II.

PEKERJAAN STRUKTUR

PEKERJAAN : PEMBANGUNAN RUMAH SAKIT SK. LERIK

SUB PEKERJAAN : BELANJA MODAL PENGADAAN BANGUNAN GEDUNG RAWAT INAP KELAS I, II, DAN III
LOKASI : JL. TIMOR RAYA PASIR NO. 134 PASIR PANJANG KEC. KOTA LAMA, KOTA KUPANG
NUSA TENGGARA TIMUR

RINCIAN RENCANA ANGGARAN BIAYA PEKERJAAN STRUKTUR

HARGA SATUAN JUMLAH HARGA
NO. URAIAN PEKERJAAN VOLUME SAT
(Rp.) (Rp.)

II PEKERJAAN STRUKTUR
II.1 PEKERJAAN TANAH
a. Galian Tanah 855,29 m3 89.000 76.121.202
b. Urugan Tanah Baru Peninggian + 600mm 624,00 m3 232.600 145.142.400
c. Pasir Urug Bawah Pondasi dan Lantai t.10 cm 116,23 m3 213.900 24.861.811
d. Lantai Kerja Bawah Pondasi dan Lantai t.5 cm 58,12 m3 1.103.700 64.142.077

Jumlah Pek. Tanah 310.267.490

II.2 PEKERJAAN STRUKTUR BAWAH

A. PEKERJAAN PILECAP DAN SLOOF
1 Footplat Type FP1 (2,500x2,500x650)
- Besi D 22 4.880,10 Kg 17.700 86.377.804
- Besi D 16 2.581,21 Kg 17.700 45.687.434
- Begisting Batako 84,50 m2 190.500 16.097.250
- Beton Ready Mix f'c= 25 Mpa 52,81 m3 1.942.900 102.609.406
2 Footplat Type FP2 (5,500x2,500x650)
- Besi D 22 5.987,18 Kg 17.700 105.973.111
- Besi D 16 3.166,77 Kg 17.700 56.051.894
- Begisting Batako 83,20 m2 190.500 15.849.600
- Beton Ready Mix f'c= 25 Mpa 71,50 m3 1.942.900 138.917.350
3 SLOOF TB1 (400x700)
- Besi D 19 8.413,15 Kg 17.700 148.912.723
- Besi D10 Sengkang 4.132,98 Kg 17.400 71.913.882
- Begisting Batako 376,60 m2 190.500 71.742.300
- Beton Ready Mix f'c= 25 Mpa 75,32 m3 1.942.900 146.339.228
4 SLOOF TB2 (300x500)
- Besi D 16 4.467,95 Kg 17.700 79.082.785
- Besi D10 Sengkang 2.899,31 Kg 17.400 50.448.033
- Begisting Batako 278,20 m2 190.500 52.997.100
- Beton Ready Mix f'c= 25 Mpa 41,73 m3 1.942.900 81.077.217

Jumlah Pek. Struktur Bawah 1.270.077.118

II.3 PEKERJAAN STRUKTUR ATAAS

A. LANTAI 1 (SATU)
1 Plat Lantai Type Sb (t=130mm)
- Besi P10 Dobel Layer 14.811,70 Kg 17.400 257.723.550
- Rabat beton 78,00 m3 1.103.700 86.088.600
2 Plat Tritisan (t=100mm)
- Besi P10 Dobel Layer 1.822,98 Kg 17.400 31.719.822
- Begisting Multiplex 100,80 m2 369.200 37.215.360
- Beton Ready Mix f'c= 25 Mpa 12,48 m3 1.942.900 24.247.392
3 Kolom Type K1 (700x700)
- Besi D 19 11.231,55 Kg 17.700 198.798.486
- Besi D10 Sengkang 3.083,27 Kg 17.400 53.648.852
- Besi D13 Joint Sengkang 708,94 Kg 17.700 12.548.269
 HARGA SATUAN JUMLAH HARGA
NO. URAIAN PEKERJAAN VOLUME SAT
(Rp.) (Rp.)
- Begisting Multiplex 421,20 m2 318.200 134.025.840
- Beton Ready Mix f'c= 25 Mpa 63,18 m3 1.942.900 122.752.422
4 Kolom Type K2 (400x700)
- Besi D 19 658,10 Kg 17.700 11.648.284
- Besi D10 Sengkang 201,98 Kg 17.400 3.514.412
- Besi D13 Joint Sengkang 25,01 Kg 17.700 442.620
- Begisting Multiplex 26,00 m2 318.200 8.273.200
- Beton Ready Mix f'c= 25 Mpa 3,25 m3 1.942.900 6.314.425
5 Tangga Darurat (2 Unit)
- Besi D 16 (Dobel Layer) Plat 1.997,98 Kg 17.700 35.364.320
- Besi D 16 (Dobel Layer) Bordes 802,11 Kg 17.700 14.197.355
- Besi P10 Anak Tangga 462,87 Kg 17.400 8.053.861
- Begisting Multiplex 85,15 m2 471.300 40.131.195
- Beton Ready Mix f'c= 25 Mpa 10,95 m3 1.942.900 21.274.755
6 Balok Bordes Type BB (300x500)
- Besi D 19 186,96 Kg 17.700 3.309.172
- Besi D 13 21,88 Kg 17.700 387.292
- Besi D10 Sengkang 89,80 Kg 17.400 1.562.562
- Begisting Multiplex 10,40 m2 327.900 3.410.160
- Beton Ready Mix f'c= 25 Mpa 1,20 m3 1.942.900 2.331.480

Jumlah Pek. Struktur Atas Lt. 1 1.118.983.684

B. LANTAI 2 (DUA)
1 Balok Type B2 (350x700)
- Besi D 22 10.664,94 Kg 17.700 188.769.358
- Besi D10 Sengkang 2.909,64 Kg 17.400 50.627.809
- Begisting Multiplex 441,18 m2 327.900 144.661.283
- Beton Ready Mix f'c= 25 Mpa 61,76 m3 1.942.900 120.002.247
2 Balok Type B3 (350X600)
- Besi D 22 684,30 Kg 17.700 12.112.118
- Besi D10 Sengkang 235,07 Kg 17.400 4.090.235
- Begisting Multiplex 32,55 m2 327.900 10.673.145
- Beton Ready Mix f'c= 25 Mpa 4,41 m3 1.942.900 8.568.189
3 Balok Type B4 (200x400)
- Besi D 22 1.874,93 Kg 17.700 33.186.316
- Besi D10 Sengkang 796,34 Kg 17.400 13.856.245
- Begisting Multiplex 130,90 m2 327.900 42.922.110
- Beton Ready Mix f'c= 25 Mpa 10,47 m3 1.942.900 20.346.049
4 Balok Type BA2 (300x400)
- Besi D 22 438,65 Kg 17.700 7.764.178
- Besi D10 Sengkang 140,87 Kg 17.400 2.451.077
- Begisting Multiplex 20,35 m2 327.900 6.672.765
- Beton Ready Mix f'c= 25 Mpa 2,22 m3 1.942.900 4.313.238
5 Balok Type BK1 (300x500)
- Besi D 22 2.390,67 Kg 17.700 42.314.772
- Besi D10 Sengkang 697,50 Kg 17.400 12.136.436
- Begisting Multiplex 128,70 m2 327.900 42.200.730
- Beton Ready Mix f'c= 25 Mpa 14,85 m3 1.942.900 28.852.065
6 Plat Lantai Type Sb (t=130mm)
- Besi P10 Dobel Layer 12.889,98 Kg 17.400 224.285.572
- Begisting Multiplex 712,74 m2 369.200 263.143.608
- Beton Ready Mix f'c= 25 Mpa 88,24 m3 1.942.900 171.449.268
7 Plat Tritisan (t=100mm)
- Besi P10 Dobel Layer 1.822,98 Kg 17.400 31.719.822
- Begisting Multiplex 100,80 m2 369.200 37.215.360
- Beton Ready Mix f'c= 25 Mpa 12,48 m3 1.942.900 24.247.392
8 Kolom Type K2 (500x500)
 HARGA SATUAN JUMLAH HARGA
NO. URAIAN PEKERJAAN VOLUME SAT
(Rp.) (Rp.)
- Besi D 19 6.360,34 Kg 17.700 112.578.019
- Besi D10 Sengkang 920,09 Kg 17.400 16.009.499
- Besi D13 Joint Sengkang 590,78 Kg 17.700 10.456.891
- Begisting Multiplex 216,00 m2 318.200 68.731.200
- Beton Ready Mix f'c= 25 Mpa 27,00 m3 1.942.900 52.458.300
9 Kolom Type K3 (300x300)
- Besi D 19 342,13 Kg 17.700 6.055.784
- Besi D10 Sengkang 41,95 Kg 17.400 729.916
- Besi D13 Joint Sengkang 15,00 Kg 17.700 265.572
- Begisting Multiplex 9,60 m2 318.200 3.054.720
- Beton Ready Mix f'c= 25 Mpa 0,72 m3 1.942.900 1.398.888

Jumlah Pek. Struktur Atas Lt. 2 1.820.320.175

C. LANTAI DAK ATAP

1 Balok Type BA1 (300x500)
- Besi D 22 4.108,94 Kg 17.700 72.728.167
- Besi D10 Sengkang 1.214,87 Kg 17.400 21.138.738
- Begisting Multiplex 181,61 m2 327.900 59.549.919
- Beton Ready Mix f'c= 25 Mpa 20,96 m3 1.942.900 40.713.470
2 Balok Type BA2 (300x400)
- Besi D 22 2.729,06 Kg 17.700 48.304.281
- Besi D10 Sengkang 866,74 Kg 17.400 15.081.333
- Begisting Multiplex 58,30 m2 327.900 19.116.570
- Beton Ready Mix f'c= 25 Mpa 6,36 m3 1.942.900 12.356.844
3 Balok Type BA3 (200x300)
- Besi D 22 2.306,07 Kg 17.700 40.817.395
- Besi D10 Sengkang 774,77 Kg 17.400 13.480.924
- Begisting Multiplex 128,00 m2 327.900 41.971.200
- Beton Ready Mix f'c= 25 Mpa 9,60 m3 1.942.900 18.651.840
4 Plat Lantai Type Sb (t=130mm)
- Besi P10 Dobel Layer 4.420,72 Kg 17.400 76.920.567
- Begisting Multiplex 232,80 m2 369.200 85.949.760
- Beton Ready Mix f'c= 25 Mpa 30,26 m3 1.942.900 58.799.926

Jumlah Pek. Struktur Atas Lt. Dak 625.580.934

D. LANTAI ATAP
1 Kuda-Kuda KK1
- Kolom WF 250X125X6X9 1.074,48 Kg 29.000 31.159.920
- Rafter WF 250X125X6X9 7.163,20 Kg 29.000 207.732.800
- Base Plate (t=22mm) 417,93 Kg 29.000 12.120.086
- End plate (t=12mm) 234,44 Kg 29.000 6.798.767
- Plat Pengaku (t=6mm) 284,96 Kg 29.000 8.263.695
- Baut A 325 Ø22mm 352,00 bh 27.500 9.680.000
- Baut Angkur Ø22mm 88,00 bh 66.000 5.808.000
2 Gording
- Lipped Channel 150x65x20x2,3 3.388,00 Kg 27.500 93.170.000
- Cleat Plate 130x130x9 154,00 bh 55.000 8.470.000
- Baut A 325 Ø13mm 616,00 bh 19.250 11.858.000
- Sagrod Ø10mm 195,32 Kg 27.500 5.371.275
- Reng C75 Baja ringan dan usuk baja ringan 484,00 m2 110.000 53.240.000
Jumlah Pek. Struktur Atas Lt. Atap 453.672.543
JUMLAH TOTAL PEKERJAAN STRUKTUR 5.598.901.944