LPSE Kota Pangkal Pinang BQ JARINGAN LISTRIK
REKAPITULASI
RENCANA ANGGARAN BIAYA ( RAB )
PEMBANGUNAN JARINGAN LISTRIK PERUMAHAN PNS TUATUNU (DAK)
NO
URAIAN
SATUAN
VOL
A
1
2
3
4
5
6
PEKERJAAN AWAL
Papan proyek
Administrasi dan dokumentasi
Mobilisasi dan demobilisasi alat dan bahan
Direksi keet
K3
Pembersihan awal pekerjaan
B
1
2
PEKERJAAN GARDU PORTAL 200 kVA,20 kV/B.2
Material Utama
Material non utama
Set
Set
2
2
C
1
2
3
4
5
PEKERJAAN SUTM
Konduktor A3C 70 mm
Compression Tension Joint A3C 70 mm2
Tiang Beton 12 M / 200 daN ( u/ tarikan lurus )
Tiang Beton 12 M / 350 daN ( u/ menghindari schoor )
Tiang Beton 12 M / 350 daN + E ( u/ gardu )
Mtr
Bh
Btg
Btg
Btg
2,778
3
6
6
4
1
2
3
4
5
PEKERJAAN AKSESORIES SUTM
TM - 1 Arm Tie Band :
TM - 3 Arm Tie Band :
TM - 8X Arm Tie Band :
TM - 10 Arm Tie Band :
TM - Kooi Arm Tie Band ( untuk digardu ):
Set
Set
Set
Set
Set
-
D
1
2
3
4
5
6
7
PEKERJAAN SUTR
Konduktor LVTC 3 x 70 + 50 mm
Comp.Non Tension Joint LVTC 70 mm+Heat shrink
Comp.Non Tension Joint LVTC 50 mm+Heat shrink
Tiang Beton 9 M / 200 daN ( u/ tarikan lurus )
Tiang Beton 9 M / 350 daN ( u/ menghindari schoor )
Tiang Beton 12 M / 200 daN ( u/ tarikan lurus )
Tiang Beton 12 M / 350 daN ( u/ menghindari schoor )
Mtr
Bh
Bh
Btg
Btg
Btg
Btg
7,479
24
8
56
54
2
6
6
7
PEKERJAAN AKSESORIES SUTR
TR - 1 ( 3 phasa)
TR - 2 ( 3 phasa)
TR - 3 ( 3 phasa)
TR - 4 ( 3 phasa)
TR - 6 ( 3 phasa)
TR - 6a ( 3 phasa)
TR - 7 ( 3 phasa)
TR - E ( untuk diluar tiang )
Set
Set
Set
Set
Set
Set
Set
Set
75
29
23
5
11
4
8
38
E
1
2
3
PEKERJAAN AKHIR
As built drawing
Testing comissioning
Pembersihan akhir pekerjaan
bh
ls
ls
1
2
3
4
5
bh
paket
paket
unit
paket
paket
HARGA SATUAN
BAHAN
UPAH
(Rp)
(Rp)
JUMLAH HARGA
BAHAN
UPAH
(Rp)
(Rp)
LS
LS
LS
LS
LS
LS
300,000
50,000
500,000
144,000
6,500,000
3,500,000
10,000,000
2,500,000
350,000
150,000
250,000
250,000
JUMLAH
300,000
500,000
6,500,000
10,000,000
350,000
250,000
17,900,000
50,000
144,000
3,500,000
2,500,000
150,000
250,000
6,594,000
350,000
644,000
10,000,000
12,500,000
500,000
500,000
24,494,000
A.1
A.2
136,728,890
994,566
33,665,719
2,864,967
JUMLAH
273,457,780
67,331,439
340,789,219
1,989,132
5,729,934
7,719,066
275,446,912
73,061,373
348,508,285
ANALISA
1
1
1
1
1
1
TOTAL
(Rp)
B.1
16
1
B.2
B.3
1
2
B.4
B.5
11,865
18,193
6,250,452
6,687,584
6,911,094
JUMLAH
2,160
10,714
-
32,960,970
54,579
37,502,712
40,125,504
27,644,376
138,288,141
6,001,258
32,143
6,033,401
38,962,228
86,722
37,502,712
40,125,504
27,644,376
144,321,542
1,067,840
2,101,497
2,245,137
4,443,662
5,591,579
JUMLAH
94,026
175,801
221,253
430,254
383,646
17,085,432
2,101,497
4,443,662
11,183,158
34,813,748
1,504,420
175,801
430,254
767,292
2,877,766
18,589,852
2,277,298
4,873,916
11,950,450
37,691,514
48,477
16,555
15,594
3,260,156
4,067,470
6,250,452
6,687,584
JUMLAH
2,092
10,790
10,790
-
362,559,483
397,308
124,752
182,568,736
219,643,380
12,500,904
40,125,504
817,920,067
15,649,359
258,954
86,318
15,994,630
378,208,842
656,262
211,070
182,568,736
219,643,380
12,500,904
40,125,504
833,914,697
64,099
99,864
176,023
255,663
198,202
265,381
238,261
358,323
JUMLAH
20,480
25,931
41,488
58,616
47,051
63,403
62,271
51,873
4,807,444
2,896,049
4,048,540
1,278,313
2,180,222
1,061,522
1,906,084
13,616,274
31,794,447
1,536,020
751,993
954,233
293,079
517,564
253,611
498,166
1,971,162
6,775,828
6,343,463
3,648,041
5,002,773
1,571,392
2,697,786
1,315,133
2,404,250
15,587,436
38,570,276
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
JUMLAH
250,000
250,000
250,000
750,000
250,000
250,000
250,000
750,000
500,000
500,000
500,000
1,500,000
1,382,255,622
138,225,562
46,744,693
4,674,469
1,429,000,315
142,900,031
1,571,900,346
1,571,900,000
C.1
1
1
1
JUMLAH
PPn 10%
TOTAL
PEMBULATAN
C.2
C.3
C.4
C.5
C.6
C.7
C.8
C.9
LS
LS
LS
TERBILANG :
D:\PEKERDJAAN OEMOEM\PANITIA 2011\TENDER KE 4\BQ JARINGAN LISTRIK TUATUNU
Page 1
RENCANA ANGGARAN BIAYA ( RAB )
PEMBANGUNAN JARINGAN LISTRIK PERUMAHAN PNS TUATUNU (DAK)
NO
URAIAN
SATUAN
VOL
A
1
2
3
4
5
6
PEKERJAAN AWAL
Papan proyek
Administrasi dan dokumentasi
Mobilisasi dan demobilisasi alat dan bahan
Direksi keet
K3
Pembersihan awal pekerjaan
B
1
2
PEKERJAAN GARDU PORTAL 200 kVA,20 kV/B.2
Material Utama
Material non utama
Set
Set
2
2
C
1
2
3
4
5
PEKERJAAN SUTM
Konduktor A3C 70 mm
Compression Tension Joint A3C 70 mm2
Tiang Beton 12 M / 200 daN ( u/ tarikan lurus )
Tiang Beton 12 M / 350 daN ( u/ menghindari schoor )
Tiang Beton 12 M / 350 daN + E ( u/ gardu )
Mtr
Bh
Btg
Btg
Btg
2,778
3
6
6
4
1
2
3
4
5
PEKERJAAN AKSESORIES SUTM
TM - 1 Arm Tie Band :
TM - 3 Arm Tie Band :
TM - 8X Arm Tie Band :
TM - 10 Arm Tie Band :
TM - Kooi Arm Tie Band ( untuk digardu ):
Set
Set
Set
Set
Set
-
D
1
2
3
4
5
6
7
PEKERJAAN SUTR
Konduktor LVTC 3 x 70 + 50 mm
Comp.Non Tension Joint LVTC 70 mm+Heat shrink
Comp.Non Tension Joint LVTC 50 mm+Heat shrink
Tiang Beton 9 M / 200 daN ( u/ tarikan lurus )
Tiang Beton 9 M / 350 daN ( u/ menghindari schoor )
Tiang Beton 12 M / 200 daN ( u/ tarikan lurus )
Tiang Beton 12 M / 350 daN ( u/ menghindari schoor )
Mtr
Bh
Bh
Btg
Btg
Btg
Btg
7,479
24
8
56
54
2
6
6
7
PEKERJAAN AKSESORIES SUTR
TR - 1 ( 3 phasa)
TR - 2 ( 3 phasa)
TR - 3 ( 3 phasa)
TR - 4 ( 3 phasa)
TR - 6 ( 3 phasa)
TR - 6a ( 3 phasa)
TR - 7 ( 3 phasa)
TR - E ( untuk diluar tiang )
Set
Set
Set
Set
Set
Set
Set
Set
75
29
23
5
11
4
8
38
E
1
2
3
PEKERJAAN AKHIR
As built drawing
Testing comissioning
Pembersihan akhir pekerjaan
bh
ls
ls
1
2
3
4
5
bh
paket
paket
unit
paket
paket
HARGA SATUAN
BAHAN
UPAH
(Rp)
(Rp)
JUMLAH HARGA
BAHAN
UPAH
(Rp)
(Rp)
LS
LS
LS
LS
LS
LS
300,000
50,000
500,000
144,000
6,500,000
3,500,000
10,000,000
2,500,000
350,000
150,000
250,000
250,000
JUMLAH
300,000
500,000
6,500,000
10,000,000
350,000
250,000
17,900,000
50,000
144,000
3,500,000
2,500,000
150,000
250,000
6,594,000
350,000
644,000
10,000,000
12,500,000
500,000
500,000
24,494,000
A.1
A.2
136,728,890
994,566
33,665,719
2,864,967
JUMLAH
273,457,780
67,331,439
340,789,219
1,989,132
5,729,934
7,719,066
275,446,912
73,061,373
348,508,285
ANALISA
1
1
1
1
1
1
TOTAL
(Rp)
B.1
16
1
B.2
B.3
1
2
B.4
B.5
11,865
18,193
6,250,452
6,687,584
6,911,094
JUMLAH
2,160
10,714
-
32,960,970
54,579
37,502,712
40,125,504
27,644,376
138,288,141
6,001,258
32,143
6,033,401
38,962,228
86,722
37,502,712
40,125,504
27,644,376
144,321,542
1,067,840
2,101,497
2,245,137
4,443,662
5,591,579
JUMLAH
94,026
175,801
221,253
430,254
383,646
17,085,432
2,101,497
4,443,662
11,183,158
34,813,748
1,504,420
175,801
430,254
767,292
2,877,766
18,589,852
2,277,298
4,873,916
11,950,450
37,691,514
48,477
16,555
15,594
3,260,156
4,067,470
6,250,452
6,687,584
JUMLAH
2,092
10,790
10,790
-
362,559,483
397,308
124,752
182,568,736
219,643,380
12,500,904
40,125,504
817,920,067
15,649,359
258,954
86,318
15,994,630
378,208,842
656,262
211,070
182,568,736
219,643,380
12,500,904
40,125,504
833,914,697
64,099
99,864
176,023
255,663
198,202
265,381
238,261
358,323
JUMLAH
20,480
25,931
41,488
58,616
47,051
63,403
62,271
51,873
4,807,444
2,896,049
4,048,540
1,278,313
2,180,222
1,061,522
1,906,084
13,616,274
31,794,447
1,536,020
751,993
954,233
293,079
517,564
253,611
498,166
1,971,162
6,775,828
6,343,463
3,648,041
5,002,773
1,571,392
2,697,786
1,315,133
2,404,250
15,587,436
38,570,276
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
JUMLAH
250,000
250,000
250,000
750,000
250,000
250,000
250,000
750,000
500,000
500,000
500,000
1,500,000
1,382,255,622
138,225,562
46,744,693
4,674,469
1,429,000,315
142,900,031
1,571,900,346
1,571,900,000
C.1
1
1
1
JUMLAH
PPn 10%
TOTAL
PEMBULATAN
C.2
C.3
C.4
C.5
C.6
C.7
C.8
C.9
LS
LS
LS
TERBILANG :
D:\PEKERDJAAN OEMOEM\PANITIA 2011\TENDER KE 4\BQ JARINGAN LISTRIK TUATUNU
Page 1