REKAP RIILREKAPITULASI ANGGARAN BIAYAPENGEMBANGAN RUMAH SAKIT PKU 'AISYIYAH BOYOLALIPEKERJAAN PERSIAPANRp.0.0PEKERJAAN TANAHRp.0.0PEKERJAAN STRUKTURRp.1,108,295,000Basment ke Lantai 1Rp.653,710,000Lantai 1 ke Lantai 2Rp.454,585,000PEKERJAAN ARSITEKTURRp.0.0Lt 1 ke lt 2Rp.352,783,300Lt 2 ke atapRp.25,408,800AlumuniumRp.0.0PengecatanRp.59,784,480PlafondRp.70,617,000PEKERJAAN MEKANIKAL ELEKTRIKAL & PLUMBING0.0Rp.0.0PEKERJAAN CANOPY & ORNAMENRp.34,969,500CanopyRp.24,932,000OrnamenRp.10,037,500SUB TOTALRp.0.0SITE MANAJEMEN7%Rp.0.0TOTALRp.0.0PEMBULATANRp.0.0Terbilang :

RIILRENCANA ANGARAN BIAYAPENGEMBANGAN RS sebelah UtaraITEM PEKERJAANHARGA SATUANJUMLAHALTERNATIF 1ALTERNATIF 2ALTERNATIF 3NOSATVOLSELISIHVOLHARGA SATUANJUMLAHVOLHARGA SATUANJUMLAHVOLHARGA SATUANJUMLAHBQVOLAKAKAKIPEKERJAAN PERSIAPAN1Pek. Perbersihan lahanls1.000.00.02Pengurugan, perataan dan pemadatanm730.800.00.03Uitzet dan pasang bouplankls1.000.00.04Pengadaan air kerjals1.000.00.00.0IIPEKERJAAN TANAH1Galian tanah pond foote platem274.500.00.02Urugan pasir tb. 10 cmm14.600.00.00.0IIIPEKERJAAN STRUKTURBasment ke lt 1653,710,0001FOOTE Plate (150 kg)m32.872,000,00065,740,0002Pas Sloff (200 kg)m'41.692,500,000104,225,0003Kolom struktur 40 x 40 (150 kg) bsm Ke Lt1m39.243,000,000117,720,0004Balok Struktur 30 x 40 lt 1m48.623,250,000158,015,0005Plat lantai t 12 cm lt 1m75.642,750,000208,010,000653,710,000Lt 1 ke lt 21Kolom struktur 40 x 40 lt 1 ke lt 2m29.523,000,00088,560,0002Balok Struktur 30 x 40 lt 2m48.623,250,000158,015,0003Plat lantai t 12 cm lt 2m75.642,750,000208,010,000454,585,000Lt 2 ke atap454,585,0001Kolom struktur 25 x 25 lt 2 ke atapmTahap 2Tahap 2Tahap 22Balok Struktur 30 x 40 atapmTahap 2Tahap 2Tahap 2Ram1Ram dari lt 1 ke bsmmTahap 2Tahap 2Tahap 2Tahap 22Ram dari lt 1 ke lt 2mTahap 2Tahap 2Tahap 2Tahap 2IIIPEKERJAAN PASANGANTahap 2Tahap 2Tahap 2Tahap 2Basment ke lt 1-Lt 1 ke lt 2705,566,6001Pas Batu batam1,721.7065,000111,910,5002Plester pas. Batu batam1,449.7065,00094,230,5003Kolom praktis 15 x 15m'182.7065,00011,875,5004Pas. Lantai keramik 30 x 30 (Ruang Dalam)m715.6875,00053,676,000Pas. Lantai keramik 20 x 20 (Teras)m165.6075,00012,420,0005Pas. Dinding keramik 20 x 25 (K. Mandi - T. 1,5M)m482.6380,00038,610,400Pas. Dinding keramik 20 x 25 (K. Dalam - T. 1,5M)m302.6380,00024,210,4006Pas. Railing void (GIP)m'23.40250,0005,850,000352,783,300Lt 2 ke atap1Pas Batu bata (T.1 M') bagian pinggirm111.60Tahap 270,0007,812,0002Plester pas. Batu batam245.5265,00015,958,8003Kolom praktis 15 x 15m'25.2065,0001,638,0004Pas Glass BlockmTahap 2Tahap 2Tahap 2Tahap 25Pas. Batu AlammTahap 2Tahap 2Tahap 2Tahap 26Plester pas. Batu batamTahap 2Tahap 2Tahap 2Tahap 27Kolom praktis 15 x 15m'Tahap 2Tahap 2Tahap 2Tahap 28Balok praktis 15 x 15m'Tahap 2Tahap 2Tahap 2Tahap 29Balok latei 15 x 15m'Tahap 2Tahap 2Tahap 2Tahap 225,408,800IVPEKERJAAN KUSEN ALUMUNIUMLantai 10.01Pek Kusen + daun pintu Alumunium Tipe p1unit1.004,000,0004,000,0002Pek Kusen + daun pintu Alumunium Tipe p2unit20.001,621,25032,425,0003Pek Kusen + daun pintu Alumunium Tipe p3unit20.00910,41018,208,2004Pek Kusen + daun jendela Alumunium Tipe J1unit1.000.00.05Pek Kusen + daun jendela Alumunium Tipe J2unit20.000.00.06Pek Kusen + daun jendela Alumunium Tipe J3unit0.00.07Pek Kusen + daun jendela Alumunium Tipe B1unit20.000.00.00.0RENCANA ANGARAN BIAYAPENGEMBANGAN RS sebelah UtaraHARGA SATUANJUMLAHNOSATVOLSELISIHBQVOLVPEKERJAAN INSTALASI AIR KOTOR0.01Pas. Instalasi Air bersihm'106.200.00.02Pas. Instalasi Air kotorls1.002,016,0002,016,0003Pas Kran airbh20.0012,000240,0004Pas. Wastafelbh20.00140,0002,800,0005Pas. Closet Dudukbh20.001,080,00021,600,0006Pas. Pegangan dekat closet (Pipa - dynabolt))bh20.00100,0002,000,0007Pas. Tempat Sabunbh20.0075,0001,500,0008Pas. Floor Drainbh20.0018,000360,0009Pas. Water proofingm271.8037,38310,160,64010Pas. Sparing PVC untuk Lantai 2Ls1.00300,000300,000VPEKERJAAN INSTALASI LISTRIKLantai 11Pas. TKI 2 x 20 watt boxunit19.00185,0003,515,0002Pas. TKI 2 x 40 wattunit5.00215,0001,075,0003Pas. Lampu SL 18 wattunit52.0029,5381,536,0004Fittingunit74.008,514630,0005Pas. Ins. Stop Kontakttk24.00125,0003,000,0006Pas. Sekring boxunit1.00500,000500,0007Pas. Panel MCBunit1.00750,000750,0008Pas. Titik lampuunit74.00125,0009,250,0009Pas. Saklar doubleunit32.0012,000384,00010Pas. Saklar engkelunit20.0010,000200,00011Pas. Stop Kontakunit24.0010,000240,0000.0VIPEKERJAAN PENGECATAN1Cat Exterior & Interiorm4,270.3214,00059,784,48059,784,480VIIPEKERJAAN ATAP1Pek Plafondm820.6075,00061,545,0002Tutup lubang Voidm151.20Tahap 260,0009,072,00070,617,000VIIICANOPY1Galian Tanah & Urug kembaliTtk3.0030,00090,0002Pondasi beton setempat & Sloofm0.973,000,0002,910,0003Kolom beton & Finish Plester - AcianTtk0.384,000,0001,520,0004Dak beton & Finish Acianm4.324,000,00017,280,0005Water proofingm39.6060,0002,376,0006Pengecatanm54.0014,000756,00024,932,000IXORNAMENIX.aDinding pada Jendela1Pasang bata merahPsg5.00325,0001,625,0002Plester & AcianPsg5.00137,500687,5003Beton pengikatPsg5.00275,0001,375,0004PengecatanPsg5.00110,000550,000IX.bDinding berdiri (Sirip)1Beton bertulang & Finish Plester - AcianUnt2.002,400,0004,800,0002PengecatanUnt2.00500,0001,000,00010,037,500JUMLAH0.0Catatan :1Pekerjaan Air Kotor dihitung pakai pipa PVC dia 4" (Closet) & dia 3" (Buangan) dijoint ke PVC Existing terus ke IPAL2Pengurugan & perataan tanah dipadatkan pakai stamper3Pekerjaan Sparing pipa pada lantai 2 untuk persiapan K. Mandi sudah termasuk dalam hitungan4Pekerjaan Railing pada lubang Void/tangga sudah dihitung pakai Pipa GIP standard5Pekerjaan Lubang tangga pada lantai 2 ini dibuat tutupnya dengan menggunakan rangka kayu dan tutup asbes gelombang6Pada K. Mandi sudah terpasang Floor Drain & lantai diwater proofing, dalam perhitungan sebelumnya tidak ditawarkan7Pada K. Mandi terpasang pegangan dekat Closet terbuat dari pipa GIP " dan dipasang pakai dynabolt, juga tempat sabunterbuat dari keramik dipasang pada dinding8Keramik Dinding pada penwaran awal untuk dinding bagian dalam belum ditawarkan dan sekarang dimasukan dengan T. 1,5M9Pada lantai dua dipasang dinding bata merah setinggi 1M, untuk pinggiran agar finishing pantas

ANALISA RIILANALYSAPENGEMBANGAN RS sebelah UtaraITEM PEKERJAANHARGA SATUANJUMLAHALTERNATIF 1ALTERNATIF 2ALTERNATIF 3NOSATVOLSELISIHVOLHARGA SATUANJUMLAHVOLHARGA SATUANJUMLAHVOLHARGA SATUANJUMLAHBQVOLAKAKAKIPEKERJAAN PERSIAPAN1Pek. Perbersihan lahanls1.00475,000MandorHok0.4665,00030,000Tukang BatuHok1.5060,00090,000KenekHok5.0045,000225,000Alat bantuls1.00130,000130,0002Pengurugan, perataan dan pemadatanm8,120,000MandorHok9.0065,000585,000Tukang GaliHok45.0060,0002,700,000KenekHok63.0045,0002,835,000Alat bantuls1.002,000,0002,000,0003Uitzet dan pasang bouplankls1.00750,000Papan 2/20Lbr12.0028,800345,600Kaso 5/7Btg6.0025,200151,200Paku campurKg1.7312,00020,700Slang waterpas & benangLs1.0050,00050,000MandorHok0.5065,00032,500TukangHok1.0060,00060,000KenekHok2.0045,00090,0004Pengadaan air kerjals1.001,750,000Beli air pakai tangkitruk12.0065,000780,000Slangls1.0075,00075,000Perbaikan Bak airls1.00220,000220,000KenekHok15.0045,000675,000IIPEKERJAAN TANAH1Galian tanah pond foote platem305.006,100,000MandorHok8.0065,000520,000Tukang GaliHok35.0860,0002,105,000KenekHok55.0045,0002,475,000Alat bantuls1.001,000,0001,000,0002Urugan pasir tb. 10 cmm16.221,581,450Pasir Urugm316.2260,000973,200MandorHok1.0065,00065,000Tukang GaliHok3.0060,000180,000KenekHok6.0045,000270,000Alat bantuls1.0093,25093,250IIIPEKERJAAN STRUKTURBasment ke lt 11,982,006,8421FOOTE Plate (150 kg)m36.52145,294,820Multiplex 12 mmLbr26.09165,0004,304,143Balok 6/12 & kaso 5/7m7.302,200,00016,068,800Paku campurKg35.0015,000525,000Besi beton campur sesuai gambarKg7,851.808,40065,955,120Kawat IkatKg157.0415,0002,355,540Readymix K 250m40.17785,00031,535,020Alat bantuLs1.005,994,0005,994,000MandorHok20.0065,0001,300,000Tukang KayuHok39.0065,0002,535,000Tukang BatuHok37.0060,0002,220,000Tukang BesiHok100.0060,0006,000,000KenekHok144.4945,0006,502,1972Pas Sloff 40 / 40 (200 kg)m'46.32296,762,321Multiplex 12 mmLbr33.09165,0005,459,143Balok 6/12 & kaso 5/7m9.262,200,00020,380,800Paku campurKg40.0015,000600,000Besi beton campur sesuai gambarKg9,958.808,40083,653,920Kawat IkatKg199.1815,0002,987,640Readymix K 250m50.95785,00039,997,320Alat bantuLs1.0032,425,00032,425,000MandorHok33.00551,76418,208,200Tukang KayuHok51.001,246,00063,546,000Tukang BatuHok48.00137,5006,600,000Tukang BesiHok115.0760,0006,904,298KenekHok165.8096,50216,000,0003Kolom struktur 40 x 40 (150 kg) bsm Ke Lt1m43.60173,462,600Multiplex 12 mmLbr31.14165,0005,138,571Balok 6/12 & kaso 5/7m8.722,200,00019,184,000Paku campurKg40.0015,000600,0001508,5001,275,000Besi beton campur sesuai gambarKg9,374.008,40078,741,6001650,000650,000Kawat IkatKg187.4815,0002,812,2006.252.575000187,500Readymix K 250m47.96785,00037,648,6001501250187,500Alat bantuLs1.007,700,0007,700,0001250000250,000MandorHok29.0065,0001,885,0006.2530000187,500Tukang KayuHok49.0065,0003,185,00015000050000Tukang BatuHok46.0060,0002,760,0002,787,500Tukang BesiHok112.0060,0006,720,000KenekHok157.5045,0007,087,6294Balok Struktur 30 x 40 lt 1m53.30223,513,550Multiplex 12 mmLbr38.07165,0006,281,7861508,5001,275,000Balok 6/12 & kaso 5/7m12.942,200,00028,477,4291750,000750,000Paku campurKg56.0015,000840,0008.334.5875000343,750Besi beton campur sesuai gambarKg11,459.508,40096,259,8002001250250,000Kawat IkatKg229.1915,0003,437,85014000040,000Readymix K 250m58.63785,00046,024,5508.3330000250,000Scafolding komplitSet400.0022,5009,000,00015000050000Alat bantuLs1.009,000,0009,000,0002,958,750MandorHok38.0065,0002,470,000Tukang KayuHok59.0065,0003,835,000Tukang BatuHok58.0060,0003,480,000Tukang BesiHok128.0060,0007,680,000KenekHok149.4945,0006,727,1365Plat lantai t 12 cm lt 1m80.76303,940,260Multiplex 12 mmLbr57.69165,0009,518,143Balok 6/12 & kaso 5/7m17.312,200,00038,072,571Paku campurKg52.0015,000780,000Besi beton campur sesuai gambarKg17,363.408,400145,852,560Kawat IkatKg347.2715,0005,209,020Readymix K 250m88.84785,00069,736,260Scafolding komplitSet360.0022,5008,100,000Alat bantuLs1.004,500,0004,500,000MandorHok30.0065,0001,950,000Tukang KayuHok54.0065,0003,510,000Tukang BatuHok52.0060,0003,120,000Tukang BesiHok118.0060,0007,080,000KenekHok144.7045,0006,511,706Lt 1 ke lt 24Kolom struktur 40 x 40 lt 1 ke lt 2m32.80130,494,800Multiplex 12 mmLbr23.43165,0003,865,714Balok 6/12 & kaso 5/7Kg6.562,200,00014,432,000Paku campurKg38.0015,000570,000Besi beton campur sesuai gambarKg7,052.008,40059,236,800Kawat IkatKg141.0415,0002,115,600Readymix K 250Kg36.08785,00028,322,800Alat bantuLs1.004,000,0004,000,000MandorHok18.0065,0001,170,000Tukang KayuHok41.0065,0002,665,000Tukang BatuHok39.0060,0002,340,000Tukang BesiHok98.0060,0005,880,000KenekHok131.0445,0005,896,8863Balok Struktur 30 x 40 lt 2m53.30223,513,500Multiplex 12 mmLbr38.07165,0006,281,786Balok 6/12 & kaso 5/7Kg11.422,200,00025,127,143Paku campurKg59.0015,000885,000Besi beton campur sesuai gambarKg11,459.508,40096,259,800Kawat IkatKg229.1915,0003,437,850Readymix K 250Kg58.63785,00046,024,550Scafolding komplitSet405.0022,5009,112,500Alat bantuLs1.009,900,0009,900,000MandorHok38.0065,0002,470,000Tukang KayuHok65.0065,0004,225,000Tukang BatuHok64.0060,0003,840,000Tukang BesiHok136.0060,0008,160,000KenekHok173.1145,0007,789,8714Plat lantai lt 12 cmm80.76303,940,260Multiplex 12 mmLbr57.69165,0009,518,143Balok 6/12 & kaso 5/7Kg17.312,200,00038,072,571Paku campurKg48.0015,000720,000Besi beton campur sesuai gambarKg17,121.128,400143,817,408Kawat IkatKg342.4215,0005,136,336Readymix K 250Kg88.84785,00069,736,260Scafolding komplitSet360.0022,5008,100,000Alat bantuLs1.004,800,0004,800,000MandorHok34.0065,0002,210,000Tukang KayuHok60.0065,0003,900,000Tukang BatuHok59.0060,0003,540,000Tukang BesiHok126.0060,0007,560,000KenekHok151.7745,0006,829,542Lt 1 ke lt 2995,529,0031Pas Batu batam1,803.00165,876,000Bata merah lokalBh198,330.00525104,123,250Pasir pasangm54.09125,0006,761,250Semen PCZak270.4559,00015,956,550Scafolding komplitSet220.0022,5004,950,000Alat bantuLs1.0010,000,00010,000,000MandorHok66.0065,0004,290,000Tukang BatuHok181.4260,00010,884,950KenekHok198.0045,0008,910,0002Plester pas. Batu batam3,612.00176,085,000Pasir pasangm198.66125,00024,832,500Semen PCZak1,246.1459,00073,522,260Scafolding komplitSet440.0022,5009,900,000Alat bantuLs1.0020,000,00020,000,000MandorHok128.0065,0008,320,000Tukang BatuHok409.0060,00024,540,000KenekHok332.6745,00014,970,2403Kolom praktis 15 x 15m'161.0010,867,500Multiplex 12 mmLbr6.00165,000990,000Balok 6/12 & kaso 5/7m0.302,200,000660,000Paku campurKg6.0015,00090,000Besi beton campur sesuai gambarKg402.188,4003,378,295Kawat IkatKg6.1115,00091,705Readymix K 250m2.50785,0001,962,500Alat bantuLs1.00250,000250,000MandorHok2.0065,000130,000Tukang KayuHok9.0065,000585,000Tukang BatuHok8.5060,000510,000Tukang BesiHok16.0060,000960,000KenekHok28.0045,0001,260,0004Pas. Lantai keramik 30 x 30 (Ruang dalam)m770.0065,455,000Keramik Mulia 30x30Dus847.0050,00042,350,000Pasir pasangm23.10125,0002,887,500Semen PCZak154.0059,0009,086,000Alat bantuLs1.003,739,5003,739,500MandorHok14.2265,000924,000Tukang BatuHok77.0060,0004,620,000KenekHok41.0745,0001,848,000Pas. Lantai keramik 30 x 30 (Teras)m184.0015,088,000Keramik Mulia 30x30Dus193.2050,0009,660,000Pasir pasangm5.52125,000690,000Semen PCZak33.1259,0001,954,080Alat bantuLs1.001,200,0001,200,000MandorHok3.4065,000220,800Tukang BatuHok18.4060,0001,104,000KenekHok5.7645,000259,1205Pas. Dinding keramik 20 x 25 (K. Mandi - T. 1,5M)m445.0038,715,000Keramik Mulia 20x25Dus489.5050,00024,475,000Pasir pasangm13.35125,0001,668,750Semen PCZak80.1059,0004,725,900Alat bantuLs1.002,600,0002,600,000MandorHok12.0065,000780,000Tukang BatuHok54.1760,0003,250,350KenekHok27.0045,0001,215,000Pas. Dinding keramik 20 x 25 (K. Dalam - T. 1,2M)m269.0023,403,000Keramik Mulia 20x25Dus290.5250,00014,526,000Pasir pasangm8.07125,0001,008,750Semen PCZak48.4259,0002,856,780Alat bantuLs1.001,050,0001,050,000MandorHok8.0065,000520,000Tukang BatuHok44.0060,0002,640,000KenekHok17.8145,000801,4706Pas. Railing Void (GIP)m26.004,550,000Pipa GIP 1 & 1Kg85.0015,0001,275,000Mesin Las & BBMLs1.001,000,0001,000,000Kawat LasLs1.00175,000175,000Zincromate & cat finishKg5.0059,000295,000Alat bantuLs1.00500,000500,000MandorHok1.0065,00065,000Tukang LasHok14.0060,000840,000KenekHok8.8945,000400,000IVPEKERJAAN KUSEN ALUMUNIUMLantai 1140,643,4001Pek Kusen + daun pintu Alumunium Tipe p1unit1.003,842,500Kusen Alumunium 4" Alexindo/setaram'12.0090,0001,080,000Daun Pintu Alumunium Alexindo/setaraset2.00900,0001,800,000List karetLs1.00150,000150,000Kaca Rybent 5mmm6.00110,000660,000Kunci & engselLs1.00125,000125,000SealentLs1.0027,50027,500Alat bantuLs1.000.0MandorHok1.000.0Tukang AlumuniumHok8.000.0KenekHok5.100.02Pek Kusen + daun pintu Alumunium Tipe p2unit16.0032,425,000Kusen Alumunium 4" Alexindo/setaram'156.0090,00014,040,000Daun Pintu Alumunium Alexindo/setaraset16.00900,00014,400,000List karetLs1.001,000,0001,000,000Kaca Rybent 5mmm26.00110,0002,860,000Kunci & engselLs1.00125,000125,000SealentLs1.000.0Alat bantuLs1.000.0MandorHok5.000.0Tukang AlumuniumHok22.000.0KenekHok12.000.03Pek Kusen + daun pintu Alumunium Tipe p3unit16.0018,208,200Kusen Alumunium 3" Alexindo/setaram'96.0070,0006,720,000Daun Pintu Alumunium Alexindo/setaraset16.00650,00010,400,000List karetLs1.00400,000400,000Kaca Rybent 5mmm5.12110,000563,200Kunci & engselLs1.00125,000125,000SealentLs1.000.0Alat bantuLs1.000.0MandorHok4.000.0Tukang AlumuniumHok10.000.0KenekHok8.000.04Pek Kusen + daun jendela Alumunium Tipe J1unit1.001,246,000Kusen Alumunium 3" Alexindo/setaram'13.8065,000897,000List karetLs1.0085,00085,000Kaca Rybent 5mmLs2.40110,000264,000SealentLs1.000.0Alat bantuLs1.000.0MandorHok0.480.0Tukang AlumuniumHok3.000.0KenekHok1.000.05Pek Kusen + daun jendela Alumunium Tipe J2unit6.006,600,000Kusen Alumunium 3" Alexindo/setaram'52.8078,0004,118,400List karetLs1.00300,000300,000Kaca Rybent 5mmm'10.80125,0001,350,000SealentLs1.00125,000125,000Alat bantuLs1.0086,60086,600MandorHok1.0065,00065,000Tukang AlumuniumHok4.0070,000280,000KenekHok5.0055,000275,0006Pek Kusen + daun jendela Alumunium Tipe B1unit20.0016,000,000Kusen Alumunium 3" Alexindo/setaram'48.0078,0003,744,000Daun Pintu Alumunium Alexindo/setaraset20.00400,0008,000,000List karetLs1.00600,000600,000Kaca Rybent 5mmm8.00110,000880,000Kunci & engselLs1.00400,000400,000SealentLs1.00175,000175,000Alat bantuLs1.00200,000200,000MandorHok6.0065,000390,000Tukang AlumuniumHok13.5970,000951,000KenekHok12.0055,000660,000VPEKERJAAN INSTALASI AIR KOTOR114,061,2831Pas. Instalasi Air bersihm'96.002,016,000Pipa PVC AW & Btg24.0022,500540,000Fitting komplitLs1.00150,000150,000Lem PVCKlg6.0022,500135,000Alat bantuLs1.0081,00081,000MandorHok1.0065,00065,000Tukang PlumbingHok11.0065,000715,000KenekHok6.0055,000330,0002Pas. Instalasi Air kotorls1.002,500,000Pipa PVC D dia 3" & 4"Btg26.0059,0001,534,000Fitting komplitLs1.00500,000500,000Lem PVCKlg3.0022,50067,500Alat bantuLs1.0093,00093,000MandorHok0.2565,00016,250Tukang PlumbingHok3.6065,000234,250KenekHok1.0055,00055,0003Pas Kran airbh16.00240,000Kranbh16.0010,000160,000Alat bantuLs1.0013,50013,500MandorHok0.1065,0006,500Tukang PlumbingHok0.5065,00032,500KenekHok0.5055,00027,5004Pas. Wastafelbh16.002,800,000Wastapel INA/setarabh16.00125,0002,000,000Alat bantuLs1.00170,000170,000MandorHok1.0065,00065,000Tukang PlumbingHok7.0065,000455,000KenekHok2.0055,000110,0005Pas. Closet dudukbh16.0021,600,000Closet Duduk INA/setarabh16.001,100,00017,600,000Alat bantuLs1.001,600,0001,600,000MandorHok4.0065,000260,000Tukang PlumbingHok22.7765,0001,480,000KenekHok12.0055,000660,0006Pas. Floor Drainbh16.00360,000Floor drain standardbh16.0012,000192,000Alat bantuLs1.0030,00030,000MandorHok0.1065,0006,500Tukang PlumbingHok1.7065,000110,500KenekHok0.3855,00021,0007Water Proofingbh282.2410,160,640AquaproofGln6.001,350,0008,100,000Alat bantuLs1.001,000,0001,000,000MandorHok2.0065,000130,000Tukang BatuHok10.9365,000710,640KenekHok4.0055,000220,0008Sparing PVC untuk Lantai 2bh1.00300,000Pipa PVC dia. 4" & 3"Btg3.0054,000162,000Alat bantuLs1.0045,50045,500MandorHok0.1065,0006,500Tukang PlumbingHok1.0065,00065,000KenekHok0.3855,00021,000VPEKERJAAN INSTALASI LISTRIKLantai 11Pas. TKI 2 x 20 watch boxunit19.003,515,000TL TKI 2x29 WatchBh19.00130,0002,470,000Alat bantuLs1.00310,000310,000MandorHok1.0065,00065,000Tukang ListrikHok8.0070,000560,000KenekHok2.0055,000110,0002Pas. TKI 2 x 40 wattunit5.001,075,000TL TKI 2x40 WatchBh5.00130,000650,000Alat bantuLs1.00127,500127,500MandorHok0.5065,00032,500Tukang ListrikHok3.0070,000210,000KenekHok1.0055,00055,0003Pas. Lampu SL 18 wattunit48.001,536,000SL 18 WatchBh48.0027,0001,296,000Alat bantuLs1.0066,00066,000MandorHok0.1065,0006,500Tukang ListrikHok2.0070,000140,000KenekHok0.5055,00027,5004Fittingunit70.00630,000FittingBh70.006,500455,000Alat bantuLs1.0027,50027,500MandorHok0.1065,0006,500Tukang ListrikHok1.7070,000119,000KenekHok0.4055,00022,0005Pas. Ins. Stop Kontakttk20.001,900,000Kabel NYM 2x25mmm'160.006,5001,040,000Alat bantuLs1.00210,000210,000MandorHok1.0065,00065,000Tukang ListrikHok6.0070,000420,000KenekHok3.0055,000165,0006Pas. Sekring boxunit1.00475,000BoxUnit1.00335,000335,000Alat bantuLs1.0016,50016,500MandorHok0.1065,0006,500Tukang BatuHok0.3065,00019,500Tukang ListrikHok1.0070,00070,000KenekHok0.5055,00027,5007Pas. Panel MCBunit1.00625,000MCB komplitUnit1.00500,000500,000Alat bantu & kabel-kabelLs1.0021,00021,000MandorHok0.1065,0006,500Tukang ListrikHok1.0070,00070,000KenekHok0.5055,00027,5008Pas. Titik lampuunit70.006,650,000Kabel NYM 2x25mmm'600.006,5003,900,000Alat bantuLs1.00200,000200,000MandorHok2.0065,000130,000Tukang ListrikHok22.0070,0001,540,000KenekHok16.0055,000880,0009Pas. Saklar doubleunit28.00336,000Saklar double brocoBh28.007,500210,000Alat bantuLs1.0027,50027,500MandorHok0.1065,0006,500Tukang ListrikHok1.0070,00070,000KenekHok0.4055,00022,00010Pas. Saklar engkelunit16.00192,000Saklar engkle brocoBh16.007,500120,000Alat bantuLs1.0016,00016,000MandorHok0.1065,0006,500Tukang ListrikHok0.5570,00038,500KenekHok0.2055,00011,00011Pas. Stop Kontakunit20.00240,000Stop kontak brocoBh20.007,500150,000Alat bantuLs1.0016,50016,500MandorHok0.1065,0006,500Tukang ListrikHok0.8070,00056,000KenekHok0.2055,00011,000VIPEKERJAAN PENGECATAN1Cat Exterior & Interiorm3,884.8085,465,600Cat VinylexPail47.001,350,00063,450,000PlamurGln56.0055,0003,080,000Alat bantuLs1.009,260,6009,260,600MandorHok14.0065,000910,000Tukang CatHok90.0065,0005,850,000KenekHok53.0055,0002,915,000VIIPEKERJAAN ATAP1Pek Plafondm883.0095,00083,885,000Rangka Hollow 4x4 & 2x4 cmBtg700.0055,00038,500,000Gypsumboard JayaboardLbr353.2065,00022,958,000CompoundZak18.0060,0001,080,000Alat bantuLs1.0010,532,00010,532,000MandorHok15.0065,000975,000Tukang GypsumHok95.0070,0006,650,000KenekHok58.0055,0003,190,0002Tutup lubang Voidm168.00Tahap 29,408,000Asbes Gelombang uk. 0.90 x 2.40 mLbr67.00115,0007,705,000Rangka Kayum0.202,200,000440,000Alat bantuLs1.00343,000343,000MandorHok1.0065,00065,000Tukang KayuHok9.0065,000585,000KenekHok6.0045,000270,000VIIICANOPY1Galian Tanah & Urug kembaliTtk3.00150,000450,000MandorHok0.5065,00032,500Tukang GaliHok3.0060,000180,000KenekHok3.0045,000135,000Alat bantuls1.00102,500102,5002Pondasi beton setempat & Sloofm1.074,473,210Multiplex 12 mmLbr0.77165,000126,579Balok 6/12 & kaso 5/7m0.212,200,000472,560Paku campurKg3.0015,00045,000Besi beton campur sesuai gambarKg214.808,4001,804,320Kawat IkatKg4.3015,00064,440Readymix K 250m1.18785,000927,399Alat bantuLs1.00305,412305,412MandorHok0.5065,00032,500Tukang KayuHok1.0065,00065,000Tukang BatuHok2.0060,000120,000Tukang BesiHok4.0060,000240,000KenekHok6.0045,000270,0003Kolom beton & Finish Plester - AcianTtk0.421,901,235Multiplex 12 mmLbr0.30165,00049,500Balok 6/12 & kaso 5/7m0.072,200,000158,400Paku campurKg3.0015,00045,000Besi beton campur sesuai gambarKg83.588,400702,072Kawat IkatKg1.6715,00025,074Readymix K 250m0.46785,000362,670Alat bantuLs1.0059,01959,019Pasir pasangm0.10125,00012,500Semen PCZak0.5059,00029,500MandorHok0.5065,00032,500Tukang KayuHok1.0065,00065,000Tukang BatuHok2.0060,000120,000Tukang BesiHok1.0060,00060,000KenekHok4.0045,000180,0004Dak beton & Finish Acianm4.8020,174,400Multiplex 12 mmLbr3.43165,000565,714Balok 6/12 & kaso 5/7m0.822,200,0001,810,286Paku campurKg8.0015,000120,000Besi beton campur sesuai gambarKg1,008.008,4008,467,200Kawat IkatKg20.1615,000302,400Readymix K 250m5.28785,0004,144,800Alat bantuLs1.001,725,5001,725,500Pasir pasangm0.50125,00062,500Semen PCZak4.0059,000236,000MandorHok2.0065,000130,000Tukang KayuHok6.0065,000390,000Tukang BatuHok8.0060,000480,000Tukang BesiHok14.0060,000840,000KenekHok20.0045,000900,0005Water proofingm44.002,970,000AquaproofGln1.001,350,0001,350,000Alat bantuLs1.00660,000660,000MandorHok1.0065,00065,000Tukang BatuHok7.0065,000455,000KenekHok8.0055,000440,0006Pengecatanm60.001,320,000Cat VinylexPail0.601,350,000810,000PlamurGln1.0055,00055,000Alat bantuLs1.0095,00095,000MandorHok1.0065,00065,000Tukang CatHok2.0065,000130,000KenekHok3.0055,000165,000IXORNAMENIX.aDinding pada Jendela1Pasang bata merahPsg5.001,625,000Bata merah lokalBh1,320.00525693,000Pasir pasangm0.45125,00056,250Semen PCZak3.7559,000221,250Scafolding komplitSet6.0022,500135,000Alat bantuLs1.0034,50034,500MandorHok1.0065,00065,000Tukang BatuHok4.0060,000240,000KenekHok4.0045,000180,0002Plester & AcianPsg5.00687,500Pasir pasangm0.70125,00087,500Semen PCZak3.0859,000181,720Scafolding komplitSet6.0022,500135,000Alat bantuLs1.0025,78025,780MandorHok0.5065,00032,500Tukang BatuHok3.0060,000180,000KenekHok1.0045,00045,0003Beton pengikatPsg5.001,375,000Multiplex 12 mmLbr1.00165,000165,000Balok 6/12 & kaso 5/7Ls0.122,200,000264,000Paku campurKg1.0015,00015,000Besi beton campur sesuai gambarKg38.008,400319,200Kawat IkatKg0.7615,00011,400Readymix K 250m0.23785,000180,864Alat bantuLs1.0049,53649,536MandorHok1.0065,00065,000Tukang KayuHok1.0065,00065,000Tukang BatuHok1.0060,00060,000Tukang BesiHok1.5060,00090,000KenekHok2.0045,00090,0004PengecatanPsg5.00550,000Cat VinylexPail0.301,350,000405,000PlamurGln0.5055,00027,500Alat bantuLs1.0023,50023,500MandorHok0.1065,0006,500Tukang CatHok0.5065,00032,500KenekHok1.0055,00055,000IX.bDinding berdiri (Sirip)10,600,0001Beton bertulang & Finish Plester - AcianUnt2.004,800,000Multiplex 12 mmLbr1.43165,000235,714Balok 6/12 & kaso 5/7m0.342,200,000754,286Paku campurKg8.0015,000120,000Besi beton campur sesuai gambarKg194.258,4001,631,700Kawat IkatKg3.8915,00058,275Readymix K 250m1.05785,000824,250Alat bantuLs1.00116,025116,025Pasir pasangm0.25125,00031,250Semen PCZak4.0059,000236,000MandorHok0.5065,00032,500Tukang KayuHok2.0065,000130,000Tukang BatuHok5.0060,000300,000Tukang BesiHok4.0060,000240,000KenekHok2.0045,00090,0002PengecatanUnt2.001,000,000Cat VinylexPail0.601,350,000810,000PlamurGln0.8055,00044,000Alat bantuLs1.0013,00013,000MandorHok0.2065,00013,000Tukang CatHok1.0065,00065,000KenekHok1.0055,00055,000