cv.

EpcVlaDoRr

KONTBAKTOB" INSTALATI& LTVEBANSIR

Jl. Sasando No. 10 Kupang, Telp. (0380) 826467

REKAPTTUUqI REr{CAltA ArrGcARAlt BrAyA

PEHBANGUI{AI{ rTlt, GAnDU DISIRTBUST, &rTR
LOKASI ATB TELUT( GURITA, ATAMBUA

ilo

URAIAI{ PEIGR'AAI{

SATUAI{

VOLUIIE

JUIILAH HARGA

lot

346,UL,ffi

tr

RJNGSI GARDU

lot

101,21&700

RJNGSI JTR

lot

52,983,700

IUII.ILAH

I+II

300,544,000

Kupang, 10 Okbber 2014

OI. EYCHADORI

NB:

- Harga tersebut rnenggunakan Uang 11 daN 156, dan sudah sesuai derpan gambar survey Pl.N
- lilo PtN setempat merninb unhtk menggunakan Tnng 11 daN 2ffi, maka harag tersebut diatas tidak bslafu,
- Jika terjadi keria Bmbah kurang akan kami perhihrngkan sesuai dengan material )

- Harga )ang tercantum diabs sesni tarif daya llstrik CIDL) terbaru 2014.

Erpasang dilapangan

tr

KOFITRAIIfi)B. INSTALATIB. LIVERATISM

Jl. Sasando No. 10 Kupang, Telp. (0380) 826467

PEII

ilo

JEIIS

I.

}IATERI'IT UTAilA

ITIATERIAT

EpchtaDoKr

cv.

RENCANA AT{GGARATT BIAYA

BAI{GUNA}I'ARII{GAI{ TEGAI{GAII iIEI{ETGA,TI
LOKA!ilATBTELUT
ATAIIBUA

SATU
AT{

IIARGA SATUAT{ (RD)

MHATI
UPAH

vot

242,000

121500,000

6,292,W

L29,792,W

297,W

9800

4r+,000

t2,250

1,100,000
1,100 m0
12,500

25,500
27,LAA

823,200
t47,OW
25,500
81,300

25,77t,2N

t2

24,948,000
5,448,000

bts
bh

3 Isolator Tarik 20 kV

set

4 Cut Out 20 l(V + Fuse

5 UShtng Anester 20 l(V
6 Konduhr AAAC 70 mm2
7 Penarikan AAAC 70 mm2

bh
bh

il

mtr

26

3,340
1.081

1,r00,000
3,3@,000
41,750,(D0

Perlengkapan Druck Schoor

2 Perlengkapan konbamast

3 Tne* Sctpor
4 Crms Arm UNP (Balance)
a. Type A1
b. Type A2
c. Type A3

d. Type 83
5 H-Type Conektor 7O mm2
5 Allumihium Bending wire

7 Joint Sleeve 70 mm2

I Penghalarg Panjat
9 Tanda Kilat

An@r

10 ArdeTM u/
11 Beton Kaki Tiang

III

72,N0
112,500

1,131000

60,000

41,750,000
7,837,7OO

,181,000

72,W

5',,ry

4,532,0@

240,000

4,772,W

825,000
859,500

12,514,500

440,m

1756,7

set
set

5et

set
set
set
set

11

516000

75,m

6,716,W

9
4

1,295,000

95,500

11,551000
5,316r0m

1i29,m

r10,m

1,36+,000

1,121500
3,391,300

z601,ooo

bh

27,W

150,5m
4 500

15,000

3,000

bh
bh
bh

126
3
22
22

11,@

62500

33,m0

16,000
16,000

2,134,000

125,OOO

1,387,000

Hg

26

72,5N

4,8y''L,zw

352,000
352,000
125,000
1,895,000

2,496,000

set

22,5W
97,000
93,900
1,382000
r86,200

42,000,000
9,100,000
2,432,250

42,000,000

ffi

165,000
1,890,0{X)

2.(N6,000

27,WA

192,000

378,000

4268,000
r00,500
2,398,000
1,512,000

6,726,2W

FEXER,AAII PEruilAPAII

ArEkutan Material
2 Angkuh Trang Besi
3 Pembersihan Trase
1

ry

481,000

r,Tl5,WO

5,595,000

1,837,700

1,700,000

I{ATEEAL I{OT UrAiiA

1

,UULEH
HARGA (RD)

4,750,000

1 Tiang besi 11 rnb 156 daN

z IsolatorTumpu 20 kV

kms

HARGA BAGIAII nD)

BAIIATI
UPAI{

kms

5.00

8,400 000

26

3g),000
2,25(),m0

1.@1

9,1q),000

2,432250

Pekedaan Finicfilng
Foto Dokurnentad

2 Gambar Redsi
3

rit
HS

Pengecebn tang

4 Komisaoning

lbr
lbr

bB
lsns

10

4,750

2,500

47,5W

2
26
1.081

7,5N

21000

15,000

21000
50,0m

72'Sffi
650@

84,622

2,73t,379

2,096,L72

4,827,5s0
227,AlO

10s,053

210,000

227,OtO
]UMT.AH

JltruSb,zlu

DIzuTAtr(AN

314,856,000

PPN 10%

31,485,@0

]UMIAH TOTAL

346.7+1,ffi

Kuparq, 10 Oldober 2014

cv. EPCT|ADORI
KONTKAKTOIL INSIf,LATIIL LIVEKANSIK
Jl. Sasando No. 10 Kupang, Telp. (0380) 826467

REilCAlr+ filGGARAil qrAYA

PE}IBATIGUI{AT GAR,DU DISTRIBT'SI

ilo

JEITIS }IATERIAL

il

toL

BAHAI{

UPAH

TIARGA BAGIAT (ND)

BAHAII

UPAH

3,750,000
891,000
3,300,(N)o

24?,000

JUrtl.ttl
HARGA(no)

IIATERIAI UTA}iA
1

l-nng besi 11

mt

156 daN

2 tsolatorTumpu 20 kV
3

}rt

O"ft 20 l(V

+ Fuse

4 lghting Anester 20 l(/

5 Irato 3 Phs 25 k\rA - 20 Kv (SPl.J.l - D3)

tr

btg
bh
bh
bh
btr

3,750,m0

242,W

3
3
3

297,W
t,10o,om

9,800
25,500

1,100 000
43,550,000

27,r04

3,300,0@

81,3q)

880,000

43,550,000

880,@

16,000
16,000

92000

16oOO

lG,0m

16,000

113,000
124,000

450,000

1,929,000

450,000

2,279,0W

71000

616000

75,000

691,000

82,500
350,000

297,W

82,500

9,011000
gl,l,0(D

350,@

379,500
g,3trl,(x)0

29,4W
76,500

3,992,000

920,469
3,326596
3,381,300
44,430,000

IATERIATNON I'TAIIA
1

lenghalang Panjat

z tanda l(lat
3 R,angka hxlukan u/ trafo 3 ptls
4 Soss Am Type A1
5 :rDss Arm u/ dudulon CO
6 -V Board 3 phs I tians 2 junrsan
7 ripa Inletutlet Medium B + Im/orirq
9 \lluminium Bending wlre
x0 lrde @rdu
11 \rdeTm ul anesfier
L2 rondasi tantai kerja
13 Parael Grcve 35 - 70 mm
L4 Gbel NYY 50 mm2

15

iepail lbel AL-qr

35-50 mmz

tepatr Kabel CIJ 50 mm2

t7 leton kah tiang
16

bh

97,W

btt
set
set
set
set
set

1
1

108,000
1,829,000
616,000

297,W0

9,013,000

914,000

rnf

4.5

set
set
bh

1
1

15,000
993,0(x)
1,387,000

55,U)0
3,000
70,000
135,000

424,42

74,fio

424,482

74,W

39,500
9,022,000

1+s00
92d000

201,000

3!t,000
19,500

bh

38,500

19,5&)

rnu

84
6

95,500

11,000
6,500
6,500
72,500

bh
bh

btg

rengedropan Mabrial

rit

2 leryEdropan Tiang Besi

bts

III

33,500
26,000
t86,2O4

67,500

993,fi)o
1,397,000

79,000
186,204

55,000
13,500
70,000
135,000

969,000
81,000

1,(r3,000
1,522,000
49B,gB2
58,000
9,946,000
240,000

92s00

72,W0

258,744

&,100,qD

8,400,000
350.000

PEI(:ER,'AAI{ PENSIA?AI{
1

il

LOI(ASIATBTELUI(
SATU'
HARGASATUAII (Rp)

8,400,000
350,@0

350@

Fel(8riafi ltnidling

ob Dokumentasi
2 tngecatan Tiang
3 bnomoran Tiang

lbr

bts

4,750
101053

btg

33,500

4 Qmisioning

lot

2,500

23,750

12,500

36.250

80,622

105,053
33,500

N,622

181675

18,000

210,000

51,500
210 000

JUl4t AH
DIzuI.ATI(AN

92,017,312
92,012000

19,000
21OOOO

PPN 1(D6

9,201,7N

]UMLAH TOTAT

101,218.700

tr

cv. E'PCVIADOKI
ITOTTTRAKT()B.

INSTALAIIR, LIVERANSIB

Jl. Sasando No. 10 Kupang, Telp. (0380) 826467

RENCANA AilGGARAN BIAYA

IARII{GAI| TEGAr{cAlt RE|{DAH (LI,TC}
LOKASIATBTELUK
ITAMBT'A
SATU
I{,IRGA SATUAI{ (RD)
HIIRGABAGHI{

PERLUASAN

flo
L

IEI{IS HATERIAL

I'IATERIAL UfAiiA
Tiang besi 9 mB 100 daN
2 Lwc 3x35 + 1X50 mm2

II

Ail
bts
mtr

\,oL

EAHAT

UPAH

3,850,t80

120

35,500

225,000
16,050

3,E,0oo
L,476,W0

59,550
12Oooo

ftD)

JUlll-AH

nD)

BAHAI{

UPAH

11400,000
4,260,000

900,000
1,926,000

16,300,000
6,186,000

1,552,000
587,016

90,000
298,000

1rg+2,000
88S,0rS

174,N0

34,01

209,m

520,000
270,000

?IARGA

MATERIALIION UTAllA
1

Perlenglopan Druck Sdroor

2 Perlergkapan konfama$
3 fieck Sthoor

set
set
set

776,W

41000

4 Befion Kaki Tiang

bts

t46Jv

74,500

98,000
118,000
87,000
130,000

14,500
17,000
17,000
17,000
11,000

ACCES9oRTES

wrC

5 Suspension AssemHy

6 larye Angle Assembly

1 fxed Dead And Assembff

9
10
11
L2
13

IU

Adjustable Dead End Asembly

Bundle End Protection
Bimeeilic Joirt 50 mm2
Ioint Slwes 50 mm2
Arde TR (5 Ohm)
Iap Conector

st

set
set

74,W0
161000

bh

19,500
981,000
19,500

set
btt

65,500

11,m0
70 000

9,500

PEf,ER'AAN PERSIAPAT

Pengedropan Material
2 Pengedropan Tiang Besi
3 Pembersihan Trase
1

ry

set
set
set

rit

8,400,000

btg

13OOm

520,000

km

0.120

2,25o,ooo

270,W

lbr
lbr

5
2

bE

33,500

btg

63902

5 Kory'isionirp

kms

6 GaQar jaminan instalasi (SLO)

vA
vA

0.030
10,600

Pekerraan

Hni*lng

Foto Dokunrentasi
2 Gambar Revisi
3 Penomoran tiang
4 Perqecetan Uang

7 BP+U,L

1O0OO

4,750
7,5W

840
940

2,500
25,000
19,000

23,750

12,500

15,000

UO,ry

8,904,ooo

1180,000

36,250
65,000

49,04t
210,000
300

6,300

9,ge{,000

6,300
12,084,000

9,96{,000
JUMI.AH

DIzuI.ATKAN
PPN 10%

IUIrlt.All TOTA]

Kupang, 10 Oktober 2014

4S,1b6,500
.|8,167,000

4,8t6,7&
52"9q1,700