RINCIAN ANGGARAN BIAYA

PEKERJAAN : PENGAMANAN JARINGAN LISTRIK ALIRAN ATAS (LAA)

LOKASI : STASIUN PONDOK CINA

HARGA SATUAN ( Rp ) NILAI PEKERJAAN ( Rp )

NO VOLUME SATUAN URAIAN PEKERJAAN
BAHAN UPAH / JASA BAHAN UPAH / JASA

I PEKERJAAN PERSIAPAN
1 1.00 Ls Mobilisasi - 22,500,000 - 22,500,000

II PEKERJAAN PENGAMAN JARINGAN LAA

1 4.00 Set Pengadaan dan Pemasangan Stay Guy Wire ST.55mm2 2,738,500 730,898 10,954,000 2,923,592
2 4.00 Set Pengadaan dan Pemasangan Anchoring Fixed for ST.55mm2 4,500,000 523,800 18,000,000 2,095,200
3 1.00 Set Pengadaan dan Pemasangan Splice arm 1,766,200 432,700 1,766,200 432,700
4 165.00 m Relok Ground wire - 9,200 - 1,518,000
5 4.00 Set Pengadaan dan Pemasangan Grounding Device 2,632,500 1,882,300 10,530,000 7,529,200
6 290.00 m Pembongkaran Ground wire ST.55mm2 - 8,700 - 2,523,000
7 4.00 Set Pengadaan dan Pemasangan Drop Arm Spesial 3,033,000 674,000 12,132,000 2,696,000
8 1.00 unit Pengadaan dan Pemasangan V-Truss Beam L=9-12m 17,500,000 4,896,400 17,500,000 4,896,400
9 2.00 Set Pengadaan dan Pemasangan Angle Frame 3,000,000 793,470 6,000,000 1,586,940
10 10.00 Set Pengadaan dan Pemasangan Suspension Insulator for Feeder Wire Cu.300mm2 856,000 121,370 8,560,000 1,213,700
11 680.00 m Pengadaan dan pemasangan Feeder wire Cu.300mm2 410,000 38,000 278,800,000 25,840,000
12 8.00 Set Pengadaan dan Pemasangan Jointing Feeder Cu.300mm2 2,660,000 1,069,030 21,280,000 8,552,240
13 320.00 m Relok Feeder Wire - 18,900 - 6,048,000
14 680.00 m Pembongkaran Feeder wire Cu.300mm2 - 24,680 - 16,782,400
15 8.00 Set Pembongkaran Insulator Feeder Wire - 42,920 - 343,360
16 5.00 Set Pembongkaran Angle Frame with ground wire - 496,870 - 2,484,350
17 4.00 Set Pembongkaran Splice Arm - 272,600 - 1,090,400
18 3.00 Set Supporting arm (cantilever) for 6kv 2,850,000 543,700 8,550,000 1,631,100
19 1,170.00 m Pengamanan LAA 75,000 32,100 87,750,000 37,557,000

III PEKERJAAN PERMANEN JARINGAN LAA

1 6.00 Set Pengadaan dan Pemasangan Supporting Structure on Beam for Messenger Wire 1,740,000 512,460 10,440,000 3,074,760
2 10.00 Set Pengadaan dan Pemasangan Supporting Structure on Beam for 6Kv Cable 1,740,000 449,870 17,400,000 4,498,700
3 16.00 Set Pengadaan dan Pemasangan Supporting Structure on Beam for Feeder Wire 1,740,000 510,457 27,840,000 8,167,312
4 8.00 Set Pengadaan dan Pemasangan Supporting Structure on Beam for Optik Kabel 1,740,000 425,780 13,920,000 3,406,240
5 6.00 Set Pengadaan dan Pemasangan Suspension Insulator for Messenger Wire 1,167,150 101,230 7,002,900 607,380
6 16.00 Set Pengadaan dan Pemasangan Suspension Insulator for Feeder Wire Cu.300mm2 368,500 121,370 5,896,000 1,941,920
7 8.00 Set Pengadaan dan Pemasangan Suspension Insulator for 6 KV Cable 856,000 97,600 6,848,000 780,800
8 16.00 Set Pengadaan dan Pemasangan Suspension Insulator for FO 368,500 76,780 5,896,000 1,228,480
9 3.00 Set Pengadaan dan Pemasangan Drop Arm Spesial 3,033,000 674,000 9,099,000 2,022,000
10 6.00 Set Pengadaan dan Pemasangan Steadying Equipment ,Single Trolley 7,962,500 754,300 47,775,000 4,525,800
11 78.00 Set Pengadaan dan Pemasangan Hanger Bar 275,000 76,600 21,450,000 5,974,800
12 4.00 Set Pengadaan dan Pemasangan Anchoring Fixed for ST.55mm2 4,500,000 523,800 18,000,000 2,095,200
13 2.00 Set Pemasangan/Relok Lightning Arrester with grounding device - 2,230,300 - 4,460,600

Page : 1/2
 HARGA SATUAN ( Rp ) NILAI PEKERJAAN ( Rp )
NO VOLUME SATUAN URAIAN PEKERJAAN
BAHAN UPAH / JASA BAHAN UPAH / JASA
14 2.00 Set Pengadaan dan Pemasangan Grounding Device for Lightning Arrester 2,632,500 1,882,300 5,265,000 3,764,600
15 4.00 Set Pengadaan dan Pemasangan Splice Arm Type A 2,363,000 553,200 9,452,000 2,212,800
16 4.00 Set Pengadaan dan Pemasangan Grounding Device 2,632,500 1,882,300 10,530,000 7,529,200
17 2.00 Set Pengadaan dan Pemasangan Feeding Branch Cu.185mm2 7,249,000 941,040 14,498,000 1,882,080
18 388.80 m Relok OHC Single wire - 17,750 - 6,901,200
19 1,008.00 m Relok Feeder Wire (4 jalur) - 18,900 - 19,051,200
20 252.00 m Relok 6 KV Cable - 26,600 - 6,703,200
21 1,008.00 m Relok Optik Kabel (4 jalur) - 8,700 - 8,769,600
22 206.00 m Relok Ground wire - 9,200 - 1,895,200
23 6.00 Unit Pembongkaran Concrete Pole - 1,473,000 - 8,838,000
24 3.00 Unit Pembongkaran V-Truss Beam - 3,676,400 - 11,029,200
25 2.00 Set Pembongkaran Cantilever - 557,900 1,115,800
26 6.00 Set Pembongkaran Pull off - 338,760 - 2,032,560
27 6.00 Set Pembongkaran Insulator Messenger Wire - 44,980 - 269,880
28 10.00 Set Pembongkaran Insulator Feeder Wire - 42,920 - 429,200
29 3.00 Set Pembongkaran Arm 6 KV - 248,400 - 745,200
30 3.00 Set Pembongkaran Insulator 6 KV - 34,900 - 104,700
31 6.00 Set Pembongkaran Arm Optik Kabel - 213,700 - 1,282,200
32 4.00 Set Pembongkaran Stay Guy Wire ST.55mm2 - 365,449 - 1,461,796
33 388.80 m Adjusting OHC - 21,550 - 8,378,640

Jumlah 713,134,100 287,423,830

Total 1,000,557,930
PPN 10% 100,055,793
TOTAL 1,100,613,723
Dibulatkan 1,100,600,000
Terbilang : Satu milyar seratus juta enam ratus ribu rupiah

Page : 2/2