RENCANA ANGGARAN BIAYA RENOVASI

RUANG RADIOLOGI
RS.PADMA LALITA , MUNTILAN , MAGELANG

NO ITEM PEKERJAAN BOBOT VOLUME

I PEKERJAAN PERSIAPAN
1 pengukuran lokasi dan bouwplank 35.00

II PEKERJAAN BETON
1 Beton Kolom(KP),uk 15x15 cm standar 1:2:3 1.20
2 Beton Sloff 15x30 cm standar 1:2:3 1.65
3 Beton balk ,uk 15x15 cm cm standar 1:2:3 1.45

III PEKERJAAN PASANGAN

1 ps. Dinding herbel tinggi 3,5 m, 1 SP : 6 PP 129.00
2 ps.keramik lantai 40X40 warna putih mocca 75.00
3 ps.keramik dinding 40X40 warna putih crem 155.00

IV PEKERJAAN FINISHIG
1 Plaster 1 SP : 4 PP 20 mm 258.00
2 Acian 103.00

V PEKERJAAN CAT
2 Cat plafon ex.Avian 75.00

VI PEKERJAAN KUSEN,JENDELA DAN PINTU

1 Kusen pintu dan jendela,Kayu Jenis Kalimantan 48.00
2 daun pintu 2.00
3 daun jendela 4.00
4 handle pintu 2.00
5 grendel pintu 4.00
6 engsel pintu 12.00
7 engsel jendela 8.00
8 hak angin 8.00
9 grendel jendela 4.00

VII PEKERJAAN INSTALASI LISTRIK

1 intalasi stop kontak Cable NYA 1x1,5 mm 8.00
2 intalasi nyala lampu Cable NYA 1x1,5 mm 8.00
3 instalasi daya pln 2x10mm 8.00
 4 saklar tunggal ex.panasonik 2.00
5 saklar ganda ex.panasonik 2.00
6 stop kontak ex.panasonik 8.00
7 listik daya PLN 1200 VA
8 Servis Clamp 10.00
9 Lampu philips 10 watt 5.00
14 T.Dos 10.00

VIII Rangka Atap dan Plafon

1 Rangka Atap Kayu Kalimantan 97.00
2 Genting Beton Bima 97.00
3 Kerpus 13.00
4 Rangka Plafon 75.00
5 gipsyum 75.00
6 list Plafon 135.00

IX Pekerjaan Lain-Lain
1 Pengadaan Alat 2.00
2 Pengadaan Interior 2.00
3 Jasa Perencanaan Dan Gambar 50.00
YA RENOVASI
OGI
AN , MAGELANG
LUAS BANGUNAN 75
SAT HARGA SATUAN JUMLAH HARGA

m1 25,000.00 875,000
Total Harga 875,000

m3 3,500,000 4,200,000
m3 3,500,000 5,775,000
m3 3,500,000 5,075,000
Total Material Beton 15,050,000

m2 250,000 32,250,000
m2 230,000 17,250,000
m2 245,000 37,975,000
Total Material Pasangan 87,475,000

m2 125,000.00 32,250,000
m2 75,000.00 7,725,000
Total Material Finishing 39,975,000

m2 32,000.00 2,400,000
Total Material cat 2,400,000

m1 350,000.00 16,800,000
lbr 2,700,000.00 5,400,000
lbr 1,700,000.00 6,800,000
pcs 300,000.00 600,000
pcs 75,000.00 300,000
pcs 35,000.00 420,000
pcs 35,000.00 280,000
pcs 20,000.00 160,000
pcs 35,000.00 140,000
Total Harga 30,900,000

titik 375,000.00 3,000,000

titik 375,000.00 3,000,000
titik 375,000.00 3,000,000
pcs 50,000.00 100,000
pcs 50,000.00 100,000
pcs 50,000.00 400,000
-
pcs 2,000.00 20,000
pcs 45,000.00 225,000
pcs 1,500.00 15,000
Total Harga 9,860,000

m2 550,000 53,350,000
m2 195,000 18,915,000
m1 180,000 2,340,000
m2 210,000 15,750,000
m2 95,000 7,125,000
m1 35,000 4,725,000
Total Harga 102,205,000

unit 350,000,000 700,000,000

unit 75,000,000 150,000,000
m2 85,000 4,250,000
Total Harga 854,250,000
JUMLAH 1,142,990,000
PPN 11% 125,728,900
JUMLAH TOTAL 1,268,718,900
TERBILANG satu milyar dua ratus enam puluh delapan juta tujuh ratus delapan belas ribu sembilan ratus
apan belas ribu sembilan ratus
 RENCANA ANGGARAN BIAYA RENOVASI
BANGSAL LANTAI DUA
RS.PADMA LALITA , MUNTILAN , MAGELANG

NO ITEM PEKERJAAN
I PEKERJAAN PERSIAPAN
1 pengukuran lokasi dan bouwplank

II PEKERJAAN BETON
1 Beton Kolom(KP),uk 15x15 cm standar 1:2:3
2 Beton Kolom (K1),uk 25x25 cm standar 1:2:3
3 Beton plat dag talang,uk 12 cm standar 1:2:3
4 Beton balk openingan ,uk 12x12 cm cm standar 1:2:3
5 Beton Topi-topi, Besi D-8mm,uk 10 cm standar 1:2:3

III PEKERJAAN KONTRUKSI BESI BAJA

1 Balk Besi Iwf Uk,300 x150 x 6,5 x 9mm
2 balk Besi Iwf Uk,200 x 100 x 5,5x 8 mm
3 plat eser 10 mm
4 Baut m-19
5 meni
6 cat besi

IV PEKERJAAN PASANGAN
1 ps. Dinding herbel tinggi 3,5 m, 1 SP : 6 PP
2 ps. Dinding Loster, 1 SP : 6 PP
3 ps.keramik lantai 40X40 warna putih mocca
4 ps.keramik dinding 40X40 warna putih crem
5 ps.keramik lantai kamar mandi dan Ruang wudlu 30X30 warna abu-abu
6 ps.keramik dinding 25X40 kamar mandi Dan Ruang wudlu warna putih

V PEKERJAAN FINISHIG
1 Plaster 1 SP : 4 PP 20 mm
2 aci 1 SP : 6 PP

VI PEKERJAAN CAT
1 Cat dinding ex.vinilex
2 Cat plafon ex.Avian

VII PEKERJAAN SANITASI

 1 Clouset Jongkok
2 Kran air
3 Floor Drain

VIII PEKERJAAN INSTALASI AIR BERSIH

1 Pipa 1" wafin aw
2 pipa 3/4 " wafin aw
3 torn air 500 l
4 Sanyo jet pump pompa air

IX PEKERJAAN INSTALASI AIR KOTOR

1 Pipa 3" Rucika aw
2 Pipa 4" wafin aw
3 saptik tank biofil 2000l
4 Sumur Resapan kap.1,5 m3

X PEKERJAAN KUSEN,JENDELA DAN PINTU

1 Kusen pintu dan jendela kamar 1 ,Kayu Jenis Kalimantan
daun pintu
daun jendela
2 Kusen pintu dan jendela kamar 2,Kayu Jenis Kalimantan
daun jendela
daun pintu
3 Kusen pintu dan jendela R.adsmintrasi,kayu Jenis Kalimantan
daun jendela
daun pintu
4 Kusen pintu dan jendela kamar 3 ,Kayu Jenis Kalimantan
daun jendela
daun Pintu
5 Kusen pintu dan jendela kamar 4 ,Kayu Jenis Kalimantan
daun jendela
daun Pintu
6 Kusen pintu dan jendela kamar 5 ,Kayu Jenis Kalimantan
daun jendela
daun Pintu
7 pintu almunium kamar mandi
8 handle pintu
9 grendel pintu
10 engsel pintu
11 engsel jendela
12 hak angin
 13 grendel jendela

XI PEKERJAAN INSTALASI LISTRIK

1 intalasi stop kontak Cable NYA 1x1,5 mm
2 intalasi nyala lampu Cable NYA 1x1,5 mm
3 instalasi daya pln 2x10mm
4 saklar tunggal ex.panasonik
5 saklar ganda ex.panasonik
6 stop kontak ex.panasonik
7 listik daya PLN 1200 VA
8 Servis Clamp
9 MCB ABB 1 phasa 10A
10 Socket Clipsal 1 phasa 13A
11 Switch Schaineder 3 gang
12 Lampu philips 10 watt
13 Stick grounding+ Clamp
14 T.Dos
15 MCB Box
16 Switch Box

XII Pekerjaan Atap

1 Rangka atap CNP
2 genting Beton Bima

XIII Pekerjaan Plafon

1 Rangka Plafon
2 gipsyum
3 list Plafon

XIV Pekerjaan Lain-Lain

1 perencanaan gambar
2 Dag Talang dan Torn air
3 Pengadaan Alat dan Interior
4 Tangga
5 Pot Bunga
A ANGGARAN BIAYA RENOVASI
BANGSAL LANTAI DUA
LALITA , MUNTILAN , MAGELANG
LUAS BANGUNAN Lt 2 435
BOBOT VOLUME SAT HARGA SATUAN JUMLAH HARGA

325.00 m1 25,000.00 8,125,000

Total Harga 8,125,000

9.00 m3 3,500,000 31,500,000

12.80 m3 4,200,000 53,760,000
8.80 m3 4,700,000 41,360,000
4.00 m3 3,500,000 14,000,000
2.30 m3 3,500,000 8,050,000
Total Material Beton 148,670,000

2,700.00 kg 35,000 94,500,000

1,800.00 kg 35,000 63,000,000
700.00 kg 35,000 24,500,000
750.00 pcs 20,000 15,000,000
2.00 pile 2,000,000 4,000,000
2.00 pile 2,000,000 4,000,000
Total Material Beton 205,000,000

625.00 m2 250,000 156,250,000

175.00 m2 250,000 43,750,000
400.00 m2 230,000 92,000,000
730.00 m2 245,000 178,850,000
132.00 m2 230,000 30,360,000
35.00 m2 240,000 8,400,000
Total Material Pasangan 509,610,000

1,250.00 m2 125,000.00 156,250,000

1,250.00 m2 75,000.00 93,750,000
Total Material Finishing 250,000,000

300.00 m2 35,000.00 10,500,000

435.00 m2 35,000.00 15,225,000
Total Material cat 25,725,000
 9.00 bh 2,300,000.00 20,700,000
14.00 pcs 75,000.00 1,050,000
14.00 pcs 75,000.00 1,050,000
Total Material Sanitasi 22,800,000

125.00 m1 45,000.00 5,625,000

75.00 m1 30,000.00 2,250,000
4.00 pcs 1,200,000.00 4,800,000
2.00 pcs 7,000,000.00 14,000,000
Total Material Air Bersih 26,675,000

137.00 m1 75,000.00 10,275,000

137.00 m1 98,000.00 13,426,000
4.00 unit 6,000,000.00 24,000,000
3.00 unit 1,000,000.00 3,000,000
Total Material Air Kotor 50,701,000

63.00 m1 350,000.00 22,050,000

2.00 lbr 2,700,000.00 5,400,000
8.00 lbr 1,700,000.00 13,600,000
63.00 m1 350,000.00 22,050,000
8.00 lbr 2,700,000.00 21,600,000
2.00 lbr 1,700,000.00 3,400,000
63.00 m1 350,000.00 22,050,000
8.00 lbr 2,700,000.00 21,600,000
2.00 lbr 1,700,000.00 3,400,000
63.00 m1 350,000.00 22,050,000
8.00 lbr 2,700,000.00 21,600,000
3.00 lbr 1,700,000.00 5,100,000
63.00 m1 350,000.00 22,050,000
8.00 lbr 2,700,000.00 21,600,000
3.00 lbr 1,700,000.00 5,100,000
63.00 m1 350,000.00 22,050,000
8.00 lbr 2,700,000.00 21,600,000
2.00 lbr 1,700,000.00 3,400,000
9.00 set 1,200,000.00 10,800,000
14.00 pcs 300,000.00 4,200,000
28.00 pcs 75,000.00 2,100,000
48.00 pcs 35,000.00 1,680,000
96.00 pcs 35,000.00 3,360,000
96.00 pcs 20,000.00 1,920,000
 48.00 pcs 35,000.00 1,680,000
Total Harga 305,440,000

20.00 titik 375,000.00 7,500,000

85.00 titik 375,000.00 31,875,000
105.00 titik 375,000.00 39,375,000
40.00 pcs 50,000.00 2,000,000
45.00 pcs 50,000.00 2,250,000
20.00 pcs 50,000.00 1,000,000

500.00 pcs 2,000.00 1,000,000

2.00 pcs 700,000.00 1,400,000
3.00 pcs 130,000.00 390,000
3.00 pcs 95,000.00 285,000
85.00 pcs 45,000.00 3,825,000
3.00 pcs 450,000.00 1,350,000
1,000.00 pcs 1,500.00 1,500,000
2.00 set 750,000.00 1,500,000
2.00 set 170,000.00 340,000
Total Harga 95,590,000

523.00 m2 575,000 300,725,000

523.00 m2 190,000 99,370,000
Total Harga 400,095,000

435.00 m2 210,000 91,350,000

435.00 m2 95,000 41,325,000
1,245.00 m1 35,000 43,575,000
Total Harga 176,250,000

435.00 m2 85,000 36,975,000

8.00 m3 4,000,000 32,000,000
5.00 unit 200,000,000 1,000,000,000
1.00 ls 5,000,000 5,000,000
2.00 set 3,000,000 6,000,000
Total Harga 1,079,975,000
JUMLAH 3,304,656,000
PPN 11% 363,512,160
JUMLAH TOTAL 3,668,168,160