Rab Tambahdaya Pdam

HARGA PERKIRAAN SENDIRI (HPS)
KEGIATAN :TAMBAH DAYA INSTALASI LISTRIK DI RP I, RP II DAN RP III DI UNIT PELAYANAN PENINJOAN
LOKASI : PENINJOAN
TAHUN : 2018
HARGA SATUAN
NO. URAIAN PEKERJAAN VOL SAT. TOTAL HARGA (Rp.)
(Rp.)
A Lokasi : RP I
II Pekerjaan Konstruksi Electrical (BI)

1 Jaminan Instalasi Gambar 82500 VA 250 20,625,000
2 Biaya SLO 1,237,500
3 Servis Panel 1 unit 2,879,000 2,879,000
4 Baya Registrasi AKLI 105,000 105,000
5 Pemasangan Kabel NYFGBY 4 x 50 mm" 25 m 655,000 16,375,000
6 Pemasangan Scun 50 mm" 8 bh 125,000 1,000,000
Jumlah 42,221,500.00
B Lokasi : RP II

2 Biaya SLO 1,237,500
5 Pemasangan Kabel NYFGBY 4 x 50 mm" 15 m 655,000 9,825,000
6 Pemasangan Scun 50 mm" 8 bh 125,000 1,000,000
Jumlah B 35,671,500.00
C Lokasi : RP III

2 Biaya SLO 660,000
5 Pemasangan Kabel NYFGBY 4 x 25 mm" 5m 445,000 2,225,000
6 Pemasangan Scun 25 mm" 8 bh 75,000 600,000
Jumlah B 14,268,680.00
Jumlah A+B+C 92,161,680.00
PPn 10% 9,216,168.00
Total Cost 101,377,848.00
Rounded 101,377,000.00
Seratus Satu Juta Tiga Ratus Tujuh Puluh Tujuh Ribu Rupiah
Bangli, 19 April 2018
Terbilang :
Terbilang :
PDAM KABUPATEN BANGLI
I WAYAN GEDE YULIAWAN ASKARA, SE

DIREKTUR
250800
326,040
410400
533520
20,800,000
#REF!
31977000
#REF!
31977000
#REF!
31977000
ANALISA HARGA SATUAN BAHAN DAN UPAH
Harga
Harga Satuan Jumlah harga Jumlah Upah
NO. Uraian VOLUME/SAT Satuan Upah
bahan (Rp.) Bahan (Rp.) (Rp.)
(Rp.)
1 Servis Panel I
NFB 3 Phase 160 A 1 bh 2,704,000 2,704,000
Alat bantu 1 unit 25,000 25,000
Ongkos Rakit + Pemasangan Panel SDP 1 unit 150,000 150,000
Total 2,729,000
2 Servis Panel II
NFB 3 Phase 100 A 1 bh 2,253,680 2,253,680
Alat bantu 1 unit 25,000 25,000
Ongkos Rakit + Pemasangan Panel SDP 1 unit 150,000 150,000
Total 2,278,680
3 Pemasangan Kabel NYFGBY 4 x50 mm 1 unit

Kabel NYFGBY 4 x 50 mm 1 m 535,000 535,000
Alat Bantu 4 bh 5,000 20,000
Ongos Pasang Kabel NYFGBY 4 x 25 mm 1 unit 100,000 100,000 100,000
Total 555,000 100,000
3 Pemasangan Kabel NYFGBY 4 x25 mm 1 unit
Kabel NYFGBY 4 x 25 mm 1 m 350,000 350,000
Alat Bantu 4 bh 5,000 20,000
Ongos Pasang Kabel NYFGBY 4 x 25 mm 1 unit 75,000 75,000 75,000
Total 370,000 75,000
4 Pemasangan Scun 25 mm
Scun 25 mm" 1 bh 50,000 50,000 -
Ongkos Pasang Scun 25 mm" 25,000 25,000
Jumlah Total :
4 Pemasangan Scun 50 mm
Scun 50 mm" 1 bh 100,000 100,000 -
Ongkos Pasang Scun 50 mm" 25,000 25,000
Jumlah Total :
Bangli, 19 April 2018

DIREKTUR
1 PEK. BONGKARAN KABEL
Pekerja 1 Org/Hr 260,000.00 260,000.00
Mandor 0.025 Org/Hr 143,000.00 3,575.00
Total
2 PEK. GALIAN KABEL TANAM
Pekerja 0.75 Org/Hr 97,500.00 73,125.00
Mandor 0.025 Org/Hr 143,000.00 3,575.00
Total
3 PEK. URUGAN KEMBALI
Pekerja 0.5 Org/Hr 97,500.00 48,750.00
Mandor 0.05 Org/Hr 143,000.00 7,150.00
Total
Total
Spesifikasi Panel ATS-AMF 40-50 KVA Kontaktor
2,704,000 2. Magnetic contactor LS 80 A
25,000
150,000 10.Wiring Diagram
2,879,000
Spesifikasi Panel ATS-AMF 40-50 KVA Kontaktor
2,253,680 2. Magnetic contactor LS 80 A
25,000
150,000 10.Wiring Diagram
2,428,680
2,253,680
535,000
20,000
100,000
655,000
2,253,680
350,000
20,000
75,000
445,000
50,000
25,000
75,000
100,000
25,000
125,000
RA, SE
260,000.00
3,575.00 `
263,575.00
73,125.00
3,575.00 `
76,700.00
48,750.00
7,150.00
55,900.00
HARGA SATUAN BAHAN
Harga Satuan bahan

NO. VOLUME/SAT Uraian
(Rp.)
1
1 bh NFB 3 Phase 160 A 2,704,000
2
1 bh MCB 3 Phase 100 A 2,253,680
3
1 m Kabel NYFGBY 4 x 50 mm 535,000
4
1 m Kabel NYFGBY 4 x 25 mm 350,000
5
1 ls Alat bantu 5,000
6
1 bh Scun 50 mm" 100,000
7
1 bh Scun 25 mm" 50,000
HARGA SATUAN UPAH
Harga Satuan Upah

NO. VOLUME/SAT Uraian
(Rp.)
1 1 unit Ongkos Rakit + Pemasangan Panel 150,000
1 1 Org/Hr Ongkos pasang Kabel NYFGBY 4 x 50 mm 100,000
1 1 Org/Hr Ongkos pasang Kabel NYFGBY 4 x 25 mm 75,000
1 1 Set Ongkos Pasang Scun 50 mm 25,000
1 1 Set Ongkos Pasang Scun 25 mm 25,000

DIREKTUR
1 PEK. BONGKARAN KABEL
1 Org/Hr Pekerja 260,000.00
0.025 Org/Hr Mandor 143,000.00
Total
2 PEK. GALIAN KABEL TANAM
0.75 Org/Hr Pekerja 97,500.00
0.025 Org/Hr Mandor 143,000.00
Total
3 PEK. URUGAN KEMBALI
0.5 Org/Hr Pekerja 97,500.00
0.05 Org/Hr Mandor 143,000.00
Total
Supreme NYFGBY 2×1.5 Rp 18.300,- /mtr (order) Supreme NYA/ NYY Eceran
Supreme NYFGBY 2×2.5 Rp 23.200,- /mtr (order) Supreme NYA 16 Rp 21.800,- /mtr (order)
Supreme NYFGBY 2×4 Rp 31.800,- /mtr (order) Supreme NYA 50 Rp 67.000,- /mtr (order)
Supreme NYFGBY 3×10 Rp 72.000,- /mtr (order) Supreme NYY 16 Rp 23.500,- /mtr (order)
Supreme NYFGBY 4×1.5 Rp 25.700,- /mtr (order) Supreme NYY 95 Rp 131.400,- /mtr (order)
Supreme NYFGBY 4×2.5 Rp 34.200,- /mtr (order) Supreme NYY 120 Rp 165.300,- /mtr (order)
Supreme NYFGBY 4×6 Rp 63.500,- /mtr (order) 63500 -82,550 Supreme NYY 185 Rp 254.100,- /mtr (order)
Supreme NYFGBY 4×50 Rp 294.200,- /mtr (order) Supreme NYY 2×1.5 Rp ,- /mtr (order)
Supreme NYFGBY 4×95 Rp 558.200,- /mtr (order) 558200 -725,660 Supreme NYY 3×1.5 Rp ,- /mtr (order)
Supreme NYFGBY 4×150 Rp 853.200,- /mtr (order) Supreme NYY 3×4 Rp 23.000,- /mtr (order)
Supreme NYFGBY 4×185 Rp 1.057.800,- /mtr (order) Supreme NYY 3×6 Rp 32.000,- /mtr (order)
Supreme NYY 3×25 Rp 112.300,- /mtr (order)
Supreme NYY 4×1.5 Rp ,- /mtr (order)
Supreme NYY 4×2.5 Rp ,- /mtr (order)
Supreme NYY 4×25 Rp 146.200,- /mtr (order
Supreme NYY 4×120 Rp 657.000,- /mtr (orde
Supreme NYY 4×150 Rp 808.400,- /mtr (orde
Supreme NYY 4×185 Rp 1.005.400,- /mtr (or
Supreme NYY 4×240 Rp 1.315.800,- /mtr (or
Supreme NYY 4×300 Rp 1.636.600,- /mtr (o
NYA/ NYY Eceran
NYA 16 Rp 21.800,- /mtr (order)
NYA 120 Rp 160.100,- /mtr (order)
NYA 150 Rp 194.100,- /mtr (order)
NYY 16 Rp 23.500,- /mtr (order)
NYY 120 Rp 165.300,- /mtr (order)
NYY 150 Rp 201.900,- /mtr (order)
NYY 185 Rp 254.100,- /mtr (order)
NYY 240 Rp 335.900,- /mtr (order)
NYY 300 Rp 410.700,- /mtr (order)
NYY 400 Rp 526.400,- /mtr (order)
NYY 500 Rp 676.000,- /mtr (order)
NYY 2×1.5 Rp ,- /mtr (order)
NYY 3×4 Rp 23.000,- /mtr (order)
NYY 3×10 Rp 52.000,- /mtr (order)
NYY 3×16 Rp 73.100,- /mtr (order)
NYY 3×25 Rp 112.300,- /mtr (order)
NYY 3×35 Rp 153.200,- /mtr (order)
NYY 3×50 Rp 204.500,- /mtr (order)
NYY 3×70 Rp 290.600,- /mtr (order)
NYY 3×95 Rp 400.200,- /mtr (order)
NYY 4×10 Rp 67.000,- /mtr (order)
NYY 4×16 Rp 95.500,- /mtr (order)
NYY 4×25 Rp 146.200,- /mtr (order)
NYY 4×35 Rp 198.700,- /mtr (order)
NYY 4×50 Rp 270.000,- /mtr (order)
NYY 4×70 Rp 381.900,- /mtr (order)
NYY 4×95 Rp 524.600,- /mtr (order)
NYY 4×120 Rp 657.000,- /mtr (order)
NYY 4×150 Rp 808.400,- /mtr (order)
NYY 4×185 Rp 1.005.400,- /mtr (order)
NYY 4×240 Rp 1.315.800,- /mtr (order)
NYY 4×300 Rp 1.636.600,- /mtr (o

Rab Tambahdaya Pdam

Diunggah oleh

Informasi Dokumen

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Rab Tambahdaya Pdam

Diunggah oleh

Hak Cipta:

Format Tersedia

HARGA PERKIRAAN SENDIRI (HPS)

II Pekerjaan Konstruksi Electrical (BI)

II Pekerjaan Konstruksi Electrical (BI)

II Pekerjaan Konstruksi Electrical (BI)

Bangli, 19 April 2018

PDAM KABUPATEN BANGLI

I WAYAN GEDE YULIAWAN ASKARA, SE

3 Pemasangan Kabel NYFGBY 4 x50 mm 1 unit

Bangli, 19 April 2018

PDAM KABUPATEN BANGLI

I WAYAN GEDE YULIAWAN ASKARA, SE

Harga Satuan bahan

HARGA SATUAN UPAH

Harga Satuan Upah

PDAM KABUPATEN BANGLI

I WAYAN GEDE YULIAWAN ASKARA, SE

Anda mungkin juga menyukai