You are on page 1of 1

RENCANA ANGGARAN BIAYA

NO

URAIAN MATERIAL

I
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20

II
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17

III
1
2
3
4
5
6
7
8
9

10
11
12
13
14
15
16

IV

HARGA SATUAN

JUMLAH HARGA

VOL.

SAT.

MAIN PANEL
Panel 80 cm x 100 cm x 25 xm, 1.5 mm thickness
MCB : 3P 400 A Schneider (From Generator)
MCB : 3P 40 A Schneider (To Lighting Panel)
MCB : 3P 20 A Schneider (Spare)
MCB : 2P 40 A Schneider (To Portacamp)
MCB : 2P 32 A Schneider (To Portacamp)
MCB : 2P 20 A Schneider (To Portacamp)
MCB : 2P 16 A Schneider (To Portacamp)
MCB : 2P 6 A Schneider (To Portacamp)
MCB : 2P 16 A Schneider (Spare)
Amperemeter 400 A
Voltmeter 500 V
Selector Voltage
CT 400 A
Pilot Lamp Red & Green
Busbar R-S-T-N
Cable Gland For Cable 4 x 120 sqmm (To Generator)
Cable Gland For Cable 4 x 16 sqmm (To Lighting Panel)
Cable Gland For Cable 3 x 10 sqmm (To Portacamp)
Cable Gland For Cable 3 x 6 sqmm (To Portacamp)

1
1
1
1
2
6
8
4
2
2
1
1
1
3
2
1
2
1
8
12

Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs

3,000,000
540,000
435,900
364,500
270,000
270,000
236,300
236,300
229,500
236,300
472,500
540,000
270,000
1,620,000
52,000
249,800
74,300
51,300
33,800
25,000

400,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
150,000
175,000
125,000
250,000
10,500
125,000
18,000
18,000
18,000
18,000
JUMLAH I

3,000,000
540,000
435,900
364,500
540,000
1,620,000
1,890,400
945,200
459,000
472,600
472,500
540,000
270,000
4,860,000
104,000
249,800
148,600
51,300
270,400
300,000
17,534,200

400,000
50,000
50,000
50,000
100,000
300,000
400,000
200,000
100,000
100,000
150,000
175,000
125,000
750,000
21,000
125,000
36,000
18,000
144,000
216,000
3,510,000

3,400,000
590,000
485,900
414,500
640,000
1,920,000
2,290,400
1,145,200
559,000
572,600
622,500
715,000
395,000
5,610,000
125,000
374,800
184,600
69,300
414,400
516,000
21,044,200

LIGHTING PANEL
Panel 60 cm x 80 cm x 25 xm, 1.5 mm thickness
MCB : 3P 40 A Schneider (To Main Panel)
MCB : 3P 20 A Schneider (Spare)
MCB : 2P 16 A Schneider (To Lamps)
MCB : 2P 6 A Schneider (To Security Post)
MCB : 2P 16 A Schneider (To Radio Room)
MCB : 2P 16 A Schneider (To Diesel Fuel Dispenser)
MCB : 2P 16 A Schneider (To Spare)
Amperemeter 100 A
Voltmeter 500 V
Selector Voltage
CT 40 A
Pilot Lamp Red & Green
Busbar R-S-T-N
Cable Gland For Cable 4 x 16 sqmm (To Main Panel)
Cable Gland For Cable 3 x 2.5 sqmm (To Lighting)
Cable Gland For Cable 3 x 2.5 sqmm (To Diesel Fuel Dispenser)

1
1
1
12
1
1
1
2
1
1
1
3
2
1
1
12
1

Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs

2,500,000
435,900
364,500
236,300
229,500
236,300
236,300
236,300
472,500
540,000
270,000
202,500
52,000
249,800
51,300
14,200
14,200

400,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
150,000
175,000
125,000
85,000
10,500
125,000
18,000
18,000
18,000
JUMLAH II

2,500,000
435,900
364,500
2,835,600
229,500
236,300
236,300
472,600
472,500
540,000
270,000
607,500
104,000
249,800
51,300
170,400
14,200
9,790,400

400,000
50,000
50,000
600,000
50,000
50,000
50,000
100,000
150,000
175,000
125,000
255,000
21,000
125,000
18,000
216,000
18,000
2,453,000

2,900,000
485,900
414,500
3,435,600
279,500
286,300
286,300
572,600
622,500
715,000
395,000
862,500
125,000
374,800
69,300
386,400
32,200
12,243,400

100
5
200
1000
500
200
100
100
7

Mtr
Mtr
Mtr
Mtr
Mtr
Mtr
Mtr
Mtr
Pcs

742,500
101,300
50,700
30,400
30,400
30,400
30,400
30,400
9,315,000

175,000
30,500
18,500
10,500
10,500
10,500
10,500
10,500
550,000

74,250,000
506,500
10,140,000
30,400,000
15,200,000
6,080,000
3,040,000
3,040,000
65,205,000

17,500,000
152,500
3,700,000
10,500,000
5,250,000
2,100,000
1,050,000
1,050,000
3,850,000

91,750,000
659,000
13,840,000
40,900,000
20,450,000
8,180,000
4,090,000
4,090,000
69,055,000

7
5
250
2
1
4
1

Pcs
Pcs
Mtr
Pcs
Pcs
Mtr
Lot

4,860,000
2,970,000
351,000
114,800
4,860,000
1,417,500
-

550,000
350,000
150,000
85,000
1,750,000
250,000
5,000,000
JUMLAH III

34,020,000
14,850,000
87,750,000
229,600
4,860,000
5,670,000
355,241,100

3,850,000
1,750,000
37,500,000
170,000
1,750,000
1,000,000
5,000,000
96,172,500

37,870,000
16,600,000
125,250,000
399,600
6,610,000
6,670,000
5,000,000
451,413,600

1
1

Lot
Lot

10,000,000
15,000,000
JUMLAH IV
JUMLAH (I+II+III+IV)
PPN 10%
JUMLAH TOTAL
DIBULATKAN

382,565,700

10,000,000
15,000,000
25,000,000
127,135,500

10,000,000
15,000,000
25,000,000
509,701,200
50,970,120
560,671,320
560,672,000

ELECTRICAL WORK
Cable NYFGbY 4 x 150 sqmm (From Generator to Main Panel)
Cable NYFGbY 4 x 16 sqmm (From Main Panel to Lighting Panel)
Cable NYFGbY 3 x 6 sqmm (From Main Panel to Operation Portacamp)
Cable NYFGbY 3 x 2.5 sqmm (From Lighting Panel to Flood Light Type 1 : 7 Turns)
Cable NYFGbY 3 x 2.5 sqmm (From Lighting Panel to Flood Light Type 2 : 5 Turns)
Cable NYFGbY 3 x 2.5 sqmm (From Lighting Panel to Diesel Fuel Dispenser)
Cable NYFGbY 3 x 2.5 sqmm (From Lighting Panel to Security Post)
Cable NYFGbY 3 x 2.5 sqmm (From Lighting Panel to Radio Room)
Flood Light Type 1 : Cap. 1000 Watt
- Explosion-Proof 2 Unit
- Non Explosion-Proof 5 Unit
Lighting Pole for Flood Light Type 1 Galvanize Pipe 4", 12 m Height
Flood Light Type 2 : Cap. 500 Watt Non Explosion-Proof
Cable Tray for Installation Flood Light Type 2, 10 cm x 5 cm Galvanized
Fluorescence Light 20 Watt and Power Outlet
Air Conditioner 1 PK Panasonic Brand or equivalent, For Drilling Portacamp
Grounding Rod c/w Clamp and Ground Cable for 5 Portacams dia. 1.5 cm
Concrete Base for Diesel Fuel Dispenser 70 cm x 70 cm x 30 cm

LAIN-LAIN
1 Transportasi
2 SLO dan Komisioning

BAHAN (Rp)

UPAH (Rp)

BAHAN (Rp)

UPAH (Rp)

Terbilang : Lima Ratus Enam Puluh Juta Enam Ratus Tujuh Puluh Dua Ribu Rupiah

Jambi, 6 Mei 2016


PT. ARAI JASA TAMA

ARZANIL
Direktur utama

TOTAL (Rp)