RAB MEE WATERPARK REV SENT-3.xls

REKAP RENCANA ANGGARAN BIAYA PEKERJAAN LOKASI

: MEKANIKAL ELEKTRIKAL WATERBOOM : KABUPATEN BENGKALIS

No.

URAIAN PEKERJAAN

1

2

SAT

VOLUME

3

4

HARGA SATUAN ( Rp. ) 5

JUMLAH HARGA ( Rp. ) 6

JUMLAH ( Rp. ) 7

I MEKANIKAL A PENYEDIAAN DAN SUPLAI AIR BERSIH

44,715,146.25

B INSTALASI PIPA AIR BERSIH

22,001,391.25

C INSTALASI PIPA AIR BEKAS & AIR KOTOR

31,383,720.00

D INSTALASI PEMIPAAN KOLAM PERMAINAN

772,774,715.07

TOTAL MEKANIKAL

870,874,972.57

II ELEKTRIKAL A PERIJINAN PLN

58,075,000.00

B INSTALASI PANEL TEGANGAN RENDAH

15,340,385.00

C INSTALASI KABEL TOEVOER

30,647,540.00

D INSTALASI PENERANGAN

40,057,460.00

E INSTALASI TATA SUARA

20,414,765.00

F PENANGKAL PETIR

32,837,333.75

TOTAL ELEKTRIKAL

TOTAL MEKANIKAL ELEKTRIKAL

197,372,483.75 1,068,247,456.32

RENCANA ANGGARAN BIAYA PEKERJAAN LOKASI

: MEKANIKAL ELEKTRIKAL WATERBOOM : KABUPATEN BENGKALIS

No.

URAIAN PEKERJAAN

SAT

VOL

1

2

3

4

HARGA SATUAN ( Rp. ) 5

JUMLAH HARGA ( Rp. ) 6

JUMLAH ( Rp. ) 7

I MEKANIKAL A PENYEDIAAN DAN SUPLAI AIR BERSIH Instalasi pompa transfer dari groundtank ke rooftank 1

Pompa centrifugal kap. 110 ltr/mnt, 50Hz, 220V

unit

2.0

3,812,500.00

7,625,000.00

- Head 20 meter, Pin = 1,5 kW, pipa In/Out=32/25 2

Header 50mm

unit

1.0

750,000.00

750,000.00

3

Gate valve

bh

3.0

275,835.88

827,507.63

4

Fleksible joint

bh

4.0

245,000.00

980,000.00

5

Strainer

bh

2.0

437,500.00

875,000.00

6

Check valve

bh

2.0

620,550.00

1,241,100.00

7

Foot valve

bh

2.0

187,500.00

375,000.00

8

Instalasi pipa GIP 25 mm dari pompa ke rooftank

m

34.0

80,880.00

2,749,920.00

9

Fiting & aksesoris

ls

1.0

1,677,000.00

1,677,000.00

10

Pemasangan, instalasi dan alat bantu

ls

1.0

897,000.00

897,000.00 17,997,527.63

Instalasi Pipa Distribusi PDAM 11

Instalasi pipa GIP 50 mm dari jaringan PDAM ke ground tank

m

56.0

154,410.00

8,646,960.00

12

Gate valve dim. 50mm

bh

1.0

1,225,860.88

1,225,860.88

13

Fiting & aksesoris

ls

1.0

2,123,000.00

2,123,000.00

14

Meter air PDAM lengkap dengan konstruksi bak kontrol

unit

1.0

2,430,750.00

2,430,750.00

15

Biaya penyambungan

ls

1.0

3,750,000.00

3,750,000.00 18,176,570.88

Tower Air dan Konstruksinya 15

Tower air kapasitas 1100 liter

unit

2.0

1,925,000.00

16

Water level switch

unit

1.0

707,000.00

3,850,000.00 707,000.00

17

Instalasi pipa overflow dan penguras

ls

1.0

1,675,000.00

1,675,000.00

18

Gate valve 40mm

bh

1.0

469,186.88

469,186.88

19

Gate valve 50mm

bh

1.0

1,225,860.88

1,225,860.88

20

Fiting & aksesoris

ls

1.0

614,000.00

614,000.00 8,541,047.75

B INSTALASI PIPA AIR BERSIH Pemipaan Distribusi utama menuju instalasi 1

Pipa GIP 40mm

m

68.0

119,150.00

8,102,200.00

2

Fitting &Aksesoris

lot

1.0

1,742,000.00

1,742,000.00 9,844,200.00

Instalasi Pemipaan Lavatory 3

Pipa GIP dim. 40mm

m'

23.0

119,150.00

4

Pipa GIP dim. 32mm

m'

7.0

101,190.00

2,740,450.00 708,330.00

5

Pipa GIP dim. 25mm

m'

28.0

80,880.00

2,264,640.00

6

Pipa GIP dim. 20mm

m'

37.0

58,760.00

2,174,120.00

7

Pipa GIP dim. 15mm

m'

23.0

50,600.00

1,163,800.00

8

Gate valve 40mm

bh

1.0

469,186.88

469,186.88

9

Gate valve 32mm

bh

2.0

383,385.88

766,771.75

10

Gate valve 25mm

bh

1.0

275,835.88

275,835.88

11

Gate valve 20mm

bh

2.0

170,078.38

340,156.75

12

Fitting &Aksesoris

lot

1.0

1,253,900.00

1,253,900.00 12,157,191.25

C INSTALASI PIPA AIR BEKAS & AIR KOTOR Unit Bangunan Penerima 1

Pipa PVC AW dim. 100mm

m'

38.0

119,120.00

4,526,560.00

2

Pipa PVC AW dim. 75mm

m'

66.0

88,770.00

5,858,820.00

3

Pipa PVC AW dim. 65mm

m'

18.0

65,230.00

1,174,140.00

4

Pipa PVC AW dim. 50mm

m'

54.0

58,600.00

3,164,400.00

5

Pipa PVC AW dim. 40mm

m'

30.0

42,040.00

1,261,200.00

6

Fitting &Aksesoris

lot

1.0

1,838,300.00

1,838,300.00 17,823,420.00

No.

URAIAN PEKERJAAN

SAT

VOL

2

3

4

1

HARGA SATUAN ( Rp. ) 5

JUMLAH HARGA ( Rp. ) 6

JUMLAH ( Rp. ) 7

Pemipaan Septic Tank, Peresapan & Bak Kontrol 7

Septic Tank, Kapasitas 4,0 m3

unit

1.0

5,625,000.00

5,625,000.00

8

Septic Tank, Kapasitas 2,5 m3

unit

1.0

3,515,625.00

3,515,625.00

9

Sumur Peresapan, Kapasitas 2,0 m3

unit

1.0

1,912,500.00

1,912,500.00

10

Sumur Peresapan, Kapasitas 1,5 m3

unit

1.0

1,434,375.00

1,434,375.00

11

Bak Kontrol

unit

4.0

268,200.00

1,072,800.00 13,560,300.00

D INSTALASI PEMIPAAN KOLAM PERMAINAN 1

POMPA SIRKULASI KOLAM PERMAINAN

a

Pek. Pompa Sirkulasi Kolam

unit

3.0

4,890,600.00

14,671,800.00

-

Pompa : Singlestage - horizontal Centrifugal Pump

-

-

Debit : 85 US GPM , Head : 50 ft

-

-

Voltage :220 V , Out put Power : 1,5 kW

-

Pek. Header 6"

unit

2.0

1,750,000.00

3,500,000.00

Pek. Gate valve 2"

bh

6.0

1,225,860.88

7,355,165.25

Pek. Fleksible joint 2"

bh

6.0

980,000.00

5,880,000.00

Pek. Strainer 2"

bh

3.0

1,750,000.00

5,250,000.00

Pek. Check valve 2"

bh

3.0

2,482,200.00

7,446,600.00

Pek. Foot valve 2"

bh

1.0

750,000.00

750,000.00

Pek. Fiting & aksesoris

lot

1.0

6,490,000.00

6,490,000.00

Pek. Pemasangan, instalasi dan alat bantu

lot

1.0

5,159,000.00

5,159,000.00

Pek. Hi - rate Sand Filter

unit

3.0

11,708,900.00

35,126,700.00

lot

1.0

4,040,000.00

4,040,000.00

56,502,565.25 b

-

Tank Diameter : 30" Flowrate 98 GPM

-

Pipe / valve : dia 1,5" , c/w butterfly valve for back washing ,

-

filtering , waste , incld. automatic air vent

-

Tek. kerja : 4 kg/cm2 ( max )

Pek. Pemasangan, instalasi dan alat bantu

39,166,700.00 2

POMPA SIRKULASI PERMAINAN

a

Pompa Citra Ubur-ubur Kecil Pek. Pompa : Singlestage - horizontal Centrifugal Pump

unit

1.0

16,750,000.00

16,750,000.00

Pek. bak ruang pompa uk. 50x40x30cm

ls

1.0

1,500,000.00

1,500,000.00

Pek. Instalasi pemipaan & valve-valve

ls

1.0

5,817,000.00

5,817,000.00

Pek. Fiting & aksesoris

ls

1.0

5,175,000.00

5,175,000.00

Pek. Pemasangan, instalasi dan alat bantu

ls

1.0

2,768,000.00

2,768,000.00

-

Debit : ( 40 US GPM ) , Head : 33 ft

-

Speed : 2900 rpm , Out put Power : 1,1 kW, 1 ph

32,010,000.00 b

Pompa Citra Ubur-ubur Sedang Pek. Pompa : Singlestage - horizontal Centrifugal Pump -

Debit : ( 50 US GPM ) , Head : 33 ft

-

Speed : 2900 rpm , Out put Power : 1,1 kW, 1 ph

unit

1.0

16,750,000.00

16,750,000.00 -

Pek. bak ruang pompa uk. 50x40x30cm

ls

1.0

1,500,000.00

1,500,000.00

Pek. Instalasi pemipaan & valve-valve

ls

1.0

5,817,000.00

5,817,000.00

Pek. Fiting & aksesoris

ls

1.0

5,175,000.00

5,175,000.00

Pek. Pemasangan, instalasi dan alat bantu

ls

1.0

2,768,000.00

2,768,000.00 32,010,000.00

c

Pompa Citra Ubur-ubur Besar Pek. Pompa : Singlestage - horizontal Centrifugal Pump -

Debit : ( 66 US GPM ) , Head : 35 ft

-

Speed : 2900 rpm , Out put Power : 1,35 kW, 1 ph

unit

1.0

16,750,000.00

16,750,000.00 -

Pek. bak ruang pompa uk. 50x40x30cm

ls

1.0

1,500,000.00

1,500,000.00

Pek. Instalasi pemipaan & valve-valve

ls

1.0

5,817,000.00

5,817,000.00

Pek. Fiting & aksesoris

ls

1.0

5,175,000.00

5,175,000.00

Pek. Pemasangan, instalasi dan alat bantu

ls

1.0

2,768,000.00

2,768,000.00 32,010,000.00

No.

URAIAN PEKERJAAN

SAT

VOL

2

3

4

1 d

HARGA SATUAN ( Rp. ) 5

Pompa Bola Air (Dia. 60 cm) Pek. Pompa : Centrifugal Multistage -

Debit : 49 US GPM, Head : 35 ft

-

Speed : 2900 rpm , Out put Power : 2,2 kW, 3 ph

JUMLAH HARGA ( Rp. ) 6

JUMLAH ( Rp. ) 7 -

unit

1.0

16,750,000.00

16,750,000.00 -

Pek. bak ruang pompa uk. 50x40x30cm

ls

1.0

1,500,000.00

1,500,000.00

Pek. Instalasi pemipaan & valve-valve

ls

1.0

5,817,000.00

5,817,000.00

Pek. Fiting & aksesoris

ls

1.0

5,175,000.00

5,175,000.00

Pek. Pemasangan, instalasi dan alat bantu

ls

1.0

2,768,000.00

2,768,000.00 32,010,000.00

e

Pompa water slide balita Pek. Pompa : Centrifugal Multistage -

Debit : 119 US GPM, Head : 20 ft

-

Speed : 2900 rpm , Out put Power : 2,2 kW, 3 ph

unit

1.0

17,845,000.00

17,845,000.00 -

Pek. bak ruang pompa uk. 50x40x30cm

ls

1.0

1,500,000.00

1,500,000.00

Pek. Instalasi pemipaan & valve-valve

ls

1.0

5,817,000.00

5,817,000.00

Pek. Fiting & aksesoris

ls

1.0

5,410,000.00

5,410,000.00

Pek. Pemasangan, instalasi dan alat bantu

ls

1.0

2,894,000.00

2,894,000.00 33,466,000.00

f

Pompa Slide 8 mtr, 5 mtr, & 3 mtr Pek. Pompa : Singlestage - horizontal Centrifugal Pump -

Debit : 23 US GPM, Head : 45 ft

-

Speed : 2900 rpm , Out put Power : 1,7 kW, 3 ph

unit

1.0

3,890,600.00

3,890,600.00 -

Pek. bak ruang pompa uk. 50x40x30cm

ls

1.0

837,000.00

837,000.00

Pek. Instalasi pemipaan & valve-valve

ls

1.0

3,817,000.00

3,817,000.00

Pek. Fiting & aksesoris

ls

1.0

1,001,000.00

1,001,000.00

Pek. Pemasangan, instalasi dan alat bantu

ls

1.0

983,000.00

983,000.00 10,528,600.00

3

Pemipaan di dalam ruang Pompa Pemipaan PVC kelas AW dengan metode penyambungan flens . Tekanan Nominal 8 Bar + galian tanah dan perapihan kembali Pek. Pipa - Header dia. 6"

M1

18.0

478,000.00

8,604,000.00

- Pipa dia. 6"

M1

26.0

172,180.00

4,476,680.00

- Pipa dia. 4"

M1

24.0

119,120.00

2,858,880.00

- Pipa dia. 2"

M1

32.0

58,600.00

1,875,200.00

ls

1.0

2,049,000.00

2,049,000.00

Pek. Pemasangan, instalasi dan alat bantu

19,863,760.00

No.

HARGA SATUAN ( Rp. ) 5

JUMLAH HARGA ( Rp. ) 6

URAIAN PEKERJAAN

SAT

VOL

2

3

4

- Tee dia. 6" x 2" x 6" flanged

Bh

12.0

1,224,800.00

- Tee dia. 6" x 4" x 6" flanged

Bh

2.0

1,724,800.00

3,449,600.00

- Tee dia. 6" x 6" x 6" flanged

Bh

6.0

1,764,000.00

10,584,000.00

- Long bend elbow dia. 6" flanged

Bh

19.0

795,648.00

15,117,312.00

- Long bend elbow dia. 4" flanged

Bh

6.0

695,648.00

4,173,888.00

- Knee dia. 2" SCJ

Bh

24.0

14,560.00

349,440.00

- Reducer dia. 4" x 6" SCJ

Bh

2.0

872,422.40

1,744,844.80

ls

1.0

5,764,000.00

5,764,000.00

1

JUMLAH ( Rp. ) 7

Pek. Fitting

Pek. Pemasangan, instalasi dan alat bantu

14,697,600.00

55,880,684.80 Pek. Valve

-

- Gate valve dia. 6" (150 psi) flanged

Bh

3.0

8,408,400.00

25,225,200.00

- Check valve dia. 6" (150 psi)flanged

Bh

1.0

9,174,400.00

9,174,400.00

- Gate valve dia. 4" (150 psi) flanged

Bh

1.0

4,537,008.00

4,537,008.00

- Check valve dia. 4" (150 psi)flanged

Bh

1.0

5,174,400.00

5,174,400.00

- Gate valve dia. 2" (150 psi) flanged

Bh

21.0

2,537,008.00

53,277,168.00

- Check valve dia. 2" (150 psi)flanged

Bh

9.0

2,674,400.00

24,069,600.00

- Strainer dia. 6" (150 psi) flanged

Bh

3.0

8,870,400.00

26,611,200.00

Pek. Pemasangan, instalasi dan alat bantu

ls

1.0

17,028,000.00

17,028,000.00 165,096,976.00

Pek. Flexible Joint

-

- Flex. joint dia. 2" (double sphflanged)

Bh

6.0

828,000.00

4,968,000.00

Pek. Flowmeter 0 - 1000 USGPM (150 psi),

Bh

2.0

8,400,000.00

16,800,000.00

Pek. Alat Bantu ( flange , pipe support , clamp , mur-baut )

Bh

1.0

51,028,818.22

51,028,818.22

Pek. Hair and leaf catcher basket

unit

3.0

1,034,550.00

3,103,650.00

ls

1.0

8,729,000.00

8,729,000.00

- dia. 6", (150 psi)-flanged

-

-

Diameter pipa 2"

Pek. Pemasangan, instalasi dan alat bantu

84,629,468.22

4

Pemipaan Inlet Kolam Renang

-

Pemipaan PVC kelas AW. Tekanan nom. 8 bar Pek. Wall inlet fitting dia. 2" - adjustable

Bh

8.0

415,800.00

3,326,400.00

Pek. Pipa dia. 6"

Bh

213.6

172,180.00

36,777,648.00

Pek. Pipa dia. 2"

Bh

36.0

58,600.00

2,109,600.00

Pek. Tee dia. 6" x 2" x 6"

Bh

8.0

1,268,064.00

10,144,512.00

Pek. Long bend elbow dia. 6" - flanged

Bh

7.0

795,648.00

5,569,536.00

Pek. Alat bantu ( rubber ring, solvent cement , dll )

Ls

1.0

5,783,500.80

5,783,500.80

- setara ex Hayward type SP-1419

-

63,711,196.80 5

Pemipaan Overflow Kolam Renang

-

Pemipaan PVC kelas AW. Tekanan nom. 8 bar Pek. Overflow/gutter drain fitting dia. 2"

Bh

8.0

246,400.00

1,971,200.00

Pek. Pipa dia. 6"

M1

213.6

172,180.00

36,777,648.00

Pek. Pipa dia. 2"

M1

36.0

58,600.00

2,109,600.00

Pek. Tee dia. 6" x 2" x 6"

Bh

8.0

1,268,064.00

10,144,512.00

Pek. Long bend elbow dia. 6" - flanged

Bh

7.0

795,648.00

5,569,536.00

Pek. Alat bantu ( rubber ring, solvent cement , dll )

Bh

1.0

4,312,000.00

4,312,000.00

- setara ex Hayward type SP-1019

-

60,884,496.00 6

Pemipaan Main Drain Kolam Renang Pemipaan PVC kelas AW. Tekanan nom. 8 bar Pek. Main drain fitting (square frame & grates) dimensi 9" x 9"

Bh

5.0

1,118,040.00

5,590,200.00

Pek. Pipa dia. 6"

M1

36.0

172,180.00

6,198,480.00

Pek. Pipa dia. 4"

M1

38.4

119,120.00

4,574,208.00

Pek. Alat bantu (rubber ring, solvent cement , dll )

Bh

1.0

1,456,000.00

1,456,000.00

- setara ex Hayward type SP-1049

-

17,818,888.00

No.

URAIAN PEKERJAAN

SAT

VOL

2

3

4

1 7

HARGA SATUAN ( Rp. ) 5

JUMLAH HARGA ( Rp. ) 6

Pemipaan Balancing Tank

JUMLAH ( Rp. ) 7 -

Pemipaan PVC kelas AW. Tekanan nom. 8 bar

-

Pek. Pipa dia. 6" - SCJ

M1

14.0

135,520.00

1,897,280.00

Pek. Pipa supply PDAM dia. 2"

M1

Pek. Gate valve dia. 2" (150 psi) lengkap dengan bak kontrol

Bh

10.0

154,410.00

1,544,100.00

1.0

1,232,000.00

Pek. Alat bantu (socket, solvent cement dll)

Bh

1,232,000.00

1.0

812,000.00

812,000.00 5,485,380.00

TEST & COMMISSIONING

-

Pek. Pengisian awal kolam renang dan chemical treament awal

Ls

1.0

18,000,000.00

Pek. Pengujian sistem kelistrikan

Ls

1.0

3,700,000.00

18,000,000.00 3,700,000.00

Pek. Biaya Pelatihan / Training Petugas Maintenance ME

Ls

1.0

10,000,000.00

10,000,000.00 31,700,000.00

TOTAL MEKANIKAL

870,874,972.57

No.

URAIAN PEKERJAAN

SAT

VOL

1

2

3

4

HARGA SATUAN ( Rp. ) 5

JUMLAH HARGA ( Rp. ) 6

JUMLAH ( Rp. ) 7

II ELEKTRIKAL A PERIJINAN PLN 1 Pek. Biaya Penyambungan 2 Pek. Uang Jaminan Langganan 3 Pek. Pengesahan PLN

kVA ls ls

26.4 1.0 1.0

675,000.00 25,000,000.00 12,500,000.00

17,820,000.00 25,000,000.00 12,500,000.00

4

bh

1.0

2,755,000.00

2,755,000.00

KWH Meter 3 Phasa

58,075,000.00 B INSTALASI PANEL TEGANGAN RENDAH Box Panel - Wall mounted cubicle, steel sheet metal ( 2 mm min), cat bakar Komponen sesuai dengan diagram satu garis pada gbr rencana, lengkap dengan grounding panel (netral+body). 1

Panel MDP -

Panel Box Wall Mounted 80x60x25

bh

1.0

120,000.00

120,000.00

-

Pilot lamp & fuse

bh

3.0

75,000.00

225,000.00

-

Frekuensi meter

bh

1.0

300,000.00

300,000.00

-

CT 300/5A

bh

3.0

275,000.00

825,000.00

-

Ampere meter

bh

3.0

295,000.00

885,000.00

-

Voltmeter (0-500V)

bh

1.0

250,000.00

250,000.00

-

Selector switch

bh

1.0

85,000.00

85,000.00

-

MCCB 75A, 18 kA, 3P

bh

1.0

449,000.00

449,000.00

-

MCCB 50A, 8 kA, 3P

bh

1.0

358,000.00

358,000.00

-

MCCB 25A, 6 kA, 3P

bh

1.0

358,000.00

358,000.00

-

MCB 10A, 6 kA,3P

bh

1.0

263,000.00

263,000.00

-

MCB 6A, 6 kA,3P

bh

1.0

263,000.00

263,000.00

-

MCB 10A, 6 kA,1P

bh

1.0

65,500.00

65,500.00

-

Busbar RSTN-GND

ls

1.0

500,000.00

500,000.00

-

Grounding panel BC 10 mm2

ls

1.0

498,500.00

498,500.00

-

Kabel, Wiring & Pemasangan

ls

1.0

299,475.00

299,475.00

-

Material Bantu

ls

1.0

85,600.00

85,600.00 5,830,075.00

2

Panel P-1 (Bangunan Penerima) -

Panel Box Wall Mounted 60x40x20

bh

1.0

480,000.00

480,000.00

-

Pilot lamp & fuse

bh

3.0

75,000.00

225,000.00

-

MCB 10A, 6 kA, 3P

bh

1.0

263,000.00

263,000.00

-

MCB 10A, 4,5 kA, 1P

bh

2.0

34,500.00

69,000.00

-

MCB 6A, 4,5 kA, 1P

bh

4.0

34,500.00

138,000.00

-

MCB 4A, 4,5 kA, 1P

bh

2.0

34,500.00

69,000.00

-

Grounding panel BC 4mm2

ls

1.0

250,000.00

250,000.00

-

Kabel, Wiring & Pemasangan

ls

1.0

82,170.00

82,170.00

-

Material Bantu

ls

1.0

23,500.00

23,500.00 1,599,670.00

3

Panel SITE-1 -

Panel Box Wall Mounted 60x40x20 tipe Outdoor

bh

1.0

1,125,000.00

1,125,000.00

-

Pilot lamp & fuse

bh

3.0

75,000.00

225,000.00

-

MCB 10A, 6 kA, 3P

bh

1.0

263,000.00

263,000.00

-

MCB 10A, 4,5 kA, 1P

bh

4.0

34,500.00

138,000.00

-

MCB 4A, 4,5 kA, 1P

bh

1.0

34,500.00

34,500.00

-

MCB 2A, 4,5 kA, 1P

bh

1.0

34,500.00

34,500.00

-

Magnetic Contactor 20A

bh

1.0

354,000.00

354,000.00

-

Photocell control relay

bh

1.0

250,000.00

250,000.00

-

Grounding panel BC 4mm2

ls

1.0

150,000.00

150,000.00

-

Kabel, Wiring & Pemasangan

ls

1.0

141,570.00

141,570.00

-

Material Bantu

ls

1.0

40,500.00

40,500.00 2,756,070.00

4

Panel Pompa Sirkulasi Kolam -

Panel Box Wall Mounted 70x50x25

bh

1.0

875,000.00

875,000.00

-

Pilot lamp & fuse

bh

3.0

75,000.00

225,000.00

-

MCCB 40A, 8kA, 3P

bh

1.0

277,500.00

277,500.00

-

MCB 25A, 4,5kA, 1P

bh

4.0

65,500.00

262,000.00

-

Grounding panel BC 4mm2

ls

1.0

150,000.00

150,000.00

-

Kabel, Wiring & Pemasangan

ls

1.0

98,422.50

98,422.50

-

Material Bantu

ls

1.0

28,200.00

28,200.00 1,916,122.50

No.

JUMLAH HARGA ( Rp. ) 6

SAT

VOL

2

3

4

-

Panel Box Wall Mounted 70x50x25

bh

1.0

875,000.00

875,000.00

-

Pilot lamp & fuse

bh

3.0

75,000.00

225,000.00

-

MCCB 20A, 6kA, 3P

bh

1.0

263,000.00

263,000.00

-

MCB 16A, 6kA, 3P

bh

4.0

65,500.00

262,000.00

-

MCB 16A, 6kA, 1P

bh

2.0

65,500.00

131,000.00

-

Grounding panel BC 4mm2

ls

1.0

150,000.00

150,000.00

-

Kabel, Wiring & Pemasangan

ls

1.0

104,830.00

104,830.00

-

Material Bantu

ls

1.0

30,000.00

30,000.00

1 5

HARGA SATUAN ( Rp. ) 5

URAIAN PEKERJAAN

JUMLAH ( Rp. ) 7

Panel Pompa Permainan Kolam

2,040,830.00 6

Panel Pompa Air -

Panel Box Wall Mounted 40x30x20

bh

1.0

240,000.00

240,000.00

-

Pilot lamp & fuse

bh

3.0

75,000.00

225,000.00

-

MCB 10A, 6kA, 1P

bh

1.0

65,500.00

65,500.00

-

MCB 10A, 4,5kA, 1P

bh

4.0

34,500.00

138,000.00

-

Grounding panel BC 10mm2

ls

1.0

450,000.00

450,000.00

-

Kabel, Wiring & Pemasangan

ls

1.0

61,517.50

61,517.50

-

Material Bantu

ls

1.0

17,600.00

17,600.00 1,197,617.50

C INSTALASI KABEL TOEVOER 1

Kabel dari Jaringan PLN ke Panel MDP

NYFGbY 4 x 25mm

m'

147.4

182,875.00

26,955,775.00

2

Kabel dari Panel MDP ke Panel Pompa Permainan

NYY 4 x 4 mm

m'

10.0

28,490.00

284,900.00

3

Kabel dari Panel MDP ke Panel Pompa Sirkulasi

NYY 4 x 4 mm

m'

14.0

28,490.00

398,860.00

4

Kabel dari Panel MDP ke Panel Pompa Air

NYY 3 x 2,5mm

m'

8.0

19,250.00

154,000.00

5

Kabel dari Panel MDP ke Panel P-1

NYFGbY 4 x 4 mm

m'

45.0

55,825.00

2,512,125.00

6

Kabel dari Panel MDP ke Panel Site

NYY 4 x 4 mm

m'

12.0

28,490.00

341,880.00 sub total

30,647,540.00

D INSTALASI PENERANGAN Penerangan Bangunan Penerima 1

Pek. Lampu Linear Batten TL 2x36 Watt + penggantung 100cm

bh

44.0

611,000.00

26,884,000.00

2

Pek. Instalasi penerangan

44.0

152,110.00

6,692,840.00

4

Pek. Saklar Seri

ttk bh

12.0

42,000.00

504,000.00

5

Pek. Saklar Tunggal

bh

6.0

32,500.00

195,000.00

3

Pek. Outlet stopkontak, 1ph, 10A/400VA

bh

5.0

62,500.00

312,500.00

5

Pek. Instalasi stopkontak

ttk

5.0

258,720.00

1,293,600.00 sub total

35,881,940.00

Penerangan Ruang Pompa & Tower 1

Pek. Lampu TL TKO 2x36 Watt

bh

3.0

376,950.00

1,130,850.00

1

Pek. Lampu Roset E-27 18 W

bh

2.0

76,950.00

153,900.00

2

Pek. Instalasi penerangan

ttk

5.0

152,110.00

760,550.00

3

Pek. Outlet stopkontak, 1ph, 10A/400VA

1.0

62,500.00

62,500.00

4

Pek. Saklar Seri

bh bh

2.0

42,000.00

84,000.00

5

Pek. Instalasi stopkontak

ttk

1.0

258,720.00

258,720.00

6

Pek. Exhaust Fan dia.10" + Instalasi power

bh

2.0

862,500.00

1,725,000.00 sub total

4,175,520.00

E INSTALASI TATA SUARA Paging Sound System 1

Pek. Power/mixer amplifier 60 W

unit

1.0

4,250,625.00

4,250,625.00

2

Pek. Radio Cassette Deck

set

1.0

3,565,000.00

3,565,000.00

3

Pek. CD player

set

1.0

2,782,000.00

2,782,000.00

4

Pek. Paging Mic

bh

1.0

1,530,000.00

1,530,000.00

5

Pek. Horn speaker 10 W

bh

3.0

754,050.00

2,262,150.00

6

Pek. Attenuator ZV-303

unit

1.0

190,320.00

190,320.00

7

Pek. Instalasi speaker

ttk

3.0

617,806.67

1,853,420.00

8

Pek. Speaker Selector

unit

1.0

350,000.00

350,000.00

9

Pek. Cabinet Rack

unit

1.0

1,850,000.00

1,850,000.00

10

Pek. Terminal box

unit

1.0

281,250.00

281,250.00

11

Pek. Testing Comissioning

ls

1.0

1,500,000.00

1,500,000.00 sub total

I INSTALASI PENANGKAL PETIR 1

EF system, 1 spit unit terminal. - Dilengkapi tiang penyangga pipa GIP, tinggi tiang 200cm

unit

1.0

21,014,900.00

21,014,900.00

20,414,765.00

No.

URAIAN PEKERJAAN

1

2

SAT

VOL

HARGA SATUAN ( Rp. ) 5

JUMLAH HARGA ( Rp. ) 6

3

4

m

40.0

99,750.00

3,990,000.00

Connecting sleeve

unit

1.0

207,000.00

207,000.00

4

Klem & Aksesoris

bh

104.0

3,600.00

374,400.00

5

Grounding dg tahanan pentanahan minimal 2 Ohm

bh

1.0

1,046,250.00

1,046,250.00

lot

1.0

1,883,800.00

1,883,800.00

2

Down Conductor NYY cable 1x70mm

3

JUMLAH ( Rp. ) 7

- Dengan galian sumuran mencapai air tanah 6

Kawat BC 1x70mm2 dan Pipa GIP 1" pjg=2m, + Ground rood - Panjang kawat dan pipa menyesuaikan sumuran

7

Bak kontrol

bh

2.0

245,000.00

490,000.00

8

Peralatan bantu

lot

1.0

1,580,983.75

1,580,983.75

9

Pek. Perijinan & Testing Comissioning

ls

1.0

2,250,000.00

2,250,000.00 sub total

32,837,333.75

TOTAL ELEKTRIKAL

197,372,483.75