PERHITUNGAN DAYA TOTAL

PERUMAHAN KALILA RESIDENCE

CV. BUNGA HARAPAN

Jl. Ikan Tombro Barat 10A Malang
No. Handphone 082244332200 | 0341-4373495

Daya S
No Bangunan Blok Type Jumlah
VA W VA
1 A 70/150 42 2200 92400
2 RUMAH B 45/91 66 1300 85800
3 C 36/72 100 1300 130000
4 SEKOLAH 1 15000 15000
5 MASJID 1 4400 4400
6 KLINIK 1 1300 1300
7 LAP. SERBAGUNA 1 1300 1300
8 TAMAN 1 900 900
9 RUKO 6 1300 7800
10 PJU 46 42 1932
11 POMPA 1 20000 20000
Total 360832
S
kVA
92.4
85.8
130
15
4.4
1.3
1.3
0.9
7.8
1.932
20
360.832
 PEMILIHAN TRAFO
PERUMAHAN KALILA RESIDENCE

CV. BUNGA HARAPAN

Jl. Ikan Tombro Barat 10A Malang
No. Handphone 082244332200 | 0341-4373495

TRAFO 1 2
MERK TRAFINDO
RATED POWER
160 160
kVA
RATED PRIMARY VOLTAGE
20 20
kV
VOLTAGE IMPEDANCE
4 4
%
NO LOAD LOSSES
400 400
W
LOAD LOSSES
2000 2000
W
TOTAL LOSSES
2400 2400
W
NOISE LEVEL AT 1M
55 55
dB
TOTAL WEIGHT
1045 1045
Kgs
 PEMILIHA
PERUMAH

CV. BUN
Jl. Ikan Tom
No. Handphone 08

2 KATALOG Daya Trafo Rated Tegangan

GTT BIL
kVA kV

160

20
1 160 150* 20
4

400
Adobe Acrobat
Document
2000

2400
2 160 150* 20
55

1045
 PEMILIHAN FUSE CUT OUT
PERUMAHAN KALILA RESIDENCE

CV. BUNGA HARAPAN

Jl. Ikan Tombro Barat 10A Malang
No. Handphone 082244332200 | 0341-4373495

Proteksi FCO I FCO I FCO yang dipilih

Merk Katalog
% A A

ABB TYPE NCX OUTDOOR CUT OUT

Adobe Acrobat
Document
250 11.56 100

Adobe Acrobat
Document

250 11.56 100

Adobe Acrobat
Document
 PEMILIHAN ARRESTER
PERUMAHAN KALILA RESIDENCE

CV. BUNGA HARAPAN

Jl. Ikan Tombro Barat 10A Malang
No. Handphone 082244332200 | 0341-4373495

Impuls Petir Teg. Sistem Rated Tegangan Vmax Teg. Teraan

GTT Merk Arrester
kV % kV kV kV

1 400 110 20 22 24

2 400 110 20 22 ELPRO SURGE ARRESTER 24

 Katalog

Adobe Acrobat
Document
 CV BUNGA HARAPAN
KONTRAKTOR dan KONSULTAN LISTRIK
JL. Ikan Tombro Barat 10A - Malang
Telp (0341) 4373495 Fax (0341) 7838640
Email : bungaharapan.lectric@gmail.com
Laman : http://www.bungaharapanelectric.com

Material Tiang TR
KEBUTUHAN MATERIAL TIANG TR
Jenis Jumlah Volume
NO Material Volume Satuan
Tiang Tiang Total
1 TR1 5
Suspension Clamp Bracket 1 Set 5
Suspension Clamp 1 Set 5
Stainless Steel Strip 0.75 meter 2 Pcs 10
Stopping Buckle 2 Pcs 10
Plastic Strap 3 Pcs 15
Protektip Plastic Strap 0.5 meter 2 Pcs 10
2 TR2 20
Stainless steel strip 0,75 mtr 2 Pcs 40
Stopping buckle 2 Pcs 40
Plastic strap 3 Pcs 60
Tension bracket 1 Set 20
3 TR3 6
Tension Bracket 1 Set 6
Strain Clamp 1 Set 6
Stainless Steel Strip 0.75 meter 4 Pcs 24
Stopping Buckle 4 Pcs 24
Plastic Strap 2 Pcs 12
PVC 2" - 50cm 1 Pcs 6
Link 2 Pcs 12
Dead End Tube 4 Pcs 24
4 TR4 2
Suspension clamp bracket 1 Set 2
Suspension clamp 1 Set 2
Tension bracket 1 Set 10
Strain clamp 1 Set 2
Stainless steel strip 0,75 mtr 4 Pcs 8
Stopping buckle 4 Pcs 8
Plastic strap 5 Pcs 10
Bundle cond.conector 70/50/50/35 4 Pcs 8
Protectip plastic strap 0,5 mtr 4 pcs 8
 CV BUNGA HARAPAN
KONTRAKTOR dan KONSULTAN LISTRIK
JL. Ikan Tombro Barat 10A - Malang
Telp (0341) 4373495 Fax (0341) 7838640
Email : bungaharapan.lectric@gmail.com
Laman : http://www.bungaharapanelectric.com

RENCANA ANGGARAN BIAYA UNTUK TIANG TR

KEBUTUHAN MATERIAL TIANG TM
Biaya Biaya Biaya Profit
Volume Harga Barang Biaya Pasang Harga
NO Material Volume Satuan Transport Asuransi Komisioning Perusahaan Total Harga Jumlah Harga (Rp)
Total (Rp) (Rp) Satuan (Rp)
(Rp) (Rp) (Rp) (Rp)
1 TIANG TR 1 5
a PEMASANGAN TIANG BETON
TIANG BETON 9 METER 350 dAN 1 5 4,400,000 220,000 176,000 1,100,000 6,441,000 32,205,000
170,000 375,000 48,620,000
PONDASI 1 5 2,450,000 122,500 98,000 612,500 3,283,000 16,415,000
b AKSESORIS
Suspension Clamp Bracket 1 Set 5 132,100 4,545 7,463 6,605 5,284 33,025 189,022 3,213,376

Suspension Clamp 1 Set 5 154,700 4,545 7,463 7,735 6,188 38,675 219,306 3,728,204
Stainless Steel Strip 0.75 meter 2 Pcs 10 45,000 9,091 14,925 2,250 1,800 11,250 84,316 1,433,377 13,430,502
Stopping Buckle 2 Pcs 10 78,500 9,091 14,925 3,925 3,140 19,625 129,206 2,196,507
Plastic Strap 3 Pcs 15 23,800 13,636 22,388 1,190 952 5,950 67,916 1,154,579
Protektip Plastic Strap 0.5 meter 2 Pcs 10 56,900 9,091 14,925 2,845 2,276 14,225 100,262 1,704,459
TOTAL 62,050,502
2 TIANG TR 2 20
a PEMASANGAN TIANG BETON

TIANG BETON 9 METER 350 dAN 1 Set 20 4,400,000 220,000 176,000 1,100,000 6,278,500 18,835,500
7,500 375,000 28,684,500
PONDASI 1 Set 20 2,450,000 122,500 98,000 612,500 3,283,000 9,849,000
b AKSESORIS
Stainless steel strip 0,75 meter 2 Pcs 40 45,000 12,500 14,925 2,250 1,800 11,250 87,725 263,176
Stopping buckle 2 Pcs 40 78,500 12,500 14,925 3,925 3,140 19,625 132,615 397,846
1,427,368
Plastic strap 3 Pcs 60 23,800 18,750 22,388 1,190 952 5,950 73,030 219,090
Tension bracket 1 Set 20 125,900 6,250 7,463 6,295 5,036 31,475 182,419 547,256
TOTAL 30,111,868
3 TIANG TR 3 6
a PEMASANGAN TIANG BETON
TIANG BETON 9 METER 200 dAN 1 Set 6 4,400,000 220,000 176,000 1,100,000 6,603,143 46,222,000
350,000 357,143 69,203,000
PONDASI 1 Set 6 2,450,000 122,500 98,000 612,500 3,283,000 22,981,000
b AKSESORIS
Tension bracket 1 Set 6 125,900 4,167 5,952 6,295 5,036 31,475 178,825 1,251,775
Strain clamp 1 Set 6 112,600 4,167 5,952 5,630 4,504 28,150 161,003 1,127,021
Stainless steel strip 0,75 mtr 4 Pcs 24 45,000 16,667 23,810 2,250 1,800 11,250 100,776 705,433
4,893,718
Plastic strap 2 Pcs 12 23,800 8,333 11,905 1,190 952 5,950 52,130 364,911
Stopping buckle 1 Pcs 6 78,500 4,167 5,952 3,925 3,140 19,625 115,309 807,163
Bundle cond.conector 3 Pcs 18 45,300 12,500 17,857 2,265 1,812 11,325 91,059 637,414
TOTAL 74,096,718
3 TIANG TR 4 2
a PEMASANGAN TIANG BETON
TIANG BETON 9 METER 350 dAN 1 Set 2 4,400,000 220,000 176,000 1,100,000 6,896,000 68,960,000
500,000 500,000 101,790,000
PONDASI 1 Set 2 2,450,000 122,500 98,000 612,500 3,283,000 32,830,000
b AKSESORIS
Suspension Clamp Bracket 1 Set 2 132,100 2,941 5,882 6,605 5,284 33,025 185,838 1,858,375
Suspension Clamp 1 Set 2 154,700 2,941 5,882 7,735 6,188 38,675 216,122 2,161,215
Stainless Steel Strip 0.75 meter 2 Pcs 4 45,000 5,882 11,765 2,250 1,800 11,250 77,947 779,471
Stopping Buckle 2 Pcs 4 78,500 5,882 11,765 3,925 3,140 19,625 122,837 1,228,371
Plastic Strap 3 Pcs 6 23,800 8,824 17,647 1,190 952 5,950 58,363 583,626 11,876,960
Protektip Plastic Strap 0.5 meter 2 Pcs 4 56,500 5,882 11,765 2,825 2,260 14,125 93,357 933,571
Strain clamp 1 Set 2 112,600 2,941 5,882 5,630 4,504 28,150 159,708 1,597,075
Bundle cond.conector 70/50/50/35 4 Pcs 8 45,300 11,765 23,529 2,265 1,812 11,325 95,996 959,961
Tension bracket 1 Set 2 125,900 2,941 5,882 6,295 5,036 31,475 177,530 1,775,295
TOTAL 113,666,960
TOTAL AKHIR 131,901,868
 CV BUNGA HARAPAN
KONTRAKTOR dan KONSULTAN LISTRIK
JL. Ikan Tombro Barat 10A - Malang
Telp (0341) 4373495 Fax (0341) 7838640
Email : bungaharapan.lectric@gmail.com
Laman : http://www.bungaharapanelectric.com

Material Tiang TM
KEBUTUHAN MATERIAL TIANG TM
Jenis Jumlah Volume
NO Material Volume Satuan
Tiang Tiang Total
1 TM1 6
Cross Arm 2000(type tumpu) 1 Pcs 6
Arm Tie Type 750 (pipe 3/4") 1 Pcs 6
Bolt & Nut M 16X400 +washer [double arm] 2 Set 12
Bolt & Nut M 16X50 / M 16X120 +washer 1 Set 6
20KV Pin Insulator 3 Pcs 18
2 TM 2 3
Cross arm 2000 (type tumpu) 2 Pcs 6
Arm tie type 750 pipe Ø ¾” 2 Pcs 6
Bolt & nut M 16x400+washer (double arm) 3 Pcs 9
20 KV pin (pin post) insulator +steel pin 6 Pcs 18
Alumunium Binding Wire 3,2 mm 45 m 135
Alumunium Tape 4,0 mm 45 m 135
Performet Top Tie 240/150/70/35 6 Pcs 18
3 TM 10 1
20 KV Pin / Pin Post Insulator + Steel Pin 2 Pcs 2
Tension Disc / String Insulator 20 KV 6 Pcs 6
Bolt & Nut M 16x400 + Washer (double arm) 6 Pcs 6
Arm Tie Type 750 Pipe Ø 3/4'' 4 Pcs 4
Arm Tie Band, Nut M16 + Washer 1 Pcs 1
U Strap 1 Pcs 1
Cross Arm Type - 2000 (Tarik) 4 Pcs 4
Line Tap Connector / HH Connector 3 Pcs 3
Band Strap / Cross Arm Clevis / Susp. VEE 6 Pcs 6
Bolt & Nut M16x140 + Washer 6 Pcs 6
Double Arm Band + Bolt & Nuts + Washer 1 Set 1
Dead end / Strain Clamp / Performed Termination 6 Set 6
Alluminium Binding Wire 3,2 mm X m
Alluminium Tape 4,0 mm Y m
Preformet Top Tie 150/70/35 Sqmm 2 Pcs 2
Ground Wire Clamp Type C 1 Pcs 1
Wire Clip M.6 4 Pcs 4
 CV BUNGA HARAPAN
KONTRAKTOR dan KONSULTAN LISTRIK
JL. Ikan Tombro Barat 10A - Malang
Telp (0341) 4373495 Fax (0341) 7838640
Email : bungaharapan.lectric@gmail.com
Laman : http://www.bungaharapanelectric.com

RENCANA ANGGARAN BIAYA UNTUK TIANG TM

KEBUTUHAN MATERIAL TIANG TM
Biaya Profit
Volume Biaya Pasang Biaya Transport Biaya Asuransi Jumlah Harga
NO Material Volume Satuan Harga Barang (Rp) Komisioning Perusahaan Harga Satuan (Rp) Total Harga
Total (Rp) (Rp) (Rp) (Rp)
(Rp) (Rp)
1 TM1 6
a PEMASANGAN TIANG BETON
Tiang Beton 12 Meter 350 dAN 1 6 5,400,000.00 50,000.00 416,667 270,000 216,000.00 1,350,000.00 7,702,666.67 46,216,000.00 46,216,000
b AKSESORIS
Cross Arm 2000(type tumpu) 1 Pcs 6 627,000 5,405 13513.5135135135 31,350 25,080.00 156,750.00 859,098.92 6,013,692.43
Arm Tie Type 750 (pipe 3/4") 1 Pcs 6 76,000 5,405 13513.5135135135 3,800 3,040.00 19,000.00 120,758.92 845,312.43
Bolt & Nut M 16X400 + washer [double arm] 2 Set 12 22,800 10,811 27027.027027027 1,140 912.00 5,700.00 68,389.84 478,728.86 11,178,603
Bolt & Nut M 16X50 / M 16X120 + washer 1 Set 6 32,000 5,405 13513.5135135135 1,600 1,280.00 8,000.00 61,798.92 432,592.43
20KV Pin Insulator 3 Pcs 18 321,000 16,216 40540.5405405405 16,050 12,840.00 80,250.00 486,896.76 3,408,277.30
TOTAL 57,394,603
2 TM2 3
a PEMASANGAN TIANG BETON
Tiang Beton 12 Meter 350 dAN 1 3 5,400,000 50,000.00 2,500,000 270,000 216,000 1,350,000 9,786,000 29,358,000 29,358,000
b AKSESORIS
Cross arm 2000 (type tumpu) 1 Pcs 3 627,000 5,405 13513.5135135135 31,350 25,080 156,750 859,099 859,099
Arm tie type 750 pipe Ø ¾” 1 Pcs 3 76,000 5,405 13513.5135135135 3,800 3,040 19,000 120,759 120,759
Bolt & nut M 16x400+washer (double arm) 2 Pcs 6 22,800 10,811 27027.027027027 1,140 912 5,700 68,390 68,390
20 KV pin (pin post) insulator +steel pin 6 Pcs 18 321,000 32,432 81081.0810810811 16,050 12,840 80,250 543,654 543,654 3,682,817
Alumunium Binding Wire 3,2 mm 45 m 135 150,000 243,243 608108.108108108 7,500 6,000 37,500 1,052,351 1,052,351
Alumunium Tape 4,0 mm 45 m 135 30,000 243,243 608108.108108108 1,500 1,200 7,500 891,551 891,551
Performet Top Tie 240/150/70/35 6 Pcs 18 25,000 32,432 81081.0810810811 1,250 1,000 6,250 147,014 147,014
TOTAL 33,040,817
3 TM10 1
a PEMASANGAN TIANG BETON
Tiang Beton 13 Meter 250 dAN 1 3 5,400,000 50,000.00 2,500,000 270,000 216,000 1,350,000 9,786,000 29,358,000 9,786,000
b AKSESORIS
20 KV Pin / Pin Post Insulator + Steel Pin 2 Pcs 2
Tension Disc / String Insulator 20 KV 6 Pcs 6
Bolt & Nut M 16x400 + Washer (double arm) 6 Pcs 6
Arm Tie Type 750 Pipe Ø 3/4'' 4 Pcs 4
Arm Tie Band, Nut M16 + Washer 1 Pcs 1
U Strap 1 Pcs 1
Cross Arm Type - 2000 (Tarik) 4 Pcs 4
Line Tap Connector / HH Connector 3 Pcs 3
Band Strap / Cross Arm Clevis / Susp. VEE 6 Pcs 6
Bolt & Nut M16x140 + Washer 6 Pcs 6
Double Arm Band + Bolt & Nuts + Washer 1 Set 1
Dead end / Strain Clamp / Performed Termination 6 Set 6
Alluminium Binding Wire 3,2 mm 45 m
Alluminium Tape 4,0 mm 45 m
Preformet Top Tie 150/70/35 Sqmm 2 Pcs 2
Ground Wire Clamp Type C 1 Pcs 1
Wire Clip M.6 4 Pcs 4
TOTAL -
TOTAL AKHIR 11,178,603
 CV BUNGA HARAPAN
KONTRAKTOR dan KONSULTAN LIST
JL. Ikan Tombro Barat 10A - Malang
Telp (0341) 4373495 Fax (0341) 783864
Email : bungaharapan.lectric@gmail.co
Laman : http://www.bungaharapanelectri

Daya Daya Sebelum FK

No Bangunan Blok Type Jumlah
VA W VA
1 A 70/150 42 2200 92400
2 RUMAH B 45/91 66 1300 85800
3 C 36/72 100 1300 130000
4 SEKOLAH 1 15000 15000
5 MASJID 1 4400 4400
6 KLINIK 1 1300 1300
7 LAP. SERBAGUNA 1 1300 1300
8 TAMAN 1 900 900
9 RUKO 6 1300 7800
10 PJU 46 42 1932
11 POMPA 1 20000 20000
TOTAL 360832
NGA HARAPAN
an KONSULTAN LISTRIK
bro Barat 10A - Malang
3495 Fax (0341) 7838640
rapan.lectric@gmail.com
w.bungaharapanelectric.com

Daya Sebelum FK Daya Sesudah FK Arus

Jenis
kVA VA kVA Nominal KHA KHA DF

308.2 64680 64.68 93.36 116.70 182.62

15 10500 10.5 15.16 18.94 29.65

4.4 3080 3.08 4.45 5.56 8.70

NFA2X
1.3 910 0.91 1.31 1.64 2.57
1.3 910 0.91 1.31 1.64 2.57
0.9 630 0.63 0.91 1.14 1.78
7.8 5460 5.46 7.88 9.85 15.42
1.932 1352.4 1.3524 1.95 2.44 3.82
20 14000 14 20.21 25.26 39.53
360.832 252582.4 252.5824 364.57 455.71 713.17
 Spesifikasi Katalog

2 x ( 4 x 25 ) rm

Adobe Acrobat
Document
( 2 x 10 ) rm
 CV BUNGA HARAPAN
KONTRAKTOR dan KONSULTAN LISTRIK
JL. Ikan Tombro Barat 10A - Malang
Telp (0341) 4373495 Fax (0341) 7838640
Email : bungaharapan.lectric@gmail.com
Laman : http://www.bungaharapanelectric.com

DAFTAR KEBUTUHAN KABEL DISTRIBUSI

Vol Per Satuan Harga material Harga Pasang Total Harga

NO Material Satuan (Rp) (Rp)
Transport (Rp) Asuransi (Rp) Komisioning (Rp) Perusahaan (Rp)
Satuan Total Harga Jumlah Harga (Rp)

1 Kabel AAAC 35 mm2 1400 meter 3900 332 22,222 195 156 780 27,585 38,618,611
2 Kabel TC 95 mm2 990 meter 47300 4,021 22,222 2,365 1,892 9,460 87,260 86,387,125
3 Kabel TC 70 mm2 990 meter 47300 4,021 22,222 2,365 1,892 9,460 87,260 86,387,125
4 Kabel NYY 95 mm2 3 meter 61000 5,185 22,222 3,050 2,440 12,200 106,097 318,292
5 Kabel NYY 120 mm2 165 meter 174000 14,790 22,222 8,700 6,960 34,800 261,472 43,142,917 341,009,625
6 Kabel NYY 10 mm2 1600 meter 23000 1,955 22,222 1,150 920 4,600 53,847 86,155,556
7 Kabel NYY 6 mm2 165 meter 18000 1,530 22,222 900 720 3,600 46,972 7,750,417
8 Kabel NYY 4 mm2 1500 meter 15000 1,275 22,222 750 600 3,000 42,847 64,270,833
9 Kabel NYY 2,5 mm2 165 meter 10000 850 22,222 500 400 2,000 35,972 5,935,417

SUB TOTAL RP. 341,009,625

KELENGKAPAN PHB TR

Vol Per Satuan Harga material Harga Pasang Total Harga

NO Material Transport (Rp) Asuransi (Rp) Komisioning (Rp) Perusahaan (Rp) Total Harga Jumlah Harga (Rp)
Satuan (Rp) (Rp) Satuan
NHFUSE
1 350A 34 pcs 231,000 19,635 22,222 11,550 9,240 46,200 339,847 11,554,806
2 300A 2 pcs 145,500 12,368 22,222 7,275 5,820 29,100 222,285 444,569
1,789,722
 FASA Pembagian Jalur GTT1
GTT JALUR TIANG JUMLAH BEBAN
R S T JUMLAH FASA
JALUR BEBAN TOTAL BEBAN
TR4 A9B5C2 10 RUMAH @1300 VA 3900 3900 5200 R S T R S T
TR2 A9B5C2D1 10 RUMAH @1300 VA 5200 3900 3900 Rumah Type A 9 8 5 11700 10400 6500
TR2 A9B5C2D1C1 PENYAMBUNG ANTAR TIANG TR - - - Rumah Type B 17 16 17 22100 20800 22100
1 102300
TR2 A9B5C2D1C1D1 12 RUMAH @1300 VA 3900 5200 6500 Ruko 6 - - 7800 - -
TR2 A9B5C2D1C1D2 10 RUMAH @1300 VA 7800 5200 - Taman 1 - - 900 - -
TR2 A9B5C2D1C1D2A1 PENYAMBUNG ANTAR TIANG TR - - - Rumah Type A 3 7 10 3900 9100 13000
1 TR3 A9B5C2D1C1D2A2 7800
6 RUKO @1300 - - 2 Rumah Type B 3 7 6 3900 9100 7800 9100
TR1 A9B5C2B1 10 RUMAH @1300 VA 5200 3900 3900 Klinik 1 - - 1300 - -
NYY 1 ( 4 x 50 mm2 ) TR2 A9B5C2B2 PENYAMBUNG ANTAR TIANG TR - - - 3 PJU 42 VA 16 5 5 672 210 210 672
TR2 A9B5C2B3 10 RUMAH @1300 VA 3900 5200 3900 TOTAL 52272 49610 49610 112072
1 TR3 A9B5C2B4 10 RUMAH @1300 VA 3900 3900 5200
NYY 4 ( 1 x 120 mm2 ) TAMAN @900 VA - -
900
TR1 A9B5 PENYAMBUNG ANTAR TIANG TR - - -
TR1 A9B5A1 PENYAMBUNG ANTAR TIANG TR - - -
TR4 A9B5A2 PENYAMBUNG ANTAR TIANG TR - - -
TR1 A9B5A2D1 10 RUMAH @1300 VA - 5200 7800
2
TR2 A9B5A2D2 10 RUMAH @1300 VA 3900 3900 5200
TR3 A9B5A2D2C1 KLINIK @1300 VA 1300 - -
TR2 A2B5A2B1 6 RUMAH @1300 VA - 3900 3900
TR3 A2B5A2B2 10 RUMAH @1300 VA 3900 5200 3900
3 PJU 672 210 210
Total Beban Group 1 52272 49610 49610

Pembagian Jalur GTT2

DAYA JUMLAH FASA
GTT JALUR TIANG JUMLAH BEBAN JALUR BEBAN TOTAL BEBAN
R S T R S T R S T
TR2 A9B5C1B5C1 10 RUMAH @1300 VA 3900 5200 3900 Rumah Type C 6 7 7 7800 9100 9100
TR2 A9B5C1B5C2 PENYAMBUNG ANTAR TIANG - - - 1 Sekolah 1 1 1 5000 - - 19500
1 TR2 A9B5C1B5C3 10 RUMAH @1300 VA 3900 3900 5200 Pompa 1 1 1 6700 6700 6700
TR2 A9B5C1B5C3B1 POMPA @20000 VA 6700 6700 6700 Rumah Type C 24 28 28 31200 36400 36400
TR3 A9B5C1B5C3B1A1 SEKOLAH @5000 VA 5000 - - 2 Masjid 1 - - 4400 - - 36900
TR2 A9B5C1B6 MASJID @4400 VA DAN LAP. SERBAGUNA @1300 VA 5700 - - Lapangan Serbaguna 1 - - 1300 - -
TR1 A9B5C1B6A1 10 RUMAH @1300 VA 3900 5200 3900 3 PJU 42 VA 8 6 6 336 252 252 336
2 TR2 A9B5C1B6A2 10 RUMAH @1300 VA 3900 5200 3900 TOTAL 56400 52200 52200 56736
TR2 A9B5C1B6A2B1 PENYAMBUNG ANTAR TIANG - - -
2 TR2 A9B5C1B6A2B1D1 RUMAH @1300 VA 7800 7800 10400
TR2 A9B5C1B6A2B1D2 10 RUMAH @1300 VA 3900 3900 5200
TR2 A9B5C1B6A2B1D2C1 10 RUMAH @1300 VA 3900 5200 3900
NYY 1 ( 4 x 50 mm2 )
TR2 A9B5C1B6A2B1D2C1D1 10 RUMAH @1300 VA 3900 5200 3900
TR3 A9B5C1B6A2B1D2C1D1A1 10 RUMAH @1300 VA 3900 3900 5200
3 PJU 336 252 252

Total Beban Group 2 56736 52452 52452

 CV BUNGA HARAPAN
KONTRAKTOR dan KONSULTAN LISTRIK
JL. Ikan Tombro Barat 10A - Malang
Telp (0341) 4373495 Fax (0341) 7838640
Email : bungaharapan.lectric@gmail.com
Laman : http://www.bungaharapanelectric.com

RENCANA ANGGARAN BIAYA UNTUK GARDU TRAFO TIANG (GTT 1) 160 kVA DAN LV PANEL
Vol Per Volume Volume Total (9 Harga Satuan Total Harga
NO Uraian Pekerjaan Sat Total Harga
Sat Kebutuhan unit) Material Rp Pasang Rp Transport (Rp) Asuransi (Rp) Komisioning (Rp) Perusahaan (Rp) Satuan (Rp)
A PEMASANGAN TIANG BETON
1 TIANG BETON 11 METER 350 dAN 1 SET 2 18 1,250,000 62,500 50,000.00 250,000.00 2,079,167 37,425,000
50,000 416,667
2 PONDASI 1 SET 2 18 700,000 35,000 28,000.00 140,000.00 903,000 16,254,000
B KONSTRUKSI TM.1 Untuk GTT1 1 SET
1 ARM TIE BAND 8" 2 BH 2 18 18,093 406 4,425 905 723.72 3,618.60 28,171 507,073
2 CROSS ARM NP..10 - 1800 MM 2 BH 2 18 149,526 7,946 4,425 7,476 5,981.04 29,905.20 205,259 3,694,668
3 BOLT & NUT M.16 x 50 MM 2 BH 2 18 3,309 122 4,425 165 132.36 661.80 8,815 158,677
4 ARM TIE TYPE 750 MM 2 BH 2 18 11,110 700 4,425 556 444.40 2,222.00 19,457 350,220
5 ISOLATOR TUMPU 20KV 6 BH 6 54 79,100 1,682 13,274 3,955 3,164.00 15,820.00 116,995 6,317,748
6 ALL BINDING WIRE 3,2 MM 9 MT 9 81 2,042 290 19,912 102 81.68 408.40 22,836 1,849,690
7 ALL TAP 4mm 6 MT 6 54 2,787 290 13,274 139 111.48 557.40 17,160 926,617
8 BOLT & NUT M.16 x 400 MM 4 BH 4 36 11,306 1,073 8,850 565 452.24 2,261.20 24,507 882,263
C CONDUKTOR + PROTECTION
1 CROSS ARM NP. 10 - 2500 MM 2 BH 2 18 807,000 8,250 4,425 40,350 32,280.00 161,400.00 1,053,705 18,966,686
2 DOUBLE ARM BAND 8" 2 BH 2 18 105,000 1,845 4,425 5,250 4,200.00 21,000.00 141,720 2,550,956
3 LINE TAP/H.TYPE CONNECTOR 70-150MM2 3 BH 3 27 62,000 2,494 6,637 3,100 2,480.00 12,400.00 89,111 2,406,002
4 LIGHTNING ARRESTER 24 KV 5 kA MDU 3 BH 3 27 2,950,000 9,570 6,637 147,500 118,000.00 590,000.00 3,821,707 103,186,094
5 CUT OUT 20KV 12,5 kA+FUSE LINK 6A MDU 3 BH 3 27 2,300,560 9,570 6,637 115,028 92,022.40 460,112.00 2,983,930 80,566,098
6 N Y A 25 MM2 DRAAD U/ JAMPER + ARRESTER 25 MT 25 225 38,200 250 55,310 1,910 1,528.00 7,640.00 104,838 23,588,490
D GROUNDING TRAFO
1 BC DRAAD 50 MM2 8 MT 8 72 40,560 369 17,699 2,028 1,622.40 8,112.00 70,391 5,068,117
2 AARDINGSPIJPEN 1,5" - 5,50 MT 1 1 9 613,000 8,000 2,212 30,650 24,520.00 122,600.00 800,982 7,208,842
3 GROUND ROD 16 MM 2,5 MT 1 BH 1 9 241,000 5,510 2,212 12,050 9,640.00 48,200.00 318,612 2,867,512
4 GASPIJP 1"-1,5 MT U/ PELINDUNG AARDE 1 BH 1 9 125,000 870 2,212 6,250 5,000.00 25,000.00 164,332 1,478,992
5 COPPER TUBE 50 mm + CLAMP 7 BH 7 63 32,890 870 15,487 1,645 1,315.60 6,578.00 58,785 3,703,444
E RANGKA TEMPAT DUDUK
1 RANGKA TEMPAT DUDUK TRAFO LENGKAP 1 SET 1 9 9,450,000 101,500 2,212 472,500 378,000.00 1,890,000.00 12,294,212 110,647,912
2 JATIHOUTEN PLANKEN 50X200X2500 MM 2 BH 2 18 1,200,000 1,100 4,425 60,000 48,000.00 240,000.00 1,553,525 27,963,446
3 JATIHOUTEN BESCHERMLAT 2000 MM 1 BH 1 9 102,000 800 2,212 5,100 4,080.00 20,400.00 134,592 1,211,332
F LV. PANEL
1 LV PANEL 2GRP 630A (UML/43,43A,43B/PJ/93) 1 SET 1 9 2,069,600 52,200 2,212 103,480 82,784.00 413,920.00 2,724,196 24,517,768
2 CROSS ARM NP. 6,5-2500 MM u/ LV.PANEL 2 BH 2 18 627,000 1,600 4,425 31,350 25,080.00 125,400.00 814,855 14,667,386
3 NYY 4x ( 1 x 70 mm2 ) 40 MT 40 360 315,680 870 88,496 15,784 12,627.20 63,136.00 496,593 178,773,399
4 Kabel Copper Twisted Cable 4 ( 1 x 50 mm2 ) 20 MT 20 180 678,000 2,494 44,248 33,900 27,120.00 135,600.00 921,362 165,845,122
5 COPER TUBE / KABEL SCHOEN 150 MM2 8 BH 8 72 104,000 348 17,699 5,200 4,160.00 20,800.00 152,207 10,958,912
6 GEGALV GASPIJ 2" - 6 METER 2 BH 2 18 409,000 2,784 4,425 20,450 16,360.00 81,800.00 534,819 9,626,738
7 L BOUW 2" u/SALURAN KELUARAN BAWAH 2 BH 2 18 200,100 377 4,425 10,005 8,004.00 40,020.00 262,931 4,732,754
8 L BOUW 3" u/SALURAN MASUK BAWAH 1 BH 1 9 213,000 1,044 2,212 10,650 8,520.00 42,600.00 278,026 2,502,238
9 L BOUW PVC 2" u/SALURAN KELUARAN ATAS 4 BH 4 36 24,000 300 8,850 1,200 960.00 4,800.00 40,110 1,443,944
10 L BOUW PVC 3" u/SALURAN MASUK ATAS 2 BH 2 18 32,800 900 4,425 1,640 1,312.00 6,560.00 47,637 857,462
11 GEGALV GASPIJ 3" - 6 METER 1 BH 1 9 419,000 4,350 2,212 20,950 16,760.00 83,800.00 547,072 4,923,652
12 COPER TUBE / KABEL SCHOEN 70 MM2 8 BH 8 72 410,500 348 17,699 20,525 16,420.00 82,100.00 547,592 39,426,632
13 COPER TUBE / KABEL SCHOEN 50 MM2 2 BH 2 18 36,890 232 4,425 1,845 1,475.60 7,378.00 52,245 940,408
14 BESI KANAL NP.6,5-750 MM 4 BH 4 36 167,000 450 8,850 8,350 6,680.00 33,400.00 224,730 8,090,264
15 KLEMBEUGEL 2" U/GASPIJ 4 BH 4 36 21,000 495 8,850 1,050 840.00 4,200.00 36,435 1,311,644
16 KLEMBEUGEL 3" U/GASPIJ 2 BH 2 18 24,300 550 4,425 1,215 972.00 4,860.00 36,322 653,792
17 KLEMBEUGEL 10" 4 BH 4 36 46,100 550 8,850 2,305 1,844.00 9,220.00 68,869 2,479,268
18 BOLT & NUT M.16X50 MM 20 BH 20 180 13,100 203 44,248 655 524.00 2,620.00 61,350 11,042,962
19 BC DRAAD 50 MM2 2 MT 2 18 41,560 406 4,425 2,078 1,662.40 8,312.00 58,443 1,051,977
20 GROUND ROD 16 MM 2,5 MT 1 BH 1 9 211,780 5,510 2,212 10,589 8,471.20 42,356.00 280,919 2,528,267
21 GASPIJP 1"-1,5 MT U/ PELINDUNG AARDE 1 BH 1 9 132,445 870 2,212 6,622 5,297.80 26,489.00 173,936 1,565,428
22 COPPER TUBE 50 mm + CLAMP 2 BH 2 18 7,885 232 4,425 394 315.40 1,577.00 14,828 266,912
H TRANSFORMER SETTING
TRANSFORMATOR 3PHS 250 KVA 20kV/400V. 1 BH 1 9 55,000,000 208,800 2,212 2,750,000 2,200,000.00 11,000,000.00 71,161,012 640,449,112
TOTAL BIAYA
 CV BUNGA HARAPAN
KONTRAKTOR dan KONSULTAN LISTRIK
JL. Ikan Tombro Barat 10A - Malang
Telp (0341) 4373495 Fax (0341) 7838640
Email : bungaharapan.lectric@gmail.com
Laman : http://www.bungaharapanelectric.com

RENCANA ANGGARAN BIAYA UNTUK GARDU TRAFO TIANG (GTT 2) 160 kVA DAN LV PANEL
Harga Satuan
Volume Volume Total
NO Uraian Pekerjaan Vol Per Sat Sat Kebutuhan (2 unit) Transport Asuransi (Rp) Total Harga Satuan (Rp) Total Harga Jumlah Harga
Material Rp Pasang Rp Komisioning (Rp) Perusahaan (Rp)
(Rp)
A PEMASANGAN TIANG BETON
1 TIANG BETON 11 METER 350 dAN 1 SET 2 4 1,250,000 62,500 50,000.00 250,000.00 2,079,167 8,316,667
50,000 416,667 11,928,667
2 PONDASI 1 SET 2 4 700,000 35,000 28,000.00 140,000.00 903,000 3,612,000
B KONSTRUKSI TM.1 Untuk GTT2 1 SET
1 ARM TIE BAND 8" 2 BH 2 4 18,093 406 4,425 905 723.72 3,618.60 28,171 112,683 3,263,768
2 CROSS ARM NP..10 - 1800 MM 2 BH 2 4 149,526 7,946 4,425 7,476 5,981.04 29,905.20 205,259 821,037
3 BOLT & NUT M.16 x 50 MM 2 BH 2 4 3,309 122 4,425 165 132.36 661.80 8,815 35,262
4 ARM TIE TYPE 750 MM 2 BH 2 4 11,110 700 4,425 556 444.40 2,222.00 19,457 77,827
5 ISOLATOR TUMPU 20KV 6 BH 6 12 79,100 1,682 13,274 3,955 3,164.00 15,820.00 116,995 1,403,944
6 ALL BINDING WIRE 3,2 MM 9 MT 9 18 2,042 290 19,912 102 81.68 408.40 22,836 411,042
7 ALL TAP 4mm 6 MT 6 12 2,787 290 13,274 139 111.48 557.40 17,160 205,915
8 BOLT & NUT M.16 x 400 MM 4 BH 4 8 11,306 1,073 8,850 565 452.24 2,261.20 24,507 196,058
C CONDUKTOR + PROTECTION
1 CROSS ARM NP. 10 - 2500 MM 2 BH 2 4 807,000 8,250 4,425 40,350 32,280.00 161,400.00 1,053,705 4,214,819 51,392,072
2 DOUBLE ARM BAND 8" 2 BH 2 4 105,000 1,845 4,425 5,250 4,200.00 21,000.00 141,720 566,879
3 LINE TAP/H.TYPE CONNECTOR 70-150MM2 3 BH 3 6 62,000 2,494 6,637 3,100 2,480.00 12,400.00 89,111 534,667
4 LIGHTNING ARRESTER 24 KV 5 kA MDU 3 BH 3 6 2,950,000 9,570 6,637 147,500 118,000.00 590,000.00 3,821,707 22,930,243
5 CUT OUT 20KV 12,5 kA+FUSE LINK 6A MDU 3 BH 3 6 2,300,560 9,570 6,637 115,028 92,022.40 460,112.00 2,983,930 17,903,577
6 N Y A 25 MM2 DRAAD U/ JAMPER + ARRES 25 MT 25 50 38,200 250 55,310 1,910 1,528.00 7,640.00 104,838 5,241,887
D GROUNDING TRAFO
1 BC DRAAD 50 MM2 8 MT 8 16 40,560 369 17,699 2,028 1,622.40 8,112.00 70,391 1,126,248 4,517,090
2 AARDINGSPIJPEN 1,5" - 5,50 MT 1 1 2 613,000 8,000 2,212 30,650 24,520.00 122,600.00 800,982 1,601,965
3 GROUND ROD 16 MM 2,5 MT 1 BH 1 2 241,000 5,510 2,212 12,050 9,640.00 48,200.00 318,612 637,225
4 GASPIJP 1"-1,5 MT U/ PELINDUNG AARDE 1 BH 1 2 125,000 870 2,212 6,250 5,000.00 25,000.00 164,332 328,665
5 COPPER TUBE 50 mm + CLAMP 7 BH 7 14 32,890 870 15,487 1,645 1,315.60 6,578.00 58,785 822,988
E RANGKA TEMPAT DUDUK
1 RANGKA TEMPAT DUDUK TRAFO LENGKAP 1 SET 1 2 9,450,000 101,500 2,212 472,500 378,000.00 1,890,000.00 12,294,212 24,588,425 31,071,709
2 JATIHOUTEN PLANKEN 50X200X2500 MM 2 BH 2 4 1,200,000 1,100 4,425 60,000 48,000.00 240,000.00 1,553,525 6,214,099
3 JATIHOUTEN BESCHERMLAT 2000 MM 1 BH 1 2 102,000 800 2,212 5,100 4,080.00 20,400.00 134,592 269,185
F LV. PANEL
1 LV PANEL 2GRP 630A (UML/43,43A,43B/PJ/9 1 SET 1 2 2,069,600 52,200 2,212 103,480 82,784.00 413,920.00 2,724,196 5,448,393 108,490,428
2 CROSS ARM NP. 6,5-2500 MM u/ LV.PANEL 2 BH 2 4 627,000 1,600 4,425 31,350 25,080.00 125,400.00 814,855 3,259,419
3 NYY 4x ( 1 x 70 mm2 ) 40 MT 40 80 315,680 870 88,496 15,784 12,627.20 63,136.00 496,593 39,727,422
4 Kabel Copper Twisted Cable 4 ( 1 x 50 mm2 ) 20 MT 20 40 678,000 2,494 44,248 33,900 27,120.00 135,600.00 921,362 36,854,472
5 COPER TUBE / KABEL SCHOEN 150 MM2 8 BH 8 16 104,000 348 17,699 5,200 4,160.00 20,800.00 152,207 2,435,314
6 GEGALV GASPIJ 2" - 6 METER 2 BH 2 4 409,000 2,784 4,425 20,450 16,360.00 81,800.00 534,819 2,139,275
7 L BOUW 2" u/SALURAN KELUARAN BAWAH 2 BH 2 4 200,100 377 4,425 10,005 8,004.00 40,020.00 262,931 1,051,723
8 L BOUW 3" u/SALURAN MASUK BAWAH 1 BH 1 2 213,000 1,044 2,212 10,650 8,520.00 42,600.00 278,026 556,053
9 L BOUW PVC 2" u/SALURAN KELUARAN AT 4 BH 4 8 24,000 300 8,850 1,200 960.00 4,800.00 40,110 320,876
10 L BOUW PVC 3" u/SALURAN MASUK ATAS 2 BH 2 4 32,800 900 4,425 1,640 1,312.00 6,560.00 47,637 190,547
11 GEGALV GASPIJ 3" - 6 METER 1 BH 1 2 419,000 4,350 2,212 20,950 16,760.00 83,800.00 547,072 1,094,145
12 COPER TUBE / KABEL SCHOEN 70 MM2 8 BH 8 16 410,500 348 17,699 20,525 16,420.00 82,100.00 547,592 8,761,474
13 COPER TUBE / KABEL SCHOEN 50 MM2 2 BH 2 4 36,890 232 4,425 1,845 1,475.60 7,378.00 52,245 208,980
14 BESI KANAL NP.6,5-750 MM 4 BH 4 8 167,000 450 8,850 8,350 6,680.00 33,400.00 224,730 1,797,836
15 KLEMBEUGEL 2" U/GASPIJ 4 BH 4 8 21,000 495 8,850 1,050 840.00 4,200.00 36,435 291,476
16 KLEMBEUGEL 3" U/GASPIJ 2 BH 2 4 24,300 550 4,425 1,215 972.00 4,860.00 36,322 145,287
17 KLEMBEUGEL 10" 4 BH 4 8 46,100 550 8,850 2,305 1,844.00 9,220.00 68,869 550,948
18 BOLT & NUT M.16X50 MM 20 BH 20 40 13,100 203 44,248 655 524.00 2,620.00 61,350 2,453,992
19 BC DRAAD 50 MM2 2 MT 2 4 41,560 406 4,425 2,078 1,662.40 8,312.00 58,443 233,773
20 GROUND ROD 16 MM 2,5 MT 1 BH 1 2 211,780 5,510 2,212 10,589 8,471.20 42,356.00 280,919 561,837
21 GASPIJP 1"-1,5 MT U/ PELINDUNG AARDE 1 BH 1 2 132,445 870 2,212 6,622 5,297.80 26,489.00 173,936 347,873
22 COPPER TUBE 50 mm + CLAMP 2 BH 2 4 7,885 232 4,425 394 315.40 1,577.00 14,828 59,314
H TRANSFORMER SETTING
TRANSFORMATOR 3PHS 160 KVA 20kV/400V. 1 BH 1 2 30,000,000 208,800 2,212 1,500,000 1,200,000.00 6,000,000.00 38,911,012 77,822,025 77,822,025
TOTAL BIAYA 288,485,759
 CV BUNGA HARAPAN
KONTRAKTOR dan KONSULTAN LISTRIK
JL. Ikan Tombro Barat 10A - Malang
Telp (0341) 4373495 Fax (0341) 7838640
Email : bungaharapan.lectric@gmail.com
Laman : http://www.bungaharapanelectric.com

RENCANA ANGGARAN BIAYA TOTAL

Rekap RAB GTT, LV Panel, SUTR, SUTM, PJU
No Material Total (Rp)
1 GTT 250 kVA 1,588,435,916
GTT 150 kVA 288,485,759
GTT3 100 kVA 156,928,867
TOTAL Rp. 2,033,850,542
2 TR 394,615,835
3 TM 298,341,508
4 KABEL 341,009,625
5 PJU 4,340,500,000
TOTAL Rp. 5,374,466,968
5 NH FUSE 1,789,722
TOTAL Rp. 7,410,107,232