Rab Meep Balekambang 171121

REKAPITULASI
RENCANA ANGGARAN BIAYA ( RAB )

KEGIATAN : REVITALISASI TAMAN BALEKAMBANG
PEKERJAAN : MEKANIKAL ELEKTRIKAL
LOKASI : SOLO, JAWA TENGAH
TAHUN : 2021
NO URAIAN PEKERJAAN HARGA TO
A GEDUNG PERTUNJUKAN
A.1 PEKERJAAN ELEKTRIKAL STANDAR
A.1.1 PEKERJAAN PANEL Rp. 200,000,000.00
A.1.2 PEKERJAAN KABEL FEEDER Rp. 200,000,000.00
A.1.3 PEKERJAAN PENERANGAN & STOP KONTAK Rp. 19,251,142,000.00
A.1.4 PEKERJAAN PENANGKAL PETIR Rp. 40,000,000.00
JUMLAH PEKERJAAN ELEKTRIKAL STANDAR Rp. 19,691,142,000.00
A.2 PEKERJAAN MEKANIKAL STANDAR

A.2.1 PEKERJAAN AIR BERSIH Rp. 250,000,000.00
A.2.2 PEKERJAAN AIR KOTOR & BEKAS Rp. 200,000,000.00
A.2.3 PEKERJAAN AIR HUJAN Rp. 100,000,000.00
JUMLAH PEKERJAAN MEKANIKAL STANDAR Rp. 550,000,000.00
A.3 PEKERJAAN ELEKTRIKAL NON STANDAR

A.3.1 PEKERJAAN CCTV Rp. 250,000,000.00
A.3.2 PEKERJAAN SOUND SYSTEM/TATA SUARA Rp. 6,720,967,620.00
A.3.3 PEKERJAAN FIRE ALARM Rp. 420,811,200.00
JUMLAH PEKERJAAN ELEKTRIKAL NON STANDAR Rp. 7,391,778,820.00
A.4 PEKERJAAN MEKANIKAL NON STANDAR

A.4.1 PEKERJAAN AC Rp. 4,461,547,825.00
JUMLAH PEKERJAAN MEKANIKAL NON STANDAR Rp. 4,461,547,825.00
A.5 PEKERJAAN DIVING/GIANT POOL Rp. 14,087,173,300.00
JUMLAH PEKERJAAN DIVING POOL Rp. 14,087,173,300.00
JUMLAH PEKERJAAN GEDUNG PERTUNJUKAN Rp.
B JAVA INNOVATION CENTER (JIC)

B.1 PEKERJAAN ELEKTRIKAL STANDAR
B.1.1 PEKERJAAN PANEL Rp. 217,500,000.00
B.1.2 PEKERJAAN KABEL FEEDER Rp. 200,000,000.00
B.1.3 PEKERJAAN PENERANGAN & STOP KONTAK Rp. 434,437,500.00
B.1.4 PEKERJAAN PENANGKAL PETIR Rp. 40,000,000.00
JUMLAH PEKERJAAN ELEKTRIKAL STANDAR Rp. 891,937,500.00
B.2 PEKERJAAN MEKANIKAL STANDAR

B.2.1 PEKERJAAN AIR BERSIH Rp. 87,500,000.00
B.2.2 PEKERJAAN AIR KOTOR & BEKAS Rp. 85,000,000.00
564991327.xls Halaman : 1 of 88 REKAP
B.2.3 PEKERJAAN AIR HUJAN Rp. 42,500,000.00
B.3 PEKERJAAN ELEKTRIKAL NON STANDAR

B.3.1 PEKERJAAN CCTV Rp. 156,593,000.00
B.3.2 PEKERJAAN WIFI Rp. 76,800,000.00
B.3.3 PEKERJAAN SOUND SYSTEM/TATA SUARA Rp. 433,533,150.00
B.3.4 PEKERJAAN FIRE ALARM Rp. 355,159,900.00
B.4 PEKERJAAN MEKANIKAL NON STANDAR

B.4.1 PEKERJAAN LIFT Rp. 600,000,000.00
B.4.2 PEKERJAAN AC Rp. 1,747,423,650.00
B.4.3 PEKERJAAN EXHAUST FAN Rp. 30,000,000.00
JUMLAH PEKERJAAN AMPHITHEATER Rp.
C KANTOR PENGELOLA
C.1 PEKERJAAN ELEKTRIKAL STANDAR
C.1.1 PEKERJAAN PANEL Rp. 17,500,000.00
C.1.2 PEKERJAAN KABEL FEEDER Rp. 100,000,000.00
C.1.3 PEKERJAAN PENERANGAN & STOP KONTAK Rp. 356,944,500.00
C.2 PEKERJAAN MEKANIKAL STANDAR

C.2.1 PEKERJAAN AIR BERSIH Rp. 17,500,000.00
C.2.2 PEKERJAAN AIR KOTOR & BEKAS Rp. 15,000,000.00
C.2.3 PEKERJAAN AIR HUJAN Rp. 5,000,000.00
C.3 PEKERJAAN ELEKTRIKAL NON STANDAR

C.3.1 PEKERJAAN CCTV Rp. 156,593,000.00
C.3.2 PEKERJAAN WIFI/ACCESS POINT Rp. 76,800,000.00
JUMLAH PEKERJAAN ELEKTRIKAL NON STANDAR Rp. 233,393,000.00
C.4 PEKERJAAN MEKANIKAL NON STANDAR

C.4.1 PEKERJAAN AC Rp. 50,000,000.00
C.4.2 PEKERJAAN EXHAUST FAN Rp. 10,000,000.00
JUMLAH PEKERJAAN MEKANIKAL NON STANDAR Rp. 60,000,000.00
JUMLAH PEKERJAAN KANTOR PENGELOLA Rp.
D PENDOPO KEDATANGAN
D.1 PEKERJAAN ELEKTRIKAL STANDAR
D.1.1 PEKERJAAN PANEL Rp. 17,500,000.00
D.1.2 PEKERJAAN KABEL FEEDER Rp. 42,075,000.00
D.1.3 PEKERJAAN PENERANGAN & STOP KONTAK Rp. 55,756,000.00
D.2 PEKERJAAN MEKANIKAL STANDAR

D.2.1 PEKERJAAN AIR BERSIH Rp. 27,500,000.00
D.2.2 PEKERJAAN AIR KOTOR & BEKAS Rp. 25,000,000.00
D.2.3 PEKERJAAN AIR HUJAN Rp. 5,000,000.00
D.3 PEKERJAAN ELEKTRIKAL NON STANDAR Rp. 0.00
JUMLAH PEKERJAAN ELEKTRIKAL NON STANDAR Rp. 0.00
D.4 PEKERJAAN MEKANIKAL NON STANDAR

D.4.1 PEKERJAAN EXHAUST FAN Rp. 15,000,000.00
JUMLAH PEKERJAAN PENDOPO KEDATANGAN Rp.
E TAMAN GASTRONOMI
E.1 PEKERJAAN ELEKTRIKAL STANDAR
E.1.1 PEKERJAAN PANEL Rp. 100,000,000.00
E.1.2 PEKERJAAN KABEL FEEDER Rp. 85,000,000.00
E.1.3 PEKERJAAN PENERANGAN & STOP KONTAK Rp. 217,392,000.00
E.2 PEKERJAAN MEKANIKAL STANDAR

E.2.1 PEKERJAAN AIR BERSIH Rp. 127,500,000.00
E.2.2 PEKERJAAN AIR KOTOR & BEKAS Rp. 125,000,000.00
E.3 PEKERJAAN ELEKTRIKAL NON STANDAR

E.3.1 PEKERJAAN SOUND SYSTEM/TATA SUARA Rp. 345,050,700.00
E.4 PEKERJAAN MEKANIKAL NON STANDAR

E.4.1 PEKERJAAN EXHAUST FAN Rp. 30,000,000.00
JUMLAH PEKERJAAN TAMAN GASTRONOMI Rp.
F PAWON MINA
F.1 PEKERJAAN ELEKTRIKAL STANDAR
F.1.1 PEKERJAAN PANEL Rp. 10,000,000.00
F.1.2 PEKERJAAN KABEL FEEDER Rp. 8,500,000.00
F.1.3 PEKERJAAN PENERANGAN & STOP KONTAK Rp. 217,105,000.00

F.2 PEKERJAAN MEKANIKAL STANDAR
F.2.1 PEKERJAAN AIR BERSIH Rp. 27,500,000.00
F.2.2 PEKERJAAN AIR KOTOR & BEKAS Rp. 25,000,000.00
F.3 PEKERJAAN ELEKTRIKAL NON STANDAR

F.3.1 PEKERJAAN SOUND SYSTEM/TATA SUARA Rp. 303,812,950.00
F.4 PEKERJAAN MEKANIKAL NON STANDAR

F.4.1 PEKERJAAN EXHAUST FAN Rp. 5,000,000.00
JUMLAH PEKERJAAN PAWON MINA Rp.
G AREA OLAHAN IKAN

G.1 PEKERJAAN ELEKTRIKAL STANDAR
G.1.1 PEKERJAAN PANEL Rp. 10,000,000.00
G.1.2 PEKERJAAN KABEL FEEDER Rp. 8,500,000.00
G.1.3 PEKERJAAN PENERANGAN & STOP KONTAK Rp. 217,105,000.00
G.2 PEKERJAAN MEKANIKAL STANDAR

G.2.1 PEKERJAAN AIR BERSIH Rp. 7,500,000.00
G.2.2 PEKERJAAN AIR KOTOR & BEKAS Rp. 5,000,000.00
G.3 PEKERJAAN ELEKTRIKAL NON STANDAR Rp. 0.00
G.4 PEKERJAAN MEKANIKAL NON STANDAR 0.00
JUMLAH PEKERJAAN MEKANIKAL NON STANDAR Rp. 0.00
JUMLAH PEKERJAAN AREA OLAHAN IKAN Rp.
H KIOS MAKANAN OLAHAN

H.1 PEKERJAAN ELEKTRIKAL STANDAR
H.1.1 PEKERJAAN PANEL Rp. 20,000,000.00
H.1.2 PEKERJAAN KABEL FEEDER Rp. 15,000,000.00
H.1.3 PEKERJAAN PENERANGAN & STOP KONTAK Rp. 217,105,000.00
H.2 PEKERJAAN MEKANIKAL STANDAR

H.2.1 PEKERJAAN AIR BERSIH Rp. 25,000,000.00
H.2.2 PEKERJAAN AIR KOTOR & BEKAS Rp. 25,000,000.00

H.3 PEKERJAAN ELEKTRIKAL NON STANDAR Rp.
H.4 PEKERJAAN MEKANIKAL NON STANDAR

H.4.1 PEKERJAAN AC Rp. 0.00
JUMLAH PEKERJAAN KIOS MAKANAN OLAHAN Rp.
I KIOS IKAN SEGAR

I.1 PEKERJAAN ELEKTRIKAL STANDAR
I.1.1 PEKERJAAN PANEL Rp. 20,000,000.00
I.1.2 PEKERJAAN KABEL FEEDER Rp. 15,000,000.00
I.1.3 PEKERJAAN PENERANGAN & STOP KONTAK Rp. 217,105,000.00
I.2 PEKERJAAN MEKANIKAL STANDAR

I.2.1 PEKERJAAN AIR BERSIH Rp. 25,000,000.00
I.2.2 PEKERJAAN AIR KOTOR & BEKAS Rp. 25,000,000.00
I.3 PEKERJAAN ELEKTRIKAL NON STANDAR

I.3.1 PEKERJAAN CCTV Rp. 0.00
I.3.2 PEKERJAAN SOUND SYSTEM/TATA SUARA Rp. 0.00
I.3.3 PEKERJAAN FIRE ALARM Rp. 0.00
I.4 PEKERJAAN MEKANIKAL NON STANDAR

I.4.1 PEKERJAAN AC Rp. 0.00
JUMLAH PEKERJAAN KIOS IKAN SEGAR Rp.
J AMPHITHEATER
J.1 PEKERJAAN ELEKTRIKAL STANDAR
J.1.1 PEKERJAAN PANEL Rp. 76,000,000.00
J.1.2 PEKERJAAN KABEL FEEDER Rp. 85,000,000.00
J.1.3 PEKERJAAN PENERANGAN & STOP KONTAK Rp. 217,105,000.00
J.2 PEKERJAAN MEKANIKAL STANDAR

J.2.1 PEKERJAAN AIR BERSIH Rp. 100,000,000.00
J.2.2 PEKERJAAN AIR KOTOR & BEKAS Rp. 85,000,000.00

J.3 PEKERJAAN ELEKTRIKAL NON STANDAR
J.3.1 PEKERJAAN CCTV Rp. 250,000,000.00
J.3.2 PEKERJAAN SOUND SYSTEM/TATA SUARA Rp. 2,872,679,370.00
J.4 PEKERJAAN MEKANIKAL NON STANDAR

J.4.1 WATER SCREEN AT AMPHITEATHER Rp. 2,995,907,000.00
JUMLAH PEKERJAAN AMPHITHEATER Rp.
K PONTEN
K.1 PEKERJAAN ELEKTRIKAL STANDAR
K.1.1 PEKERJAAN PANEL Rp. 7,500,000.00
K.1.2 PEKERJAAN KABEL FEEDER Rp. 7,500,000.00
K.1.3 PEKERJAAN PENERANGAN & STOP KONTAK Rp. 217,105,000.00
K.2 PEKERJAAN MEKANIKAL STANDAR

K.2.1 PEKERJAAN AIR BERSIH Rp. 75,000,000.00
K.2.2 PEKERJAAN AIR KOTOR & BEKAS Rp. 50,000,000.00
K.3 PEKERJAAN ELEKTRIKAL NON STANDAR Rp. 0.00
K.4 PEKERJAAN MEKANIKAL NON STANDAR

K.4.1 PEKERJAAN EXHAUST FAN Rp. 5,000,000.00
JUMLAH PEKERJAAN PONTEN Rp.
L GREEN HOUSE
L.1 PEKERJAAN ELEKTRIKAL STANDAR
L.1.1 PEKERJAAN PANEL Rp. 10,000,000.00
L.1.2 PEKERJAAN KABEL FEEDER Rp. 7,500,000.00
L.1.3 PEKERJAAN PENERANGAN & STOP KONTAK Rp. 101,448,000.00
L.2 PEKERJAAN MEKANIKAL STANDAR

L.2.1 PEKERJAAN AIR BERSIH
L.2.2 PEKERJAAN AIR KOTOR & BEKAS
L.2.3 PEKERJAAN AIR HUJAN
JUMLAH PEKERJAAN MEKANIKAL STANDAR Rp. 0.00
JUMLAH PEKERJAAN GREEN HOUSE Rp.

M LABIRIN
M.1 PEKERJAAN ELEKTRIKAL STANDAR
M.1.1 PEKERJAAN PANEL Rp. 15,000,000.00
M.1.2 PEKERJAAN KABEL FEEDER Rp. 7,500,000.00
M.1.3 PEKERJAAN PENERANGAN & STOP KONTAK Rp. 27,270,000.00
M.2 PEKERJAAN MEKANIKAL STANDAR

M.2.1 PEKERJAAN AIR BERSIH Rp. 0.00
M.2.2 PEKERJAAN AIR KOTOR & BEKAS Rp. 0.00
M.2.3 PEKERJAAN AIR HUJAN Rp. 0.00
JUMLAH PEKERJAAN MEKANIKAL STANDAR Rp. 0.00
JUMLAH PEKERJAAN LABIRIN Rp.
N KOLAM
N.1 PEKERJAAN ELEKTRIKAL STANDAR
N.1.1 PEKERJAAN PANEL Rp. 150,000,000.00
N.1.2 PEKERJAAN KABEL FEEDER Rp. 157,500,000.00
N.1.3 PEKERJAAN PENERANGAN & STOP KONTAK Rp. 100,000,000.00
N.2 PEKERJAAN MEKANIKAL STANDAR

N.2.1 PEKERJAAN AIR BERSIH Rp. 75,000,000.00
N.2.2 PEKERJAAN AIR KOTOR & BEKAS Rp. 50,000,000.00
N.2.3 PEMASANGAN SISTEM AERASI di TAMAN BALEKAMBANG
N.2.3.1 PEKERJAAN KOLAM PARTINI Rp. 2,953,948,140.00
N.2.3.2 PEKERJAAN KOLAM PADUSAN Rp. 345,047,040.00
N.2.3.3 PEKERJAAN KOLAM KOI Rp. 75,574,980.00
N.2.3.4 PEKERJAAN KOLAM PARTINAH Rp. 142,052,040.00
N.2.3.5 PEKERJAAN EMBUNG LUAR Rp. 650,183,040.00
N.2.3.6 PEKERJAAN MBG BOX Rp. 3,084,640,650.00
N.2.3.7 PEKERJAAN KOLAM FILTER Rp. 216,340,020.00
N.2.3.8 PEKERJAAN PENGANGKUTAN LUMPUR Rp. 131,040,000.00
N.2.4 PEMINDAHAN IKAN DARI SEMUA KOLAM KE KOLAM PADUSAN
N.2.4.1 PENGURASAN KOLAM PADUSAN UNTUK TRANSIT Rp. 146,454,000.00
N.2.4.2 PENGURASAN KOLAM PARTINI Rp. 2,525,215,000.00
JUMLAH PEKERJAAN MEKANIKAL STANDAR Rp. 10,395,494,910.00
N.3 PEKERJAAN ELEKTRIKAL NON STANDAR

N.3.1 PEKERJAAN SOUND SYSTEM/TATA SUARA Rp. 320,867,350.00
N.4 PEKERJAAN MEKANIKAL NON STANDAR

N.4.1 PEKERJAAN PARTINAH FOUNTAIN Rp. 1,352,633,000.00
N.4.2 PEKERJAAN PARTINI DANCING FOUNTAIN - WATER SHOW Rp. 7,456,700,000.00

JUMLAH PEKERJAAN KOLAM Rp.
O SITEPLAN
O.1 PEKERJAAN ELEKTRIKAL STANDAR
O.1.1 PEKERJAAN PANEL TEGANGAN MENENGAH Rp. 200,000,000.00
O.1.2 PEKERJAAN TRAFO Rp. 265,000,000.00
O.1.3 PEKERJAAN KABEL FEEDER Rp. 1,000,000,000.00
O.1.4 PEKERJAAN PENERANGAN & STOP KONTAK Rp. 4,360,530,000.00
JUMLAH PEKERJAAN ELEKTRIKAL STANDAR Rp. 5,825,530,000.00
O.2 PEKERJAAN MEKANIKAL STANDAR

O.2.1 PEKERJAAN AIR BERSIH Rp. 575,000,000.00
O.3 PEKERJAAN ELEKTRIKAL NON STANDAR

O.3.1 PEKERJAAN PENYAMBUNGAN PLN Rp. 1,891,500,000.00
O.3.2 PEKERJAAN GENSET Rp. 1,611,579,000.00
O.3.3 PEKERJAAN SOUND SYSTEM/TATA SUARA Rp. 1,000,000,000.00
O.3.4 PEKERJAAN CCTV Rp. 2,605,860,000.00
O.3.5 PEKERJAAN SOLAR CELL Rp. 2,000,000,000.00
O.4 PEKERJAAN MEKANIKAL NON STANDAR

O.4.1 PEKERJAAN SIRAM TAMAN Rp. 20,854,800.00
JUMLAH PEKERJAAN SITEPLAN Rp.
TOTAL PEKERJAN ME RP.

EKAPITULASI
NGGARAN BIAYA ( RAB )
TOTAL HARGA
46,181,641,945

4,506,447,200
805,337,500

187,831,000
1,029,942,700

596,917,950
248,105,000

302,105,000
302,105,000

6,681,691,370
362,105,000
118,948,000

49,770,000

19,933,195,260
15,530,323,800
96,836,466,725


PEKERJAAN : GEDUNG PERTUNJUKAN
TAHUN : 2021
Harga Satuan Jumlah Harga

No. Uraian Pekerjaan Volume / Satuan
(Rp) (Rp)
Harga satuan pekerjaan sudah termasuk pengadaan material dan pemasangan

peralatan dan material bantu yang diperlukan, Training, Test & Commissioning
hingga pekerjaan yang dinyatakan tercapai dengan baik. Pekerjaan harus
dilaksanakan sesuai dengan gambar dan spesifikasi teknik.
A.1 PEKERJAAN ELEKTRIKAL STANDAR

A.1.1 Pekerjaan panel-panel 1 ls 200,000,000 200,000,000
Jumlah
A.1.2 Pekerjaan kabel feeder 1 ls 200,000,000 200,000,000
Jumlah
A.1.3 Pekerjaan penerangan, stop kontak, kabel tray

A.1.3.1 PEKERJAAN PERATAAN UTAMA LAMPU PANGGUNG
A PRELIMINARIES
1 Persiapan Pekerjaan 1 ls 505,603,000 505,603,000
B Lighting Fixture
1 Moving Light Spot LED min 600 Watt Silent 15 unit 193,988,000 2,909,820,000
2 Moving Light Wash LED min 600 Watt silent 18 unit 145,726,000 2,623,068,000
3 LED Profile 19 deg Full Colour 12 unit 55,958,000 671,496,000
4 LED Profile 26 deg Full Colour 24 unit 55,958,000 1,342,992,000
5 LED Profile 36 deg Full Colour 40 unit 55,958,000 2,238,320,000
6 LED Fresnel Full colour 18 unit 54,027,000 972,486,000
7 LED Cyclorama Light Full Colour Hanging 15 unit 58,918,000 883,770,000
8 LED Cyclorama Light full Colour Ground Row 15 unit 58,918,000 883,770,000
9 LED House Light Full Colour Dimmable and DMX 20 unit 36,459,000 729,180,000
Ambience Fixture
1 Smoke Machine 2 unit 54,027,000 108,054,000
2 Hazer Machine 3 unit 58,853,000 176,559,000
Lighting Console
1 Mixer Lighting min 6 Universe 2 unit 260,959,000 521,918,000
Link Accesoris
1 DMX Splitter 26 unit 11,488,000 298,688,000
2 DMX Art Net 2 unit 21,141,000 42,282,000
3 DMX Cable Fix Permanent 1 lot 341,191,000 341,191,000
4 DMX Cable 3 Pin to 3 Pin (3m) 40 unit 204,000 8,160,000
7 Hub Switch 8 Port 3 unit 3,959,000 11,877,000
8 Wifi Router Hub 3 unit 10,716,000 32,148,000
9 Instalasi kabel data lampu & ambience panggung menggunakan kabel UTP Cat 6 182 ttk 689,000 125,398,000
dengan PVC Conduit dia. 20mm
Connectors and wiring

1 Conector Power con true 1 female. And male 1 lot 58,964,000 58,964,000
2 Power Extention Power con true 1 1 lot 19,696,000 19,696,000
3 Power Wall socket Powercon true 1 1 lot 29,349,000 29,349,000
4 Power 5 Pin 32A Connector 1 lot 14,870,000 14,870,000
5 Panel Daya Lighting terdiri dari: 1 set 34,139,000 34,139,000
MCB 16 A
MCB 100 A 3 Phase
Panel Mounting Socket 63 A 3 pin
Panel Mounting Socket 32 A 3 pin
6 Instalasi kabel daya lampu panggung menggunakan kabel NYM 4 x 2,5 mm2 dengan 177 ttk 737,000 130,449,000
7 Instalasi kabel daya pelaratan ambiance menggunakan kabel NYM 4 x 4 mm2 denga 5 ttk 1,182,000 5,910,000
7 Kabel Tray 300 x 100 mm 260 m 686,000 178,360,000
8 Kabel Tray 200 x 100 mm 260 m 540,000 140,400,000
Lighting fixture Accecoris

1 C-Clamp 1 lot 36,589,000 36,589,000
2 Barndoors 15 unit 1,979,000 29,685,000
3 Iris for Profile 8 unit 4,876,000 39,008,000
4 Gobo Holder 20 unit 1,979,000 39,580,000
5 Gobo 1 10 unit 3,477,000 34,770,000
6 Gobo 2 10 unit 3,477,000 34,770,000
C PEKERJAAN PERATAAN MACHINERY

1 Alluminium Truss System 400 x 400 x 3000 mm (15 meter per grid) 8 set 140,726,000 1,125,808,000
2 Automatic Motirized Hoist 1 Ton 24 unit 48,458,000 1,162,992,000
3 Hoist Controller 1 unit 82,438,000 82,438,000
D TESTING & COMMISIONING

1 Addressing, Patching, Programming & Light Show + Training & Manual Book 1 ls 37,125,000 37,125,000
2 Testing & Commissioning 1 ls 74,250,000 74,250,000
A.1.3.2 Pekerjaan penerangan, stop kontak, kabel tray 1 ls 500,000,000 500,000,000
Jumlah
A.1.4 Pekerjaan Penangkal petir 1 ls 40,000,000 40,000,000
Jumlah
A.2 PEKERJAAN MEKANIKAL STANDAR

A.2.1 Air bersih 1 ls 250,000,000 250,000,000
Jumlah
A.2.2 Air kotor & bekas 1 ls 200,000,000 200,000,000
Jumlah
A.2.3 Air Hujan 1 ls 100,000,000 100,000,000
Jumlah
A.3 PEKERJAAN ELEKTRIKAL NON STANDAR

A.3.1 CCTV 1 ls 250,000,000 250,000,000
Jumlah
A.3.2 SOUND SYSTEM / TATA SUARA

CENTRAL PRO SOUND GEDUNG PERTUNJUKAN
Main Equitmen (Control Room)
Unified Core with 8 local audio I/O Chanel, 64x64 network I/O chanel 8x8 1 bh 75,887,680 75,887,680
Software base dante, Processor, Half-Size, QSC CORE 8 FLEX
Q-SYS 5.5" POE Touch Screen Controle for in-wall, mounting 1 bh 39,764,010 39,764,010
1 LAN port and Aux Power Input, QSC TSC-55w-G2-BK
Manage Swicth 8x Gigabit Ethernet Port w/POE 2xSFP 1 bh 10,088,650 10,088,650
Multimode Port, CLINK DGS1210-10P
CS-R3 Control Surface Component RIVAVGE PM3 System, CS-R3 1 bh 431,200,000 431,200,000
DSP Enginer For RIVAGE PM System 120 input 1 bh 375,100,000 375,100,000
Digital Stgae box 32-in/16-out, RIO3224-D 3 bh 152,152,000 456,456,000
Dante Audio Network Interface card, HY144-D SRC 1 bh 81,331,250 81,331,250
Swicth w/Dante, SWP1-8MMF 4 bh 37,537,500 150,150,000
Input Microphone
Wired Vocal Microphone, E835 4 bh 2,860,000 11,440,000
Vocal Dynamic Microphone, E935 4 bh 5,720,000 22,880,000
Dynamic Microphone, MD421 4 bh 11,440,000 45,760,000
Condenser Microphone, MK4 4 bh 7,150,000 28,600,000
Wireless Hanheld Microphone, EW-D 835 SET (S1-7) 4 bh 17,875,000 71,500,000
Wireless Lavalier Microphone, EW-D ME2 SET (S1-7) 4 bh 17,875,000 71,500,000
Wireless Headmic Microphone, EW-D ME3 SET (S1-7) 4 bh 19,305,000 77,220,000
Passive Directional Antenna EW-D Series, ADP UHF (470-1075) 4 Set 6,864,000 27,456,000
Active Antenna Spliter, EW-D ASA (Q-R-S) 2 bh 14,014,000 28,028,000
Antenna Bosster, EW-D AB (S) 4 bh 5,005,000 20,020,000
FOH
2-Way Augmented Array Loudspeaker, d&b AL90 6 bh 175,675,500 1,054,053,000
High Performance Flyable Cardioid Subwoofer, d&b V Sub 3 bh 186,729,400 560,188,200
AL Flying Frame, d&b Z5455 2 bh 50,622,000 101,244,000
V-Flying Frame, d&b Z5380 1 bh 70,928,000 70,928,000
2-way Loud Speaker w/wide dispertion, d&b 10S-D 6 bh 67,925,000 407,550,000
Wall Braket, d&b Z5403 6 bh 7,865,000 47,190,000
2-Way Stage Monitor, d&b M6 8 bh 92,950,000 743,600,000
Four Chanel Amplifier 4x700W, d&b 10D 2 bh 179,894,000 359,788,000
Four Chanel Amplifier 4x1600W, d&b 30D 2 bh 223,652,000 447,304,000
Material Bantu 1 ls 42,900,000 42,900,000
Setting Material
Cabling C/W PVC Conduit and Accsessories 1 bh 191,755,850 191,755,850
Equitmen Rack 20U C/W Wiring Accessories 1 Unit 26,717,130 26,717,130
Snake Cable 16 In 4 Out 25 Meter 2 Unit 8,129,550 16,259,100
Stand Microphone 20 bh 626,340 12,526,800
Active Direct Box 6 Unit 1,698,840 10,193,040
Speaker Hanging Bracket & Acc 1 Lot 21,450,000 21,450,000
Instalasi and Seting 1 Ls 104,185,510 104,185,510
Programing 1 Ls 14,300,000 14,300,000
Testing Commisioning & Traning 1 Ls 7,150,000 7,150,000
CENTRAL PA SYSTEM MAIN GEDUNG PERTUNJUKAN

Peralatan Sound System Utama PA SYSTEM
CD/MMC/USB player with FM tunner Z-CD2011R 1 bh 5,769,800 5,769,800
Remote Microphone w/zone selector 10Ch RM-300XS 1 bh 14,243,450 14,243,450
Voice Evacuation Frame 2x4SS, VX-3004F 1 Set 85,947,750 85,947,750
Digital Amplifier Module 500, VX-050DA 4 bh 13,004,150 52,016,600
Power Amplifier Manager, VX-3000DS 1 bh 72,054,500 72,054,500
Cabiner Rack w/Acc, CR-23P 1 Set 20,893,000 20,893,000
Material bantu 1 ls 3,187,500 3,187,500
Testing & Commisioning 1 ls 4,250,000 4,250,000
Instalasi Lantai Baseman

Instalasi Loudspeaker w/ kabel NYMHY 2x1.5 mm dlm pipa conduit 20mm 20 titik 816,000 16,320,000
Instalasi Ceiling Speaker w/ kabel NYMHY 3x1.5 mm dlm pipa conduit 20mm 16 titik 467,500 7,480,000
Instalasi Volume Kontrol w/ kabel NYMHY 3x1.5 mm dlm pipa conduit 20mm 5 titik 467,500 2,337,500
Instalasi Firedome Speaker w/ kabel NYMHY 2x1.5 mm dlm pipa conduit 20mm 5 titik 467,500 2,337,500
Ceiling Speaker 3-6 W, ZS-2360 16 bh 231,200 3,699,200
Wheatherproff Loudspeaker Outdor, ZS-760B-AS 20 bh 4,675,000 93,500,000
Volume Kontrol 3-6W, ZV-064 5 bh 137,700 688,500
Firedome Speaker 6W, ZS-1860F 3 bh 966,450 2,899,350
TB SS Basemen 1 ls 510,000 510,000
Instalasi Kabel 3x1.5 TB SSLantai Dasar ke MDF 20 m 35,785 715,700
Instalasi Dasar
TB SS Basemen 1 ls 510,000 510,000
Instalasi Kabel 3x1.5 TB SS Lantai atas Dasar ke MDF 20 m 35,785 715,700
Instalasi Lantai Atas

Volume Kontrol 3-6W, ZV-064 8 bh 137,700 1,101,600
TB SS Basemen 1 ls 510,000 510,000
Instalasi Lantai Atap

Instalasi Firedome Speaker w/ kabel NYMHY 2x1.5 mm dlm pipa conduit 20mm 2 titik 467,500 935,000
Ceiling Speaker 3-6 W, ZS-2360 4 bh 231,200 924,800
TB SS Basemen 1 ls 510,000 510,000
Jumlah
A.3.3 FIRE ALARM

CENTRAL FA SYSTEM MAIN GEDUNG PERTUNJUKAN
Peralatan Sound System Utama FA SYSTEM
Wall Mount MCFA w/ Hot swap module, FPA-2000-PWM 1 Set 60,777,400 60,777,400
8 Monitor Input and 8 Output Colector module, IOP 0008A 1 bh 5,030,200 5,030,200
Comunication, Two RS232 Port, IOP 0232A 1 bh 5,458,600 5,458,600
Kepad, Flush Mount and Surface mount, FPE-8000-FMR 1 Set 31,422,700 31,422,700
Input, Output, 2monitor input DIN Rail, FLM-420-I2-D 2 Set 4,015,600 8,031,200
1 Relay Output, low Voltage module, FLM-420-RLV1-D 5 Set 10,039,000 50,195,000
2 Relay Output, low Voltage module, FLM-420-RLV-D 2 Set 5,554,400 11,108,800
Feeder Cabel twisted Sheldet 18AWG From MCFA To TB.FA 100 M 35,000 3,500,000
FRC Cabel 2x2,5mm w/Conduit 20mm 100 M 20,000 2,000,000
Instalasi Lantai Baseman

Instalasi FA kabel NYA 2x1.5 mm dlm pipa conduit 20mm 24 titik 467,500 11,220,000
Modul TB Lantai 1 1 Set 18,511,200 18,511,200
ROR Detector, FCH T320 2 bh 598,400 1,196,800
Smoke Detector, FCP-0320 16 bh 734,600 11,753,600
manual Call Point, Reset Surface-mnt, red, FMC-120-DKM-G-R 2 bh 1,353,000 2,706,000
Motor Bell 6" 24V, red, MB-G6-24-R 2 bh 1,444,100 2,888,200
Beacon, Surface Mount, Red, FNS-320-SRO 2 ls 3,645,600 7,291,200
Instalasi Dasar
Instalasi Lantai Atas

Instalasi Lantai Atap

Jumlah
A.4 PEKERJAAN MEKANIKAL NON STANDAR

A.4.1 AC
Air Conditioner Cooling System 4 buah 61,100,000 244,400,000

Merk I.T.U
Type Indoor YIDX 030
Outdoor Unit YICA 030
Capacity 30.000 Btu/h
Power Supply 2.68 kW/380-400V/3~/50Hz

Merk I.T.U

Merk I.T.U

Merk I.T.U

Merk I.T.U

Merk I.T.U

Merk I.T.U

Merk I.T.U
Outdoor Unit YICA 250*3

Merk DAIKIN
Type Indoor FTKQ35UVM4
Outdoor Unit RKQ35UVM4
Pemasangan indoor dan outdoor unit 18 unit 4,000,000 72,000,000
Instalasi Pemipaan merk Kembla, berikut Insulation merk Insuflex

Pemipaan AC Kembla & Insulation Insuflek 1/4 250 m 95,500 23,875,000
Pemipaan AC Kembla & Insulation Insuflek 1 1/8 72 m 412,500 29,700,000
Pemipaan AC Kembla & Insulation Insuflek 1 3/8 317 m 588,500 186,554,500
Pekerjaan pemasangan pipa 1 ls 43,000,000 43,000,000
Instalasi Pipa Drain 1" PVC AW + insulation- merk Rucika

Pipa PVC AW 3/4" 160 m 38,500 6,160,000
Pipa PVC AW 1" 200 m 55,000 11,000,000
Pipa PVC AW 2" 100 m 65,000 6,500,000
Pipa PVC AW 4" 100 m 75,000 7,500,000
Insulation dan material bantu 1 lot 2,500,000 2,500,000
Pekerjaan pemasangan pipa 1 ls 4,300,000 4,300,000
Instalasi Kabel Kontrol / Komunikasi, kabel NYM 3x2.5mm2 -merk Supreme

Kabel nym 3x2.5mm2 2,000 m 36,500 73,000,000
Pekerjaan Pemasangan Kabel 1 lot 2,800,000 2,800,000
Ducting Supply c/w Accessories

Ukuran 400mmx400mm 1 ls 150,610,925 150,610,925
Ducting Supply / Return

TDi ukuran
28" x 28" / 700mm x 700mm 26 m 500,000 13,230,000
26" x 28" / 650mm x 700mm 26 m 500,000 12,757,500
26" x 26" / 650mm x 650mm 25 m 500,000 12,285,000
24" x 27" / 600mm x 675mm 32 m 500,000 16,065,000
24" x 26" / 600mm x 650mm 24 m 500,000 11,812,500
24" x 25" / 600mm x 625mm 15 m 500,000 7,717,500
22" x 26" / 550mm x 650mm 23 m 500,000 11,340,000
22" x 25" / 550mm x 625mm 15 m 500,000 7,402,500
22" x 24" / 550mm x 600mm 22 m 500,000 10,867,500
21" x 24" / 525mm x 600mm 14 m 500,000 7,087,500
20" x 26" / 500mm x 650mm 14 m 500,000 7,245,000
20" x 24" / 500mm x 600mm 49 m 500,000 24,255,000
20" x 23" / 500mm x 575mm 27 m 500,000 13,545,000
20" x 22" / 500mm x 550mm 33 m 500,000 16,537,500
19" x 22" / 475mm x 550mm 6m 500,000 3,228,750
19" x 20" / 475mm x 500mm 12 m 500,000 6,142,500
18" x 23" / 450mm x 575mm 6m 500,000 3,228,750
18" x 22" / 450mm x 550mm 38 m 500,000 18,900,000
18" x 21" / 450mm x 525mm 6m 500,000 3,071,250
18" x 20" / 450mm x 500mm 6m 500,000 2,992,500
18" x 19" / 450mm x 475mm 12 m 500,000 5,827,500
17" x 20" / 425mm x 500mm 23 m 500,000 11,655,000
16" x 22" / 400mm x 550mm 12 m 500,000 5,985,000
16" x 21" / 400mm x 525mm 12 m 500,000 5,827,500
16" x 19" / 400mm x 475mm 6m 500,000 2,756,250
16" x 18" / 400mm x 450mm 16 m 500,000 8,032,500
15" x 18" / 375mm x 450mm 31 m 500,000 15,592,500
14" x 20" / 350mm x 500mm 5m 500,000 2,677,500
14" x 19" / 350mm x 475mm 21 m 500,000 10,395,000
14" x 18" / 350mm x 450mm 5m 500,000 2,520,000
14" x 16" / 350mm x 400mm 28 m 500,000 14,175,000
14" x 15" / 350mm x 375mm 5m 500,000 2,283,750
14" x 14" / 350mm x 350mm 13 m 500,000 6,615,000
12" x 18" / 300mm x 450mm 19 m 500,000 9,450,000
12" x 16" / 300mm x 400mm 9m 500,000 4,410,000
12" x 15" / 300mm x 375mm 4m 500,000 2,126,250
12" x 14" / 300mm x 350mm 25 m 500,000 12,285,000
12" x 12" / 300mm x 300mm 4m 500,000 1,890,000
10" x 14" / 250mm x 350mm 11 m 500,000 5,670,000
10" x 12" / 250mm x 300mm 21 m 500,000 10,395,000
10" x 11" / 250mm x 275mm 13 m 500,000 6,615,000
10" x 10" / 250mm x 250mm 19 m 500,000 9,450,000
9" x 12" / 225mm x 300mm 3m 500,000 1,653,750
8" x 10" / 200mm x 250mm 6m 500,000 2,835,000
8" x 8" / 200mm x 200mm 20 m 500,000 10,080,000
6" x 8" / 150mm x 200mm 2m 500,000 1,102,500
Material bantu(mur/baut,dynabolt,paku rivet,silent dll) 1 lot 10,000,000 10,000,000
Pekerjaan pemasangan ducting suply/return 1 lot 85,000,000 85,000,000
Ducting Plenum
Ukuran 1000mmx1000mm 18 buah 2,559,953 46,079,150
Supply Air Diffuser (SAD) / Supply Air Grill (SAG)

Ukuran 300mmx300mm 47 buah 450,000 21,150,000
Return Air Diffuser (RAD) / Return Air Grill (RAG)
Ukuran 400mmx1500mm 12 buah 1,350,000 16,200,000
material bantu 1 lot 10,000,000 10,000,000
Pekerjaan pemasangan SAD/RAD 1 lot 17,500,000 17,500,000
Pengisian Refrigerant R-410 - merk Dupont 18 can 2,396,667 43,140,000
Jumlah
A.5 PEKERJAAN AQUARIUM (DIVING POOL)

I EQUIPMENT
Filter system
Sump Filter + Media 1 unit 186,030,000 186,030,000
Main pump 3 unit 205,425,000 616,275,000
Sand Filter + Media 2 unit 91,584,000 183,168,000
F 1800 + Crystal Sand 140 unit 541,395 75,795,300
II Acrylic Aquarium
Panel Cylinder size 10000*5000*150mm 1 unit 9,959,087,500 9,959,087,500
III Instalasi
Acrylic
Shipping cost SHANGHAI TO SITE 1 ls 700,000,000 700,000,000
Installation 1 ls 1,991,817,500 1,991,817,500
Acrylic transparent join on site cost 1 ls 375,000,000 375,000,000
Jumlah
Jumlah
Total Harga
(Rp)
200,000,000
200,000,000
19,251,142,000
40,000,000
250,000,000
200,000,000
100,000,000
250,000,000
6,720,967,620
420,811,200
4,461,547,825
14,087,173,300
46,181,641,945

PEKERJAAN : JAVA INNOVATION CENTER (JIC)
TAHUN : 2021

(Rp) (Rp)

peralatan dan material bantu yang diperlukan, Training, Test & Commissioning hingga
pekerjaan yang dinyatakan tercapai dengan baik. Pekerjaan harus dilaksanakan sesuai
dengan gambar dan spesifikasi teknik.
B.1 PEKERJAAN ELEKTRIKAL STANDAR

B.1.1 Pekerjaan panel-panel 1 ls 217,500,000 217,500,000
Jumlah
B.1.2 Pekerjaan kabel feeder

1 ls 200,000,000 200,000,000
Jumlah
B.1.3 Pekerjaan penerangan, stop kontak, kabel tray

Lantai Dasar
SDP-JIC 1 unit 17,500,000 17,500,000
PP/LP-D 1 unit 12,500,000 12,500,000
Kabel dari LVMDP ke SDP-JIC 100 m 467,500 46,750,000
Kabel dari SDP-JIC ke PP/LP-D 20 m 49,500 990,000
Tenant LEDDownlightRc-ESIII 24W, 120⁰,1920lm, 4000K, R200mm 65 buah 242,000 15,730,000
LEDDownlightRc-ESIII 12W, 120⁰, 960lm, 6500K, R150mm 6 buah 138,000 828,000
LEDDownlightSm-ESIII 12W, 120⁰, 960lm, 6500K, R150mm 3 buah 178,000 534,000
Lampu Gantung Bambu Bulb LED 14W, 3000K 7 buah 450,000 3,150,000
LEDWaterproof-U L 40W, 120⁰, 3600lm,6000K, L1200mm 3 buah 809,000 2,427,000
LED Bollard-P H600 15W 3000-BK-GP 13 buah 1,800,000 23,400,000
LED-Strip-2835-HV-8W/M-50M-Dbl-3000K + Driver 170 m 72,000 12,240,000
LED-E-Strip-2835-8W/M-50M-Neon-3000K + Driver 58 m 72,000 4,176,000
Saklar Tunggal 15 buah 40,000 600,000
Saklar Ganda 18 buah 50,000 900,000
Stop Kontak Dinding 16A 1P 25 buah 55,000 1,375,000
Stop Kontak Dinding 16A 1P, AC 24 buah 110,000 2,640,000
Exhaust fan 10 buah 553,000 5,530,000
Instalasi penerangan kabel 3x2.5mm2 dalam pipa conduit 20 mm2 97 titik 300,000 29,100,000
Instalasi stop kontak kabel 3x2.5mm2 dalam pipa conduit 20 mm2 49 titik 350,000 17,150,000
Instalasi exhaust kabel 3x2.5mm2 dalam pipa conduit 20 mm2 10 titik 350,000 3,500,000
Lantai Atas Dasar

PP/LP-AD 1 unit 12,500,000 12,500,000
Kabel dari SDP-JIC ke PP/LP-D 25 m 49,500 1,237,500
Tenant LEDDownlightRc-ESIII 24W, 120⁰,1920lm, 4000K, R200mm 77 pcs 242,000 18,634,000
LEDDownlightRc-ESIII 12W, 120⁰, 960lm, 6500K, R150mm 6 pcs 138,000 828,000
LEDDownlightSm-ESIII 12W, 120⁰, 960lm, 6500K, R150mm 3 pcs 178,000 534,000

Exhaust fan 5 buah 553,000 2,765,000
Lantai Rooftop
R. Service
PP/LP-R 1 unit 12,500,000 12,500,000
LEDDownlightRc-ESIII 24W, 120⁰,1920lm, 4000K, R200mm 5 buah 242,000 1,210,000
Stop Kontak Dinding 16A 1P 5 buah 55,000 275,000
Stop Kontak Dinding 16A 1P, AC 5 buah 110,000 550,000
Exhaust fan 4 buah 553,000 2,212,000
FAÇADE
Façade Lighting Floodlight-E II 150W, 60⁰, 15000lm, 3000K IP65IK08 16 buah 3,100,000 49,600,000
Jumlah
A.1.4 Pekerjaan Penangkal petir 1 ls 40,000,000 40,000,000
Jumlah
B.2 PEKRJAAN MEKANIKAL STANDAR

B.2.1 Air bersih 1 ls 87,500,000 87,500,000
Jumlah
B.2.2 Air kotor & bekas 1 ls 85,000,000 85,000,000
Jumlah
B.2.3 Air hujan 1 ls 42,500,000 42,500,000
Jumlah
B.3 PEKERJAAN ELEKTRIKAL NON STANDAR

B.3.1 CCTV
NVR 16 Channel 1 buah 15,750,000 15,750,000
HDD 8 TB WD PURPLE 1 buah 2,000,000 2,000,000
Led monitor 32" 1 buah 2,518,000 2,518,000
PC KOMPUTER + led monitor 19" 1 buah 15,000,000 15,000,000
Core switch hub 1 buah 34,275,000 34,275,000
IP Camera + PoE type indoor 15 buah 4,000,000 60,000,000
Instalasi CAT 6 dalam pipa conduit 20 mm2 15 titik 350,000 5,250,000
Kabel Feeder FO dalam pipa conduit 20 mm2 10 m 25,000 250,000
Hub 24 port poe 1 buah 21,550,000 21,550,000
Jumlah
B.3.2 WIFI/ACCESS POINT

Server berikut accessories 1 unit 50,000,000 50,000,000
Hub 8 port 1 unit 10,000,000 10,000,000
Wifi/access point 6 unit 2,500,000 15,000,000
Jumlah
B.3.3 SOUND SYSTEM

CENTRAL PA SYSTEM MAIN BUILDING JAVA INN CENTER
Remote Microphone w/zone selector 20Ch RM-300XS 2 bh 18,333,650 36,667,300
Voice Evacuation Frame 2x4SS, VX-3004F 1 Set 85,947,750 85,947,750
Power Amplifier Manager, VX-3000DS 1 bh 72,054,500 72,054,500
Cabiner Rack w/Acc, CR-23P 1 Set 20,893,000 20,893,000
Instalasi Lantai Dasar

Instalasi F-Series box speaker w/ kabel NYMHY 2x1.5 mm dlm pipa conduit 20mm 16 titik 637,500 10,200,000
F-Series Box Speaker, ZS-F1300BM 16 bh 1,079,500 17,272,000
Firedome Speaker 6W, ZS-1860F 1 bh 966,450 966,450
TB SS Basemen 1 ls 510,000 510,000
Instalasi Atas Dasar

TB SS Basemen 1 ls 510,000 510,000
Instalasi Roof Top

Instalasi Ceiling Speaker w/ kabel NYMHY 3x1.5 mm dlm pipa conduit 20mm 1 titik 467,500 467,500
Instalasi Volume Kontrol w/ kabel NYMHY 3x1.5 mm dlm pipa conduit 20mm 1 titik 467,500 467,500
Ceiling Speaker 3-6 W, ZS-2360 1 bh 231,200 231,200
TB SS Basemen 1 ls 510,000 510,000
Jumlah
B.3.4 FIRE ALARM

CENTRAL FA SYSTEM MAIN BUILDING JAVA INN CENTER
Peralatan Sound System Utama FA SYSTEM
Wall Mount MCFA w/ Hot swap module, FPA-2000-PWM 1 Set 60,777,400 60,777,400
8 Monitor Input and 8 Output Colector module, IOP 0008A 1 bh 5,030,200 5,030,200
Comunication, Two RS232 Port, IOP 0232A 1 bh 5,458,600 5,458,600
Kepad, Flush Mount and Surface mount, FPE-8000-FMR 1 Set 31,422,700 31,422,700
Input, Output, 2monitor input DIN Rail, FLM-420-I2-D 2 Set 4,015,600 8,031,200
1 Relay Output, low Voltage module, FLM-420-RLV1-D 5 Set 10,039,000 50,195,000
2 Relay Output, low Voltage module, FLM-420-RLV-D 2 Set 5,554,400 11,108,800
Feeder Cabel twisted Sheldet 18AWG From MCFA To TB.FA 100 M 35,000 3,500,000
FRC Cabel 2x2,5mm w/Conduit 20mm 100 M 20,000 2,000,000

Instalasi Atas Dasar

Instalasi Roof Top

Jumlah
B.4 PEKRJAAN MEKANIKAL NON STANDAR

B.4.1 LIFT 1 unit 600,000,000 600,000,000
Jumlah
B.4.2 AC 1 unit 1,747,423,650 1,747,423,650
Jumlah
B.4.3 EXHAUST FAN 1 unit 30,000,000 30,000,000
Jumlah
Jumlah
Total Harga
(Rp)
217,500,000
200,000,000
434,437,500
40,000,000
87,500,000
85,000,000
42,500,000
156,593,000
76,800,000
433,533,150
355,159,900
600,000,000
1,747,423,650
30,000,000
4,506,447,200

PEKERJAAN : KANTOR PENGELOLA
TAHUN : 2021

(Rp) (Rp)

peralatan dan material bantu yang diperlukan, Training, Test & Commissioning
hingga pekerjaan yang dinyatakan tercapai dengan baik. Pekerjaan harus
dilaksanakan sesuai dengan gambar dan spesifikasi teknik.
C.1 PEKERJAAN ELEKTRIKAL STANDAR

C.1.1 Pekerjaan panel-panel
SDP-KANTOR PENGELOLA 1 unit 17,500,000 17,500,000
Jumlah
C.1.2 Pekerjaan kabel feeder

1 ls 100,000,000 100,000,000
Jumlah
C.1.3 Pekerjaan penerangan, stop kontak, kabel tray

Lampu Gantung Bambu Bulb LED 14W, 3000K 7 buah 450,000 3,150,000
LEDWaterproof-U L 40W, 120⁰, 3600lm,6000K, L1200mm 3 buah 809,000 2,427,000
LED Bollard-P H600 15W 3000-BK-GP 13 buah 1,800,000 23,400,000
LED-E-Strip-2835-8W/M-50M-Neon-3000K + Driver 58 m 72,000 4,176,000
Exhaust fan 10 buah 553,000 5,530,000
Lantai Atas Dasar

PP/LP-AD 1 unit 12,500,000 12,500,000
Tenant LEDDownlightRc-ESIII 24W, 120⁰,1920lm, 4000K, R200mm 77 buah 242,000 18,634,000
Lowbay LED 90W, 110⁰, 12500lm, 4000K, Tempered glass 4 buah 4,236,000 16,944,000
Exhaust fan 5 buah 553,000 5,530,000
Lantai Rooftop
R. Service
PP/LP-R 1 unit 12,500,000 12,500,000
Exhaust fan 4 buah 553,000 5,530,000
FAÇADE
Façade Lighting Floodlight-E II 150W, 60⁰, 15000lm, 3000K IP65IK08 16 buah 3,100,000 3,500,000
Jumlah
C.2 PEKRJAAN MEKANIKAL STANDAR

C.2.1 Air bersih 1 ls 17,500,000 17,500,000
Jumlah
C.2.2 Air kotor & bekas 1 ls 15,000,000 15,000,000
Jumlah
C.2.3 Air hujan 1 ls 5,000,000 5,000,000
Jumlah
C.3 PEKERJAAN ELEKTRIKAL NON STANDAR

C.3.1 CCTV
NVR 16 Channel 1 buah 15,750,000 15,750,000
HDD 8 TB WD PURPLE 1 buah 2,000,000 2,000,000
Led monitor 32" 1 buah 2,518,000 2,518,000
PC KOMPUTER + led monitor 19" 1 buah 15,000,000 15,000,000
Core switch hub 1 buah 34,275,000 34,275,000
IP Camera + PoE type indoor 15 buah 4,000,000 60,000,000
Kabel Feeder FO dalam pipa conduit 20 mm2 10 m 25,000 250,000
Hub 24 port poe 1 buah 21,550,000 21,550,000
Jumlah
C.3.2 WIFI/ACCESS POINT

Server berikut accessories 1 unit 50,000,000 50,000,000
Hub 8 port 1 unit 10,000,000 10,000,000
Wifi/access point 6 unit 2,500,000 15,000,000
Jumlah
C.4 PEKRJAAN MEKANIKAL NON STANDAR

C.4.1 AC 1 ls 50,000,000 50,000,000
Jumlah
C.4.2 EXHAUSTFAN 1 ls 10,000,000 10,000,000
Jumlah
Jumlah
Total Harga
(Rp)
17,500,000
100,000,000
356,944,500
17,500,000
15,000,000
5,000,000
156,593,000
76,800,000
50,000,000
10,000,000
805,337,500
PEKERJAAN : PENDOPO
TAHUN : 2021

(Rp) (Rp)
Harga satuan pekerjaan sudah termasuk pengadaan material dan pemasangan peralatan
dan material bantu yang diperlukan, Training, Test & Commissioning hingga pekerjaan
yang dinyatakan tercapai dengan baik. Pekerjaan harus dilaksanakan sesuai dengan
gambar dan spesifikasi teknik.
D.1 PEKERJAAN ELEKTRIKAL STANDAR

D.1.1 Pekerjaan panel-panel
SDP-PENDOPO 1 unit 17,500,000 17,500,000
Jumlah
D.1.2 Pekerjaan kabel feeder

Kabel dari LVMDP ke SDP-PENDOPO 90 m 467,500 42,075,000
Jumlah
D.1.3 Pekerjaan penerangan, stop kontak, kabel tray

Lampu Sorot Tanaman LED Outdoor Spot-EII 9W-3000-36D-GY-GP 12 buah 732,000 8,784,000
Lampu Gantung Lampu Gantung Custom, LED Stick 8W, 3000K 1 buah 3,500,000 3,500,000
Lampu Sorot kuda2 Pendopo Floodlight-E II 70W, 40x80⁰, 5800lm, 3000K IP65IK08 6 buah 915,000 5,490,000
LEDDownlightRc-ESIII 12W, 120⁰, 960lm, 6500K, R150mm 44 buah 138,000 6,072,000
Exhaust fan 10 buah 553,000 5,530,000
Kipas angin gantung 10 buah 759,000 7,590,000
Instalasi penerangan kabel NYM3x2.5mm2 dalam pipa conduit 20 mm2 19 titik 300,000 5,700,000
Instalasi stop kontak kabel NYM 3x2.5mm2 dalam pipa conduit 20 mm2 12 titik 350,000 4,200,000
Instalasi exhaust kabel NYM 3x2.5mm2 dalam pipa conduit 20 mm2 20 titik 350,000 7,000,000
Jumlah
D.2 PEKRJAAN MEKANIKAL STANDAR

D.2.1 Air bersih 1 ls 27,500,000 27,500,000
Jumlah
D.2.2 Air kotor & bekas 1 ls 25,000,000 25,000,000
Jumlah
D.2.3 Air hujan 1 ls 5,000,000 5,000,000
Jumlah
D.3 PEKERJAAN ELEKTRIKAL NON STANDAR

D.4 PEKRJAAN MEKANIKAL NON STANDAR
D.4.1 EXHAUST FAN 1 ls 15,000,000 15,000,000
Jumlah
Jumlah
564991327.xls Halaman : 43 of 88 PK
A ANGGARAN BIAYA ( RAB )
Total Harga
(Rp)
17,500,000
42,075,000
55,756,000
27,500,000
25,000,000
5,000,000
15,000,000
187,831,000
564991327.xls Halaman : 44 of 88 PK

PEKERJAAN : GASTRONOMI
TAHUN : 2021
Harga Satuan
(Rp)
Harga satuan pekerjaan sudah termasuk pengadaan material dan pemasangan peralatan dan
material bantu yang diperlukan, Training, Test & Commissioning hingga pekerjaan yang
dinyatakan tercapai dengan baik. Pekerjaan harus dilaksanakan sesuai dengan gambar dan
spesifikasi teknik.
E.1 PEKERJAAN ELEKTRIKAL STANDAR

E.1.1 Pekerjaan panel-panel 1 ls 100,000,000
E.1.2 Pekerjaan kabel feeder 1 ls 85,000,000
E.1.3 Pekerjaan penerangan, stop kontak, kabel tray

Lampu Gantung Stall LED Linear Pendant 34W, 120⁰, 3000lm, 6500K, L1200mm 10 pcs 918,000
Lampu Gantung Shop LED Linear Pendant 34W, 120⁰, 4000lm, 6500K, L1200mm 20 pcs 918,000
Lampu Gantung R. Meeting LED Linear Pendant 34W, 120⁰, 4000lm, 6500K, L1200mm 6 pcs 918,000
Lampu Sorot kuda2 Pendopo Floodlight-E II 70W, 40x80⁰, 5800lm, 3000K IP65IK08 22 pcs 915,000
Toilet Wanita LEDDownlightRc-ESIII 12W, 120⁰, 960lm, 6500K, R150mm 6 pcs 138,000
Toilet Pria LEDDownlightRc-ESIII 12W, 120⁰, 960lm, 6500K, R150mm 7 pcs 138,000
Lampu R Makan Lampu Gantung Custom, LED Stick 11W, 3000K 75 pcs 500,000
Lampu Gantung IP65 Lampu Gantung Custom, LED Bulb 3W, 3000K IP65 200 pcs 30,000
Saklar Tunggal 12 buah 40,000
Saklar Ganda 15 buah 50,000
Stop Kontak Dinding 16A 1P 12 buah 55,000
Exhaust fan 10 buah 553,000
Instalasi penerangan kabel NYM3x2.5mm2 dalam pipa conduit 20 mm2 346 titik 300,000
Instalasi stop kontak kabel NYM 3x2.5mm2 dalam pipa conduit 20 mm2 12 titik 350,000
Instalasi exhaust kabel NYM 3x2.5mm2 dalam pipa conduit 20 mm2 10 titik 350,000
E.2 PEKRJAAN MEKANIKAL STANDAR

E.2.1 Air bersih 1 ls 127,500,000
E.2.2 Air kotor & bekas 1 ls 125,000,000
E.3 PEKERJAAN ELEKTRIKAL NON STANDAR
E.3.1 CENTRAL PA SYSTEM MAIN BUILDING TAMAN GASTRONOMI

CD/MMC/USB player with FM tunner Z-CD2011R 1 bh 5,769,800
Remote Microphone w/zone selector 10Ch RM-300XS 1 bh 14,243,450
Voice Evacuation Frame 4SS, VX-3004F 1 Set 50,410,950
Digital Amplifier Module 500, VX-050DA 4 bh 13,004,150
Power Amplifier Manager, VX-3000DS 1 bh 72,054,500
Cabiner Rack w/Acc, CR-23P 1 Set 20,893,000
Material bantu 1 ls 3,187,500
Testing & Commisioning 1 ls 4,250,000
Instalasi Loudspeaker w/ kabel NYMHY 2x1.5 mm dlm pipa conduit 20mm 20 titik 816,000
Instalasi Horn Speaker w/ kabel NYMHY 3x1.5 mm dlm pipa conduit 20mm 16 titik 467,500
Horn Speaker 15W (Area Parkir), ZH-615SM 16 bh 231,200
Wheatherproff Loudspeaker Outdor, ZS-760B-AS 20 bh 4,675,000
TB SS Basemen 1 ls 510,000
Instalasi Kabel 3x1.5 TB SSLantai Dasar ke MDF 20 m 35,785
E.4 PEKRJAAN MEKANIKAL NON STANDAR

E.4.1 EXHAUST FAN 1 ls 30,000,000
Jumlah Harga Total Harga
(Rp) (Rp)
100,000,000
Jumlah 100,000,000
85,000,000
Jumlah 85,000,000
9,180,000
18,360,000
5,508,000
20,130,000
828,000
966,000
37,500,000
6,000,000
480,000
750,000
660,000
5,530,000
103,800,000
4,200,000
3,500,000
Jumlah 217,392,000
127,500,000
Jumlah 127,500,000
125,000,000
Jumlah 125,000,000
5,769,800
14,243,450
50,410,950
52,016,600
72,054,500
20,893,000
3,187,500
4,250,000
16,320,000
7,480,000
3,699,200
93,500,000
510,000
715,700
Jumlah 345,050,700
30,000,000
Jumlah 30,000,000
Jumlah 1,029,942,700

PEKERJAAN : PAWON MINA
TAHUN : 2021
Harga Satuan
(Rp)
spesifikasi teknik.
F.1 PEKERJAAN ELEKTRIKAL STANDAR

F.1.1 Pekerjaan panel-panel 1 ls 10,000,000
F.1.2 Pekerjaan kabel feeder 1 ls 8,500,000
F.1.3 Pekerjaan penerangan, stop kontak, kabel tray

Lampu sorot Lingkar Pohon Floodlight-E II 100W, 40x80⁰, 9200lm, 3000K IP65IK08 28 buah 1,200,000
Lampu sorot Stage Floodlight-E II 150W, 60⁰, 15000lm, 5700K IP65IK08 6 buah 3,100,000
Toilet Wanita LEDDownlightRc-ESIII 12W, 120⁰, 960lm, 6500K, R150mm 44 buah 138,000
Toilet Pria LEDDownlightRc-ESIII 12W, 120⁰, 960lm, 6500K, R150mm 44 buah 138,000
Entrance LED InGround Linear 1,6W, 50lm, 3000K, IP65IK10, L300mm, 50 buah 2,200,000
Koridor Pemain LEDDownlightRc-ESIII 24W, 120⁰,1920lm, 4000K, R200mm 8 buah 138,000
Reharshal Room LEDDownlightRc-ESIII 24W, 120⁰,1920lm, 4000K, R200mm 12 buah 242,000
Entrance Pemain LEDDownlightSm-ESIII 12W, 120⁰, 960lm, 6500K, R150mm 26 buah 178,000
Stop Kontak Dinding 16A 1P, AC 10 buah 110,000
Instalasi penerangan kabel 3x2.5mm2 dalam pipa conduit 20 mm2 46 titik 300,000
Instalasi stop kontak kabel 3x2.5mm2 dalam pipa conduit 20 mm2 25 titik 350,000
Instalasi exhaust kabel 3x2.5mm2 dalam pipa conduit 20 mm2 10 titik 350,000
F.2 PEKRJAAN MEKANIKAL STANDAR

F.2.1 Air bersih 1 ls 27,500,000
F.2.2 Air kotor & bekas 1 ls 25,000,000
F.3 PEKERJAAN ELEKTRIKAL NON STANDAR

F.3.1 CENTRAL PA SYSTEM MAIN BUILDING MINA PADI / PAWON MINA
CD/MMC/USB player with FM tunner Z-CD2011R 1.00 bh 5,769,800
Remote Microphone w/zone selector 10Ch RM-300XS 1.00 bh 14,243,450
Voice Evacuation Frame 4SS, VX-3004F 1.00 Set 50,410,950
Digital Amplifier Module 500, VX-050DA 3.00 bh 13,004,150
Power Amplifier Manager, VX-3000DS 1.00 bh 72,054,500
Cabiner Rack w/Acc, CR-23P 1.00 Set 20,893,000
Material bantu 1.00 ls 3,187,500
Testing & Commisioning 1.00 ls 4,250,000
Instalasi Loudspeaker w/ kabel NYMHY 2x1.5 mm dlm pipa conduit 20mm 16.00 titik 816,000
Instalasi Horn Speaker w/ kabel NYMHY 3x1.5 mm dlm pipa conduit 20mm 8.00 titik 382,500
Horn Speaker 15W (Pasar Ikan), ZH-615SM 8.00 bh 231,200
Wheatherproff Loudspeaker Outdor, ZS-760B-AS 16.00 bh 4,675,000
TB SS Basemen 1.00 ls 510,000
Instalasi Kabel 3x1.5 TB SSLantai Dasar ke MDF 20.00 m 35,785
F.4 PEKRJAAN MEKANIKAL NON STANDAR

F.4.1 EXHAUST FAN 1 ls 5,000,000
(Rp) (Rp)
10,000,000
Jumlah 10,000,000
8,500,000
Jumlah 8,500,000
33,600,000
18,600,000
6,072,000
6,072,000
110,000,000
1,104,000
2,904,000
4,628,000
120,000
500,000
825,000
1,100,000
5,530,000
13,800,000
8,750,000
3,500,000
Jumlah 217,105,000
27,500,000
Jumlah 27,500,000
25,000,000
Jumlah 25,000,000
5,769,800
14,243,450
50,410,950
39,012,450
72,054,500
20,893,000
3,187,500
4,250,000
13,056,000
3,060,000
1,849,600
74,800,000
510,000
715,700
Jumlah 303,812,950
5,000,000
Jumlah 5,000,000
Jumlah 596,917,950

PEKERJAAN : AREA OLAHAN IKAN
TAHUN : 2021
Harga Satuan
(Rp)
Harga satuan pekerjaan sudah termasuk pengadaan material dan pemasangan peralatan dan material
bantu yang diperlukan, Training, Test & Commissioning hingga pekerjaan yang dinyatakan tercapai
dengan baik. Pekerjaan harus dilaksanakan sesuai dengan gambar dan spesifikasi teknik.
G.1 PEKERJAAN ELEKTRIKAL STANDAR

G.1.1 Pekerjaan panel-panel 1 ls 10,000,000
G.1.2 Pekerjaan kabel feeder 1 ls 8,500,000
G.1.3 Pekerjaan penerangan, stop kontak, kabel tray

Entrance LED InGround Linear 1,6W, 50lm, 3000K, IP65IK10, L300mm, Glass 50 buah 2,200,000
G.2 PEKRJAAN MEKANIKAL STANDAR

G.2.1 Air bersih 1 ls 7,500,000
G.2.2 Air kotor & bekas 1 ls 5,000,000

(Rp) (Rp)
10,000,000
Jumlah 10,000,000
8,500,000
Jumlah 8,500,000
33,600,000
18,600,000
6,072,000
6,072,000
110,000,000
1,104,000
2,904,000
4,628,000
120,000
500,000
825,000
1,100,000
5,530,000
13,800,000
8,750,000
3,500,000
Jumlah 217,105,000
7,500,000
Jumlah 7,500,000
5,000,000
Jumlah 5,000,000
Jumlah 248,105,000

PEKERJAAN : KIOS MAKANANAN OLAHAN
TAHUN : 2021
Harga Satuan
(Rp)
H.1 PEKERJAAN ELEKTRIKAL STANDAR

H.1.1 Pekerjaan panel-panel 1 ls 20,000,000
H.1.2 Pekerjaan kabel feeder 1 ls 15,000,000
H.1.3 Pekerjaan penerangan, stop kontak, kabel tray

H.2 PEKRJAAN MEKANIKAL STANDAR

H.2.1 Air bersih 1 ls 25,000,000
H.2.2 Air kotor & bekas 1 ls 25,000,000

(Rp) (Rp)
20,000,000
Jumlah 20,000,000
15,000,000
Jumlah 15,000,000
33,600,000
18,600,000
6,072,000
6,072,000
110,000,000
1,104,000
2,904,000
4,628,000
120,000
500,000
825,000
1,100,000
5,530,000
13,800,000
8,750,000
3,500,000
Jumlah 217,105,000
25,000,000
Jumlah 25,000,000
25,000,000
Jumlah 25,000,000
Jumlah 302,105,000

PEKERJAAN : KIOS IKAN SEGAR
TAHUN : 2021
Harga Satuan
(Rp)
I.1 PEKERJAAN ELEKTRIKAL STANDAR

I.1.1 Pekerjaan panel-panel 1 ls 20,000,000
I.1.2 Pekerjaan kabel feeder 1 ls 15,000,000
I.1.3 Pekerjaan penerangan, stop kontak, kabel tray

I.2 PEKRJAAN MEKANIKAL STANDAR

I.2.1 Air bersih 1 ls 25,000,000
I.2.2 Air kotor & bekas 1 ls 25,000,000

(Rp) (Rp)
20,000,000
Jumlah 20,000,000
15,000,000
Jumlah 15,000,000
33,600,000
18,600,000
6,072,000
6,072,000
110,000,000
1,104,000
2,904,000
4,628,000
120,000
500,000
825,000
1,100,000
5,530,000
13,800,000
8,750,000
3,500,000
Jumlah 217,105,000
25,000,000
Jumlah 25,000,000
25,000,000
Jumlah 25,000,000
Jumlah 302,105,000

PEKERJAAN : AMPHITHEATER
TAHUN : 2021
Harga Satuan
(Rp)
J.1 PEKERJAAN ELEKTRIKAL STANDAR

J.1.1 Pekerjaan panel-panel 1 ls 76,000,000
J.1.2 Pekerjaan kabel feeder 1 ls 85,000,000
J.1.3 Pekerjaan penerangan, stop kontak, kabel tray

J.2 PEKRJAAN MEKANIKAL STANDAR

J.2.1 Air bersih 1 ls 100,000,000
J.2.2 Air kotor & bekas 1 ls 85,000,000
J.3 PEKERJAAN ELEKTRIKAL NON STANDAR

J.3.1 CCTV 1 ls 250,000,000
J.3.2 SOUND SYSTEM / TATA SUARA

Main Equitmen (Control Room)
1 Unified Core with 24 local audio I/O Chanel, 128x128 network I/O chanel 16x16 1 bh 110,571,890
Dual LAN Port and VoIP, QSC CORE 110F
2 Q-SYS 5.5" POE Touch Screen Controle for in-wall, mounting 1 bh 39,764,010
1 LAN port and Aux Power Input, QSC TSC-55w-G2-BK
3 Manage Swicth 8x Gigabit Ethernet Port w/POE 2xSFP 1 bh 10,088,650
Multimode Port, CLINK DGS1210-10P
4 Digotal Mixing Console, QL5 1 bh 294,937,500
5 Digital Stgae box 32-in/16-out, RIO3224-D 1 bh 152,152,000
6 Swicth w/Dante, SWP1-8MMF 4 bh 37,537,500
FOH
1 2-Way Loudspeaker with Wide Dispertion, d&b 10S-D 6 bh 67,925,000
2 2-way Loud Speaker w/wide dispertion, d&b 12S-D 12 bh 81,224,000
3 Wall Braket, d&b Z5403 18 bh 7,865,000
4 Four Chanel Amplifier 4x700W, d&b 10D 2 bh 179,894,000
5 Material Bantu 1 ls 14,300,000
Setting Material
1 Cabling C/W PVC Conduit and Accsessories 1 Lot 106,683,720
2 Equitmen Rack 20U C/W Wiring Accessories 1 Unit 15,717,130
3 Instalasi and Seting 1 Ls 52,093,470
4 Programing 1 Ls 7,150,000
5 Testing Commisioning & Traning 1 Ls 35,475,000
J.4 PEKERJAAN MEKANIKAL NON STANDAR

J.4.1 WATER SCREEN AT AMPHITEATHER
WATER EFFECT 1 VERTICAL (24 x 8 M) 1 LS 1,466,386,000
1 WATER SCREEN 1 Unit
2 NB 50-250 / 254 (30kW) 2 Unit
3 PIPE WORKS 1 LS
4 INSTALLATION & ACCESSORIES 1 LS
COMPLEMENTARY PRODUCTS 1 LS 74,870,000

1 WIND CONTROL SENSOR 1 Unit
2 LEVEL CONTROL SENSOR 1 Unit
3 ELECTRICAL VALVES 1" 1 Unit
4 PREFILTER LFS - 1.500 L/MIN 2 Unit
FILTRATION SYSTEM 1 LS 173,436,000

1 ASTER FILTERS 32000l/m Ø900 outlet 2" 1 Unit
2 ACTIVE CLEAR GLASS 0.5-1MM 6 Bag
3 ACTIVE CLEAR GLASS 1-3MM 4 Bag
4 VICTORIA PLUS SELENT PUMP 34000l/h 2,2kW (3HP) 230/400V II* 1 Unit
5 RETURN INLET S.S. CONCRETE L-35 10 Unit
6 DRAIN GRILLES 200x200 A-316 3 Unit
7 PIPE FITTING F-F 2" 2 Unit
8 PIPE WORKS 1 LS
DISINFECTION SYSTEM 1 LS 104,731,000

1 Controller pH/Redox (Modbus) 1 Unit
2 Optima MAN NEXT ( 5 l/h @ 8 bar ) 2 Unit
3 POLYURETHANE CYLINDRICAL TANK 125 l 2 Unit
4 POLYURETHANE CYLINDRICAL TANK 250 l 2 Unit
ELECTRICAL COMPONENTS 1 LS 1,176,484,000

1 ELECTRIC PANEL 1 Unit
(Rp) (Rp)
76,000,000
Jumlah 76,000,000
85,000,000
Jumlah 85,000,000
33,600,000
18,600,000
6,072,000
6,072,000
110,000,000
1,104,000
2,904,000
4,628,000 182,980,000
120,000
500,000
825,000
1,100,000
5,530,000
13,800,000
8,750,000
3,500,000
Jumlah 217,105,000
100,000,000
Jumlah 100,000,000
85,000,000
Jumlah 85,000,000
250,000,000
Jumlah 250,000,000
110,571,890
39,764,010
10,088,650
294,937,500
152,152,000
150,150,000
407,550,000
974,688,000
141,570,000
359,788,000
14,300,000
106,683,720
15,717,130
52,093,470
7,150,000
35,475,000
Jumlah 2,872,679,370
1,466,386,000
74,870,000
173,436,000
104,731,000
1,176,484,000
Jumlah 2,995,907,000
Jumlah 6,864,671,370

PEKERJAAN : PONTEN (TOILET PASAR IKAN)
TAHUN : 2021
Harga Satuan
(Rp)
K.1 PEKERJAAN ELEKTRIKAL STANDAR

K.1.1 Pekerjaan panel-panel 1 ls 7,500,000
K.1.2 Pekerjaan kabel feeder 1 ls 7,500,000
K.1.3 Pekerjaan penerangan, stop kontak, kabel tray

K.2 PEKRJAAN MEKANIKAL STANDAR

K.2.1 Air bersih 1 ls 75,000,000
K.2.2 Air kotor & bekas 1 ls 50,000,000
K.3 PEKERJAAN ELEKTRIKAL NON STANDAR

K.4 PEKRJAAN MEKANIKAL NON STANDAR
K.4.1 EXHAUST FAN 1 ls 5,000,000
(Rp) (Rp)
7,500,000
Jumlah 7,500,000
7,500,000
Jumlah 7,500,000
33,600,000
18,600,000
6,072,000
6,072,000
110,000,000
1,104,000
2,904,000
4,628,000
120,000
500,000
825,000
1,100,000
5,530,000
13,800,000
8,750,000
3,500,000
Jumlah 217,105,000
75,000,000
Jumlah 75,000,000
50,000,000
Jumlah 50,000,000
5,000,000
Jumlah 5,000,000
Jumlah 362,105,000

PEKERJAAN : GREEN HOUSE
TAHUN : 2021
Harga Satuan
(Rp)
spesifikasi teknik.

M.1.1 Pekerjaan panel-panel 1 ls 10,000,000
M.1.2 Pekerjaan kabel feeder 1 ls 7,500,000
M.1.3 Pekerjaan penerangan, stop kontak, kabel tray

Lampu Gantung Waterproff LEDWaterproof-U 40W, 120⁰, 3600lm, 6000K ,IP65 72 buah 809,000
Instalasi penerangan kabel NYFGBY 3x2.5mm2 dalam pipa conduit 20 mm2 72 titik 600,000
(Rp) (Rp)
10,000,000
Jumlah 10,000,000
7,500,000
Jumlah 7,500,000
58,248,000
43,200,000
Jumlah 101,448,000
Jumlah 118,948,000

PEKERJAAN : LABIRIN
TAHUN : 2021
Harga Satuan
(Rp)
spesifikasi teknik.

M.1.1 Pekerjaan panel-panel 1 ls 15,000,000
M.1.2 Pekerjaan kabel feeder 1 ls 7,500,000
M.1.3 Pekerjaan penerangan, stop kontak, kabel tray

Lampu Sorot H3m Floodlight-E II 70W, 40x80⁰, 6000lm, 6000K IP65IK08 18 buah 915,000
Instalasi penerangan kabel NYFGBY 3x2.5mm2 dalam pipa conduit 20 mm2 18 titik 600,000
(Rp) (Rp)
15,000,000
Jumlah 15,000,000
7,500,000
Jumlah 7,500,000
16,470,000
10,800,000
Jumlah 27,270,000
Jumlah 49,770,000
PEKERJAAN : KOLAM
TAHUN : 2021

(Rp) (Rp)
spesifikasi teknik.
N.1 PEKERJAAN ELEKTRIKAL STANDAR

N.1.1 Pekerjaan panel-panel 1 ls 150,000,000 150,000,000
Jumlah
N.1.2 Pekerjaan kabel feeder 1 ls 157,500,000 157,500,000
Jumlah
N.1.3 Pekerjaan penerangan, stop kontak 1 ls 100,000,000 100,000,000
Jumlah
N.2 PEKRJAAN MEKANIKAL STANDAR

N.2 PEKRJAAN MEKANIKAL STANDAR
N.2.1 Air bersih 1 ls 75,000,000 75,000,000
Jumlah
N.2.2 Air kotor & bekas 1 ls 50,000,000 50,000,000
Jumlah
N.2.3 PEMASANGAN SISTEM AERASI di TAMAN BALEKAMBANG

N.2.3.1 KOLAM PARTINI 1 ls 2,953,948,140 2,953,948,140
1 Pompa:
POMPA CELUP STAINLEES STEEL GRUNDFOS UNILIFT AP 50.50.11.A1V 1X230V 68.00 30,420,000 2,068,560,000
– Max flow: 8.33 l/s
– Head max: 12 m
– Type of impeller: VORTEX
– Maximum particle size: 50 mm
– Rated voltage: 1 x 230 V
– Rated current: 8 A
Dudukan pompa 68 432,900 29,437,200
Sok drat luar 2" 68 22,230 1,511,640
2 MBG 295 1,170,000 345,150,000
mixer/injector Gelembung Mikro
dudukan MBG ke dasar kolam 295 432,900 127,705,500
T PVC 2" 295 22,230 6,557,850
Sok 2" ke 3/4" 295 35,100 10,354,500
Sok drat dalam 3/4" 295 9,360 2,761,200
3 Pipa
Pipa PVC 2" inch RUCIKA WAVIN (AW) 590 154,440 91,119,600
4 Kelistrikan
MCB Domae 6KA Schneider 6A 68 128,700 8,751,600
Kabel NYY-HY 3x2.5 Serabut SUPREME @100 meter 34 2,925,000 99,450,000
Box outdoor waterproof penyambung kabel listrik waterproof 34 351,000 11,934,000
Box Panel Outdoor Double Pintu 60x40x25 Plat 1.2mm 7 1,287,000 8,751,600
WEEKLY DIGITAL TIMER TP8A-16 220VAc 68 596,700 40,575,600
5 Blower udara
Turbo Centrifugal Blower 1 HP (750 Watt) 1 Phase 4 6,669,000 26,676,000
Pipa dan sambungan
pipa PVC 3 inch RUCIKA WAVIN (AW) 50 257,400 12,870,000
Sambungan L 3" 16 35,100 561,600
selang udara bening 5/8" (27x55meter) 1,485 4,680 6,949,800
sambungan T selang 295 2,340 690,300
Nipple selang dari PVC utama (27lonjor x 2) 54 70,200 3,790,800
lem dan peralatan penunjang instalasi 295 1,170 345,150
Kelistrikan
MCB Domae 6KA Schneider 6A 4 128,700 514,800
Box outdoor waterproof penyambung kabel listrik waterproof 2 351,000 702,000
564991327.xls Halaman : 69 of 88 KOLAM
(Rp) (Rp)
6 Penguatan dudukan pipa
Plat besi untuk dudukan ke tembok (27x4dudukanx2sisi) 216 152,100 32,853,600
Jumlah
N.2.3.2 KOLAM Padusan

1 Pompa:
POMPA CELUP STAINLEES STEEL GRUNDFOS UNILIFT AP 50.50.11.A1V 1X230V 8 30,420,000 243,360,000
– Head max: 12 m
Dudukan pompa 8 432,900 3,463,200
Sok drat luar 1 1/2" 8 22,230 177,840
2 MBG 40 1,170,000 46,800,000
T PVC 1 1/2" 40 22,230 889,200
Sok 1 1/2" ke 3/4" 40 9,360 374,400
Sok drat dalam 3/4" 40 9,360 374,400
3 Pipa 80 154,440 12,355,200
Pipa PVC 1 1/2 inch RUCIKA WAVIN (AW)
4 Kelistrikan
MCB Domae 6KA Schneider 6A 8 128,700 1,029,600
Box outdoor waterproof penyambung kabel listrik waterproof 4 351,000 1,404,000
Jumlah
N.2.3.3 KOLAM Koi

1 Pompa:
POMPA CELUP STAINLEES STEEL GRUNDFOS UNILIFT AP 50.50.11.A1V 1X230V 2 30,420,000 60,840,000
– Head max: 12 m
Dudukan pompa 2 432,900 865,800
Sok drat luar 1 1/2" 2 22,230 44,460
2 MBG 4 1,170,000 4,680,000
T PVC 1 1/2" 4 22,230 88,920
Sok 1 1/2" ke 3/4" 4 9,360 37,440
Sok drat dalam 3/4" 4 9,360 37,440
3 Pipa 8 154,440 1,235,520
4 Kelistrikan
MCB Domae 6KA Schneider 6A 2 128,700 257,400
Box outdoor waterproof penyambung kabel listrik waterproof 1 351,000 351,000
WEEKLY DIGITAL TIMER TP8A-16 220VAc 2.00 596,700 1,193,400
Jumlah
N.2.3.4 KOLAM Partinah

1 Pompa:
POMPA CELUP STAINLEES STEEL GRUNDFOS UNILIFT AP 50.50.11.A1V 1X230V 4.00 30,420,000 121,680,000
– Head max: 12 m
Dudukan pompa 4.00 432,900 1,731,600
Sok drat luar 1 1/2" 4.00 22,230 88,920
2 MBG 4.00 1,170,000 4,680,000
dudukan MBG ke dasar kolam 4.00 432,900 1,731,600
T PVC 1 1/2" 4.00 22,230 88,920
Sok 1 1/2" ke 3/4" 4.00 9,360 37,440
Sok drat dalam 3/4" 4.00 9,360 37,440
(Rp) (Rp)
3 Pipa 8.00 154,440 1,235,520
4 Kelistrikan
MCB Domae 6KA Schneider 6A 4.00 128,700 514,800
Kabel NYY-HY 3x2.5 Serabut SUPREME @100 meter 2.00 2,925,000 5,850,000
Box outdoor waterproof penyambung kabel listrik waterproof 2.00 351,000 702,000
Box Panel Outdoor Double Pintu 60x40x25 Plat 1.2mm 1.00 1,287,000 1,287,000
Jumlah
N.2.3.5 Embung luar

1 Pompa:
– Head max: 12 m
Dudukan pompa 14.00 432,900 6,060,600
Sok drat luar 1 1/2" 14.00 22,230 311,220
2 MBG 94.00 1,170,000 109,980,000
T PVC 1 1/2" 94.00 22,230 2,089,620
Sok 1 1/2" ke 3/4" 94.00 9,360 879,840
Sok drat dalam 3/4" 94.00 9,360 879,840
3 Pipa 188.00 154,440 29,034,720
4 Kelistrikan
MCB Domae 6KA Schneider 6A 14.00 128,700 1,801,800
Box outdoor waterproof penyambung kabel listrik waterproof 7.00 351,000 2,457,000
Jumlah
N.2.3.6 MBG BOX

1 Pompa:
Pompa celup otomatis GRUNDFOS UNILIFT AP12.40.08.A1 1.00 18,720,000 18,720,000
- Voltage: 1 phase, 220-240V
- P1: 1,300 kW
- P2: 0,800 kW
- Kapasitas Max: 400 Liter/Menit
- Daya Dorong Max: 14 Meter
- Outlet : 1 1/2"
Dudukan pompa 1.00 432,900 432,900
Sok drat luar 1 1/2" 1.00 22,230 22,230
2 MBG 2.00 1,170,000 2,340,000
dudukan MBG 2.00 432,900 865,800
T PVC 1 1/2" 2.00 22,230 44,460
Sok 1 1/2" ke 3/4" 2.00 9,360 18,720
Sok drat dalam 3/4" 2.00 9,360 18,720
3 Pipa 4.00 154,440 617,760
4 Kelistrikan
Box outdoor waterproof penyambung kabel listrik waterproof 0.50 351,000 175,500
WEEKLY DIGITAL TIMER TP8A-16 220VAc 1.00 596,700 596,700
5 BOX 3x4x1m 1.00 52,650,000 52,650,000
Fiber Reinforce Plastic
6 DO Meter with logger 1.00 8,751,600 8,751,600
Jumlah 35 unit
N.2.3.7 KOLAM filter
1 Pompa:
– Head max: 12 m
Dudukan pompa 6.00 432,900 2,597,400
Sok drat luar 1 1/2" 6.00 22,230 133,380
2 MBG 8.00 1,170,000 9,360,000
(Rp) (Rp)
T PVC 1 1/2" 8.00 22,230 177,840
Sok 1 1/2" ke 3/4" 8.00 9,360 74,880
Sok drat dalam 3/4" 8.00 9,360 74,880
3 Pipa 16.00 154,440 2,471,040
4 Kelistrikan
Box outdoor waterproof penyambung kabel listrik waterproof 3.00 351,000 1,053,000
Jumlah
N.2.3.8 Pengangkut lumpur

Motor listrik roda 3 termodifikasi 4 32,760,000 131,040,000
Baterai : 48v / 20 AH
Jarak Tempuh : Kurang Lebih 35 Km
Motor : 1.500 w
Kecepatan Max : 35 Km / Jam
Daya Angkut : Kurang Lebih250 kg
Sistem Pengereman : Drum Break Sistem
Ukuran : P 160cm x T 102cm x L 85cm
Sistem Keamanan : Remot alarm sistem
Ban : R8 x 3.00 (tubeless)
Warna : Merah & Abu-abu
Garansi Frame : 5 Th
Garansi Dinamo : 2 th
Garansi Baterai : 6 bulan
Tambahan : Handbrake, Comfortable seat, Hazard lamp, Digital indicator, Wiper, Power up.
Modifikasi: penambahan bak pembawa lumpur
Jumlah
N.2.4 PEMINDAHAN IKAN DARI SEMUA KOLAM KE KOLAM PADUSAN
N.2.4.1 PENGURASAN KOLAM PADUSAN UNTUK TRANSIT
PENGURASAN KOLAM
1.1.1 kuras air 3,000 m3 2,200 6,600,000
1.1.2 kuras lumpur 1,000 m3 11,000 11,000,000
1.1.3 buang lumpur 1,000 m3 11,000 11,000,000
1.1.4 pembersihan kolam 10 orang 10 hari 1,100,000 11,000,000
1.1.5 sewa eskavator mini 1 unit 4 hari 495,000 1,980,000
PENETRALAN pH
1.2.1 bubuk kalsium @ 600m2/kg 2 buah 3,300,000 6,600,000
1.2.2 penebaran bubuk 2 orang 2 hari 110,000 220,000
PENGISIAN KEMBALI
1.3.1 pengisian air kolam asal ikan 20% (1000 m kubik) 1,000 m3 2,200 2,200,000
1.3.2 pengisian air bersih 2,000 m3 11,000 22,000,000
SETTING INSTALASI MBG ke KOLAM TRANSIT (include pekerjaan AERASI)

Persiapan suplai listrik
2.1.1 Panel outdoor
2.1.2 Pekerjaan kabel dan sambungan
2.1.3 Panel indoor
Instalasi MBG
2.2.1 instalasi pompa
2.2.2 instalasi pipa
2.2.3 instalasi pelampung
2.2.4 uji kekuatan pengait
2.2.5 uji sistem aerasi
Monitoring kualitas air

3.1 monitoring pH dan DO 1 orang 15 hari 110,000 1,650,000
3.2 penambahan bubuk kalsium @ 600m2/kg 1 buah 3,300,000 3,300,000
Pemindahan ikan dari kolam Partini ke kolam transit

4.1 penangkapan ikan besar 7 orang 4 hari 770,000 3,080,000
4.2 penangkapan ikan kecil 4 hari 38,500 154,000
4.3 Tong isolasi 10 unit 220,000 2,200,000
4.4 aerasi tong 10 unit 220,000 2,200,000
4.5 pemberian makan kolam transit 180 kilo/hari 50 990,000 49,500,000
4.6 pemberian makan ikan tong isolasi 180 kilo/hari 10 990,000 9,900,000
4.7 obat, vitamin, dan keperluan penyehatan lain 24 paket / minggu 10 minggu 132,000 1,320,000
4.8 kelistrikan aerasi tong 10 ser 55,000 550,000

(Rp) (Rp)
Jumlah
N.2.4.2 PENGURASAN KOLAM PARTINI

PENGURASAN KOLAM
1.1.1 kuras air (110 x 55 x 4) 24,200 m3 2,200 53,240,000
1.1.2 kuras lumpur (110 x 55 x 2) 12,100 m3 11,000 133,100,000
1.1.3 buang lumpur 12,100 m3 11,000 133,100,000
1.1.4 pembersihan kolam 20 orang 20 hari 2,200,000 44,000,000
1.1.5 sewa eskavator mini 2 unit 4 hari 990,000 3,960,000
TRANSFER LUMPUR
1.1.6 bak kontrol lumpur 8 1,100,000 8,800,000
1.1.7 instalasi pipa 10" sementara untuk buang ke embung 114 1,452,000 165,528,000
1.1.8 urug padas (110 x 55 x 2) 12,100 49,500 598,950,000
1.1.9 urug pasir (110 x 55 x 1) 6,050 165,000 998,250,000
PENETRALAN pH
1.2.1 bubuk kalsium @ 6050m2/kg 2 buah 33,275,000 66,550,000
1.2.2 penebaran bubukn 1 orang 20 hari 110,000 2,200,000
SETTING INSTALASI MBG ke KOLAM PARTINI (include pekerjaan AERASI)

no pekerjaan
Persiapan suplai listrik
2.1.1 Panel outdoor
2.1.2 Pekerjaan kabel dan sambungan
2.1.3 Panel indoor
Instalasi MBG
2.2.1 instalasi pompa
instalasi pipa
instalasi pelampung
uji kekuatan pengait
uji sistem aerasi
PENGISIAN KEMBALI
3.1.1 pengisian air kolam asal ikan 20% (1000 m kubik) 4,840 m3 2,200 10,648,000
3.1.2 pengisian air bersih 19,360 m3 11,000 212,960,000
Monitoring kualitas air

3.1.3 monitoring pH dan DO 4 orang 15 hari 440,000 6,600,000
3.1.4 penambahan bubuk kalsium @ 6050m2/kilo 1 buah 33,275,000 33,275,000
Pemindahan ikan dari kolam tansit ke kolam Partini

4.1 penangkapan ikan besar 7 orang 4 hari 770,000 3,080,000
4.2 penangkapan ikan kecil 7 orang 4 hari 38,500 154,000
4.3 pemberian makan kolam Partini selama transisi 180 kg / hari 50 hari 990,000 49,500,000
4.5 obat, vitamin, dan keperluan penyehatan lain @24 paket/minggu 10 minggu 132,000 1,320,000
Jumlah
N.3 PEKERJAAN ELEKTRIKAL NON STANDAR

N.3.1 CENTRAL PA SYSTEM MAIN BUILDING KOLAM & BALE TIRTAYASA
Peralatan Sound System Utama PA SYSTEM 1 bh 5,769,800 5,769,800
Remote Microphone w/zone selector 10Ch RM-300XS 1 Set 50,410,950 50,410,950
Voice Evacuation Frame 4SS, VX-3004F 3 bh 13,004,150 39,012,450
Power Amplifier Manager, VX-3000DS 1 Set 20,893,000 20,893,000
Cabiner Rack w/Acc, CR-23P 1 ls 3,187,500 3,187,500
Testing & Commisioning

(Rp) (Rp)
TB SS Basemen 1 ls 510,000 510,000
Jumlah
N.4 PEKRJAAN MEKANIKAL NON STANDAR
N.4.1 PARTINAH FOUNTAIN

Calssic Fountain as per Drawing included:
- 1 uts CASCADE NOZZLE 100 + SWIVEL (h=1,5m) with \3 uts MINI DIRECTIONAL NARROW
LENT DMX - RGB (3W)
- 6 uts CASCADE NOZZLE 8 + SWIVEL (h=1,5m) with 2uts MINI DIRECTIONAL NARROW LENT
DMX - RGB (4W)
A WATER EFFECT 1 Central Jet (1M) 1 LS 82,545,000 82,545,000

1 CASCADE NOZZLE 100 + SWIVEL 11M3/H, 5,3M 1 Unit
2 SUBMERSIBLE PUMP DF WITH PREFILTER 05T230 - 0,55KW 1 Unit
B ORNAMENTAL LIGHTING 1 1 LS 55,026,000 55,026,000

1 MINI DIRECTIONAL NARROW LENT DMX - RGB (4W) 3.00 Unit
2 JUNCTION BOX - 6 1.00 Unit
3 CABLE INLET FITTING - 1 1.00 Unit
4 INSTALLATION & ACCESSORIES 1.00 LS
C WATER EFFECT 2 Site Jet (1,5 M) 1.00 LS 196,848,000 196,848,000

1 CASCADE NOZZLE 80 + SWIVEL 6.00 Unit
2 SUBMERSIBLE PUMP DF WITH PREFILTER 11T230 - 1,10KW 2.00 Unit
D ORNAMENTAL LIGHTING 2 1.00 LS 179,662,000 179,662,000

1 MINI DIRECTIONAL NARROW LENT DMX - RGB (4W) 12.00 Unit
2 JUNCTION BOX - 6 2.00 Unit
E COMPLEMENTARY PRODUCTS 1.00 LS 33,789,000 33,789,000

1 LEVEL CONTROL UNIT 2.00 Unit
F FILTRATION SYSTEM 1.00 LS 146,975,000 146,975,000

1 ASTER FILTERS 8.000 L/H Ø450 OUTLET 1 1/2" 1.00 Unit
2 ACTIVE CLEAR GLASS 0.5-1MM 3.00 Bag
3 ACTIVE CLEAR GLASS 1-3MM 1.00 Bag
4 VICTORIA PLUS SELENT PUMP 11.000 L/H 0,60KW (3/4HP) 230/400V III 1.00 Unit
5 PREFILTER Ø360 1500 L/MIN 1.00 Unit
6 RETURN INLET S.S. CONCRETE L-35 3.00 Unit
7 PIPE FITTING F-F 2" 2.00 Unit
8 PIPE WORKS 1.00 LS
G DISINFECTION SYSTEM 1.00 LS 62,558,000 62,558,000

1 CONTROLLER PH/REDOX (MODBUS) 1.00 Unit
2 OPTIMA MAN NEXT ( 5 l/h @ 8 bar ) 3.00 set
3 POLYURETHANE CYLINDRICAL TANK 125 l 1.00 set
4 POLYURETHANE CYLINDRICAL TANK 250 l 1.00 Unit
H ELECTRICAL COMPONENTS 1.00 LS 595,230,000 595,230,000

1 ELECTRIC PANEL without frequency converter 1.00 Unit
Jumlah
N.4.2 PARTINI DANCING FOUNTAIN - WATER SHOW
Dancing Fountain as per Drawing included:

- 8 uts DANCER JET with of Ø16mm jets (h=8 m), Lighting for every jet has been designed with
CIRCULAR Ø200 1" NARROW LENT DMX - RGB+W (16W)
- 5 uts SWAP JET L (h=8m), Lighting for every jet has been designed with 4 uts HALOSPOT
NARROW LENT - DMX (21W)
- 20 uts of Ø12mm jets with DMX PUMP S (h=2m), Lighting for every jet has been designed with
one MINI PLUS DIRECTIONAL NARROW LENT DMX - RGB (6W)
- Feature: Ornamental Effects + Lighting + 10 minutes choreograpy
- Filtration & Disinfection included in Natural Pond

(Rp) (Rp)
A ORNAMENTAL 1 (h=8m) 1.00 LS 2,957,166,000 2,957,166,000

1 DANCER JET (without nozzle) 8.00 Unit
2 JET DANCE NOZZLE LONG 16 8.00 Unit
B ORNAMENTAL LIGHTING 1 1.00 LS 115,497,000 115,497,000

1 CIRCULAR Ø200 1" 1/2 NARROW LENT - DMX+White (16W) 8.00 Unit
C ORNAMENTAL 2 (h=8m) 1.00 LS 816,416,000 816,416,000

1 SWAP JET L 5.00 Unit
D ORNAMENTAL LIGHTING 2 1.00 LS 219,374,000 219,374,000

1 HALOSPOT NARROW LENT - DMX (21W) 20.00 Unit
E ORNAMENTAL 2 - VERTICAL JET (h=2m) 1.00 LS 653,167,000 653,167,000

1 SPEAR NOZZLE 12 20.00 Unit
2 DMX VARIABLE PUMP S 20.00 Unit
F ILUMINATION EFFECT 2 1.00 LS 181,220,000 181,220,000

1 MINI PLUS DIRECTIONAL NARROW LENT DMX - RGB (6W) 20.00 Unit
G COMPLEMENTARY PRODUCTS 1.00 LS 25,153,000 25,153,000

1 LEVEL CONTROL SENSOR-ADJ 1.00 Unit
2 AUTOMATIC FILLING ELECTROVALVE 1"H 24 VCA 1.00 Unit
3 WIND CONTROL SENSOR 1.00 Unit
H ELECTRICAL COMPONENTS 1.00 LS 2,488,707,000 2,488,707,000

1 ELECTRIC PANEL & CHOREOGRAPHY 1.00 Unit
Jumlah
Jumlah

ANGGARAN BIAYA ( RAB )
Total Harga
(Rp)
150,000,000
157,500,000
100,000,000
75,000,000
50,000,000

Total Harga
(Rp)
2,953,948,140
345,047,040
75,574,980

Total Harga
(Rp)
142,052,040
650,183,040
3,084,640,650

Total Harga
(Rp)
216,340,020
131,040,000

Total Harga
(Rp)
146,454,000
2,525,215,000

Total Harga
(Rp)
320,867,350
1,352,633,000

Total Harga
(Rp)
7,456,700,000
19,400,695,260


PEKERJAAN : SITEPLAN
TAHUN : 2021

(Rp) (Rp)
Harga satuan pekerjaan sudah termasuk pengadaan material dan pemasangan peralatan
dan alat-alat bantu yang diperlukan hingga pekerjaan yang dinyatakan tercapai dengan
baik. Pekerjaan harus dilaksanakan sesuai dengan gambar dan spesifikasi teknik.
O.1 PEKERJAAN ELEKTRIKAL STANDAR

O.1.1 PEKERJAAN
PEKERJAANINSTALASI
PANEL TEGANGAN
TEGANGAN
MENENGAH
MENENGAH
1 Gardu PLN
Panel
PanelMVMDP
MVMDP// Cubicle
Cubicle PLN
PLN 1 ls BY PLN BY PLN
2 Power
PowerHouse
House
Panel Medium Voltage 1 unit 200,000,000 200,000,000
System : 24KV, 16kA - 1 sec, IP3X
- Incoming Cubicle
- Ouotgoing cubicle
Jumlah
O.1.2 PEKERJAAN
PEKERJAANINSTALASI
TRAFO TEGANGAN MENENGAH
Kapasitas …... kVa 1 unit 265,000,000 265,000,000
Tegangan 20‐0,4 kV
Vektor Group YNyn 0
Pendingin Oli
Type Outdoor
Jumlah
O.1.3 PEKERJAAN KABEL FEEDER 1 ls 1,000,000,000 1,000,000,000
Jumlah
O.1.4 PEKERJAAN LAMPU PENERANGAN LUAR

Gerbang Utama
Welcome Gate
Custom rumah lampu dengan Rangka besi siku, ACP dan Acrilyc H4m 20 pcs 6,300,000 126,000,000
LED-Strip-2835-HV-8W/M-50M-Dbl-6500K + Aksesoris 400 m 61,000 24,400,000
LED-Strip-2835-HV-8W/M-50M-Dbl-3000K + Aksesoris 400 m 61,000 24,400,000
Instalasi penerangan kabel NYFGBY 3x2.5mm2 dalam pipa conduit 20 mm2 20 titik 600,000 12,000,000
Lampu Parkir
Lampu PJU Parkir Mobil
Simplitz 90w, 155⁰x60⁰, 12600lm,5700K,IP66IK09, Dimming + Sensor 26 buah 5,200,000 135,200,000
Penerangan Batas Jalan Raya

PJU Solar Cell BRP392 25W, 4500Lm, 3000K, 12/24VDC, 9,5M 20 set 28,600,000 572,000,000
XGS321 12V/100Ah IP68 GEL BATTERY
115W 17V Panel subsystem Vmpp 18V
9.5m/4mm2 PV cable
OCU Gen4 MPPT Combo Charge Controller
Lampu Sorot Pohon Floodlight-E II 70W, 40x80⁰, 5800lm, 3000K IP65IK08 18 buah 915,000 16,470,000
Lampu Sorot Pohon Floodlight-E II 100W, 40x80⁰, 9200lm, 3000K IP65IK08 20 buah 1,200,000 24,000,000
Mix Use Pole

Penerangan Jalan Sekunder Custom Pole 2xLED Flood 30W 5700K IP65 32 set 6,545,000 209,440,000
Skywalk
Lampu Handrail LED-E-Strip-2835-8W/M-50M-Neon-3000K 500 m 61,000 30,500,000
Driver 167 buah 400,000 66,800,000
180D EMISSION TRACK AL 1M 500 buah 120,000 60,000,000
Lampu Kolom LED Wallwasher-PII L1000 36W-RGB-15+30D-GY-GP 417 pcs 1,900,000 792,300,000
Driver 140 pcs 980,000 137,200,000
Controller 4 pcs 13,000,000 52,000,000
Taman Kolam Besar

Lampu Sorot Pohon LED Outdoor Spot-EII 18W-3000-36D-GY-GP 168 buah 1,000,000 168,000,000
Lampu Underwater LED LED Under water 12W 290x40mm RGB IP68 + Driver dan Ko 48 buah 8,000,000 384,000,000
Lampu Bollard LED Bollard-P H600 15W 3000-BK-GP 68 buah 1,800,000 122,400,000
Parametric
Lampu Point LED LED Bulb Pendant LED 3W, 3000K, IP65 Black 150 buah 100,000 15,000,000
PEKERJAAN POWER HOUSE

Panel LVMDP, PQCR 1.00 ls 1,023,000,000 1,023,000,000
LED DownlightSm-ESII R200-18W-6500-WH-NV 20 buah 275,000 5,500,000
Exhaust fan 10 buah 553,000 5,530,000
Grounding 8 titik 5,000,000 40,000,000
Jumlah
O.2 PEKRJAAN MEKANIKAL STANDAR

O.2.1 Air bersih 1 ls 575,000,000 575,000,000
Jumlah
O.3 PEKERJAAN ELEKTRIKAL NON STANDAR

O.3.1 PEKERJAAN PENYAMBUNGAN PLN
Pemasangan Langganan PLN termasuk : 1 ls 1,891,500,000 1,891,500,000
BP (Biaya Penyambungan)
UJL (Uang Jaminan Langganan)
Materai
SLO
SJI BTL
Pengurusan Penyalaan, dll
Jumlah
O.3.2 GENSET
Genset kapasitas ... kVA,3Ø,50 Hz,380V, 1500 Rpm, 2 unit 725,000,000 1,450,000,000
Silent Type Continuous / Prime Power, Panel Kontrol Genset + sychronizing
- Residential Silencer 1 ls 10,000,000 10,000,000
- Tanki bahan bakar harian kapasitas 750 liter 1 unit 5,329,000 5,329,000
- Tanki bahan bakar mingguan kapasitas 8.000 liter tebal plat 6mm 1 unit 45,000,000 45,000,000
- Pompa Solar Elektrik c/w panel kontrol 1 unit 10,000,000 10,000,000
- Pompa minyak tangan (manual) 1 unit 750,000 750,000
- Pemipaan bahan bakar lengkap accessories 1 ls 10,000,000 10,000,000
- Pengadaan cadangan solar tangki bulanan 8000 liter 8,000 liter 8,500 68,000,000
- Rak Kabel 1 ls 7,500,000 7,500,000
- Material Bantu 1 ls 5,000,000 5,000,000
Jumlah
O.3.3 PEKERJAAN SOUND SYSTEM 1.00 ls 1,000,000,000 1,000,000,000
Jumlah
O.3.4 PEKERJAAN CCTV

Camera Equipment
H5A, 2MP 36x Pendant PTZ Dome with POE-INJ2-60W-NA, IRPTZ-WALL1 1.00 unit 105,370,000 105,370,000
2.0 MP, WDR, LightCatcher, Day/Night, Indoor Dome, 3-9mm f/1.4, Integrated IR 7.00 unit 16,140,000 112,980,000
8.0 MP (4K) WDR, LightCatcher, 4.9-8mm f/1.8 P-iris lens, Integrated IR, Next-Generation 2.00 unit 57,660,000 115,320,000
Analytics with Accessories
2.0 MP, WDR, LightCatcher, Day/Night, Indoor/Outdoor Bullet Camera, 3.1-8.4mm f/1.6, 20.00 unit 22,130,000 442,600,000
Integrated IR with Accessories
HD-NVR4-STD-24TB 2U Rack Mnt, Windows 10 lot LTSB 1.00 unit 525,190,000 525,190,000
ACC 7 Enterprise Edition camera license 30.00 unit 10,310,000 309,300,000
Remote Monitoring Workstation, 2 monitors, NA 1.00 unit 71,100,000 71,100,000
Installasi CCTV
LED monitor 55" Ex LG 2.00 unit 9,000,000 18,000,000
Commitioning, training, mobilisasi dan demobilisasi 1.00 lot 20,000,000 20,000,000
Installasi camera (conduit, roset, pigtail, cable, consumable material, dan accessories) 30.00 titik 2,500,000 75,000,000
Jaringan CCTV
Switch 8 port PoE 25.00 unit 4,000,000 100,000,000
Switch 12 port fiber 4 port UTP Ex unifi 4.00 unit 10,000,000 40,000,000
outdoor AC access point ex unifi 25.00 unit 12,000,000 300,000,000
UPS 5 KVA Ex APC 1.00 unit 35,000,000 35,000,000
Fiber optic ex netviel (penarikan, instalasi, splicing, terminasi) 30.00 titik 5,200,000 156,000,000
Direct Burial Fiber Optic Cable, 8 Core - NVL-DB-SM1-008 5,000.00 m 25,000 125,000,000
OTB 24 core 2.00 lot 1,500,000 3,000,000
Cable Power Ex Supreme, Kabel metal 1,500.00 m 10,000 15,000,000
Box panel outdoor 30x40x20 25.00 unit 1,000,000 25,000,000
Rack server 20U 900mm depth with accessories 1.00 unit 12,000,000 12,000,000
Jumlah
O.3.5 PEKERJAAN SOLAR CELL 1.00 ls 2,000,000,000 2,000,000,000
Jumlah
O.4 PEKRJAAN MEKANIKAL STANDAR

O.4.1 SIRAM TAMAN
SISTEM SOLAR PANEL
Panel Surya 120WP-P 2.00 unit 1,188,000 2,376,000
Controller 20 Ampere Digital 1.00 unit 432,000 432,000
Accu 150Ah dry 12V 1.00 unit 442,800 442,800
Kabel serabut 2x4mm 10.00 meter 32,400 324,000
Connector T2 (double) 1.00 unit 118,800 118,800
Connector MC4 (single) 1.00 unit 32,400 32,400
SISTEM PENAMPUNG
Water toren TB160 1550liter 1.00 unit 5,184,000 5,184,000
Pipa 1" 5.00 unit 21,600 108,000
Stop Kraan 1" 4.00 unit 43,200 172,800
Over Shock, Knee, T, dll 1.00 paket 216,000 216,000
Lem, TBA, gergaji dll 1.00 paket 108,000 108,000
SISTEM POMPA
Pompa 180watt DC 12V 2.00 unit 648,000 1,296,000
SISTEM PENUNJANG/TOWER
Tower aluminium 5meter 1.00 set 7,560,000 7,560,000
SISTEM PENYIRAM
nozzle dan adapter 4.00 set 324,000 1,296,000
timer 1.00 set 1,188,000 1,188,000
Jumlah
Jumlah
Total Harga
(Rp)
200,000,000
265,000,000
1,000,000,000
4,360,530,000
575,000,000
1,891,500,000
1,611,579,000
1,000,000,000
2,605,860,000
2,000,000,000
20,854,800
15,530,323,800

Rab Meep Balekambang 171121

Diunggah oleh

Informasi Dokumen

Deskripsi Asli:

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 Meep Balekambang 171121

Diunggah oleh

Hak Cipta:

Format Tersedia

REKAPITULASI

RENCANA ANGGARAN BIAYA ( RAB )

NO URAIAN PEKERJAAN HARGA TO

JUMLAH PEKERJAAN ELEKTRIKAL STANDAR Rp. 19,691,142,000.00

A.2 PEKERJAAN MEKANIKAL STANDAR

JUMLAH PEKERJAAN MEKANIKAL STANDAR Rp. 550,000,000.00

A.3 PEKERJAAN ELEKTRIKAL NON STANDAR

JUMLAH PEKERJAAN ELEKTRIKAL NON STANDAR Rp. 7,391,778,820.00

A.4 PEKERJAAN MEKANIKAL NON STANDAR

JUMLAH PEKERJAAN MEKANIKAL NON STANDAR Rp. 4,461,547,825.00

A.5 PEKERJAAN DIVING/GIANT POOL Rp. 14,087,173,300.00

JUMLAH PEKERJAAN DIVING POOL Rp. 14,087,173,300.00

JUMLAH PEKERJAAN GEDUNG PERTUNJUKAN Rp.

B JAVA INNOVATION CENTER (JIC)

JUMLAH PEKERJAAN ELEKTRIKAL STANDAR Rp. 891,937,500.00

B.2 PEKERJAAN MEKANIKAL STANDAR

JUMLAH PEKERJAAN MEKANIKAL STANDAR Rp. 215,000,000.00

B.3 PEKERJAAN ELEKTRIKAL NON STANDAR

JUMLAH PEKERJAAN ELEKTRIKAL NON STANDAR Rp. 1,022,086,050.00

B.4 PEKERJAAN MEKANIKAL NON STANDAR

JUMLAH PEKERJAAN MEKANIKAL NON STANDAR Rp. 2,377,423,650.00

JUMLAH PEKERJAAN AMPHITHEATER Rp.

JUMLAH PEKERJAAN ELEKTRIKAL STANDAR Rp. 474,444,500.00

C.2 PEKERJAAN MEKANIKAL STANDAR

JUMLAH PEKERJAAN MEKANIKAL STANDAR Rp. 37,500,000.00

C.3 PEKERJAAN ELEKTRIKAL NON STANDAR

JUMLAH PEKERJAAN ELEKTRIKAL NON STANDAR Rp. 233,393,000.00

C.4 PEKERJAAN MEKANIKAL NON STANDAR

JUMLAH PEKERJAAN MEKANIKAL NON STANDAR Rp. 60,000,000.00

JUMLAH PEKERJAAN KANTOR PENGELOLA Rp.

JUMLAH PEKERJAAN ELEKTRIKAL STANDAR Rp. 115,331,000.00

D.2 PEKERJAAN MEKANIKAL STANDAR

JUMLAH PEKERJAAN MEKANIKAL STANDAR Rp. 57,500,000.00

D.3 PEKERJAAN ELEKTRIKAL NON STANDAR Rp. 0.00

JUMLAH PEKERJAAN ELEKTRIKAL NON STANDAR Rp. 0.00

D.4 PEKERJAAN MEKANIKAL NON STANDAR

JUMLAH PEKERJAAN MEKANIKAL NON STANDAR Rp. 15,000,000.00

JUMLAH PEKERJAAN PENDOPO KEDATANGAN Rp.

JUMLAH PEKERJAAN ELEKTRIKAL STANDAR Rp. 402,392,000.00

E.2 PEKERJAAN MEKANIKAL STANDAR

JUMLAH PEKERJAAN MEKANIKAL STANDAR Rp. 252,500,000.00

E.3 PEKERJAAN ELEKTRIKAL NON STANDAR

JUMLAH PEKERJAAN ELEKTRIKAL NON STANDAR Rp. 345,050,700.00

E.4 PEKERJAAN MEKANIKAL NON STANDAR

JUMLAH PEKERJAAN MEKANIKAL NON STANDAR Rp. 30,000,000.00

JUMLAH PEKERJAAN TAMAN GASTRONOMI Rp.

JUMLAH PEKERJAAN ELEKTRIKAL STANDAR Rp. 235,605,000.00

JUMLAH PEKERJAAN MEKANIKAL STANDAR Rp. 52,500,000.00

F.3 PEKERJAAN ELEKTRIKAL NON STANDAR

JUMLAH PEKERJAAN ELEKTRIKAL NON STANDAR Rp. 303,812,950.00

F.4 PEKERJAAN MEKANIKAL NON STANDAR

JUMLAH PEKERJAAN MEKANIKAL NON STANDAR Rp. 5,000,000.00

JUMLAH PEKERJAAN PAWON MINA Rp.

G AREA OLAHAN IKAN

JUMLAH PEKERJAAN ELEKTRIKAL STANDAR Rp. 235,605,000.00

G.2 PEKERJAAN MEKANIKAL STANDAR

JUMLAH PEKERJAAN MEKANIKAL STANDAR Rp. 12,500,000.00

G.3 PEKERJAAN ELEKTRIKAL NON STANDAR Rp. 0.00

JUMLAH PEKERJAAN ELEKTRIKAL NON STANDAR Rp. 0.00

G.4 PEKERJAAN MEKANIKAL NON STANDAR 0.00

JUMLAH PEKERJAAN MEKANIKAL NON STANDAR Rp. 0.00

JUMLAH PEKERJAAN AREA OLAHAN IKAN Rp.

H KIOS MAKANAN OLAHAN