RENCANA ANGGARAN BIAYA (RAB)

Pembangunan Halte Tipe 1

NO MATA PEMBAYARAN URAIAN PEKERJAAN VOLUME SATUAN HARGA SATUAN JUMLAH HARGA
(a) (b) (c) (d) (e) (f)

A PEKERJAAN PERSIAPAN
1 Papan Nama Proyek 1 ls 250,000 250,000.00
2 Listrik dan Air Kerja 1 ls 1,580,000 1,580,000.00
3 Pengukuran dan pasang bouwplank 16.5 m' 64,400 1,062,600.00
4 Biaya administrasi dan pelaporan 1 ls 1,400,000 1,400,000.00
5 Pek. Bongkaran Beton Bertulang 0.22 m3 1,576,600 340,545.60
SUB TOTAL A 4,633,145.60
B PEKERJAAN HALTE

I PEKERJAAN TANAH
1 Galian tanah pondasi 1.056 m3 86,600 91,449.60
2 Urugan tanah kembali 0.352 m3 63,200 22,246.40
3 Urugan Pasir dibawah pondasi 0.075 m3 232,600 17,445.00
4 Urugan tanah peninggi lantai halte 6.61125 m3 245,800 1,625,045.25
SUB TOTAL 1.I 1,756,186.25
II PEKERJAAN PONDASI DAN BETON
1 Lantai Kerja K100 1.314 m3 1,028,700 1,351,326.04
2 Pek. Pondasi Poor
Beton Site Mix K-175 0.567 m3 1,142,000 647,514.00
Bekisting 3.78 m2 200,700 758,646.00
Pembesian 93.49592 kg 19,000 1,776,422.56
3 Sloof 15 X 20
Beton Site Mix K-175 0.942 m3 1,142,000 1,075,764.00
Bekisting 6.28 m2 161,800 1,016,104.00
Pembesian 130.7079 kg 19,000 2,483,449.42
4 Pek. Ramp Beton 1.127 m3 1,142,000 1,287,319.50
5 Pek. Plat Lantai Beton
Beton Site Mix K-175 1.5 m3 1,142,000 1,713,000.00

Pembesian Wiremesh M6 45.979 kg 12,000 551,746.03

6 Pek. Pondasi Rollagh Bata Tangga 0.3 m2 171,100 51,330.00
SUB TOTAL 1.II 12,712,621.54
III PEKERJAAN STRUKTUR HOLLOW
1 Hollow 100 x 100 x 4.5 mm 268.753 Kg 24,500 6,584,438.70
2 Hollow 100 x 100 x 2.8 mm 301.115 Kg 24,500 7,377,307.29
3 Pek. Hollow 40 x 40 x 1,8 mm 52.509 kg 24,500 1,286,478.67
4 Angkur dia.16 24 bh 35,000 840,000.00
5 Besi Plat 10 mm 42.39 kg 20,000 847,800.00
6 Pek. Perakitan Besi 664.767 kg 469 311,775.50
SUB TOTAL 1.III 17,247,800.15
IV PEKERJAAN LANTAI DAN DINDING
1 Lantai Keramik Anti Slip 40x40 cm 13.785 m2 232,500 3,205,012.50
2 Lantai Keramik Anti Slip 30 x 30 cm 14.488 m2 223,600 3,239,405.00
3 Lantai Difable 30 x 30 cm 4.77 m2 442,500 2,110,725.00
4 Pas. Alumunium Composite Panel (ACP) Dinding + Rangka 25.52 m2 780,000 19,905,600.00
5 Pas. Alumunium Composite Panel (ACP) Kolom + Rangka 20.88 m2 780,000 16,286,400.00
6 Pek. Dinding Bata Peninggi Ramp 7.58 m2 168,000 1,273,440.00
SUB TOTAL 1.IV 46,020,582.50
V PEKERJAAN PLAFOND DAN ATAP
1 Pemasangan rangka besi hollow 1x40.40.2mm, modul 60 x 60 cm, Plafon 24.36 m2 290,000 7,064,400.00
2 Pasangan Plafond PVC 24.36 m2 118,100 2,876,916.00
3 Pek. Rangka Atap Hollow 20x20, Modul 60x60 cm 16.268 m2 163,500 2,659,736.25
4 Pek. Rangka Atap Hollow 40x40 1.8 mm Modul 60x100 cm 19.606 m2 103,900 2,037,084.18
5 Pek. Atap Alumunium Composite Panel (ACP) + Rangka 19.606 m2 780,000 15,292,836.00
6 Pek. Atap Alderon 16.268 m2 150,700 2,451,512.25
7 Listplank Alumunium Composite Panel (ACP) + Rangka 13.56 m2 780,000 10,576,800.00
SUB TOTAL 1.V 42,959,284.68
VI PEKERJAAN MEBEULAIR DAN AKSESORIS
1 Pek. Acrylic Cutting Stiker Logo Banten dan Dishub (2,5 x 0,95) m 2 unit 1,692,700 3,385,400.00
2 Pek. Acrylic Papan Informasi (1 x 0,7) m 1 unit 234,800 234,800.00
3 Pek. Acrylic Cutting Stiker Badak dan Menara Banten (2,5 x 1,2) m 1 unit 2,439,500 2,439,500.00
4 Pek. Patok Pengaman biasa (Pipa dia 4", h=1m) 8 Batang 600,000 4,800,000.00
5 Lampu LED Neon Flexible Sign Strip 24.6 m' 24,700 607,620.00
6 Pek. LED Running Text (128x32) cm + Dudukan Besi Hollow 1 unit 4,000,000 4,000,000.00
7 Pek. Kursi Stainless (170x40x50)cm Pipa Stainless 2,5" 2 unit 3,000,000 6,000,000.00
SUB TOTAL 1.VI 21,467,320.00
VII PEKERJAAN ELEKTRIKAL
1 Biaya Pemasangan KWH Listrik 900 VA+ SLO (Pascabayar) 1 set 923,000 923,000.00
2 Pek. MCB 4A 3 bh + Box panel (Uk. 50x40x20) 1 unit 845,500 845,500.00
3 1 ttk Instalasi Penerangan 9 ttk 350,000 3,150,000.00
4 1 ttk Instalasi Sakelar 2 ttk 317,400 634,800.00
5 1 ttk Sakelar Seri 2 ttk 77,400 154,800.00
6 Lampu LED Downlight 12 Watt 6 bh 112,800 676,800.00
7 Lampu LED Downlight 28 Watt 3 bh 191,500 574,500.00
SUB TOTAL 1.VII 6,959,400.00
VIII PEKERJAAN RAMBU BUS STOP
1 Rambu Lalu lintas panel 75 cm, spek daun rambu ACP 3mm uk 75 cm, tiang pipa 1 unit 3,000,000 3,000,000.00
SUB TOTAL 1.VIII 3,000,000.00
IX PEKERJAAN LAINNYA
1 Tempat Sampah 2in1 1 set 650,000 650,000.00
2 Pembersihan Sisa Pekerjaan 1 ls 400,000 400,000.00
SUB TOTAL 1.IX 1,050,000.00
SUB TOTAL A 153,173,195.13
PPN 11% 16,849,051.45
Grand Total 170,022,246
Pembulatan 170,000,000

Authorized Signature,

Alvy Fauzan Ramadhani

Direktur