RENCANA ANGGARAN BIAYA

PEKERJAAN ELECTRICAL FOR CHARGING STATION (NON SPKLU)

PROYEK WISMA BAJA
LOKASI Jl. Jend Gatot Subroto Kav 54 Kuningan Timur Setia budi Jakarta Selatan
TAHUN 2023

No. ITEM URAIAN PEKERJAAN

A PEKERJAAN LISTRIK ARUS KUAT

1 PEKERJAAN PERSIAPAN
1 Mobilisasi, demobilisasi, koordinasi, perijinan dll

Sub Jumlah Pekerjaan Persiapan

2 PEKERJAAN PANEL TEGANGAN RENDAH

1 PANEL MDB CHARGING

Sub Jumlah Pekerjaan Panel tegangan rendah

3 PEKERJAAN KABEL FEEDER

Instalasi kabel feeder dari LVMDB ke MDB Charging
1 NYY 4 x 25 mm2
2 BC 25mm

Instalasi kabel dari MDB Charging ke Charging instalation

1 NYYHY 4x 16mm2
2 BC 16mm

Sub Jumlah Pekerjaan kabel feeder

4 PEKERJAAN KABEL TRAY, PIPA PVC dia.32 mm GALIAN & BORINGAN

Kabel Tray 100x50x3000
Elbow Tray 100x50x3000
Tee Tray 100x50x3000
Cover Tray 100
Joint Tray + Support
PVC Class D dia. 32mm
Fitting + material support
Pekerjaan Boringan
Pekerjaan open cut

Sub Jumlah Pekerjaan Kabel Tray, PIPA PVC dia.32mm, Galian & Boringan

5 Pengadaan, pemasangan pondasi Charging + cat paving + cat stoper

 1 Pengadaan dan pemasangan pondasi charging station
2 Cat paving blok
3 Pemasangan Cat stopper

Sub Jumlah pengadaan, pemasangan pondasi charging + cat paving + cat stoper

6 Testing, Comisioning, Pembersihan, Perapihan dll

testing & comisioning peralatan dan instalasi elektrikal terpasang

termasuk panel-panel, pengkabelan, grounding.

Sub Jumlah Testing, Comisioning, pembersihan, perapihan dll

TOTAL UPAH
TOTAL MATERIAL
GRAND TOTAL

Hormat Kami,
PT Ardita Sinergi

Fery Prihayanto
arta Selatan

Harga Satuan Harga Satuan Jumlah Harga Jumlah Harga

SAT Volume
Upah Material Upah Material

Is 1.00 1,000,000 0 1,000,000 0

1,000,000 0

Unit 1.00 1,450,000 9,325,000 1,450,000 9,325,000

1,450,000 9,325,000

mtr 170.00 42,500 240,000 7,225,000 40,800,000

mtr 170.00 26,000 41,000 4,420,000 6,970,000

mtr 24.00 26,500 135,000 636,000 3,240,000

mtr 24.00 20,000 28,500 480,000 684,000

1,450,000 9,325,000

m 24.00 40,040 250,250 960,960 6,006,000

unit 8.00 29,568 184,800 236,544 1,478,400
unit 1.00 33,264 207,900 33,264 207,000
m 24.00 17,556 109,725 421,344 2,633,400
Is 1.00 693,000 1,650,000 693,000 1,650,000
m 120,000 18,375 52,500 2,205,000 6,300,000
Is 1.00 350,000 1,500,000 350,000 1,500,000
m 7.00 300,000 0 2,100,000 0
m 25.00 150,000 0 3,750,000 0

10,750,112 19,775,700
unit 1.00 696,095 1,229,211 696,095 1,229,211
m2 39.60 113,438 265,000 4,492,125 10,494,000
unit 3.00 278,438 0 835,313 0

6,023,532 11,723,211

Iot 1.00 3,500,000 0 3,500,000 0

3.500.00 0

35,484,644
92,517,911
128,002,555
NO. URAIAN PEKERJAAN & MATERIAL

I Persiapan pekerjaan
1 mobilisasi peralatan, material, dan personel
2 pembuatan akses jalan dan pembersihan area
3 Safety tools & HSE

Subb total A

I Pemasangan PLTS 25 Kwp

1 Modul panel surya

2 Struktur penyangga panel

3 Inverter
1. on grid inverter 25 Kw
2. Smart sensor 3 phase
3. Monitoring system (server komputer)

4 DC breaker Box
DC Fuse 2P 20 A 1000V
Panel Box HENSEL 1 row 18 modules IP65
Aksesoris
5 Panel AC Combiner
Panel Box IP65 HENSEL 300X300X170
MCCB 3P EasyPact CVS TM100D 100A 36kA
Pengadaan pemasangan Power meter METSEPM2220
Pengadaan pemasangan Power meter CT 100/5 A
pilot lamp
Aksesories
Jasa Wiring dan Instalasi
6 Cable Management
- MC4 connector
- PV cable
- Grounding Mounting PV Module
- Power cable INV - MCCB Box - Interconnection
- Grounding INV - MCCB Box - Interconnection
- Flexible Metal Conduit 1"
- Kable tray HDG + cover & Aksesories
8 Jasa Instalasi , Testing & Commisioning, SLO dan Pelatihan
- Jasa instalasi PLTS
- Testing & commissioning
 - Training PLTS

II Pekerjaan Sipil
Pengadaan dan pemasangan Dudukan Inverter dan
Panel Listrik
Pengadaan dan pemasangan Plang Informasi PLTS
Pekerjaan Pengalian jalur kabel tanah
Pengadaan & pemasangan pasir Urug
Pengadaan & pemasangan Concrete Slab
Pengadaan & pemasangan patok kabel AC

III Grounding
Pembuatan sumur grounding
Copper Rod '5/8mm x 3 meter c/w coupling and driving stud
Pemasangan Kabel BC 70mm2
Ground clamp, ground conductor, compression connector
Pembuatan box grounding 30x30x30cm

IV Instalasi Komunikasi dan Monitoring System

Cable LAN
Router GSM

IV Sensor-Sensor
Pyranometer
Anemometer
Converter analog to digital

VI Finishing
Pembersihan area kerja
Demobilisasi peralatan kerja & personil

Sub total B
 HARGA SATUAN
SPESIFIKASI VOL SAT
Material

1.00 ls
1.00 ls 5,000,000
1.00 ls

Subb total A

PV Module min 470 Wp 62.00 pc 2,500,000

Main Floater, Asile Floater, dan multi function Floater dan
anchoring system 1.00 ls -
Tilt 5 derajat

Inverter 50 kW, 4 MPPT, 2 input/MPPT 1.00 unit -

Smart sensor that compatible with inverter 1.00 pc -
Computer Set intel core i7 Gen 11, RAM 8Gb, Memory
1.00 unit -
512Gb, dan LCD 24 inch

TOMZN 2P 20A 1000VDC 9.00 pcs 117,600

IP65 HENSEL 1 row 18 modules KV 9118 M 1.00 box 2,800,000
1.00 ls 400,000

IP65 HENSEL 300X300X170 Mi 0200 2.00 box 2,000,000

EasyPact CVS TM100D 100A 36kA 2.00 pc -
Schneider METSEPM2220 1.00 pc 5,225,000
Schneider METSECT5CC010 3.00 pc 450,000
3.00 pc 66,000
(Skun, Cable Duct, Kabel Terminasi, Busbar, dsb) 2.00 ls 2,000,000
Wiring dan instalasi Panel AC Combiner 2.00 ls

Male dan Female connector 28.00 pcs -

XLPO 1C X 6 mm2 700.00 mtr -
NYA PE 1C X 4 mm2 275.00 mtr -
NYY 4C X 35 mm2 70.00 mtr -
NYA PE 1C X 25 mm2 70.00 mtr -
Metal Conduit 3/4" 500.00 mtr -
50X50X3000 type U HDG 28.00 btg 585,000

Sistem DC dan AC PLTS - kWp

1.00 ls
 1.00 ls 10,000,000

Dudukan Inverter dan panel listrik dengan Besi CNP, Canopy

1.00 ls 4,000,000
penutup dudukan inverter
Rangka dan Plat Besi 1.00 ls 1,000,000
galian kabel LV AC Panjang Jalur 15 m kedalaman 0.5 m dan
4.00 m3
lebar 0.5 m
1.00 m3 197,000
50.00 pcs 11,000
2.00 bh -

Target Ketahanan Tanah < 5 ohm 1.00 titik

1.00 bt -
75.00 mtr -
1.00 ls -
termasuk tutup 1.00 ls -

CAT6 Belden 1.00 roll -

Telkomsel Orbit 1.00 unit -

Kippzone SMP3 / Huseflux SR05 1.00 pcs -

1.00 pcs -
1.00 pc -

1.00 ls
1.00 ls

Sub total B
Material A+B+C
Alat & Jasa A+B+C
Total A+B+C
Dibulatkan
HARGA SATUAN JUMLAH
Jumlah KET
Alat/Jasa Material Alat/Jasa

- - - -
- 5,000,000 - 5,000,000
- - - -

5,000,000 - 5,000,000 779,579

155,000,000 - 155,000,000

- - -

- - -
- - -
- - -

1,058,400 - 1,058,400
2,800,000 - 2,800,000
400,000 - 400,000
-
4,000,000 - 4,000,000
- - -
5,225,000 - 5,225,000
1,350,000 - 1,350,000
198,000 - 198,000
4,000,000 - 4,000,000
3,000,000 6,000,000 6,000,000
-
- - -
- - -
- - -
- - -
- - -
- - -
16,380,000 - 16,380,000

- - - -
- - - -
 2,000,000 10,000,000 2,000,000 12,000,000

2,000,000 4,000,000 2,000,000 6,000,000

500,000 1,000,000 500,000 1,500,000
185,000 - 740,000 740,000
24,000 197,000 24,000 221,000
2,500 550,000 125,000 675,000
- - - -

1,500,000 - 1,500,000 1,500,000

300,000 - 300,000 300,000
35,000 - 2,625,000 2,625,000
500,000 - 500,000 500,000
150,000 - 150,000 150,000

- - - -
300,000 - 300,000 300,000

750,000 - 750,000 750,000

750,000 - 750,000 750,000
1,500,000 - 1,500,000 1,500,000

2,000,000 - 2,000,000 2,000,000

2,000,000 - 2,000,000 2,000,000

206,158,400 23,764,000 229,922,400

-
Jasa A+B+C -
-
-