RENCANA ANGGARAN BIAYA

PEKERJAAN PERENCANAAN MCK KELURAHAN BURANGRANG DALAM

TAHUN ANGGARAN 2019

NO URAIAN PEKERJAAN VOLUME SAT HARGA SATUAN (Rp) SUB JUMLAH HARGA (Rp)

a b c d f g = (c x f)

I. PEKERJAAN PERSIAPAN
1 Dokuemntasi & Asbuild Drawing 1.00 ls 3,000,000.00 3,000,000.00
2 Pengukuran Ulang 1.00 ls 750,000.00 750,000.00
JUMLAH I.PEKERJAAN PERSIAPAN 3,750,000.00

II. PEKERJAAN MCK

II.1 Pek. WC RT 0.3/RW 0.3
1 Pek. Bongkaran (Pas. Bata Eksisting & Atap) 1.81 m3 142,300.00 257,989.90
2 Pek. Buangan Tanah 1.81 m3 85,000.00 154,105.00
3 Pek. Pondasi Batu kali 1Pc : 5 Ps 3.28 m3 921,700.00 3,026,125.44
4 Pek. Sloof 15/20 -
- Bekisting 3.46 m2 136,500.00 471,744.00
- Besi u 24 37.55 kg 12,200.00 458,086.33
- Beton K 175 0.26 m3 829,100.00 214,902.72
5 Pek. Kolom 15/15 -
- Bekisting 3.06 m2 203,800.00 623,628.00
- Besi u 24 41.95 kg 12,200.00 511,783.17
- Beton K 175 0.23 m3 829,100.00 188,786.07
6 Pek. Ring balok 15/20 -
- Bekisting 3.46 m2 205,600.00 710,553.60
- Besi u 24 37.55 kg 12,200.00 458,086.33
- Beton K 175 0.26 m3 829,100.00 214,902.72
7 Pek. Pasangan 1/2 bata 1 Pc : 5PS 16.03 m2 137,500.00 2,204,400.00
8 Pek. Plesteran tebal 2 cm 10.50 m2 105,000.00 1,102,500.00
9 Pek. Acian 10.50 m2 48,800.00 512,400.00
10 Pek. Pasang Kramik Dinding 20x20 cm 24.00 m2 243,700.00 5,848,800.00
11 Pek. Pasang Kramik lantai 20x20 cm 9.00 m2 143,400.00 1,289,883.00
12 Pek. Pasang Rangka Atap Baja Ringan 11.33 m2 199,200.00 2,256,936.00
13 Pek. Pasang penutup Atap Spandek 11.33 m2 111,300.00 1,261,029.00
14 Pek.. Pasang listplank GRC 15.00 m 20,000.00 300,000.00
15 Pek. Pasang Plafond gypsum 6.50 m2 190,400.00 1,237,600.00
16 Pek. Pengecatan dinding 10.99 m2 29,100.00 319,939.95
17 Pek. Pengecatan plafond 6.50 m2 31,100.00 202,150.00
18 Pek. Pasang Kloset Jongkok 3.00 bh 908,400.00 2,725,200.00
19 Pek. Pasang Kran dinding 4.00 bh 79,600.00 318,400.00
20 Pek. Pasang Floor Drain 3.00 bh 114,700.00 344,100.00
21 Pek. Pasang bak Fiber 3.00 bh 450,000.00 1,350,000.00
22 Pek. Pasang Pintu kamar mandi PVC 3.00 bh 750,000.00 2,250,000.00
23 Pek. Pasang Pipa PVC dia 1/2 " 10.00 m 34,140.00 341,400.00
24 Pek. Pasang Pipa PVC dia 3 " 10.00 m 82,240.00 822,400.00
25 Pek. Pasang Pipa PVC dia 4 " 10.00 m 98,700.00 987,000.00
26 Pek. Pasang Instalasi Titik lampu 6.00 ttk 131,890.00 791,340.00
27 Pek lampu led 5 watt 3.00 ttk 75,000.00 225,000.00
28 Pek. Saklar tunggal 3.00 ttk 56,750.00 170,250.00
Jumlah II.2 Pek. WC RT 0.3/RW 0.3 34,151,421.23
II.2 Pek. WC RT 0.2/RW 0.3
1 Pek. Bongkaran (Pas. Bata Eksisting & Atap) 0.35 m3 142,300.00 49,349.64
2 Pek. Buangan Tanah 0.35 m3 85,000.00 29,478.00
4 Pek. Kolom 15/15 - -
- Bekisting 1.62 m2 203,800.00 330,156.00
- Besi u 24 22.82 kg 12,200.00 278,452.80
- Beton K 175 0.12 m3 829,100.00 100,735.65
6 Pek. Ring balok 15/20 - -
- Bekisting 2.64 m2 205,600.00 542,784.00
- Besi u 24 28.47 kg 12,200.00 347,363.28
- Beton K 175 0.20 m3 829,100.00 164,161.80
7 Pek. Pasangan 1/2 bata 1 Pc : 5PS 8.58 m2 137,500.00 1,179,750.00
8 Pek. Plesteran tebal 2 cm 14.52 m2 105,000.00 1,524,600.00
9 Pek. Acian 14.52 m2 48,800.00 708,576.00
10 Pek. Pasang Kramik Dinding 20x20 cm 9.28 m2 243,700.00 2,261,536.00
11 Pek. Pasang Kramik lantai 20x20 cm 5.93 m2 143,400.00 850,362.00
12 Pek. Pasang Rangka Atap Baja Ringan 5.70 m2 199,200.00 1,134,942.00
13 Pek. Pasang penutup Atap Spandek 5.70 m2 111,300.00 634,131.75
14 Pek.. Pasang listplank GRC 7.45 m 20,000.00 149,000.00
15 Pek. Pasang Plafond gypsum 2.70 m2 190,400.00 514,080.00
16 Pek. Pengecatan dinding 14.52 m2 29,100.00 422,532.00
17 Pek. Pengecatan plafond 2.70 m2 31,100.00 83,970.00
18 Pek. Pasang Kloset Jongkok 1.00 bh 908,400.00 908,400.00
19 Pek. Pasang Kran dinding 2.00 bh 79,600.00 159,200.00
20 Pek. Pasang Floor Drain 2.00 bh 114,700.00 229,400.00
21 Pek. Pasang bak Fiber 1.00 bh 450,000.00 450,000.00
22 Pek. Pasang Pintu kamar mandi PVC 1.00 bh 750,000.00 750,000.00
23 Pek. Pasang Pipa PVC dia 1/2 " 7.50 m 34,140.00 256,050.00
24 Pek. Pasang Pipa PVC dia 3 " 7.50 m 82,240.00 616,800.00
25 Pek. Pasang Pipa PVC dia 4 " 7.50 m 98,700.00 740,250.00
26 Pek. Pasang Instalasi Titik lampu 2.00 ttk 131,890.00 263,780.00
27 Pek lampu led 5 watt 1.00 ttk 75,000.00 75,000.00
28 Pek. Saklar tunggal 1.00 ttk 56,750.00 56,750.00
Jumlah II.2 Pek. WC RT 0.3/RW 0.3 15,811,590.92
II.3 Pek. WC RT 0.5/RW 0.3
1 Pek. Bongkaran (Pas. Bata Eksisting & Atap) 0.11 m3 75,000.00 8,400.00
2 Pek. Buangan Tanah 0.11 m3 56,750.00 6,356.00
4 Pek. Kolom 15/15 - -
- Bekisting 1.62 m2 203,800.00 330,156.00
- Besi u 24 22.82 kg 12,200.00 278,452.80
- Beton K 175 0.12 m3 829,100.00 100,735.65
6 Pek. Ring balok 15/20 - -
- Bekisting 2.40 m2 205,600.00 493,440.00
- Besi u 24 25.88 kg 12,200.00 315,784.80
- Beton K 175 0.18 m3 829,100.00 149,238.00
7 Pek. Pasangan 1/2 bata 1 Pc : 5PS 7.80 m2 137,500.00 1,072,500.00
8 Pek. Plesteran tebal 2 cm 9.44 m2 105,000.00 991,200.00
9 Pek. Acian 9.44 m2 48,800.00 460,672.00
10 Pek. Pasang Kramik Dinding 20x20 cm 8.00 m2 243,700.00 1,949,600.00
11 Pek. Pasang Kramik lantai 20x20 cm 4.60 m2 143,400.00 659,640.00
12 Pek. Pasang Rangka Atap Baja Ringan 4.93 m2 199,200.00 981,717.36
13 Pek. Pasang penutup Atap Spandek 4.93 m2 111,300.00 548,519.79
14 Pek.. Pasang listplank GRC 6.55 m 20,000.00 131,000.00
15 Pek. Pasang Plafond gypsum 2.10 m2 190,400.00 399,840.00
16 Pek. Pengecatan dinding 9.44 m2 29,100.00 274,704.00
17 Pek. Pengecatan plafond 2.10 m2 31,100.00 65,310.00
18 Pek. Pasang Kloset Jongkok 1.00 bh 908,400.00 908,400.00
19 Pek. Pasang Kran dinding 2.00 bh 79,600.00 159,200.00
20 Pek. Pasang Floor Drain 2.00 bh 114,700.00 229,400.00
21 Pek. Pasang bak Fiber 1.00 bh 450,000.00 450,000.00
22 Pek. Pasang Pintu kamar mandi PVC 1.00 bh 750,000.00 750,000.00
23 Pek. Pasang Pipa PVC dia 1/2 " 7.50 m 34,140.00 256,050.00
24 Pek. Pasang Pipa PVC dia 3 " 7.50 m 82,240.00 616,800.00
25 Pek. Pasang Pipa PVC dia 4 " 7.50 m 98,700.00 740,250.00
26 Pek. Pasang Instalasi Titik lampu 2.00 ttk 131,890.00 263,780.00
27 Pek lampu led 5 watt 1.00 ttk 75,000.00 75,000.00
28 Pek. Saklar tunggal 1.00 ttk 56,750.00 56,750.00
Jumlah II.3 Pek. WC RT 0.5/RW 0.3 13,722,896.40
II.4 Pek. WC RT 0.5/RW 0.1
1 Pek. Bongkaran (Pas. Bata Eksisting & Atap) 0.79 m3 75,000.00 59,062.50
2 Pek. Buangan Tanah 0.79 m3 56,750.00 44,690.63
4 Pek. Kolom 15/15 - -
- Bekisting 3.24 m2 203,800.00 660,312.00
- Besi u 24 45.65 kg 12,200.00 556,905.60
- Beton K 175 0.24 m3 829,100.00 201,471.30
6 Pek. Ring balok 15/20 - -
- Bekisting 4.80 m2 205,600.00 986,880.00
- Besi u 24 51.77 kg 12,200.00 631,569.60
- Beton K 175 0.36 m3 829,100.00 298,476.00
7 Pek. Pasangan 1/2 bata 1 Pc : 5PS 11.60 m2 137,500.00 1,595,000.00
8 Pek. Plesteran tebal 2 cm 11.42 m2 105,000.00 1,199,100.00
9 Pek. Acian 11.42 m2 48,800.00 557,296.00
10 Pek. Pasang Kramik Dinding 20x20 cm 18.72 m2 243,700.00 4,562,064.00
11 Pek. Pasang Kramik lantai 20x20 cm 7.24 m2 143,400.00 1,038,216.00
12 Pek. Pasang Rangka Atap Baja Ringan 15.75 m2 199,200.00 3,137,400.00
13 Pek. Pasang penutup Atap Spandek 15.75 m2 111,300.00 1,752,975.00
14 Pek.. Pasang listplank GRC 11.30 m 20,000.00 226,000.00
15 Pek. Pasang Plafond gypsum 4.48 m2 190,400.00 852,992.00
16 Pek. Pengecatan dinding 11.42 m2 29,100.00 332,322.00
17 Pek. Pengecatan plafond 4.48 m2 31,100.00 139,328.00
18 Pek. Pasang Kloset Jongkok 2.00 bh 908,400.00 1,816,800.00
19 Pek. Pasang Kran dinding 3.00 bh 79,600.00 238,800.00
20 Pek. Pasang Floor Drain 3.00 bh 114,700.00 344,100.00
21 Pek. Pasang bak Fiber 2.00 bh 450,000.00 900,000.00
22 Pek. Pasang Pintu kamar mandi PVC 2.00 bh 750,000.00 1,500,000.00
23 Pek. Pasang Pipa PVC dia 1/2 " 10.00 m 34,140.00 341,400.00
24 Pek. Pasang Pipa PVC dia 3 " 10.00 m 82,240.00 822,400.00
25 Pek. Pasang Pipa PVC dia 4 " 10.00 m 98,700.00 987,000.00
26 Pek. Pasang Instalasi Titik lampu 4.00 ttk 131,890.00 527,560.00
27 Pek lampu led 5 watt 2.00 ttk 75,000.00 150,000.00
28 Pek. Saklar tunggal 2.00 ttk 56,750.00 113,500.00
Jumlah II.2 Pek. WC RT 0.4/RW 0.1 26,573,620.63
Jumlah Total Pekerjaan MCK 90,259,529.18

REKAPITULASI TOTAL
PEKERJAAN PERENCANAAN MCK KELURAHAN BURANGRANG DALAM
TAHUN ANGGARAN 2019

NO URAIAN PEKERJAAN JUMLAH HARGA

A B C

I PEKERJAAN PERSIAPAN 3,750,000.00

II PEKERJAAN MCK 90,259,529.18

94,009,529.18
9,400,952.92
103,410,482.09
103,410,000.00

Terbilang :