RANCANGAN ANGGARAN B

Kode Volu Harga Beli Faktor Harga Jual TOTAL

NO Nama Material Materi Unit Spesifikasi me Per-Unit (Rp) Jual Per-Unit HARGA JUAL (Rp)
al (Rp)

PJU
a. Pemasangan Lampu

1
Lampu PJU DM Unit PHILIPS SOX 180 Watt BY22D T65 1SL/6 30 Rp 466,100.00 1.8 838980 Rp 25,169,400.00
PHILIPS

b. Accecoris Lampu
Thimer Theben SUL181D Original. Voltage: 110V and
220 V. Power 0,5 Watt. Segment 15 min. Power
1 Timer DM Unit 3 Rp 445,000.00 1.8 801000 Rp 2,403,000.00
backup: 7 days, Switching Capacity: 16 (4) A, 1
channel, Display: Analog, Time periode: 24 hours.

c. Panel
Box Panel Topi Outdoor 30 x 40 x 27 Double pintu
1 BOX Panel PJU DM Unit 3 Rp 750,000.00 1.8 1350000 Rp 4,050,000.00
tebal 1,5 mm RAL7032

Schneider LC1D09M7, 3 Phase, 3 pole, 25 Ampere.

2 Kontaktor DM Unit 3 Rp 164,500.00 1.8 296100 Rp 888,300.00
Tegangan 220 Volt.

Schneider Domae 1 phase 20 Amper. Tegangan 230

MCB 1 fasa
3 DM Unit Volt. Icn: 6kA. Electrical trip: 10.000 kali. Mechanical 3 Rp 52,000.00 1.8 93600 Rp 280,800.00
SCHNEIDER
Trip: 20.000 kali

Line Up Terminal 800 Volt, 32 Ampere, 0,2 mm2. Width: 6,2 mm, color:
4 DM Unit 30 Rp 5,000.00 1.8 9000 Rp 270,000.00
12 grey

5 Profil U DM Unit Alumunium U12 mm 1/2 inch 9 Rp 11,000.00 1.8 19800 Rp 178,200.00

d. Penghantar
Kabel twisted NFA2X 2x10 mm, kabel isi 2 sesuai
1 Twisted NFA2X DM Meter ukuran 2 x 10 mm. Kabel PLN jenis alumunium. 22 Rp 325,000.00 1.8 585000 Rp 12,870,000.00
@50m

e. Pemasangan Tiang

1 Tiang PJU DM Unit oktagonal single parabola 8 meter 30 Rp 1,750,000.00 1.8 3150000 Rp 94,500,000.00

f. Pemasangan kabel dalam tanah

Galian kabel
1 pada aspal 900 DM Meter - 1 Rp - 1.8 0 Rp -
mm

Galian kabel
2 DM Meter 1 Rp - 1.8 0 Rp -
pada tanah

3 Pasang pasir urug DM Meter 1 Rp - 1.8 0 Rp -

GTT
a. Pemasangan Tiang Beton

1 TIANG BETON DM Set 11 Meter , 350 daN - ( 190 ) ; SPLN D3.019-2 : 2013 4 Rp 1,250,000.00 1.8 2250000 Rp 9,000,000.00

UK 28 x 28 x 28 , panjang ulir10/13 mm panjang

2 PONDASI DM Set 13 Rp 33,500.00 1.8 60300 Rp 783,900.00
3000mm dan 6000 mm mutu beton k - 450

b. Konstruksi TM.1 untuk GTT 1,2

1 ARM TIE BAND 8" DM Unit Hoddip Galvanis 15 Rp 785.00 1.8 1413 Rp 21,195.00

CROSS ARM 2000 type tumpu 5MM X 2000MM X 50MM X 100MM ( TM

2 DM Unit 15 Rp 785.00 1.8 1413 Rp 21,195.00
NP.10 ) KK/001 Bhn baja STK 37

BOLT & NUT M.16

3 DM Unit 50MM ( TM,GD,TR ) KK/017 Bhn baja STK 41 15 Rp 785.00 1.8 1413 Rp 21,195.00
x 50 MM

ARM TIE TYPE 750 Pipe 3/4 2,35 MM X 750MM X 810MM ( TM,GD )
4 DM Unit 15 Rp 785.00 1.8 1413 Rp 21,195.00
MM KK/016 bhn baja STK 37

ISOLATOR TUMPU
5 DM Unit 20kv polymer 15 Rp 785.00 1.8 1413 Rp 21,195.00
20KV

ALL BINDING
6 DM Meter Alumunium binding cable 8 sqmm 15 Rp 785.00 1.8 1413 Rp 21,195.00
WIRE 3,2 MM

7 ALL TAP 4mm DM Meter Hand tap M4 X 0,7 15 Rp 785.00 1.8 1413 Rp 21,195.00

BOLT & NUT M.16

8 DM Unit ( TM,GD,TR ) KK/017 Bahan baja STK 41 15 Rp 785.00 1.8 1413 Rp 21,195.00
x 400 MM

c. Konduktor + Proteksi
CROSS ARM NP. Material cross ann/traves p10 tebal - 5 mm ;ht deep
1 DM Unit 15 Rp 807,000.00 1.8 1452600 Rp 21,789,000.00
10 - 2500 MM galvanized 70 mic

DOUBLE ARM
2 DM Unit 8 inci 2,5 mm s/d 9 mm galvanized 15 Rp 105,000.00 1.8 189000 Rp 2,835,000.00
BAND 8"

LINE TAP/H.TYPE
3 CONNECTOR 70- DM Unit berat satuan 225 g twist sinarindo tap connector 15 Rp 62,000.00 1.8 111600 Rp 1,674,000.00
150MM2
LIGHTNING
merk KAK , Keramik putih ukuran 20 kv 20 KA;BERAT
4 ARRESTER 24 KV 5 DM Unit 15 Rp 2,950,000.00 1.8 5310000 Rp 79,650,000.00
SATUAN 3 G
kA MDU
CUT OUT 20KV
5 12,5 kA+FUSE LINK DM Unit FHRW - 24 KA RATED VOLTAGE 20 KV 15 Rp 2,300,560.00 1.8 4141008 Rp 62,115,120.00
6A MDU
N Y A 25 MM2
DRAAD U/
6 DM Unit SPLN 42 ktani 25 mm2 450 /750 v 15 Rp 38,200.00 1.8 68760 Rp 1,031,400.00
JAMPER +
ARRESTER
d. Grounding Trafo
Stainless steel lock bolt ( 3/8” – 16 x 1-3/4”); boxes
BC DRAAD 50
1 DM Unit and covers nest in 3.25” increments; 40 Rp 40,560.00 1.8 73008 Rp 2,920,320.00
MM2
2 knockouts per box (3.5” x 1.5”); color: green

AARDINGSPIJPEN
2 DM Unit rod uk 1,5 '' panjang 3 meter 5 Rp 613,000.00 1.8 1103400 Rp 5,517,000.00
1,5" - 5,50 MT

GROUND ROD 16
3 MM 2,5 MT DM Unit rod uk 1,5 '' panjang 3 meter 5 Rp 241,000.00 1.8 433800 Rp 2,169,000.00
GASPIJP 1"-1,5 MT
4 U/ PELINDUNG DM Unit NS 50 mm berat 4 kg 5 Rp 125,000.00 1.8 225000 Rp 1,125,000.00
AARDE

COPPER TUBE 50
5 DM Unit 5 Rp 32,890.00 1.8 59202 Rp 296,010.00
mm + CLAMP
NS 50 mm berat 4 kg
e. Rangka Tempat Duduk
RANGKA TEMPAT Rangka Dudukan Trafo 1 Tiang Lengkap,
1 DUDUK TRAFO DM Unit Hotdip galvanized 70 micron (tanpa panel 2 Rp 9,450,000.00 1.8 17010000 Rp 34,020,000.00
LENGKAP PHBTR dan pipa besi) berat 25Kg
JATIHOUTEN
Berat 10 Kg dengan warna coklat,kondisi
2 PLANKEN DM Unit 4 Rp 1,200,000.00 1.8 2160000 Rp 8,640,000.00
sudah mulus dan siap digunakan.
50X200X2500 MM
JATIHOUTEN
Berat 15 Kg dengan warna coklat, sudah
3 BESCHERMLAT DM Unit 2 Rp 102,000.00 1.8 183600 Rp 367,200.00
dipoles dengan alat canggih
2000 MM

f. LV Panel
LV PANEL 2GRP Panel LVMDP + Capacitor Bank/ Kapasitor Bank/
630A Penghemat Listrik,Panel Sinkron/ Synchrone,
1 DM Unit Panel ATS-AMF, Panel LVMDP, Panel Kontrol Genset 5 Rp 2,069,600.00 1.8 3725280 Rp 18,626,400.00
(UML/43,43A,43B/
PJ/93) Panel Kapasitor Bank
CROSS ARM NP.
6,5-2500 MM u/ Material : Pasak Kopling/Plat Strip, Tebal
2 DM Unit Plat : min. 5,8 mm, Lebar Plat : min. 38 mm 10 Rp 627,000.00 1.8 1128600 Rp 11,286,000.00
LV.PANEL
pxl = 200x100mm
NYY 4x ( 1 x 70
kualitas bagus dan tidak mudah terbakar
3 mm2 ) DM Unit 200 Rp 315,680.00 1.8 568224 Rp 113,644,800.00
sesuai pada tahanan kabel
Kabel Copper
Twisted Cable 4 ( 1 kualitas bagus dan tidak mudah terbakar
4 DM Unit 100 Rp 678,000.00 1.8 1220400 Rp 122,040,000.00
x 50 mm2 ) sesuai pada tahanan kabel
COPER TUBE /
KABEL SCHOEN kualitas bagus dan tidak mudah terbakar
5 DM Unit 40 Rp 104,000.00 1.8 187200 Rp 7,488,000.00
150 MM2 sesuai pada tahanan kabel

GEGALV GASPIJ 2"

6 - 6 METER DM Unit UK 2'' 1/ 65''WIRE TIMBLE 10 Rp 409,000.00 1.8 736200 Rp 7,362,000.00

L BOUW 2"
u/SALURAN
7 DM Unit PVC D, 2 INCH, 90 DERAJAT, ABU ABU 10 Rp 200,100.00 1.8 360180 Rp 3,601,800.00
KELUARAN
BAWAH
L BOUW 3"
8 u/SALURAN DM Unit PVC D, 3 INCH, 90 DERAJAT, ABU ABU 5 Rp 213,000.00 1.8 383400 Rp 1,917,000.00
MASUK BAWAH
L BOUW PVC 2"
9 u/SALURAN DM Unit PVC D, 2 INCH, 90 DERAJAT, ABU ABU 20 Rp 24,000.00 1.8 43200 Rp 864,000.00
KELUARAN ATAS
L BOUW PVC 3"
10 u/SALURAN DM Unit Elbow pipa air PVC ukuran 3 inch 10 Rp 32,800.00 1.8 59040 Rp 590,400.00
MASUK ATAS

GEGALV GASPIJ 3"

11 DM Unit GEGALV 3'' guy wire timble 70 mm 5 Rp 419,000.00 1.8 754200 Rp 3,771,000.00
- 6 METER
COPER TUBE /
KABEL SCHOEN 70
12 DM Unit COPPER TUBE, 70 mm X 400 mm, SST Consumables 40 Rp 410,500.00 1.8 738900 Rp 29,556,000.00
MM2

COPER TUBE /
13 KABEL SCHOEN 50 DM Unit COPPER TUBE, 50 mm X 400 mm, SST Consumables 10 Rp 36,890.00 1.8 66402 Rp 664,020.00
MM2

BESI KANAL
14 DM Unit UNP 150, BAHAN PLAT COIL, 150 X 75 X 6,5 mm 20 Rp 167,000.00 1.8 300600 Rp 6,012,000.00
NP.6,5-750 MM

KLEMBEUGEL 2"
15 DM Unit CLAMP BEGEL 2 ULIR, 350 g 20 Rp 21,000.00 1.8 37800 Rp 756,000.00
U/GASPIJ

KLEMBEUGEL 3"
16 DM Unit CLAMP BEGEL 2 ULIR, 350 g 10 Rp 24,300.00 1.8 43740 Rp 437,400.00
U/GASPIJ

17 KLEMBEUGEL 10" DM Unit CLAMP BEGEL 2 ULIR, 350 g 20 Rp 46,100.00 1.8 82980 Rp 1,659,600.00

BOLT & NUT BAUT MUR HEXAGONAL M16 X 50 mm ISI 10 PCS,

18 DM Unit 100 Rp 13,100.00 1.8 23580 Rp 2,358,000.00
M.16X50 MM MATERIAL CARBON STEEL LAPIS CHROME

BC DRAAD 50
19 DM Unit BC GROUND, 50 mm, FULL TEMBAGA 10 Rp 41,560.00 1.8 74808 Rp 748,080.00
MM2

GROUND ROD 16 GROUND ROD/ ARDE 16 mm X 2,5 m, BESI BETON

20 MM 2,5 MT DM Unit LAPIS COPPER CROOM, UK MIN 15,5 mm, PANJANG 5 Rp 211,780.00 1.8 381204 Rp 1,906,020.00
MIN 2,35 m
GASPIJP 1"-1,5 MT
21 U/ PELINDUNG DM Unit 6000 mm, STAAL, 50 BAR, 1 INCH 5 Rp 132,445.00 1.8 238401 Rp 1,192,005.00
AARDE
 COPPER TUBE 50
22 mm + CLAMP DM Unit COPPER TUBE, 50 mm X 400 mm, SST Consumables 10 Rp 7,885.00 1.8 14193 Rp 141,930.00

h. Transformer Setting
TRANSFORMATOR
1 3PHS 200 KVA DM Unit 20 kv/ 400 - 231 v, 50 hz ,onan, Dyn5 2 Rp 48,500,000.00 1.8 87300000 Rp 174,600,000.00
20kV/400V.

i. Komponen
Fuse Cut Out 12-
1 24/100 24kV /100 DM Unit 12-24/100 24kV /100 A Polymer Fort 6 Rp 825,000.00 1.8 1485000 Rp 8,910,000.00
A Polymer Fort

Fuse link K type 20

2 DM Unit Fuse link 10 x 38 ;20 A berat 700 g 6 Rp 27,000.00 1.8 48600 Rp 291,600.00
A

3 Lightning Arrester DM Unit Fort Lightning Arrester YH5W-24KV 1pc 6 Rp 1,300,000.00 1.8 2340000 Rp 14,040,000.00

TM
a. Pemasangan Tiang Beton

Tiang Beton 12 panjang 12 meter;panjang segmen 6,0 m berat 440

1 DM Unit 9 Rp 5,400,000.00 1.8 9720000 Rp 87,480,000.00
Meter 350 dAN kg, Dia. luar segmen 2163 mm;

b. Aksesoris
Cross Arm 2000 16 kg, LOKAL, 2 Mtr, TUMPUAN ISOLATOR LINE (LINE
1 DM Unit 9 Rp 627,000.00 1.8 1128600 Rp 10,157,400.00
(type tumpu) POST/PIN POST), HOTDIP
Arm Tie Type 750
2 DM Unit 1 kg, Galvanize 9 Rp 76,000.00 1.8 136800 Rp 1,231,200.00
(pipe 3/4")

Bolt & Nut M

BMP M16 X 400; jumlah 1 pasang baut dan mur x
3 16X400 +washer DM Unit 18 Rp 22,800.00 1.8 41040 Rp 738,720.00
000D
[double arm])
Bolt & Nut M
4 16X50 / M 16X120 DM Unit 9 Rp 32,000.00 1.8 57600 Rp 518,400.00
+washer BMP M16 X 400; jumlah 1 pasang baut dan mur x 00

5 20KV Pin Insulator DM Unit Pin Isolator Jalur Transmisi 20kV Merk NGK 27 Rp 275,000.00 1.8 495000 Rp 13,365,000.00

TR
a. Pemasangan Tiang Beton
TIANG BETON 9
1 DM Set Oktagonal 6m 7m 9m 41 Rp 1,000.00 1.8 1800 Rp 73,800.00
METER 200 dAN

2 Pondasi DM Unit - 41 Rp 1,900.00 1.8 3420 Rp 140,220.00

b. Aksesoris
Suspension Clamp
1 DM Set 300 gram, LOKAL, Alumunium 68 Rp 132,100.00 1.8 237780 Rp 16,169,040.00
Bracket

2 Suspension Clamp DM Set Suspension Clamp Aluminium 68 Rp 154,700.00 1.8 278460 Rp 18,935,280.00
Stainless Steel
3 Strip DM Meter PLAT STRIP BESI, 6 X 75 X 6000 mm, 200 kg 41 Rp 45,000.00 1.8 81000 Rp 3,321,000.00
0.75 meter
4 Stopping Buckle DM Unit Lebar 2mm STANDART PLN 82 Rp 4,500.00 1.8 8100 Rp 664,200.00

5 Plastic Strap DM Unit PLASTIC STRAP 2 kg, WIDTH 16 MM, LOCAL, BLACK 2 Rp 23,800.00 1.8 42840 Rp 85,680.00

Protektip Plastic
6 DM Unit BLACK PLASTIC TRAP GUARDS, 2 X 2X 3 INCH 124 Rp 56,500.00 1.8 101700 Rp 12,610,800.00
Strap 0.5 meter

7 Strain clamp DM Set STRAIN CLAMP 150 - 240 mm, 2,3 kg 82 Rp 112,600.00 1.8 202680 Rp 16,619,760.00

Bundle cond.conector KABEL ALUMINIUM, INTI AL/XLPE AS / NZS 3560-1

8 DM Unit 124 Rp 45,300.00 1.8 81540 Rp 10,110,960.00
70/50/50/35 STANDAR, ISO 9001:2105, ISO 14001:2005
 9 Tension bracket DM Set Tension Bracket /Tension Clamp merk oem 124 Rp 125,900.00 1.8 226620 Rp 28,100,880.00

PHB TR
a. PHB TR 1 (250 kVA)
STANDARR SPLN D3.01 - 2:2013; 400 V; Jumlah
jurusan 4,6,8 ; arus pengenal 630 A, 1000A ;
1 Box Panel DM Unit 1 Rp 691,000.00 1.8 1243800 Rp 1,243,800.00
MATERIAL PLAT BESI spcc 2mm warna cat powder
coating Ral 702

2 Saklar Utama DM Unit 1 Rp 1,800,000.00 1.8 3240000 Rp 3,240,000.00

type SIRCO ; Rating amper 350 A POLES : 3 P 20 KV

3 NH Fuse DM Unit Part 20 271 34,300A, 600V 6 Rp 300,000.00 1.8 540000 Rp 3,240,000.00

4 Fuse Base DM Unit 400 A / 600V 6 Rp 113,000.00 1.8 203400 Rp 1,220,400.00

5 Ampere meter DM Unit CT 300/5A - 250 A Analog 3 Rp 275,000.00 1.8 495000 Rp 1,485,000.00

6 Grounding DM Unit GROUND ROD 16 MM 2,5 MT 1 Rp 275,000.00 1.8 495000 Rp 495,000.00

7 Bolt dan Nut M12 DM Unit Alumunium 10 Rp 275,000.00 1.8 495000 Rp 4,950,000.00

8 Pelat Copper DM Unit Plat Tembaga Busbar 3mm x 15mm x 2000mm Busbar 3 Rp 275,000.00 1.8 495000 Rp 1,485,000.00

9 Lampu Indikator DM Unit LED SMD 22mm 220V 3 Rp 275,000.00 1.8 495000 Rp 1,485,000.00

10 MCCB DM Unit 250 A 3P 18Ka 3 Rp 275,000.00 1.8 495000 Rp 1,485,000.00

Lampu
11 DM Unit Lampu TL Komplit 220V 3 Rp 275,000.00 1.8 495000 Rp 1,485,000.00
Penerangan

a. PHB TR 2 (160 kVA)

STANDARR SPLN D3.01 - 2:2013; 400 V; Jumlah
jurusan 4,6,8 ; arus pengenal 630 A, 1000A ;
1 Box Panel DM Unit 4 Rp 691,000.00 1.8 1243800 Rp 4,975,200.00
MATERIAL PLAT BESI spcc 2mm warna cat powder
coating Ral 702

2 Saklar Utama DM Unit type SIRCO ; Rating amper 350 A POLES : 3 P 20 KV 1 Rp 1,800,000.00 1.8 3240000 Rp 3,240,000.00

3 NH Fuse DM Unit Part 20 271 34,200A, 600V 2 Rp 300,000.00 1.8 540000 Rp 1,080,000.00

4 Fuse Base DM Unit 400 A / 600V 2 Rp 113,000.00 1.8 203400 Rp 406,800.00

5 Rel Tembaga DM Unit lebar 20mm x tebal 3 mm 245 A 3 Rp 93,000.00 1.8 167400 Rp 502,200.00

6 Ampere meter DM Unit CT 300/5A - 250 A Analog 3 Rp 275,000.00 1.8 495000 Rp 1,485,000.00
7 Grounding DM Unit GROUND ROD 16 MM 2,5 MT 1 Rp 275,000.00 1.8 495000 Rp 495,000.00

8 Bolt dan Nut M12 DM Unit alumunium 45 Rp 275,000.00 1.8 495000 Rp 22,275,000.00

9 Lampu Indikator DM Unit LED SMD 22mm 220V 3 Rp 75,000.00 1.8 135000 Rp 405,000.00

10 MCCB DM Unit 250 A 3P 18Ka 3 Rp 875,000.00 1.8 1575000 Rp 4,725,000.00

Lampu
11 DM Unit Lampu TL Komplit 220V 1 Rp 135,000.00 1.8 243000 Rp 243,000.00
Penerangan

TOTAL HARGA PROYEK

N ANGGARAN BIAYA
Harga Jual Material TOTAL Harga Jual
Waktu Upah Upah Faktor Biaya Pekerjaan TOTAL BIAYA & Material &
Per-Unit Per-Jam (Rp) Per-Unit (Rp) Jual Per-Unit (Rp) PEKERJAAN Biaya Pekerjaan Per- Biaya Pekerjaan Per-
(Jam) Unit (Rp)
Unit (Rp)
F =1,8
PJU

2 Rp 350,000.00 Rp 700,000.00 1.8 Rp 1,260,000.00 Rp 37,800,000.00 Rp 38,638,980.00 Rp 62,969,400.00

1 Rp 70,763.00 Rp 70,763.00 1.8 Rp 127,373.40 Rp 382,120.20 Rp 928,373.40 Rp 2,785,120.20

2 Rp 150,000.00 Rp 300,000.00 1.8 Rp 540,000.00 Rp 1,620,000.00 Rp 1,890,000.00 Rp 5,670,000.00

1 Rp 70,763.00 Rp 70,763.00 1.8 Rp 127,373.40 Rp 382,120.20 Rp 423,473.40 Rp 1,270,420.20

1 Rp 70,763.00 Rp 70,763.00 1.8 Rp 127,373.40 Rp 382,120.20 Rp 220,973.40 Rp 662,920.20

1 Rp 131,263.00 Rp 131,263.00 1.8 Rp 236,273.40 Rp 7,088,202.00 Rp 245,273.40 Rp 7,358,202.00

1 Rp 70,763.00 Rp 70,763.00 1.8 Rp 127,373.40 Rp 1,146,360.60 Rp 147,173.40 Rp 1,324,560.60

2 Rp 51,000.00 Rp 102,000.00 1.8 Rp 183,600.00 Rp 4,039,200.00 Rp 768,600.00 Rp 16,909,200.00

3 Rp 3,553,687.00 Rp 10,661,061.00 1.8 Rp 19,189,909.80 Rp 575,697,294.00 Rp 22,339,909.80 Rp 670,197,294.00

2 Rp 100,000.00 Rp 200,000.00 1.8 Rp 360,000.00 Rp 360,000.00 Rp 360,000.00 Rp 360,000.00

2 Rp 100,000.00 Rp 200,000.00 1.8 Rp 360,000.00 Rp 360,000.00 Rp 360,000.00 Rp 360,000.00

2 Rp 100,000.00 Rp 200,000.00 1.8 Rp 360,000.00 Rp 360,000.00 Rp 360,000.00 Rp 360,000.00

5 Rp 500,000.00 Rp 2,500,000.00 1.8 Rp 4,500,000.00 Rp 18,000,000.00 Rp 6,750,000.00 Rp 27,000,000.00

3 Rp 300,000.00 Rp 900,000.00 1.8 Rp 1,620,000.00 Rp 21,060,000.00 Rp 1,680,300.00 Rp 21,843,900.00

1 Rp 10,000.00 Rp 10,000.00 1.8 Rp 18,000.00 Rp 270,000.00 Rp 19,413.00 Rp 291,195.00

1 Rp 10,000.00 Rp 10,000.00 1.8 Rp 18,000.00 Rp 270,000.00 Rp 19,413.00 Rp 291,195.00

1 Rp 10,000.00 Rp 10,000.00 1.8 Rp 18,000.00 Rp 270,000.00 Rp 19,413.00 Rp 291,195.00

1 Rp 10,000.00 Rp 10,000.00 1.8 Rp 18,000.00 Rp 270,000.00 Rp 19,413.00 Rp 291,195.00

1 Rp 10,000.00 Rp 10,000.00 1.8 Rp 18,000.00 Rp 270,000.00 Rp 19,413.00 Rp 291,195.00

1 Rp 10,000.00 Rp 10,000.00 1.8 Rp 18,000.00 Rp 270,000.00 Rp 19,413.00 Rp 291,195.00

1 Rp 10,000.00 Rp 10,000.00 1.8 Rp 18,000.00 Rp 270,000.00 Rp 19,413.00 Rp 291,195.00

1 Rp 10,000.00 Rp 10,000.00 1.8 Rp 18,000.00 Rp 270,000.00 Rp 19,413.00 Rp 291,195.00

1 Rp 8,250.00 Rp 8,250.00 1.8 Rp 14,850.00 Rp 222,750.00 Rp 1,467,450.00 Rp 22,011,750.00

1 Rp 1,845.00 Rp 1,845.00 1.8 Rp 3,321.00 Rp 49,815.00 Rp 192,321.00 Rp 2,884,815.00

1 Rp 2,494.00 Rp 2,494.00 1.8 Rp 4,489.20 Rp 67,338.00 Rp 116,089.20 Rp 1,741,338.00

1 Rp 9,570.00 Rp 9,570.00 1.8 Rp 17,226.00 Rp 258,390.00 Rp 5,327,226.00 Rp 79,908,390.00

1 Rp 9,570.00 Rp 9,570.00 1.8 Rp 17,226.00 Rp 258,390.00 Rp 4,158,234.00 Rp 62,373,510.00

1 Rp 250.00 Rp 250.00 1.8 Rp 450.00 Rp 6,750.00 Rp 69,210.00 Rp 1,038,150.00

1 Rp 369.00 Rp 369.00 1.8 Rp 664.20 Rp 26,568.00 Rp 73,672.20 Rp 2,946,888.00

1 Rp 8,000.00 Rp 8,000.00 1.8 Rp 14,400.00 Rp 72,000.00 Rp 1,117,800.00 Rp 5,589,000.00

Rp 5,510.00
1 Rp 5,510.00 1.8 Rp 9,918.00 Rp 49,590.00 Rp 443,718.00 Rp 2,218,590.00

1 Rp 870.00 Rp 870.00 1.8 Rp 1,566.00 Rp 7,830.00 Rp 226,566.00 Rp 1,132,830.00

1 Rp 870.00 Rp 870.00 1.8 Rp 1,566.00 Rp 7,830.00 Rp 60,768.00 Rp 303,840.00

2 Rp 101,500.00 Rp 203,000.00 1.8 Rp 365,400.00 Rp 730,800.00 Rp 17,375,400.00 Rp 34,750,800.00

1 Rp 1,100.00 Rp 1,100.00 1.8 Rp 1,980.00 Rp 7,920.00 Rp 2,161,980.00 Rp 8,647,920.00

1 Rp 800.00 Rp 800.00 1.8 Rp 1,440.00 Rp 2,880.00 Rp 185,040.00 Rp 370,080.00

2 Rp 150,000.00 Rp 300,000.00 1.8 Rp 540,000.00 Rp 2,700,000.00 Rp 4,265,280.00 Rp 21,326,400.00

1 Rp 1,600.00 Rp 1,600.00 1.8 Rp 2,880.00 Rp 28,800.00 Rp 1,131,480.00 Rp 11,314,800.00

1 Rp 870.00 Rp 870.00 1.8 Rp 1,566.00 Rp 313,200.00 Rp 569,790.00 Rp 113,958,000.00

1 Rp 2,494.00 Rp 2,494.00 1.8 Rp 4,489.20 Rp 448,920.00 Rp 1,224,889.20 Rp 122,488,920.00

1 Rp 348.00 Rp 348.00 1.8 Rp 626.40 Rp 25,056.00 Rp 187,826.40 Rp 7,513,056.00

1 Rp 2,784.00 Rp 2,784.00 1.8 Rp 5,011.20 Rp 50,112.00 Rp 741,211.20 Rp 7,412,112.00

1 Rp 377.00 Rp 377.00 1.8 Rp 678.60 Rp 6,786.00 Rp 360,858.60 Rp 3,608,586.00

1 Rp 1,044.00 Rp 1,044.00 1.8 Rp 1,879.20 Rp 9,396.00 Rp 385,279.20 Rp 1,926,396.00

1 Rp 300.00 Rp 300.00 1.8 Rp 540.00 Rp 10,800.00 Rp 43,740.00 Rp 874,800.00

1 Rp 900.00 Rp 900.00 1.8 Rp 1,620.00 Rp 16,200.00 Rp 60,660.00 Rp 606,600.00

1 Rp 4,350.00 Rp 4,350.00 1.8 Rp 7,830.00 Rp 39,150.00 Rp 762,030.00 Rp 3,810,150.00

1 Rp 348.00 Rp 348.00 1.8 Rp 626.40 Rp 25,056.00 Rp 739,526.40 Rp 29,581,056.00

1 Rp 232.00 Rp 232.00 1.8 Rp 417.60 Rp 4,176.00 Rp 66,819.60 Rp 668,196.00

1 Rp 450.00 Rp 450.00 1.8 Rp 810.00 Rp 16,200.00 Rp 301,410.00 Rp 6,028,200.00

1 Rp 495.00 Rp 495.00 1.8 Rp 891.00 Rp 17,820.00 Rp 38,691.00 Rp 773,820.00

1 Rp 550.00 Rp 550.00 1.8 Rp 990.00 Rp 9,900.00 Rp 44,730.00 Rp 447,300.00

1 Rp 550.00 Rp 550.00 1.8 Rp 990.00 Rp 19,800.00 Rp 83,970.00 Rp 1,679,400.00

1 Rp 203.00 Rp 203.00 1.8 Rp 365.40 Rp 36,540.00 Rp 23,945.40 Rp 2,394,540.00

1 Rp 406.00 Rp 406.00 1.8 Rp 730.80 Rp 7,308.00 Rp 75,538.80 Rp 755,388.00

1 Rp 5,510.00 Rp 5,510.00 1.8 Rp 9,918.00 Rp 49,590.00 Rp 391,122.00 Rp 1,955,610.00

1 Rp 870.00 Rp 870.00 1.8 Rp 1,566.00 Rp 7,830.00 Rp 239,967.00 Rp 1,199,835.00

1 Rp 232.00 Rp 232.00 1.8 Rp 417.60 Rp 4,176.00 Rp 14,610.60 Rp 146,106.00

3 Rp 300,000.00 Rp 900,000.00 1.8 Rp 1,620,000.00 Rp 3,240,000.00 Rp 88,920,000.00 Rp 177,840,000.00

2 Rp 100,000.00 Rp 200,000.00 1.8 Rp 360,000.00 Rp 2,160,000.00 Rp 1,845,000.00 Rp 11,070,000.00

1 Rp 100,000.00 Rp 100,000.00 1.8 Rp 180,000.00 Rp 1,080,000.00 Rp 228,600.00 Rp 1,371,600.00

3 Rp 150,000.00 Rp 450,000.00 1.8 Rp 810,000.00 Rp 4,860,000.00 Rp 3,150,000.00 Rp 18,900,000.00

5 Rp 500,000.00 Rp 2,500,000.00 1.8 Rp 4,500,000.00 Rp 40,500,000.00 Rp 14,220,000.00 Rp 127,980,000.00

Rp -

1 Rp 5,405.00 Rp 5,405.00 1.8 Rp 9,729.00 Rp 87,561.00 Rp 1,138,329.00 Rp 10,244,961.00

1 Rp 5,405.00 Rp 5,405.00 1.8 Rp 9,729.00 Rp 87,561.00 Rp 146,529.00 Rp 1,318,761.00

1 Rp 10,811.00 Rp 10,811.00 1.8 Rp 19,459.80 Rp 350,276.40 Rp 60,499.80 Rp 1,088,996.40

1 Rp 5,405.00 Rp 5,405.00 1.8 Rp 9,729.00 Rp 87,561.00 Rp 67,329.00 Rp 605,961.00

1 Rp 16,216.00 Rp 16,216.00 1.8 Rp 29,188.80 Rp 788,097.60 Rp 524,188.80 Rp 14,153,097.60

5 Rp 500,000.00 Rp 2,500,000.00 1.8 Rp 4,500,000.00 Rp 184,500,000.00 Rp 4,501,800.00 Rp 184,573,800.00

3 Rp 100,000.00 Rp 300,000.00 1.8 Rp 540,000.00 Rp 22,140,000.00 Rp 543,420.00 Rp 22,280,220.00

1 Rp 2,941.00 Rp 2,941.00 1.8 Rp 5,293.80 Rp 359,978.40 Rp 243,073.80 Rp 16,529,018.40

1 Rp 2,941.00 Rp 2,941.00 1.8 Rp 5,293.80 Rp 359,978.40 Rp 283,753.80 Rp 19,295,258.40

1 Rp 5,882.00 Rp 5,882.00 1.8 Rp 10,587.60 Rp 434,091.60 Rp 91,587.60 Rp 3,755,091.60

1 Rp 5,882.00 Rp 5,882.00 1.8 Rp 10,587.60 Rp 868,183.20 Rp 18,687.60 Rp 1,532,383.20

1 Rp 8,824.00 Rp 8,824.00 1.8 Rp 15,883.20 Rp 31,766.40 Rp 58,723.20 Rp 117,446.40

1 Rp 5,882.00 Rp 5,882.00 1.8 Rp 10,587.60 Rp 1,312,862.40 Rp 112,287.60 Rp 13,923,662.40

1 Rp 2,941.00 Rp 2,941.00 1.8 Rp 5,293.80 Rp 434,091.60 Rp 207,973.80 Rp 17,053,851.60

1 Rp 11,765.00 Rp 11,765.00 1.8 Rp 21,177.00 Rp 2,625,948.00 Rp 102,717.00 Rp 12,736,908.00

1 Rp 2,941.00 Rp 2,941.00 1.8 Rp 5,293.80 Rp 656,431.20 Rp 231,913.80 Rp 28,757,311.20

2 Rp 150,000.00 Rp 300,000.00 1.8 Rp 540,000.00 Rp 540,000.00 Rp 1,783,800.00 Rp 1,783,800.00

1 Rp 40,000.00 Rp 40,000.00 1.8 Rp 72,000.00 Rp 72,000.00 Rp 3,312,000.00 Rp 3,312,000.00

1 Rp 80,000.00 Rp 80,000.00 1.8 Rp 144,000.00 Rp 864,000.00 Rp 684,000.00 Rp 4,104,000.00

1 Rp 80,000.00 Rp 80,000.00 1.8 Rp 144,000.00 Rp 864,000.00 Rp 347,400.00 Rp 2,084,400.00

1 Rp 45,000.00 Rp 45,000.00 1.8 Rp 81,000.00 Rp 243,000.00 Rp 576,000.00 Rp 1,728,000.00

1 Rp 35,000.00 Rp 35,000.00 1.8 Rp 63,000.00 Rp 63,000.00 Rp 558,000.00 Rp 558,000.00

1 Rp 30,000.00 Rp 30,000.00 1.8 Rp 54,000.00 Rp 540,000.00 Rp 549,000.00 Rp 5,490,000.00

1 Rp 30,000.00 Rp 30,000.00 1.8 Rp 54,000.00 Rp 162,000.00 Rp 549,000.00 Rp 1,647,000.00

1 Rp 30,000.00 Rp 30,000.00 1.8 Rp 54,000.00 Rp 162,000.00 Rp 549,000.00 Rp 1,647,000.00

1 Rp 50,000.00 Rp 50,000.00 1.8 Rp 90,000.00 Rp 270,000.00 Rp 585,000.00 Rp 1,755,000.00

1 Rp 30,000.00 Rp 30,000.00 1.8 Rp 54,000.00 Rp 162,000.00 Rp 549,000.00 Rp 1,647,000.00

1 Rp 150,000.00 Rp 150,000.00 1.8 Rp 270,000.00 Rp 1,080,000.00 Rp 1,513,800.00 Rp 6,055,200.00

1 Rp 40,000.00 Rp 40,000.00 1.8 Rp 72,000.00 Rp 72,000.00 Rp 3,312,000.00 Rp 3,312,000.00

1 Rp 80,000.00 Rp 80,000.00 1.8 Rp 144,000.00 Rp 288,000.00 Rp 684,000.00 Rp 1,368,000.00

1 Rp 80,000.00 Rp 80,000.00 1.8 Rp 144,000.00 Rp 288,000.00 Rp 347,400.00 Rp 694,800.00

1 Rp 45,000.00 Rp 45,000.00 1.8 Rp 81,000.00 Rp 243,000.00 Rp 248,400.00 Rp 745,200.00

1 Rp 35,000.00 Rp 35,000.00 1.8 Rp 63,000.00 Rp 189,000.00 Rp 558,000.00 Rp 1,674,000.00

1 Rp 30,000.00 Rp 30,000.00 1.8 Rp 54,000.00 Rp 54,000.00 Rp 549,000.00 Rp 549,000.00

1 Rp 30,000.00 Rp 30,000.00 1.8 Rp 54,000.00 Rp 2,430,000.00 Rp 549,000.00 Rp 24,705,000.00

1 Rp 30,000.00 Rp 30,000.00 1.8 Rp 54,000.00 Rp 162,000.00 Rp 189,000.00 Rp 567,000.00

1 Rp 50,000.00 Rp 50,000.00 1.8 Rp 90,000.00 Rp 270,000.00 Rp 1,665,000.00 Rp 4,995,000.00

1 Rp 30,000.00 Rp 30,000.00 1.8 Rp 54,000.00 Rp 54,000.00 Rp 297,000.00 Rp 297,000.00

322.432.543.60 3.866.334.537.64
 RANCANGAN ANGGARAN BIAYA
Biaya
NO Nama Material Kode Unit Spesifikasi Volu Harga Beli Faktor Harga Jual TOTAL Waktu Upah Upah Faktor Pekerjaan TOTAL BIAYA
Material me Per-Unit (Rp) Jual Per-Unit (Rp) HARGA JUAL (Rp) Per-Unit (Jam) Per-Jam (Rp) Per-Unit (Rp) Jual PEKERJAAN
Per-Unit (Rp)

PJU
a. Pemasangan Lampu

1
Lampu PJU DM Unit
PHILIPS SOX 180 Watt
30 466,100 1.8 838980 25169400 3 10,000 270,875 1.8 487575 14627250
PHILIPS BY22D T65 1SL/6

Thimer Theben
b. Accecoris Lampu SUL181D Original.
Voltage: 110V and
220 V. Power 0,5
Watt. Segment 15
1 Timer DM Unit min. Power backup: 7 3 445,000 1.8 801000 2403000 1 10,000 70,763 1.8 127373.4 382120.2
days, Switching
Capacity: 16 (4) A, 1
channel, Display:
Analog, Time
c. Panel periode: 24 hours.
Box Panel Topi
Outdoor 30 x 40 x 27
1 BOX Panel PJU DM Unit 3 750,000 1.8 1350000 4050000 2 10,000 45,000 1.8 81000 243000
Double pintu tebal
1,5 mm RAL7032

Schneider
LC1D09M7, 3 Phase,
2 Kontaktor DM Unit 3 164,500 1.8 296100 888300 1 10,000 70,763 1.8 127373.4 382120.2
3 pole, 25 Ampere.
Tegangan 220 Volt.
Schneider Domae 1
phase 20 Amper.
Tegangan 230 Volt.
MCB 1 fasa
3 DM Unit Icn: 6kA. Electrical 3 52,000 1.8 93600 280800 1 10,000 70,763 1.8 127373.4 382120.2
SCHNEIDER
trip: 10.000 kali.
Mechanical Trip:
20.000 kali

Line Up 800 Volt, 32 Ampere,

4 Terminal DM Unit 0,2 mm2. Width: 6,2 30 5,000 1.8 9000 270000 1 10,000 131,263 1.8 236273.4 7088202
12 mm, color: grey

5 Profil U DM Unit 3 691,000 1.8 1243800 3731400 1 10,000 45,000 1.8 81000 243000

d. Penghantar

1 NYY mm DM Unit 8 691,000 1.8 1243800 9950400 1 10,000 45,000 1.8 81000 648000

e. Pemasangan Tiang
 1 Tiang PJU DM Unit 30 691,000 1.8 1243800 37314000 1 10,000 3,553,687 1.8 6396636.6 191899098

f. Pemasangan kabel dalam tanah

Galian kabel
1 DM Meter 900 51,800 1.8 93240 83916000 1 10,000 45,000 1.8 81000 72900000
pada aspal

Galian kabel
2 DM Meter 900 27,850 1.8 50130 45117000 1 10,000 45,000 1.8 81000 72900000
pada tanah

3 Pasang pasir uru DM Meter 900 11,250 1.8 20250 18225000 1 10,000 45,000 1.8 81000 72900000
Harga Jual Material & TOTAL Harga Jual Material &
Biaya Pekerjaan Per-Unit (Rp) Biaya Pekerjaan Per-Unit (Rp)

Rp 1,326,555.000 Rp 39,796,650.000

Rp 928,373.400 Rp 2,785,120.200

Rp 1,431,000.000 Rp 4,293,000.000

Rp 423,473.400 Rp 1,270,420.200

Rp 220,973.400 Rp 662,920.200

Rp 245,273.400 Rp 7,358,202.000

Rp 1,324,800.000 Rp 3,974,400.000

Rp 1,324,800.000 Rp 10,598,400.000
Rp 7,640,436.600 Rp 229,213,098.000

Rp 174,240.000 Rp 156,816,000.000

Rp 131,130.000 Rp 118,017,000.000

Rp 101,250.000 Rp 91,125,000.000