RENCANA ANGGARAN BIAYA TIANG TM

NO Uraian Pekerjaan Vol Per Sat Sat

TIANG TM 1
A PEMASANGAN TIANG BETON
1 TIANG BETON 13 METER 350 dAN 1 set
B ACCESSORIES
1 Cross arm 2000 (type tumpu) 1 Pcs
2 Arm tie type 750 pipe Ø ¾” 1 Pcs
3 Bolt & nut M 16x400+washer (double arm) 2 Pcs
4 Bolt & nut M 16x50 / M16x120+washer 1 Pcs
5 20 KV pin (pin post) insulator +steel pin 3 Pcs
6 Alluminium binding wire 3,2 mm 2 mtr
7 Aluminium tape 4,0 mm 2 mtr
8 Pre formed top tie 240/150/70/35 3 Pcs
TOTAL

NO Uraian Pekerjaan Vol Per Sat Sat

TIANG TM 3
A PEMASANGAN TIANG BETON
1 TIANG BETON 13 METER 350 dAN 1 set
B ACCESSORIES
1 Strain Insulator 20 KV 3 Set
2 Cross arm 2000 (type tarik) 1 Pcs
3 Arm tie type 750 pipe Ø ¾” 1 Pcs
4 Bolt & nut M 16x400+washer (double arm) 2 Pcs
5 Ball Clevis/Socket Eye 3 set
6 HV. Band Strap 3 Pcs
7 Bolt & nut M 16x50 / M16x120+washer 1 Pcs
8 Dead End Clamp (strain clamp) 3 set
9 U Strap 3 pcs
10 single Arm Band/ Arm Tie Band 1 Pcs
TOTAL

NO Uraian Pekerjaan Vol Per Sat Sat

TIANG TM 10
A PEMASANGAN TIANG BETON
1 TIANG BETON 13 METER 350 dAN 1 set
B ACCESSORIES
1 20 KV pin / pin post insulator +steel pin 2 pcs
2 Tension disc / string insulator 20 Kv 6 Pcs
3 Bolt & nut M 16/500+washer (double arm) 4 Pcs
4 Arm tie type 750 pipe Ø ¾” 4 Pcs
5 ARm tie Band. Nut M16 + washer 1 Pcs
6 U Strap 1 Pcs
7 cross arm type . 2000 ( tarik) 4 Pcs
8 Ball Clevis/Socket Eye 6 Pcs
9 Band strap / cross Arm Clevis / sups. VEE 6 Pcs
10 Bolt & Nut M16x140 + waster 6 Pcs
11 Double Arm Band + Bolt & Nuts + waster 1 set
12 Dead End strain clamp,performed Termation 6 set
13 Aluminium binding wire 3,2 mm X mtr
14 Aluminium tape 4,0 mm Y mtr
15 Pre formed top tie 150/70/35 Sqmm 2 pcs
16 Line Top Connector / HH Connector 3 pcs
TOTAL

RENCANA ANGGARAN BIAYA TIANG GTT

NO Uraian Pekerjaan Vol Per Sat Sat

TIANG GTT 2T
A PEMASANGAN TIANG BETON
1 TIANG BETON 13 METER 350 dAN 1 set
B ACCESSORIES
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 MDU 6 bh
6 ALL BINDING WIRE 3,2 MM 9 mtr
7 ALL TAP 4mm 6 mtr
8 BOLT & NUT M.16 x 400 MM 4 bh
C CONDUKTOR + PROTECTION
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 6A MDU 3 bh
6 N Y A 25 MM2 DRAAD U/ JAMPER + ARRESTER 25 mtr
7 GROUNDING TRAFO
8 BC DRAAD 50 MM2 12 mtr
9 AARDINGSPIJPEN 1,5" - 5,50 MT 1 bh
10 GROUND ROD 16 MM 2,5 MT 1 bh
11 GASPIJP 1"-1,5 MT U/ PELINDUNG AARDE 1 bh
12 COPPER TUBE 50 mm + CLAMP (spt kabel) 7 bh
13 RANGKA TEMPAT DUDUK
14 RANGKA TEMPAT DUDUK TRAFO LENGKAP 1 set
15 JATIHOUTEN PLANKEN 50X200X2500 MM 2 bh
16 JATIHOUTEN BESCHERMLAT 2000 MM 1 bh
17 LV. PANEL
18 LV PANEL 2GRP 630A (UML/43,43A,43B/PJ/93) 1 set
19 CROSS ARM NP. 6,5-2500 MM u/ LV.PANEL 2 bh
 20 N Y Y 1 CORE 150 MM2 40 mtr
21 N Y Y 4 x 70 MM2 u/SALURAN KELUAR 20 mtr
22 COPER TUBE / KABEL SCHOEN 150 MM2 8 bh
23 GEGALV GASPIJ 2" - 6 METER 2 bh
24 L BOUW 2" u/SALURAN KELUARAN BAWAH 2 bh
25 L BOUW 3" u/SALURAN MASUK BAWAH 1 bh
26 L BOUW PVC 2" u/SALURAN KELUARAN ATAS 4 bh
27 L BOUW PVC 3" u/SALURAN MASUK ATAS 2 bh
28 GEGALV GASPIJ 3" - 6 METER 1 bh
29 COPER TUBE / KABEL SCHOEN 70 MM2 8 bh
30 COPER TUBE / KABEL SCHOEN 50 MM2 2 bh
31 BESI KANAL NP.6,5-750 MM 4 bh
32 KLEMBEUGEL 2" U/GASPIJ 4 bh
33 KLEMBEUGEL 3" U/GASPIJ 2 bh
34 KLEMBEUGEL 10" 4 bh
35 BOLT & NUT M.16X50 MM 20 bh
36 BC DRAAD 50 MM2 2 mtr
37 GROUND ROD 16 MM 2,5 MT 1 bh
38 GASPIJP 1"-1,5 MT U/ PELINDUNG AARDE 1 bh
39 COPPER TUBE 50 mm + CLAMP 2 bh
D TRANSFORMER SETTING
1 TRANSFORMATOR 3PHS 200 KVA 20000/220-380V. 1 pcs
Total

NO JENIS ANGGARAN HARGA

1 TOTAL BIAYA TIANG TM 18,344,979
2 TOTAL BIAYA TIANG GTT 290,891,424
TOTAL HARGA 309,236,403

No Jenis Kabel Jumlah Satuan

1 Kabel AAAC 1x70 mm2 3 mtr
Total
 Volume Total Harga Satuan Biaya Pasang Nilai Tunai
(Rp) Jumlah Harga Per Satuan

3 1,400,000 50,000 1,450,000 4,350,000

3 10,000 5,000 15,000 45,000

3 20,000 5,000 25,000 75,000
6 12,000 500 12,500 75,000
3 10,000 500 10,500 31,500
9 80,000 4,000 84,000 756,000
6 3,000 700 3,700 22,200
6 4,000 700 4,700 28,200
9 25,000 2,000 27,000 243,000
AL 5,625,900

Volume Total Harga Satuan Biaya Pasang Nilai Tunai

(Rp) Jumlah Harga Per Satuan

1 1,400,000 50,000 1,450,000 1,450,000

3 80,000 4,000 84,000 252,000

1 10,000 5,000 15,000 15,000
1 20,000 5,000 25,000 25,000
2 12,000 500 12,500 25,000
3 10,000 500 10,500 31,500
3 80,000 4,000 84,000 252,000
1 10,000 500 10,500 10,500
3 3,000 700 3,700 11,100
3 4,000 700 4,700 14,100
1 25,000 2,000 27,000 27,000
AL 2,113,200
Biaya Pasang
Volume Total Harga Satuan Nilai Tunai
(Rp) Jumlah Harga Per Satuan

3 1,400,000 50,000 1,450,000 4,350,000

6 80,000 4,000 84,000 504,000

18 200,000 9,000 209,000 3,762,000
12 20,000 5,000 25,000 300,000
12 12,000 500 12,500 150,000
3 10,000 500 10,500 31,500
3 80,000 4,000 84,000 252,000
 12 10,000 500 10,500 126,000
18 3,000 700 3,700 66,600
18 4,000 700 4,700 84,600
18 25,000 2,000 27,000 486,000
3 25,856 1,845 27,701 83,103
18 3,000 700 3,700 66,600
3 3,000 700 3,700 11,100
3 4,000 700 4,700 14,100
6 25,000 2,000 27,000 162,000
9 14,870 2,494 17,364 156,276
AL 10,605,879

Volume Total Harga Satuan Biaya Pasang Jumlah Harga Per Satuan Nilai Tunai
(Rp)

6 1,400,000 50,000 1,450,000 8,700,000

12 18093 406 18499 221,988

12 149526 7946 157,472 1,889,664
12 3309 122 3,431 41,172
12 11110 700 11,810 141,720
36 79100 1682 80,782 969,384
54 2042 290 2,332 83,952
36 2787 290 3,077 166,158
24 11306 1073 12,379 445,644

12 207675 8250 215,925 2,591,100

12 25856 1845 27,701 332,412
18 14870 2494 17,364 312,552
18 750000 9570 759,570 13,672,260
18 570000 9570 579,570 10,432,260
150 9900 250 10,150 1,522,500

72 10745 369 11,114 800,208

6 155000 8000 163,000 978,000
6 59080 5510 64,590 387,540
6 30250 870 31,120 186,720
42 7885 870 8,755 367,710

6 2787840 101500 2,889,340 17,336,040

12 300000 1100 301,100 3,613,200
6 25000 800 25,800 154,800

6 5174400 52200 5226600 31359600

12 156750 1600 158350 1900200
 240 37970 870 38840 9321600
120 78920 2494 81414 9769680
48 26294 348 26642 1278816
12 209792 2784 212576 2550912
12 50266 377 50643 607716
6 62304 1044 63348 380088
24 6000 300 6300 151200
12 8000 900 8900 106800
6 219710 4350 224060 1344360
48 10243 348 10591 508368
12 7885 232 8117 97404
24 47025 450 47475 1139400
24 5000 495 5495 131880
12 6000 550 6550 78600
24 13000 550 13550 325200
120 3309 203 3512 421440
12 11820 406 12226 146712
6 59080 5510 64590 387540
6 30250 870 31120 186720
12 7885 232 8117 97404

6 27000000 208800 27208800 163252800

al 290,891,424

NO JENIS TIANG JUMLAH TOTAL HARGA HARGA PER SATU TIANG

1 TIANG TM 1 3 5,625,900 Rp1,875,300
2 TIANG TM 3 1 2,113,200 Rp2,113,200
3 TIANG TM 10 3 10,605,879 Rp3,535,293
4 TIANG GTT 2T 6 290,891,424 Rp48,481,904

Panjang Total kebutuhan Kabel Harga Kabel Harga Total

440 1320 13,800 Rp18,216,000
Rp18,216,000
 RENCANA ANGGARAN BIAYA TIANG TR

NO Uraian Pekerjaan Vol Per Sat Sat Volume

Total

TIANG TR 4A
A PEMASANGAN TIANG BETON
1 TIANG BETON 9 METER 200 dAN 1 set 2
B ACCESSORIES
1 Tension bracket 1 Set 2
2 Strain Clamp 2 Set 4
3 Stainless Steel Strip 0,75 Mtr 4 Pcs 8
4 Stopping Buckie 4 Pcs 8
plastic strap 6 Pcs 12
5 Bendled Cond. Connector 7D 26/70 25 8 Pcs 16
6 Suspension Clamp Bracket 1 Pcs 2
7 Suspension Clamp 1 Set 2
8 Protectif Plastic Strap 0,5 Mtr 4 Pcs 4
TOTAL

NO Uraian Pekerjaan Vol Per Sat Sat Volume

Total
TIANG TR 5A
A PEMASANGAN TIANG BETON
1 TIANG BETON 9 METER 200 dAN 1 set 15
B ACCESSORIES
1 Tension bracket 2 Set 30
2 Strain Clamp 2 Set 30
3 Stainless Steel Strip 0,75 Mtr 2 Pcs 30
4 Stopping Buckie 2 Pcs 30
5 plastic strap 3 Pcs 45
6 Bendled Cond. Connector 7D 26/70 25 4 Pcs 60
7 Protectif Plastic Strap 0,5 Mtr 2 Pcs 30
TOTAL

NO JENIS ANGGARAN HARGA NO

1 TOTAL BIAYA TIANG TR4 2,199,780 1
2 TOTAL BIAYA TIANG TR5 13,870,500 2
TOTAL HARGA 16,070,280

No Jenis Kabel Jumlah Satuan Panjang

2 Kabel NFA2X-T (3x70 + 1x50 mm2) 1 mtr 900
Total
 Jumlah Harga Per Satuan
Harga Satuan Biaya Pasang (Rp) Nilai Tunai

500,000 50,000 550,000 1,100,000

40,000 2,000 42,000 84,000

69,900 5,000 74,900 299,600
20,000 5,000 25,000 200,000
12,000 500 12,500 100,000
5,000 500 5,500 66,000
10,000 500 10,500 168,000
40,000 1,845 41,845 83,690
40,000 1,845 41,845 83,690
3,000 700 3,700 14,800
2,199,780

Jumlah Harga Per Satuan

Harga Satuan Biaya Pasang (Rp) Nilai Tunai

500,000 50,000 550,000 8,250,000

40,000 2,000 42,000 1,260,000

69,900 5,000 74,900 2,247,000
20,000 5,000 25,000 750,000
12,000 500 12,500 375,000
5,000 500 5,500 247,500
10,000 500 10,500 630,000
3,000 700 3,700 111,000
13,870,500

JENIS TIANG JUMLAH TOTAL HARGA HARGA PER SATU TIANG

TIANG TR 4 2 2,199,780 Rp1,099,890
TIANG TR 5 15 13,870,500 Rp924,700

Total kebutuhan KabelHarga Kabel Harga Total

900 37,000 Rp33,300,000
Rp33,300,000
 DAFTAR KEBUTUHAN TIANG TR PE
No Material

TIANG
1 GTT dan LV panel
2 TR4
3 TR5
Total Keseluruhan GTT, TR dan LV panel

RENCANA ANGGARAN BIAYA PENERANGAN JALAN UM

NO Uraian Pekerjaan Vol Per Satuan
Tiang TM 1 1
Tiang TM 3 1
Tiang TM 10 1
Tiang Lampu 1
Total Biaya Material

JUMLAH TOTAL
 Daftar Kebutuhan Perumahan
AR KEBUTUHAN TIANG TR PERUMAHAN
Jumlah Harga Satuan (Rp) Total (Rp)

6 48,481,904 290,891,424
2 Rp1,099,890 2,199,780
15 Rp924,700 13,870,500
an LV panel 306,961,704

IAYA PENERANGAN JALAN UMUM

Satuan Volume Total Harga ( Rp) Pasang Nilai Tunai (Rp)
bh 3 Rp 1,875,300 Rp 18,753 Rp 5,682,159
bh 1 Rp 2,113,200 Rp 21,132 Rp 2,134,332
bh 3 Rp 3,535,293 Rp 35,353 Rp 10,711,938
bh 98 Rp 1,875,000 Rp 18,750 Rp 185,587,500
a Material Rp 204,115,929

PPN
2041159.2879
UMLAH TOTAL Rp 206,157,088
NO JENIS JENIS, MERK, TYPE JUMLAH SATUAN
1 1.1 LAMPU SILKON URBAN Type SR80 AC (80W) 8 buah
3 SILKON URBAN Type SRN80 AC - SS (80W) 90 buah
4 1.2 KABEL kabel NFA2X (2 X 10 mm²) 1880 meter
8 1.3 AKSESORIS Sensor LDR ( light depended resistor) 11 buah
9 Tiang PJU 98 buah
10 konektor 10 buah
11 geretan kabel 109 buah
12 kotak sambung 87 lonjor
16 MCB 1 phasa Schneider DOM 11341 SNI 4,5 KA 1POLE 2A 4 buah
17 MCB 1 phasa Schneider DOM 11340 SNI 4,5 KA 1POLE 6A 1 buah
18 MCB 1 phasa Schneider DOM 12252 SNI 4,5 KA 1POLE 4A 6 buah
20 Box panel PJU 11 buah
23 Isolasi national 1 buah
 HARGA SATUAN TOKO BIAYA TRANSPORTASI BIAYA PASANG BIAYA ASURANSI
Rp 64,800 Rp 13,265 Rp 52,500 Rp 2,592
Rp 122,000 Rp 24,974 Rp 52,500 Rp 4,880
Rp 4,350 Rp 890 Rp 4,500 Rp 174
Rp 13,000 Rp 2,661 Rp 15,000 Rp 520
Rp 18,000 Rp 3,685 Rp 15,000 Rp 720
Rp 20,900 Rp 4,278 Rp 15,000 Rp 836
Rp 20,900 Rp 4,278 Rp 15,000 Rp 836
Rp 6,500 Rp 1,331 Rp 15,000 Rp 260
Rp 59,400 Rp 12,160 Rp 15,000 Rp 2,376
Rp 59,400 Rp 12,160 Rp 15,000 Rp 2,376
Rp 68,750 Rp 14,074 Rp 15,000 Rp 2,750
Rp 25,500 Rp 5,220 Rp 15,000 Rp 1,020
Rp 5,000 Rp 1,024 Rp 15,000 Rp 200
Rp 488,500 Rp 100,000 Rp 259,500 Rp 19,540
 BIAYA KOMISIONING PROFIT PERUSAHAAN
HARGA SATUAN RAB/BOQ PENAWARAN
TOTAL HARGA
Rp 2,592 Rp 25,920 Rp 161,669 Rp 1,293,353
Rp 4,880 Rp 48,800 Rp 258,034 Rp 23,223,097
Rp 174 Rp 1,740 Rp 11,828 Rp 22,237,544
Rp 520 Rp 5,200 Rp 36,901 Rp 405,913
Rp 720 Rp 7,200 Rp 45,325 Rp 4,441,825
Rp 836 Rp 8,360 Rp 50,210 Rp 502,104
Rp 836 Rp 8,360 Rp 50,210 Rp 5,472,934
Rp 260 Rp 2,600 Rp 25,951 Rp 2,257,703
Rp 2,376 Rp 23,760 Rp 115,072 Rp 460,287
Rp 2,376 Rp 23,760 Rp 115,072 Rp 115,072
Rp 2,750 Rp 27,500 Rp 130,824 Rp 784,942
Rp 1,020 Rp 10,200 Rp 57,960 Rp 637,561
Rp 200 Rp 2,000 Rp 23,424 Rp 23,424
Rp 19,540 Rp 195,400 Rp 1,082,480 Rp 61,855,758
PERHITUNGAN BIAYA KEPENGURUSAN KE PLN UNTUK PERUMAHAN DAN FASILITASNYA
LOKASI PEKERJAAN : Derma Regency
JENIS PEKERJAAN : PASANG BARU
TAHUN : 2019

NO NAMA DAYA JUMLAH BP

FASILITAS RUMAH

(VA) (UNIT) (Rp)

1 Rumah Lt 1 (Typ 70) 1300 200 91,000,000.00

2 Rumah Lt 3 (Typ 90) 6600 100 231,000,000.00
3 Pos Satpam 900 2 630,000.00
4 Swalayan 6600 1 2,310,000.00
5 Masjid 3500 1 1,225,000.00
326,165,000.00

PERINCIAN HARGA KEPENGURUSAN KE PLN

NO NAMA BP UJL GAMBAR
FASILITAS PER VA PER VA PER VA
(Rp) (Rp) (Rp)

1 Rumah Lt 1 (Typ 70) 350 142 200

2 Rumah Lt 3 (Typ 90) 350 142 200
3 Pos Satpam 350 142 200
4 Swalayan 350 142 200
5 Masjid 350 142 200
 UJL GAMBAR SUPERVISI FAKTOR
RESIKO

(Rp) (Rp) (Rp) (Rp)

36,920,000.00 52,000,000.00 17,992,000.00 17,992,000.00

93,720,000.00 132,000,000.00 45,672,000.00 45,672,000.00
255,600.00 360,000.00 124,560.00 124,560.00
937,200.00 1,320,000.00 456,720.00 456,720.00
497,000.00 700,000.00 242,200.00 242,200.00
132,329,800.00 186,380,000.00 64,487,480.00 64,487,480.00

SUPERVISI FAKTOR RESIKO BIAYA TAMBAHAN PPn

RESIKO 10%x(BP+UJL+Gbr)
(%) (%) (%) (%)

10 10 10 15
10 10 10 15
10 10 10 15
10 10 10 15
10 10 10 15
BIAYA TAMBAHAN PPn JUMLAH

(Rp) (Rp) (Rp)

17,992,000.00 35,084,400.00 268,980,400.00

45,672,000.00 89,060,400.00 682,796,400.00
124,560.00 242,892.00 1,862,172.00
456,720.00 890,604.00 6,827,964.00
242,200.00 472,290.00 3,620,890.00
64,487,480.00 125,750,586.00 964,087,826.00