REKAPITULASI ANGGARAN BIAYA

PENGEMBANGAN RUMAH SAKIT PKU 'AISYIYAH BOYOLALI

PEKERJAAN PERSIAPAN

Rp.

#REF!

PEKERJAAN TANAH

Rp.

#REF!

PEKERJAAN STRUKTUR
Basment ke Lantai 1
Lantai 1 ke Lantai 2

Rp.
Rp.

653,710,000
454,585,000

Rp.

PEKERJAAN ARSITEKTUR
Lt 1 ke lt 2
Lt 2 ke atap
Alumunium
Pengecatan
Plafond

Rp.
Rp.
Rp.
Rp.
Rp.

352,783,300
25,408,800
#REF!
59,784,480
70,617,000

PEKERJAAN MEKANIKAL ELEKTRIKAL & PLUMBING

PEKERJAAN CANOPY & ORNAMEN
Canopy
Ornamen

Terbilang :

#REF!

Rp.

#REF!

Rp.

#REF!

Rp.
Rp.
Rp.

1,108,295,000

34,969,500

24,932,000
10,037,500

SUB TOTAL

Rp.

#REF!

SITE MANAJEMEN

7% Rp.

#REF!

TOTAL

Rp.

#REF!

PEMBULATAN

Rp.

#REF!

RENCANA ANGARAN BIAYA

PENGEMBANGAN RS sebelah Utara
NO

I
1
2
3
4

ITEM PEKERJAAN

PEKERJAAN PERSIAPAN
Pek. Perbersihan lahan
Pengurugan, perataan dan pemadatan
Uitzet dan pasang bouplank
Pengadaan air kerja

SAT

ls
m
ls
ls

VOL
BQ

1.00
730.80
1.00
1.00

HARGA SATUAN

JUMLAH

#REF!
#REF!
#REF!
#REF!

#REF!
#REF!
#REF!
#REF!
#REF!

II
1
2

PEKERJAAN TANAH
Galian tanah pond foote plate
Urugan pasir tb. 10 cm

m
m

274.50
14.60

#REF!
#REF!

#REF!
#REF!
#REF!

III
1
2
3
4
5

PEKERJAAN STRUKTUR
Basment ke lt 1
FOOTE Plate (150 kg)
Pas Sloff (200 kg)
Kolom struktur 40 x 40 (150 kg) bsm Ke Lt1
Balok Struktur 30 x 40 lt 1
Plat lantai t 12 cm lt 1

m
m'
m
m
m

32.87
41.69
39.24
48.62
75.64

653,710,000
2,000,000
2,500,000
3,000,000
3,250,000
2,750,000

1
2
3

Lt 1 ke lt 2
Kolom struktur 40 x 40 lt 1 ke lt 2
Balok Struktur 30 x 40 lt 2
Plat lantai t 12 cm lt 2

m
m
m

29.52
48.62
75.64

3,000,000
3,250,000
2,750,000

65,740,000
104,225,000
117,720,000
158,015,000
208,010,000
653,710,000

88,560,000
158,015,000
208,010,000
454,585,000

1
2
1
2

III

1
2
3
4
5
6

Lt 2 ke atap
Kolom struktur 25 x 25 lt 2 ke atap
Balok Struktur 30 x 40 atap
Ram
Ram dari lt 1 ke bsm
Ram dari lt 1 ke lt 2

PEKERJAAN PASANGAN
Basment ke lt 1
Lt 1 ke lt 2
Pas Batu bata
Plester pas. Batu bata
Kolom praktis 15 x 15
Pas. Lantai keramik 30 x 30 (Ruang Dalam)
Pas. Lantai keramik 20 x 20 (Teras)
Pas. Dinding keramik 20 x 25 (K. Mandi - T. 1,5M)
Pas. Dinding keramik 20 x 25 (K. Dalam - T. 1,5M)
Pas. Railing void (GIP)

m
m

Tahap 2
Tahap 2

454,585,000
Tahap 2
Tahap 2

Tahap 2
Tahap 2

m
m

Tahap 2
Tahap 2

Tahap 2
Tahap 2

Tahap 2
Tahap 2

Tahap 2

Tahap 2

Tahap 2

m
m
m'
m
m
m
m
m'

1,721.70
1,449.70
182.70
715.68
165.60
482.63
302.63
23.40

705,566,600
65,000
65,000
65,000
75,000
75,000
80,000
80,000
250,000

111,910,500
94,230,500
11,875,500
53,676,000
12,420,000
38,610,400
24,210,400
5,850,000
352,783,300

1
2
3
4
5
6
7
8
9

Lt 2 ke atap
Pas Batu bata (T.1 M') bagian pinggir
Plester pas. Batu bata
Kolom praktis 15 x 15
Pas Glass Block
Pas. Batu Alam
Plester pas. Batu bata
Kolom praktis 15 x 15
Balok praktis 15 x 15
Balok latei 15 x 15

m
m
m'
m
m
m
m'
m'
m'

111.60
245.52
25.20
Tahap 2
Tahap 2
Tahap 2
Tahap 2
Tahap 2
Tahap 2

70,000
65,000
65,000
Tahap 2
Tahap 2
Tahap 2
Tahap 2
Tahap 2
Tahap 2

7,812,000
15,958,800
1,638,000
Tahap 2
Tahap 2
Tahap 2
Tahap 2
Tahap 2
Tahap 2
25,408,800

IV
1
2
3
4
5
6
7

PEKERJAAN KUSEN ALUMUNIUM

Lantai 1
Pek Kusen + daun pintu Alumunium Tipe p1
Pek Kusen + daun pintu Alumunium Tipe p2
Pek Kusen + daun pintu Alumunium Tipe p3
Pek Kusen + daun jendela Alumunium Tipe J1
Pek Kusen + daun jendela Alumunium Tipe J2
Pek Kusen + daun jendela Alumunium Tipe J3
Pek Kusen + daun jendela Alumunium Tipe B1

unit
unit
unit
unit
unit
unit
unit

1.00
20.00
20.00
1.00
20.00
20.00

#REF!
4,000,000
1,621,250
910,410
#REF!
#REF!
#REF!

4,000,000
32,425,000
18,208,200
#REF!
#REF!
#REF!
#REF!

RENCANA ANGARAN BIAYA

PENGEMBANGAN RS sebelah Utara
NO

V
1
2
3
4
5
6
7
8
9
10

SAT

PEKERJAAN INSTALASI AIR KOTOR

Pas. Instalasi Air bersih
Pas. Instalasi Air kotor
Pas Kran air
Pas. Wastafel
Pas. Closet Duduk
Pas. Pegangan dekat closet (Pipa - dynabolt))
Pas. Tempat Sabun
Pas. Floor Drain
Pas. Water proofing
Pas. Sparing PVC untuk Lantai 2

PEKERJAAN INSTALASI LISTRIK

Lantai 1
1 Pas. TKI 2 x 20 watt box
2 Pas. TKI 2 x 40 watt
3 Pas. Lampu SL 18 watt
4 Fitting
5 Pas. Ins. Stop Kontak
6 Pas. Sekring box
7 Pas. Panel MCB
8 Pas. Titik lampu
9 Pas. Saklar double
10 Pas. Saklar engkel
11 Pas. Stop Kontak

HARGA SATUAN

VOL
BQ

m'
ls
bh
bh
bh
bh
bh
bh
m
Ls

106.20
1.00
20.00
20.00
20.00
20.00
20.00
20.00
271.80
1.00

#REF!
#REF!
2,016,000
12,000
140,000
1,080,000
100,000
75,000
18,000
37,383
300,000

unit
unit
unit
unit
ttk
unit
unit
unit
unit
unit
unit

19.00
5.00
52.00
74.00
24.00
1.00
1.00
74.00
32.00
20.00
24.00

185,000
215,000
29,538
8,514
125,000
500,000
750,000
125,000
12,000
10,000
10,000

JUMLAH

#REF!
2,016,000
240,000
2,800,000
21,600,000
2,000,000
1,500,000
360,000
10,160,640
300,000

3,515,000
1,075,000
1,536,000
630,000
3,000,000
500,000
750,000
9,250,000
384,000
200,000
240,000
#REF!

VI
1

PEKERJAAN PENGECATAN
Cat Exterior & Interior

4,270.32

14,000

59,784,480
59,784,480

VII PEKERJAAN ATAP

1 Pek Plafond
2 Tutup lubang Void

m
m

820.60
151.20

75,000
60,000

61,545,000
9,072,000
70,617,000

VIII
1
2
3
4
5
6

CANOPY
Galian Tanah & Urug kembali
Pondasi beton setempat & Sloof
Kolom beton & Finish Plester - Acian
Dak beton & Finish Acian
Water proofing
Pengecatan

Ttk
m
Ttk
m
m
m

3.00
0.97
0.38
4.32
39.60
54.00

30,000
3,000,000
4,000,000
4,000,000
60,000
14,000

90,000
2,910,000
1,520,000
17,280,000
2,376,000
756,000
24,932,000

IX
IX.a
1
2
3
4

ORNAMEN
Dinding pada Jendela
Pasang bata merah
Plester & Acian
Beton pengikat
Pengecatan

IX.b Dinding berdiri (Sirip)

1 Beton bertulang & Finish Plester - Acian
2 Pengecatan

Psg
Psg
Psg
Psg

5.00
5.00
5.00
5.00

325,000
137,500
275,000
110,000

1,625,000
687,500
1,375,000
550,000

Unt
Unt

2.00
2.00

2,400,000
500,000

4,800,000
1,000,000
10,037,500

JUMLAH

#REF!

Catatan :
1
2
3
4
5
6
7
8
9

Pekerjaan Air Kotor dihitung pakai pipa PVC dia 4" (Closet) & dia 3" (Buangan) dijoint ke PVC Existing terus ke IPAL
Pengurugan & perataan tanah dipadatkan pakai stamper
Pekerjaan Sparing pipa pada lantai 2 untuk persiapan K. Mandi sudah termasuk dalam hitungan
Pekerjaan Railing pada lubang Void/tangga sudah dihitung pakai Pipa GIP standard
Pekerjaan Lubang tangga pada lantai 2 ini dibuat tutupnya dengan menggunakan rangka kayu dan tutup asbes gelombang
Pada K. Mandi sudah terpasang Floor Drain & lantai diwater proofing, dalam perhitungan sebelumnya tidak ditawarkan
Pada K. Mandi terpasang pegangan dekat Closet terbuat dari pipa GIP " dan dipasang pakai dynabolt, juga tempat sabun
terbuat dari keramik dipasang pada dinding
Keramik Dinding pada penwaran awal untuk dinding bagian dalam belum ditawarkan dan sekarang dimasukan dengan T. 1,5M
Pada lantai dua dipasang dinding bata merah setinggi 1M, untuk pinggiran agar finishing pantas

ANALYSA
PENGEMBANGAN RS sebelah Utara
ITEM PEKERJAAN

NO

I
1

PEKERJAAN PERSIAPAN
Pek. Perbersihan lahan
Mandor
Tukang Batu
Kenek
Alat bantu

II
1

III
1

Pengurugan, perataan dan pemadatan

SAT

HARGA SATUAN

VOL
BQ

ls

1.00

Hok
Hok
Hok
ls

0.46
1.50
5.00
1.00

65,000
60,000
45,000
130,000

JUMLAH

475,000

30,000
90,000
225,000
130,000

8,120,000

Mandor
Tukang Gali
Kenek
Alat bantu

Hok
Hok
Hok
ls

9.00
45.00
63.00
1.00

65,000
60,000
45,000
2,000,000

585,000
2,700,000
2,835,000
2,000,000

Uitzet dan pasang bouplank

Papan 2/20
Kaso 5/7
Paku campur
Slang waterpas & benang
Mandor
Tukang
Kenek

ls
Lbr
Btg
Kg
Ls
Hok
Hok
Hok

1.00
12.00
6.00
1.73
1.00
0.50
1.00
2.00

28,800
25,200
12,000
50,000
65,000
60,000
45,000

750,000
345,600
151,200
20,700
50,000
32,500
60,000
90,000

Pengadaan air kerja

Beli air pakai tangki
Slang
Perbaikan Bak air
Kenek

ls
truk
ls
ls
Hok

1.00
12.00
1.00
1.00
15.00

65,000
75,000
220,000
45,000

1,750,000
780,000
75,000
220,000
675,000

PEKERJAAN TANAH
Galian tanah pond foote plate

305.00

Mandor
Tukang Gali
Kenek
Alat bantu

Hok
Hok
Hok
ls

8.00
35.08
55.00
1.00

Urugan pasir tb. 10 cm

16.22

Pasir Urug
Mandor
Tukang Gali
Kenek
Alat bantu

m3
Hok
Hok
Hok
ls

16.22
1.00
3.00
6.00
1.00

PEKERJAAN STRUKTUR
Basment ke lt 1
FOOTE Plate (150 kg)
Multiplex 12 mm
Balok 6/12 & kaso 5/7
Paku campur
Besi beton campur sesuai gambar
Kawat Ikat
Readymix K 250
Alat bantu
Mandor
Tukang Kayu
Tukang Batu
Tukang Besi
Kenek

36.52

Lbr
m
Kg
Kg
Kg
m
Ls
Hok
Hok
Hok
Hok
Hok

26.09
7.30
35.00
7,851.80
157.04
40.17
1.00
20.00
39.00
37.00
100.00
144.49

Pas Sloff 40 / 40 (200 kg)

Multiplex 12 mm
Balok 6/12 & kaso 5/7
Paku campur
Besi beton campur sesuai gambar
Kawat Ikat
Readymix K 250
Alat bantu
Mandor
Tukang Kayu
Tukang Batu
Tukang Besi
Kenek

m'

46.32

Lbr
m
Kg
Kg
Kg
m
Ls
Hok
Hok
Hok
Hok
Hok

33.09
9.26
40.00
9,958.80
199.18
50.95
1.00
33.00
51.00
48.00
115.07
165.80

Kolom struktur 40 x 40 (150 kg) bsm Ke Lt1

Multiplex 12 mm
Balok 6/12 & kaso 5/7

43.60

Lbr
m

31.14
8.72

6,100,000
65,000
60,000
45,000
1,000,000

520,000
2,105,000
2,475,000
1,000,000

1,581,450
60,000
65,000
60,000
45,000
93,250

973,200
65,000
180,000
270,000
93,250

1,982,006,842
145,294,820
165,000
2,200,000
15,000
8,400
15,000
785,000
5,994,000
65,000
65,000
60,000
60,000
45,000

4,304,143
16,068,800
525,000
65,955,120
2,355,540
31,535,020
5,994,000
1,300,000
2,535,000
2,220,000
6,000,000
6,502,197

296,762,321
165,000
2,200,000
15,000
8,400
15,000
785,000
32,425,000
551,764
1,246,000
137,500
60,000
96,502

5,459,143
20,380,800
600,000
83,653,920
2,987,640
39,997,320
32,425,000
18,208,200
63,546,000
6,600,000
6,904,298
16,000,000

173,462,600
165,000
2,200,000

5,138,571
19,184,000

Paku campur
Besi beton campur sesuai gambar
Kawat Ikat
Readymix K 250
Alat bantu
Mandor
Tukang Kayu
Tukang Batu
Tukang Besi
Kenek

Kg
Kg
Kg
m
Ls
Hok
Hok
Hok
Hok
Hok

40.00
9,374.00
187.48
47.96
1.00
29.00
49.00
46.00
112.00
157.50

Balok Struktur 30 x 40 lt 1
Multiplex 12 mm
Balok 6/12 & kaso 5/7
Paku campur
Besi beton campur sesuai gambar
Kawat Ikat
Readymix K 250
Scafolding komplit
Alat bantu
Mandor
Tukang Kayu
Tukang Batu
Tukang Besi
Kenek

53.30

Lbr
m
Kg
Kg
Kg
m
Set
Ls
Hok
Hok
Hok
Hok
Hok

38.07
12.94
56.00
11,459.50
229.19
58.63
400.00
1.00
38.00
59.00
58.00
128.00
149.49

Plat lantai t 12 cm lt 1
Multiplex 12 mm
Balok 6/12 & kaso 5/7
Paku campur
Besi beton campur sesuai gambar
Kawat Ikat
Readymix K 250
Scafolding komplit
Alat bantu
Mandor
Tukang Kayu
Tukang Batu
Tukang Besi
Kenek

80.76

Lbr
m
Kg
Kg
Kg
m
Set
Ls
Hok
Hok
Hok
Hok
Hok

57.69
17.31
52.00
17,363.40
347.27
88.84
360.00
1.00
30.00
54.00
52.00
118.00
144.70

Lt 1 ke lt 2
Kolom struktur 40 x 40 lt 1 ke lt 2
Multiplex 12 mm
Balok 6/12 & kaso 5/7
Paku campur
Besi beton campur sesuai gambar
Kawat Ikat
Readymix K 250
Alat bantu
Mandor
Tukang Kayu
Tukang Batu
Tukang Besi
Kenek

32.80

Lbr
Kg
Kg
Kg
Kg
Kg
Ls
Hok
Hok
Hok
Hok
Hok

23.43
6.56
38.00
7,052.00
141.04
36.08
1.00
18.00
41.00
39.00
98.00
131.04

Balok Struktur 30 x 40 lt 2
Multiplex 12 mm
Balok 6/12 & kaso 5/7
Paku campur
Besi beton campur sesuai gambar
Kawat Ikat
Readymix K 250
Scafolding komplit
Alat bantu
Mandor
Tukang Kayu
Tukang Batu
Tukang Besi
Kenek

53.30

Lbr
Kg
Kg
Kg
Kg
Kg
Set
Ls
Hok
Hok
Hok
Hok
Hok

38.07
11.42
59.00
11,459.50
229.19
58.63
405.00
1.00
38.00
65.00
64.00
136.00
173.11

Plat lantai lt 12 cm
Multiplex 12 mm
Balok 6/12 & kaso 5/7
Paku campur
Besi beton campur sesuai gambar
Kawat Ikat
Readymix K 250
Scafolding komplit
Alat bantu
Mandor
Tukang Kayu
Tukang Batu
Tukang Besi
Kenek

80.76

Lbr
Kg
Kg
Kg
Kg
Kg
Set
Ls
Hok
Hok
Hok
Hok
Hok

57.69
17.31
48.00
17,121.12
342.42
88.84
360.00
1.00
34.00
60.00
59.00
126.00
151.77

15,000
8,400
15,000
785,000
7,700,000
65,000
65,000
60,000
60,000
45,000

600,000
78,741,600
2,812,200
37,648,600
7,700,000
1,885,000
3,185,000
2,760,000
6,720,000
7,087,629

223,513,550
165,000
2,200,000
15,000
8,400
15,000
785,000
22,500
9,000,000
65,000
65,000
60,000
60,000
45,000

6,281,786
28,477,429
840,000
96,259,800
3,437,850
46,024,550
9,000,000
9,000,000
2,470,000
3,835,000
3,480,000
7,680,000
6,727,136

303,940,260
165,000
2,200,000
15,000
8,400
15,000
785,000
22,500
4,500,000
65,000
65,000
60,000
60,000
45,000

9,518,143
38,072,571
780,000
145,852,560
5,209,020
69,736,260
8,100,000
4,500,000
1,950,000
3,510,000
3,120,000
7,080,000
6,511,706

130,494,800
165,000
2,200,000
15,000
8,400
15,000
785,000
4,000,000
65,000
65,000
60,000
60,000
45,000

3,865,714
14,432,000
570,000
59,236,800
2,115,600
28,322,800
4,000,000
1,170,000
2,665,000
2,340,000
5,880,000
5,896,886

223,513,500
165,000
2,200,000
15,000
8,400
15,000
785,000
22,500
9,900,000
65,000
65,000
60,000
60,000
45,000

6,281,786
25,127,143
885,000
96,259,800
3,437,850
46,024,550
9,112,500
9,900,000
2,470,000
4,225,000
3,840,000
8,160,000
7,789,871

303,940,260
165,000
2,200,000
15,000
8,400
15,000
785,000
22,500
4,800,000
65,000
65,000
60,000
60,000
45,000

9,518,143
38,072,571
720,000
143,817,408
5,136,336
69,736,260
8,100,000
4,800,000
2,210,000
3,900,000
3,540,000
7,560,000
6,829,542

Lt 1 ke lt 2
Pas Batu bata
Bata merah lokal
Pasir pasang
Semen PC
Scafolding komplit
Alat bantu
Mandor
Tukang Batu
Kenek

995,529,003
m
Bh
m
Zak

1,803.00
198,330.00
54.09
270.45

Set

220.00

22,500

4,950,000

Ls
Hok
Hok
Hok

1.00
66.00
181.42
198.00

10,000,000
65,000
60,000
45,000

10,000,000
4,290,000
10,884,950
8,910,000

m
m
Zak

3,612.00
198.66
1,246.14

125,000
59,000

176,085,000
24,832,500
73,522,260

525
125,000
59,000

165,876,000
104,123,250
6,761,250
15,956,550

Plester pas. Batu bata

Pasir pasang
Semen PC
Scafolding komplit
Alat bantu
Mandor
Tukang Batu
Kenek

Set

440.00

22,500

9,900,000

Ls
Hok
Hok
Hok

1.00
128.00
409.00
332.67

20,000,000
65,000
60,000
45,000

20,000,000
8,320,000
24,540,000
14,970,240

Kolom praktis 15 x 15
Multiplex 12 mm
Balok 6/12 & kaso 5/7
Paku campur
Besi beton campur sesuai gambar
Kawat Ikat
Readymix K 250
Alat bantu
Mandor
Tukang Kayu
Tukang Batu
Tukang Besi
Kenek

m'

161.00

Lbr
m
Kg
Kg
Kg
m
Ls
Hok
Hok
Hok
Hok
Hok

6.00
0.30
6.00
402.18
6.11
2.50
1.00
2.00
9.00
8.50
16.00
28.00

165,000
2,200,000
15,000
8,400
15,000
785,000
250,000
65,000
65,000
60,000
60,000
45,000

990,000
660,000
90,000
3,378,295
91,705
1,962,500
250,000
130,000
585,000
510,000
960,000
1,260,000

Pas. Lantai keramik 30 x 30 (Ruang dalam)

Keramik Mulia 30x30
Pasir pasang
Semen PC
Alat bantu
Mandor
Tukang Batu
Kenek

m
Dus
m
Zak
Ls
Hok
Hok
Hok

770.00
847.00
23.10
154.00
1.00
14.22
77.00
41.07

50,000
125,000
59,000
3,739,500
65,000
60,000
45,000

65,455,000
42,350,000
2,887,500
9,086,000
3,739,500
924,000
4,620,000
1,848,000

Pas. Lantai keramik 30 x 30 (Teras)

Keramik Mulia 30x30
Pasir pasang
Semen PC
Alat bantu
Mandor
Tukang Batu
Kenek

m
Dus
m
Zak
Ls
Hok
Hok
Hok

184.00
193.20
5.52
33.12
1.00
3.40
18.40
5.76

50,000
125,000
59,000
1,200,000
65,000
60,000
45,000

15,088,000
9,660,000
690,000
1,954,080
1,200,000
220,800
1,104,000
259,120

Pas. Dinding keramik 20 x 25 (K. Mandi - T. 1,5M)

Keramik Mulia 20x25
Pasir pasang
Semen PC
Alat bantu
Mandor
Tukang Batu
Kenek

m
Dus
m
Zak
Ls
Hok
Hok
Hok

445.00
489.50
13.35
80.10
1.00
12.00
54.17
27.00

50,000
125,000
59,000
2,600,000
65,000
60,000
45,000

38,715,000
24,475,000
1,668,750
4,725,900
2,600,000
780,000
3,250,350
1,215,000

Pas. Dinding keramik 20 x 25 (K. Dalam - T. 1,2M)

Keramik Mulia 20x25
Pasir pasang
Semen PC
Alat bantu
Mandor
Tukang Batu
Kenek

m
Dus
m
Zak
Ls
Hok
Hok
Hok

269.00
290.52
8.07
48.42
1.00
8.00
44.00
17.81

50,000
125,000
59,000
1,050,000
65,000
60,000
45,000

23,403,000
14,526,000
1,008,750
2,856,780
1,050,000
520,000
2,640,000
801,470

Pas. Railing Void (GIP)

Pipa GIP 1 & 1
Mesin Las & BBM
Kawat Las
Zincromate & cat finish
Alat bantu
Mandor
Tukang Las
Kenek

m
Kg
Ls
Ls
Kg
Ls
Hok
Hok
Hok

26.00
85.00
1.00
1.00
5.00
1.00
1.00
14.00
8.89

15,000
1,000,000
175,000
59,000
500,000
65,000
60,000
45,000

4,550,000
1,275,000
1,000,000
175,000
295,000
500,000
65,000
840,000
400,000

10,867,500

IV PEKERJAAN KUSEN ALUMUNIUM

Lantai 1
1 Pek Kusen + daun pintu Alumunium Tipe p1
Kusen Alumunium 4" Alexindo/setara
Daun Pintu Alumunium Alexindo/setara
List karet
Kaca Rybent 5mm
Kunci & engsel
Sealent
Alat bantu
Mandor
Tukang Alumunium
Kenek
2

V
1

140,643,400
unit
m'
set
Ls
m
Ls
Ls
Ls
Hok
Hok
Hok

1.00
12.00
2.00
1.00
6.00
1.00
1.00
1.00
1.00
8.00
5.10

Pek Kusen + daun pintu Alumunium Tipe p2

Kusen Alumunium 4" Alexindo/setara
Daun Pintu Alumunium Alexindo/setara
List karet
Kaca Rybent 5mm
Kunci & engsel
Sealent
Alat bantu
Mandor
Tukang Alumunium
Kenek

unit
m'
set
Ls
m
Ls
Ls
Ls
Hok
Hok
Hok

16.00
156.00
16.00
1.00
26.00
1.00
1.00
1.00
5.00
22.00
12.00

Pek Kusen + daun pintu Alumunium Tipe p3

Kusen Alumunium 3" Alexindo/setara
Daun Pintu Alumunium Alexindo/setara
List karet
Kaca Rybent 5mm
Kunci & engsel
Sealent
Alat bantu
Mandor
Tukang Alumunium
Kenek

unit
m'
set
Ls
m
Ls
Ls
Ls
Hok
Hok
Hok

16.00
96.00
16.00
1.00
5.12
1.00
1.00
1.00
4.00
10.00
8.00

Pek Kusen + daun jendela Alumunium Tipe J1

Kusen Alumunium 3" Alexindo/setara
List karet
Kaca Rybent 5mm
Sealent
Alat bantu
Mandor
Tukang Alumunium
Kenek

unit
m'
Ls
Ls
Ls
Ls
Hok
Hok
Hok

1.00
13.80
1.00
2.40
1.00
1.00
0.48
3.00
1.00

Pek Kusen + daun jendela Alumunium Tipe J2

Kusen Alumunium 3" Alexindo/setara
List karet
Kaca Rybent 5mm
Sealent
Alat bantu
Mandor
Tukang Alumunium
Kenek

unit
m'
Ls
m'
Ls
Ls
Hok
Hok
Hok

6.00
52.80
1.00
10.80
1.00
1.00
1.00
4.00
5.00

78,000
300,000
125,000
125,000
86,600
65,000
70,000
55,000

6,600,000
4,118,400
300,000
1,350,000
125,000
86,600
65,000
280,000
275,000

Pek Kusen + daun jendela Alumunium Tipe B1

Kusen Alumunium 3" Alexindo/setara
Daun Pintu Alumunium Alexindo/setara
List karet
Kaca Rybent 5mm
Kunci & engsel
Sealent
Alat bantu
Mandor
Tukang Alumunium
Kenek

unit
m'
set
Ls
m
Ls
Ls
Ls
Hok
Hok
Hok

20.00
48.00
20.00
1.00
8.00
1.00
1.00
1.00
6.00
13.59
12.00

78,000
400,000
600,000
110,000
400,000
175,000
200,000
65,000
70,000
55,000

16,000,000
3,744,000
8,000,000
600,000
880,000
400,000
175,000
200,000
390,000
951,000
660,000

PEKERJAAN INSTALASI AIR KOTOR

Pas. Instalasi Air bersih
Pipa PVC AW &
Fitting komplit
Lem PVC
Alat bantu
Mandor
Tukang Plumbing
Kenek

m'
Btg
Ls
Klg
Ls
Hok
Hok
Hok

96.00
24.00
1.00
6.00
1.00
1.00
11.00
6.00

22,500
150,000
22,500
81,000
65,000
65,000
55,000

2,016,000
540,000
150,000
135,000
81,000
65,000
715,000
330,000

Pas. Instalasi Air kotor

Pipa PVC D dia 3" & 4"
Fitting komplit
Lem PVC
Alat bantu
Mandor
Tukang Plumbing
Kenek

ls
Btg
Ls
Klg
Ls
Hok
Hok
Hok

1.00
26.00
1.00
3.00
1.00
0.25
3.60
1.00

59,000
500,000
22,500
93,000
65,000
65,000
55,000

2,500,000
1,534,000
500,000
67,500
93,000
16,250
234,250
55,000

90,000
900,000
150,000
110,000
125,000
27,500

90,000
900,000
1,000,000
110,000
125,000

70,000
650,000
400,000
110,000
125,000

65,000
85,000
110,000

3,842,500
1,080,000
1,800,000
150,000
660,000
125,000
27,500
32,425,000
14,040,000
14,400,000
1,000,000
2,860,000
125,000
18,208,200
6,720,000
10,400,000
400,000
563,200
125,000
1,246,000
897,000
85,000
264,000
-

114,061,283

V
1

Pas Kran air

Kran
Alat bantu
Mandor
Tukang Plumbing
Kenek

bh
bh
Ls
Hok
Hok
Hok

16.00
16.00
1.00
0.10
0.50
0.50

10,000
13,500
65,000
65,000
55,000

240,000
160,000
13,500
6,500
32,500
27,500

Pas. Wastafel
Wastapel INA/setara
Alat bantu
Mandor
Tukang Plumbing
Kenek

bh
bh
Ls
Hok
Hok
Hok

16.00
16.00
1.00
1.00
7.00
2.00

125,000
170,000
65,000
65,000
55,000

2,800,000
2,000,000
170,000
65,000
455,000
110,000

Pas. Closet duduk

Closet Duduk INA/setara
Alat bantu
Mandor
Tukang Plumbing
Kenek

bh
bh
Ls
Hok
Hok
Hok

16.00
16.00
1.00
4.00
22.77
12.00

1,100,000
1,600,000
65,000
65,000
55,000

21,600,000
17,600,000
1,600,000
260,000
1,480,000
660,000

Pas. Floor Drain

Floor drain standard
Alat bantu
Mandor
Tukang Plumbing
Kenek

bh
bh
Ls
Hok
Hok
Hok

16.00
16.00
1.00
0.10
1.70
0.38

12,000
30,000
65,000
65,000
55,000

360,000
192,000
30,000
6,500
110,500
21,000

Water Proofing
Aquaproof
Alat bantu
Mandor
Tukang Batu
Kenek

bh
Gln
Ls
Hok
Hok
Hok

282.24
6.00
1.00
2.00
10.93
4.00

1,350,000
1,000,000
65,000
65,000
55,000

10,160,640
8,100,000
1,000,000
130,000
710,640
220,000

Sparing PVC untuk Lantai 2

Pipa PVC dia. 4" & 3"
Alat bantu
Mandor
Tukang Plumbing
Kenek

bh
Btg
Ls
Hok
Hok
Hok

1.00
3.00
1.00
0.10
1.00
0.38

54,000
45,500
65,000
65,000
55,000

300,000
162,000
45,500
6,500
65,000
21,000

PEKERJAAN INSTALASI LISTRIK

Lantai 1
Pas. TKI 2 x 20 watch box
TL TKI 2x29 Watch
Alat bantu
Mandor
Tukang Listrik
Kenek

unit
Bh
Ls
Hok
Hok
Hok

19.00
19.00
1.00
1.00
8.00
2.00

130,000
310,000
65,000
70,000
55,000

3,515,000
2,470,000
310,000
65,000
560,000
110,000

Pas. TKI 2 x 40 watt

TL TKI 2x40 Watch
Alat bantu
Mandor
Tukang Listrik
Kenek

unit
Bh
Ls
Hok
Hok
Hok

5.00
5.00
1.00
0.50
3.00
1.00

130,000
127,500
65,000
70,000
55,000

1,075,000
650,000
127,500
32,500
210,000
55,000

Pas. Lampu SL 18 watt

SL 18 Watch
Alat bantu
Mandor
Tukang Listrik
Kenek

unit
Bh
Ls
Hok
Hok
Hok

48.00
48.00
1.00
0.10
2.00
0.50

27,000
66,000
65,000
70,000
55,000

1,536,000
1,296,000
66,000
6,500
140,000
27,500

Fitting
Fitting
Alat bantu
Mandor
Tukang Listrik
Kenek

unit
Bh
Ls
Hok
Hok
Hok

70.00
70.00
1.00
0.10
1.70
0.40

6,500
27,500
65,000
70,000
55,000

630,000
455,000
27,500
6,500
119,000
22,000

Pas. Ins. Stop Kontak

Kabel NYM 2x25mm
Alat bantu
Mandor
Tukang Listrik
Kenek

ttk
m'
Ls
Hok
Hok
Hok

20.00
160.00
1.00
1.00
6.00
3.00

6,500
210,000
65,000
70,000
55,000

1,900,000
1,040,000
210,000
65,000
420,000
165,000

Pas. Sekring box

Box
Alat bantu
Mandor
Tukang Batu
Tukang Listrik
Kenek

unit
Unit
Ls
Hok
Hok
Hok
Hok

1.00
1.00
1.00
0.10
0.30
1.00
0.50

335,000
16,500
65,000
65,000
70,000
55,000

475,000
335,000
16,500
6,500
19,500
70,000
27,500

Pas. Panel MCB

MCB komplit
Alat bantu & kabel-kabel
Mandor
Tukang Listrik
Kenek

unit
Unit
Ls
Hok
Hok
Hok

1.00
1.00
1.00
0.10
1.00
0.50

500,000
21,000
65,000
70,000
55,000

625,000
500,000
21,000
6,500
70,000
27,500

Pas. Titik lampu

Kabel NYM 2x25mm
Alat bantu
Mandor
Tukang Listrik
Kenek

unit
m'
Ls
Hok
Hok
Hok

70.00
600.00
1.00
2.00
22.00
16.00

6,500
200,000
65,000
70,000
55,000

6,650,000
3,900,000
200,000
130,000
1,540,000
880,000

Pas. Saklar double

Saklar double broco
Alat bantu
Mandor
Tukang Listrik
Kenek

unit
Bh
Ls
Hok
Hok
Hok

28.00
28.00
1.00
0.10
1.00
0.40

7,500
27,500
65,000
70,000
55,000

336,000
210,000
27,500
6,500
70,000
22,000

10 Pas. Saklar engkel

Saklar engkle broco
Alat bantu
Mandor
Tukang Listrik
Kenek

unit
Bh
Ls
Hok
Hok
Hok

16.00
16.00
1.00
0.10
0.55
0.20

7,500
16,000
65,000
70,000
55,000

192,000
120,000
16,000
6,500
38,500
11,000

11 Pas. Stop Kontak

Stop kontak broco
Alat bantu
Mandor
Tukang Listrik
Kenek

unit
Bh
Ls
Hok
Hok
Hok

20.00
20.00
1.00
0.10
0.80
0.20

7,500
16,500
65,000
70,000
55,000

240,000
150,000
16,500
6,500
56,000
11,000

PEKERJAAN PENGECATAN
Cat Exterior & Interior
Cat Vinylex
Plamur
Alat bantu
Mandor
Tukang Cat
Kenek

m
Pail
Gln
Ls
Hok
Hok
Hok

3,884.80
47.00
56.00
1.00
14.00
90.00
53.00

1,350,000
55,000
9,260,600
65,000
65,000
55,000

85,465,600
63,450,000
3,080,000
9,260,600
910,000
5,850,000
2,915,000

VII PEKERJAAN ATAP

1 Pek Plafond
Rangka Hollow 4x4 & 2x4 cm
Gypsumboard Jayaboard
Compound
Alat bantu
Mandor
Tukang Gypsum
Kenek

m
Btg
Lbr
Zak
Ls
Hok
Hok
Hok

883.00
700.00
353.20
18.00
1.00
15.00
95.00
58.00

95,000
55,000
65,000
60,000
10,532,000
65,000
70,000
55,000

83,885,000
38,500,000
22,958,000
1,080,000
10,532,000
975,000
6,650,000
3,190,000

m
Lbr
m
Ls
Hok
Hok
Hok

168.00
67.00
0.20
1.00
1.00
9.00
6.00

115,000
2,200,000
343,000
65,000
65,000
45,000

9,408,000
7,705,000
440,000
343,000
65,000
585,000
270,000

VI
1

Tutup lubang Void

Asbes Gelombang uk. 0.90 x 2.40 m
Rangka Kayu
Alat bantu
Mandor
Tukang Kayu
Kenek

VIII CANOPY
1 Galian Tanah & Urug kembali

Ttk

3.00

150,000

450,000

Mandor
Tukang Gali
Kenek
Alat bantu

Hok
Hok
Hok
ls

0.50
3.00
3.00
1.00

65,000
60,000
45,000
102,500

32,500
180,000
135,000
102,500

Pondasi beton setempat & Sloof

Multiplex 12 mm
Balok 6/12 & kaso 5/7
Paku campur
Besi beton campur sesuai gambar
Kawat Ikat
Readymix K 250
Alat bantu
Mandor
Tukang Kayu

1.07

Lbr
m
Kg
Kg
Kg
m
Ls
Hok
Hok

0.77
0.21
3.00
214.80
4.30
1.18
1.00
0.50
1.00

4,473,210
165,000
2,200,000
15,000
8,400
15,000
785,000
305,412
65,000
65,000

126,579
472,560
45,000
1,804,320
64,440
927,399
305,412
32,500
65,000

Tukang Batu
Tukang Besi
Kenek
3

Kolom beton & Finish Plester - Acian

Multiplex 12 mm
Balok 6/12 & kaso 5/7
Paku campur
Besi beton campur sesuai gambar
Kawat Ikat
Readymix K 250
Alat bantu
Pasir pasang
Semen PC
Mandor
Tukang Kayu
Tukang Batu
Tukang Besi
Kenek
Dak beton & Finish Acian
Multiplex 12 mm
Balok 6/12 & kaso 5/7
Paku campur
Besi beton campur sesuai gambar
Kawat Ikat
Readymix K 250
Alat bantu
Pasir pasang
Semen PC
Mandor
Tukang Kayu
Tukang Batu
Tukang Besi
Kenek

2.00
4.00
6.00

60,000
60,000
45,000

120,000
240,000
270,000

Ttk

0.42

Lbr
m
Kg
Kg
Kg
m
Ls

0.30
0.07
3.00
83.58
1.67
0.46
1.00

165,000
2,200,000
15,000
8,400
15,000
785,000
59,019

1,901,235
49,500
158,400
45,000
702,072
25,074
362,670
59,019

m
Zak

0.10
0.50

125,000
59,000

12,500
29,500

Hok
Hok
Hok
Hok
Hok

0.50
1.00
2.00
1.00
4.00

65,000
65,000
60,000
60,000
45,000

32,500
65,000
120,000
60,000
180,000

4.80

Lbr
m
Kg
Kg
Kg
m
Ls

3.43
0.82
8.00
1,008.00
20.16
5.28
1.00

165,000
2,200,000
15,000
8,400
15,000
785,000
1,725,500

565,714
1,810,286
120,000
8,467,200
302,400
4,144,800
1,725,500

m
Zak

0.50
4.00

125,000
59,000

62,500
236,000

Hok
Hok
Hok
Hok
Hok

2.00
6.00
8.00
14.00
20.00

65,000
65,000
60,000
60,000
45,000

130,000
390,000
480,000
840,000
900,000

Water proofing
Aquaproof
Alat bantu
Mandor
Tukang Batu
Kenek

m
Gln
Ls
Hok
Hok
Hok

44.00
1.00
1.00
1.00
7.00
8.00

1,350,000
660,000
65,000
65,000
55,000

2,970,000
1,350,000
660,000
65,000
455,000
440,000

Pengecatan
Cat Vinylex
Plamur
Alat bantu
Mandor
Tukang Cat
Kenek

m
Pail
Gln
Ls
Hok
Hok
Hok

60.00
0.60
1.00
1.00
1.00
2.00
3.00

1,350,000
55,000
95,000
65,000
65,000
55,000

1,320,000
810,000
55,000
95,000
65,000
130,000
165,000

Psg
Bh
m
Zak

5.00
1,320.00
0.45
3.75

525
125,000
59,000

1,625,000
693,000
56,250
221,250

IX ORNAMEN
IX.a Dinding pada Jendela
1 Pasang bata merah
Bata merah lokal
Pasir pasang
Semen PC
Scafolding komplit
Alat bantu
Mandor
Tukang Batu
Kenek
2

Hok
Hok
Hok

Plester & Acian

Pasir pasang
Semen PC
Scafolding komplit
Alat bantu
Mandor
Tukang Batu
Kenek

20,174,400

Set

6.00

22,500

135,000

Ls
Hok
Hok
Hok

1.00
1.00
4.00
4.00

34,500
65,000
60,000
45,000

34,500
65,000
240,000
180,000

Psg
m
Zak

5.00
0.70
3.08

125,000
59,000

687,500
87,500
181,720

Set

6.00

22,500

135,000

Ls
Hok
Hok
Hok

1.00
0.50
3.00
1.00

25,780
65,000
60,000
45,000

25,780
32,500
180,000
45,000

Beton pengikat
Multiplex 12 mm
Balok 6/12 & kaso 5/7
Paku campur
Besi beton campur sesuai gambar
Kawat Ikat
Readymix K 250
Alat bantu
Mandor
Tukang Kayu
Tukang Batu
Tukang Besi
Kenek

Psg

5.00

Lbr
Ls
Kg
Kg
Kg
m
Ls
Hok
Hok
Hok
Hok
Hok

1.00
0.12
1.00
38.00
0.76
0.23
1.00
1.00
1.00
1.00
1.50
2.00

165,000
2,200,000
15,000
8,400
15,000
785,000
49,536
65,000
65,000
60,000
60,000
45,000

165,000
264,000
15,000
319,200
11,400
180,864
49,536
65,000
65,000
60,000
90,000
90,000

Pengecatan
Cat Vinylex

Psg
Pail

5.00
0.30

1,350,000

550,000
405,000

1,375,000

Plamur
Alat bantu
Mandor
Tukang Cat
Kenek
IX.b Dinding berdiri (Sirip)
1 Beton bertulang & Finish Plester - Acian
Multiplex 12 mm
Balok 6/12 & kaso 5/7
Paku campur
Besi beton campur sesuai gambar
Kawat Ikat
Readymix K 250
Alat bantu
Pasir pasang
Semen PC
Mandor
Tukang Kayu
Tukang Batu
Tukang Besi
Kenek

Pengecatan
Cat Vinylex
Plamur
Alat bantu
Mandor
Tukang Cat
Kenek

Gln
Ls
Hok
Hok
Hok

0.50
1.00
0.10
0.50
1.00

55,000
23,500
65,000
65,000
55,000

27,500
23,500
6,500
32,500
55,000

Unt

2.00

Lbr
m
Kg
Kg
Kg
m
Ls

1.43
0.34
8.00
194.25
3.89
1.05
1.00

165,000
2,200,000
15,000
8,400
15,000
785,000
116,025

235,714
754,286
120,000
1,631,700
58,275
824,250
116,025

m
Zak

0.25
4.00

125,000
59,000

31,250
236,000

Hok
Hok
Hok
Hok
Hok

0.50
2.00
5.00
4.00
2.00

65,000
65,000
60,000
60,000
45,000

32,500
130,000
300,000
240,000
90,000

Unt
Pail
Gln
Ls
Hok
Hok
Hok

2.00
0.60
0.80
1.00
0.20
1.00
1.00

1,350,000
55,000
13,000
65,000
65,000
55,000

1,000,000
810,000
44,000
13,000
13,000
65,000
55,000

10,600,000
4,800,000