Rab Stikes-2-1

RENCANA ANGGARAN BIAYA
Jenis Pekerjaan : Pembangunan STIKES

Lokasi Proyek : Singkawang - Kalimantan Barat
Periode : November 2018
REKAPITULASI
No URAIAN JUMLAH
A PEKERJAAN LANTAI DASAR 51,296,782,550.00
B PEKERJAAN LANTAI DUA 26,293,845,800.00
C PEKERJAAN LANTAI TIGA 25,433,895,800.00
D PEKERJAAN LANTAI EMPAT 25,269,015,800.00
E PEKERJAAN LANTAI LIMA 25,269,015,800.00
F PEKERJAAN LANTAI ENAM 25,216,804,550.00
G PEKERJAAN ATAP 7,292,759,000.00
Jumlah 186,072,119,300.00
PPN 10% 18,607,211,930.00
Total 204,679,331,230.00
Dibulatkan 204,679,300,000.00
.
No URAIAN VOLUME HARGA SAT JUMLAH
A PEKERJAAN LANTAI DASAR
I PEKERJAAN PERSIAPAN
- Pembersihan lokasi 5,412.00 m2 75,000.00 405,900,000.00

- Perataan tanah 5,412.00 m2 15,000.00 81,180,000.00
- Pengukuran dan pemasangan bouwplank 1,305.00 m1 145,000.00 189,225,000.00
- Direksi keet 24.00 m2 1,250,000.00 30,000,000.00
- Tempat tinggal pekerja & MCK 32.00 m2 2,250,000.00 72,000,000.00
- Pembuatan gudang matrial 18.00 m2 850,000.00 15,300,000.00
- Pembuatan bak lumpur Boor Pile 1.00 ls 15,000,000.00 15,000,000.00
Jumlah 808,605,000.00
II PEKERJAAN GALIAN, PONDASI DAN URUGAN
- Pondasi bore pile Ø30cm, t=18m 1,360.80 m3 8,500,000.00 11,566,800,000.00

- Bobok kepalaan bore pile 306.00 ttk 275,000.00 84,150,000.00
- Pondasi Foot Plat, type FP.1
- Galian tanah 2,187.00 m3 350,000.00 765,450,000.00
- Pasir urug, t=10 cm 145.80 m3 365,000.00 53,217,000.00
- Lantai kerja, t=5cm 72.90 m3 950,000.00 69,255,000.00
- Cor foot plat 670.50 m3 7,250,000.00 4,861,125,000.00
- Urugan tanah kembali 1,297.80 m3 225,000.00 292,005,000.00
- Galian tanah 70.56 m3 350,000.00 24,696,000.00
- Pasir urug, t=10 cm 4.70 m3 365,000.00 1,716,960.00
- Cor foot plat 19.58 m3 7,250,000.00 141,984,000.00
- Urugan tanah kembali 43.92 m3 225,000.00 9,882,000.00
- Galian tanah 14.40 m3 350,000.00 5,040,000.00
- Pasir urug, t=10 cm 0.96 m3 365,000.00 350,400.00
- Lantai kerja, t=5cm 0.48 m3 950,000.00 456,000.00
- Cor foot plat 3.96 m3 7,250,000.00 28,710,000.00
- Urugan tanah kembali 9.00 m3 225,000.00 2,025,000.00
Jumlah 17,909,096,760.00
III PEKERJAAN BETON
a Sloof Beton
- Sloof, type SL.1
- Pasir urug, t=5cm 22.08 m3 365,000.00 8,060,295.00
- Cor sloof 265.00 m3 7,850,000.00 2,080,218,600.00
- Sloof, type SL.2
- Pasir urug, t=5cm 26.26 m3 365,000.00 9,585,995.00
- Cor sloof 210.10 m3 7,850,000.00 1,649,316,400.00
b Kolom Beton
- Kolom beton type KL.1 223.20 m3 8,500,000.00 1,897,200,000.00
- Kolom beton type KL.2 63.00 m3 8,250,000.00 519,750,000.00
- Kolom beton type KP 7.43 m3 6,500,000.00 48,262,500.00
c Balok Beton
- Balok, type BL.1 655.38 m3 8,750,000.00 5,734,531,250.00
- Balok, type BL.2 77.15 m3 8,250,000.00 636,487,500.00
- Balok, type BL.3 55.76 m3 7,850,000.00 437,716,000.00
- Balok, type BL.4 0.95 m3 7,500,000.00 7,087,500.00
d Plat Lantai Beton
- Floor deck, 0,75mm 4,161.00 m2 225,000.00 936,225,000.00
- Wiremesh MØ8, 150x150 ( 2 lapis ) 4,161.00 m2 290,000.00 1,206,690,000.00
- Cor beton lantai, t=15cm 624.15 m3 1,525,000.00 951,828,750.00
e Tangga Beton
- Cor beton tangga 79.20 m3 5,500,000.00 435,600,000.00
Jumlah 16,759,588,490.00
IV PEKERJAAN PASANGAN DINDING, PLESTERAN DAN ACIAN
- Pas. dinding hebel 10cm 2,971.08 m2 185,000.00 549,649,800.00

- Plesteran dinding 5,942.16 m2 85,000.00 505,083,600.00
- Acian dinding 5,942.16 m2 45,000.00 267,397,200.00
Jumlah 1,322,130,600.00
V PEKERJAAN PLAFOND
- Plafond gygsum 9mm rangka hollow 20x40 & 40x40 6,072.00 m2 185,000.00 1,123,320,000.00
Jumlah 1,123,320,000.00
VI PEKERJAAN KUSEN, PINTU DAN JENDELA
- Kusen pintu, type PT.1 (kelas) 26.00 unit 7,495,000.00 194,870,000.00

- Kusen pintu, type PT.2 (janitor) 4.00 unit 1,250,000.00 5,000,000.00
- Kusen pintu, type PT.3 (shaft) 8.00 unit 750,000.00 6,000,000.00
- Kusen pintu, type PT.4 (AHU & panel) 2.00 unit 5,500,000.00 11,000,000.00
- Kusen pintu PVC (toilet) 32.00 unit 950,000.00 30,400,000.00
- Kusen jendela, type JD.1 (kelas) 72.00 unit 9,160,000.00 659,520,000.00
- Kusen jendela, type JD.2 (kelas) 24.00 unit 474,000.00 11,376,000.00
- Kusen jendela, type JD.3 (tangga) 6.00 unit 13,350,000.00 80,100,000.00
- Kusen jendela, type JD.4 (koridor & r.duduk) 8.00 unit 4,980,000.00 39,840,000.00
- Kusen bovenlight, type BV.1 (toilet) 8.00 unit 4,700,000.00 37,600,000.00
Jumlah 1,075,706,000.00
VII PEKERJAAN PELAPIS LANTAI DAN DINDING
a Lantai
- Lantai R.kelas, granit tile 60x60 3,639.00 m2 450,000.00 1,637,550,000.00
- Lantai Teras, granit tile 60x60 1,336.00 m2 450,000.00 601,200,000.00
- Lantai toilet, keramik 40x40 270.00 m2 300,000.00 81,000,000.00
- Lantai tangga, granit tile 60x60 308.58 m2 450,000.00 138,861,000.00
b Dinding
- Dinding lift, granit tile 60x60 64.80 m2 540,000.00 34,992,000.00
- Dinding toilet, keramik 25x40 156.60 m2 225,000.00 35,235,000.00
- Plint dinding, granit tile 10x60 1,172.00 m1 75,000.00 87,900,000.00
Jumlah 2,616,738,000.00
VIII PEKERJAAN ELEKTRIKAL
- Instalasi titik lampu 559.00 ttk 250,000.00 139,750,000.00

- Instalasi titik stop kontak 12.00 ttk 250,000.00 3,000,000.00
- Instalasi titik saklar 62.00 ttk 250,000.00 15,500,000.00
- Instalasi AC 120.00 ttk 475,000.00 57,000,000.00
- Lampu downlight 203.00 bh 215,000.00 43,645,000.00
- Lampu TL inbow 2x40 watt 350.00 bh 550,000.00 192,500,000.00
Lampu baret outbow 6.00 bh 750,000.00 4,500,000.00
- Stop kontak 12.00 bh 75,000.00 900,000.00
- Saklar Tunggal 10.00 bh 75,000.00 750,000.00
- Saklar ganda 52.00 bh 85,000.00 4,420,000.00
- Panel box 4.00 bh 5,000,000.00 20,000,000.00
- MCB 76.00 bh 450,000.00 34,200,000.00
- AC split wall 120.00 unit 5,000,000.00 600,000,000.00
- Lift, kap 12 org 8.00 unit 875,000,000.00 7,000,000,000.00
Jumlah 8,116,165,000.00
IX PEKERJAAN INSTALASI DAN SANITAIR
- Instalasi air bersih 668.80 m1 35,000.00 23,408,000.00

- Instalasi air kotor 88.80 m1 125,000.00 11,100,000.00
- Instalasi air buangan 144.00 m1 125,000.00 18,000,000.00
- Instalasi air hujan 380.00 m1 47,000.00 17,860,000.00
- Closet duduk 32.00 bh 1,250,000.00 40,000,000.00
- Urinoir 16.00 bh 2,550,000.00 40,800,000.00
- Washtafel 24.00 bh 1,850,000.00 44,400,000.00
- Jet washer 32.00 bh 275,000.00 8,800,000.00
- Kran tangan 36.00 bh 275,000.00 9,900,000.00
- Cermin 24.00 m2 225,000.00 5,400,000.00
- Floor drain 36.00 bh 225,000.00 8,100,000.00
- Septictank & resapan ukr, 1,50mx2,00mx3,00m 4.00 bh 15,000,000.00 60,000,000.00
Jumlah 287,768,000.00
X PEKERJAAN RAILLING
- Railing tangga stainlessteel 40x40 & 40x60 225.60 m1 1,150,000.00 259,440,000.00
Jumlah 259,440,000.00
XI PEKERJAAN GRC
- Listplank GRC 298.60 m1 850,000.00 253,810,000.00
Jumlah 253,810,000.00
XII PEKERJAAN PENGECATAN
- Cat dinding 5,942.16 m2 45,000.00 267,397,200.00

- Cat plafond 6,072.00 m2 47,000.00 285,384,000.00
- Cat listplank GRC 298.60 m1 55,000.00 16,423,000.00
Jumlah 569,204,200.00
XIII PEKERJAAN DROP OFF
- Sloof, type SL.2

- Pasir urug, t=5cm 0.26 m3 365,000.00 94,900.00
- Lantai kerja, t=5cm 0.26 m3 950,000.00 247,000.00
- Cor sloof 2.08 m3 7,850,000.00 16,328,000.00
- Balok, type BL.2 5.50 m3 6,800,000.00 37,400,000.00
- Pas. dinding hebel 10cm 26.88 m2 185,000.00 4,972,800.00
- Plesteran dinding 53.76 m2 85,000.00 4,569,600.00
- Acian dinding 53.76 m2 45,000.00 2,419,200.00
- Plafond gygsum 9mm rangka hollow 20x40 & 40x40 92.70 m2 185,000.00 17,149,500.00
- Listplank GRC 25.80 m1 850,000.00 21,930,000.00
- Cat dinding 53.76 m2 45,000.00 2,419,200.00
- Cat plafond 92.70 m2 47,000.00 4,356,900.00
- Rangka atap baja ringan 52.66 m2 175,000.00 9,215,500.00
- Atap genteng metalroof 52.66 m2 165,000.00 8,688,900.00
- Genteng nok metalroof 20.80 m1 125,000.00 2,600,000.00
Jumlah 189,210,500.00
XIV PEKERJAAN LAIN-LAIN

- Pembersihan akhir 1.00 ls 3,500,000.00 3,500,000.00
- Buang puing 1.00 ls 2,500,000.00 2,500,000.00
Jumlah 6,000,000.00

REKAPITULASI
No URAIAN JUMLAH
A PEKERJAAN LANTAI DASAR
I PEKERJAAN PERSIAPAN 808,605,000.00
II PEKERJAAN GALIAN, PONDASI DAN URUGAN 17,909,096,760.00
III PEKERJAAN BETON 16,759,588,490.00
IV PEKERJAAN PASANGAN DINDING, PLESTERAN DAN ACIAN 1,322,130,600.00
V PEKERJAAN PLAFOND 1,123,320,000.00
VI PEKERJAAN KUSEN, PINTU DAN JENDELA 1,075,706,000.00
VII PEKERJAAN PELAPIS LANTAI DAN DINDING 2,616,738,000.00
VIII PEKERJAAN ELEKTRIKAL 8,116,165,000.00
IX PEKERJAAN INSTALASI DAN SANITAIR 287,768,000.00
X PEKERJAAN RAILLING 259,440,000.00
XI PEKERJAAN GRC 253,810,000.00
XII PEKERJAAN PENGECATAN 569,204,200.00
XIII PEKERJAAN DROP OFF 189,210,500.00
XIV PEKERJAAN LAIN-LAIN 6,000,000.00
Jumlah 51,296,782,550.00
.
B PEKERJAAN LANTAI DUA
I PEKERJAAN BETON
a Kolom Beton
b Balok Beton
- Balok, type BL.1 655.38 m3 8,500,000.00 5,570,687,500.00
- Balok, type BL.2 77.15 m3 8,000,000.00 617,200,000.00
- Balok, type BL.3 55.76 m3 7,650,000.00 426,564,000.00
- Balok, type BL.4 0.95 m3 7,250,000.00 6,851,250.00
c Plat Lantai Beton
- Floor deck, 0,75mm 6,072.00 m2 225,000.00 1,366,200,000.00
- Cor beton lantai, t=15cm 910.80 m3 1,525,000.00 1,388,970,000.00
d Tangga Beton
Jumlah 14,114,759,000.00
II PEKERJAAN PASANGAN DINDING, PLESTERAN DAN ACIAN
- Pas. dinding hebel 10cm 5,806.08 m2 185,000.00 1,074,124,800.00

- Acian dinding 11,612.16 m2 45,000.00 522,547,200.00
- Dinding Partisi Exposed Kaca 8mm 2,835.00 m3 450,000.00 1,275,750,000.00
Jumlah 3,859,455,600.00
III PEKERJAAN PLAFOND
Jumlah 1,123,320,000.00
IV PEKERJAAN KUSEN, PINTU DAN JENDELA

Jumlah 1,315,536,000.00
V PEKERJAAN PELAPIS LANTAI DAN DINDING
a Lantai
- Lantai R.kelas, granit tile 60x60 3,639.00 m2 450,000.00 1,637,550,000.00
b Dinding
Jumlah 2,616,738,000.00
VI PEKERJAAN ELEKTRIKAL

- Instalasi AC 184.00 ttk 475,000.00 87,400,000.00
- Stop kontak 12.00 bh 75,000.00 900,000.00
- Saklar ganda 52.00 bh 85,000.00 4,420,000.00
- Panel box 4.00 bh 5,000,000.00 20,000,000.00
- MCB 76.00 bh 450,000.00 34,200,000.00
Jumlah 1,466,565,000.00
VII PEKERJAAN INSTALASI DAN SANITAIR

- Closet duduk 32.00 bh 1,250,000.00 40,000,000.00
- Urinoir 16.00 bh 2,550,000.00 40,800,000.00
- Washtafel 24.00 bh 1,850,000.00 44,400,000.00
- Jet washer 32.00 bh 275,000.00 8,800,000.00
- Kran tangan 36.00 bh 275,000.00 9,900,000.00
- Cermin 24.00 m2 225,000.00 5,400,000.00
- Floor drain 36.00 bh 225,000.00 8,100,000.00
Jumlah 227,768,000.00
VIII PEKERJAAN RAILLING

- Railing selasar & koridor, stainlessteel 40x40 & 40x60 266.00 m1 850,000.00 226,100,000.00
Jumlah 485,540,000.00
IX PEKERJAAN GRC
- Listplank GRC 298.60 m1 850,000.00 253,810,000.00
Jumlah 253,810,000.00
X PEKERJAAN PENGECATAN
- Cat dinding 11,612.16 m2 45,000.00 522,547,200.00

- Cat plafond 6,072.00 m2 47,000.00 285,384,000.00
Jumlah 824,354,200.00
XI PEKERJAAN LAIN-LAIN

- Buang puing 1.00 ls 2,500,000.00 2,500,000.00
Jumlah 6,000,000.00

REKAPITULASI
No URAIAN JUMLAH
B PEKERJAAN LANTAI DUA
I PEKERJAAN BETON 14,114,759,000.00
II PEKERJAAN PASANGAN DINDING, PLESTERAN DAN ACIAN 3,859,455,600.00
III PEKERJAAN PLAFOND 1,123,320,000.00
IV PEKERJAAN KUSEN, PINTU DAN JENDELA 1,315,536,000.00
V PEKERJAAN PELAPIS LANTAI DAN DINDING 2,616,738,000.00
VI PEKERJAAN ELEKTRIKAL 1,466,565,000.00
VII PEKERJAAN INSTALASI DAN SANITAIR 227,768,000.00
VIII PEKERJAAN RAILLING 485,540,000.00
IX PEKERJAAN GRC 253,810,000.00
X PEKERJAAN PENGECATAN 824,354,200.00
XI PEKERJAAN LAIN-LAIN 6,000,000.00
Jumlah 26,293,845,800.00
.
C PEKERJAAN LANTAI TIGA
I PEKERJAAN BETON
a Kolom Beton
b Balok Beton
- Balok, type BL.1 655.38 m3 8,500,000.00 5,570,687,500.00
- Balok, type BL.2 77.15 m3 8,000,000.00 617,200,000.00
- Balok, type BL.3 55.76 m3 7,650,000.00 426,564,000.00
- Balok, type BL.4 0.95 m3 7,250,000.00 6,851,250.00
c Plat Lantai Beton
- Floor deck, 0,75mm 6,072.00 m2 225,000.00 1,366,200,000.00
d Tangga Beton
Jumlah 14,114,759,000.00

- Acian dinding 11,612.16 m2 45,000.00 522,547,200.00
Jumlah 3,859,455,600.00
Jumlah 1,123,320,000.00

Jumlah 1,315,536,000.00
a Lantai
- Lantai R.kelas, granit tile 60x60 1,728.00 m2 450,000.00 777,600,000.00
b Dinding
Jumlah 1,756,788,000.00

- Instalasi AC 184.00 ttk 475,000.00 87,400,000.00
- Stop kontak 12.00 bh 75,000.00 900,000.00
- Saklar ganda 52.00 bh 85,000.00 4,420,000.00
- Panel box 4.00 bh 5,000,000.00 20,000,000.00
- MCB 76.00 bh 450,000.00 34,200,000.00
Jumlah 1,466,565,000.00

- Closet duduk 32.00 bh 1,250,000.00 40,000,000.00
- Urinoir 16.00 bh 2,550,000.00 40,800,000.00
- Washtafel 24.00 bh 1,850,000.00 44,400,000.00
- Jet washer 32.00 bh 275,000.00 8,800,000.00
- Kran tangan 36.00 bh 275,000.00 9,900,000.00
- Cermin 24.00 m2 225,000.00 5,400,000.00
- Floor drain 36.00 bh 225,000.00 8,100,000.00
Jumlah 227,768,000.00

Jumlah 485,540,000.00
IX PEKERJAAN GRC
- Listplank GRC 298.60 m1 850,000.00 253,810,000.00
Jumlah 253,810,000.00
- Cat dinding 11,612.16 m2 45,000.00 522,547,200.00

- Cat plafond 6,072.00 m2 47,000.00 285,384,000.00
Jumlah 824,354,200.00

- Buang puing 1.00 ls 2,500,000.00 2,500,000.00
Jumlah 6,000,000.00

REKAPITULASI
No URAIAN JUMLAH
C PEKERJAAN LANTAI TIGA
Jumlah 25,433,895,800.00
.
D PEKERJAAN LANTAI EMPAT
I PEKERJAAN BETON
a Kolom Beton
b Balok Beton
- Balok, type BL.1 655.38 m3 8,500,000.00 5,570,687,500.00
- Balok, type BL.2 77.15 m3 8,000,000.00 617,200,000.00
- Balok, type BL.3 55.76 m3 7,650,000.00 426,564,000.00
- Balok, type BL.4 0.95 m3 7,250,000.00 6,851,250.00
c Plat Lantai Beton
- Floor deck, 0,75mm 6,072.00 m2 225,000.00 1,366,200,000.00
d Tangga Beton
Jumlah 14,114,759,000.00

- Acian dinding 11,612.16 m2 45,000.00 522,547,200.00
Jumlah 3,859,455,600.00
Jumlah 1,123,320,000.00

Jumlah 1,150,656,000.00
a Lantai
b Dinding
Jumlah 1,756,788,000.00

- Instalasi AC 184.00 ttk 475,000.00 87,400,000.00
- Stop kontak 12.00 bh 75,000.00 900,000.00
- Saklar ganda 52.00 bh 85,000.00 4,420,000.00
- Panel box 4.00 bh 5,000,000.00 20,000,000.00
- MCB 76.00 bh 450,000.00 34,200,000.00
Jumlah 1,466,565,000.00

- Closet duduk 32.00 bh 1,250,000.00 40,000,000.00
- Urinoir 16.00 bh 2,550,000.00 40,800,000.00
- Washtafel 24.00 bh 1,850,000.00 44,400,000.00
- Jet washer 32.00 bh 275,000.00 8,800,000.00
- Kran tangan 36.00 bh 275,000.00 9,900,000.00
- Cermin 24.00 m2 225,000.00 5,400,000.00
- Floor drain 36.00 bh 225,000.00 8,100,000.00
Jumlah 227,768,000.00

Jumlah 485,540,000.00
IX PEKERJAAN GRC
- Listplank GRC 298.60 m1 850,000.00 253,810,000.00

Jumlah 253,810,000.00
- Cat dinding 11,612.16 m2 45,000.00 522,547,200.00

- Cat plafond 6,072.00 m2 47,000.00 285,384,000.00
Jumlah 824,354,200.00

- Buang puing 1.00 ls 2,500,000.00 2,500,000.00
Jumlah 6,000,000.00

REKAPITULASI
No URAIAN JUMLAH
D PEKERJAAN LANTAI EMPAT
Jumlah 25,269,015,800.00
.
E PEKERJAAN LANTAI LIMA
I PEKERJAAN BETON
a Kolom Beton
b Balok Beton
- Balok, type BL.1 655.38 m3 8,500,000.00 5,570,687,500.00
- Balok, type BL.2 77.15 m3 8,000,000.00 617,200,000.00
- Balok, type BL.3 55.76 m3 7,650,000.00 426,564,000.00
- Balok, type BL.4 0.95 m3 7,250,000.00 6,851,250.00
c Plat Lantai Beton
- Floor deck, 0,75mm 6,072.00 m2 225,000.00 1,366,200,000.00
d Tangga Beton
Jumlah 14,114,759,000.00

- Acian dinding 11,612.16 m2 45,000.00 522,547,200.00
Jumlah 3,859,455,600.00
Jumlah 1,123,320,000.00

Jumlah 1,150,656,000.00
a Lantai
b Dinding
Jumlah 1,756,788,000.00

- Instalasi AC 184.00 ttk 475,000.00 87,400,000.00
- Stop kontak 12.00 bh 75,000.00 900,000.00
- Saklar ganda 52.00 bh 85,000.00 4,420,000.00
- Panel box 4.00 bh 5,000,000.00 20,000,000.00
- MCB 76.00 bh 450,000.00 34,200,000.00
Jumlah 1,466,565,000.00

- Closet duduk 32.00 bh 1,250,000.00 40,000,000.00
- Urinoir 16.00 bh 2,550,000.00 40,800,000.00
- Washtafel 24.00 bh 1,850,000.00 44,400,000.00
- Jet washer 32.00 bh 275,000.00 8,800,000.00
- Kran tangan 36.00 bh 275,000.00 9,900,000.00
- Cermin 24.00 m2 225,000.00 5,400,000.00
- Floor drain 36.00 bh 225,000.00 8,100,000.00
Jumlah 227,768,000.00

Jumlah 485,540,000.00
IX PEKERJAAN GRC
- Listplank GRC 298.60 m1 850,000.00 253,810,000.00
Jumlah 253,810,000.00
- Cat dinding 11,612.16 m2 45,000.00 522,547,200.00

- Cat plafond 6,072.00 m2 47,000.00 285,384,000.00
Jumlah 824,354,200.00

- Buang puing 1.00 ls 2,500,000.00 2,500,000.00
Jumlah 6,000,000.00

REKAPITULASI
No URAIAN JUMLAH
E PEKERJAAN LANTAI LIMA

Jumlah 25,269,015,800.00
.
F PEKERJAAN LANTAI ENAM
I PEKERJAAN BETON
a Kolom Beton
b Balok Beton
- Balok, type BL.1 655.38 m3 8,500,000.00 5,570,687,500.00
- Balok, type BL.2 77.15 m3 8,000,000.00 617,200,000.00
- Balok, type BL.3 55.76 m3 7,650,000.00 426,564,000.00
- Balok, type BL.4 0.95 m3 7,250,000.00 6,851,250.00
c Plat Lantai Beton
- Floor deck, 0,75mm 6,072.00 m2 225,000.00 1,366,200,000.00
d Tangga Beton
Jumlah 14,114,759,000.00

- Acian dinding 11,612.16 m2 45,000.00 522,547,200.00
Jumlah 3,859,455,600.00
Jumlah 1,123,320,000.00

Jumlah 1,150,656,000.00
a Lantai
b Dinding
Jumlah 1,704,576,750.00

- Instalasi AC 184.00 ttk 475,000.00 87,400,000.00
- Stop kontak 12.00 bh 75,000.00 900,000.00
- Saklar ganda 52.00 bh 85,000.00 4,420,000.00
- Panel box 4.00 bh 5,000,000.00 20,000,000.00
- MCB 76.00 bh 450,000.00 34,200,000.00
Jumlah 1,466,565,000.00

- Closet duduk 32.00 bh 1,250,000.00 40,000,000.00
- Urinoir 16.00 bh 2,550,000.00 40,800,000.00
- Washtafel 24.00 bh 1,850,000.00 44,400,000.00
- Jet washer 32.00 bh 275,000.00 8,800,000.00
- Kran tangan 36.00 bh 275,000.00 9,900,000.00
- Cermin 24.00 m2 225,000.00 5,400,000.00
- Floor drain 36.00 bh 225,000.00 8,100,000.00
Jumlah 227,768,000.00

Jumlah 485,540,000.00
IX PEKERJAAN GRC
- Listplank GRC 298.60 m1 850,000.00 253,810,000.00

Jumlah 253,810,000.00
- Cat dinding 11,612.16 m2 45,000.00 522,547,200.00

- Cat plafond 6,072.00 m2 47,000.00 285,384,000.00
Jumlah 824,354,200.00

- Buang puing 1.00 ls 2,500,000.00 2,500,000.00
Jumlah 6,000,000.00

REKAPITULASI
No URAIAN JUMLAH
F PEKERJAAN LANTAI ENAM
Jumlah 25,216,804,550.00
.
G PEKERJAAN ATAP
I PEKERJAAN BETON
a Kolom Beton
b Balok Beton
- Balok, type BL.3 36.08 m3 8,000,000.00 288,640,000.00
- Balok, type BL.4 132.84 m3 7,250,000.00 963,090,000.00
c Plat Lantai Beton
- Floor deck, 0,75mm 3,123.00 m2 225,000.00 702,675,000.00
- Wiremesh MØ8, 150x150 ( 1 lapis ) 3,123.00 m2 290,000.00 905,670,000.00
d Plat Lantai Beton Atap Lift
- Floor deck, 0,75mm 288.00 m2 5,500,000.00 1,584,000,000.00
- Wiremesh MØ8, 150x150 ( 1 lapis ) 288.00 m2 125,000.00 36,000,000.00
Jumlah 5,197,168,000.00
- Pas. dinding hebel 10cm 876.20 m2 185,000.00 162,097,000.00

- Acian dinding 1,752.40 m2 45,000.00 78,858,000.00
Jumlah 389,909,000.00
III PEKERJAAN DROP OFF
- Rangka atap baja ringan 4,219.20 m2 175,000.00 738,360,000.00

- Atap genteng metalroof 4,219.20 m2 165,000.00 696,168,000.00
- Genteng nok metalroof 330.00 m1 125,000.00 41,250,000.00
- Talang 106.00 m1 245,000.00 25,970,000.00
Jumlah 1,501,748,000.00
IV PEKERJAAN PLAFOND
- Plafond gygsum 9mm rangka hollow 20x40 & 40x40 253.00 m2 185,000.00 46,805,000.00
Jumlah 46,805,000.00
V PEKERJAAN KUSEN, PINTU DAN JENDELA
Jumlah 11,000,000.00

- Lampu pijar 20 watt 16.00 bh 550,000.00 8,800,000.00
- Stop kontak 8.00 bh 75,000.00 600,000.00
- Saklar ganda 6.00 bh 85,000.00 510,000.00
Jumlah 21,780,000.00
VII PEKERJAAN RAILLING
- Railing lobby lift stainlessteel 40x40 & 40x60 24.00 m1 1,150,000.00 27,600,000.00
Jumlah 27,600,000.00
VIII PEKERJAAN PENGECATAN
- Cat dinding 1,752.40 m2 45,000.00 78,858,000.00

- Cat plafond 253.00 m2 47,000.00 11,891,000.00
Jumlah 90,749,000.00
IX PEKERJAAN LAIN-LAIN

- Buang puing 1.00 ls 2,500,000.00 2,500,000.00
Jumlah 6,000,000.00

REKAPITULASI
No URAIAN JUMLAH
G PEKERJAAN ATAP
II PEKERJAAN PASANGAN DINDING, PLESTERAN DAN ACIAN 389,909,000.00
III PEKERJAAN DROP OFF 1,501,748,000.00
IV PEKERJAAN PLAFOND 46,805,000.00
V PEKERJAAN KUSEN, PINTU DAN JENDELA 11,000,000.00
VI PEKERJAAN ELEKTRIKAL 21,780,000.00
VII PEKERJAAN RAILLING 27,600,000.00
VIII PEKERJAAN PENGECATAN 90,749,000.00
IX PEKERJAAN LAIN-LAIN 6,000,000.00
Jumlah 7,292,759,000.00
.

Rab Stikes-2-1

Diunggah oleh

Informasi Dokumen

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Rab Stikes-2-1

Diunggah oleh

Hak Cipta:

Format Tersedia

RENCANA ANGGARAN BIAYA

Jenis Pekerjaan : Pembangunan STIKES

A PEKERJAAN LANTAI DASAR 51,296,782,550.00

B PEKERJAAN LANTAI DUA 26,293,845,800.00

C PEKERJAAN LANTAI TIGA 25,433,895,800.00

D PEKERJAAN LANTAI EMPAT 25,269,015,800.00

E PEKERJAAN LANTAI LIMA 25,269,015,800.00

F PEKERJAAN LANTAI ENAM 25,216,804,550.00

G PEKERJAAN ATAP 7,292,759,000.00

No URAIAN VOLUME HARGA SAT JUMLAH

A PEKERJAAN LANTAI DASAR

- Pembersihan lokasi 5,412.00 m2 75,000.00 405,900,000.00

II PEKERJAAN GALIAN, PONDASI DAN URUGAN

- Pondasi bore pile Ø30cm, t=18m 1,360.80 m3 8,500,000.00 11,566,800,000.00

III PEKERJAAN BETON

IV PEKERJAAN PASANGAN DINDING, PLESTERAN DAN ACIAN

- Pas. dinding hebel 10cm 2,971.08 m2 185,000.00 549,649,800.00

VI PEKERJAAN KUSEN, PINTU DAN JENDELA

- Kusen pintu, type PT.1 (kelas) 26.00 unit 7,495,000.00 194,870,000.00

VII PEKERJAAN PELAPIS LANTAI DAN DINDING

VIII PEKERJAAN ELEKTRIKAL

- Instalasi titik lampu 559.00 ttk 250,000.00 139,750,000.00

IX PEKERJAAN INSTALASI DAN SANITAIR

- Instalasi air bersih 668.80 m1 35,000.00 23,408,000.00

- Railing tangga stainlessteel 40x40 & 40x60 225.60 m1 1,150,000.00 259,440,000.00

- Listplank GRC 298.60 m1 850,000.00 253,810,000.00

XII PEKERJAAN PENGECATAN

- Cat dinding 5,942.16 m2 45,000.00 267,397,200.00

XIII PEKERJAAN DROP OFF

- Sloof, type SL.2

XIV PEKERJAAN LAIN-LAIN

RENCANA ANGGARAN BIAYA

A PEKERJAAN LANTAI DASAR

I PEKERJAAN PERSIAPAN 808,605,000.00

II PEKERJAAN GALIAN, PONDASI DAN URUGAN 17,909,096,760.00

III PEKERJAAN BETON 16,759,588,490.00

IV PEKERJAAN PASANGAN DINDING, PLESTERAN DAN ACIAN 1,322,130,600.00

V PEKERJAAN PLAFOND 1,123,320,000.00

VI PEKERJAAN KUSEN, PINTU DAN JENDELA 1,075,706,000.00

VII PEKERJAAN PELAPIS LANTAI DAN DINDING 2,616,738,000.00

VIII PEKERJAAN ELEKTRIKAL 8,116,165,000.00

IX PEKERJAAN INSTALASI DAN SANITAIR 287,768,000.00

X PEKERJAAN RAILLING 259,440,000.00

XI PEKERJAAN GRC 253,810,000.00

XII PEKERJAAN PENGECATAN 569,204,200.00

XIII PEKERJAAN DROP OFF 189,210,500.00

XIV PEKERJAAN LAIN-LAIN 6,000,000.00

No URAIAN VOLUME HARGA SAT JUMLAH

B PEKERJAAN LANTAI DUA

II PEKERJAAN PASANGAN DINDING, PLESTERAN DAN ACIAN

- Pas. dinding hebel 10cm 5,806.08 m2 185,000.00 1,074,124,800.00

III PEKERJAAN PLAFOND

IV PEKERJAAN KUSEN, PINTU DAN JENDELA

- Kusen pintu, type PT.1 (kelas) 36.00 unit 7,495,000.00 269,820,000.00

- Instalasi titik lampu 559.00 ttk 250,000.00 139,750,000.00

VII PEKERJAAN INSTALASI DAN SANITAIR

- Instalasi air bersih 668.80 m1 35,000.00 23,408,000.00

VIII PEKERJAAN RAILLING

- Railing tangga stainlessteel 40x40 & 40x60 225.60 m1 1,150,000.00 259,440,000.00

- Listplank GRC 298.60 m1 850,000.00 253,810,000.00

- Cat dinding 11,612.16 m2 45,000.00 522,547,200.00

- Pembersihan akhir 1.00 ls 3,500,000.00 3,500,000.00

RENCANA ANGGARAN BIAYA