONDASI
B.1 PEKERJAAN BORED PILE
1 Mobilisasi dan Demobilisasi Alat Bore Pile 1.00 100,000,000.00 100,000,000.00
2 Pengeboran Bore Pile D-600 mm h: 20 m 5,120.00 215,000.00 1,100,800,000.00
3 Perbaikan tanah pada permukaan lubang bore pile dengan be 256.00 56,000.00 14,336,000.00
4 Pembesian Bored Pile 217,036.80 14,438.50 3,133,685,836.80
5 Pengadaan dan pengecoran Bore pile, Beton K- 300 1,446.91 1,084,818.11 1,569,636,341.18
6 Bobok Kepala Bore Pile dia 60 256.00 120,000.00 30,720,000.00

TOTAL PEKERJAAN BORE PILE 5,949,178,177.98

B.2 PEKERJAAN STRUKTUR BAWAH + LANTAI DASAR
1 Galian tanah , Pile Cap dan Pondasi 4,061.70 M3 113,040.00 459,134,568.00
2 Urugan Tanah Kembali 1,353.90 M3 37,680.00 51,014,952.00
3 Aanstamping 289.80 M3 474,000.00 137,365,200.00
4 Pas Pondasi batu belah 1 : 5 1,339.00 M3 906,225.00 1,213,435,275.00
5 Pemadatan tanah bawah pondasi 2,094.00 M3 56,000.00 117,264,000.00
6 Pasir urug Pile Cap dan pondasi 108.40 M3 283,200.00 30,698,880.00
7 Lantai kerja Pile Cap dan pondasi 37.08 M3 900,366.79 33,385,600.41
8 Pile Cap -
a Type F1
- Beton Readymix K 300 252.00 M3 1,084,818.11 273,374,163.33
- Pembesian 75,600.00 Kg 17,881.50 1,351,841,400.00
- Bekisting Pile cap 324.00 M2 151,180.00 48,982,320.00
b Type F2 -
- Beton Readymix K 300 18.90 M3 1,084,818.11 20,503,062.25
- Pembesian 3,780.00 Kg 17,881.50 67,592,070.00
- Bekisting Pile cap 14.40 M2 151,180.00 2,176,992.00
9 Kolom Bawah Sloof (80x80) -
- Beton Readymix K 300 89.60 M3 1,084,818.11 97,199,702.52
- Pembesian 26,880.00 Kg 17,881.50 480,654,720.00
- Bekisting kolom 432.00 M2 367,140.00 158,604,480.00
10 Kolom Bawah Sloof (50x50)
- Beton Readymix K 300 17.50 M3 1,084,818.11 18,984,316.90
- Pembesian 5,250.00 Kg 17,881.50 93,877,875.00
- Bekisting kolom 120.00 M2 367,140.00 44,056,800.00
11 Balok Sloof (30x60) -
- Beton Readymix K 300 176.76 M3 1,084,818.11 191,752,448.85
- Pembesian 53,028.00 Kg 17,881.50 948,220,182.00
- Bekisting 829.80 M2 183,900.00 152,600,220.00
12 Kolom atas Sloof (80x80)/kolom lantai dasar -
- Beton Readymix 179.20 M3 1,084,818.11 194,399,405.03
- Pembesian 53,760.00 Kg 17,881.50 961,309,440.00
- Bekisting 896.00 M2 367,140.00 328,957,440.00
13 Kolom atas Sloof (50x50)/kolom lantai dasar -
- Beton Readymix 35.00 M3 1,084,818.11 37,968,633.80
- Pembesian 10,500.00 Kg 17,881.50 187,755,750.00
- Bekisting 280.00 M2 367,140.00 102,799,200.00
14 Kolom (15x15)/kolom lantai dasar (praktis)
- Beton K175 8.10 988,212.42 8,004,520.61
- Pembesian 972.00 17,881.50 17,380,818.00
- Bekisting 216.00 151,180.00 32,654,880.00
15 Balok Latei Lantai dasar (15x20)
- Beton K175 6.36 M3 988,212.42 6,285,031.00
- Pembesian 763.20 Kg 17,881.50 13,647,160.80
- Bekisting 349.80 M2 183,900.00 64,328,220.00
16 Balok Induk (30x80) Beton K-300
- Beton Readymix 308.64 M3 1,084,818.11 334,818,260.99
- Pembesian 92,592.00 Kg 17,881.50 1,655,683,848.00
- Bekisting 2,443.40 M2 449,325.00 1,097,880,705.00
17 Balok anak (30x50) Beton K-300
- Beton Readymix 99.60 M3 1,084,818.11 108,047,883.60
- Pembesian 29,880.00 Kg 17,881.50 534,299,220.00
- Bekisting 863.20 M2 449,325.00 387,857,340.00
18 Plat lantai
- Beton Readymix 433.50 1,084,818.11 470,268,650.01
- Pembesian 86,700.00 17,881.50 1,550,326,050.00
- Bekisting 3,495.56 525,325.00 1,836,305,057.00
19 Pekerjaan Raam
- Beton Readymix 18.90 1,084,818.11 20,503,062.25
- Pembesian 3,780.00 17,881.50 67,592,070.00
- Bekisting 138.60 525,325.00 72,810,045.00
20 Pekerjaan Tangga lantai dasar
- Beton Readymix 3.37 1,084,818.11 3,661,261.12
 - Pembesian 675.00 17,881.50 12,070,012.50
- Bekisting 27.00 525,325.00 14,183,775.00

TOTAL PEKERJAAN STRUKTUR BAWAH + LANTAI DASAR 16,114,516,967.96

B.3 PEKERJAAN PITLIFT

1 Pit-Lift-1
- Galian tanah Pit-Lift 26.15 m3 95,400.00 2,494,538.28
- Pemadatan tanah Pit-Lift 13.07 m2 56,000.00 732,149.60
- Urugan Pasir 1.31 m3 283,200.00 370,258.51
- Lantai Kerja 2.16 m3 771,145.77 1,665,674.86
- Beton Readymix+Integral 4.48 m3 988,212.42 4,430,749.21
- Pembesian 2,040.71 kg 17,881.50 36,491,019.30
- Bekisting Pit Lift 44.84 m2 183,900.00 8,245,340.40
- Waterproofing 33.00 m2 176,500.00 5,824,500.00
2 Pit-Lift-2
- Galian tanah Pit-Lift 26.15 m3 95,400.00 2,494,538.28
- Pemadatan tanah Pit-Lift 13.07 m2 56,000.00 732,149.60
- Urugan Pasir 1.31 m3 283,200.00 370,258.51
- Lantai Kerja 2.16 m3 771,145.77 1,665,674.86
- Beton Readymix+Integral 4.48 m3 988,212.42 4,430,749.21
- Pembesian 2,040.71 kg 17,881.50 36,491,019.30
- Bekisting Pit Lift 44.84 m2 183,900.00 8,245,340.40
- Waterproofing 33.00 m2 176,500.00 5,824,500.00
TOTAL PEKERJAAN PITLIFT 120,508,460.32
C PEKERJAAN STRUKTUR LANTAI 1
1 KOLOM (80X80) BETON K-300 kolom lantai 1
- Beton Readymix 161.28 M3 1,084,818.11 174,959,464.53
- Pembesian 48,384.00 Kg 17,881.50 865,178,496.00
- Bekisting 806.40 M2 367,140.00 296,061,696.00
2 KOLOM (50X50) BETON K-300 kolom lantai 1 - -
- Beton Readymix 31.50 M3 1,084,818.11 34,171,770.42
- Pembesian 9,450.00 Kg 17,881.50 168,980,175.00
- Bekisting 252.00 M2 367,140.00 92,519,280.00
3 Kolom (15x15)/kolom lantai 1 (praktis) - -
- Beton K175 217.28 M3 988,212.42 214,721,265.15
- Pembesian 26,073.90 Kg 17,881.50 466,240,442.85
- Bekisting 579.42 M2 151,180.00 87,596,715.60
4 Balok Induk (30x80) Beton K-300 - -
- Beton Readymix 308.64 M3 1,084,818.11 334,818,260.99
- Pembesian 92,592.00 Kg 17,881.50 1,655,683,848.00
- Bekisting 2,443.40 M2 449,325.00 1,097,880,705.00
5 Balok anak (30x50) Beton K-300 - -
- Beton Readymix 99.60 M3 1,084,818.11 108,047,883.60
- Pembesian 29,880.00 Kg 17,881.50 534,299,220.00
- Bekisting 863.20 M2 449,325.00 387,857,340.00
6 Balok latei lantai 1( 15x20)
- Beton K175 14.91 M3 988,212.42 14,734,247.18
- Pembesian 1,789.20 Kg 17,881.50 31,993,579.80
- Bekisting 14.91 M2 183,900.00 2,741,949.00
7 Plat lantai 12 cm K300
- Beton Readymix 433.50 M3 1,084,818.11 470,268,650.01
- Pembesian 86,700.00 Kg 17,881.50 1,550,326,050.00
- Bekisting 3,495.56 M2 525,325.00 1,836,305,057.00
8 plat tangga lantai 1 - -
- Beton Readymix 3.37 M3 1,084,818.11 3,661,261.12
- Pembesian 675.00 Kg 17,881.50 12,070,012.50
- Bekisting 27.00 M2 525,325.00 14,183,775.00
9 plat ram -
- Beton Readymix 18.90 M3 1,084,818.11 20,503,062.25
- Pembesian 3,780.00 Kg 17,881.50 67,592,070.00
 - Bekisting 138.60 M2 525,325.00 72,810,045.00
TOTAL PEKERJAAN STRUKTUR LANTAI 1 10,616,206,322.00
D PEKERJAAN STRUKTUR LANTAI 2
1 KOLOM (80X80) BETON K-300 kolom lantai 2 - -
- Beton Readymix 161.28 M3 1,084,818.11 174,959,464.53
- Pembesian 48,384.00 Kg 17,881.50 865,178,496.00
- Bekisting 806.40 M2 367,140.00 296,061,696.00
2 KOLOM (50X50) BETON K-300 kolom lantai 2 -
- Beton Readymix 31.50 M3 1,084,818.11 34,171,770.42
- Pembesian 9,450.00 Kg 17,881.50 168,980,175.00
- Bekisting 252.00 M2 367,140.00 92,519,280.00
3 Kolom (15x15)/kolom lantai 2 (praktis) -
- Beton K175 295.54 M3 988,212.42 292,053,828.08
- Pembesian 35,464.50 Kg 17,881.50 634,158,456.75
- Bekisting 788.10 M2 151,180.00 119,144,958.00
4 Balok Induk (30x80) Beton K-300 - -
- Beton Readymix 308.64 M3 1,084,818.11 334,818,260.99
- Pembesian 92,592.00 Kg 17,881.50 1,655,683,848.00
- Bekisting 2,443.40 M2 449,325.00 1,097,880,705.00
5 Balok anak (30x50) Beton K-300 - -
- Beton Readymix 99.60 M3 1,084,818.11 108,047,883.60
- Pembesian 29,880.00 Kg 17,881.50 534,299,220.00
- Bekisting 863.20 M2 449,325.00 387,857,340.00
6 Balok latei lantai 2( 15x20) - -
- Beton K175 17.34 M3 988,212.42 17,135,603.36
- Pembesian 2,080.80 Kg 17,881.50 37,207,825.20
- Bekisting 14.91 M2 183,900.00 2,741,949.00
7 Plat lantai -
- Beton Readymix 433.50 M3 1,084,818.11 470,268,650.01
- Pembesian 86,700.00 Kg 17,881.50 1,550,326,050.00
- Bekisting 3,495.56 M2 525,325.00 1,836,305,057.00
8 plat tangga lantai 2 - -
- Beton Readymix 3.37 M3 1,084,818.11 3,661,261.12
- Pembesian 675.00 Kg 17,881.50 12,070,012.50
- Bekisting 27.00 M2 525,325.00 14,183,775.00
9 plat ram - -
- Beton Readymix 18.90 M3 1,084,818.11 20,503,062.25
- Pembesian 3,780.00 Kg 17,881.50 67,592,070.00
- Bekisting 138.60 M2 525,325.00 72,810,045.00
- -
TOTAL PEKERJAAN STRUKTUR LANTAI 2 10,900,620,742.81
E PEKERJAAN STRUKTUR LANTAI 3
1 KOLOM (80X80) BETON K-300 kolom lantai 3 - -
- Beton Readymix 161.28 M3 1,084,818.11 174,959,464.53
- Pembesian 48,384.00 Kg 17,881.50 865,178,496.00
- Bekisting 806.40 M2 367,140.00 296,061,696.00
2 KOLOM (50X50) BETON K-300 kolom lantai 3 - -
- Beton Readymix 31.50 M3 1,084,818.11 34,171,770.42
- Pembesian 9,450.00 Kg 17,881.50 168,980,175.00
- Bekisting 252.00 M2 367,140.00 92,519,280.00
3 Kolom (15x15)/kolom lantai 3 (praktis) - -
- Beton K175 189.81 M3 988,212.42 187,572,599.44
- Pembesian 22,777.20 Kg 17,881.50 407,290,501.80
- Bekisting 506.16 M2 151,180.00 76,521,268.80
4 Balok Induk (30x80) Beton K-300 - -
- Beton Readymix 308.64 M3 1,084,818.11 334,818,260.99
- Pembesian 92,592.00 Kg 17,881.50 1,655,683,848.00
- Bekisting 2,443.40 M2 449,325.00 1,097,880,705.00
 5 Balok anak (30x50) Beton K-300 - -
- Beton Readymix 99.60 M3 1,084,818.11 108,047,883.60
- Pembesian 29,880.00 Kg 17,881.50 534,299,220.00
- Bekisting 863.20 M2 449,325.00 387,857,340.00
6 Balok latei lantai 2( 15x20) - -
- Beton K175 17.34 M3 988,212.42 17,135,603.36
- Pembesian 2,080.80 Kg 17,881.50 37,207,825.20
- Bekisting 14.91 M2 183,900.00 2,741,949.00
7 Plat lantai -
- Beton Readymix 433.50 M3 1,084,818.11 470,268,650.01
- Pembesian 86,700.00 Kg 17,881.50 1,550,326,050.00
- Bekisting 3,495.56 M2 525,325.00 1,836,305,057.00
8 plat tangga lantai 3 -
- Beton Readymix 3.37 M3 1,084,818.11 3,661,261.12
- Pembesian 675.00 Kg 17,881.50 12,070,012.50
- Bekisting 27.00 M2 525,325.00 14,183,775.00
9 plat ram -
- Beton Readymix 18.90 M3 1,084,818.11 20,503,062.25
- Pembesian 3,780.00 Kg 17,881.50 67,592,070.00
- Bekisting 138.60 M2 525,325.00 72,810,045.00

TOTAL PEKERJAAN STRUKTUR LANTAI 3 10,526,647,870.02

F PEKERJAAN STRUKTUR LANTAI ATAP
1 KOLOM (80X80) BETON K-300 kolom lantai atap 4,5 m
- Beton Readymix 40.32 M3 1,084,818.11 43,739,866.13
- Pembesian 12,096.00 Kg 17,881.50 216,294,624.00
- Bekisting 201.60 M2 367,140.00 74,015,424.00
2 KOLOM (80X80) BETON K-300 kolom lantai atap 1 m
- Beton Readymix 26.88 M3 1,084,818.11 29,159,910.76
- Pembesian 8,064.00 Kg 17,881.50 144,196,416.00
- Bekisting 134.40 M2 367,140.00 49,343,616.00
3 RUMAH LIFT + TANGGA + RAAM 1.00 LS 100,000,000.00 100,000,000.00

TOTAL PEKERJAAN STRUKTUR LANTAI ATAP 656,749,856.89

TOTAL PEKERJAAN STRUKTUR (A + B + C + D ) 55,034,428,397.98

III PEKERJAAN ARSITEKTUR
A PEKERJAAN LANTAI DASAR
I PEKERJAAN DINDING DAN PLESTERAN
1 Pasang dinding bata merah 2,562.25 m2 151,480.00 388,129,630.00
2 Plesteran 5,124.50 m2 70,977.00 363,721,636.50
3 Acian beton 348.80 m2 41,975.00 14,640,880.00
4 beton penebalan dinding ruang radiologi 200.00 m3 6,972,960.00 1,394,592,000.00
5 - beton lantai dan jalan masuk parkiran K 175 229.80 m3 988,212.42 227,091,214.12
- pembesian lantai 22,980.00 kg 17,881.50 410,916,870.00
6 trowel beton lantai parkir 2,298.00 m2 70,000.00 160,860,000.00
7 Pemasangan Nurse station 4.00 unit 25,000,000.00 100,000,000.00

TOTAL PEKERJAAN DINDING DAN PLESTERAN 3,059,952,230.62

II PEKERJAAN KUSEN, PINTU DAN JENDELA

1 Pintu Sensor 1.00 bh 75,000,000.00 75,000,000.00
2 Jendela JD 1 5.00 bh 4,150,000.00 20,750,000.00
3 Jendela JD 2 25.00 bh 3,050,000.00 76,250,000.00
4 Jendela JD 3 15.00 bh 2,500,000.00 37,500,000.00
5 Pintu 1 10.00 bh 4,050,000.00 40,500,000.00
6 Pintu 2 2.00 bh 3,200,000.00 6,400,000.00
7 Pintu 3 15.00 bh 2,300,000.00 34,500,000.00
8 Pintu KM 10.00 bh 1,300,000.00 13,000,000.00
9 Jendela kaca mati 8 mm 5.00 m2 1,550,000.00 7,750,000.00
10 relaing tangga dan teras stainless steel 122.00 m2 1,200,000.00 146,400,000.00
 TOTAL PEKERJAAN KOSEN, PINTU DAN JENDELA 458,050,000.00
III PEKERJAAN LANGIT-LANGIT
1 Pas. Plafond PVC rangka hollo 3,152.00 m2 300,000.00 945,600,000.00
2 Pas List PVC ( belah bambu ) 1,840.00 m' 35,000.00 64,400,000.00
-
TOTAL PEKERJAAN LANGIT-LANGIT 1,010,000,000.00

IV PEKERJAAN PENUTUP LANTAI DAN DINDING

1 Pas. Lantai Granit warna cerah 1,833.00 m2 434,179.00 795,850,107.00
2 Pas Dinding keramik warna cerah 1,571.00 m2 305,045.00 479,225,695.00
3 Pas dinding granit warna gelap 627.20 m2 305,045.00 191,324,224.00
4 Pas keramik 25x25 KM/WC 62.00 m2 255,405.00 15,835,110.00
5 Keramik List lengkung 1,840.00 m' 60,000.00 110,400,000.00

TOTAL PEKERJAAN PENUTUP LANTAI DAN DINDING 1,592,635,136.00

V PEKERJAAN CAT-CATAN
1 Cat tembok interior setara vinilex 5,124.50 26,384.00 135,204,808.00
2 Cat tembok Exterior setara mowilex 2,562.25 30,036.50 76,961,022.13

TOTAL PEKERJAAN CAT-CATAN 212,165,830.13

VI PEKERJAAN LISTRIK
1 Pas.Instalasi listrik ( setara kabelindo, kabel metal, supreme ) 310.00 unit 350,000.00 108,500,000.00
2 Pas Saklar ganda (broco) 90.00 unit 40,000.00 3,600,000.00
3 Pas. Saklar tunggal (broco) 40.00 unit 30,000.00 1,200,000.00
4 Stopkontak (broco) 90.00 unit 45,000.00 4,050,000.00
5 Pas Lampu SL 20 watt (stara Philip) (down light) 200.00 unit 125,000.00 25,000,000.00
6 Pas Lampu SL 10 watt (stara Philip) (down light) 20.00 unit 90,000.00 1,800,000.00
7 Pas Panel MDP 6.00 unit 25,000,000.00 150,000,000.00
8 Pas Kabel NYY 4X95 200.00 m' 750,000.00 150,000,000.00
9 Sound Sistem 25.00 unit 1,500,000.00 37,500,000.00
10 Telepon 20.00 unit 1,850,000.00 37,000,000.00
11 Fire Alrm 25.00 unit 1,655,000.00 41,375,000.00
12 Data 20.00 unit 2,200,000.00 44,000,000.00
13 MATV 5.00 unit 3,000,000.00 15,000,000.00
14 Nurse Call 25.00 unit 2,500,000.00 62,500,000.00
-
TOTAL PEKERJAAN LISTRIK 681,525,000.00

VII PEKERJAAN PLAMBING

1 Instlasi Pipa Gas + asesories + pemasangan 74.00 unit 4,000,000.00 296,000,000.00
2 Instalasi air bersih 45.00 unit 1,250,000.00 56,250,000.00
3 Instalasi air panas + asesories 2.00 unit 7,500,000.00 15,000,000.00
4 Instalasi air kotor 45.00 unit 1,200,000.00 54,000,000.00
5 Instalasi limbah padat 15.00 unit 1,350,000.00 20,250,000.00
6 Pas kloset duduk ex toto + asesoris + pemasangan 15.00 bh 2,500,000.00 37,500,000.00
7 Pas wastafel ex toto 30.00 bh 1,750,000.00 52,500,000.00
8 Kran air 50.00 bh 55,000.00 2,750,000.00
9 floor drain 20.00 bh 30,000.00 600,000.00
10 Pas Jet Shower 15.00 bh 225,000.00 3,375,000.00
11 pompa dorong stara sanyo 2.00 bh 30,000,000.00 60,000,000.00
12 Pompa Air JET PUM 2.00 bh 25,000,000.00 50,000,000.00
13 Tangki Air Kapasitas 5000 lt 4.00 bh 12,500,000.00 50,000,000.00
TOTAL PEKERJAAN PLAMBING 698,225,000.00
TOTAL PEKERJAAN LANTAI DASAR 7,712,553,196.74

B PEKERJAAN LANTAI 1
I PEKERJAAN DINDING DAN PLESTERAN
1 Pasang dinding bata merah 4,072.96 m2 151,480.00 616,971,980.80
2 Plesteran 8,145.92 m2 70,124.20 571,226,123.26
3 Acian beton 348.80 m2 41,975.00 14,640,880.00
4 Pemasangan Nurse station 6.00 unit 25,000,000.00 150,000,000.00

TOTAL PEKERJAAN DINDING DAN PLESTERAN 1,352,838,984.06

 II PEKERJAAN KUSEN, PINTU DAN JENDELA
1 Jendela JD 1 50.00 bh 4,150,000.00 207,500,000.00
2 Jendela JD 2 30.00 bh 3,050,000.00 91,500,000.00
3 Pintu 1 5.00 bh 4,050,000.00 20,250,000.00
4 Pintu 2 41.00 bh 3,200,000.00 131,200,000.00
5 Pintu 3 20.00 bh 2,300,000.00 46,000,000.00
6 Pintu 4 pintu geser 4.00 bh 5,000,000.00 20,000,000.00
7 Pintu KM 75.00 bh 1,300,000.00 97,500,000.00
8 Jendela kaca mati 8 mm 250.00 m2 1,550,000.00 387,500,000.00
9 relaing tangga dan teras stainless steel 122.00 m2 1,200,000.00 146,400,000.00

TOTAL PEKERJAAN KOSEN, PINTU DAN JENDELA 1,147,850,000.00

III PEKERJAAN LANGIT-LANGIT

1 Pas. Plafond PVC rangka hollo 3,200.00 m2 300,000.00 960,000,000.00
2 Pas List PVC 2,144.00 m' 35,000.00 75,040,000.00
TOTAL PEKERJAAN LANGIT-LANGIT 1,035,040,000.00

IV PEKERJAAN PENUTUP LANTAI DAN DINDING

1 Pas. Lantai Granit warna cerah 3,200.00 m2 434,179.00 1,389,372,800.00
2 Pas Dinding keramik warna cerah 2,163.00 m2 305,045.00 659,812,335.00
3 Pas keramik 25x25 KM/WC 300.00 m2 255,405.00 76,621,500.00
4 Keramik List lengkung 2,160.00 m' 60,000.00 129,600,000.00

TOTAL PEKERJAAN PENUTUP LANTAI DAN DINDING 2,255,406,635.00

V PEKERJAAN CAT-CATAN
1 Cat tembok interior setara vinilex 5,702.14 26,384.00 150,445,367.30
2 Cat tembok Exterior setara mowilex 4,072.96 30,036.50 122,337,463.04
TOTAL PEKERJAAN CAT-CATAN 272,782,830.34
VI PEKERJAAN LISTRIK
1 Pas.Instalasi listrik ( setara kabelindo, kabel metal, supreme ) 445.00 unit 350,000.00 155,750,000.00
2 Pas Saklar ganda (broco) 75.00 unit 40,000.00 3,000,000.00
3 Pas. Saklar tunggal (broco) 40.00 unit 30,000.00 1,200,000.00
4 Stopkontak (broco) 150.00 unit 45,000.00 6,750,000.00
5 Pas Lampu SL 20 watt (stara Philip) 220.00 unit 125,000.00 27,500,000.00
6 Pas Lampu SL 10 watt (stara Philip) 75.00 unit 90,000.00 6,750,000.00
7 Lampu operasi + meja 4.00 unit 100,000,000.00 400,000,000.00
8 Lampu rm 16.00 unit 10,000,000.00 160,000,000.00
9 Pas Panel MDP 5.00 unit 25,000,000.00 125,000,000.00
10 Pas Kabel NYY 4X75 150.00 m' 650,000.00 97,500,000.00
11 Sound Sistem 80.00 unit 1,500,000.00 120,000,000.00
12 Telepon 80.00 unit 1,850,000.00 148,000,000.00
13 Fire Alrm 80.00 unit 1,655,000.00 132,400,000.00
14 Data 80.00 unit 2,200,000.00 176,000,000.00
15 MATV 80.00 unit 3,000,000.00 240,000,000.00
16 Nurse Call 80.00 unit 2,500,000.00 200,000,000.00
TOTAL PEKERJAAN LISTRIK 1,999,850,000.00

VII PEKERJAAN PLAMBING

1 Instlasi Pipa Gas + asesories + pemasangan 180.00 unit 4,000,000.00 720,000,000.00
2 Instalasi air bersih 180.00 unit 1,250,000.00 225,000,000.00
3 Instalasi air panas + asesories 80.00 unit 7,500,000.00 600,000,000.00
4 Instalasi air kotor 80.00 unit 1,200,000.00 96,000,000.00
5 Instalasi limbah padat 75.00 unit 1,350,000.00 101,250,000.00
6 Pas kloset duduk ex toto + asesoris + pemasangan 75.00 bh 2,500,000.00 187,500,000.00
7 Pas wastafel ex toto 85.00 bh 1,750,000.00 148,750,000.00
8 Kran air 80.00 bh 55,000.00 4,400,000.00
9 floor drain 80.00 bh 30,000.00 2,400,000.00
10 Pas Jet Shower 75.00 bh 225,000.00 16,875,000.00
TOTAL PEKERJAAN PLAMBING 2,102,175,000.00
TOTAL PEKERJAAN LANTAI 1 (A) 10,165,943,449.40
C PEKERJAAN LANTAI 2
I PEKERJAAN DINDING DAN PLESTERAN
1 Pasang dinding bata merah 5,067.52 m2 151,480.00 767,627,929.60
2 Plesteran 10,135.04 m2 70,124.20 710,711,571.97
3 Acian beton 348.80 m2 41,975.00 14,640,880.00
4 Pemasangan Nurse station 4.00 unit 25,000,000.00 100,000,000.00

TOTAL PEKERJAAN DINDING DAN PLESTERAN 1,592,980,381.57

II PEKERJAAN KUSEN, PINTU DAN JENDELA
1 Jendela JD 1 53.00 bh 4,150,000.00 219,950,000.00
2 Jendela JD 2 80.00 bh 3,050,000.00 244,000,000.00
3 Pintu 1 2.00 bh 4,050,000.00 8,100,000.00
4 Pintu 2 70.00 bh 3,200,000.00 224,000,000.00
5 Pintu 3 10.00 bh 5,200,000.00 52,000,000.00
6 Pintu KM 65.00 bh 1,300,000.00 84,500,000.00
7 relaing tangga dan teras stainless steel 122.00 m2 1,200,000.00 146,400,000.00

TOTAL PEKERJAAN KOSEN, PINTU DAN JENDELA 978,950,000.00

III PEKERJAAN LANGIT-LANGIT
1 Pas. Plafond PVC rangka hollo 3,200.00 m2 300,000.00 960,000,000.00
2 Pas List PVC 2,144.00 m' 35,000.00 75,040,000.00

TOTAL PEKERJAAN LANGIT-LANGIT 1,035,040,000.00

IV PEKERJAAN PENUTUP LANTAI DAN DINDING
1 Pas. Lantai Granit warna cerah 3,200.00 m2 434,179.00 1,389,372,800.00
2 Pas Dinding granit warna cerah 1,883.00 m2 305,045.00 574,399,735.00
3 Pas keramik 25x25 KM/WC 260.00 m2 255,405.00 66,405,300.00
4 Keramik List lengkung 2,200.00 m2 60,000.00 132,000,000.00
TOTAL PEKERJAAN PENUTUP LANTAI DAN DINDING 2,162,177,835.00
V PEKERJAAN CAT-CATAN
1 Cat tembok interior setara vinilex 7,094.53 m2 26,384.00 187,182,026.75
2 Cat tembok Exterior setara mowilex 5,067.52 m2 30,036.50 152,210,564.48
TOTAL PEKERJAAN CAT-CATAN 339,392,591.23
VI PEKERJAAN LISTRIK
1 Pas.Instalasi listrik ( setara kabelindo, kabel metal, supreme ) 485.00 unit 350,000.00 169,750,000.00
2 Pas Saklar ganda (broco) 120.00 unit 40,000.00 4,800,000.00
3 Pas. Saklar tunggal (broco) 80.00 unit 30,000.00 2,400,000.00
4 Stopkontak (broco) 240.00 unit 45,000.00 10,800,000.00
5 Pas Lampu SL 20 watt (stara Philip) 180.00 unit 125,000.00 22,500,000.00
6 Pas Lampu SL 10 watt (stara Philip) 65.00 unit 90,000.00 5,850,000.00
7 Pas Panel MDP 3.00 unit 25,000,000.00 75,000,000.00
8 Pas Kabel NYY 4X75 100.00 m' 650,000.00 65,000,000.00
9 Sound Sistem 70.00 unit 1,500,000.00 105,000,000.00
10 Telepon 70.00 unit 1,850,000.00 129,500,000.00
11 Fire Alrm 70.00 unit 1,655,000.00 115,850,000.00
12 Data 70.00 unit 2,200,000.00 154,000,000.00
13 MATV 70.00 unit 3,000,000.00 210,000,000.00
14 Nurse Call 70.00 unit 2,500,000.00 175,000,000.00
-
TOTAL PEKERJAAN LISTRIK 1,245,450,000.00

VII PEKERJAAN PLAMBING

1 Instlasi Pipa Gas + asesories + pemasangan 255.00 unit 4,000,000.00 1,020,000,000.00
2 Instalasi air bersih 65.00 unit 1,250,000.00 81,250,000.00
3 Instalasi air panas + asesories 70.00 unit 10,000,000.00 700,000,000.00
4 Instalasi air kotor 70.00 unit 1,200,000.00 84,000,000.00
5 Instalasi limbah padat 65.00 unit 1,350,000.00 87,750,000.00
6 Pas kloset duduk ex toto + asesoris + pemasangan 65.00 bh 2,500,000.00 162,500,000.00
7 Pas wastafel ex toto 80.00 bh 1,750,000.00 140,000,000.00
8 Kran air 80.00 bh 55,000.00 4,400,000.00
9 floor drain 65.00 bh 30,000.00 1,950,000.00
10 Pas Jet Shower 65.00 bh 225,000.00 14,625,000.00
 TOTAL PEKERJAAN PLAMBING 2,296,475,000.00
TOTAL PEKERJAAN LANTAI 2 (B) 9,650,465,807.80

D PEKERJAAN LANTAI 3
I PEKERJAAN DINDING DAN PLESTERAN
1 Pasang dinding bata merah 4,750.80 m2 151,480.00 719,651,184.00
2 Plesteran 9,501.60 m2 70,124.20 666,292,098.72
3 Acian beton 348.80 m2 41,975.00 14,640,880.00
4 Pemasangan Nurse station 3.00 unit 25,000,000.00 75,000,000.00

TOTAL PEKERJAAN DINDING DAN PLESTERAN 1,475,584,162.72

II PEKERJAAN KUSEN, PINTU DAN JENDELA
1 Jendela JD 1 53.00 bh 4,150,000.00 219,950,000.00
2 Jendela JD 2 80.00 bh 3,050,000.00 244,000,000.00
3 Pintu 1 35.00 bh 4,050,000.00 141,750,000.00
4 Pintu 3 10.00 bh 5,200,000.00 52,000,000.00
5 Pintu KM 35.00 bh 1,300,000.00 45,500,000.00
6 relaing tangga dan teras stainless steel 122.00 m2 1,200,000.00 146,400,000.00
TOTAL PEKERJAAN KOSEN, PINTU DAN JENDELA 849,600,000.00

III PEKERJAAN LANGIT-LANGIT

1 Pas. Plafond PVC rangka hollo 3,200.00 m2 300,000.00 960,000,000.00
2 Pas List PVC 2,144.00 m' 35,000.00 75,040,000.00
-
TOTAL PEKERJAAN LANGIT-LANGIT 1,035,040,000.00

IV PEKERJAAN PENUTUP LANTAI DAN DINDING

1 Pas. Lantai Granit warna cerah 3,200.00 m2 434,179.00 1,389,372,800.00
2 Pas Dinding granit warna cerah 1,043.00 m2 305,045.00 318,161,935.00
3 Pas keramik 25x25 KM/WC 140.00 m2 255,405.00 35,756,700.00
4 Keramik List lengkung 2,200.00 m2 60,000.00 132,000,000.00

TOTAL PEKERJAAN PENUTUP LANTAI DAN DINDING 1,875,291,435.00

V PEKERJAAN CAT-CATAN
1 Cat tembok interior setara vinilex 6,645.38 m2 26,384.00 175,331,574.00
2 Cat tembok Exterior setara mowilex 2,658.15 m2 30,036.50 79,841,522.48
3 Cat Plafond Setara vinilex m2 27,700.00 -

TOTAL PEKERJAAN CAT-CATAN 255,173,096.48

VI PEKERJAAN LISTRIK
1 Pas.Instalasi listrik ( setara kabelindo, kabel metal, supreme ) 285.00 unit 350,000.00 99,750,000.00
2 Pas Saklar ganda (broco) 90.00 unit 40,000.00 3,600,000.00
3 Pas. Saklar tunggal (broco) 35.00 unit 30,000.00 1,050,000.00
4 Stopkontak (broco) 70.00 unit 45,000.00 3,150,000.00
5 Pas Lampu SL 20 watt (stara Philip) 180.00 unit 125,000.00 22,500,000.00
6 Pas Lampu SL 10 watt (stara Philip) 35.00 unit 90,000.00 3,150,000.00
7 Pas Panel MDP 2.00 unit 25,000,000.00 50,000,000.00
8 Pas Kabel NYY 4X75 50.00 m' 650,000.00 32,500,000.00
9 Sound Sistem 180.00 unit 1,500,000.00 270,000,000.00
10 Telepon 180.00 unit 1,850,000.00 333,000,000.00
11 Fire Alrm 180.00 unit 1,655,000.00 297,900,000.00
12 Data 180.00 unit 2,200,000.00 396,000,000.00
13 MATV 180.00 unit 3,000,000.00 540,000,000.00
14 Nurse Call 180.00 unit 2,500,000.00 450,000,000.00

TOTAL PEKERJAAN LISTRIK 2,502,600,000.00

VII PEKERJAAN PLAMBING
1 Instlasi Pipa Gas + asesories + pemasangan 180.00 unit 4,000,000.00 720,000,000.00
2 Instalasi air bersih 45.00 unit 1,250,000.00 56,250,000.00
3 Instalasi air panas + asesories 35.00 unit 10,000,000.00 350,000,000.00
4 Instalasi air kotor 35.00 unit 1,200,000.00 42,000,000.00
 5 Instalasi limbah padat 35.00 unit 1,350,000.00 47,250,000.00
6 Pas kloset duduk ex toto + asesoris + pemasangan 35.00 bh 2,500,000.00 87,500,000.00
7 Pas wastafel ex toto 45.00 bh 1,750,000.00 78,750,000.00
8 Kran air 70.00 bh 55,000.00 3,850,000.00
9 floor drain 35.00 bh 30,000.00 1,050,000.00
10 Pas Jet Shower 35.00 bh 1,750,000.00 61,250,000.00

TOTAL PEKERJAAN PLAMBING 1,447,900,000.00

TOTAL PEKERJAAN LANTAI 3 (C) 9,441,188,694.19
D PEKERJAAN LAIN-LAIN
1 Pemasangan dinding ACP 2,100.00 m2 750,000.00 1,575,000,000.00
2 Pemasangan Papan Nama 1.00 ls 75,000,000.00 75,000,000.00
3 Pemasangan Baliho 1.00 ls 50,000,000.00 50,000,000.00
4 Konstruksi baja rumah lift 2.00 unit 30,000,000.00 60,000,000.00
5 Rumah Genzet pos scurity 1.00 unit 100,000,000.00 100,000,000.00
6 Pemadatan dan pemasangan halaman parkir 2,300.00 m2 150,000.00 345,000,000.00
7 Pemasangan Lift 2.00 600,000,000.00 1,200,000,000.00

JUMLAH LAIN-LAIN 3,405,000,000.00

TOTAL PEKERJAAN ARSITEKTUR (A + B + C + D) 40,375,151,148.14