CAMPING GROUND & BUNGALOW

RENCANA ANGGARAN BIAYA

KLINIK

Kode Analisis Harga Jumlah Harga

No Item Pekerjaan Volume Sat. Satuan
Analisa Rp
Rp
1 Pekerjaan Persiapan
a. Uitzet & Bowplank 44.000 m' A.1.2 Rp34,132.43 Rp1,501,826.92
b. Pembersihan lokasi 108.750 m2 A.1.1 Rp10,800.00 Rp1,174,500.00
Rp2,676,326.92
2 Pekerjaan Tanah dan Pasir
a. Galian tanah pondasi 56.240 m3 A.2.1 Rp85,000.00 Rp4,780,400.00
b. Galian Rolag 8.640 m3 A.2.1 Rp85,000.00 Rp734,400.00
c. Galian tanah plumbing 2.800 m3 A.2.2 Rp85,000.00 Rp238,000.00
d. Mengurug kembali (asumsi 1/3 galian) 22.560 m3 A.2.3 Rp29,600.00 Rp667,776.00
e. Urugan Pasir 10 cm 10.875 m3 A.2.5 Rp116,500.00 Rp1,266,937.50
f. Urugan tanah peninggian level 10 cm 10.875 m3 A.2.4 Rp142,660.00 Rp1,551,427.50
Rp9,238,941.00
3 Pekerjaan Pasangan & KAP
a. Pasangan pondasi kosong 11.248 m3 A.3.1 Rp780,650.00 Rp8,780,751.20
b. Pasangan Pondasi Batu Kali 1:5 24.605 m3 A.3.1 Rp780,650.00 Rp19,207,893.25
c. Pasangan Pondasi Rolag 1.350 m3 A.3.1 Rp780,650.00 Rp1,053,877.50
d. Pasangan dinding bata merah 1:5 Ps 192.225 m2 A.4.2 Rp139,602.00 Rp26,834,994.45
e. Lantai rabat 108.750 m2 A.4.7 Rp31,919.35 Rp3,471,228.88
f. Plesteran 1pc:5ps 384.450 m2 A.4.6 Rp31,919.35 Rp12,271,392.57
g. Acian 384.450 m2 A.4.8 Rp22,544.35 Rp8,667,173.82
h. Pemasangan Dinding Partisi & Plafond Full Hollow 50/100 218.399 m2 A.4.4 Rp433,305.56 Rp94,633,449.24
i. Pemasangan Dinding Partisi Tanpa Penopang Hollow 50/100 75.100 m2 A.4.10 Rp148,305.56 Rp11,137,747.22
Rp186,058,508.13
4 Pekerjaan Beton
a. Beton sloof 15/20 3.665 m3 A.5.7 Rp4,128,367.20 Rp15,130,465.80
b. Beton kolom 15/20 1.402 m3 A.5.8 Rp5,989,945.23 Rp8,396,405.72
c. Ring Balok 15/20 3.665 m3 A.5.15 Rp4,863,287.79 Rp17,823,949.76
Rp41,350,821.28
5 Pekerjaan Lantai
a. Pas. Granite Homogenous 60x60 Ruangan 108.750 m2 A.6.1 Rp282,011.67 Rp30,668,768.75
b. Pas. Granite Dinidng Homogenous 60x60 KM 27.116 m2 A.6.1 Rp282,011.67 Rp7,647,028.35
Rp38,315,797.10
6 Pekerjaan Baja
a. Pasangan Kolom Baja Hollow 100x100 14.000 m' A.14.2 Rp319,716.67 Rp4,476,033.33
Rp4,476,033.33
7 Pekerjaan Plumbing
a. Pipa PVC 3/4'' AW Rucika 14.000 m' A.10.8 Rp20,635.00 Rp288,890.00
b. Pipa PVC Air Kotor dia 4" AW Rucika 4.000 m' A.10.3 Rp102,440.50 Rp409,762.00
c. Floordrain 2.000 unit A.10.11 Rp285,550.00 Rp571,100.00
d. Septictank , Ex ; Pekerjaan Beton 1.000 unit Ls Rp4,319,350.00 Rp4,319,350.00
e. Sumur Resapan, Ex: Pekerjaan Beron 1.000 unit Ls Rp3,354,350.00 Rp3,354,350.00
f. Klosed duduk 2.000 unit A.10.12 Rp3,320,334.79 Rp6,640,669.57
g. Jet washer 2.000 unit A.10.13 Rp165,436.96 Rp330,873.91
h. Kran shower dan Hand Shower 2.000 unit A.10.14 Rp991,536.96 Rp1,983,073.91
i. Wastafel + Acc 3.000 unit A.10.18 Rp1,533,720.00 Rp4,601,160.00
j. Kran Wastafel + Acc 3.000 unit Ls Rp600,000.00 Rp1,800,000.00
Rp24,299,229.40

8 Pekerjaan Elektrikal
a. Titik Instalasi Lampu + Titik Exhausfan 26.000 Titik A.11.1 Rp217,210.00 Rp5,647,460.00
b. Instalasi dan Pasang Saklar tunggal Broco Galleo Series 6.000 bh A.11.9 Rp264,600.00 Rp1,587,600.00
c. Instalasi dan Pasang Saklar Ganda Broco Galleo Series 3.000 bh A.11.10 Rp371,350.00 Rp1,114,050.00
d. Instalasi dan Pasang Stop Kontak Broco Galleo Series 11.000 bh A.11.12 Rp257,250.00 Rp2,829,750.00
e. MCB 2.000 bh Ls Rp170,000.00 Rp340,000.00
f. MCB Box Broco 1.000 bh A.11.14 Rp147,000.00 Rp147,000.00
g. Lampu Downlight Inbow Phillips 18Watt 24.000 bh A.11.5 Rp171,725.00 Rp4,121,400.00
h. Exshausfan Maspion Celling MV 1601 EX 2.000 bh A.11.17 Rp663,300.00 Rp1,326,600.00
i. Instalasi Air Panas dingin 2.000 Ls Ls Rp800,000.00 Rp1,600,000.00
j.
Rp18,713,860.00
9 Pekerjaan Bukaan (Pintu, Jendela, Kusen, & Pengunci)
a. Kusen Pintu dan Kaca PJ-01 1.000 set A.12.10 Rp19,136,150.00 Rp19,136,150.00
b. Kusen Pintu Solid P-01 2.000 set A.12.2 Rp3,061,670.00 Rp6,123,340.00
c. Kusen Pintu Solid P-01 1.000 set A.12.3 Rp3,860,120.00 Rp3,860,120.00
Kisi-Kisi Kayu 100/15 Area Fasad 15.000 m2 A.4.9 Rp1,014,767.50 Rp15,221,512.50
Rp44,341,122.50
10 Pekerjaan Pengecatan
Cat Tembok Interior 192.225 m2 A.15.2 Rp33,050.00 Rp6,353,036.17
Cat Tembok Ekterior 293.499 m2 A.15.6 Rp40,553.95 Rp11,902,538.20
Cat Tembok Interior dan Plafond 218.399 m2 A.15.2 Rp33,050.00 Rp7,218,082.99
Cat Kayu 25.627 m2 A.15.5 Rp37,065.50 Rp949,884.97
Rp26,423,542.33

CAMPING GROUND & BUNGALOW

RENCANA ANGGARAN BIAYA
KLINIK

No Item Pekerjaan Jumlah Harga (Rp.)

1 Pekerjaan Persiapan Rp2,676,326.92
2 Pekerjaan Tanah dan Pasir Rp9,238,941.00
3 Pekerjaan Pasangan & KAP Rp186,058,508.13
4 Pekerjaan Beton Rp41,350,821.28
5 Pekerjaan Lantai Rp38,315,797.10
6 Pekerjaan Baja Rp4,476,033.33
7 Pekerjaan Plumbing Rp24,299,229.40
8 Pekerjaan Elektrikal Rp18,713,860.00
9 Pekerjaan Bukaan (Pintu, Jendela, Kusen, & Pengunci) Rp44,341,122.50
10 Pekerjaan Pengecatan Rp26,423,542.33
Jumlah Biaya Rp395,894,181.99
Dibulatkan Rp395,900,000.00