Anda di halaman 1dari 2

CV RIZKI

ELECTRICAL & MECHANICAL CONTRACTOR. JENERAL ELECTRIC SUPPLIER


JL.BUNGUR D3 / 3 SUKABUMI INDAH
BANDAR LAMPUNG TLP ( 0721 )703502 / 081272746488

RENCANA ANGGARAN BIAYA

PROJECT : HCPT Tower Bersama Indosat


BTS : Yukum Jaya
DAYA : 6.600 VA
VENDOR : PT. Citramas jaya Teknik Mandiri
CONTRAKTOR : CV RIZKI

NO DISKRIPSI PEKERJAAN UNIT VOLUME UNIT PRICE TOTAL


a b c d e ( Rp ) f=dxe
1 Biaya Pasang Baru
- BP VA 6,600 775 5,115,000
- UJL VA 6,600 146 963,600
- Survey VA 6,600 850 5,610,000
- Pole PLN ( 2 pcs) Btg 1 3,296,000 3,296,000
- Kabel Jtr Mtr 50 20,066 1,003,300
- JIL, Konsiul Biaya Pengurusan Va 6,600 850 5,610,000
Sertivikat Layak Operasi ( SLO ) VA 1 12,525,000 12,525,000
sub Total A 34,122,900
2 Matrial Trafo
- Trafo 25 Kva Unit 1 29,125,000 29,125,000
- Ligting Arrester 25KV Bh 3 662,500 1,987,500
- Cut out 20 KV Bh 3 843,750 2,531,250
- Kabel NYY 35mm Tembaga Bh 85 38,000 3,230,000
- Scun 35mm Mtr 18 21,750 391,500
- Scun 70mm Bh 6 23,000 138,000
- A3C 70mm garounding Bh 30 5,775 173,250
- Tombak Arde Mtr 3 73,250 219,750
- Cincin Arde Btg 3 19,850 59,550
- Tap Conector TM Bh 3 73,550 220,650
- Arde Set 3 990,000 2,970,000
- Conector ABC 2 Baut Bh 4 20,400 81,600
- Conektor 1 Baut Bh 8 20,500 164,000
- Box Trafo 1 Jurusan Lengkap Set 1 3,750,000 3,750,000
- Baut dudukan travo lengkap Set 1 1,450,000 1,450,000
- Isolasi besar Bh 3 9,750 29,250
3 Matrial Jaringan JTR
- LVTC 4x25mm Mtr 100 38,100 3,810,000
- LVTC 4x16mm Mtr 25 12,976 324,400
- Suspensen Bh 1 34,374 34,374
- Pixset Bh 4 31,970 127,880
- Plat Stenlis Gulung 2 157,500 315,000
- Stping Bh 10 1,975 19,750
4 Jasa Pekerjaan
- Pemasangan Travo Lengkap Lot 1 4,937,500 4,937,500
- Pemasangan Kabel JTR Gawang 2 237,850 475,700
- Tanam Tiang 9/100 dAn Btg 1 595,597 595,597
- Pemasangan Kwh+Mcb Lot 1 581,250 581,250
sub Total B 57,742,751
Jumlah A + B 91,865,651
PPH 2,5 % 2,296,641
Total 94,162,292
Terbilang : Sembilan puluh empat juta seratus enam puluh dua ribu dua ratus sembilan puluh dua
rupiah,-

Bandar Lampung, 11 November 2010


CV RIZKY

Ruslan Ibrahim
Kuasa Direktur
2,391,350.33