REKAPITULASI BIAYA PENGADAAN JARINGAN DISTRIBUSI DAYA LISTRIK

HARGA JUMLAH
NO URAIAN SATUAN VOLUME SATUAN HARGA
(Rp,-) (Rp,-)

1 Gardu-Distribusi Tipe 9
- Gardu Distribusi Dengan Trafo 2x400 kVA unit 11 2,457,620,155 27,033,821,705
- Gardu Distribusi Dengan Trafo 2x630 kVA unit 4 3,070,345,655 12,281,382,620
2 Hantaran JTM 20 KV (XLPE-AL 3x240 mm2 )
- FD 1 kms 4.30 883,300 3,798,190,000
- FD 2 kms 4.90 883,300 4,328,170,000
TOTAL 39,315,204,325
PPN 10 % 3,931,520,432
GRAND TOTAL 43,246,724,757
DI BULATKAN 43,246,725,000
 ANALISA HARGA

I JARINGAN LISTRIK

A. JARINGAN TEGANGAN MENENGAH - KABEL TANAH

JTM Kabel-Tanah Satuan Volume Harga Rp. Total Rp.

NA2XSEFGbY 3x240 mm2 m 1.00 728,000 728,000
- Upah Gelaran m 1.00 2,000 2,000
Jumlah 730,000
- Accessories 10 % 73,000
Jumlah 803,000
- Jasa Kontraktor (10%) 80,300
Total 883,300

JTM Kabel-Tanah Satuan Volume Harga Rp. Total Rp.

N2XSY 3x1x35 mm2 m 1.00 105,000 105,000
- Upah Gelaran m 1.00 2,000 2,000
Jumlah 107,000
- Accessories 10 % 10,700
Jumlah 117,700
- Jasa Kontraktor (10%) 11,770
Total 129,470

PANEL UTAMA TM TIPE 1 Satuan Volume Harga Rp. Total Rp.

- Kubikel IS bh 1.00 54,000,000 54,000,000
- Kubikel LBS bh 1.00 54,000,000 54,000,000
- Kubikel TP bh 1.00 77,000,000 77,000,000
- Pentanahan lengkap set 1.00 380,000 380,000
Jumlah-1 185,380,000
- Wiring & Acessories (10%) 18,538,000
Jumlah-2 203,918,000
- Jasa Kontraktor (10%) 20,391,800
Total 224,309,800

PANEL UTAMA TM TIPE 2 Satuan Volume Harga Rp. Total Rp.

- Kubikel IS bh 1.00 54,000,000 54,000,000
- Kubikel LBS bh 1.00 54,000,000 54,000,000
- Kubikel TP bh 1.00 77,000,000 77,000,000
- Kubikel TP bh 1.00 77,000,000 77,000,000
- Pentanahan lengkap set 1.00 380,000 380,000
Jumlah-1 262,380,000
- Wiring & Acessories (10%) 26,238,000
Jumlah-2 288,618,000
- Jasa Kontraktor (10%) 28,861,800
Total 317,479,800
B. JARINGAN TEGANGAN RENDAH - KABEL TANAH

JTR Kabel-Tanah Satuan Volume Harga Rp. Total Rp.

- NYFGbY 4 x 95 mm² m 1.00 300,000 300,000
- Upah Gelaran m 1.00 2,000 2,000
- Alat-Bantu - - - 0
Jumlah 302,000
- Jasa Kontraktor (10%) 30,200
Total 332,200

JTR Kabel-Tanah Satuan Volume Harga Rp. Total Rp.

- NYY 1 x 300 mm² m 1.00 245,000 245,000
- Upah Gelaran m 1.00 2,000 2,000
- Alat-Bantu - - - 0
Jumlah 247,000
- Jasa Kontraktor (10%) 24,700
Total 271,700

GALIAN KABEL TR/M' Satuan Volume Harga Rp. Total Rp.

- Pasir m3 0.07 95,000 6,365
- Batu Pelindung bh 2.22 3,500 7,770
- Bata Merah bh 3.00 500 1,500
- Upah Galian m' 1.00 4,500 4,500
Jumlah 20,135
- Jasa Kontraktor (10%) 2,014
Total 22,149

Sparing pintu msk Kav. / JTR Satuan Volume Harga Rp. Total Rp.
- PVC - AW ø 4" m 1.00 36,000 36,000
- Upah pasang m 1.00 1,000 1,000
- Alat-Bantu - - 0 0
Jumlah 37,000
- Jasa Kontraktor (10%) 3,700
Total 40,700

Patok Tanda Kabel Satuan Volume Harga Rp. Total Rp.

- Patok bh 1.00 20,000 20,000
- Upah pasang bh 1.00 2,500 2,500
- Alat-Bantu - - 0 0
Jumlah 22,500
- Jasa Kontraktor (10%) 2,250
Total 24,750

Pengurugan kabel JTR Satuan Volume Harga Rp. Total Rp.

- Tanah urug - - 0 0
- Upah ngurug m' 1.00 2,500 2,500
- Alat-Bantu (stempler) m' 1.00 2,000 2,000
Jumlah 4,500
- Jasa Kontraktor (10%) 450
Total 4,950
 PANEL TR INCOMING Satuan Volume Harga Rp. Total Rp.
- Kotak panel bh 1.00 3,500,000 3,500,000
- Pintu panel bh 1.00 750,000 750,000
- Handle /kunci bh 1.00 250,000 250,000
- Amper Meter set 3.00 380,000 1,140,000
- Volt Meter set 1.00 380,000 380,000
- VSS set 1.00 380,000 380,000
Jumlah-1 6,400,000
- Wiring & Acessories (10%) 640,000
Jumlah-2 7,040,000
- Jasa Kontraktor (10%) 704,000
Total 7,744,000

PANEL TR OUTGOING Satuan Volume Harga Rp. Total Rp.

- Kotak panel bh 1.00 3,500,000 3,500,000
- Pintu panel bh 1.00 750,000 750,000
- Handle /kunci bh 1.00 250,000 250,000
Jumlah-1 4,500,000
- Wiring & Acessories (10%) 450,000
Jumlah-2 4,950,000
- Jasa Kontraktor (10%) 495,000
Total 5,445,000

PENTANAHAN Satuan Volume Harga Rp. Total Rp.

- BC 50 mm m 2.00 75,000 150,000
- Down Konduktor bh 1.00 45,000 45,000
- Upah Pemasangan set 1.00 15,000 15,000
Jumlah-1 210,000
- Wiring & Acessories (10%) 21,000
Jumlah-2 231,000
- Jasa Kontraktor (10%) 23,100
Total 254,100

Sparing pintu msk Kav. Satuan Volume Harga Rp. Total Rp.
- PVC - AW ø 6" m 1.00 72,550 72,550
- Upah pasang m 1.00 500 500
- Alat-Bantu - - 0 0
Jumlah 73,050 73,050
- Jasa Kontraktor (10%) 7,305 7,305
Total 80,355 80,355
C. PANEL TEGANGAN RENDAH PASANGAN LUAR

PANEL TIPE 1 Satuan Volume Harga Rp. Total Rp.

- Kotak panel bh 1.00 1,630,000 1,630,000
- Pintu panel bh 1.00 594,000 594,000
- Handle /kunci bh 1.00 197,700 197,700
- NH FUSE 35A bh 3.00 35,000 105,000
- LBS 200 A bh 1.00 750,000 750,000
Jumlah-1 3,276,700
- Wiring & Acessories (10%) 327,670
Jumlah-2 3,604,370
- Jasa Kontraktor (10%) 360,437
Total 3,964,807

PANEL TIPE 2 Satuan Volume Harga Rp. Total Rp.

- Kotak panel bh 1.00 1,630,000 1,630,000
- Pintu panel bh 1.00 594,000 594,000
- Handle /kunci bh 1.00 197,700 197,700
- NH FUSE 35A bh 3.00 35,000 105,000
- NH FUSE 25A bh 3.00 30,000 90,000
- LBS 200 A bh 1.00 750,000 750,000
Jumlah-1 3,366,700
- Wiring & Acessories (10%) 336,670
Jumlah-2 3,703,370
- Jasa Kontraktor (10%) 370,337
Total 4,073,707
 RINCIAN RAB KELISTRIKAN TAHAP 1 GD - B1

HARGA SATUAN JUMLAH HARGA

NO NAMA MATERIAL SAT VOL
( Rp ) ( Rp )
GARDU DISTRIBUSI
I PEKERJAAN PERSIAPAN
1 Pengukuran lokasi Ls 1 3,000,000 3,000,000
2 Papan nama proyek Bh 1 500,000 500,000
3 Alat bantu Ls 1 3,000,000 3,000,000
4 Dokumentasi, laporan kemajuan proyek dan foto visual Ls 1 3,000,000 3,000,000
5 Asbuild drawing 1 kalkir, 3 copy serta disket Ls 1 3,000,000 3,000,000
6 Mobilisasi dan demobilisasi alat berat Ls 1 5,000,000 5,000,000
SUB TOTAL 17,500,000
II JARINGAN LISTRIK

A PANEL TEGANGAN MENENGAH

1 Pekerjaan Pemasangan Kubikel Unit 4 270,000 1,080,000
2 Panel Tegangan Menengah set 1 317,479,800 317,479,800
3 Pentanahan lengkap set 1 254,100 254,100
SUB TOTAL 318,813,900
B PEKERJAAN TRAFO
1 Trafo 3 Phase,20 kV/380V/220V,630 KVA Unit 2 171,600,000 343,200,000
2 Pekerjaan pemasangan trafo 630 kVA, 3P, 20 kV/380 V Unit 2 450,000 900,000
3 Pentanahan lengkap set 2 254,100 508,200
SUB TOTAL 344,608,200
C PANEL TEGANGAN RENDAH ( TR 1 )
1 MCCB 3 Phase, 400 V, 1250 Amp Ea 1 16,500,000 16,500,000
2 FUSE NH 400 V, 250 Amp FD 1 Ea 3 95,000 285,000
3 FUSE NH 400 V, 250 Amp FD 2 Ea 3 95,000 285,000
4 FUSE NH 400 V, 250 Amp FD 3 Ea 3 95,000 285,000
5 FUSE NH 400 V, 250 Amp FD 4 Ea 3 95,000 285,000
6 FUSE NH 400 V, 250 Amp SPARE Ea 3 95,000 285,000
7 Panel TR Incoming 180x60x60 cm Ea 1 7,744,000 7,744,000
8 Panel TR Outgoing 180x60x60 cm Ea 1 5,445,000 5,445,000
9 Pekerjaan pemasangan Kubikel Unit 2 270,000 540,000
10 Kabel NYY 3x(2x1x300 mm2) + 1x300 mm2 m 20 271,700 5,434,000
11 Pentanahan lengkap set 2 254,100 508,200
SUB TOTAL 37,596,200
D PANEL TEGANGAN RENDAH ( TR 2 )
1 MCCB 3 Phase, 400 V, 1250 Amp Ea 1 16,500,000 16,500,000
2 FUSE NH 400 V, 250 Amp FD 5 Ea 3 95,000 285,000
3 FUSE NH 400 V, 250 Amp FD 6 Ea 3 95,000 285,000
4 FUSE NH 400 V, 250 Amp FD 7 Ea 3 95,000 285,000
5 FUSE NH 400 V, 250 Amp FD 8 Ea 3 95,000 285,000
6 FUSE NH 400 V, 250 Amp SPARE Ea 3 95,000 285,000
7 Panel TR Incoming 180x60x60 cm Ea 1 7,744,000 7,744,000
8 Panel TR Outgoing 180x60x60 cm Ea 1 5,445,000 5,445,000
9 Pekerjaan pemasangan Kubikel Unit 2 270,000 540,000
10 Kabel NYY 3x(2x1x300 mm2) + 1x300 mm2 m 20 271,700 5,434,000
11 Pentanahan lengkap set 2 254,100 508,200
SUB TOTAL 37,596,200
E GARDU DISTRIBUSI
1 GARDU DISTRIBUSI PLN
Bangunan Gardu (5,3 x 4,7m) m2 25 4,500,000 112,500,000
SUB TOTAL 112,500,000
F JARINGAN TEGANGAN RENDAH
1 PANEL TR PASANGAN LUAR
Kabel NYFGbY 4x95 mm2 ( FD 1 - FD 4 ) m 2,000 497,332 994,664,000
Panel JTR set 10 3,964,807 39,648,070
Galian kabel + Batu pengaman + Pasir urug m 2,000 22,149 44,297,000
Patok tanda kabel Ea 40 24,750 990,000
Sparing kabel Pipa PVC 6" m 30 80,355 2,410,650
Pengurugan & Pemadatan tanah m 2,000 4,950 9,900,000
Pondasi Panel JTR Unit 10 391,486 3,914,857
Pentanahan lengkap set 10 254,100 2,541,000
SUB TOTAL 1,098,365,577
2 PANEL TR PASANGAN LUAR
Kabel NYFGbY 4x95 mm2 ( FD 5 - FD 8 ) m 2,000 497,332 994,664,000
Panel JTR set 10 3,964,807 39,648,070
Galian kabel + Batu pengaman + Pasir urug m 2,000 22,149 44,297,000
Patok tanda kabel Ea 40 24,750 990,000
Sparing kabel Pipa PVC 6" m 30 80,355 2,410,650
Pengurugan & Pemadatan tanah m 2,000 4,950 9,900,000
Pondasi Panel JTR Unit 10 391,486 3,914,857
Pentanahan lengkap set 10 254,100 2,541,000
SUB TOTAL 1,098,365,577
G PEKERJAAN TESTING DAN COMMISIONING
1 Pekerjaan Testing dan Commisioning Lot 1 5,000,000 5,000,000
SUB TOTAL 5,000,000
TOTAL HARGA 3,070,345,655
 RINCIAN RAB KELISTRIKAN TAHAP 1 GD - A1

HARGA SATUAN
NO NAMA MATERIAL SAT VOL
( Rp )
GARDU DISTRIBUSI
I PEKERJAAN PERSIAPAN
1 Pengukuran lokasi Ls 1 3,000,000
2 Papan nama proyek Bh 1 500,000
3 Alat bantu Ls 1 3,000,000
4 Dokumentasi, laporan kemajuan proyek dan foto visual Ls 1 3,000,000
5 Asbuild drawing 1 kalkir, 3 copy serta disket Ls 1 3,000,000
6 Mobilisasi dan demobilisasi alat berat Ls 1 5,000,000
SUB TOTAL
II JARINGAN LISTRIK

A PANEL TEGANGAN MENENGAH

1 Pekerjaan Pemasangan Kubikel Unit 4 270,000
2 Panel Tegangan Menengah set 1 317,479,800
3 Pentanahan lengkap set 1 254,100
SUB TOTAL
B PEKERJAAN TRAFO
1 Trafo 3 Phase,20 kV/380V/220V,400 KVA Unit 2 136,000,000
2 Pekerjaan pemasangan trafo 400 kVA, 3P, 20 kV/380 V Unit 2 450,000
3 Pentanahan lengkap set 2 254,100
SUB TOTAL
C PANEL TEGANGAN RENDAH ( TR 1 )
1 MCCB 3 Phase, 400 V, 630 Amp Ea 1 8,500,000
2 FUSE NH 400 V, 160 Amp FD 1 Ea 3 75,000
3 FUSE NH 400 V, 160 Amp FD 2 Ea 3 75,000
4 FUSE NH 400 V, 160 Amp FD 3 Ea 3 75,000
5 FUSE NH 400 V, 160 Amp FD 4 Ea 3 75,000
6 FUSE NH 400 V, 160 Amp SPARE Ea 3 75,000
7 Panel TR Incoming 180x60x60 cm Ea 1 7,744,000
8 Panel TR Outgoing 180x60x60 cm Ea 1 5,445,000
9 Pekerjaan pemasangan Kubikel Unit 2 270,000
10 Kabel NYY 3x(2x1x300 mm2) + 1x300 mm2 m 20 271,700
11 Pentanahan lengkap set 2 254,100
SUB TOTAL
D PANEL TEGANGAN RENDAH ( TR 2 )
1 MCCB 3 Phase, 400 V, 630 Amp Ea 1 8,500,000
2 FUSE NH 400 V, 160 Amp FD 5 Ea 3 75,000
3 FUSE NH 400 V, 160 Amp FD 6 Ea 3 75,000
4 FUSE NH 400 V, 160 Amp FD 7 Ea 3 75,000
5 FUSE NH 400 V, 160 Amp FD 8 Ea 3 75,000
6 FUSE NH 400 V, 160 Amp SPARE Ea 3 75,000
7 Panel TR Incoming 180x60x60 cm Ea 1 7,744,000
8 Panel TR Outgoing 180x60x60 cm Ea 1 5,445,000
9 Pekerjaan pemasangan Kubikel Unit 2 270,000
10 Kabel NYY 3x(2x1x300 mm2) + 1x300 mm2 m 20 271,700
11 Pentanahan lengkap set 2 254,100
SUB TOTAL
E GARDU DISTRIBUSI
1 GARDU DISTRIBUSI PLN
Bangunan Gardu (5,3 x 4,7m) m2 25 4,500,000
SUB TOTAL
F JARINGAN TEGANGAN RENDAH ( TR 2 )
1 PANEL TR PASANGAN LUAR
Kabel NYFGbY 4x95 mm2 ( FD 1 - FD 4 ) m 1,500 497,332
Panel JTR set 10 3,964,807
Galian kabel + Batu pengaman + Pasir urug m 1,500 22,149
Patok tanda kabel Ea 30 24,750
Sparing kabel Pipa PVC 6" m 30 80,355
Pengurugan & Pemadatan tanah m 1,500 4,950
Pondasi Panel JTR Unit 10 391,486
Pentanahan lengkap set 10 254,100
SUB TOTAL
2 PANEL TR PASANGAN LUAR
Kabel NYFGbY 4x95 mm2 ( FD 5 - FD 8 ) m 1,500 497,332
Panel JTR set 10 3,964,807
Galian kabel + Batu pengaman + Pasir urug m 1,500 22,149
Patok tanda kabel Ea 30 24,750
Sparing kabel Pipa PVC 6" m 30 80,355
Pengurugan & Pemadatan tanah m 1,500 4,950
Pondasi Panel JTR Unit 10 391,486
Pentanahan lengkap set 10 254,100
SUB TOTAL
G PEKERJAAN TESTING DAN COMMISIONING
1 Pekerjaan Testing dan Commisioning Lot 1 5,000,000
SUB TOTAL
TOTAL HARGA
JUMLAH HARGA
( Rp )

3,000,000
500,000
3,000,000
3,000,000
3,000,000
5,000,000
17,500,000

1,080,000
317,479,800
254,100
318,813,900

272,000,000
900,000
508,200
273,408,200

8,500,000
225,000
225,000
225,000
225,000
225,000
7,744,000
5,445,000
540,000
5,434,000
508,200
29,296,200
 8,500,000
225,000
225,000
225,000
225,000
225,000
7,744,000
5,445,000
540,000
5,434,000
508,200
29,296,200

112,500,000
112,500,000

745,998,000
39,648,070
33,222,750
742,500
2,410,650
7,425,000
3,914,857
2,541,000
835,902,827

745,998,000
39,648,070
33,222,750
742,500
2,410,650
7,425,000
3,914,857
2,541,000
835,902,827

5,000,000
5,000,000
2,457,620,155
 RINCIAN RAB KELISTRIKAN TAHAP 1 GD - B1

HARGA SATUAN JUMLAH HARGA

NO NAMA MATERIAL SAT VOL
( Rp ) ( Rp )
GARDU DISTRIBUSI
I PEKERJAAN PERSIAPAN
1 Pengukuran lokasi Ls 1 3,000,000 3,000,000
2 Papan nama proyek Bh 1 500,000 500,000
3 Alat bantu Ls 1 3,000,000 3,000,000
4 Dokumentasi, laporan kemajuan proyek dan foto visual Ls 1 3,000,000 3,000,000
5 Asbuild drawing 1 kalkir, 3 copy serta disket Ls 1 3,000,000 3,000,000
6 Mobilisasi dan demobilisasi alat berat Ls 1 5,000,000 5,000,000
SUB TOTAL 17,500,000
II JARINGAN LISTRIK

A JARINGAN TEGANGAN MENENGAH - KABEL TANAH

1 Kabel NA2XSEFGbY 3x240 mm2 (Dari GD Eks ke GD 02 B1) m 1,300 883,300 1,148,290,000
2 Kabel N2XSY 3x1x35 mm2 m 20 129,470 2,589,400
3 Galian kabel + Batu pengaman + Pasir urug m 377 22,149 8,349,985
4 Patok tanda kabel Ea 5 24,750 123,750
5 Pengurugan & Pemadatan tanah m 377 4,950 1,866,150
SUB TOTAL 1,161,219,285
B PANEL TEGANGAN MENENGAH
1 Pekerjaan Pemasangan Kubikel Unit 4 270,000 1,080,000
2 Panel Tegangan Menengah set 1 317,479,800 317,479,800
3 Pentanahan lengkap set 1 254,100 254,100
SUB TOTAL 318,813,900
C PEKERJAAN TRAFO
1 Trafo 3 Phase,20 kV/380V/220V,630 KVA Unit 2 171,600,000 343,200,000
2 Pekerjaan pemasangan trafo 630 kVA, 3P, 20 kV/380 V Unit 2 450,000 900,000
3 Pentanahan lengkap set 2 254,100 508,200
SUB TOTAL 344,608,200
D PANEL TEGANGAN RENDAH ( TR 1 )
1 MCCB 3 Phase, 400 V, 1250 Amp Ea 1 16,500,000 16,500,000
2 FUSE NH 400 V, 250 Amp FD 1 Ea 3 95,000 285,000
3 FUSE NH 400 V, 250 Amp FD 2 Ea 3 95,000 285,000
4 FUSE NH 400 V, 250 Amp FD 3 Ea 3 95,000 285,000
5 FUSE NH 400 V, 250 Amp FD 4 Ea 3 95,000 285,000
6 FUSE NH 400 V, 250 Amp SPARE Ea 3 95,000 285,000
7 Panel TR Incoming 180x60x60 cm Ea 1 7,744,000 7,744,000
8 Panel TR Outgoing 180x60x60 cm Ea 1 5,445,000 5,445,000
9 Pekerjaan pemasangan Kubikel Unit 2 270,000 540,000
10 Kabel NYY 3x(2x1x300 mm2) + 1x300 mm2 m 20 271,700 5,434,000
11 Pentanahan lengkap set 2 254,100 508,200
SUB TOTAL 37,596,200
E PANEL TEGANGAN RENDAH ( TR 2 )
1 MCCB 3 Phase, 400 V, 1250 Amp Ea 1 16,500,000 16,500,000
2 FUSE NH 400 V, 250 Amp FD 5 Ea 3 95,000 285,000
3 FUSE NH 400 V, 250 Amp FD 6 Ea 3 95,000 285,000
4 FUSE NH 400 V, 250 Amp FD 7 Ea 3 95,000 285,000
5 FUSE NH 400 V, 250 Amp FD 8 Ea 3 95,000 285,000
6 FUSE NH 400 V, 250 Amp SPARE Ea 3 95,000 285,000
7 Panel TR Incoming 180x60x60 cm Ea 1 7,744,000 7,744,000
8 Panel TR Outgoing 180x60x60 cm Ea 1 5,445,000 5,445,000
9 Pekerjaan pemasangan Kubikel Unit 2 270,000 540,000
10 Kabel NYY 3x(2x1x300 mm2) + 1x300 mm2 m 20 271,700 5,434,000
11 Pentanahan lengkap set 2 254,100 508,200
SUB TOTAL 37,596,200
F GARDU DISTRIBUSI
1 GARDU DISTRIBUSI PLN
Bangunan Gardu (5,3 x 4,7m) m2 25 4,500,000 112,500,000
SUB TOTAL 112,500,000
G JARINGAN TEGANGAN RENDAH
1 PANEL TR PASANGAN LUAR
Kabel NYFGbY 4x95 mm2 ( FD 1 - FD 4 ) m 2,000 497,332 994,664,000
Panel JTR set 10 3,964,807 39,648,070
Galian kabel + Batu pengaman + Pasir urug m 2,000 22,149 44,297,000
Patok tanda kabel Ea 40 24,750 990,000
Sparing kabel Pipa PVC 6" m 30 80,355 2,410,650
Pengurugan & Pemadatan tanah m 2,000 4,950 9,900,000
Pondasi Panel JTR Unit 10 391,486 3,914,857
Pentanahan lengkap set 10 254,100 2,541,000
SUB TOTAL 1,098,365,577
2 PANEL TR PASANGAN LUAR
Kabel NYFGbY 4x95 mm2 ( FD 5 - FD 8 ) m 2,000 497,332 994,664,000
Panel JTR set 10 3,964,807 39,648,070
Galian kabel + Batu pengaman + Pasir urug m 2,000 22,149 44,297,000
Patok tanda kabel Ea 40 24,750 990,000
Sparing kabel Pipa PVC 6" m 30 80,355 2,410,650
Pengurugan & Pemadatan tanah m 2,000 4,950 9,900,000
Pondasi Panel JTR Unit 10 391,486 3,914,857
Pentanahan lengkap set 10 254,100 2,541,000
SUB TOTAL 1,098,365,577
H PEKERJAAN TESTING DAN COMMISIONING
1 Pekerjaan Testing dan Commisioning Lot 1 5,000,000 5,000,000
SUB TOTAL 5,000,000
TOTAL HARGA 4,231,564,939
 RINCIAN RAB KELISTRIKAN TAHAP 1 GD - A5

HARGA SATUAN JUMLAH HARGA

NO NAMA MATERIAL SAT VOL
( Rp ) ( Rp )
GARDU DISTRIBUSI
I PEKERJAAN PERSIAPAN
1 Pengukuran lokasi Ls 1 3,000,000 3,000,000
2 Papan nama proyek Bh 1 500,000 500,000
3 Alat bantu Ls 1 3,000,000 3,000,000
4 Dokumentasi, laporan kemajuan proyek dan foto visual Ls 1 3,000,000 3,000,000
5 Asbuild drawing 1 kalkir, 3 copy serta disket Ls 1 3,000,000 3,000,000
6 Mobilisasi dan demobilisasi alat berat Ls 1 5,000,000 5,000,000
SUB TOTAL 17,500,000
II JARINGAN LISTRIK

A JARINGAN TEGANGAN MENENGAH - KABEL TANAH

1 Kabel NA2XSEFGbY 3x240 mm2 (Dari GD 02 ke GD 03) m 450 883,300 397,485,000
2 Kabel N2XSY 3x1x35 mm2 m 20 129,470 2,589,400
3 Galian kabel + Batu pengaman + Pasir urug m 450 22,149 9,966,825
4 Patok tanda kabel Ea 5 24,750 123,750
5 Pengurugan & Pemadatan tanah m 450 4,950 2,227,500
SUB TOTAL 412,392,475
B PANEL TEGANGAN MENENGAH
1 Pekerjaan Pemasangan Kubikel Unit 3 270,000 810,000
2 Panel Tegangan Menengah set 1 224,309,800 224,309,800
3 Pentanahan lengkap set 1 254,100 254,100
SUB TOTAL 225,373,900
C PEKERJAAN TRAFO
1 Trafo 3 Phase,20 kV/380V/220V,400 KVA Unit 1 136,000,000 136,000,000
2 Pekerjaan pemasangan trafo 400 kVA, 3P, 20 kV/380 V Unit 1 450,000 450,000
3 Pentanahan lengkap set 1 254,100 254,100
SUB TOTAL 136,704,100
D PANEL TEGANGAN RENDAH ( TR 1 )
1 MCCB 3 Phase, 400 V, 630 Amp Ea 1 8,500,000 8,500,000
2 FUSE NH 400 V, 160 Amp FD 1 Ea 3 75,000 225,000
3 FUSE NH 400 V, 160 Amp FD 2 Ea 3 75,000 225,000
4 FUSE NH 400 V, 160 Amp FD 3 Ea 3 75,000 225,000
5 FUSE NH 400 V, 160 Amp FD 4 Ea 3 75,000 225,000
6 FUSE NH 400 V, 160 Amp SPARE Ea 3 75,000 225,000
7 Panel TR Incoming 180x60x60 cm Ea 1 7,744,000 7,744,000
8 Panel TR Outgoing 180x60x60 cm Ea 1 5,445,000 5,445,000
9 Pekerjaan pemasangan Kubikel Unit 2 270,000 540,000
10 Kabel NYY 3x(2x1x300 mm2) + 1x300 mm2 m 20 271,700 5,434,000
11 Pentanahan lengkap set 2 254,100 508,200
SUB TOTAL 29,296,200
E GARDU DISTRIBUSI
1 GARDU DISTRIBUSI PLN
Bangunan Gardu (5,3 x 4,7m) m2 25 4,500,000 112,500,000
SUB TOTAL 112,500,000
F JARINGAN TEGANGAN RENDAH ( TR 2 )
1 PANEL TR PASANGAN LUAR
Kabel NYFGbY 4x95 mm2 ( FD 1 - FD 4 ) m 2,000 497,332 994,664,000
Panel JTR set 10 3,964,807 39,648,070
Galian kabel + Batu pengaman + Pasir urug m 2,000 22,149 44,297,000
Patok tanda kabel Ea 40 24,750 990,000
Sparing kabel Pipa PVC 6" m 30 80,355 2,410,650
Pengurugan & Pemadatan tanah m 2,000 4,950 9,900,000
Pondasi Panel JTR Unit 10 391,486 3,914,857
Pentanahan lengkap set 10 254,100 2,541,000
SUB TOTAL 1,098,365,577
G PEKERJAAN TESTING DAN COMMISIONING
1 Pekerjaan Testing dan Commisioning Lot 1 5,000,000 5,000,000
SUB TOTAL 5,000,000
TOTAL HARGA 2,037,132,252
 RINCIAN RAB KELISTRIKAN TAHAP 1 GD - A4

HARGA SATUAN JUMLAH HARGA

NO NAMA MATERIAL SAT VOL
( Rp ) ( Rp )
GARDU DISTRIBUSI
I PEKERJAAN PERSIAPAN
1 Pengukuran lokasi Ls 1 3,000,000 3,000,000
2 Papan nama proyek Bh 1 500,000 500,000
3 Alat bantu Ls 1 3,000,000 3,000,000
4 Dokumentasi, laporan kemajuan proyek dan foto visual Ls 1 3,000,000 3,000,000
5 Asbuild drawing 1 kalkir, 3 copy serta disket Ls 1 3,000,000 3,000,000
6 Mobilisasi dan demobilisasi alat berat Ls 1 5,000,000 5,000,000
SUB TOTAL 17,500,000
II JARINGAN LISTRIK

A JARINGAN TEGANGAN MENENGAH - KABEL TANAH

1 Kabel N2XSEFGbY 3x240 mm2 (Dari GD 03 ke GD 04) m 1,200 883,300 1,059,960,000
2 Kabel N2XSY 3x1x35 mm2 m 20 129,470 2,589,400
3 Galian kabel + Batu pengaman + Pasir urug m 377 22,149 8,349,985
4 Patok tanda kabel Ea 5 24,750 123,750
5 Pengurugan & Pemadatan tanah m 377 4,950 1,866,150
SUB TOTAL 1,072,889,285
B PANEL TEGANGAN MENENGAH
1 Pekerjaan Pemasangan Kubikel Unit 3 270,000 810,000
2 Panel Tegangan Menengah set 1 224,309,800 224,309,800
3 Pentanahan lengkap set 1 254,100 254,100
SUB TOTAL 225,373,900
C PEKERJAAN TRAFO
1 Trafo 3 Phase,20 kV/380V/220V,400 KVA Unit 1 136,000,000 136,000,000
2 Pekerjaan pemasangan trafo 400 kVA, 3P, 20 kV/380 V Unit 1 450,000 450,000
3 Pentanahan lengkap set 1 254,100 254,100
SUB TOTAL 136,704,100
D PANEL TEGANGAN RENDAH ( TR 1 )
1 MCCB 3 Phase, 400 V, 630 Amp Ea 1 8,500,000 8,500,000
2 FUSE NH 400 V, 160 Amp FD 1 Ea 3 75,000 225,000
3 FUSE NH 400 V, 160 Amp FD 2 Ea 3 75,000 225,000
4 FUSE NH 400 V, 160 Amp FD 3 Ea 3 75,000 225,000
5 FUSE NH 400 V, 160 Amp FD 4 Ea 3 75,000 225,000
6 FUSE NH 400 V, 160 Amp SPARE Ea 3 75,000 225,000
7 Panel TR Incoming 180x60x60 cm Ea 1 7,744,000 7,744,000
8 Panel TR Outgoing 180x60x60 cm Ea 1 5,445,000 5,445,000
9 Pekerjaan pemasangan Kubikel Unit 2 270,000 540,000
10 Kabel NYY 3x(2x1x300 mm2) + 1x300 mm2 m 20 271,700 5,434,000
11 Pentanahan lengkap set 2 254,100 508,200
SUB TOTAL 29,296,200
E GARDU DISTRIBUSI
1 GARDU DISTRIBUSI PLN
Bangunan Gardu (5,3 x 4,7m) m2 25 4,500,000 112,500,000
SUB TOTAL 112,500,000
F JARINGAN TEGANGAN RENDAH ( TR 2 )
1 PANEL TR PASANGAN LUAR
Kabel NYFGbY 4x95 mm2 ( FD 1 - FD 4 ) m 2,000 497,332 994,664,000
Panel JTR set 10 3,964,807 39,648,070
Galian kabel + Batu pengaman + Pasir urug m 2,000 22,149 44,297,000
Patok tanda kabel Ea 40 24,750 990,000
Sparing kabel Pipa PVC 6" m 30 80,355 2,410,650
Pengurugan & Pemadatan tanah m 2,000 4,950 9,900,000
Pondasi Panel JTR Unit 10 391,486 3,914,857
Pentanahan lengkap set 10 254,100 2,541,000
SUB TOTAL 1,098,365,577
G PEKERJAAN TESTING DAN COMMISIONING
1 Pekerjaan Testing dan Commisioning Lot 1 5,000,000 5,000,000
SUB TOTAL 5,000,000
TOTAL HARGA 2,697,629,062