Anda di halaman 1dari 13

REKAPITULASI PEKERJAAN MEP

PROYEK : PEMBANGUNAN GEDUNG BARU FAKULTAS KELAUTAN DAN PERIKANAN UNUD


LOKASI : BUKIT JIMBARAN, BADUNG
TA. : 2022
3. PEKERJAAN MEP

NO URAIAN PEKERJAAN JUMLAH HARGA (Rp.) REMARK

1 Pekerjaan Installasi Air Bersih 72,899,035.00

2 Pekerjaan Installasi Air Kotor & Air Bekas 141,247,999.20

3 Pekerjaan Installasi Air Hujan & Peresapan 176,003,520.00

4 Pekerjaan Installasi Kolam Hias 22,733,975.00

5 Pekerjaan Installasi Elektrikal 353,739,067.00

6 Pekerjaan Installasi TLP, & Data -

7 Pekerjaan Installasi Penangkal Petir 22,299,035.00

8 Pekerjaan Instalasi AC -

9 Pekerjaan Installasi Fire Alarm & APAR 68,499,035.00

JUMLAH TOTAL MEP 857,421,666.20

note: harga sewaktu-waktu dapat di addendum


RENCANA ANGGARAN BIAYA
PROYEK : PEMBANGUNAN GEDUNG BARU FAKULTAS KELAUTAN DAN PERIKANAN UNUD
LOKASI : BUKIT JIMBARAN, BADUNG
TA. : 2022

HARGA SATUAN
NO URAIAN PEKERJAAN VOLUME SAT. PPN. 10% (Rp.) JUMLAH HARGA (Rp.)
(Rp.)
1. PEKERJAAN INSTALASI AIR BERSIH
1.1 PERALATAN UTAMA
Pengadaan & pemasangan semua
equipment, lengkap dengan seluruh
aksesoris, dudukan, dsb
1 Sumur bor dengan casing 6" kedalaman 80
mtr 1.00 Lot - -
2 Pompa submersible kap. 50lpm, head
80 mtr, power 1,5 hp/220V/1ph, ex.
Grundfos 1 Lot 30,400,000.00 3,040,000.00 33,440,000.00
3 Pompa transfer dari groundtank ke tangki
air di atap horizontal pump CH4 kapasitas 4
m3 head 30 meter Grunfos 1.00 Unit 4,000,000.00 400,000.00 4,400,000.00
4 Tandon air atap, kap. 2200ltr, tipe stainless
steel, ex. Profiltank 4.00 Unit - - -
5 Kabel NYY 3x2,5mm2 dari pompa air ke
SDP 1 15.00 mtr 8,960.00 896.00 147,840.00
6 Kabel NYYHY 3x1,5mm2 dari SDP. Lantai 1
ke tangki atap 35.00 mtr 6,680.00 668.00 257,180.00
7 WLC tangki atap untuk selenoid valve 1.00 Set 600,000.00 60,000.00 660,000.00
8 Selenoid
Pipa PPR valve diameter
DN32mm 1"
dari pompa sumur bor 1.00 Set 2,400,000.00 240,000.00 2,640,000.00
9 ke tangki atap 45.00 mtr 40,000.00 4,000.00 1,980,000.00
10 Pipa main line PPR DN50mm di dalam shaft 35.00 mtr 64,000.00 6,400.00 2,464,000.00
11 Gate Valve dia 1,5" 2.00 Set 400,000.00 40,000.00 880,000.00
12 Gate Valve dia 1" 6.00 Set 280,000.00 28,000.00 1,848,000.00
13 Check valve dia 1" 1.00 Set 400,000.00 40,000.00 440,000.00
14 Strainer dia 1" 1.00 Set 400,000.00 40,000.00 440,000.00
15 Gate Valve 1/2" 2.00 Set 160,000.00 16,000.00 352,000.00
16 Pressure gauge 1/2" (pompa transfer) 1.00 Set 120,000.00 12,000.00 132,000.00
17 Pressure tank 1.00 Set 480,000.00 48,000.00 528,000.00
18 Header PPR PN10mm diameter 90mm 5.00 mtr 480,000.00 48,000.00 2,640,000.00
19 Testing, commissioning 1.00 Lot 311,850.00 31,185.00 343,035.00
Sub Total 1.1 = - 53,592,055.00
1.2 PEKERJAAN PEMIPAAN AIR BERSIH -
Pengadaan dan pemasangan pipa air
bersih; PPR Pipe PN-10 ex. Dizayn atau
setara lengkap dengan penggalian,
pengurugan, pemasangan di plafond
aksesoris dan perlengkapan lainnya -
1.2.1 Lantai 1 -
1 PPR PN - 10 DN 32mm 35.00 mtr' 40,000.00 4,000.00 1,540,000.00
2 PPR PN - 10 DN 25mm 55.00 mtr' 36,000.00 3,600.00 2,178,000.00
3 PPR PN - 10 DN 20mm 52.00 mtr' 28,000.00 2,800.00 1,601,600.00
4 Gate valve dia 1", ex. Kitz 1.00 Set 280,000.00 28,000.00 308,000.00
5 Gate valve dia 3/4", ex. Kitz 1.00 Set 240,000.00 24,000.00 264,000.00
6 Gate valve dia 1/2", ex. Kitz dengan cover 5.00 Set 160,000.00 16,000.00 880,000.00
7 Pipe fitting & Accessories PN25
(5%*Bahan) 1.00 Lot 307,800.00 30,780.00 338,580.00
Sub Total 1.2.1 = - 7,110,180.00
1.2.2 1.2.2 Lantai 2 -
1 PPR PN - 10 DN 32mm 35.00 mtr' 40,000.00 4,000.00 1,540,000.00
2 PPR PN - 10 DN 25mm 25.00 mtr' 36,000.00 3,600.00 990,000.00
3 PPR PN - 10 DN 20mm 25.00 mtr' 28,000.00 2,800.00 770,000.00
4 Gate valve 1" ex. Kitz 1.00 Set 280,000.00 28,000.00 308,000.00
5 Gate valve dia
Pipe fitting 3/4" ex. Kitz
& Accessories PN25 1.00 Set 240,000.00 24,000.00 264,000.00
6 (5%xBahan) 1.00 Lot 176,000.00 17,600.00 193,600.00
Sub Total 1.2.2= - 4,065,600.00
-
1.2.3 1.2.3 Lantai 3 -
1 PPR PN - 10 DN 32mm 35.00 mtr' 40,000.00 4,000.00 1,540,000.00
2 PPR PN - 10 DN 25mm 25.00 mtr' 36,000.00 3,600.00 990,000.00
3 PPR PN - 10 DN 20mm 25.00 mtr' 28,000.00 2,800.00 770,000.00
4 Gate valve 1" ex. Kitz 1.00 Set 280,000.00 28,000.00 308,000.00
5 Gate fitting
Pipe valve dia 3/4" ex. Kitz
& Accessories PN25 1.00 Set 240,000.00 24,000.00 264,000.00
6 (5%xBahan) 1.00 Lot 176,000.00 17,600.00 193,600.00
Sub Total 1.2.3 = - 4,065,600.00
1.2.4 1.2.4 Lantai 4 -
1 PPR PN - 10 DN 32mm 35.00 mtr' 40,000.00 4,000.00 1,540,000.00
2 PPR PN - 10 DN 25mm 25.00 mtr' 36,000.00 3,600.00 990,000.00
3 PPR PN - 10 DN 20mm 25.00 mtr' 28,000.00 2,800.00 770,000.00
4 Gate valve 1" ex. Kitz 1.00 Set 280,000.00 28,000.00 308,000.00
5 Gate valve dia
Pipe fitting 3/4" ex. Kitz
& Accessories PN25 1.00 Set 240,000.00 24,000.00 264,000.00
6 (5%xBahan) 1.00 Lot 176,000.00 17,600.00 193,600.00

Sub Total 1.2.4 = 4,065,600.00

Sub Total 1.2 = 19,306,980.00


JUMLAH TOTAL 1 - Pekerjaan Air Bersih= 72,899,035.00
RENCANA ANGGARAN BIAYA

PROYEK: PEMBANGUNAN GEDUNG BARU FAKULTAS KELAUTAN DAN PERIKANAN UNUD


LOKASI: BUKIT JIMBARAN, BADUNG
TA. : 2022

HARGA SATUAN JUMLAH HARGA


NO URAIAN PEKERJAAN VOLUME SAT. PPN. 10% (Rp.)
(Rp.) (Rp.)
2. PEKERJAAN INSTALLASI AIR KOTOR & AIR BEKAS
2.1 2.1 PERALATAN UTAMA
Pengadaan & pemasangan semua
equipment, lengkap dengan seluruh
aksesoris, dudukan, dsb
1 Septic tank dim PxLxT (5,00m x 2,00m
x 1,50m), seperti gambar detail
1.00 Unit - -
2 Sumur peresapan diameter
1000x2000mm, seperti gambar detail 3.00 Unit - -
3
s/s grease trap cap 5gpm, ex austindo 1.00 Unit - -
4 Pemipaan untuk septic tank 1.00 lot - -
5 Testing & Commisioning 1.00 lot - -
Sub Total 2.1 = -
2 2.2 PEKERJAAN PEMIPAAN AIR KOTOR & AIR BEKAS
Pengadaan dan pemasangan pipa air
kotor; PVC AW class ex. Vinilon atau
setara lengkap dengan penggalian,
pengurugan, pipe hanger, aksesoris
dan perlengkapan lainnya.
2.2.1 2.2.1 Lantai 1
1 PVC AW dia. 4" 185.00 mtr' 180,000.00 18,000.00 36,630,000.00
2 PVC AW dia. 3" 25.00 mtr' 113,600.00 11,360.00 3,124,000.00
3 PVC AW dia. 2" 35.00 mtr' 113,600.00 11,360.00 4,373,600.00
4 PVC AW dia. 1-1/4" 15.00 mtr' 41,600.00 4,160.00 686,400.00
5 PVC AW dia. 1-1/4" for vent 35.00 mtr' 41,696.00 4,169.60 1,605,296.00
6 PVC AW dia. 1" for vent 23.00 mtr' 33,600.00 3,360.00 850,080.00
7 Clean Out dia. 4" 3.00 unit 36,000.00 3,600.00 118,800.00
8 Clean Out dia. 3" 1.00 unit 28,000.00 2,800.00 30,800.00
9 Vent caps dia 1 -1/4 " 3.00 nos 20,000.00 2,000.00 66,000.00
10 Floor drain 8.00 unit 204,000.00 20,400.00 1,795,200.00
11 P-trap dia 2" 8.00 unit 28,000.00 2,800.00 246,400.00
12 Pipe fitting class TS ex. Vinilon
(5%xBahan) 1.00 Lot 2,251,208.00 225,120.80 2,476,328.80
Sub Total 2.2.1 = - 52,002,904.80
2.2.2 2.2.2 Lantai 2 -
1 PVC AW dia. 4" 78.00 mtr' 180,000.00 18,000.00 15,444,000.00
2 PVC AW dia. 3" 25.00 mtr' 113,600.00 11,360.00 3,124,000.00
3 PVC AW dia. 2" 35.00 mtr' 113,600.00 11,360.00 4,373,600.00
4 PVC AW dia. 1 1/4" 15.00 mtr' 41,600.00 4,160.00 686,400.00
5 PVC AW dia. 1 1/4" for vent 35.00 mtr' 41,696.00 4,169.60 1,605,296.00
6 PVC AW dia. 1" for vent 23.00 mtr' 33,600.00 3,360.00 850,080.00
7 Side Clean Out dia. 4" 2.00 unit 36,000.00 3,600.00 79,200.00
8 Side Clean Out dia. 3" 2.00 unit 28,000.00 2,800.00 61,600.00
9 Vent caps dia 1 1/4in 3.00 nos 20,000.00 2,000.00 66,000.00
10 Floor drain 8.00 unit 204,000.00 20,400.00 1,795,200.00
11 P-trap dia 2" 8.00 unit 28,000.00 2,800.00 246,400.00
12 Pipe fitting class TS ex. Vinilon
(5%xBahan) 1.00 Lot 1,287,808.00 128,780.80 1,416,588.80
Sub Total 2.2.2 = - 29,748,364.80
2.2.3 2.2.3 Lantai 3 -
1 PVC AW dia. 4" 78.00 mtr' 180,000.00 18,000.00 15,444,000.00
2 PVC AW dia. 3" 25.00 mtr' 113,600.00 11,360.00 3,124,000.00
3 PVC AW dia. 2" 35.00 mtr' 113,600.00 11,360.00 4,373,600.00
4 PVC AW dia. 1 1/4" 15.00 mtr' 41,600.00 4,160.00 686,400.00
5 PVC AW dia. 1 1/4" for vent 35.00 mtr' 41,696.00 4,169.60 1,605,296.00
6 PVC AW dia. 1" for vent 23.00 mtr' 33,600.00 3,360.00 850,080.00
7 Side Clean Out dia. 4" 2.00 unit 36,000.00 3,600.00 79,200.00
8 Side Clean Out dia. 3" 2.00 unit 28,000.00 2,800.00 61,600.00
9 Vent caps dia 1 1/4in 3.00 nos 20,000.00 2,000.00 66,000.00
10 Floor drain 8.00 unit 204,000.00 20,400.00 1,795,200.00
11 P-trap dia 2" 8.00 unit 28,000.00 2,800.00 246,400.00
12 Pipe fitting class TS ex. Vinilon
(5%xBahan) 1.00 Lot 1,287,808.00 128,780.80 1,416,588.80
Sub Total 2.2.3 = - 29,748,364.80
2.2.4 2.2.4 Lantai 4 -
1 PVC AW dia. 4" 78.00 mtr' 180,000.00 18,000.00 15,444,000.00
2 PVC AW dia. 3" 25.00 mtr' 113,600.00 11,360.00 3,124,000.00
3 PVC AW dia. 2" 35.00 mtr' 113,600.00 11,360.00 4,373,600.00
4 PVC AW dia. 1 1/4" 15.00 mtr' 41,600.00 4,160.00 686,400.00
5 PVC AW dia. 1 1/4" for vent 35.00 mtr' 41,696.00 4,169.60 1,605,296.00
6 PVC AW dia. 1" for vent 23.00 mtr' 33,600.00 3,360.00 850,080.00
7 Side Clean Out dia. 4" 2.00 unit 36,000.00 3,600.00 79,200.00
8 Side Clean Out dia. 3" 2.00 unit 28,000.00 2,800.00 61,600.00
9 Vent caps dia 1 1/4in 3.00 nos 20,000.00 2,000.00 66,000.00
10 Floor drain 8.00 unit 204,000.00 20,400.00 1,795,200.00
11 P-trap dia 2" 8.00 unit 28,000.00 2,800.00 246,400.00
12 Pipe fitting class TS ex. Vinilon
(5%xBahan) 1.00 Lot 1,287,808.00 128,780.80 1,416,588.80

Sub Total 2.2.4 = 29,748,364.80


Sub Total 2.2 = 141,247,999.20
Jumlah Total 2 - Pekerjaan Installasi Air Kotor 141,247,999.20
RENCANA ANGGARAN BIAYA

PROYEK : PEMBANGUNAN GEDUNG BARU FAKULTAS KELAUTAN DAN PERIKANAN UNUD


LOKASI : BUKIT JIMBARAN, BADUNG
TA. : 2022

HARGA SATUAN JUMLAH HARGA


NO URAIAN PEKERJAAN VOLUME SAT. PPN. 10% (Rp.)
(Rp.) (Rp.)
3. PEKERJAAN INSTALASI AIR HUJAN
1 3. 1 PEKERJAAN INSTALLASI PIPA
AIR HUJAN
Pengadaan dan pemasangan pipa air
hujan; PVC AW class ex. Vinilon atau
setara lengkap dengan penggalian,
pengurugan, pipe hanger, aksesoris dan
perlengkapan lainnya
3.1.1 3.1.1 Lantai 1
1 Bak kontrol dim 500mm x 500mm x
500mm 12.00 unit - -
2 Got tertutup dim 400mm x 400mm
dengan tangkapan air tiap 5 meter 140.00 mtr' - -
3 Got dim 300mm x 300mm dengan grill di
atasnya 20.00 mtr' - -
4 PVC AW dia. 6" 160.00 unit 260,000.00 26,000.00 45,760,000.00
5 PVC AW dia. 4" 171.00 mtr' 180,000.00 18,000.00 33,858,000.00
6 PVC AW dia. 4" berlubang dibungkus
geotextyle 45.00 mtr' 180,000.00 18,000.00 8,910,000.00
7 Pipe fitting Rucika class TS (5% x Bahan) 1.00 Lot 4,024,000.00 402,400.00 4,426,400.00
-
Sub Total 3.1.1 = - 92,954,400.00
-
3.1.2 3.1.2 Lantai 2 -
PVC AW dia. 4" 80.00 mtr' 180,000.00 18,000.00 15,840,000.00
PVC AW dia. 2" 12.00 mtr' 60,000.00 6,000.00 792,000.00
Floor drain dia 2" 12.00 unit 204,000.00 20,400.00 2,692,800.00
Pipe fitting Rucika class TS (5% x Bahan) 1.00 Lot 878,400.00 87,840.00 966,240.00
Sub Total 3.1.2 = - 20,291,040.00
3.1.3 3.1.3 Lantai 3 -
PVC AW dia. 4" 80.00 mtr' 180,000.00 18,000.00 15,840,000.00
PVC AW dia. 2" 12.00 mtr' 60,000.00 6,000.00 792,000.00
Floor drain dia 2" 12.00 unit 204,000.00 20,400.00 2,692,800.00
Pipe fitting Rucika class TS (5% x Bahan) 1.00 Lot 878,400.00 87,840.00 966,240.00
Sub Total 3.1.3 = - 20,291,040.00
3.1.4 3.1.4 Lantai 4 -
PVC AW dia. 4" 80.00 mtr' 180,000.00 18,000.00 15,840,000.00
PVC AW dia. 2" 12.00 mtr' 60,000.00 6,000.00 792,000.00
Floor drain dia 2" 12.00 unit 204,000.00 20,400.00 2,692,800.00
Pipe fitting Rucika class TS (5% x Bahan) 1.00 Lot 878,400.00 87,840.00 966,240.00
Sub Total 3.1.4= - 20,291,040.00
3.1.5 3.1.5 Lantai Atap -
PVC AW dia. 4" 80.00 mtr' 180,000.00 18,000.00 15,840,000.00
Roof drain dia 4" 12.00 unit 400,000.00 40,000.00 5,280,000.00
Pipe fitting Rucika class TS (5% x Bahan) 1.00 Lot 960,000.00 96,000.00 1,056,000.00
Sub Total 3.1.5= 22,176,000.00
Sub Total 3.1 = 176,003,520.00

Jumlah Total 3- Pekerjaan Installasi Air Hujan 176,003,520.00


RENCANA ANGGARAN BIAYA

PROYEK : PEMBANGUNAN GEDUNG BARU FAKULTAS KELAUTAN DAN PERIKANAN UNUD


LOKASI : BUKIT JIMBARAN, BADUNG
TA. : 2022

HARGA SATUAN
NO URAIAN PEKERJAAN VOLUME SAT. PPN. 10% (Rp.) JUMLAH HARGA (Rp.)
(Rp.)
5. PEKERJAAN INSTALASI KOLAM HIAS
5.1 5.1 PERALATAN UTAMA
Pengadaan & pemasangan semua
equipment, lengkap dengan seluruh
aksesoris, dudukan, dsb
1 Pompa submersible kap. 50lpm, head
5mtr, power 1/2hp/220V/1ph, ex.
Grundfos 1.00 unit 4,400,000.00 440,000.00 4,840,000.00
2 PVC Ball Valve dia 1,5" 2.00 Set 140,000.00 14,000.00 308,000.00
3 PVC Check Valve dia 1,5" 1.00 Set 200,000.00 20,000.00 220,000.00
4 PVC Ball valve dia 1" 1.00 Set 100,000.00 10,000.00 110,000.00
5 PVC AW dia 3" 12.00 mtr 113,600.00 11,360.00 1,499,520.00
6 Piping untuk pompa submersible 1.00 lot 400,000.00 40,000.00 440,000.00
7 Testing, commissioning 1.00 Lot 311,850.00 31,185.00 343,035.00
-
Sub Total 5.1 = - 7,760,555.00
5.2 5.2 PEKERJAAN PEMIPAAN KOLAM HIAS -
Pengadaan dan pemasangan pipa PVC AW
ex. Vinilon atau setara lengkap dengan
penggalian, pengurugan, aksesoris dan
perlengkapan lainnya -
1 PVC AW dia 1,5" 35.00 mtr' 50,400.00 5,040.00 1,940,400.00
2 PVC AW dia 1" 10.00 mtr' 100,000.00 10,000.00 1,100,000.00
3 PVC Ball Valve dia 1" 4.00 set 100,000.00 10,000.00 440,000.00
4 Pipa 4" berlubang dengan geotextyle 35.00 mtr' 280,000.00 28,000.00 10,780,000.00
5 Pipe fitting (5% x Bahan) 1.00 Lot 648,200.00 64,820.00 713,020.00
Sub Total 5.2 = 14,973,420.00

JumlahTotal 5- Pekerjaan Installasi Kolam Hias= 22,733,975.00


RENCANA ANGGARAN BIAYA

PROYEK : PEMBANGUNAN GEDUNG BARU FAKULTAS KELAUTAN DAN PERIKANAN UNUD


LOKASI : BUKIT JIMBARAN, BADUNG
TA. : 2022

HARGA SATUAN JUMLAH HARGA


NO URAIAN PEKERJAAN VOLUME SAT. PPN. 10% (Rp.)
(Rp.) (Rp.)
6. PEKERJAAN INSTALLASI LISTRIK
6.1 6.1 SAMBUNGAN PLN & POWER PANEL ELEKTRIKAL
1 PLN. 82.500 VA; termasuk perijinan
sertifikat dan biaya administrasi
untuk AKLI, Jaser dan Konsuil Bali. 1.00 Lot 88,000,000.00 8,800,000.00 96,800,000.00
2
Pengadaan & Pemasangan electrical
power panel, termasuk support,
aksesoris & perlengkapan lainnya -
3 SDP Lantai 1 1.00 Unit 16,000,000.00 1,600,000.00 17,600,000.00
4 SDP Lantai 2 1.00 Unit 12,000,000.00 1,200,000.00 13,200,000.00
5 SDP Lantai 3 1.00 Unit 12,000,000.00 1,200,000.00 13,200,000.00
6 SDP Lantai 4 1.00 Unit 12,000,000.00 1,200,000.00 13,200,000.00
7 WJB Ponds 1.00 Unit 280,000.00 28,000.00 308,000.00
8 Grounding panel max. 5 Ohm. 2.00 Unit 4,400,000.00 440,000.00 9,680,000.00
9 Testing & Commisioning 1.00 ls 311,850.00 31,185.00 343,035.00
Sub Total 6.1 = - 164,331,035.00
6.2 6.2 ELECTRICAL FEEDER CABLES. -
Pengadaan dan pemasangan
elektrikal kabel feeder ex. Supreme
atau setara, termasuk penggalian,
penimbunan, pemasangan di plafond
& semua aksesorisnya -
1 Dari KWH meter PLN ke SDP 1 - NYY
4x70mm2 12.00 Mtr' 340,000.00 34,000.00 4,488,000.00
2 Dari SDP 1 ke PP. Lantai 2 - NYY
4x10mm2 + NYA 10 mm 20.00 Mtr' 68,000.00 6,800.00 1,496,000.00
3 Dari SDP 1 ke PP. Lantai 3 - NYY
4x10mm2 + NYA 10 mm 25.00 Mtr' 68,000.00 6,800.00 1,870,000.00
4 Dari SDP 1 ke PP. Lantai 4 - NYY
4x10mm2 + NYA 10 mm 35.00 Mtr' 68,000.00 6,800.00 2,618,000.00
5 Dari SDP 1 ke PP. Lift - FRC 4x6mm2
+ NYA 6 mm 35.00 Mtr' 60,480.00 6,048.00 2,328,480.00
6 Dari SDP 1 ke WJB ponds Pump -
NYY 3x4mm 15.00 Mtr' 26,000.00 2,600.00 429,000.00
7 Dari SDP 1 ke Pompa air bersih - NYY
3x4mm 20.00 Mtr' 26,000.00 2,600.00 572,000.00
Sub Total 6.2= - 13,801,480.00
6.3 6.3 INSTALLASI LAMPU, STOP KONTAK, FAN -
Pengadaan dan pemasangan titik
lampu, stop kontak, titik AC &fan,
termasuk semua aksesorisnya -
6.3.1 6.3.1 Lantai 1 -
1 Kabel installasi titik lampu. NYM
3x2.5 mm2 in HIC Clipsal 20 mm. 91.00 Point 220,000.00
22,000.00 22,022,000.00
2 GPO cable installation. NYM 3x2.5
mm2 in HIC Clipsal 20 mm. 40.00 Point 309,600.00
30,960.00 13,622,400.00
3 Exhaust cable installation. NYM 3x2.5
mm2 in HIC Clipsal 20 mm. 1.00 Point 309,600.00
30,960.00 340,560.00
4 Air conditioning Installation, NYM
Point 309,600.00
3x2,5 Sqmm in HIC Clipsal 20mm 11.00 30,960.00 3,746,160.00
5 Lighting fixture, recesed down light
Unit 36,480.00
LED 8w/220v ex. Philips 87.00 3,648.00 3,491,136.00
6 Lighting fixture, wall light LED
8w/220v ex. Philips 2.00 Unit 36,480.00 3,648.00 80,256.00
7 Lighting fixture, outdoor wall light
LED 8w/220v ex. Philips 19.00 Unit 36,480.00 3,648.00 762,432.00
8 Lighting fixture, spot light LED
8w/220v ex. Philips 2.00 Unit 36,480.00 3,648.00 80,256.00
9 Single GPO Shuko type, 10 Amp; ex.
Vivace 40.00 nos 26,000.00 2,600.00 1,144,000.00
10 SSO switch, ex. Vivace 11.00 nos 52,000.00 5,200.00 629,200.00
11 One Way One Gang / Single Switch,
ex; vivace 6.00 nos 14,400.00 1,440.00 95,040.00
12 One Way two Gang / double Switch,
ex; vivace 14.00 nos 20,000.00 2,000.00 308,000.00
13 Intermediete switch/ 4way, ex;
vivace 2.00 nos 29,200.00 2,920.00 64,240.00
14 Exhaust fan cap. 80 cmh, ex. KDK to
include exhaust pipe pvc aw dia
4inch & exhaust grill diameter 1.00 unit 380,000.00 38,000.00 418,000.00
Sub Total 6.3.1 = - 46,803,680.00
6.3.2 6.3.2 Lantai 2 -
1 Kabel installasi titik lampu. NYM
3x2.5 mm2 in HIC Clipsal 20 mm. 95.00 Point
220,000.00 22,000.00 22,990,000.00
2 GPO cable installation. NYM 3x2.5
mm2 in HIC Clipsal 20 mm. 27.00 Point 309,600.00 30,960.00 9,195,120.00
3 Exhaust cable installation. NYM 3x2.5
mm2 in HIC Clipsal 20 mm. 1.00 Point 309,600.00 30,960.00 340,560.00
4 Air conditioning Installation, NYM
3x2,5 Sqmm in HIC Clipsal 20mm 11.00 Point 309,600.00 30,960.00 3,746,160.00
5 Lighting fixture, recesed down light
LED 8w/220v ex. Philips 93.00 Unit 36,480.00 3,648.00 3,731,904.00
6 Lighting fixture, wall light LED
8w/220v ex. Philips 2.00 Unit 36,480.00 3,648.00 80,256.00
7 Single GPO Shuko type, 13 - 16 Amp;
ex. Vivace
Single GPO Shuko type, 13 - 16 Amp; 27.00 nos 26,000.00 2,600.00 772,200.00
8 ex. Vivace (di plafond u/ lcd
projector) 6.00 nos 25,600 2,560.00 168,960.00
9 SSO switch, ex. Vivace 11.00 nos 52,000.00 5,200.00 629,200.00
10 One Way One Gang / Single Switch,
ex; vivace 9.00 nos 14,400.00 1,440.00 142,560.00
11 One Way One Gang / Single Switch,
ex; vivace (utk stop kontak projector) 6.00 nos 14,400.00 1,440.00 95,040.00
12 One Way two Gang / double Switch,
ex; vivace 17.00 nos 20,000.00 2,000.00 374,000.00
13 Intermediete switch/ 4way, ex; 2.00 nos 29,200.00 2,920.00 64,240.00
vivace fan cap. 80 cmh, ex. KDK to
14 Exhaust
include exhaust pipe pvc aw dia
4inch & exhaust grill dia 150x150mm 1.00 unit 380,000.00 38,000.00 418,000.00
Sub Total 6.3.2 = - 42,748,200.00
6.3.3 6.3.3 Lantai 3 -
Kabel installasi titik lampu. NYM
1 3x2.5 mm2 in HIC Clipsal 20 mm. 93.00 Point
220,000.00 22,000.00 22,506,000.00
GPO cable installation. NYM 3x2.5
2
mm2 in HIC Clipsal 20 mm. 21.00 Point 309,600.00 30,960.00 7,151,760.00
Exhaust cable installation. NYM 3x2.5
3 mm2 in HIC Clipsal 20 mm. 1.00 Point 309,600.00 30,960.00 340,560.00
4 Air conditioning Installation, NYM
3x2,5 Sqmm in HIC Clipsal 20mm 9.00 Point 309,600.00 30,960.00 3,065,040.00
5 Lighting fixture, recesed down light
LED 8w/220v ex. Philips 91.00 Unit 36,480.00 3,648.00 3,651,648.00
Lighting fixture, wall light LED
6
8w/220v ex. Philips 2.00 Unit 36,480.00 3,648.00 80,256.00
7 Single GPO Shuko type, 13 - 16 Amp;
ex. Vivace 40.00 nos 26,000.00 2,600.00 1,144,000.00
8 SSO switch, ex. Vivace 9.00 nos 52,000.00 5,200.00 514,800.00
9 One Way One Gang / Single Switch,
ex; vivace 5.00 nos 14,400.00 1,440.00 79,200.00
10 One Way two Gang / double Switch,
ex; vivace 14.00 nos 20,000.00 2,000.00 308,000.00
11 Intermediete switch/ 4way, ex;
vivace 2.00 nos 29,200.00 2,920.00 64,240.00
12 Exhaust fan cap. 80 cmh, ex. KDK to
include exhaust pipe pvc aw dia
4inch & exhaust grill dia 150x150mm 1.00 unit 380,000.00 38,000.00 418,000.00
Sub Total 6.3.3= - 39,323,504.00
6.3.4 6.3.4 Lantai 4 -
1 Kabel installasi titik lampu. NYM
3x2.5 mm2 in HIC Clipsal 20 mm. 91.00 Point 220,000.00 22,000.00 22,022,000.00
2 GPO cable installation. NYM 3x2.5
mm2 in HIC Clipsal 20 mm. 40.00 Point 309,600.00 30,960.00 13,622,400.00
3 Exhaust cable installation. NYM 3x2.5
mm2 in HIC Clipsal 20 mm. 1.00 Point 309,600.00 30,960.00 340,560.00
4 Air conditioning Installation, NYM
3x2,5 Sqmm in HIC Clipsal 20mm 11.00 Point 309,600.00 30,960.00 3,746,160.00
5 Lighting fixture, recesed down light
LED 8w/220v ex. Philips 87.00 Unit 36,480.00 3,648.00 3,491,136.00
Lighting fixture, wall light LED
6
8w/220v ex. Philips 2.00 Unit 36,480.00 3,648.00 80,256.00
7 Single GPO Shuko type, 13 - 16 Amp;
ex. Vivace 40.00 nos 26,000.00 2,600.00 1,144,000.00
8 Single GPO Shuko type, 13 - 16 Amp;
ex. Vivace (di plafond u/ lcd 6.00 nos 14,400.00 1,440.00 95,040.00
9 SSO switch, ex. Vivace 11.00 nos 52,000.00 5,200.00 629,200.00
10 One Way One Gang / Single Switch,
ex; vivace 6.00 nos 14,400.00 1,440.00 95,040.00
11 One Way One Gang / Single Switch,
ex; vivace 6.00 nos 14,400.00 1,440.00 95,040.00
12 One Way two Gang / double Switch,
ex; vivace 14.00 nos 20,000.00 2,000.00 308,000.00
13 Intermediete switch/ 4way, ex; 2.00 nos 29,200.00 2,920.00 64,240.00
14 vivace
Exhaust fan cap. 80 cmh, ex. KDK to
include exhaust pipe pvc aw dia
4inch & exhaust grill dia 150x150mm 1.00 unit 380,000.00 38,000.00 418,000.00
Sub Total 6.3.4= - 46,151,072.00
6.3.5 6.3.5 Lantai Atap -
1 Kabel installasi titik lampu. NYM
3x2.5 mm2 in HIC Clipsal 20 mm. 2.00
Point 220,000.00 22,000.00 484,000.00
2 Lighting fixture, wall light LED
8w/220v ex. Philips 2.00 Unit 36,480.00 3,648.00 80,256.00
3 One Way One Gang / Single Switch,
1.00 nos
ex; vivace 14,400.00 1,440.00 15,840.00
Sub Total 6.3.5= 580,096.00

Sub Total 6.3 = 175,606,552.00

Jumlah Total 6 - Pekerjaan Installasi Elektrikal = 353,739,067.00


RENCANA ANGGARAN BIAYA

PROYEK : PEMBANGUNAN GEDUNG BARU FAKULTAS KELAUTAN DAN PERIKANAN UNUD


LOKASI : BUKIT JIMBARAN, BADUNG
TA. : 2022

HARGA SATUAN PPN. 10% JUMLAH HARGA


NO URAIAN PEKERJAAN VOLUME SAT.
(Rp.) (Rp.) (Rp.)
8. PEKERJAAN INSTALLASI PENAGKAL PETIR
1 Lightning Protection Head; Kurn R-80,
80mtr radius proteksi 1.00 Unit 3,600,000.00 360,000.00 3,960,000.00
2 Lightning Pole GIP Medium Dia. 2" 3 mtrs 1.00 Unit 2,400,000.00 240,000.00 2,640,000.00
3 Down Conductor NYY 70 Sqmm 35.00 Mtr' 280,000.00 28,000.00 10,780,000.00
4 Lightning grounding system max. 2 Ohms. 1.00 lot 3,200,000.00 320,000.00 3,520,000.00
5 Control box 30x30 cm c/w junction 1.00 Nos
terminal. 960,000.00 96,000.00 1,056,000.00
6 Testing & Commisioning 1.00 ls 311,850.00 31,185.00 343,035.00
Jumlah Total 8- Pekerjaan Installasi Penangkal Petir 22,299,035.00
RENCANA ANGGARAN BIAYA

PROYEK : PEMBANGUNAN GEDUNG BARU FAKULTAS KELAUTAN DAN PERIKANAN UNUD


LOKASI : BUKIT JIMBARAN, BADUNG
TA. : 2022

HARGA SATUAN JUMLAH HARGA


NO URAIAN PEKERJAAN VOLUME SAT. PPN. 10% (Rp.)
(Rp.) (Rp.)
10. PEKERJAAN INSTALASI FIRE ALARM & APAR
Pengadaan & Pemasangan smoke
detector, heat detector & APAR
lengkap dengan aksesoris lainnya
untuk pemasangan keadaan normal
10.1 10.1 Lantai 1
1 Smooke detector tipe battery operated
ex. hoseki 25.00 unit 400,000.00 40,000.00 11,000,000.00
2 Heat detector tipe battery operated ex.
hoseki 1.00 unit 360,000.00 36,000.00 396,000.00
3 Fire extinguisher 5kg, tipe dry powder
ex. Gunebo 2.00 unit 2,800,000.00 280,000.00 6,160,000.00
Sub Total 10.1= - 17,556,000.00
10.2 10.2 Lantai 2 -
1 Smooke detector tipe battery operated
ex. hoseki 25.00 unit 400,000.00 40,000.00 11,000,000.00
2 Fire extinguisher 5kg, tipe dry powder
ex. Gunebo 2.00 unit 2,800,000.00 280,000.00 6,160,000.00
Sub Total 10.2= - 17,160,000.00
10.3 10.3 Lantai 3 -
1 Smooke detector tipe battery operated
ex. hoseki
Fire extinguisher 5kg, tipe dry powder 25.00 unit 400,000.00 40,000.00 11,000,000.00
2 ex. Gunebo 2.00 unit 2,800,000.00 280,000.00 6,160,000.00
Sub Total 10.3= - 17,160,000.00
10.4 10.4 Lantai 4 -
1 Smooke detector tipe battery operated
ex. hoseki 23.00 unit 400,000.00 40,000.00 10,120,000.00
2 Fire extinguisher 5kg, tipe dry powder
ex. Gunebo 2.00 unit 2,800,000.00 280,000.00 6,160,000.00
Sub Total 10.4= - 16,280,000.00
Testing & Commisioning 1.00 ls 311,850.00 31,185.00 343,035.00

Jumlah Total 10 - Pekerjaan Fire Alarm & APAR = 68,499,035.00

Anda mungkin juga menyukai