R EN CA N A A N GGA R A N B IA Y A

LOKASI : KENDARI
TH. ANGGARAN : 2023

HARGA TOTAL
NO URAIAN MATERIAL VOL. SAT. SATUAN HARGA
(Rp.) (Rp.)
A PEKERJAAN RETAPPING LAMPU EKSISTING
1 Armatur Lampu Jalan LED 120 Watt/220 VAC 233 bh 750,000 174,750,000
2 MCB 2-4 A 133 bh 50,000 6,650,000
3 Box MCB Outdoor 133 bh 15,000 1,995,000
4 Pekerjaan Wiring Lampu 233 bh 75,000 17,475,000
5 Pasang Box MCB dan Konekting Lampu PJU 133 set 75,000 9,975,000
Jumlah A 210,845,000
B PEKERJAAN SISIPAN TIANG
1 Tiang Oktagonal 11 meter type Baseplate Galvaniz Cab. 1 33 btg 5,500,000 181,500,000
2 Tiang Oktagonal 11 meter type Baseplate Galvaniz Cab. 2 100 btg 6,000,000 600,000,000
3 Pembuatan Beton Mutu K 1.2.3 133 ls 500,000 66,500,000
4 Ereksi Tiang PJU 33 btg 500,000 16,500,000
5 Ereksi Tiang PJU 100 btg 750,000 75,000,000
Jumlah B 939,500,000
C PEKERJAAN PEMASANGAN KABEL
1 Kabel NYF GBY 3 x 6 mm 3,000 m' 95,000 285,000,000
2 Kabel NYM 2 x 2.5 mm2 SPLN 1,500 m' 17,500 26,250,000
3 Accesoris Kabel Tiang Awal/Akhir 133 set 150,000 19,950,000
4 Galian Kabel Tanam 3,000 m' 7,500 22,500,000
5 Tarik Kabel Lampu di Tiang 1,500 m' 5,000 7,500,000
6 Pemasangan Accesoris Kabel Tanam 133 set 100,000 13,300,000
Jumlah C 374,500,000
D PEKERJAAN PEMASANGAN PANEL APP
1 Panel lengkap 5/20 A 7 set 7,500,000 52,500,000
2 Grounding Panel APP 133 unit 1,250,000 166,250,000
3 Pasang Panel APP 7 bh 500,000 3,500,000
4 Pasang Grounding Tiang PJU 133 set 150,000 19,950,000
Jumlah D 242,200,000
E PEKERJAAN PERIJINAN (PLN)
1 BPUJL VA 30.000 3 Phase 1 SET 25,000,000 25,000,000
2 SLO KONSUIL 1 ls 15,000,000 15,000,000
3 NIDI KONSUIL 1 ls 7,500,000 7,500,000
Jumlah E 47,500,000
F JASA
1 Test dan Commisioning PJU 120 W 133 set 250,000 33,250,000
2 Mobilisasi dan demobilisasi (termasuk jasa pengiriman) 1 set 50,000,000 50,000,000
Jumlah F 83,250,000
JUMLAH TOTAL 1,897,795,000.00

Surabaya . 15 Maret 2022

CV. EXALT TO COITUS

Mochammad Faruq
Direktur