Anda di halaman 1dari 25

Gambar Penempatan Trafo, Perluasan SUTM dan Perluasan SUTR

Tower PT. XL Axiata Tbk.


Ds. PKT Ranting Salakan 5.5 kVA / B2

LAPANGAN

PELEY

Keterangan :
: Tiang SUTM
: Rencana Tiang SUTM Cantol 11 mtr 200 dAN sebanyak 1 batang
: Rencana Tiang SUTR 90 Meter 90 dAN sebanyak 3 batang
: Jaringan SUTM A3C 3x70mm
: Rencana perluasan SUTM 3x70mm sepanjang 50 MS
: Rencana perluasan SUTR 3x70+1x50 mm sepanjang 150 MS
: Rencana gardu baru 25 kVA 3 phasa
PT. PLN (PERSERO) RENCANA ANGGARA
CABANG LUWUK SKKI NO :
WILAYAH SULUTTENGGO Tanggal : 13 Desember 2011
1 Untuk Bidang / Unit : PT. PLN (PERSERO) RANTING SALAKAN CABANG LUWUK
2 Nama Pekerjaan : PEMBANGUNAN JARINGAN SUTM, SUTR DAN GARDU TO
3 Pelaksanaan / Alokasi : PT. PLN (PERSERO) CABANG LUWUK / PIHAK III
4 Rincian Biaya : Rp 131.136.000,00
BOQ-PLN MATERIAL HARGA SATUAN
NO. URAIAN PEKERJAAN MATERIAL
URUT QTY. SAT. PLN PIHAK III
(Rp)
1 2 3 4 5 6
MATERIAL UTAMA JTM
1 Isolator Tarik 20 kV 6 Set 0 6 531,360.00
2 Kawat AAAC 70 mm 165 Mtr 0 165 11,125.00
3 Fuse Cut Out Polimer 27 kV 3 Bh 0 3 1,930,200.00
MATERIAL UTAMA GARDU
1 Trafo Distribusi. 25 KVA 3 Phasa , 20 KV - 400/ 231 V Yzn5 1 Unit 0 1 38,750,000.00
2 Tiang Besi 11 M - 200 daN 1 Btg 0 1 5,940,000.00
3 Fuse Link 2 Amp 3 Bh 0 3 35,000.00
4 Lightening Arrester Polimer 24 kV 3 Bh 0 3 1,594,800.00
5 Isolator Tarik 20 kV 0 Set 0 0 531,360.00
6 Isolator Tumpu 20 kV 0 Bh 0 0 294,000.00
MATERIAL UTAMA JTR
1 Twisted Cable 3x50+1x35 mm 165 Mtr 0 165 34,500.00
2 Tiang Besi 9 meter 90 daN 3 Btg 0 3 2,859,358.70
MATERIAL PELENGKAP JTM
1 Compression Connector AL ( CCO) 35-70 mm 3 Bh 0 3 21,000.00
2 Skor silang besi siku 50x50x5 mm2 0 Set 0 0 629,880.00
3 Cross Arm UNP. 80x45x4x1800 mm Double Arming + (u/ FCO) 1 Set 0 1 857,820.00
4 Socket Eyes + Bolt Clevis 6 Bh 0 6 0.00
5 Cross Arm Clevis ( Galvanis Lengkap Mour Baut ) 6 Bh 0 6 0.00
6 Strain Clamp 35 - 70 mm 6 Bh 0 6 0.00
7 Cross Arm UNP. 80x45x4x1800 mm Single Arming 0 Set 0 0 475,000.00
8 Joint Sleeve 70 mm tension 0 Bh 0 0 40,000.00
9 Joint Sleeve 70 mm non tension 0 Bh 0 0 19,875.00
10 Plat tanda bahaya 0 Bh 0 0 125,000.00
11 Anti panjat 0 Bh 0 0 126,480.00
12 Skor tarik 0 set 0 0 627,000.00
13 Pengecatan Tiang TM 0 Btg 0 0 0.00
14 Cor tiang 0 Btg 0 0 0.00
15 Penomoran Tiang 0 Btg 0 0 0.00
17 Pembersihan Trace 0 kms 0 0 0.00
MATERIAL PELENGKAP GARDU
1 Compression Conector AL 35-70 mm( CCO ) 3 Bh 0 3 21,000.00
2 Kabel skoen CU 50 mm 3 Bh 0 3 26,625.00
3 Kabel skoen Al/CU 35 mm 3 Bh 0 3 45,500.00
4 Kabel Schoen CU 70 mm 16 Bh 0 16 30,500.00
5 Socket Eyes + Bolt Clevis 0 Bh 0 0 0.00
6 Cross Arm Clevis ( Galvanis Lengkap Mour Baut ) 0 Bh 0 0 0.00
7 Strain Clamp 35 - 70 mm 0 Bh 0 0 0.00
8 Joint sleeve Bimetal Al/cu 50-70 mm 6 Bh 0 6 46,800.00
9 Joint sleeve Bimetal Al/cu 35-70 mm 2 Bh 0 2 46,800.00
10 Skor silang besi siku 50x50x5 mm2 0 Set 0 0 629,880.00
11 Double Cross Arm UNP 80x45x4x1800 mm double arm + (u/ LA) 2 Set 0 2 857,820.00
12 Rangka Besi Dudukan Trafo 3 ph Cantol 1 Set 0 1 1,950,000.00
13 Breacket gantungan LVC UNP 6,5 x 1 mtr 2 Set 0 2 350,000.00
14 Breacket Dudukan Pipa Pengaman Kabel UNP 6,5 x 1 Mtr 3 Set 0 3 350,000.00
15 LV panel 3 Phasa 2 Jurusan 1 Unit 0 1 14,000,000.00
16 Kabel Opstik NYY 50 mm 64 Mtr 0 64 84,110.00
17 Pipa galvaniks 3 " @ + Knie ( Pelindung kabel) 3 Ljr 0 3 626,175.00
18 Pipa air 1/2 " pelindung pentanahan 3 Ljr 0 3 85,000.00
19 Pentanahan / Ground Rod Tanpa kawat 3 Bh 0 3 375,000.00
20 Kawat BC 50 mm untuk Arde 21 Mtr 0 21 75,000.00
21 Skor Tarik 1 Set 0 1 627,000.00
22 Stainless Steel Strip 3 Mtr 0 3 4,500.00
23 Stopping Buckle 3 Bh 0 3 4,200.00
24 Link ( Binding Rings ) 3 Bh 0 3 3,600.00
25 Plat Tanda Bahaya 1 Bh 0 1 125,000.00
26 Tangga Anti Panjat 1 Set 0 1 126,480.00
27 Pengecatan Tiang TM 1 Btg 0 1 113,000.00
28 Cor Beton Gardu Cantol 1:3:5 1 M3 0 1 0.00
29 Penomoran Tiang 0 Btg 0 0 0.00
MATERIAL PELENGKAP JTR
1 Fixed dead end assembly 2 Set 0 2 77,400.00
2 Adjustable dead end assembly 1 Set 0 1 88,875.00
3 Suspension Assembly 2 Set 0 2 70,800.00
4 Large Angle Assembly 0 Set 0 0 101,400.00
5 Bundle end protection set 1 Set 0 1 78,840.00
6 Joint Slive AL 70-50 mm 3 Bh 0 3 19,875.00
7 Joint Slive AL 35-50 mm 1 Bh 0 1 19,875.00
8 Stick arde tanpa kawat 1 Bh 0 1 375,000.00
9 Kawat BC 50 mm untuk arde 11 Mtr 0 11 75,000.00
10 Pipa galvanis 1/2 " untuk pelindung kawat arde 1 Ljr 0 1 85,000.00
11 Stenlees Steel Strip 11 Mtr 0 11 4,500.00
12 Stopping Buckle 7 Bh 0 7 4,200.00
13 Link ( Binding Ring ) 7 Bh 0 7 3,600.00
14 Skor tarik 1 set 0 1 569,000.00
15 Pengecatan tiang besi 9 meter 3 Btg 0 3 0.00
16 Pengecoran tiang besi 9 meter 3 Btg 0 3 0.00
17 Penomoran tiang besi 9 meter 0 Btg 0 0 0.00
PEKERJAAN LAIN-LAIN
1 Biaya angkutan 3 Ls 0 3 0.00

SUB TOTAL
Referensi : PPN 10 %
GRAND TOTAL
DIBULATKAN
Uraian Oleh
Dibuat Supv. Ren. Distribusi
Diperiksa PLH. Asman Distribusi
Mengetahui PLH. Manajer Cabang
NCANA ANGGARAN BIAYA ( RAB )
Lampiran 1

AN CABANG LUWUK WILAYAH SULUTTENGGO


SUTR DAN GARDU TOWER PT. XL AXIATA Tbk. DESA PKT
/ PIHAK III

HARGA SATUAN JLH HARGA PELAKSANAAN TOTAL


JASA MATERIAL JASA HARGA KETERANGAN
(Rp) (Rp) (Rp) ( RP )
7 8=5X6 9=3X7 10=8+9 11

20,000.00 3,188,160.00 120,000.00 3,308,160.00


1,500.00 1,835,625.00 247,500.00 2,083,125.00
20,000.00 5,790,600.00 60,000.00 5,850,600.00

350,000.00 38,750,000.00 350,000.00 39,100,000.00


200,000.00 5,940,000.00 200,000.00 6,140,000.00
4,000.00 105,000.00 12,000.00 117,000.00
20,000.00 4,784,400.00 60,000.00 4,844,400.00
20,000.00 0.00 0.00 0.00
16,000.00 0.00 0.00 0.00

4,000.00 5,692,500.00 660,000.00 6,352,500.00


150,000.00 8,578,076.10 450,000.00 9,028,076.10

12,500.00 63,000.00 37,500.00 100,500.00


80,000.00 0.00 0.00 0.00
80,000.00 857,820.00 80,000.00 937,820.00
1,000.00 0.00 6,000.00 6,000.00 Include Isolator Tarik
1,000.00 0.00 6,000.00 6,000.00 Include Isolator Tarik
2,500.00 0.00 15,000.00 15,000.00 Include Isolator Tarik
80,000.00 0.00 0.00 0.00
12,500.00 0.00 0.00 0.00
12,500.00 0.00 0.00 0.00
15,000.00 0.00 0.00 0.00
15,000.00 0.00 0.00 0.00
80,000.00 0.00 0.00 0.00
75,000.00 0.00 0.00 0.00
125,000.00 0.00 0.00 0.00
20,000.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00

12,500.00 63,000.00 37,500.00 100,500.00


12,500.00 79,875.00 37,500.00 117,375.00
12,500.00 136,500.00 37,500.00 174,000.00
12,500.00 488,000.00 200,000.00 688,000.00
1,000.00 0.00 0.00 0.00 Include Isolator Tarik
1,000.00 0.00 0.00 0.00 Include Isolator Tarik
2,500.00 0.00 0.00 0.00 Include Isolator Tarik
12,500.00 280,800.00 75,000.00 355,800.00
12,500.00 93,600.00 25,000.00 118,600.00
80,000.00 0.00 0.00 0.00
80,000.00 1,715,640.00 160,000.00 1,875,640.00
240,000.00 1,950,000.00 240,000.00 2,190,000.00
20,000.00 700,000.00 40,000.00 740,000.00
20,000.00 1,050,000.00 60,000.00 1,110,000.00
200,000.00 14,000,000.00 200,000.00 14,200,000.00
2,000.00 5,383,040.00 128,000.00 5,511,040.00
40,000.00 1,878,525.00 120,000.00 1,998,525.00
4,000.00 255,000.00 12,000.00 267,000.00
200,000.00 1,125,000.00 600,000.00 1,725,000.00
800.00 1,575,000.00 16,800.00 1,591,800.00
80,000.00 627,000.00 80,000.00 707,000.00
2,500.00 13,500.00 7,500.00 21,000.00
1,500.00 12,600.00 4,500.00 17,100.00
1,500.00 10,800.00 4,500.00 15,300.00
15,000.00 125,000.00 15,000.00 140,000.00
15,000.00 126,480.00 15,000.00 141,480.00
35,365.00 113,000.00 35,365.00 148,365.00
126,000.00 0.00 126,000.00 126,000.00
15,000.00 0.00 0.00 0.00

20,000.00 154,800.00 40,000.00 194,800.00


20,000.00 88,875.00 20,000.00 108,875.00
20,000.00 141,600.00 40,000.00 181,600.00
20,000.00 0.00 0.00 0.00
20,000.00 78,840.00 20,000.00 98,840.00
12,500.00 59,625.00 37,500.00 97,125.00
12,500.00 19,875.00 12,500.00 32,375.00
80,000.00 375,000.00 80,000.00 455,000.00
3,500.00 825,000.00 38,500.00 863,500.00
1,000.00 85,000.00 1,000.00 86,000.00
2,500.00 47,250.00 26,250.00 73,500.00
1,490.00 29,400.00 10,430.00 39,830.00
1,490.00 25,200.00 10,430.00 35,630.00
75,000.00 569,000.00 75,000.00 644,000.00
70,000.00 0.00 210,000.00 210,000.00
125,000.00 0.00 375,000.00 375,000.00
15,000.00 0.00 0.00 0.00

1,250,000.00 0.00 3,750,000.00 3,750,000.00

119,214,781.10
11,921,478.11
131,136,259.21
131,136,000.00
Oleh Paraf Tanggal
: Zaikal Aranny Erifur .
: R. J. R. Adampe .
: Gregorius Adi Trianto .
Gambar Penempatan Trafo, Perluasan SUTM dan Perluasan SUTR
Tower PT. XL Axiata Tbk.
Ds. Ponding-Ponding Ranting Salakan 5.5 kVA / B2

LSK05
Ds. Lalong
LSK05
B4R2

XL
LSK05 50 mtr
B4R13 50 mtr

Keterangan :
: Tiang SUTM
: Rencana Tiang SUTM Cantol 11 mtr 200 dAN sebanyak 1 batang
: Rencana Tiang SUTR 90 Meter 90 dAN sebanyak 1 batang
: Jaringan SUTM A3C 3x70mm
: Rencana perluasan SUTM 3x70mm sepanjang 50 MS
: Rencana perluasan SUTR 3x70+1x50 mm sepanjang 50 MS
: Rencana gardu baru 25 kVA 3 phasa
PT. PLN (PERSERO) RENCANA ANGGARA
CABANG LUWUK SKKI NO :
WILAYAH SULUTTENGGO Tanggal : 13 Desember 2011
1 Untuk Bidang / Unit : PT. PLN (PERSERO) RANTING SALAKAN CABANG LUWUK
2 Nama Pekerjaan : PEMBANGUNAN JARINGAN SUTM, SUTR DAN GARDU TO
3 Pelaksanaan / Alokasi : PT. PLN (PERSERO) CABANG LUWUK / PIHAK III
4 Rincian Biaya : Rp 119.112.000,00
BOQ-PLN MATERIAL HARGA SATUAN
NO. URAIAN PEKERJAAN MATERIAL
URUT QTY. SAT. PLN PIHAK III
(Rp)
1 2 3 4 5 6
MATERIAL UTAMA JTM
1 Isolator Tarik 20 kV 6 Set 0 6 531,360.00
2 Kawat AAAC 70 mm 165 Mtr 0 165 11,125.00
3 Fuse Cut Out Polimer 27 kV 3 Bh 0 3 1,930,200.00
MATERIAL UTAMA GARDU
1 Trafo Distribusi. 25 KVA 3 Phasa , 20 KV - 400/ 231 V Yzn5 1 Unit 0 1 38,750,000.00
2 Tiang Besi 11 M - 200 daN 1 Btg 0 1 5,940,000.00
3 Fuse Link 2 Amp 3 Bh 0 3 35,000.00
4 Lightening Arrester Polimer 24 kV 3 Bh 0 3 1,594,800.00
5 Isolator Tarik 20 kV 0 Set 0 0 531,360.00
6 Isolator Tumpu 20 kV 0 Bh 0 0 294,000.00
MATERIAL UTAMA JTR
1 Twisted Cable 3x50+1x35 mm 55 Mtr 0 55 34,500.00
2 Tiang Besi 9 meter 90 daN 1 Btg 0 1 2,859,358.70
MATERIAL PELENGKAP JTM
1 Compression Connector AL ( CCO) 35-70 mm 3 Bh 0 3 21,000.00
2 Skor silang besi siku 50x50x5 mm2 0 Set 0 0 629,880.00
3 Cross Arm UNP. 80x45x4x1800 mm Double Arming + (u/ FCO) 1 Set 0 1 857,820.00
4 Socket Eyes + Bolt Clevis 6 Bh 0 6 0.00
5 Cross Arm Clevis ( Galvanis Lengkap Mour Baut ) 6 Bh 0 6 0.00
6 Strain Clamp 35 - 70 mm 6 Bh 0 6 0.00
7 Cross Arm UNP. 80x45x4x1800 mm Single Arming 0 Set 0 0 475,000.00
8 Joint Sleeve 70 mm tension 0 Bh 0 0 40,000.00
9 Joint Sleeve 70 mm non tension 0 Bh 0 0 19,875.00
10 Plat tanda bahaya 0 Bh 0 0 125,000.00
11 Anti panjat 0 Bh 0 0 126,480.00
12 Skor tarik 0 set 0 0 627,000.00
13 Pengecatan Tiang TM 0 Btg 0 0 0.00
14 Cor tiang 0 Btg 0 0 0.00
15 Penomoran Tiang 0 Btg 0 0 0.00
17 Pembersihan Trace 0 kms 0 0 0.00
MATERIAL PELENGKAP GARDU
1 Compression Conector AL 35-70 mm( CCO ) 3 Bh 0 3 21,000.00
2 Kabel skoen CU 50 mm 3 Bh 0 3 26,625.00
3 Kabel skoen Al/CU 35 mm 3 Bh 0 3 45,500.00
4 Kabel Schoen CU 70 mm 16 Bh 0 16 30,500.00
5 Socket Eyes + Bolt Clevis 0 Bh 0 0 0.00
6 Cross Arm Clevis ( Galvanis Lengkap Mour Baut ) 0 Bh 0 0 0.00
7 Strain Clamp 35 - 70 mm 0 Bh 0 0 0.00
8 Joint sleeve Bimetal Al/cu 50-70 mm 6 Bh 0 6 46,800.00
9 Joint sleeve Bimetal Al/cu 35-70 mm 2 Bh 0 2 46,800.00
10 Skor silang besi siku 50x50x5 mm2 0 Set 0 0 629,880.00
11 Double Cross Arm UNP 80x45x4x1800 mm double arm + (u/ LA) 2 Set 0 2 857,820.00
12 Rangka Besi Dudukan Trafo 3 ph Cantol 1 Set 0 1 1,950,000.00
13 Breacket gantungan LVC UNP 6,5 x 1 mtr 2 Set 0 2 350,000.00
14 Breacket Dudukan Pipa Pengaman Kabel UNP 6,5 x 1 Mtr 3 Set 0 3 350,000.00
15 LV panel 3 Phasa 2 Jurusan 1 Unit 0 1 14,000,000.00
16 Kabel Opstik NYY 50 mm 64 Mtr 0 64 84,110.00
17 Pipa galvaniks 3 " @ + Knie ( Pelindung kabel) 3 Ljr 0 3 626,175.00
18 Pipa air 1/2 " pelindung pentanahan 3 Ljr 0 3 85,000.00
19 Pentanahan / Ground Rod Tanpa kawat 3 Bh 0 3 375,000.00
20 Kawat BC 50 mm untuk Arde 21 Mtr 0 21 75,000.00
21 Skor Tarik 1 Set 0 1 627,000.00
22 Stainless Steel Strip 3 Mtr 0 3 4,500.00
23 Stopping Buckle 3 Bh 0 3 4,200.00
24 Link ( Binding Rings ) 3 Bh 0 3 3,600.00
25 Plat Tanda Bahaya 1 Bh 0 1 125,000.00
26 Tangga Anti Panjat 1 Set 0 1 126,480.00
27 Pengecatan Tiang TM 1 Btg 0 1 113,000.00
28 Cor Beton Gardu Cantol 1:3:5 1 M3 0 1 0.00
29 Penomoran Tiang 0 Btg 0 0 0.00
MATERIAL PELENGKAP JTR
1 Fixed dead end assembly 2 Set 0 2 77,400.00
2 Adjustable dead end assembly 1 Set 0 1 88,875.00
3 Suspension Assembly 0 Set 0 0 70,800.00
4 Large Angle Assembly 0 Set 0 0 101,400.00
5 Bundle end protection set 1 Set 0 1 78,840.00
6 Joint Slive AL 70-50 mm 3 Bh 0 3 19,875.00
7 Joint Slive AL 35-50 mm 1 Bh 0 1 19,875.00
8 Stick arde tanpa kawat 1 Bh 0 1 375,000.00
9 Kawat BC 50 mm untuk arde 11 Mtr 0 11 75,000.00
10 Pipa galvanis 1/2 " untuk pelindung kawat arde 1 Ljr 0 1 85,000.00
11 Stenlees Steel Strip 2 Mtr 0 2 4,500.00
12 Stopping Buckle 3 Bh 0 3 4,200.00
13 Link ( Binding Ring ) 3 Bh 0 3 3,600.00
14 Skor tarik 1 set 0 1 569,000.00
15 Pengecatan tiang besi 9 meter 1 Btg 0 1 0.00
16 Pengecoran tiang besi 9 meter 1 Btg 0 1 0.00
17 Penomoran tiang besi 9 meter 0 Btg 0 0 0.00
PEKERJAAN LAIN-LAIN
1 Biaya angkutan 3 Ls 0 3 0.00

SUB TOTAL
Referensi : PPN 10 %
GRAND TOTAL
DIBULATKAN
Uraian Oleh
Dibuat Supv. Ren. Distribusi
Diperiksa PLH. Asman Distribusi
Mengetahui PLH. Manajer Cabang
NCANA ANGGARAN BIAYA ( RAB )
Lampiran 1

AN CABANG LUWUK WILAYAH SULUTTENGGO


SUTR DAN GARDU TOWER PT. XL AXIATA Tbk. DESA PONDING-PONDING
/ PIHAK III

HARGA SATUAN JLH HARGA PELAKSANAAN TOTAL


JASA MATERIAL JASA HARGA KETERANGAN
(Rp) (Rp) (Rp) ( RP )
7 8=5X6 9=3X7 10=8+9 11

20,000.00 3,188,160.00 120,000.00 3,308,160.00


1,500.00 1,835,625.00 247,500.00 2,083,125.00
20,000.00 5,790,600.00 60,000.00 5,850,600.00

350,000.00 38,750,000.00 350,000.00 39,100,000.00


200,000.00 5,940,000.00 200,000.00 6,140,000.00
4,000.00 105,000.00 12,000.00 117,000.00
20,000.00 4,784,400.00 60,000.00 4,844,400.00
20,000.00 0.00 0.00 0.00
16,000.00 0.00 0.00 0.00

4,000.00 1,897,500.00 220,000.00 2,117,500.00


150,000.00 2,859,358.70 150,000.00 3,009,358.70

12,500.00 63,000.00 37,500.00 100,500.00


80,000.00 0.00 0.00 0.00
80,000.00 857,820.00 80,000.00 937,820.00
1,000.00 0.00 6,000.00 6,000.00 Include Isolator Tarik
1,000.00 0.00 6,000.00 6,000.00 Include Isolator Tarik
2,500.00 0.00 15,000.00 15,000.00 Include Isolator Tarik
80,000.00 0.00 0.00 0.00
12,500.00 0.00 0.00 0.00
12,500.00 0.00 0.00 0.00
15,000.00 0.00 0.00 0.00
15,000.00 0.00 0.00 0.00
80,000.00 0.00 0.00 0.00
75,000.00 0.00 0.00 0.00
125,000.00 0.00 0.00 0.00
20,000.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00

12,500.00 63,000.00 37,500.00 100,500.00


12,500.00 79,875.00 37,500.00 117,375.00
12,500.00 136,500.00 37,500.00 174,000.00
12,500.00 488,000.00 200,000.00 688,000.00
1,000.00 0.00 0.00 0.00 Include Isolator Tarik
1,000.00 0.00 0.00 0.00 Include Isolator Tarik
2,500.00 0.00 0.00 0.00 Include Isolator Tarik
12,500.00 280,800.00 75,000.00 355,800.00
12,500.00 93,600.00 25,000.00 118,600.00
80,000.00 0.00 0.00 0.00
80,000.00 1,715,640.00 160,000.00 1,875,640.00
240,000.00 1,950,000.00 240,000.00 2,190,000.00
20,000.00 700,000.00 40,000.00 740,000.00
20,000.00 1,050,000.00 60,000.00 1,110,000.00
200,000.00 14,000,000.00 200,000.00 14,200,000.00
2,000.00 5,383,040.00 128,000.00 5,511,040.00
40,000.00 1,878,525.00 120,000.00 1,998,525.00
4,000.00 255,000.00 12,000.00 267,000.00
200,000.00 1,125,000.00 600,000.00 1,725,000.00
800.00 1,575,000.00 16,800.00 1,591,800.00
80,000.00 627,000.00 80,000.00 707,000.00
2,500.00 13,500.00 7,500.00 21,000.00
1,500.00 12,600.00 4,500.00 17,100.00
1,500.00 10,800.00 4,500.00 15,300.00
15,000.00 125,000.00 15,000.00 140,000.00
15,000.00 126,480.00 15,000.00 141,480.00
35,365.00 113,000.00 35,365.00 148,365.00
126,000.00 0.00 126,000.00 126,000.00
15,000.00 0.00 0.00 0.00

20,000.00 154,800.00 40,000.00 194,800.00


20,000.00 88,875.00 20,000.00 108,875.00
20,000.00 0.00 0.00 0.00
20,000.00 0.00 0.00 0.00
20,000.00 78,840.00 20,000.00 98,840.00
12,500.00 59,625.00 37,500.00 97,125.00
12,500.00 19,875.00 12,500.00 32,375.00
80,000.00 375,000.00 80,000.00 455,000.00
3,500.00 825,000.00 38,500.00 863,500.00
1,000.00 85,000.00 1,000.00 86,000.00
2,500.00 6,750.00 3,750.00 10,500.00
1,490.00 12,600.00 4,470.00 17,070.00
1,490.00 10,800.00 4,470.00 15,270.00
75,000.00 569,000.00 75,000.00 644,000.00
70,000.00 0.00 70,000.00 70,000.00
125,000.00 0.00 125,000.00 125,000.00
15,000.00 0.00 0.00 0.00

1,250,000.00 0.00 3,750,000.00 3,750,000.00

108,283,343.70
10,828,334.37
119,111,678.07
119,112,000.00
Oleh Paraf Tanggal
: Zaikal Aranny Erifur .
: R. J. R. Adampe .
: Gregorius Adi Trianto .
Gambar Penempatan Trafo, Perluasan SUTM dan Perluasan SUTR
Tower PT. XL Axiata Tbk.
SubRanting Bulagi Ranting Salakan 5.5 kVA / B2

50 mtr
XL
50 mtr

50 mtr

50 mtr PLTD
BULAGI
50 mtr

Keterangan :
: Tiang SUTM
: Rencana Tiang SUTM Cantol 11 mtr 200 dAN sebanyak 1 batang
: Rencana Tiang SUTR 90 Meter 90 dAN sebanyak 4 batang
: Jaringan SUTM A3C 3x70mm
: Rencana perluasan SUTM 3x70mm sepanjang 50 MS
: Rencana perluasan SUTR 3x70+1x50 mm sepanjang 200 MS
: Rencana gardu baru 25 kVA 3 phasa
PT. PLN (PERSERO) RENCANA ANGGARA
CABANG LUWUK SKKI NO :
WILAYAH SULUTTENGGO Tanggal : 13 Desember 2011
1 Untuk Bidang / Unit : PT. PLN (PERSERO) RANTING SALAKAN CABANG LUWUK
2 Nama Pekerjaan : PEMBANGUNAN JARINGAN SUTM, SUTR DAN GARDU TO
3 Pelaksanaan / Alokasi : PT. PLN (PERSERO) CABANG LUWUK / PIHAK III
4 Rincian Biaya : Rp 137.916.000,00
BOQ-PLN MATERIAL HARGA SATUAN
NO. URAIAN PEKERJAAN MATERIAL
URUT QTY. SAT. PLN PIHAK III
(Rp)
1 2 3 4 5 6
MATERIAL UTAMA JTM
1 Isolator Tarik 20 kV 6 Set 0 6 531,360.00
2 Kawat AAAC 70 mm 165 Mtr 0 165 11,125.00
3 Fuse Cut Out Polimer 27 kV 3 Bh 0 3 1,930,200.00
MATERIAL UTAMA GARDU
1 Trafo Distribusi. 25 KVA 3 Phasa , 20 KV - 400/ 231 V Yzn5 1 Unit 0 1 38,750,000.00
2 Tiang Besi 11 M - 200 daN 1 Btg 0 1 5,940,000.00
3 Fuse Link 2 Amp 3 Bh 0 3 35,000.00
4 Lightening Arrester Polimer 24 kV 3 Bh 0 3 1,594,800.00
5 Isolator Tarik 20 kV 0 Set 0 0 531,360.00
6 Isolator Tumpu 20 kV 0 Bh 0 0 294,000.00
MATERIAL UTAMA JTR
1 Twisted Cable 3x50+1x35 mm 220 Mtr 0 220 34,500.00
2 Tiang Besi 9 meter 90 daN 4 Btg 0 4 2,859,358.70
MATERIAL PELENGKAP JTM
1 Compression Connector AL ( CCO) 35-70 mm 3 Bh 0 3 21,000.00
2 Skor silang besi siku 50x50x5 mm2 0 Set 0 0 629,880.00
3 Cross Arm UNP. 80x45x4x1800 mm Double Arming + (u/ FCO) 1 Set 0 1 857,820.00
4 Socket Eyes + Bolt Clevis 6 Bh 0 6 0.00
5 Cross Arm Clevis ( Galvanis Lengkap Mour Baut ) 6 Bh 0 6 0.00
6 Strain Clamp 35 - 70 mm 6 Bh 0 6 0.00
7 Cross Arm UNP. 80x45x4x1800 mm Single Arming 0 Set 0 0 475,000.00
8 Joint Sleeve 70 mm tension 0 Bh 0 0 40,000.00
9 Joint Sleeve 70 mm non tension 0 Bh 0 0 19,875.00
10 Plat tanda bahaya 0 Bh 0 0 125,000.00
11 Anti panjat 0 Bh 0 0 126,480.00
12 Skor tarik 0 set 0 0 627,000.00
13 Pengecatan Tiang TM 0 Btg 0 0 0.00
14 Cor tiang 0 Btg 0 0 0.00
15 Penomoran Tiang 0 Btg 0 0 0.00
17 Pembersihan Trace 0 kms 0 0 0.00
MATERIAL PELENGKAP GARDU
1 Compression Conector AL 35-70 mm( CCO ) 3 Bh 0 3 21,000.00
2 Kabel skoen CU 50 mm 3 Bh 0 3 26,625.00
3 Kabel skoen Al/CU 35 mm 3 Bh 0 3 45,500.00
4 Kabel Schoen CU 70 mm 16 Bh 0 16 30,500.00
5 Socket Eyes + Bolt Clevis 0 Bh 0 0 0.00
6 Cross Arm Clevis ( Galvanis Lengkap Mour Baut ) 0 Bh 0 0 0.00
7 Strain Clamp 35 - 70 mm 0 Bh 0 0 0.00
8 Joint sleeve Bimetal Al/cu 50-70 mm 6 Bh 0 6 46,800.00
9 Joint sleeve Bimetal Al/cu 35-70 mm 2 Bh 0 2 46,800.00
10 Skor silang besi siku 50x50x5 mm2 0 Set 0 0 629,880.00
11 Double Cross Arm UNP 80x45x4x1800 mm double arm + (u/ LA) 2 Set 0 2 857,820.00
12 Rangka Besi Dudukan Trafo 3 ph Cantol 1 Set 0 1 1,950,000.00
13 Breacket gantungan LVC UNP 6,5 x 1 mtr 2 Set 0 2 350,000.00
14 Breacket Dudukan Pipa Pengaman Kabel UNP 6,5 x 1 Mtr 3 Set 0 3 350,000.00
15 LV panel 3 Phasa 2 Jurusan 1 Unit 0 1 14,000,000.00
16 Kabel Opstik NYY 50 mm 64 Mtr 0 64 84,110.00
17 Pipa galvaniks 3 " @ + Knie ( Pelindung kabel) 3 Ljr 0 3 626,175.00
18 Pipa air 1/2 " pelindung pentanahan 3 Ljr 0 3 85,000.00
19 Pentanahan / Ground Rod Tanpa kawat 3 Bh 0 3 375,000.00
20 Kawat BC 50 mm untuk Arde 21 Mtr 0 21 75,000.00
21 Skor Tarik 1 Set 0 1 627,000.00
22 Stainless Steel Strip 3 Mtr 0 3 4,500.00
23 Stopping Buckle 3 Bh 0 3 4,200.00
24 Link ( Binding Rings ) 3 Bh 0 3 3,600.00
25 Plat Tanda Bahaya 1 Bh 0 1 125,000.00
26 Tangga Anti Panjat 1 Set 0 1 126,480.00
27 Pengecatan Tiang TM 1 Btg 0 1 113,000.00
28 Cor Beton Gardu Cantol 1:3:5 1 M3 0 1 0.00
29 Penomoran Tiang 0 Btg 0 0 0.00
MATERIAL PELENGKAP JTR
1 Fixed dead end assembly 2 Set 0 2 77,400.00
2 Adjustable dead end assembly 1 Set 0 1 88,875.00
3 Suspension Assembly 3 Set 0 3 70,800.00
4 Large Angle Assembly 0 Set 0 0 101,400.00
5 Bundle end protection set 1 Set 0 1 78,840.00
6 Joint Slive AL 70-50 mm 3 Bh 0 3 19,875.00
7 Joint Slive AL 35-50 mm 1 Bh 0 1 19,875.00
8 Stick arde tanpa kawat 1 Bh 0 1 375,000.00
9 Kawat BC 50 mm untuk arde 11 Mtr 0 11 75,000.00
10 Pipa galvanis 1/2 " untuk pelindung kawat arde 1 Ljr 0 1 85,000.00
11 Stenlees Steel Strip 8 Mtr 0 8 4,500.00
12 Stopping Buckle 9 Bh 0 9 4,200.00
13 Link ( Binding Ring ) 9 Bh 0 9 3,600.00
14 Skor tarik 1 set 0 1 569,000.00
15 Pengecatan tiang besi 9 meter 4 Btg 0 4 0.00
16 Pengecoran tiang besi 9 meter 4 Btg 0 4 0.00
17 Penomoran tiang besi 9 meter 0 Btg 0 0 0.00
PEKERJAAN LAIN-LAIN
1 Biaya angkutan 3 Ls 0 3 0.00

SUB TOTAL
Referensi : PPN 10 %
GRAND TOTAL
DIBULATKAN
Uraian Oleh
Dibuat Supv. Ren. Distribusi
Diperiksa PLH. Asman Distribusi
Mengetahui PLH. Manajer Cabang
NCANA ANGGARAN BIAYA ( RAB )
Lampiran 1

AN CABANG LUWUK WILAYAH SULUTTENGGO


SUTR DAN GARDU TOWER PT. XL AXIATA Tbk. SUBRANTING BULAGI
/ PIHAK III

HARGA SATUAN JLH HARGA PELAKSANAAN TOTAL


JASA MATERIAL JASA HARGA KETERANGAN
(Rp) (Rp) (Rp) ( RP )
7 8=5X6 9=3X7 10=8+9 11

20,000.00 3,188,160.00 120,000.00 3,308,160.00


1,500.00 1,835,625.00 247,500.00 2,083,125.00
20,000.00 5,790,600.00 60,000.00 5,850,600.00

350,000.00 38,750,000.00 350,000.00 39,100,000.00


200,000.00 5,940,000.00 200,000.00 6,140,000.00
4,000.00 105,000.00 12,000.00 117,000.00
20,000.00 4,784,400.00 60,000.00 4,844,400.00
20,000.00 0.00 0.00 0.00
16,000.00 0.00 0.00 0.00

4,000.00 7,590,000.00 880,000.00 8,470,000.00


150,000.00 11,437,434.80 600,000.00 12,037,434.80

12,500.00 63,000.00 37,500.00 100,500.00


80,000.00 0.00 0.00 0.00
80,000.00 857,820.00 80,000.00 937,820.00
1,000.00 0.00 6,000.00 6,000.00 Include Isolator Tarik
1,000.00 0.00 6,000.00 6,000.00 Include Isolator Tarik
2,500.00 0.00 15,000.00 15,000.00 Include Isolator Tarik
80,000.00 0.00 0.00 0.00
12,500.00 0.00 0.00 0.00
12,500.00 0.00 0.00 0.00
15,000.00 0.00 0.00 0.00
15,000.00 0.00 0.00 0.00
80,000.00 0.00 0.00 0.00
75,000.00 0.00 0.00 0.00
125,000.00 0.00 0.00 0.00
20,000.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00

12,500.00 63,000.00 37,500.00 100,500.00


12,500.00 79,875.00 37,500.00 117,375.00
12,500.00 136,500.00 37,500.00 174,000.00
12,500.00 488,000.00 200,000.00 688,000.00
1,000.00 0.00 0.00 0.00 Include Isolator Tarik
1,000.00 0.00 0.00 0.00 Include Isolator Tarik
2,500.00 0.00 0.00 0.00 Include Isolator Tarik
12,500.00 280,800.00 75,000.00 355,800.00
12,500.00 93,600.00 25,000.00 118,600.00
80,000.00 0.00 0.00 0.00
80,000.00 1,715,640.00 160,000.00 1,875,640.00
240,000.00 1,950,000.00 240,000.00 2,190,000.00
20,000.00 700,000.00 40,000.00 740,000.00
20,000.00 1,050,000.00 60,000.00 1,110,000.00
200,000.00 14,000,000.00 200,000.00 14,200,000.00
2,000.00 5,383,040.00 128,000.00 5,511,040.00
40,000.00 1,878,525.00 120,000.00 1,998,525.00
4,000.00 255,000.00 12,000.00 267,000.00
200,000.00 1,125,000.00 600,000.00 1,725,000.00
800.00 1,575,000.00 16,800.00 1,591,800.00
80,000.00 627,000.00 80,000.00 707,000.00
2,500.00 13,500.00 7,500.00 21,000.00
1,500.00 12,600.00 4,500.00 17,100.00
1,500.00 10,800.00 4,500.00 15,300.00
15,000.00 125,000.00 15,000.00 140,000.00
15,000.00 126,480.00 15,000.00 141,480.00
35,365.00 113,000.00 35,365.00 148,365.00
126,000.00 0.00 126,000.00 126,000.00
15,000.00 0.00 0.00 0.00

20,000.00 154,800.00 40,000.00 194,800.00


20,000.00 88,875.00 20,000.00 108,875.00
20,000.00 212,400.00 60,000.00 272,400.00
20,000.00 0.00 0.00 0.00
20,000.00 78,840.00 20,000.00 98,840.00
12,500.00 59,625.00 37,500.00 97,125.00
12,500.00 19,875.00 12,500.00 32,375.00
80,000.00 375,000.00 80,000.00 455,000.00
3,500.00 825,000.00 38,500.00 863,500.00
1,000.00 85,000.00 1,000.00 86,000.00
2,500.00 33,750.00 18,750.00 52,500.00
1,490.00 37,800.00 13,410.00 51,210.00
1,490.00 32,400.00 13,410.00 45,810.00
75,000.00 569,000.00 75,000.00 644,000.00
70,000.00 0.00 280,000.00 280,000.00
125,000.00 0.00 500,000.00 500,000.00
15,000.00 0.00 0.00 0.00

1,500,000.00 0.00 4,500,000.00 4,500,000.00

125,377,999.80
12,537,799.98
137,915,799.78
137,916,000.00
Oleh Paraf Tanggal
: Zaikal Aranny Erifur .
: R. J. R. Adampe .
: Gregorius Adi Trianto .
Gambar Penempatan Trafo, Perluasan SUTM dan Perluasan SUTR
Tower PT. XL Axiata Tbk.
SubRanting Sambiut Ranting Salakan 5.5 kVA / B2

XL
PLTD
SAMBIUT
50 mtr
LSBT 01.B1
50 mtr 50 mtr 50 mtr

BOLONAN KOMBUTOKAN

Keterangan :
: Tiang SUTM
: Rencana Tiang SUTM Cantol 11 mtr 200 dAN sebanyak 1 batang
: Rencana Tiang SUTR 90 Meter 90 dAN sebanyak 3 batang
: Jaringan SUTM A3C 3x70mm
: Rencana perluasan SUTM 3x70mm sepanjang 50 MS
: Rencana perluasan SUTR 3x70+1x50 mm sepanjang 150 MS
: Rencana gardu baru 25 kVA 3 phasa
PT. PLN (PERSERO) RENCANA ANGGARA
CABANG LUWUK SKKI NO :
WILAYAH SULUTTENGGO Tanggal : 13 Desember 2011
1 Untuk Bidang / Unit : PT. PLN (PERSERO) RANTING SALAKAN CABANG LUWUK
2 Nama Pekerjaan : PEMBANGUNAN JARINGAN SUTM, SUTR DAN GARDU TO
3 Pelaksanaan / Alokasi : PT. PLN (PERSERO) CABANG LUWUK / PIHAK III
4 Rincian Biaya : Rp 131.961.000,00
BOQ-PLN MATERIAL HARGA SATUAN
NO. URAIAN PEKERJAAN MATERIAL
URUT QTY. SAT. PLN PIHAK III
(Rp)
1 2 3 4 5 6
MATERIAL UTAMA JTM
1 Isolator Tarik 20 kV 6 Set 0 6 531,360.00
2 Kawat AAAC 70 mm 165 Mtr 0 165 11,125.00
3 Fuse Cut Out Polimer 27 kV 3 Bh 0 3 1,930,200.00
MATERIAL UTAMA GARDU
1 Trafo Distribusi. 25 KVA 3 Phasa , 20 KV - 400/ 231 V Yzn5 1 Unit 0 1 38,750,000.00
2 Tiang Besi 11 M - 200 daN 1 Btg 0 1 5,940,000.00
3 Fuse Link 2 Amp 3 Bh 0 3 35,000.00
4 Lightening Arrester Polimer 24 kV 3 Bh 0 3 1,594,800.00
5 Isolator Tarik 20 kV 0 Set 0 0 531,360.00
6 Isolator Tumpu 20 kV 0 Bh 0 0 294,000.00
MATERIAL UTAMA JTR
1 Twisted Cable 3x50+1x35 mm 165 Mtr 0 165 34,500.00
2 Tiang Besi 9 meter 90 daN 3 Btg 0 3 2,859,358.70
MATERIAL PELENGKAP JTM
1 Compression Connector AL ( CCO) 35-70 mm 3 Bh 0 3 21,000.00
2 Skor silang besi siku 50x50x5 mm2 0 Set 0 0 629,880.00
3 Cross Arm UNP. 80x45x4x1800 mm Double Arming + (u/ FCO) 1 Set 0 1 857,820.00
4 Socket Eyes + Bolt Clevis 6 Bh 0 6 0.00
5 Cross Arm Clevis ( Galvanis Lengkap Mour Baut ) 6 Bh 0 6 0.00
6 Strain Clamp 35 - 70 mm 6 Bh 0 6 0.00
7 Cross Arm UNP. 80x45x4x1800 mm Single Arming 0 Set 0 0 475,000.00
8 Joint Sleeve 70 mm tension 0 Bh 0 0 40,000.00
9 Joint Sleeve 70 mm non tension 0 Bh 0 0 19,875.00
10 Plat tanda bahaya 0 Bh 0 0 125,000.00
11 Anti panjat 0 Bh 0 0 126,480.00
12 Skor tarik 0 set 0 0 627,000.00
13 Pengecatan Tiang TM 0 Btg 0 0 0.00
14 Cor tiang 0 Btg 0 0 0.00
15 Penomoran Tiang 0 Btg 0 0 0.00
17 Pembersihan Trace 0 kms 0 0 0.00
MATERIAL PELENGKAP GARDU
1 Compression Conector AL 35-70 mm( CCO ) 3 Bh 0 3 21,000.00
2 Kabel skoen CU 50 mm 3 Bh 0 3 26,625.00
3 Kabel skoen Al/CU 35 mm 3 Bh 0 3 45,500.00
4 Kabel Schoen CU 70 mm 16 Bh 0 16 30,500.00
5 Socket Eyes + Bolt Clevis 0 Bh 0 0 0.00
6 Cross Arm Clevis ( Galvanis Lengkap Mour Baut ) 0 Bh 0 0 0.00
7 Strain Clamp 35 - 70 mm 0 Bh 0 0 0.00
8 Joint sleeve Bimetal Al/cu 50-70 mm 6 Bh 0 6 46,800.00
9 Joint sleeve Bimetal Al/cu 35-70 mm 2 Bh 0 2 46,800.00
10 Skor silang besi siku 50x50x5 mm2 0 Set 0 0 629,880.00
11 Double Cross Arm UNP 80x45x4x1800 mm double arm + (u/ LA) 2 Set 0 2 857,820.00
12 Rangka Besi Dudukan Trafo 3 ph Cantol 1 Set 0 1 1,950,000.00
13 Breacket gantungan LVC UNP 6,5 x 1 mtr 2 Set 0 2 350,000.00
14 Breacket Dudukan Pipa Pengaman Kabel UNP 6,5 x 1 Mtr 3 Set 0 3 350,000.00
15 LV panel 3 Phasa 2 Jurusan 1 Unit 0 1 14,000,000.00
16 Kabel Opstik NYY 50 mm 64 Mtr 0 64 84,110.00
17 Pipa galvaniks 3 " @ + Knie ( Pelindung kabel) 3 Ljr 0 3 626,175.00
18 Pipa air 1/2 " pelindung pentanahan 3 Ljr 0 3 85,000.00
19 Pentanahan / Ground Rod Tanpa kawat 3 Bh 0 3 375,000.00
20 Kawat BC 50 mm untuk Arde 21 Mtr 0 21 75,000.00
21 Skor Tarik 1 Set 0 1 627,000.00
22 Stainless Steel Strip 3 Mtr 0 3 4,500.00
23 Stopping Buckle 3 Bh 0 3 4,200.00
24 Link ( Binding Rings ) 3 Bh 0 3 3,600.00
25 Plat Tanda Bahaya 1 Bh 0 1 125,000.00
26 Tangga Anti Panjat 1 Set 0 1 126,480.00
27 Pengecatan Tiang TM 1 Btg 0 1 113,000.00
28 Cor Beton Gardu Cantol 1:3:5 1 M3 0 1 0.00
29 Penomoran Tiang 0 Btg 0 0 0.00
MATERIAL PELENGKAP JTR
1 Fixed dead end assembly 2 Set 0 2 77,400.00
2 Adjustable dead end assembly 1 Set 0 1 88,875.00
3 Suspension Assembly 2 Set 0 2 70,800.00
4 Large Angle Assembly 0 Set 0 0 101,400.00
5 Bundle end protection set 1 Set 0 1 78,840.00
6 Joint Slive AL 70-50 mm 3 Bh 0 3 19,875.00
7 Joint Slive AL 35-50 mm 1 Bh 0 1 19,875.00
8 Stick arde tanpa kawat 1 Bh 0 1 375,000.00
9 Kawat BC 50 mm untuk arde 11 Mtr 0 11 75,000.00
10 Pipa galvanis 1/2 " untuk pelindung kawat arde 1 Ljr 0 1 85,000.00
11 Stenlees Steel Strip 11 Mtr 0 11 4,500.00
12 Stopping Buckle 7 Bh 0 7 4,200.00
13 Link ( Binding Ring ) 7 Bh 0 7 3,600.00
14 Skor tarik 1 set 0 1 569,000.00
15 Pengecatan tiang besi 9 meter 3 Btg 0 3 0.00
16 Pengecoran tiang besi 9 meter 3 Btg 0 3 0.00
17 Penomoran tiang besi 9 meter 0 Btg 0 0 0.00
PEKERJAAN LAIN-LAIN
1 Biaya angkutan 3 Ls 0 3 0.00

SUB TOTAL
Referensi : PPN 10 %
GRAND TOTAL
DIBULATKAN
Uraian Oleh
Dibuat Supv. Ren. Distribusi
Diperiksa PLH. Asman Distribusi
Mengetahui PLH. Manajer Cabang
NCANA ANGGARAN BIAYA ( RAB )
Lampiran 1

AN CABANG LUWUK WILAYAH SULUTTENGGO


SUTR DAN GARDU TOWER PT. XL AXIATA Tbk. SUBRANTING SAMBIUT
/ PIHAK III

HARGA SATUAN JLH HARGA PELAKSANAAN TOTAL


JASA MATERIAL JASA HARGA KETERANGAN
(Rp) (Rp) (Rp) ( RP )
7 8=5X6 9=3X7 10=8+9 11

20,000.00 3,188,160.00 120,000.00 3,308,160.00


1,500.00 1,835,625.00 247,500.00 2,083,125.00
20,000.00 5,790,600.00 60,000.00 5,850,600.00

350,000.00 38,750,000.00 350,000.00 39,100,000.00


200,000.00 5,940,000.00 200,000.00 6,140,000.00
4,000.00 105,000.00 12,000.00 117,000.00
20,000.00 4,784,400.00 60,000.00 4,844,400.00
20,000.00 0.00 0.00 0.00
16,000.00 0.00 0.00 0.00

4,000.00 5,692,500.00 660,000.00 6,352,500.00


150,000.00 8,578,076.10 450,000.00 9,028,076.10

12,500.00 63,000.00 37,500.00 100,500.00


80,000.00 0.00 0.00 0.00
80,000.00 857,820.00 80,000.00 937,820.00
1,000.00 0.00 6,000.00 6,000.00 Include Isolator Tarik
1,000.00 0.00 6,000.00 6,000.00 Include Isolator Tarik
2,500.00 0.00 15,000.00 15,000.00 Include Isolator Tarik
80,000.00 0.00 0.00 0.00
12,500.00 0.00 0.00 0.00
12,500.00 0.00 0.00 0.00
15,000.00 0.00 0.00 0.00
15,000.00 0.00 0.00 0.00
80,000.00 0.00 0.00 0.00
75,000.00 0.00 0.00 0.00
125,000.00 0.00 0.00 0.00
20,000.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00

12,500.00 63,000.00 37,500.00 100,500.00


12,500.00 79,875.00 37,500.00 117,375.00
12,500.00 136,500.00 37,500.00 174,000.00
12,500.00 488,000.00 200,000.00 688,000.00
1,000.00 0.00 0.00 0.00 Include Isolator Tarik
1,000.00 0.00 0.00 0.00 Include Isolator Tarik
2,500.00 0.00 0.00 0.00 Include Isolator Tarik
12,500.00 280,800.00 75,000.00 355,800.00
12,500.00 93,600.00 25,000.00 118,600.00
80,000.00 0.00 0.00 0.00
80,000.00 1,715,640.00 160,000.00 1,875,640.00
240,000.00 1,950,000.00 240,000.00 2,190,000.00
20,000.00 700,000.00 40,000.00 740,000.00
20,000.00 1,050,000.00 60,000.00 1,110,000.00
200,000.00 14,000,000.00 200,000.00 14,200,000.00
2,000.00 5,383,040.00 128,000.00 5,511,040.00
40,000.00 1,878,525.00 120,000.00 1,998,525.00
4,000.00 255,000.00 12,000.00 267,000.00
200,000.00 1,125,000.00 600,000.00 1,725,000.00
800.00 1,575,000.00 16,800.00 1,591,800.00
80,000.00 627,000.00 80,000.00 707,000.00
2,500.00 13,500.00 7,500.00 21,000.00
1,500.00 12,600.00 4,500.00 17,100.00
1,500.00 10,800.00 4,500.00 15,300.00
15,000.00 125,000.00 15,000.00 140,000.00
15,000.00 126,480.00 15,000.00 141,480.00
35,365.00 113,000.00 35,365.00 148,365.00
126,000.00 0.00 126,000.00 126,000.00
15,000.00 0.00 0.00 0.00

20,000.00 154,800.00 40,000.00 194,800.00


20,000.00 88,875.00 20,000.00 108,875.00
20,000.00 141,600.00 40,000.00 181,600.00
20,000.00 0.00 0.00 0.00
20,000.00 78,840.00 20,000.00 98,840.00
12,500.00 59,625.00 37,500.00 97,125.00
12,500.00 19,875.00 12,500.00 32,375.00
80,000.00 375,000.00 80,000.00 455,000.00
3,500.00 825,000.00 38,500.00 863,500.00
1,000.00 85,000.00 1,000.00 86,000.00
2,500.00 47,250.00 26,250.00 73,500.00
1,490.00 29,400.00 10,430.00 39,830.00
1,490.00 25,200.00 10,430.00 35,630.00
75,000.00 569,000.00 75,000.00 644,000.00
70,000.00 0.00 210,000.00 210,000.00
125,000.00 0.00 375,000.00 375,000.00
15,000.00 0.00 0.00 0.00

1,500,000.00 0.00 4,500,000.00 4,500,000.00

119,964,781.10
11,996,478.11
131,961,259.21
131,961,000.00
Oleh Paraf Tanggal
: Zaikal Aranny Erifur .
: R. J. R. Adampe .
: Gregorius Adi Trianto .
Gambar Penempatan Trafo dan Perluasan SUTM
Tower PT. XL Axiata Tbk.
Sub Ranting Lumbi-Lumbia Ranting Salakan 5.5 kVA / B2

XL

LBLM 1.D1R9R1
50 mtr

LBLM 1.D1R9R2

Keterangan :
: Tiang SUTM
: Rencana Tiang SUTM Cantol 11 mtr 200 dAN sebanyak 1 batang
: Jaringan SUTM A3C 3x70mm
: Rencana perluasan SUTM 3x70mm sepanjang 50 MS
: Rencana gardu baru 25 kVA 3 phasa
PT. PLN (PERSERO) RENCANA ANGGARA
CABANG LUWUK SKKI NO :
WILAYAH SULUTTENGGO Tanggal : 13 Desember 2011
1 Untuk Bidang / Unit : PT. PLN (PERSERO) RANTING SALAKAN CABANG LUWUK
2 Nama Pekerjaan : PEMBANGUNAN JARINGAN SUTM, SUTR DAN GARDU TO
3 Pelaksanaan / Alokasi : PT. PLN (PERSERO) CABANG LUWUK / PIHAK III
4 Rincian Biaya : Rp 109.547.000,00
BOQ-PLN MATERIAL HARGA SATUAN
NO. URAIAN PEKERJAAN MATERIAL
URUT QTY. SAT. PLN PIHAK III
(Rp)
1 2 3 4 5 6
MATERIAL UTAMA JTM
1 Isolator Tarik 20 kV 6 Set 0 6 531,360.00
2 Kawat AAAC 70 mm 165 Mtr 0 165 11,125.00
3 Fuse Cut Out Polimer 27 kV 3 Bh 0 3 1,930,200.00
MATERIAL UTAMA GARDU
1 Trafo Distribusi. 25 KVA 3 Phasa , 20 KV - 400/ 231 V Yzn5 1 Unit 0 1 38,750,000.00
2 Tiang Besi 11 M - 200 daN 1 Btg 0 1 5,940,000.00
3 Fuse Link 2 Amp 3 Bh 0 3 35,000.00
4 Lightening Arrester Polimer 24 kV 3 Bh 0 3 1,594,800.00
5 Isolator Tarik 20 kV 0 Set 0 0 531,360.00
6 Isolator Tumpu 20 kV 0 Bh 0 0 294,000.00
MATERIAL PELENGKAP JTM
1 Compression Connector AL ( CCO) 35-70 mm 3 Bh 0 3 21,000.00
2 Skor silang besi siku 50x50x5 mm2 0 Set 0 0 629,880.00
3 Cross Arm UNP. 80x45x4x1800 mm Double Arming + (u/ FCO) 1 Set 0 1 857,820.00
4 Socket Eyes + Bolt Clevis 6 Bh 0 6 0.00
5 Cross Arm Clevis ( Galvanis Lengkap Mour Baut ) 6 Bh 0 6 0.00
6 Strain Clamp 35 - 70 mm 6 Bh 0 6 0.00
7 Cross Arm UNP. 80x45x4x1800 mm Single Arming 0 Set 0 0 475,000.00
8 Joint Sleeve 70 mm tension 0 Bh 0 0 40,000.00
9 Joint Sleeve 70 mm non tension 0 Bh 0 0 19,875.00
10 Plat tanda bahaya 0 Bh 0 0 125,000.00
11 Anti panjat 0 Bh 0 0 126,480.00
12 Skor tarik 0 set 0 0 627,000.00
13 Pengecatan Tiang TM 0 Btg 0 0 0.00
14 Cor tiang 0 Btg 0 0 0.00
15 Penomoran Tiang 0 Btg 0 0 0.00
17 Pembersihan Trace 0 kms 0 0 0.00
MATERIAL PELENGKAP GARDU
1 Compression Conector AL 35-70 mm( CCO ) 3 Bh 0 3 21,000.00
2 Kabel skoen CU 50 mm 3 Bh 0 3 26,625.00
3 Kabel skoen Al/CU 35 mm 3 Bh 0 3 45,500.00
4 Kabel Schoen CU 70 mm 16 Bh 0 16 30,500.00
5 Socket Eyes + Bolt Clevis 0 Bh 0 0 0.00
6 Cross Arm Clevis ( Galvanis Lengkap Mour Baut ) 0 Bh 0 0 0.00
7 Strain Clamp 35 - 70 mm 0 Bh 0 0 0.00
8 Joint sleeve Bimetal Al/cu 50-70 mm 6 Bh 0 6 46,800.00
9 Joint sleeve Bimetal Al/cu 35-70 mm 2 Bh 0 2 46,800.00
10 Skor silang besi siku 50x50x5 mm2 0 Set 0 0 629,880.00
11 Double Cross Arm UNP 80x45x4x1800 mm double arm + (u/ LA) 2 Set 0 2 857,820.00
12 Rangka Besi Dudukan Trafo 3 ph Cantol 1 Set 0 1 1,950,000.00
13 Breacket gantungan LVC UNP 6,5 x 1 mtr 2 Set 0 2 350,000.00
14 Breacket Dudukan Pipa Pengaman Kabel UNP 6,5 x 1 Mtr 3 Set 0 3 350,000.00
15 LV panel 3 Phasa 2 Jurusan 1 Unit 0 1 14,000,000.00
16 Kabel Opstik NYY 50 mm 64 Mtr 0 64 84,110.00
17 Pipa galvaniks 3 " @ + Knie ( Pelindung kabel) 3 Ljr 0 3 626,175.00
18 Pipa air 1/2 " pelindung pentanahan 3 Ljr 0 3 85,000.00
19 Pentanahan / Ground Rod Tanpa kawat 3 Bh 0 3 375,000.00
20 Kawat BC 50 mm untuk Arde 21 Mtr 0 21 75,000.00
21 Skor Tarik 1 Set 0 1 627,000.00
22 Stainless Steel Strip 3 Mtr 0 3 4,500.00
23 Stopping Buckle 3 Bh 0 3 4,200.00
24 Link ( Binding Rings ) 3 Bh 0 3 3,600.00
25 Plat Tanda Bahaya 1 Bh 0 1 125,000.00
26 Tangga Anti Panjat 1 Set 0 1 126,480.00
27 Pengecatan Tiang TM 1 Btg 0 1 113,000.00
28 Cor Beton Gardu Cantol 1:3:5 1 M3 0 1 0.00
29 Penomoran Tiang 0 Btg 0 0 0.00
PEKERJAAN LAIN-LAIN
1 Biaya angkutan 2 Ls 0 2 0.00

SUB TOTAL
Referensi : PPN 10 %
GRAND TOTAL
DIBULATKAN
Uraian Oleh
Dibuat Supv. Ren. Distribusi
Diperiksa PLH. Asman Distribusi
Mengetahui PLH. Manajer Cabang
NCANA ANGGARAN BIAYA ( RAB )
Lampiran 1

AN CABANG LUWUK WILAYAH SULUTTENGGO


SUTR DAN GARDU TOWER PT. XL AXIATA Tbk. DESA LUMBI-LUMBIA
/ PIHAK III

HARGA SATUAN JLH HARGA PELAKSANAAN TOTAL


JASA MATERIAL JASA HARGA KETERANGAN
(Rp) (Rp) (Rp) ( RP )
7 8=5X6 9=3X7 10=8+9 11

20,000.00 3,188,160.00 120,000.00 3,308,160.00


1,500.00 1,835,625.00 247,500.00 2,083,125.00
20,000.00 5,790,600.00 60,000.00 5,850,600.00

350,000.00 38,750,000.00 350,000.00 39,100,000.00


200,000.00 5,940,000.00 200,000.00 6,140,000.00
4,000.00 105,000.00 12,000.00 117,000.00
20,000.00 4,784,400.00 60,000.00 4,844,400.00
20,000.00 0.00 0.00 0.00
16,000.00 0.00 0.00 0.00

12,500.00 63,000.00 37,500.00 100,500.00


80,000.00 0.00 0.00 0.00
80,000.00 857,820.00 80,000.00 937,820.00
1,000.00 0.00 6,000.00 6,000.00 Include Isolator Tarik
1,000.00 0.00 6,000.00 6,000.00 Include Isolator Tarik
2,500.00 0.00 15,000.00 15,000.00 Include Isolator Tarik
80,000.00 0.00 0.00 0.00
12,500.00 0.00 0.00 0.00
12,500.00 0.00 0.00 0.00
15,000.00 0.00 0.00 0.00
15,000.00 0.00 0.00 0.00
80,000.00 0.00 0.00 0.00
75,000.00 0.00 0.00 0.00
125,000.00 0.00 0.00 0.00
20,000.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00

12,500.00 63,000.00 37,500.00 100,500.00


12,500.00 79,875.00 37,500.00 117,375.00
12,500.00 136,500.00 37,500.00 174,000.00
12,500.00 488,000.00 200,000.00 688,000.00
1,000.00 0.00 0.00 0.00 Include Isolator Tarik
1,000.00 0.00 0.00 0.00 Include Isolator Tarik
2,500.00 0.00 0.00 0.00 Include Isolator Tarik
12,500.00 280,800.00 75,000.00 355,800.00
12,500.00 93,600.00 25,000.00 118,600.00
80,000.00 0.00 0.00 0.00
80,000.00 1,715,640.00 160,000.00 1,875,640.00
240,000.00 1,950,000.00 240,000.00 2,190,000.00
20,000.00 700,000.00 40,000.00 740,000.00
20,000.00 1,050,000.00 60,000.00 1,110,000.00
200,000.00 14,000,000.00 200,000.00 14,200,000.00
2,000.00 5,383,040.00 128,000.00 5,511,040.00
40,000.00 1,878,525.00 120,000.00 1,998,525.00
4,000.00 255,000.00 12,000.00 267,000.00
200,000.00 1,125,000.00 600,000.00 1,725,000.00
800.00 1,575,000.00 16,800.00 1,591,800.00
80,000.00 627,000.00 80,000.00 707,000.00
2,500.00 13,500.00 7,500.00 21,000.00
1,500.00 12,600.00 4,500.00 17,100.00
1,500.00 10,800.00 4,500.00 15,300.00
15,000.00 125,000.00 15,000.00 140,000.00
15,000.00 126,480.00 15,000.00 141,480.00
35,365.00 113,000.00 35,365.00 148,365.00
126,000.00 0.00 126,000.00 126,000.00
15,000.00 0.00 0.00 0.00

1,500,000.00 0.00 3,000,000.00 3,000,000.00

99,588,130.00
9,958,813.00
109,546,943.00
109,547,000.00
Oleh Paraf Tanggal
: Zaikal Aranny Erifur .
: R. J. R. Adampe .
: Gregorius Adi Trianto .