RENCANA ANGGARAN BIAYA UNTUK GARD

Vol Per
NO Uraian Pekerjaan Sat
Sat

A. PEMASANGAN TIANG
1 TIANG BETON 13 METER 350 Dan 2 SET
2 PONDASI 1 SET
B. KONSTRUKSI TM1 un
1 ARM TIE BAND 8" 2 BH
2 CROSS ARM NP..10 - 1800 MM 2 BH
3 BOLT & NUT M.16 x 50 MM 2 BH
4 ARM TIE TYPE 750 MM 2 BH
5 ISOLATOR TUMPU 20KV 6 BH
6 ALL BINDING WIRE 3,2 MM 9 MT
7 ALL TAP 4mm 6 MT
8 BOLT & NUT M.16 x 400 MM 4 BH
C. CONDUKTOR + PROTE
1 CROSS ARM NP. 10 - 2500 MM 2 BH
2 DOUBLE ARM BAND 8" 2 BH
3 LINE TAP/H.TYPE CONNECTOR 70-150MM2 3 BH
4 LIGHTNING ARRESTER 24 KV 5 kA MDU 3 BH
5 CUT OUT 20KV 12,5 kA + FUSE LINK 8 A MDU 3 BH
6 N Y A 25 MM2 DRAAD U/ JAMPER + ARRESTER 25 MT
D. GROUNDING TRA
1 BC DRAAD 70 MM2 8 MT
2 AARDINGSPIJPEN 1,5" - 5,50 MT 1 BH
3 GROUND ROD 16 MM 2,5 MT 1 BH
4 GASPIJP 1"-1,5 MT U/ PELINDUNG AARDE 1 BH
5 COPPER TUBE 70 mm + CLAMP 7 BH
E. RANGKA TEMPAT D
1 RANGKA TEMPAT DUDUK TRAFO LENGKAP 1 SET
2 JATIHOUTEN PLANKEN 50X200X2500 MM 2 BH
3 JATIHOUTEN BESCHERMLAT 2000 MM 1 BH
F. LV PANEL
1 LV PANEL 2GRP 630A (UML/43,43A,43B/PJ/93) 1 SET
2 CROSS ARM NP. 6,5-2500 MM u/ LV.PANEL 2 BH
3 NYY 4x ( 1 x 120 mm2 ) 40 MT
4 NYY 1x ( 1 x 70 mm2 ) 40 MT
5 TC NFA 2X-T 35 mm2 20 MT
6 COPER TUBE / KABEL SCHOEN 150 MM2 8 BH
7 GEGALV GASPIJ 2" - 6 METER 2 BH
8 L BOUW 2" u/SALURAN KELUARAN BAWAH 2 BH
 9 L BOUW 3" u/SALURAN MASUK BAWAH 1 BH
10 L BOUW PVC 2" u/SALURAN KELUARAN ATAS 4 BH
11 L BOUW PVC 3" u/SALURAN MASUK ATAS 2 BH
12 GEGALV GASPIJ 3" - 6 METER 1 BH
13 COPER TUBE / KABEL SCHOEN 70 MM2 8 BH
14 COPER TUBE / KABEL SCHOEN 50 MM2 2 BH
15 BESI KANAL NP.6,5-750 MM 4 BH
16 KLEMBEUGEL 2" U/GASPIJ 4 BH
17 KLEMBEUGEL 3" U/GASPIJ 2 BH
18 KLEMBEUGEL 10" 4 BH
19 BOLT & NUT M.16X50 MM 20 BH
20 BC DRAAD 50 MM2 2 MT
21 GROUND ROD 16 MM 2,5 MT 1 BH
22 GASPIJP 1"-1,5 MT U/ PELINDUNG AARDE 1 BH
23 COPPER TUBE 70 mm + CLAMP 2 BH
H. TRANSFORMER SET
1 TRANSFORMATOR CENTRADO 200 KVA 1 BH
Jumlah
BIAYA UNTUK GARDU TRAFO TIANG 200 KVA

Volume Harga Satuan Nilai Tunai Jumlah Harga

Total (Rp) (Rp)
Material (Rp) Pasang (Rp)
ASANGAN TIANG BETON
2 5,400,000 459,000 11,718,000
14,376,250
1 2,450,000 208,250 2,658,250
NSTRUKSI TM1 untuk GTT
2 93,408 7,940 202,695
2 409,600 34,816 888,832
2 1,931 164 4,190
2 24,790 2,107 53,794
2,574,117
6 161,300 13,711 1,050,063
9 10,600 901 103,509
6 12,100 1,029 78,771
4 44,300 3,766 192,262
NDUKTOR + PROTECTION
2 807,000 68,595 1,751,190
2 105,000 8,925 227,850
3 62,000 5,270 201,810
7,827,733
3 746,500 2,600,708
120,403
3 670,000 2,010,000
25 38,200 3,247 1,036,175
GROUNDING TRAFO
8 40,560 3,448 352,061
1 613,000 52,105 665,105
1 241,000 20,485 261,485 1,664,075
1 125,000 10,625 135,625
7 32,890 2,796 249,800
ANGKA TEMPAT DUDUK
1 9,450,000 803,250 10,253,250
2 1,200,000 102,000 2,604,000 12,967,920
1 102,000 8,670 110,670
F. LV PANEL
1 8,034,500 682,933 8,717,433
2 627,000 53,295 1,360,590
40 45,970 3,907 1,995,098
40 40,970 3,482 1,778,098
20 95,920 8,153 2,081,464
8 500,000 42,500 4,340,000
2 209,792 17,832 455,249
2 200,100 17,009 434,217
 1 213,000 18,105 231,105
4 24,000 2,040 104,160
2 32,800 2,788 71,176
1 419,000 35,615 454,615 22,973,664
8 41,900 3,562 363,692
2 36,890 3,136 80,051
4 47,025 3,997 204,089
4 5,000 425 21,700
2 6,000 510 13,020
4 13,000 1,105 56,420
20 3,309 281 71,805
2 11,820 1,005 25,649
1 59,080 5,022 64,102
1 30,250 2,571 32,821
2 7,885 670 17,110
RANSFORMER SETTING
1 59,500,000 5,057,500 64,557,500 64,557,500
93,046,390 7,908,943 126,941,259
 RENCANA ANGGARAN BI

NO Uraian Pekerjaan Vol Per Sat

TIANG TR 1 ( 2 t
A PEMASANGAN TIANG BETON
1 TIANG BETON 9 METER 200 dAN 1
2 PONDASI 1
B ACCESSORIES
1 Suspension clamp bracket 1
2 Suspension clamp 1
3 Stainless steel strip 0,75 mtr 2
4 Stopping buckle 2
5 Plastic strap 3
6 Protectip plastic strap 0,5 mtr 2
TOTAL
TIANG TR 2 ( 1 t
A PEMASANGAN TIANG BETON
1 TIANG BETON 9 METER 200 dAN 1
2 PONDASI 1
B ACCESSORIES
1 Tension Bracket 1
2 Strain Clamp 2
3 Stainless Steel Strip 0.75 meter 2
4 Stopping Buckle 2
5 Plastic Strap 3
TOTAL
TIANG TR 3 ( 4 t
A PEMASANGAN TIANG BETON
1 TIANG BETON 9 METER 200 dAN 1
2 PONDASI 1
B ACCESSORIES
1 Tension bracket 1
2 Strain clamp 1
3 Stainless steel strip 0,75 mtr 2
4 Plastic strap 4
5 Stopping buckle 1
6 Bundle cond.conector 70/50/50/35` 3
TOTAL
Jumlah

RENCANA ANGGARAN BIA

NO Uraian Pekerjaan Vol Per Sat

NO Uraian Pekerjaan Vol Per Sat
TIANG TM 1 ( 6 t
A PEMASANGAN TIANG BETON
1 TIANG BETON 14 METER 350 dAN 1
B ACCESSORIES
2 Cross arm 2000 (type tumpu) 1
3 Arm tie type 750 pipe 1
4 Bolt & nut M 16x400+washer (double arm) 2
5 Bolt & nut M 16x50 / M16x120+washer 1
6 20 KV pin (pin post) insulator +steel pin 3
7 Alluminium binding wire 3,2 mm 2
8 Aluminium tape 4,0 mm 2
9 Pre formed top tie 240/150/70/35 3
TOTAL
TIANG TM8 ( 1 t
A PEMASANGAN TIANG BETON
1 TIANG BETON 14 METER 350 dAN 1
B ACCESSORIES
1 CROSS ARM NP.10 - 2500 mm 1
2 CROSS ARM NP.10 - 2000 mm 2
3 ARM TIE TYPE L 50 x 900 mm / 750 mm 3
4 ARM TIE BAND 3"-6" 1
5 D0UBLE ARM BAND 6"-8" 1
6 BOLT & NUT M.16 X 50 mm 1
7 BOLT & NUT M.16 X 400 mm 2
8 PIN POST ISOLATOR 20 KV MDU 4
9 SUSPENSION INSULATOR 20KV Lengkap 3
10 BOLT & NUT M.16 x 140 mm 3
11 LINE TAP CONNECTOR 70-150 mm2 3
12 ALL BINDING WIRE 20 mm2 4
13 ALL TAPE 4 mm2 2
14 Cut Out 22KV/ 100A + Bracket 9
15 Fuse Link 9
TOTAL
Jumlah
RENCANA ANGGARAN BIAYA TIANG TR

Volume Harga Satuan Biaya Pasang Nilai Tunai

Sat
Total (Rp) (Rp) (Rp)
TIANG TR 1 ( 2 tiang )

Set 2 4,400,000 374,000 9,548,000

Set 2 2,450,000 208,250 5,316,500

Set 6 132,100 11,229 859,971

Set 6 154,700 13,150 1,007,097
Pcs 12 45,000 3,825 585,900
Pcs 12 78,500 6,673 1,022,070
Pcs 18 23,800 2,023 464,814
Pcs 12 56,900 4,837 740,838

TIANG TR 2 ( 1 tiang )

Set 1 4,400,000 374,000 4,774,000

Set 8 2,450,000 208,250 21,266,000

Set 1 125,900 10,702 136,602

Set 2 112,600 9,571 244,342
Pcs 2 45,000 3,825 97,650
Pcs 2 78,500 6,673 170,345
Pcs 3 23,800 2,023 77,469

TIANG TR 3 ( 4 tiang )

Set 4 4,400,000 374,000 19,096,000

Set 4 2,450,000 208,250 10,633,000

Set 4 125,900 10,702 546,406

Set 4 112,600 9,571 488,684
Pcs 8 45,000 3,825 390,600
Pcs 16 23,800 2,023 413,168
Pcs 4 78,500 6,673 340,690
Pcs 12 45,300 3,851 589,806

RENCANA ANGGARAN BIAYA TIANG TM

Volume Harga Satuan Biaya Pasang Nilai Tunai

Sat
Total (Rp) (Rp) (Rp)
 Volume Harga Satuan Biaya Pasang Nilai Tunai
Sat
Total (Rp) (Rp) (Rp)
TIANG TM 1 ( 6 tiang )

set 6 5,400,000 459,000 35,154,000

Pcs 6 627,000 53,295 4,081,770

Pcs 6 76,000 6,460 494,760
Pcs 12 22,800 1,938 296,856
Pcs 6 32,000 2,720 208,320
Pcs 18 321,000 27,285 6,269,130
Mtr 12 12,000 1,020 156,240
Mtr 12 16,000 1,360 208,320
Pcs 18 90,700 7,710 1,771,371
TOTAL
TIANG TM8 ( 1 tiang )

Set 1 5,400,000 459,000 5,859,000

Pcs 1 627,000 53,295 680,295

Pcs 2 623,000 52,955 1,351,910
Pcs 3 54,000 4,590 175,770
Pcs 1 76,000 6,460 82,460
Pcs 1 105,050 8,929 113,979
Pcs 1 22,800 1,938 24,738
Pcs 2 32,000 2,720 69,440
Pcs 4 321,000 27,285 1,393,140
Pcs 3 25,000 2,125 81,375
Pcs 3 24,600 2,091 80,073
Pcs 3 68,455 5,819 222,821
Mtr 4 150,000 12,750 651,000
Mtr 2 30,000 2,550 65,100
Pcs 9 268000 22,780 2,617,020
Pcs 9 450700 38,310 4,401,086
TOTAL
Jumlah Harga (Rp)

14,864,500

4,680,690

19,545,190

26,040,000

726,408

26,766,408

29,729,000

2,769,354

32,498,354
72,351,598

Jumlah Harga (Rp)

Jumlah Harga (Rp)

1,450,000

13,486,767

14,936,767

5,859,000

12,010,207

17,869,207
32,805,974
 Rencana Anggaran Biaya Kelengkapan PHB TR

Harga
Vol Per
NO Uraian Pekerjaan Satuan material
Satuan
(Rp)
1 LBS 200 A 1 Pcs 1000000
2 MCCB 100 A 1 Pcs 1250000
3 MCB 3 40 A 2 Pcs 240000
4 MCB 3 10 A 1 Pcs 200000
5 NH FUSE 90 A 3 Pcs 100000
6 NH FUSE 40 A 6 Pcs 58000
7 NH FUSE 10 A 3 Pcs 43000
TOTAL
aya Kelengkapan PHB TR

Harga Pasang Jumlah Harga

Nilai Tunai (Rp)
(Rp) (Rp)

50000 1050000
62500 1312500
12000 504000
10000 210000
3892350
5000 315000
2900 365400
2150 135450
 RENCANA ANGGARAN BIAYA PENERANGAN JALAN UMUM

Vol Per Volume Harga Satuan ( Rp)

NO Uraian Pekerjaan Satuan
Satuan Total
Material (Rp)
Pemasangan Lampu
A Lampu PJU 237 Watt 27 bh 27 409,000
Tiang PJU single side 6 meter 27 bh 27 2,990,000
Accecoris Lampu
Ignitor 27 bh 27 25,000
Kapasitor 27 bh 27 84,000
Induktor 27 bh 27 35,000
B Klem 120 bh 120 3,000
Armatur 27 bh 65 800,000
Power Swicth 27 bh 8 132,000
Ballast PJU 27 bh 27 10,000
Timer 27 bh 27 120,000
Jumlah 4,608,000

Perhitungan Upah Pekerja Total Biaya PJU

Upah Pekerja
Untuk pemasangan PJU dikerjakan oleh 10 orang dengan upah Biaya PJU
Rp 120.000,00 perhari dikerjakan dalam waktu 14 hari jadi untuk
Total
total upah pekerja adalah Rp
16.800.000,00
total penawaran
125%
JALAN UMUM

Harga Satuan ( Rp)

Nilai Tunai (Rp)
Pasang (Rp)

34,765 11,981,655
254,150 87,592,050

2,125 732,375
7,140 2,460,780
2,975 1,025,325
255 390,600
68,000 56,420,000
11,220 1,145,760
850 292,950
10,200 3,515,400
391,680 165,556,895

Total Biaya PJU

Rp 16,800,000.00
Rp 165,556,895.00
Rp 182,356,895.00

Rp 227,946,118.75
 TOTAL INVESTASI
NO SUB BAB JUMLAH
1 SUB REKAPITULASI GTT 1
2 SUB PHB TR 1
3 SUB REKAPITULASI SUTM 1
4 SUB REKAPITULASI SUTR 1
5 SUB REKAPITULASI PJU 1
TOTAL
VESTASI
SATUAN TOTAL HARGA
SET Rp 126,941,259.00
SET Rp 3,892,350.00
SET Rp 32,805,974.00
SET Rp 72,351,598.00
SET Rp 227,946,118.75
Rp 463,937,299.75
tm1 6
tr1 2
tr2 1
tr3 4