LPSE Kabupaten Tanjung Jabung Timur BQ 1
RENCANA ANGGARAN BIAYA
##
#REF!
NO
URAIAN PEKERJAAN
Kegiatan : Penyediaan Sarana dan Prasarana Perikanan Tangkap
Pekerjaan : Pembangunan Distribusi JTM JTR Dan Gardu Pabrik Es
Desa Mendahara Ilir
Lokasi
: Kabupaten Tanjung Jabung Timur
SAT.
VOLUME
HARGA SATUAN
Bahan
Jasa
( RP.)
( RP.)
I
1
2
3
4
PEKERJAAN PENDAHULUAN
Pembersihan Lokasi
Pembuatan Direksi keet
Papan nama proyek
Laporan dan Dokumentasi
Lot
Lot
Lot
Lot
1.00
1.00
1.00
1.00
II
1
2
3
4
5
6
PEKERJAAN SUTM
Pek. Tiang Besi 11 meter - 156daN
Biaya Mobilisasi Material dan Tiang
Konduktor AAAC 70 mm
TM - 8
Menset Tiang Tunggal
Sertifikat Layak Operasi ( SLO )
Btg
Btg
Mtr
Set
Set
Lot
19.00
19.00
158.63
1.00
2.00
1.00
18,000.00
1,405,673.00
2,928,292.90
10,000,000.00
III
1
2
3
4
5
6
7
8
9
PEKERJAAN SUTR
Konduktor LVTC 3 x 35 + 1 x 25 mm2
TR - 1
TR - 3
ATR
GT - 3
Guy Wire
Menset Tiang
Pemasangan KWH Meter 23000 Va
Home Saklar ( Oversheet )
Mtr
Set
Set
Bh
Set
Set
Set
Unit
Bh
816.90
16.00
1.00
1.00
1.00
3.00
17.00
1.00
1.00
30,500.00
79,550.00
229,060.00
234,000.00
59,677,041.00
841,480.00
2,928,292.90
27,500,000.00
850,000.00
-
3,375,167.00
2,500,000.00
3,500,000.00
350,000.00
2,500,000.00
JUMLAH HARGA
Bahan
Jasa
( RP.)
( RP.)
-
TOTAL
Rp.
2,500,000.00
3,500,000.00
350,000.00
2,500,000.00
Sub Total
2,500,000.00
3,500,000.00
350,000.00
2,500,000.00
8,850,000.00
69,701,253.00
19,950,000.00
3,274,020.00
1,713,053.00
5,856,585.80
10,000,000.00
293,320.00
1,050,000.00
2,640.00
307,380.00
-
64,128,173.00
2,855,250.00
1,405,673.00
5,856,585.80
10,000,000.00
5,573,080.00
19,950,000.00
418,770.00
307,380.00
Sub Total
110,494,911.80
3,700.00
117,960.00
44,600.00
24,300.00
2,832,676.00
118,600.00
-
24,915,450.00
1,272,800.00
229,060.00
234,000.00
59,677,041.00
2,524,440.00
49,780,979.30
27,500,000.00
850,000.00
3,022,530.00
1,887,360.00
44,600.00
24,300.00
2,832,676.00
355,800.00
-
27,937,980.00
3,160,160.00
273,660.00
258,300.00
62,509,717.00
2,880,240.00
49,780,979.30
27,500,000.00
900,000.00
175,201,036.30
50,000.00
50,000.00
Sub Total
#REF!
##
#REF!
NO
URAIAN PEKERJAAN
Kegiatan : Penyediaan Sarana dan Prasarana Perikanan Tangkap
Pekerjaan : Pembangunan Distribusi JTM JTR Dan Gardu Pabrik Es
Desa Mendahara Ilir
Lokasi
: Kabupaten Tanjung Jabung Timur
SAT.
VOLUME
HARGA SATUAN
Bahan
Jasa
( RP.)
( RP.)
I
1
2
3
4
PEKERJAAN PENDAHULUAN
Pembersihan Lokasi
Pembuatan Direksi keet
Papan nama proyek
Laporan dan Dokumentasi
Lot
Lot
Lot
Lot
1.00
1.00
1.00
1.00
II
1
2
3
4
5
6
PEKERJAAN SUTM
Pek. Tiang Besi 11 meter - 156daN
Biaya Mobilisasi Material dan Tiang
Konduktor AAAC 70 mm
TM - 8
Menset Tiang Tunggal
Sertifikat Layak Operasi ( SLO )
Btg
Btg
Mtr
Set
Set
Lot
19.00
19.00
158.63
1.00
2.00
1.00
18,000.00
1,405,673.00
2,928,292.90
10,000,000.00
III
1
2
3
4
5
6
7
8
9
PEKERJAAN SUTR
Konduktor LVTC 3 x 35 + 1 x 25 mm2
TR - 1
TR - 3
ATR
GT - 3
Guy Wire
Menset Tiang
Pemasangan KWH Meter 23000 Va
Home Saklar ( Oversheet )
Mtr
Set
Set
Bh
Set
Set
Set
Unit
Bh
816.90
16.00
1.00
1.00
1.00
3.00
17.00
1.00
1.00
30,500.00
79,550.00
229,060.00
234,000.00
59,677,041.00
841,480.00
2,928,292.90
27,500,000.00
850,000.00
-
3,375,167.00
2,500,000.00
3,500,000.00
350,000.00
2,500,000.00
JUMLAH HARGA
Bahan
Jasa
( RP.)
( RP.)
-
TOTAL
Rp.
2,500,000.00
3,500,000.00
350,000.00
2,500,000.00
Sub Total
2,500,000.00
3,500,000.00
350,000.00
2,500,000.00
8,850,000.00
69,701,253.00
19,950,000.00
3,274,020.00
1,713,053.00
5,856,585.80
10,000,000.00
293,320.00
1,050,000.00
2,640.00
307,380.00
-
64,128,173.00
2,855,250.00
1,405,673.00
5,856,585.80
10,000,000.00
5,573,080.00
19,950,000.00
418,770.00
307,380.00
Sub Total
110,494,911.80
3,700.00
117,960.00
44,600.00
24,300.00
2,832,676.00
118,600.00
-
24,915,450.00
1,272,800.00
229,060.00
234,000.00
59,677,041.00
2,524,440.00
49,780,979.30
27,500,000.00
850,000.00
3,022,530.00
1,887,360.00
44,600.00
24,300.00
2,832,676.00
355,800.00
-
27,937,980.00
3,160,160.00
273,660.00
258,300.00
62,509,717.00
2,880,240.00
49,780,979.30
27,500,000.00
900,000.00
175,201,036.30
50,000.00
50,000.00
Sub Total
#REF!