RENCANA ANGGARAN BIAYA

PEMBANGUNAN GEDUNG AULA / RUMAH SAKIT MOJOKERTO

PEMBANGUNAN DAN REHABILITASI GEDUNG AULA / RUMAH SAKIT MOJOKERTO

PEMBANGUNAN AULA / RUMAH SAKIT

No Uraian Pekerjaan Satuan

A PEKERJAAN PERSIAPAN
1 Pembersihan Lokasi m2
2 Pengukuran dan Pemasangan bouwplank m1

JUMLAH A

B PEKERJAAN STRUKTUR
I PEKERJAAN PONDASI
1 Poer Pelat Tipe PC-1 1 1 0.3
- Galian tanah pondasi m3
- Urugan tanah kembali m3
- Urugan pasir bawah pondasi, t = 10 cm m3
- Lantai kerja, t = 5 cm m3
- Beton K-225 m3
- Besi kg
- Bekisting m2
2 Poer Pelat Tipe PC-2 0.8 0.8 0.3
- Galian tanah pondasi m3
- Urugan tanah kembali m3
- Urugan pasir bawah pondasi, t = 5 cm m3
- Lantai kerja, t = 5 cm m3
- Beton K-225 m3
- Besi kg
- Bekisting m2
3 Pondasi batu gunung m'
 - Galian tanah pondasi m3
- Urugan tanah kembali m3
- Urugan pasir bawah pondasi, t = 5 cm m3
- Pasangan batu kosong, t = 15 cm m3
- Pasangan pondasi batu gunung 1 : 5 m3
#REF! Sloof 20x25 m'
- Beton 1 : 2 : 3 m3
- Besi kg
- Bekisting m2
#REF! Sloof 15x20 m'
- Beton 1 : 2 : 3 m3
- Besi kg
- Bekisting m2

Sub. Jumlah B.I

II PEKERJAAN STRUKTUR
1 Kolom KL-1 ( 20x40 )
- Beton 1 : 2 : 3 m3
- Besi kg
- Bekisting m2
2 Kolom KL-2 (40x40 )
- Beton 1 : 2 : 3 m3
- Besi kg
- Bekisting m2
3 Balok BL-1 ( 20x25 ) elv. +3.50
- Beton 1 : 2 : 3 m3
- Besi kg
- Bekisting m2
4 Balok BL-1 ( 20x25 ) elv. +6.30
- Beton 1 : 2 : 3 m3
- Besi kg
- Bekisting m2
5 Ring Balk RB ( 15x20)
- Beton 1 : 2 : 3 m3
- Besi kg
- Bekisting m2

Sub. Jumlah B.II

JUMLAH B

C PEKERJAAN ARSITEKTUR
I PEKERJAAN LANTAI
1 Urugan tanah peninggian lantai m3
2 Urugan pasir bawah lantai, t = 5 cm m3
3 Cor Lantai
- Beton 1 : 2 : 3 m3
- Besi kg
4 Lantai cor Teras m3
5 Keramik lantai 40x40 m2
6 Keramik lantai 20x20 Km/Wc m2

Sub. Jumlah C.I

II PEKERJAAN DINDING
1 Dinding pasangan bata 1 : 4 m2
2 Plesteran aci dinding 1 : 4 m2
3 Cat dinding luar m2
4 Cat dinding dalam m2
5 Keramik dinding 20x25 m2
6 Dinding arsitek semen plester motif tali air m2
7 Dinding batu alam candi sisir m2
8 Kanopi dinding atas jendela finish cat m'
9 Profilan kolom m'

Sub. Jumlah C.II

III PEKERJAAN PINTU DAN JENDELA

1 Pintu Double P1 bh
2 Pintu P2 bh
3 Pintu P3 bh
4 Jendela J1 bh
5 Jendela J2 bh
6 Jendela J3 bh
7 Bouven BV bh
8 Bouven atas jendela bh

Sub. Jumlah C.III

IV PEKERJAAN ATAP DAN PLAFOND

1 Rangka atap baja ringan m2
2 Atap genteng karang pilang m2
3 Bubungan genteng karang pilang m'
4 Listplank kayu kapur m'
5 Rangka plafond hollow m2
6 Plafond gypsum 9 mm m2
7 List profil plafond m'
8 Pengecatan plafond Gypsum m2
9 Pengecatan plafond Expose m2
10 Atap dak
 - Beton 1 : 2 : 3 m3
- Besi kg
- Bekisting m2

Sub. Jumlah C.IV

V PEKERJAAN SANITAIR
1 Klosed jongkok setara Toto bh
2 Bak mandi bh
3 Floor drain bh
4 Kran air bh

Sub. Jumlah C.V

JUMLAH C

D PEKERJAAN MEKANIKAL & ELEKTRIKAL

I PEKERJAAN AIR BERSIH DAN KOTOR
1 Instalasi air bersih Ls
2 Instalasi air Kotor Ls
3 Septic tank unit

Sub. Jumlah D.I

II PEKERJAAN LISTRIK DAN INSTALASI

1 Lampu TL 2x20 Watt bh
2 Lampu SL 18 Watt bh
3 Saklar Ganda bh
4 Saklar triple bh
5 Stop kontak bh
6 Instalasi titik lampu titik
7 Instalasi titik stop kontak titik
8 MCB bh
9 Box Kilometer bh

Sub. Jumlah D.II

JUMLAH D

E PEKERJAAN LAIN - LAIN

1 Saluran keliling bangunan m'
2 Cor rabat teritisan, t = 10 cm m3
3 Cat lapangan m'

JUMLAH E
JUMLAH TOTAL
N BIAYA
UMAH SAKIT MOJOKERTO
RUMAH SAKIT MOJOKERTO

SAKIT

Harga Satuan Jumlah Harga

Volume
(Rp) (Rp)

200.00 15,000.00 3,000,000.00

80.00 70,000.00 5,600,000.00

JUMLAH A 8,600,000.00

26.00
37.44 31,600.00 1,183,104.00
22.98 15,000.00 344,760.00
3.74 230,000.00 861,120.00
1.87 890,000.00 1,666,080.00
7.80 890,000.00 6,942,000.00
745.06 13,909.00 10,362,983.90
31.20 90,000.00 2,808,000.00
4.00
4.00 31,600.00 126,400.00
2.46 15,000.00 36,960.00
0.40 230,000.00 92,000.00
0.20 890,000.00 178,000.00
0.77 890,000.00 683,520.00
79.60 13,909.00 1,107,156.40
3.84 90,000.00 345,600.00
###
 121.50 31,600.00 3,839,400.00
40.50 15,000.00 607,500.00
6.08 230,000.00 1,397,250.00
18.23 904,434.00 16,483,309.65
53.46 1,250,000.00 66,825,000.00
98.00
4.90 1,043,635.00 5,113,811.50
908.95 13,909.00 12,642,557.73
49.00 95,900.00 4,699,100.00
23.50
0.71 1,043,635.00 735,762.68
151.56 13,909.00 2,108,075.86
9.40 95,900.00 901,460.00

Sub. Jumlah B.I 142,090,911.72

26.00
15.18 1,043,635.00 15,846,553.84
### 13,909.00 41,524,081.60
227.76 95,900.00 21,842,184.00
4.00
2.88 1,043,635.00 3,005,668.80
329.77 13,909.00 4,586,743.11
28.80 95,900.00 2,761,920.00
84.00
4.20 1,043,635.00 4,383,267.00
779.24 13,909.00 10,838,449.16
58.80 95,900.00 5,638,920.00
84.00
4.20 1,043,635.00 4,383,267.00
779.24 13,909.00 10,838,449.16
58.80 95,900.00 5,638,920.00
72.00
2.16 1,043,635.00 2,254,251.60
434.02 13,909.00 6,036,728.54
39.60 95,900.00 3,797,640.00

Sub. Jumlah B.II 143,377,043.82

JUMLAH B 285,467,955.53

###
300.00 123,000.00 36,900,000.00
16.15 230,000.00 3,714,500.00
 32.30 1,043,635.00 33,709,410.50
776.18 13,909.00 10,795,818.08
0.90 1,043,635.00 939,271.50
200.00 154,000.00 30,800,000.00
16.00 107,000.00 1,712,000.00

Sub. Jumlah C.I 118,571,000.08

484.53 112,895.00 54,700,957.90

969.06 40,400.00 39,149,983.60
359.79 31,135.00 11,202,139.49
609.27 23,335.00 14,217,233.78
16.50 107,000.00 1,765,500.00
10.56 45,000.00 475,312.50
20.65 195,660.00 4,040,379.00
12.55 203,400.00 2,552,670.00
8.00 80,000.00 640,000.00

Sub. Jumlah C.II 128,744,176.27

3.00 2,850,000.00 8,550,000.00

7.00 1,643,000.00 11,501,000.00
3.00 1,566,000.00 4,698,000.00
4.00 1,115,000.00 4,460,000.00
6.00 310,000.00 1,860,000.00
6.00 297,000.00 1,782,000.00
12.00 159,800.00 1,917,600.00
2.00 80,000.00 160,000.00

Sub. Jumlah C.III 34,928,600.00

279.95 190,000.00 53,191,108.00

279.95 180,000.00 50,391,576.00
35.40 158,602.00 5,614,510.80
87.40 53,598.00 4,684,465.20
238.00 110,947.00 26,405,386.00
238.00 49,743.00 11,838,834.00
82.00 29,878.00 2,449,996.00
238.00 23,335.00 5,553,730.00
25.36 42,985.00 1,090,099.60
 2.74 1,043,635.00 2,861,647.17
353.03 13,909.00 4,910,238.63
29.06 95,900.00 2,786,854.00

Sub. Jumlah C.IV 171,778,445.40

2.00 485,750.00 971,500.00

2.00 600,000.00 1,200,000.00
2.00 76,230.00 152,460.00
2.00 56,231.00 112,462.00

Sub. Jumlah C.V 2,436,422.00

JUMLAH C 456,458,643.75

1.00 2,500,000.00 2,500,000.00

1.00 2,500,000.00 2,500,000.00
1.00 3,500,000.00 3,500,000.00

Sub. Jumlah D.I 8,500,000.00

17.00 367,500.00 6,247,500.00

10.00 60,000.00 600,000.00
10.00 36,750.00 367,500.00
8.00 42,000.00 336,000.00
10.00 30,240.00 302,400.00
27.00 283,500.00 7,654,500.00
28.00 283,500.00 7,938,000.00
4.00 210,000.00 840,000.00
1.00 265,000.00 265,000.00

Sub. Jumlah D.II 24,550,900.00

JUMLAH D 33,050,900.00

80.00 168,000.00 13,440,000.00

8.00 979,000.00 7,832,000.00
96.30 34,988.00 3,369,344.40

JUMLAH E 24,641,344.40
808,218,843.68