RENCANA ANGGARAN BIAYA

PEMBANGUNAN RUANG MESIN POMPA DAN BALANCING TANK

PROJECT : PEMBANGUNAN RUANG MESIN DAN BALANCING TANK KOLAM ARUS DAN KOLAM ANAK
LOKASI : DESA KADU JAYA
UPDATE : NOVEMBER 2023

NO URAIAN PEKERJAAN QTY VOLUME HARGA SATUAN (Rp.) JUMLAH HARGA (Rp.)

A PEKERJAAN PERSIAPAN
A.1 Pembersihan dan pengukuran 1 ls Rp 3,000,000 Rp 3,000,000
A.2 Peralatan 1 ls Rp 2,500,000 Rp 2,500,000
A.3 Pek. Bowplank 95 m2 Rp 55,000 Rp 5,225,000
Rp 10,725,000
B PEKERJAAN TANAH DAN PONDASI
B.1 Galian tanah ruang balancing tank 7.8m x 6.7m, t = 4m 209.4 M3 Rp 220,000 Rp 46,068,000
B.2 Galian tanah ruang Mesin 4.5m x 4.5m, t = 4m 81 M3 Rp 220,000 Rp 17,820,000
B.3 Galian pondasi ceker ayam 40cm x 40cm 10 Titik Rp 185,000 Rp 1,850,000
B.4 Pek. Pengecoran Pondasi 10 Titik Rp 160,000 Rp 1,600,000
Rp 67,338,000
C PEKERJAAN SlOOF DAN DINDING
C.1 Pek. Pasangan Sloof 98.5 M Rp 180,000 Rp 17,730,000
C.2 Pek. Pasangan dinding hebel 50 M2 Rp 110,000 Rp 5,500,000
C.3 Besi behel ø10mm 92 Btg Rp 65,000 Rp 5,980,000
C.4 Besi behel ø6mm 38 Btg Rp 47,000 Rp 1,786,000
C.5 Ring ø6mm 10x15 155 Pcs Rp 15,000 Rp 2,325,000
C.6 Semen 257 Zak Rp 75,000 Rp 19,275,000
C.7 Batu split 3/4 11 M3 Rp 300,000 Rp 3,300,000
C.8 Pasir 8 M3 Rp 400,000 Rp 3,200,000
C.9 Waterproofing sika top 107 13 Set Rp 455,000 Rp 5,915,000
C.10 Hebel ACC 10cm 28 M3 Rp 450,000 Rp 12,600,000
C.11 Perekat Hebel 15 Zak Rp 100,000 Rp 1,500,000
C.12 Pengeras Beton @5kg 45 Pcs Rp 175,000 Rp 7,875,000
Rp 86,986,000
D PEKERJAAN LANTAI
D.1 Pek. Lantai kerja 75.2 M2 Rp 210,000 Rp 15,792,000
D.2 Pek. Dak lantai 75.2 M2 Rp 210,000 Rp 15,792,000
D.3 Wiremesh m6 32 Lbr Rp 795,000 Rp 25,440,000
D.4 Waterproofing sika top 107 11 Set Rp 455,000 Rp 5,005,000
D.5 Semen 314 Zak Rp 75,000 Rp 23,550,000
D.6 Pasir 12.7 M3 Rp 400,000 Rp 5,080,000
D.7 Batu split 18.3 M3 Rp 300,000 Rp 5,490,000
D.8 Pengeras Beton @5kg 77 Pcs Rp 175,000 Rp 13,475,000
D.9 Pek. Dak lantai 75.2 M2 Rp 220,000 Rp 16,544,000
D.10 Bondek 0.75 14 Lbr Rp 587,000 Rp 8,218,000
Rp 96,149,000
E PEKERJAAN KERAMIK
E.1 Pek. Pasangan keramik lantai 84 M2 Rp 135,000 Rp 11,340,000
E.2 Pek. Pasangan keramik Dinding 50 M2 Rp 135,000 Rp 6,750,000
E.3 Keramik Lantai 50 x 50 79 Dus Rp 75,000 Rp 5,925,000
E.4 Keramik dinding 25 x 40 52 Dus Rp 60,000 Rp 3,120,000
E.5 Semen nat keramik 38 Pcs Rp 45,000 Rp 1,710,000
Rp 24,015,000
 F PEKERJAAN MEP
F.1 Pek. Pasangan pompa kolam renang 1 Lot Rp 5,500,000 Rp 5,500,000
F.2 Pek. Pasangan sand filter 1 Lot Rp 5,000,000 Rp 5,000,000
F.3 Pek. Elelctrical 1 Lot Rp 7,000,000 Rp 7,000,000
F.4 MCB 20A 1 Unit Rp 455,000 Rp 455,000
F.5 MCB 16A 1 Unit Rp 455,000 Rp 455,000
F.6 MCB 10A 1 Unit Rp 455,000 Rp 455,000
F.7 Saklar 1 Unit Rp 145,000 Rp 145,000
F.8 Stop Kontak 1 Unit Rp 145,000 Rp 145,000
F.9 Box MCB 4 Group outbow 1 Unit Rp 325,000 Rp 325,000
F.10 Lampu+ Kap lampu 4 Set Rp 850,000 Rp 3,400,000
F.11 Kabel instalasi R.Pompa 1 Set Rp 2,250,000 Rp 2,250,000
Rp 25,130,000
G PEKERJAAN LAIN - LAIN
G.1 Pek. Pembuatan pintu manhole R. balancing tank 1 lot Rp 1,500,000 Rp 1,500,000
G.2 Pek. Pembuatan pintu manhole R. Pompa 1 Lot Rp 1,500,000 Rp 1,500,000
G.3 Plat bordes 120cm x 240cm x 6mm 2 Lbr Rp 4,350,000 Rp 8,700,000
G.4 Besi siku 50cm x 50cm x 5mm 4 Btg Rp 365,000 Rp 1,460,000
Rp 13,160,000
JUMLAH TOTAL Rp 323,503,000
PEMBULATAN Rp 323,500,000
*) Harga satuan sudah termasuk PPN
Terbilang : Tiga Ratus Dua Puluh Tiga Juta Lima Ratus Ribu Rupiah