Rab Bangunan Rumah Sakit
Rab Bangunan Rumah Sakit
Rab Bangunan Rumah Sakit
TOTAL Rp 52,072,877,841.54
PPN 10 %
Rekapitulasi Gedung D
PEKERJAAN : PEKERJAAN BANGUNAN GEDUNG A
PROYEK : PEMBANGUNAN RS DI SURABAYA
- PEKERJAAN STANDAR
Rekapitulasi Gedung D
PEKERJAAN : PEKERJAAN BANGUNAN GEDUNG A
PROYEK : PEMBANGUNAN RS DI SURABAYA
I. PEKERJAAN STRUKTUR
1.1. PEKERJAAN PONDASI TIANG PANCANG Rp 3,113,785,486.00
1.2. DINDING BETON RETAINING WALL RW Rp 328,267,045.43
TOTAL PEKERJAAN STRUKTUR Rp 3,442,052,531.43
TOTAL PEKERJAAN ME
Rekapitulasi Gedung D
PEKERJAAN : PERSIAPAN
PROYEK : PEMBANGUNAN RS DI SURABAYA
I. I. PEKERJAAN PERSIAPAN
1. Sewa Pagar sementara dari seng gelombang tinggi 2 meter m 400.48 195,274.00 78,203,331.52
2. Pekerjaan Papan Nama Proyek unit 1.00 1,263,535.00 1,263,535.00
3. Pekerjaan Kantor Sementara (Direksikeet) m 80.00 603,051.00 48,244,080.00
4. Pekerjaan Air Kerja ls 1.00 8,040,678.00 8,040,678.00
5. Pekerjaan Listrik Kerja ls 1.00 36,757,385.00 36,757,385.00
7. Mobilisasi dan Demobilisasi Alat Pancang Dropp Hummer ls 1.00 63,176,755.00 63,176,755.00
31,588,377.50 235,685,764.52
Total Pekerjaan Persiapan 23,568,576.45
259,254,340.97
PEKERJAAN STANDAR
I. PEKERJAAN PERSIAPAN
1 Pengukuran dan pemasangan bowplank m' 260.00 57,433.00 14,932,580.00
SUB TOTAL PEKERJAAN PERSIAPAN 14,932,580.00
I. PEKERJAAN STRUKTUR
1.1. PEKERJAAN PONDASI TIANG PANCANG
- Tiang Pancang Spun Pile Ø 45 cm - Grade C, panjang 18.00 met 6,063.20 m 488,000.00 2,958,841,600.00
- Cut off Pile 49.00 titik 126,354.00 6,191,346.00
- Actual Loading Test
- Static Vertikal Loading Test 2.00 titik 57,433,413.00 114,866,826.00
- Static Lateral Loading Test 1.00 titik 15,507,022.00 15,507,022.00
- PDA Test 2.00 titik 9,189,346.00 18,378,692.00
SUB TOTAL PEKERJAAN PONDASI TIANG PANCANG 3,113,785,486.00
- Endcap Section -
3 Rail guard Alumunium Extrude profil - m' 539,415.00 -
- Cover Vinyl Handrail -
- Endcap Section -
4 Memasang vinyl sheet 83.05 m² 214,801.00 17,839,223.05
5 Memasang hospital plint 648.53 m' 80,062.00 51,922,608.86
6 Plint vinyl sheet (curve base skirting) 25.25 m' 80,062.00 2,021,565.50
7 Window sill alumunium penutup curtain wall 86.05 m' 172,346.00 14,830,373.30
8 Pekerjaan medical track berikut gordyn - m² 367,574.00 -
9 Stainless steel satin polished pintu lift 5.79 m² 1,859,005.00 10,763,638.95
-
D. LANTAI DUA -
1 Granite polished finish garda pintu lift 33.41 m² 2,044,903.00 68,320,209.23
2 Dinding border batu granit area kamar mandi 3.83 m² 1,812,419.00 6,941,564.77
3 Wall guard (Bumper guard) Alumunium Extrude pr 414.82 m' 539,415.00 223,760,130.30
- Cover Vinyl Handrail -
- Endcap Section -
4 Memasang hospital plint 886.08 m' 80,062.00 70,941,336.96
Rail guard Alumunium Extrude profil 189.58 m' 539,415.00 102,262,295.70
- Cover Vinyl Handrail -
- Endcap Section -
5 Allumunium counter top (material ACP) 79.78 m' 172,346.00 13,749,763.88
6 Pekerjaan medical track berikut gordyn - m² 367,574.00 -
7 Stainless steel satin polished pintu lift 5.79 m² 1,859,005.00 10,763,638.95
-
E. LANTAI TIGA -
1 Granite polished finish garda pintu lift 33.41 m² 2,044,903.00 68,320,209.23
2 Dinding border batu granit area kamar mandi 3.83 m² 1,812,419.00 6,941,564.77
3 Wall guard (Bumper guard) Alumunium Extrude pr 463.80 m' 539,415.00 250,180,677.00
- Cover Vinyl Handrail -
- Endcap Section -
4 Memasang vinyl sheet - m² 214,801.00 -
5 Memasang hospital plint 898.31 m' 80,062.00 71,920,495.22
6 Plint vinyl sheet (curve base skirting) - m' 80,062.00 -
7 Allumunium counter top (material ACP) 79.78 m' 80,062.00 6,387,346.36
8 Pekerjaan medical track berikut gordyn - m² 367,574.00 -
9 Stainless steel satin polished pintu lift 5.79 m² 1,859,005.00 10,763,638.95
- -
3. LANTAI - 1 - -
a. Instalasi Hydrant - -
- Fire Hose Cabinet ( FHC ), 125 x 75 x 18 cm 2.00 Set 5,295,300.00 10,590,600.00
- Fire Extinguisher @ 6 kg ( Dry Chemical Multy 2.00 bh 1,678,200.00 3,356,400.00
- Control Valve dia 65 mm K.20 2.00 bh 7,660,700.00 15,321,400.00
- Pemipaan BSP Schedule 40 : - -
Diameter 65 mm 12.00 m¹ 309,500.00 3,714,000.00
b. Instalasi Sprinkler - -
- Pemipaan BSP Schedule 40 : - -
Diameter 100 mm 24.00 m¹ 543,900.00 13,053,600.00
Diameter 80 mm 12.00 m¹ 386,300.00 4,635,600.00
Diameter 65 mm 12.00 m¹ 309,500.00 3,714,000.00
Diameter 50 mm 5.00 m¹ 197,300.00 986,500.00
Diameter 32 mm 116.00 m¹ 123,900.00 14,372,400.00
Diameter 25 mm 325.00 m¹ 92,500.00 30,062,500.00
Diameter 25 mm ( Flashing ) 12.00 m¹ 92,500.00 1,110,000.00
- Flashing valve diameter 25 mm 2.00 bh 302,100.00 604,200.00
- Head Sprinkler 113.00 bh 54,900.00 6,203,700.00
- Branch Control Valve ( BCV ) - -
- Indicating Valve diameter 100 mm 1.00 bh 2,246,800.00 2,246,800.00
- Test Valve diameter 50 mm 1.00 bh 1,751,300.00 1,751,300.00
- Drain Valve diameter 50 mm 1.00 bh 1,751,300.00 1,751,300.00
- Water Flow Switch 1.00 bh 4,086,300.00 4,086,300.00
- Plat Orifice diameter 100 mm 1.00 bh 258,500.00 258,500.00
- Sight glass 1.00 bh 1,751,300.00 1,751,300.00
- Pressure Indicator 1.00 bh 668,100.00 668,100.00
- -
4. LANTAI - 2 - -
a. Instalasi Hydrant - -
- Fire Hose Cabinet ( FHC ), 125 x 75 x 18 cm 2.00 Set 5,295,300.00 10,590,600.00
- Fire Extinguisher @ 6 kg ( Dry Chemical Multy 8.00 bh 1,678,200.00 13,425,600.00
- Control Valve dia 65 mm K.20 2.00 bh 7,660,700.00 15,321,400.00
- Pemipaan BSP Schedule 40 : - -
Diameter 65 mm 12.00 m¹ 309,500.00 3,714,000.00
b. Instalasi Sprinkler - -
- Pemipaan BSP Schedule 40 : - -
Diameter 100 mm 24.00 m¹ 543,900.00 13,053,600.00
Diameter 80 mm 12.00 m¹ 386,300.00 4,635,600.00
Diameter 65 mm 12.00 m¹ 309,500.00 3,714,000.00
Diameter 50 mm 5.00 m¹ 197,300.00 986,500.00
Diameter 32 mm 150.00 m¹ 123,900.00 18,585,000.00
Diameter 25 mm 274.00 m¹ 92,500.00 25,345,000.00
Diameter 25 mm ( Flashing ) 12.00 m¹ 92,500.00 1,110,000.00
- Flashing valve diameter 25 mm 2.00 bh 302,100.00 604,200.00
- Head Sprinkler 100.00 bh 54,900.00 5,490,000.00
- Branch Control Valve ( BCV ) - -
- Indicating Valve diameter 100 mm 1.00 bh 2,246,800.00 2,246,800.00
- Test Valve diameter 50 mm 1.00 bh 1,751,300.00 1,751,300.00
- Drain Valve diameter 50 mm 1.00 bh 1,751,300.00 1,751,300.00
- Water Flow Switch 1.00 bh 4,086,300.00 4,086,300.00
- Plat Orifice diameter 100 mm 1.00 bh 258,500.00 258,500.00
- Sight glass 1.00 bh 1,751,300.00 1,751,300.00
- IU 1.B13, kapasitas : 32 000 btu/H - Cassete type 1.00 unit 12,799,800.00 12,799,800.00
- IU 1.B14, kapasitas : 16 000 btu/H - Wall type 1.00 unit 7,363,300.00 7,363,300.00
- IU 1.B15, kapasitas : 16 000 btu/H - Wall type 1.00 unit 7,363,300.00 7,363,300.00
- IU 1.B16, kapasitas : 6 000 btu/H - Wall type 1.00 unit 4,130,900.00 4,130,900.00
- IU 1.B17, kapasitas : 32 000 btu/H - Cassete type 1.00 unit 12,799,800.00 12,799,800.00
- IU 1.B18, kapasitas : 32 000 btu/H - Cassete type 1.00 unit 12,799,800.00 12,799,800.00
- IU 1.B19, kapasitas : 32 000 btu/H - Cassete type - unit 12,799,800.00 -
IU 1.B19, kapasitas : 18 000 btu/H - Wall type 1.00 7,363,300.00 7,363,300.00
- IU 1.B20, kapasitas : 32 000 btu/H - Cassete type - unit 12,799,800.00 -
IU 1.B20, kapasitas : 12 000 btu/H - Wall type 1.00 6,072,700.00 6,072,700.00
IU 1.B21, kapasitas : 16 000 btu/H - Wall type 1.00 7,363,300.00 7,363,300.00
IU 1.B22, kapasitas : 16 000 btu/H - Wall type 1.00 7,363,300.00 7,363,300.00
IU 1.B23, kapasitas : 18 000 btu/H - Wall type 1.00 7,363,300.00 7,363,300.00
- OU 1B, kapasitas : 356 000 btu/H - unit 197,847,300.00 -
OU 1B, kapasitas : 573 000 btu/H 1.00 303,500,000.00 303,500,000.00
- Cabang koneksi Indoor 22.00 bh 1,811,900.00 39,861,800.00
- Cabang koneksi Outdoor 2.00 bh 1,978,700.00 3,957,400.00
- Standart Wired 23.00 bh 1,031,000.00 23,713,000.00
- Pipa refrigerant 310.00 m' 201,700.00 62,527,000.00
- Pipa drain 120.00 m' 124,400.00 14,928,000.00
- Instalasi daya listrik Indoor uit 23.00 ttk 738,400.00 16,983,200.00
- Instalasi Outdoor Unit 1.00 ttk 7,743,600.00 7,743,600.00
Instalasi kabel kontrol AWG 342.00 30,000.00 10,260,000.00
4. LANTAI. 2 - -
a. Unit Air Conditioning VRV Sistem ( IU 2 A1 s/d IU 2 A15 ) - -
- IU 2.A1, kapasitas : 12 000 btu/H - Wall type 1.00 unit 6,072,700.00 6,072,700.00
- IU 2.A2, kapasitas : 12 000 btu/H - Wall type 1.00 unit 6,072,700.00 6,072,700.00
- IU 2.A3, kapasitas : 16 000 btu/H - Wall type 1.00 unit 7,363,300.00 7,363,300.00
- IU 2.A4, kapasitas : 8 000 btu/H - Wall type - unit 6,072,700.00 -
IU 2.A4, kapasitas : 6 000 btu/H - Wall type 1.00 4,130,900.00 4,130,900.00
- IU 2.A5, kapasitas : 16 000 btu/H - Wall type 1.00 unit 7,363,300.00 7,363,300.00
- IU 2.A6, kapasitas : 16 000 btu/H - Wall type 1.00 unit 7,363,300.00 7,363,300.00
- IU 2.A7, kapasitas : 16 000 btu/H - Wall type 1.00 unit 7,363,300.00 7,363,300.00
- IU 2.A8, kapasitas : 12 000 btu/H - Wall type 1.00 unit 6,072,700.00 6,072,700.00
- IU 2.A9, kapasitas : 12 000 btu/H - Wall type 1.00 unit 6,072,700.00 6,072,700.00
- IU 2.A10, kapasitas : 32 000 btu/H - Cassete type 1.00 unit 12,799,800.00 12,799,800.00
- IU 2.A11, kapasitas : 25 000 btu/H - Cassete type - unit 11,572,500.00 -
IU 2.A11, kapasitas : 12 000 btu/H - Wall type 1.00 6,072,700.00 6,072,700.00
- IU 2.A12, kapasitas : 16 000 btu/H - Wall type - unit 7,363,300.00 -
IU 2.A12, kapasitas : 12 000 btu/H - Wall type 1.00 6,072,700.00 6,072,700.00
- IU 2.A13, kapasitas : 16 000 btu/H - Wall type 1.00 unit 7,363,300.00 7,363,300.00
- IU 2.A14, kapasitas : 25 000 btu/H - Cassete type - unit 11,572,500.00 -
IU 2.A14, kapasitas : 12 000 btu/H - Wall type 1.00 6,072,700.00 6,072,700.00
- IU 2.A15, kapasitas : 16 000 btu/H - Wall type - unit 7,363,300.00 -
IU 2.A15, kapasitas : 16 000 btu/H - Casette type 1.00 10,794,600.00 10,794,600.00
IU 2.A16, kapasitas : 12 000 btu/H - Wall type 1.00 6,072,700.00 6,072,700.00
- OU 2A, kapasitas : 248 000 btu/H 1.00 unit 117,601,700.00 117,601,700.00
- Cabang koneksi Indoor 15.00 bh 1,811,900.00 27,178,500.00
- Cabang koneksi Outdoor 1.00 bh 1,978,700.00 1,978,700.00
- Standart Wired 16.00 bh 1,031,000.00 16,496,000.00
- Pipa refrigerant 215.00 m' 201,700.00 43,365,500.00
- Pipa drain 90.00 m' 124,400.00 11,196,000.00
- Instalasi daya listrik Indoor uit 16.00 ttk 738,400.00 11,814,400.00
5 LANTAI TIGA - -
- Wall Mount Rack 19" 12U 1.00 unit 23,880,800.00 23,880,800.00
Rackmount ODF 12 core 1.00 14,168,000.00 14,168,000.00
Distribution Switch 1.00 40,710,000.00 40,710,000.00
Patch Panel 1.00 16,560,000.00 16,560,000.00
Access Switch Poe 1.00 70,800,000.00 70,800,000.00
Access Switch 1.00 35,190,000.00 35,190,000.00
PDU Ports 1.00 6,040,000.00 6,040,000.00
- UTP Cable Cat-6 10.00 m' 22,100.00 221,000.00
- FO Cable SM 6 Core dari Wallmount Rack LG 35.00 m' 66,300.00 2,320,500.00
- Outlet Data ( RJ 45 ) 14.00 bh 221,100.00 3,095,400.00
- Wi - Fi 8.00 bh 3,980,100.00 31,840,800.00
- Titik Instalasi Data & Wi - Fi, Coaxial Cable Cat - 6 22.00 ttk 1,592,100.00 35,026,200.00
SUB TOTAL PEKERJAAN DATA DAN ACCEES POINT - 1,540,801,000.00
f. Titik instalasi Speaker & Volume Cantrol, NYMHY 52.00 ttk 398,000.00 20,696,000.00
- -
7 LANTAI EMPAT - -
a. TBS- 4 1.00 bh 663,400.00 663,400.00
b. Kabel dari CTBS-D ke TBS- 4, NYMHY 3 (3 x 2,5 mm 16.00 m¹ 84,900.00 1,358,400.00
c. Ceiling Speaker 3 Watt (Khusus Pagging) 39.00 bh 169,800.00 6,622,200.00
d. Ceiling Speaker 3 Watt 5.00 bh 169,800.00 849,000.00
e. Volume Control 5.00 bh 495,300.00 2,476,500.00
f. Titik instalasi Speaker & Volume Cantrol, NYMHY 49.00 ttk 398,000.00 19,502,000.00
SUB TOTAL PEKERJAAN TATA SUARA - 458,296,500.00
1 LANTAI SATU
Peralatan Utama
1 Instalasi Kabel Main Line dari Gedung BTC ke Gedung A, 250.00 m 39,000.00 9,750,000.00
- - -
A. Instalasi Kabel dan Material Bantu - - -
1 Instalasi Kabel Ruangan CAT-5 (In Conduit PVC, Dia. 20m 300.00 m 39,000.00 11,700,000.00
2 UPS 1.00 unit 9,750,000.00 9,750,000.00
3 Switch Hub 16 Port PEO 1.00 unit 8,160,000.00 8,160,000.00
4 Rak server 1.00 unit 5,850,000.00 5,850,000.00
- - -
B. Equipment Coridor - - -
1 Room Controller ( NIRC3-WMN ) 3.00 unit 5,460,000.00 16,380,000.00
2 Corridor Message Display Lamp ( NICD-AB ) 2.00 unit 21,240,000.00 42,480,000.00
3 Corridor Lamp White With Max 4 Led Modules ( NICL2-W 6.00 unit 1,170,000.00 7,020,000.00
4 LED lamp Red ( NILD2-RAA ) 6.00 unit 570,000.00 3,420,000.00
5 LED lamp Green ( NILD2-GAA ) 6.00 unit 570,000.00 3,420,000.00
6 LED lamp Yellow ( NILD2-YAA ) 6.00 unit 570,000.00 3,420,000.00
- - -
C. Fixtures - - -
1 Doorside Module (NIDM-W3N) 9.00 unit 1,765,920.00 15,893,280.00
1 LANTAI SATU
- Rak Kabel (Cable Tray), 300 x 50 mm, lengkap dengan co 166.00 m¹ 395,000.00 65,570,000.00
-
2 LANTAI DUA -
- Rak Kabel (Cable Tray), 300 x 50 mm, lengkap dengan co 166.00 m¹ 395,000.00 65,570,000.00
-
3 LANTAI TIGA -
- Rak Kabel (Cable Tray), 300 x 50 mm, lengkap dengan co 166.00 m¹ 395,000.00 65,570,000.00
-
4 LANTAI EMPAT -
- Rak Kabel (Cable Tray), 300 x 50 mm, lengkap dengan co 166.00 m¹ 395,000.00 65,570,000.00
-
5 SHAFT -
- Rak Kabel (Cable Tray), 300 x 50 mm, lengkap dengan co 30.00 m¹ 395,000.00 11,850,000.00