RENCANA ANGGARAN BIAYA ( RAB )

PEKERJAAN : PEMBANGUNAN PJU PERTIGAAN DALAM KOTA AMBON

HARGA JUMLAH
NO. URAIAN PEKERJAAN SATUAN VOLUME SATUAN HARGA
(Rp.) (Rp.)
A. PEKERJAAN PERSIAPAN
1 Pengukuran Kembali (Steak Out) Ls 1.00 3,000,000.00 3,000,000.00
2 Dokumentasi dan Pelaporan Ls 1.00 3,750,000.00 3,750,000.00
3 Pembersihan Awal dan Akhir Ls 1.00 3,000,000.00 3,000,000.00
4 Penyelenggaraan K3 Ls 1.00 4,000,000.00 4,000,000.00
5 Papan Nama Proyek Ls 1.00 350,000.00 350,000.00
Jumlah 14,100,000.00
B. PEKERJAAN PENGADAAN MATERIAL UTAMA
1 Tiang Lampu Sorot Hexagonal 3 Lampu, 15 M Bh 5.00 31,625,000.00 158,125,000.00
2 LED TALLED SAMSUNG 200 W Bh 30.00 10,120,000.00 303,600,000.00
3 Kabel NYFGbY 4 x 4 mm2 Bh 75.00 85,330.00 6,399,750.00
4 Kabel NYM 4 x 1,5 mm M 50.00 15,065.00 753,250.00
5 Kabel Twisted 2 x 16 mm M 215.00 21,706.25 4,666,843.75
6 Service Wedge Clam 16 mm Bh 10.00 18,515.00 185,150.00
7 Pengadaan Panel Kontrol + armature
- Box Panel Outdoor uk. 40 x 60 cm Bh 5.00 1,144,250.00 5,721,250.00
- Magnetic Contactor 50 A Bh 5.00 997,280.00 4,986,400.00
- Timer Switch (Panasonic) TB 388 24H 100-250V AC/50 Hz Bh 5.00 805,575.00 4,027,875.00
- MCB 10 A (1 P) Bh 5.00 120,865.00 604,325.00
- MCB 4 A (1 P) Bh 15.00 96,715.00 1,450,725.00
- Pipa PVC dia 1 1/2" Staf 7.50 103,500.00 776,250.00
- Pipa PVC dia 1 1/4" Staf 10.00 80,500.00 805,000.00
- Knee PVC dia 1 1/2" Bh 10.00 12,190.00 121,900.00
- Knee PVC dia 1 1/4" Bh 10.00 10,465.00 104,650.00
- Gembok Bh 5.00 17,365.00 86,825.00
- accessoris Ls 5.00 700,000.00 3,500,000.00
- Beugel 3" Bh 2.00 57,615.00 115,230.00
- Stainless Steel Strip M 5.00 80,615.00 403,075.00
- Yokes/Stoping Buckle Bh 10.00 5,865.00 58,650.00
8 Mobilisasi (Mantage) Ls 1.00 7,500,000.00 7,500,000.00
Jumlah 503,992,148.75
C. PEKERJAAN KONSTRUKSI
1 Pek. Pembongkaran Trotoar M3 0.32 833,721.25 266,790.80
2 Pek. Galian Tanah (Pondasi Tiang & Kabel) M3 4.80 91,281.25 438,150.00
3 Urugan Kembali Bekas Galian M3 1.13 67,562.50 76,007.81
4 Pasangan Batu Kosong Pondasi Box Panel M3 0.32 708,805.95 226,817.90
5 Pek. Pondasi Tiang 70 x 70 x 180 cm
- Beton 70 x 70 x 180 cm, f'c 19,3 Mpa M3 4.41 1,487,478.26 6,559,779.13
- Tulangan U 24 Polos Kg 186.54 21,540.06 4,018,161.49
- Begisting M3 0.50 272,998.50 137,591.24
6 Pek. Pondasi Box Panel 70 x 60 x 110 cm
- Beton 70 x 60 x 110 cm, f'c 19,3 Mpa M3 2.31 1,487,478.26 3,436,074.78
- Tulangan U 24 Polos Kg 51.28 21,540.06 1,104,675.85
- Begisting M3 0.23 272,998.50 63,881.65
7 Perbaikan Bekas Bongkaran Trotoar (Rabat Beton) M3 1.00 1,182,983.29 1,182,983.29
8 Material Bantu Ls 1.00 1,500,000.00 1,500,000.00
Jumlah 19,010,913.95
 HARGA JUMLAH
NO. URAIAN PEKERJAAN SATUAN VOLUME SATUAN HARGA
(Rp.) (Rp.)
D. PEKERJAAN PEMASANGAN
1 Pemasangan Tiang Lampu Sorot Hexagonal 3 Lampu, 15 M Unit 5.00 2,013,362.50 10,066,812.50
2 Pemasangan armatur LED TALLED SAMSUNG 200 W Bh 15.00 111,860.50 1,677,907.50
3 Pemasangan Twisted 2 x 16 mm M 215.00 25,415.00 5,464,225.00
4 Pasang Box Panel + Armature Unit 5.00 445,239.75 2,226,198.75
5 Mobilisasi (Mantage) Ls 1.00 750,000.00 750,000.00
Jumlah 20,185,143.75
E. PEKERJAAN PENYAMBUNGAN DAYA BARU
1 Biaya Penyambungan Unit 3,500.00 1,200.00 4,200,000.00
2 SLO (Sertifikat Layak Operasi ) Unit 3,500.00 250.00 875,000.00
3 Uang Jaminan Listrik (UJL) Unit 3,500.00 350.00 1,225,000.00
Jumlah 6,300,000.00