RINCIAN HARGA PENAWARAN (RAB)

PEKERJAAN INSTALASI POMPA HYDRANT

LOKASI GARDU INDUK PLN CIAWI BOGOR

NO ITEM PEKERJAAN SAT VOL HARGA SATUAN JUMLAN HARGA TOTAL

MATERIAL JASA MATERIAL JASA

I PEKERJAAN PERSIAPAN
1. Survey dan Pengukuran ls 1 875,000 - 875,000 875,000
2. Mobilisasi dan Demobilisasi ls 1 3,750,000 - 3,750,000 3,750,000

II INSTALASI HYDRANT
1. Pekerjaan Galian Tanah
- Galian Tanah m3 13.5 24,000 - 324,000 324,000
- Lapisan Pasir t.10 cm m3 1.8 210,000 25,000 378,000 45,000 423,000
- Urugan Tanah Kembali dan Pemadatan m3 11.7 17,000 - 198,900 198,900

2. Pekerjaan Pemipaan
- Pipa d.4" SCH 40 (Welded Joint) m' 36 339,744 125,000 12,230,769 4,500,000 16,730,769
- Long Elbow d.4" (welded) bh 2 225,000 95,000 450,000 190,000 640,000
- Short Elbow (Welded) bh 1 185,000 55,000 185,000 55,000 240,000
- Flange d.4" (Welded) bh 4 125,000 75,000 500,000 300,000 800,000
- Stut Bolt 16x80mm set 16 26,500 12,500 424,000 200,000 624,000
- Gasket bh 2 17,500 12,500 35,000 25,000 60,000
- Pengecatan Pipa m' 36 24,000 17,500 864,000 630,000 1,494,000

3. Instalasi Pompa hydrant

- Jockey Pump Grundfos CR3-19 Unit 1 13,000,000 1,750,000 13,000,000 1,750,000 14,750,000
- Check Valve 1" Brass Material bh 1 175,000 15,000 175,000 15,000 190,000
- Double Niple 1" Brass Material bh 1 95,000 17,500 95,000 17,500 112,500
- Pipa 1" Medium btg 1 225,000 36,000 225,000 36,000 261,000
- Gate Valve 1" bh 1 150,000 22,500 150,000 22,500 172,500
- Elbow 1" Medium bh 1 35,000 17,500 35,000 17,500 52,500
- Reducer 4" - 1" NPT Thread bh 1 175,000 36,000 175,000 36,000 211,000
- Pressure Tank 300 ltr, 15 Bar Unit 1 5,500,000 725,000 5,500,000 725,000 6,225,000

4. Electrical Pompa Hydrant

- Pressure Switch 15 Bar bh 1 750,000 150,000 750,000 150,000 900,000
- Water Level Switch bh 1 250,000 150,000 250,000 150,000 400,000
- Control Panel Pompa set 1 3,700,000 525,000 3,700,000 525,000 4,225,000
- Power Distribution Panel set 1 900,000 250,000 900,000 250,000 1,150,000
- Kable dan Accessories ls 1 1,550,000 375,000 1,550,000 375,000 1,925,000

5. Instalasi Outdoor Hydrant box

- Beton Bertulang K225 m3 0.27 3,850,000 300,000 1,039,500 81,000 1,120,500
- Outdoor Hydrant Box Set 1 4,750,000 725,000 4,750,000 725,000 5,475,000
Include:
- Canvas Hose 65mm m' 30
- Jet Nozzle 65mm unit 1
- Hose Rack unit 1
- Hydrant 100mm set 1 2,750,000 575,000 2,750,000 575,000 3,325,000
Include:
- Hydrant Valve 65mm unit 1
- Hose Coupling 65mm set 1

III PEKERJAAN SUMUR POMPA

1. Instalasi Jetpump (Sumur ke Ground Tank)
- Pompa Grundfos JD series 3 unit 1 3,200,000 575,000 3,200,000 575,000 3,775,000
- PVC 1", PVC 1-1/4", dan Aksesoris ls 1 525,000 250,000 525,000 250,000 775,000

2. Intalasi Jetpump (Ground Tank ke Toren)

- Bongkar & install Pompa existing ls 1 - 575,000 - 575,000 575,000
- PVC 1" dan Aksesoris ls 1 475,000 380,000 475,000 380,000 855,000

3. Electrical Pompa Jetpump

- Panel Control pompa Jetpump set 1 1,250,000 250,000 1,250,000 250,000 1,500,000
- Water Level Switch unit 1 225,000 75,000 225,000 75,000 300,000
- Floating Valve unit 1 175,000 75,000 175,000 75,000 250,000
- Kabel dan Aksesoris ls 1 800,000 225,000 800,000 225,000 1,025,000

IV PEKERJAAN LAIN - LAIN

1. Pek. Bobokan dan Perbaikan Kembali ls 1 1,250,000 525,000 1,250,000 525,000 1,775,000
2. Site Clearing ls 1 250,000 - 250,000 250,000
3. Pembuatan As Built Drawing ls 1 500,000 - 500,000 500,000
TOTAL 58,011,269 20,223,400 78,234,669

PT. Teledesa Indonesia

RINCIAN HARGA PENAWARAN (RAB)
PEKERJAAN INSTALASI POMPA HYDRANT
LOKASI GARDU INDUK PLN LEMBUR SITU SUKABUMI

NO ITEM PEKERJAAN SAT VOL HARGA SATUAN JUMLAN HARGA TOTAL

MATERIAL JASA MATERIAL JASA

I PEKERJAAN PERSIAPAN
1. Survey dan Pengukuran ls 1 875,000 - 875,000 875,000
2. Mobilisasi dan Demobilisasi ls 1 3,750,000 - 3,750,000 3,750,000

II INSTALASI HYDRANT
1. Pekerjaan Galian Tanah
- Galian Tanah m3 4.875 24,000 - 117,000 117,000
- Lapisan Pasir t.10 cm m3 0.65 210,000 25,000 136,500 16,250 152,750
- Urugan Tanah Kembali dan Pemadatan m3 4.225 17,000 - 71,825 71,825

2. Pekerjaan Pemipaan
- Pipa d.4" SCH 40 (Welded Joint) m' 13 339,744 125,000 4,416,667 1,625,000 6,041,667
- Long Elbow d.4" (welded) bh 2 225,000 95,000 450,000 190,000 640,000
- Short Elbow (Welded) bh 1 185,000 55,000 185,000 55,000 240,000
- Flange d.4" (Welded) bh 4 125,000 75,000 500,000 300,000 800,000
- Stut Bolt 16x80mm set 16 26,500 12,500 424,000 200,000 624,000
- Gasket bh 2 17,500 12,500 35,000 25,000 60,000
- Pengecatan Pipa m' 13 24,000 17,500 312,000 227,500 539,500

3. Instalasi Pompa hydrant

- Jockey Pump Grundfos CR3-19 Unit 1 13,000,000 1,750,000 13,000,000 1,750,000 14,750,000
- Check Valve 1" Brass Material bh 1 175,000 15,000 175,000 15,000 190,000
- Double Niple 1" Brass Material bh 1 95,000 17,500 95,000 17,500 112,500
- Pipa 1" Medium btg 1 225,000 36,000 225,000 36,000 261,000
- Gate Valve 1" bh 1 150,000 22,500 150,000 22,500 172,500
- Elbow 1" Medium bh 1 35,000 17,500 35,000 17,500 52,500
- Reducer 4" - 1" NPT Thread bh 1 175,000 36,000 175,000 36,000 211,000
- Pressure Tank 300 ltr, 15 Bar Unit 1 5,500,000 725,000 5,500,000 725,000 6,225,000

4. Electrical Pompa Hydrant

- Pressure Switch 15 Bar bh 1 750,000 150,000 750,000 150,000 900,000
- Water Level Switch bh 1 250,000 150,000 250,000 150,000 400,000
- Control Panel Pompa set 1 3,700,000 525,000 3,700,000 525,000 4,225,000
- Power Distribution Panel set 1 900,000 250,000 900,000 250,000 1,150,000
- Kable dan Accessories ls 1 1,550,000 375,000 1,550,000 375,000 1,925,000
- Main Power Kabel NYY 4x16 m' 20 95,000 17,500 1,900,000 350,000 2,250,000

5. Instalasi Outdoor Hydrant box

- Beton Bertulang K225 m3 0.27 3,850,000 300,000 1,039,500 81,000 1,120,500
- Outdoor Hydrant Box Set 1 4,750,000 725,000 4,750,000 725,000 5,475,000
Include:
- Canvas Hose 65mm m' 30
- Jet Nozzle 65mm unit 1
- Hose Rack unit 1
- Hydrant 100mm set 1 2,750,000 575,000 2,750,000 575,000 3,325,000
Include:
- Hydrant Valve 65mm unit 1
- Hose Coupling 65mm unit 1

III PEKERJAAN SUMUR POMPA

1. Geological Survey (Geolistrik) ls 1 2,000,000 - 2,000,000 2,000,000

2. Pek. Pengeboran (Deep Well)

- Pengeboran m' 40 325,000 - 13,000,000 13,000,000
- Screen Johnson Galvanis d.4" m' 12 900,000 225,000 10,800,000 2,700,000 13,500,000
- Pipa d.4" Medium m' 30 250,000 175,000 7,500,000 5,250,000 12,750,000
- Gravel Artificial Screen m3 5 525,000 95,000 2,625,000 475,000 3,100,000
- Pipa d.1-1/5" Medium + Assesoris m' 36 125,000 95,000 4,500,000 3,420,000 7,920,000
- Pompa Grundfos SP5A-12 unit 1 10,750,000 1,250,000 10,750,000 1,250,000 12,000,000
- Kabel NYIFY 3X4 m' 40 60,000 27,500 2,400,000 1,100,000 3,500,000
- Beton K225 m3 0.5 1,250,000 225,000 625,000 112,500 737,500

2. Intalasi Jetpump (Ground Tank ke Toren)

- Jetpump Grundfos JD series 3 ls 1 3,200,000 575,000 3,200,000 575,000 3,775,000
- PVC 1" dan Aksesoris ls 1 525,000 250,000 525,000 250,000 775,000

3. Electrical Pompa Jetpump

- Panel Control pompa Jetpump set 1 1,250,000 250,000 1,250,000 250,000 1,500,000
- Water Level Switch unit 1 225,000 75,000 225,000 75,000 300,000
- Floating Valve unit 1 175,000 75,000 175,000 75,000 250,000
- Kabel dan Aksesoris ls 1 800,000 225,000 800,000 225,000 1,025,000

IV PEKERJAAN LAIN - LAIN

1. Pek. Bobokan dan Perbaikan Kembali ls 1 1,250,000 525,000 1,250,000 525,000 1,775,000
2. Site Clearing ls 1 250,000 - 250,000 250,000
3. Pembuatan As Built Drawing ls 1 500,000 - 500,000 500,000
 TOTAL 90,028,667 45,285,575 135,314,242

PT. Teledesa Indonesia