RENCANA ANGGARAN BIAYA

Pekerjaan : Pengadaan Material Support CCTV

Lokasi : Bandar Udara Internasional I Gusti Ngurah Rai-Bali

No. Uraian Pekerjaan Vol. Sat. Harga satuan Jumlah Harga

1 Box Panel Outdoor Topi Standing Uk. 60 x 80 x 20 Dengan Spesifikasi Sbb : 1 Unit Rp. 6,500,000 Rp. 6,500,000
- Tebal Plat 2 mm
- Cat Powder Coating Warna Cream
2 UPS 1000VA Merk APC Type SMC1000iC 1 Unit Rp. 8,349,000 Rp. 8,349,000
3 UPS 500VA Merk APC Type SMT750iC 1 Unit Rp. 6,888,950 Rp. 6,888,950
4 ODC 96 Core 1 Unit Rp. 10,846,000 Rp. 10,846,000
5 OTB 24 Core Rack Mount Merk Netviel 1 Unit Rp. 4,653,000 Rp. 4,653,000
6 OTB 12 Core Wallmount Merk Neviel 1 Unit Rp. 3,331,500 Rp. 3,331,500
7 Converter FO to UTP + POE Injector 1 Unit Rp. 1,764,000 Rp. 1,764,000
8 POE Injector 1 Unit Rp. 264,200 Rp. 264,200
9 Patch Cord FO 1 meter Merk Netviel 1 Unit Rp. 412,500 Rp. 412,500
10 MCB 1P 10A 4,5KA Emrk Schneider 1 Unit Rp. 79,500 Rp. 79,500
11 Stop Kontak 3 Lubang 1 Unit Rp. 26,000 Rp. 26,000
12 Bracket CCTV Pole Mount 1 Unit Rp. 2,250,000 Rp. 2,250,000
13 Junctin Box uk. 93 x 93 x 62 merk hensel 1 Unit Rp. 348,300 Rp. 348,300
14 Junction Box Dudukan Kamera Merk Vivotek 1 Unit Rp. 1,125,000 Rp. 1,125,000
15 Kabel FO 24 Core Single Mode double Jacket Merk Netviel 1 Meter Rp. 45,700 Rp. 45,700
16 Kabel FO 12 Core Single Mode double jacket Merk Netviel 1 Meter Rp. 37,500 Rp. 37,500
17 Kabel UTP Cat 6 Merk Commscope 1 Meter Rp. 11,300 Rp. 11,300
18 Kabel NYY 3 x 2,5 mm Merk Supreme 1 Meter Rp. 30,000 Rp. 30,000
19 Pipa Conduit 20 mm Merk Boss 1 Batang Rp. 19,500 Rp. 19,500
20 Shock Pipa 20 mm Merk Boss 1 Unit Rp. 1,500 Rp. 1,500
21 Pipa HDPE 32 mm Merk Triliun 1 Meter Rp. 17,700 Rp. 17,700

Total Rp 47,001,150

Catatan
- Belum Termasuk Pemasangan
- Belum Termasuk Instalasi
- Belum termasuk pajak-pajak

Denpasar, 14 September 2022

Dibuat Oleh

Komang Suarjana