Evaluasi RAB Peningkatan Penerangan Badas (14-03-2018) Fix
Evaluasi RAB Peningkatan Penerangan Badas (14-03-2018) Fix
JUMLAH HARGA
NO URAIAN
(Rp.)
JUMLAH 1,018,009,356.13
PPN 10% 101,800,935.61
TOTAL 1,119,810,291.74
PEMBULATAN 1,119,810,000.00
Direview Oleh,
SVP MANAGEMENT SYSTEM AND RISK MANAGEMENT
I PEKERJAAN PERSIAPAN
1 Administrasi, Dokumentasi, Shop Drawing dan as Built Drawing 1.00 ls 4,000,000.00 4,000,000.00 4,000,000.00 4,000,000.00
2 Listrik dan Air Kerja 1.00 ls 4,017,600.00 4,017,600.00 - -
3 Biaya Pengiriman Material (Surabaya - Badas) 1.00 ls 28,500,000.00 28,500,000.00 - -
4 Direksi Keet 1.00 ls 4,663,000.00 4,663,000.00 4,663,000.00 4,663,000.00
JUMLAH I 36,517,600.00 JUMLAH I 8,663,000.00
VI PEKERJAAN LAIN-LAIN
1 Sewa Alat 1.00 ls 31,091,666.67 31,091,666.67 - -
2 Testing and Commisioning 1.00 ls 3,000,000.00 3,000,000.00 3,000,000.00 3,000,000.00
3 Pekerjaan Pembersihan 1.00 ls 2,000,000.00 2,000,000.00 - -
JUMLAH VI 36,091,666.67 JUMLAH VI 3,000,000.00
TOTAL KESELURUHAN 1,018,009,356.13 TOTAL KESELURUHAN 925,875,962.47
PPN 10% 101,800,935.61 PPN 10% 92,587,596.25
TOTAL 1,119,810,291.74 TOTAL 1,018,463,558.72
REKAPITULASI
RENCANA ANGGARAN BIAYA
PEKERJAAN PENINGKATAN PENERANGAN
AREA PELABUHAN KAWASAN BADAS
JUMLAH HARGA
NO URAIAN
(Rp.)
JUMLAH 987,369,516.13
PPN 10% 98,736,951.61
TOTAL 1,086,106,467.74
PEMBULATAN 1,086,106,000.00
Direview Oleh,
SVP MANAGEMENT SYSTEM AND RISK MANAGEMENT
I PEKERJAAN PERSIAPAN
1 Administrasi, Dokumentasi, Shop Drawing dan as Built Drawing 1.00 ls 4,000,000.00 4,000,000.00
2 Direksi Keet 1.00 ls 4,663,000.00 4,663,000.00
JUMLAH I 8,663,000.00
VI PEKERJAAN LAIN-LAIN
1 Sewa Alat 1.00 ls 31,091,666.67 31,091,666.67
2 Testing and Commisioning 1.00 ls 3,000,000.00 3,000,000.00
JUMLAH VI 34,091,666.67
No. URAIAN PEKERJAAN SAT VOL HARGA SATUAN (Rp) JUMLAH HARGA (Rp)
Administrasi & Dokumentasi ls Rp 4,000,000.00
a Laporan Harian = lap 360 Rp 3,500.00 Rp 1,260,000.00
Jumlah/Laporan = 7 lembar
Harga per lembar = Rp 500.00
Harga per laporan harian = Rp 3,500.00
Lama Pekerjaan = 4 bulan = 120 hari
Pengandaan laporan = 3x
Volume Laporan = 360 laporan
5 PEKERJAAN GALIAN
HARGA SATUAN JUMLAH
URAIAN PEKERJAAN JUMLAH
UPAH BAHAN UPAH BAHAN
0.5000 m3 Galian Tanah Berbatu Rp 229,670.00 Rp 114,835.00 Rp 114,835.00
10.0000 buah Batu Bata Rp 1,000.00 Rp 10,000.00 Rp 10,000.00
1.0000 m3 Urugan Tanah Kembali Rp 22,240.00 Rp 22,240.00 Rp 22,240.00
JUMLAH Rp 137,075.00 Rp 10,000.00 Rp 147,075.00
14 BOX PANEL 40 X 30 X 20 CM
HARGA SATUAN JUMLAH HARGA SATUAN JUMLAH
URAIAN PEKERJAAN JUMLAH JUMLAH
UPAH BAHAN UPAH BAHAN UPAH BAHAN UPAH BAHAN
1.0000 unit Box Panel Outdoor Rp 567,000.00 Rp 567,000.00 Rp 567,000.00 Rp 940,000.00 Rp 940,000.00 Rp 940,000.00
2.0000 pcs Klem Besi Rp 65,000.00 Rp 130,000.00 Rp 130,000.00 Rp 65,000.00 Rp 130,000.00 Rp 130,000.00
1.0000 set Perakitan Panel Rp 194,500.00 Rp 194,500.00 Rp 194,500.00 Rp - Rp - Rp -
1.0000 set Pemasangan Panel Rp 199,600.00 Rp 199,600.00 Rp 199,600.00 Rp - Rp - Rp -
JUMLAH Rp 394,100.00 Rp 697,000.00 Rp 1,091,100.00 Rp - Rp 1,070,000.00 Rp 1,070,000.00
16 PEKERJAAN BEKISTING
HARGA SATUAN JUMLAH
URAIAN PEKERJAAN JUMLAH
UPAH BAHAN UPAH BAHAN
0.1000 liter Minyak Bekisting Rp 17,000.00 Rp 1,700.00 Rp 1,700.00
0.3000 kg Paku Usuk Rp 26,000.00 Rp 7,800.00 Rp 7,800.00
0.0450 m3 Kayu Meranti Rp 4,020,100.00 Rp 180,904.50 Rp 180,904.50
0.0260 OH Mandor Rp 160,000.00 Rp 4,160.00 Rp 4,160.00
0.0260 OH Kepala Tukang Rp 160,000.00 Rp 4,160.00 Rp 4,160.00
0.2600 OH Tukang kayu Rp 140,000.00 Rp 36,400.00 Rp 36,400.00
0.5200 OH Pekerja Rp 100,000.00 Rp 52,000.00 Rp 52,000.00
JUMLAH Rp 96,720.00 Rp 190,404.50 Rp 287,124.50
Rp 143,562.25
17 PEKERJAAN PONDASI TIANG HIGHMAST
HARGA SATUAN JUMLAH HARGA SATUAN JUMLAH
URAIAN PEKERJAAN JUMLAH JUMLAH
UPAH BAHAN UPAH BAHAN UPAH BAHAN UPAH BAHAN
8.800 m3 Galian tanah berbatu Rp 229,670.00 Rp 2,021,096.00 Rp 2,021,096.00 Rp 229,670.00 Rp 2,021,096.00 Rp 2,021,096.00
1.0580 m3 Urugan pasir padat, t=20cm Rp 223,600.00 Rp 236,568.80 Rp 236,568.80 Rp 223,600.00 Rp 236,568.80 Rp 236,568.80
0.5290 m3 Lantai kerja K100, t=10cm Rp 874,120.00 Rp 462,409.48 Rp 462,409.48 Rp 874,120.00 Rp 462,409.48 Rp 462,409.48
8.0000 m Bor Strouss diameter 30cm Rp 75,000.00 Rp 600,000.00 Rp 600,000.00 Rp 75,000.00 Rp 600,000.00 Rp 600,000.00
122.2750 kg Pembesian Strouss Pile (6D16 ; Ø10-100) Rp 12,500.00 Rp 1,528,437.50 Rp 1,528,437.50 Rp 12,500.00 Rp 1,528,437.50 Rp 1,528,437.50
0.5650 m3 Pengecoran Beton Strouss Pile dia. 30 cm (1pc : 1,5ps : 2kr) Rp 750,000.00 Rp 423,750.00 Rp 423,750.00 Rp 750,000.00 Rp 423,750.00 Rp 423,750.00
683.1729 kg Tulangan pondasi Rp 12,500.00 Rp 8,539,661.72 Rp 8,539,661.72 Rp 12,500.00 Rp 8,539,661.72 Rp 8,539,661.72
4.4410 m3 Beton pondasi K=300 Rp 1,218,478.68 Rp 5,411,263.84 Rp 5,411,263.84 Rp 1,218,478.68 Rp 5,411,263.84 Rp 5,411,263.84
14.0300 m2 Bekisting Rp 143,562.25 Rp 2,014,178.37 Rp 2,014,178.37 Rp 143,562.25 Rp 2,014,178.37 Rp 2,014,178.37
3.1590 m3 Urugan tanah kembali Rp 22,240.00 Rp 70,256.16 Rp 70,256.16 Rp 22,240.00 Rp 70,256.16 Rp 70,256.16
JUMLAH Rp - Rp 21,307,621.86 Rp 21,307,621.86 Rp - Rp 21,307,621.86 Rp 21,307,621.86
18 URUGAN PASIR
HARGA SATUAN JUMLAH
URAIAN PEKERJAAN JUMLAH
UPAH BAHAN UPAH BAHAN
1.2000 M3 Pasir Urug Rp 160,000.00 Rp 192,000.00 Rp 192,000.00
0.3000 OH Pekerja Rp 100,000.00 Rp 30,000.00 Rp 30,000.00
0.0100 OH Mandor Rp 160,000.00 Rp 1,600.00 Rp 1,600.00
JUMLAH Rp 31,600.00 Rp 192,000.00 Rp 223,600.00
22 SEWA ALAT
HARGA SATUAN JUMLAH
URAIAN PEKERJAAN JUMLAH
UPAH BAHAN UPAH BAHAN
3.4167 shift Mobile Crane 25 T Rp 7,500,000.00 Rp 25,625,000.00 Rp - Rp 25,625,000.00
27.3333 jam Forklift 7 T Rp 200,000.00 Rp 5,466,666.67 Rp - Rp 5,466,666.67
JUMLAH Rp 31,091,666.67 Rp - Rp 31,091,666.67
23 PENANGKAL PETIR
HARGA SATUAN JUMLAH HARGA SATUAN JUMLAH
URAIAN PEKERJAAN JUMLAH JUMLAH
UPAH BAHAN UPAH BAHAN UPAH BAHAN UPAH BAHAN
16.0000 M' Kabel Konduktor BC 70 mm2 Rp 95,000.00 Rp 1,520,000.00 Rp 1,520,000.00 Rp 95,000.00 Rp 1,520,000.00 Rp 1,520,000.00
2.0000 M' Pipa Galvanis GIP dia 3/4 Rp 46,100.00 Rp 92,200.00 Rp 92,200.00 Rp 46,100.00 Rp 92,200.00 Rp 92,200.00
1.0000 Lonjor Copper Stick 1,2" ; 1,5 m Rp 170,000.00 Rp 170,000.00 Rp 170,000.00 Rp 170,000.00 Rp 170,000.00 Rp 170,000.00
1.0000 Lonjor Air Terminal 1,2"; 60 cm Rp 50,000.00 Rp 50,000.00 Rp 50,000.00 Rp 50,000.00 Rp 50,000.00 Rp 50,000.00
1.0000 Ls Sertifikasi Penangkal Petir Rp 2,000,000.00 Rp 2,000,000.00 Rp 2,000,000.00 Rp 2,000,000.00 Rp 2,000,000.00 Rp 2,000,000.00
0.7500 OH Mandor Rp 160,000.00 Rp 120,000.00 Rp 120,000.00 Rp 160,000.00 Rp 120,000.00 Rp 120,000.00
0.0600 OH Kepala Tukang Rp 160,000.00 Rp 9,600.00 Rp 9,600.00 Rp 160,000.00 Rp 9,600.00 Rp 9,600.00
0.6000 OH Tukang Listrik Rp 140,000.00 Rp 84,000.00 Rp 84,000.00 Rp 140,000.00 Rp 84,000.00 Rp 84,000.00
1.5000 OH Pekerja Rp 100,000.00 Rp 150,000.00 Rp 150,000.00 Rp 100,000.00 Rp 150,000.00 Rp 150,000.00
JUMLAH Rp 363,600.00 Rp 3,832,200.00 Rp 4,195,800.00 Rp 363,600.00 Rp 3,832,200.00 Rp 4,195,800.00
Sumber
http://anekapanel.com/products/PJU-LED-PHILIPS-150W.html
Penawaran PT Daya Guna Putra Abadi
Penawaran PT Sarana Dwi Makmur
https://jayamapan.com/supreme/
https://jayamapan.com/supreme/
https://jayamapan.com/supreme/
https://jayamapan.com/supreme/
https://jayamapan.com/supreme/
http://www.teknogroundingindonesia.com/product/kabel-bc-50mm-p167307.aspx
https://hwelektrindo.com/komponen-panel-listrik/
https://hwelektrindo.com/komponen-panel-listrik/
https://hwelektrindo.com/komponen-panel-listrik/
http://sinarterangstore6.blogspot.co.id/2016/06/daftar-harga-mcb-schneider.html
RAB Badas 2017 (Bundling Gate)
http://sinarterangstore6.blogspot.co.id/2016/06/daftar-harga-mcb-schneider.html
http://sinarterangstore6.blogspot.co.id/2016/06/daftar-harga-mcb-schneider.html
RAB Badas 2017 (Bundling Gate)
http://sinarterangstore6.blogspot.co.id/2016/06/daftar-harga-mcb-schneider.html
http://sinarterangstore6.blogspot.co.id/2016/06/daftar-harga-mcb-schneider.html
http://sinarterangstore6.blogspot.co.id/2016/06/daftar-harga-mcb-schneider.html
RAB Badas 2017 (Bundling Gate)
http://sinarterangstore6.blogspot.co.id/2016/06/daftar-harga-mcb-schneider.html
RAB Badas 2017 (Bundling Gate)
https://hwelektrindo.com/panel-box/
https://hwelektrindo.com/panel-box/
http://www.habetec.com/products/101/0/Power-Monitoring/
Penawaran PT. Borneo Maju Jaya
https://jayamapan.com/philips/
https://www.pipajaya.com/harga-pipa-pvc/
http://seputarhargaterkini.com/daftar-harga-pipa-galvanis-terbaru/
http://www.materialgrounding.com/product/scun-kabel-sepatu-p44198.aspx
http://indolistrik.com/goods-1564-Change+Over+Switch.html
https://www.monotaro.id/
RAB Bima 2017
RAB Bima 2017
RAB Bima 2017
RAB Bima 2017
RAB Bima 2017
RAB Bima 2017
RAB Bima 2017
RAB Bima 2017
AN
Sumber
SSH Kota Bima tahun 2018
SSH Kota Bima tahun 2018
SSH Kota Bima tahun 2018
SSH Kota Bima tahun 2018
SSH Kota Bima tahun 2018
SSH Kota Bima tahun 2018
SSH Kota Bima tahun 2018
SSH Kota Bima tahun 2018
SSH Kota Bima tahun 2018
SSH Kota Bima tahun 2018
SSH Kota Bima tahun 2018
SSH Kota Bima tahun 2018
SSH Kota Bima tahun 2018
SSH Kota Bima tahun 2018
SSH Kota Bima tahun 2018
http://www.dataarsitek.com/2016/12/informasi-harga-besi-beton.html
http://www.dataarsitek.com/2016/12/informasi-harga-besi-beton.html
RAB Grouting Kupang
CV Calvari
RENCANA ANGGARAN BIAYA
PEKERJAAN PENINGKATAN PENERANGAN
AREA PELABUHAN KAWASAN BADAS
6 Main Distribution Panel (MDP) PJU dan Tower uk. 60x20x100cm, Powder 2 Unit Rp 16,504,000.00 Rp 33,008,000.00
Coating, Outdoor + dudukan panel galvanized
7 Kabel NYY 3 x 2.5 mm2 407 Meter Rp 22,500.00 Rp 9,157,500.00
8 Kabel NYFGbY 4 x 16 mm2 2493 Meter Rp 98,500.00 Rp 245,560,500.00
JUMLAH I Rp 1,014,696,080.00
JASA
1 Penarikan & pemasangan kabel suplai 2900 Meter Rp 15,000.00 Rp 43,500,000.00
2 Bongkar lampu eksisting 15 Unit Rp 500,000.00 Rp 7,500,000.00
3 Penggalian tanah dan urugan kabel 170 M3 Rp 245,840.00 Rp 41,792,800.00
4 Pasang pondasi, tiang, konekting panel SDP & lampu (Highmast) 5 Bh Rp 38,624,664.11 Rp 193,123,320.56
5 Pasang pondasi, tiang, konekting panel & lampu (PJU) 32 Bh Rp 3,861,814.00 Rp 123,578,048.00
6 Pemasangan dan penyambungan MDP + dudukan 2 Unit Rp 1,725,000.00 Rp 3,450,000.00
7 Sewa Crane (include operator dan BBM) 12 Hari Rp 5,000,000.00 Rp 60,000,000.00
8 Testing Comisioning 1 Ls Rp 5,000,000.00 Rp 5,000,000.00
JUMLAH II Rp 477,944,168.56
JUMLAH I+II Rp 1,492,640,248.56
PPN 10% Rp 149,264,024.86
TOTAL Rp 1,641,904,273.41
PEMBULATAN Rp 1,641,904,000.00
Satu Milyar Enam Ratus Empat Puluh Satu Juta Sembilan Ratus Empat Ribu Rupiah
Mengetahui,
SVP MANAGEMENT SYSTEM AND RISK MANAGEMENT
MDP 01 (PP-01)
1 Panel MDP (100cmx70cmx60cm) Powder Coating 1.00 bh 5,000,000.00 5,000,000.00
2 MCB 16A 3P 1.00 bh 65,000.00 65,000.00
3 MCB 10A 1P 6.00 bh 65,000.00 390,000.00
4 Kontaktor 16A 1.00 bh 500,000.00 500,000.00
5 Timer on delay digital 1.00 unit 1,175,000.00 1,175,000.00
6 Metering (Ampere, Voltage, KWHmeter, CT, SS) 1.00 unit 2,750,000.00 2,750,000.00
7 Busbar + Recolit 1.00 Ls 1,500,000.00 1,500,000.00
8 Material Bantu dan aksesoris (cable dan skun STB 4 pole,SK dan lampu dll) 1.00 Ls 500,000.00 500,000.00
9 Wiring panel 1.00 Ls 1,500,000.00 1,500,000.00
10 Penangkal Petir
Kabel Konduktor BC 70sqmm 22.00 m 95,000.00 2,090,000.00
Pipa GIP dia.3/4" 2.00 m 45,000.00 90,000.00
Copper Stick 1.2" ; 4 mtr 1.00 ljr 170,000.00 170,000.00
Air Terminal 1.2" ; 60 cm 1.00 ljr 50,000.00 50,000.00
15,780,000.00
TOTAL (+MARGIN 15%) 18,147,000.00
MDP 02 (PP-02)
1 Panel MDP (100cmx70cmx60cm) Powder Coating 1.00 bh 5,000,000.00 5,000,000.00
2 MCB 16A 3P 1.00 bh 65,000.00 65,000.00
3 MCB 10A 1P 2.00 bh 65,000.00 130,000.00
4 MCB 6A 1P 6.00 bh 65,000.00 390,000.00
5 Kontaktor 16A 1.00 bh 500,000.00 500,000.00
6 Timer on delay digital 1.00 unit 1,175,000.00 1,175,000.00
7 Metering (Ampere, Voltage, KWHmeter, CT, SS) 1.00 unit 2,750,000.00 2,750,000.00
8 Busbar + Recolit 1.00 Ls 1,500,000.00 1,500,000.00
9 Material Bantu dan aksesoris (cable dan skun STB 4 pole,SK dan lampu dll) 1.00 Ls 500,000.00 500,000.00
10 Wiring panel 1.00 Ls 1,500,000.00 1,500,000.00
13,510,000.00
TOTAL (+MARGIN 10%) 14,861,000.00
AVERAGE PP-01 DAN 02 16,504,000.00
Penangkal Petir
Kabel Konduktor BC 70sqmm 22.00 m 95,000.00 2,090,000.00
Pipa GIP dia.3/4" 2.00 m 45,000.00 90,000.00
Copper Stick 1.2" ; 4 mtr 1.00 ljr 170,000.00 170,000.00
Air Terminal 1.2" ; 60 cm 1.00 ljr 50,000.00 50,000.00
PANEL PJU
1 MCB 6A 1P 1.00 bh 65,000.00 65,000.00
2 Rel MCB 1.00 Ls 5,000.00 5,000.00
3 Wiring panel + aksesoris 1.00 Ls 250,000.00 250,000.00
320,000.00
MARJIN 15 % 368,000.00
PANEL HIGHMAST
1 MCB 10A 1P 1.00 bh 65,000.00 65,000.00
2 Rel MCB 1.00 Ls 5,000.00 5,000.00
3 Wiring panel + aksesoris 1.00 Ls 250,000.00 250,000.00
320,000.00
MARJIN 15 % 368,000.00
GALIAN TANAH
PP-01 ke Kantor Baru 26 m3
PJU group 01 ke PP-02 30 m3
PJU group 02 ke PP-02 30 m3
PJU group 03 ke PP-02 26 m3
PJU group 04 ke PP-02 13 m3
Highmast Dermaga 01 ke PP-02 13 m3
Highmast Dermaga 02 ke PP-02 19 m3
PP-02 ke Kantor Baru 13 m3
170 m3 170.00 m3 72,420.00 12,311,400.00
PASANG PJU Orang Hari
Pasang tiang PJU 5 32 10 7,000,000.00 7,000,000.00
Pasang lampu PJU 5 32 15 10,500,000.00 10,500,000.00
Konekting kabel lampu PJU 32 500,000.00 16,000,000.00
33,500,000.00
1,046,875.00
PASANG HIGHMAST Orang Hari
Pasang tiang Highmast 5 5 2 1,400,000.00 1,400,000.00
Pasang lampu Highmast 5 5 5 3,500,000.00 3,500,000.00
Konekting kabel lampu Highmast 5 2,400,000.00 12,000,000.00
Pasang dan konekting panel Highmast 5 500,000.00 2,500,000.00
19,400,000.00
3,880,000.00
PP-01/02
1 Pasang Panel dan dudukan 750,000
2 Pondasi 500,000
3 Material Bantu (Kabel Tray,ties dan skun slave kabel) 250,000
1,500,000
MARJIN 15 % 1,725,000
ANALISA HARGA SATUAN PEKERJAAN PONDASI