RENCANA ANGGARAN BIAYA

NAMA PEK : REHABILITASI TEMPAT PENGOLAH SAMPAH SABUGA ITB

LOKASI PEK :
TAHUN ANGG : 2019 - 2020

No Uraian Pekerjaan Sat Volume Harga Satuan

I PEKERJAAN PERSIAPAN

Mobilisasi Demobilisasi alat berat pek Baja dan

1 ls 1.00 20,000,000
Pengecoran

6 Pembersihan lokasi m2 294.00 14,000

Jumlah
II PEKERJAAN BONGKARAN
Lantai-1
1 Bongkaran bangunan Kantor Existing 137m2 ls 1.00 16,440,000
Jumlah
VI PEKERJAAN PASANGAN & PLESTERAN
Lantai-1
Pasangan dinding bata merah 1/2 batu 1Pc :
1 m2 199.44 145,622
5Psr
2 Plesteran 1 Pc : 5 Psr t= 20mm m2 398.88 116,506
3 Acian Pc m2 398.88 46,888
Lantai-2
Pasangan dinding bata merah 1/2 batu 1Pc :
1 m2 149.21 145,622
5Psr
2 Plesteran 1 Pc : 5 Psr t= 20mm m2 298.42 116,506
3 Acian Pc m2 298.42 46,888
4 Waterprofing Sikatop 107 2 komponen KM m2 10.00 157,000
Lantai ATAP
Pasangan dinding bata merah 1/2 batu 1Pc :
1 m2 21.36 145,622
5Psr
2 Plesteran 1 Pc : 5 Psr t= 20mm m2 42.72 116,506
3 Acian Pc m2 42.72 46,888
Waterprofing Sikatop 107 2 komponen termasuk
4 m2 83.30 157,000
Dinding
Jumlah
PEKERJAAN KUSEN, DAUN PINTU &
VII
JENDELA
Lantai-1 & 2
1 Kusen Pintu, Alumunium 4" Powder Coating m' 44.60 248,000
2 Kusen Jendela Alumunium 3" Powder Coating m' 86.85 219,000
3 Kaca Jendela Ashahi 5mm m2 23.32 190,000
4 Kaca Jendela Ashahi 6mm m2 3.36 197,000
Daun Pintu Alumunium Powder Coating
5 unit 1.00 2,720,000
90x210cm,
Daun Pintu Type P1 +
Plywood Finaksesoris
HPL 90x210cm , Type
6 unit 2.00 3,056,000
P2 + aksesoris
Daun Pintu Plywood Fin Duco 70x210cm , Type
7 unit 2.00 3,001,000
P3 + aksesoris
 Daun Pintu Plywood Fin Duco 70x210cm , Type
8 unit 3.00 3,001,000
P4 + aksesoris
Daun Jendela Allumunium Powder Coating
9 unit 2.00 1,469,000
62x126cm , Type
Daun Jendela J1 + aksesoris
Allumunium Powder Coating
10 unit 5.00 1,532,000
72x126cm , Type J2 + aksesoris
Daun Jendela Allumunium Powder Coating
11 unit 2.00 1,532,000
72x126cm
Daun , Type
Jendela J3 + aksesoris
Allumunium Powder Coating
12 unit 2.00 1,532,000
72x126cm , Type J4 + aksesoris
Daun Jendela Allumunium Powder Coating
13 unit 1.00 2,079,000
72x126cm , Type J5 + aksesoris
14 Railing Tangga Hollow Fin. Duco m2 22.50 450,000
Jumlah
PEKERJAAN PENUTUP LANTAI DAN
VIII
DINDING
Lantai-1
Pas. Keramik area service 60x60 cm polis set
1 m2 78.03 283,000
Roman
Pas. Keramik tangga 60x60 cm unpolis set
2 m2 13.32 283,000
Roman
3 Pas. Granite lantai KM 60x60 cm set Roman m2 5.40 283,000
Pas. dinding Keramik KM/Pantry 30x60 cm set
4 m2 34.32 279,000
Roman
Pas. Top table pantry granite Slate type white
5 m' 3.70 2,029,000
carara
6 Plint granite m' 62.54 39,060
Lantai-2
Pas. Keramik area service 60x60 cm polis set
1 m2 70.60 283,000
Roman
2 Pas. Granite lantai KM 60x60 cm set Roman m2 5.40 283,000
Pas. dinding Keramik KM/Pantry 30x60 cm set
3 m2 30.48 279,000
Roman
Pas. Top table pantry granite Slate type white
4 m' 3.70 2,029,000
carara
5 Plint granite m' 51.40 39,060
Jumlah
IX PEKERJAAN LANGIT-LANGIT
Lantai-1
1 Pas. Rangka plafond hollow galvanist m2 66.13 86,000
2 Pas. Plafond gypsum 9mm m2 66.13 77,000
Lantai-2
1 Pas. Rangka plafond hollow galvanist m2 71.00 86,000
2 Pas. Plafond gypsum 9mm m2 71.00 77,000
Jumlah
X PEKERJAAN CAT & LOGO
Lantai-1
Pengecatan dinding dalam baru 3x labur setara
1 m2 218.89 39,000
Dulux ICI dinding luar baru 3x labur setara
Pengecatan
2 m2 51.12 54,000
Dulux ICI
3 Pengecatan plafond setara Dulux ICI m2 66.13 42,000
Lantai-2
Pengecatan dinding dalam baru 3x labur setara
1 m2 159.90 39,000
Dulux ICI dinding luar baru 3x labur setara
Pengecatan
2 m2 167.56 54,000
Dulux ICI termasuk pengecatan kanopi
3 Pengecatan plafond setara Dulux ICI m2 71.00 42,000
4 Font Stainless ls 1.00 4,480,000
Lantai-Atap
Pengecatan dinding Parapet baru 3x labur setara
1 m2 49.00 54,000
Dulux ICI termasuk pengecatan kanopi
Jumlah
XI PEKERJAAN SANITARI
 Lantai-1
Closet duduk type CW 637 J / SW 637 JP1 set
1 unit 2.00 10,480,000
Toto
2 Kran dinding type T 23-B13 Toto bh 2.00 422,000
3 Floor drain type TX 1 BN ex Toto bh 2.00 380,000
Lantai-2
Closet duduk type CW 637 J / SW 637 JP1 set
1 unit 1.00 10,480,000
Toto
2 Kran dinding type T 23-B13 Toto bh 3.00 422,000
3 Floor drain type TX 1 BN ex Toto bh 2.00 380,000
Jumlah
XII PEKERJAAN ELEKTRIKAL
PP/LP-1 (PANEL PENERANGAN & DAYA
Lantai-1)
Floor standing, tebal pelat 2,0 mm, powder
coated
1 Fuse 2 A + fuse holder unit 3.00 29,000
2 Pilot lamp unit 3.00 42,000
3 MCB 25 A, 3 P, 10 kA unit 1.00 455,000
4 MCB 6 A, 1 P, 6 kA unit 3.00 75,000
5 MCB 10 A, 1 P, 6 kA unit 9.00 75,000
6 Wall Monting Panel 600 x 400 x 200 cm, unit 1.00 675,500
7 BUSBAR,ACC,WIRING unit 1.00 673,050
PP/LP-2 (PANEL PENERANGAN & DAYA
Lantai-2)
Floor standing, tebal pelat 2,0 mm, powder
coated
1 Fuse 2 A + fuse holder unit 3.00 29,000
2 Pilot lamp unit 3.00 42,000
3 MCB 25 A, 3 P, 10 kA unit 1.00 455,000
4 MCB 6 A, 1 P, 6 kA unit 3.00 75,000
5 MCB 10 A, 1 P, 6 kA unit 9.00 75,000
6 Wall Monting Panel 600 x 400 x 200 cm, unit 1.00 675,500
7 BUSBAR,ACC,WIRING unit 1.00 673,050
PP/POMPA (PANEL POWER POMPA)
Floor standing, tebal pelat 2,0 mm, powder
coated
1 Fuse 2 A + fuse holder unit 3.00 29,000
2 Pilot lamp unit 3.00 42,000
3 MCB 25 A, 3 P, 10 kA unit 1.00 1,375,000
4 MCB 6 A, 1 P, 6 kA unit 2.00 755,000
5 MCB 10 A, 1 P, 6 kA unit 1.00 75,000
6 Wall Monting Panel 600 x 400 x 200 cm, unit 1.00 675,500
7 BUSBAR,ACC,WIRING Ls 1.00 1,128,450
Jumlah
PEKERJAAN TITIK PENERANGAN
ARMATURE DAN DAYA
Lantai-1
1 Down Light 5" LED 11 watt bh 15.00 175,000
2 Down Light outbow 5" LED 11 watt bh 3.00 329,000
3 Saklar Tunggal bh 3.00 52,000
4 Saklar Seri bh 3.00 57,000
5 Stop kontak bh 6.00 54,000
 6 Instalasi titik Lampu Penerangan Ttk 18.00 236,000
Instalasi stop kontak 1 fasa, 200 VA, 220 V
7 Ttk 6.00 273,000
lengkap dengan
Lantai-2
1 Down Light 5" LED 11 watt bh 17.00 175,000
2 Saklar Tunggal bh 3.00 52,000
3 Saklar Seri bh 3.00 57,000
4 Stop kontak bh 5.00 54,000
5 Instalasi titik Lampu Penerangan Ttk 17.00 236,000
Instalasi stop kontak 1 fasa, 200 VA, 220 V
6 Ttk 5.00 273,000
lengkap dengan
Jumlah
XII PEKERJAAN MEKANIKAL
Instalasi Air bersih PVC AW
Lantai-1
1 dia. 1/2" m' 10.00 32,000
2 dia. 3/4" m' 12.00 35,000
3 dia. 1" m' 15.00 37,000
4 Fitting: elbow, tee, reducer, socket, union dll ls 1.00 388,500
5 Gate valve bh 2.00 168,000
Lantai-2
1 dia. 1/2" m' 10.00 32,000
2 dia. 3/4" m' 12.00 35,000
3 dia. 1" m' 8.00 37,000
4 Fitting: elbow, tee, reducer, socket, union dll ls 1.00 310,800
5 Gate valve bh 2.00 168,000
Jumlah
Instalasi Air kotor/ limbah
Lantai-1
Pemasangan Bio Ceramik fiber type-B berat
1 unit 1.00 8,693,000
50kg Kap 20 orang uk 60x30x45 cm
2 Instalasi Pemipaan :
3 Pipa PVC AW dia. Ø 3" m' 20.00 92,000
4 Pipa PVC AW dia. Ø 4" m' 20.00 123,000
5 Fitting: elbow, tee, reducer, socket, tee y dll m' 30.00 348,000
6 Hanger/ Suport dan alat bantu ls 1.00 1,290,000
7 Bak Kontrol uk. 40x40cm bh 2.00 400,000
Lantai-2
Instalasi Pemipaan :
1 Pipa PVC AW dia. Ø 3" m' 12.00 92,000
2 Pipa PVC AW dia. Ø 4" m' 10.00 123,000
3 Fitting: elbow, tee, reducer, socket, tee y dll ls 1.00 700,200
4 Hanger/ Suport dan alat bantu ls 1.00 233,400
Jumlah
Pekerjaan Pipa Air Hujan di Lantai Atap
1 Roof Drain Ø 3" bh 8.00 380,000
2 Pipa PVC AW 10 kg/cm2 Ø 4" m' 32.00 123,000
3 Fitting: elbow, tee, reducer, socket, tee y dll ls 1.00 2,092,800
4 Hanger/ Suport dan alat bantu ls 1.00 697,600
Jumlah
Sub Total Jumlah
Ppn 10%
Total Jumlah
SAMPAH SABUGA ITB

Jumlah Harga

20,000,000

4,116,000
60,865,780

16,440,000
16,440,000

29,043,077

46,471,977
18,702,580

21,728,318
34,767,594
13,992,168
1,570,000

3,110,494
4,977,118
2,003,034
13,078,100
189,444,461

11,060,800
19,020,150
4,430,800
661,920
2,720,000
6,112,000
6,002,000
 9,003,000
2,938,000
7,660,000
3,064,000
3,064,000
2,079,000
10,125,000
87,940,670

22,083,764
3,769,560
1,528,200
9,575,280
7,507,300
2,442,812

19,979,800
1,528,200
8,503,920
7,507,300
2,007,684
86,433,820

5,687,180
5,092,010

6,106,000
5,467,000
22,352,190

8,536,710
2,760,480
2,777,460

6,236,100
9,048,240
2,982,000
4,480,000

2,646,000
39,466,990
 20,960,000
844,000
760,000

10,480,000
1,266,000
760,000
35,070,000

87,000
126,000
455,000
225,000
675,000
675,500
673,050

87,000
126,000
455,000
225,000
675,000
675,500
673,050

87,000
126,000
1,375,000
1,510,000
75,000
675,500
1,128,450
10,810,050

2,625,000
987,000
156,000
171,000
324,000
 4,248,000
1,638,000

2,975,000
156,000
171,000
270,000
4,012,000
1,365,000
19,098,000

320,000
420,000
555,000
388,500
336,000

320,000
420,000
296,000
310,800
336,000
3,702,300

8,693,000

1,840,000
2,460,000
10,440,000
1,290,000
800,000

1,104,000
1,230,000
700,200
233,400
28,790,600

3,040,000
3,936,000
2,092,800
 697,600
9,766,400
994,381,970
99,438,197
1,093,820,167