I PEKERJAAN ELEKTRIKAL
A. Generator Set 1 unit 281,806,900 281,806,900 - unit - - unit - 1.00 unit 281,806,900
Kapasitas : 100 Kva
Type : Silent
Kapasitas : 100 Kva 1 unit 281,806,900 281,806,900 - unit - - unit - 1.00 unit 281,806,900
Type : Silent
Grounding 4 titik 17,743,400 70,973,600 - titik - - titik - 4.00 titik 70,973,600
Biaya Perizinan 2 ls 25,000,000 50,000,000 - ls - - ls - 2.00 ls 50,000,000
B. Panel -Panel
Panel LVMDP/PUTR 1 unit 552,708,300 552,708,300 - unit - - unit - 1.00 unit 552,708,300
Panel SDP (Menara Pandang) 2 unit 145,078,400 290,156,800 - unit - 1.00 unit 145,078,400 1.00 unit 145,078,400 Kurang
PP-Lt. 1 1 unit 35,278,100 35,278,100 - unit - - unit - 1.00 unit 35,278,100
PP-Lt. 2 1 unit 34,551,600 34,551,600 - unit - - unit - 1.00 unit 34,551,600
PP-Penerangan 1 Depan mess 1 unit 33,608,100 33,608,100 - unit - - unit - 1.00 unit 33,608,100
PP-Penerangan 2 Main dam 1 unit By Wika unit unit unit
PP-Penerangan 3 R.Katup 1 unit By Wika unit unit unit
Panel SDP (Rumah Katup) 1 unit 135,684,800 135,684,800 - unit - - unit - 1.00 unit 135,684,800
Panel LCP Rumah Katup 1 unit 382,005,000 382,005,000 - unit - - unit - 1.00 unit 382,005,000
Panel LCP Inlet/Gate Sahft 1 unit 361,547,900 361,547,900 - unit - - unit - 1.00 unit 361,547,900
MCB-BOX 6 unit 2,505,000 15,030,000 - unit - - unit - 6.00 unit 15,030,000
Grounding Panel 1 ls 17,743,400 17,743,400 - ls - - ls - 1.00 ls 17,743,400
C. Kabel - Kabel
Kabel NYFGbY 4 x 150 mm ( Genset - PUTR ) 34 m 1,995,000 67,830,000 - m - - m - 34.00 m 67,830,000
Kabel NYFGbY 4 x 150 mm ( Kwh PLN - PUTR ) 58 m 1,995,000 115,710,000 - m - - m - 58.00 m 115,710,000
Kabel NYFGbY 4 x 50 mm ( PUTR - SDP-Menara Pandang ) 26 m 667,600 17,357,600 - m - - m - 26.00 m 17,357,600
Kabel NYFGbY 4 x 35 mm ( PUTR - SDP-Rumah Katup ) 860 m 486,200 418,132,000 376.00 m 182,811,200 - m - 1,236.00 m 600,943,200 Harga Lama
Kabel NYFGbY 4 x 10 mm ( PUTR - PP-Penerangan Luar ) depan mess 88 m 156,100 13,736,800 - m - - m - 88.00 m 13,736,800
Kabel NYFGbY 4 x 10 mm ( SDP.Rumah Katup - LCP ) 62 m 156,100 9,678,200 - m - - m - 62.00 m 9,678,200
Kabel NYFGbY 4 x 6 mm ( SDP.Rumah Katup - LCP Gate Shaft ) 761 m 111,400 84,775,400 - m - - m - 761.00 m 84,775,400
Kabel NYFGbY 4 x 2,5 mm ( Ke MCB Box ) 122 m 62,000 7,564,000 - m - - m - 122.00 m 7,564,000
Kabel NYY 4 x 10 mm ( SDP-PP.LT.1 ) 10 m 137,000 1,370,000 27.00 m 3,699,000 - m - 37.00 m 5,069,000 Harga Lama
Kabel NYY 4 x 10 mm ( SDP-PP.LT.2 ) 24 m 137,000 3,288,000 161.00 m 22,057,000 - m - 185.00 m 25,345,000 Harga Lama
Kabel NYY 4 x 4 mm ( LCP - Motor Pintu Gate Shaft ) 68 m 59,100 4,018,800 - m - - m - 68.00 m 4,018,800
Kabel NYY 4 x 2,5 mm ( LCP - Actuator R.Katup ) 403 m 38,600 15,555,800 - m - - m - 403.00 m 15,555,800
Mess
Lampu Downlight 18 W 21 bh 633,200 13,297,200 - bh - - bh - 21.00 bh 13,297,200
Lampu Downlight 10 W 3 bh 420,300 1,260,900 - bh - - bh - 3.00 bh 1,260,900
Lampu Spotlight 20 W 14 bh 1,732,200 24,250,800 - bh - - bh - 14.00 bh 24,250,800
Saklar Ganda 12 bh 146,100 1,753,200 - bh - - bh - 12.00 bh 1,753,200
Saklar Tunggal 6 bh 125,200 751,200 - bh - - bh - 6.00 bh 751,200
Stop Kontak 19 bh 217,700 4,136,300 - bh - - bh - 19.00 bh 4,136,300
Titik nyala Penerangan NYM 3 x 2,5 mm² didalam conduit PVC HI 20 mm 38 titik 459,200 17,449,600 - titik - - titik - 38.00 titik 17,449,600
Titik nyala Stop kontak NYM 3 x 2,5 mm² didalam conduit PVC HI 20 mm 19 titik 688,900 13,089,100 - titik - - titik - 19.00 titik 13,089,100
Pos Jaga
Lampu Downlight 18 W 2 bh 633,200 1,266,400 - bh - - bh - 2.00 bh 1,266,400
Lampu Downlight 10 W 1 bh 420,300 420,300 - bh - - bh - 1.00 bh 420,300
No Uraian Vol Sat Jumlah Jumlah Jumlah KETERANGAN
Harga Satuan HPS Harga Nego Jumlah Harga Vol Sat Vol Sat Vol Sat
Harga Harga Harga
Saklar Ganda 2 bh 146,100 292,200 - bh - - bh - 2.00 bh 292,200
Saklar Tunggal 1 bh 125,200 125,200 - bh - - bh - 1.00 bh 125,200
Stop Kontak 4 bh 217,700 870,800 - bh - - bh - 4.00 bh 870,800
Titik nyala Penerangan NYM 3 x 2,5 mm² didalam conduit PVC HI 20 mm 5 titik 459,200 2,296,000 - titik - - titik - 5.00 titik 2,296,000
Titik nyala Stop kontak NYM 3 x 2,5 mm² didalam conduit PVC HI 20 mm 4 titik 688,900 2,755,600 - titik - - titik - 4.00 titik 2,755,600
Ruang Pompa
Lampu TL 36 W 6 bh 1,342,900 8,057,400 - bh - 6.00 bh 8,057,400 - bh - Kurang
Saklar Ganda 2 bh 146,100 292,200 - bh - 2.00 bh 292,200 - bh - Kurang
Stop Kontak 2 bh 217,700 435,400 - bh - 2.00 bh 435,400 - bh - Kurang
Titik nyala Penerangan NYM 3 x 2,5 mm² didalam conduit PVC HI 20 mm 6 titik 459,200 2,755,200 - titik - 6.00 titik 2,755,200 - titik - Kurang
Titik nyala Stop kontak NYM 3 x 2,5 mm² didalam conduit PVC HI 20 mm 2 titik 688,900 1,377,800 - titik - 2.00 titik 1,377,800 - titik - Kurang
Ruang Genset 1
Lampu TL 36 W 6 bh 1,342,900 8,057,400 6 bh 8,057,400 - bh - 12.00 bh 16,114,800 Harga Lama
Saklar Ganda 2 bh 146,100 292,200 2 bh 292,200 - bh - 4.00 bh 584,400 Harga Lama
Stop Kontak 2 bh 217,700 435,400 2 bh 435,400 - bh - 4.00 bh 870,800 Harga Lama
Exhaust Fan 750 Cfm 4 bh 8,297,600 33,190,400 6 bh 49,785,600 - bh - 10.00 bh 82,976,000 Harga Lama
Titik nyala Penerangan NYM 3 x 2,5 mm² didalam conduit PVC HI 20 mm 6 titik 459,200 2,755,200 6 titik 2,755,200 - titik - 12.00 titik 5,510,400 Harga Lama
Titik nyala Stop kontak NYM 3 x 2,5 mm² didalam conduit PVC HI 20 mm 2 titik 688,900 1,377,800 2 titik 1,377,800 - titik - 4.00 titik 2,755,600 Harga Lama
Titik nyala Exhaust Fan NYM 3 x 2,5 mm² didalam conduit PVC HI 20 mm 4 titik 688,900 2,755,600 4 titik 2,755,600 - titik - 8.00 titik 5,511,200 Harga Lama
Site Plan
Tiang PJU Tinggi 6 m (Cabang 1) 38 bh By Wika bh bh bh
Lampu PJU 38 bh By Wika bh bh bh
Pondasi Tiang PJU 38 bh By Wika bh bh bh
Titik nyala Penerangan PJU 38 titik By Wika titik titik titik
G. PEKERJAAN PLUMBING
Menara Pandang
Pekerjaan Air Bersih
Pipa PPR PN 10
- dia.32 mm 32 m 85,300 2,729,600 - m - - m - 32.00 m 2,729,600
- dia.25 mm 16 m 57,400 918,400 - m - - m - 16.00 m 918,400
- dia.20 mm 10 m 38,300 383,000 - m - - m - 10.00 m 383,000
- dia.15 mm 22 m 27,000 594,000 - m - - m - 22.00 m 594,000
Fitting dan Material bantu 1 ls 1,711,300 1,711,300 - ls - - ls - 1.00 ls 1,711,300
Gate Valve
- dia.32 mm 1 bh 505,300 505,300 - bh - - bh - 1.00 bh 505,300
Biotec Kap.3m3 1 unit 53,230,200 53,230,200 - unit - - unit - 1.00 unit 53,230,200
Include Accessories lainnya
Pos Jaga
Pekerjaan Air Bersih
Pipa PPR PN 10
- dia.25 mm
- dia.20 mm 16 m 38,300 612,800 - m - - m - 16.00 m 612,800
- dia.15 mm 4 m 27,000 108,000 - m - - m - 4.00 m 108,000
Fitting dan Material bantu 1 ls 266,700 266,700 - ls - - ls - 1.00 ls 266,700
Gate Valve
- dia.20 mm 1 bh 266,400 266,400 - bh - - bh - 1.00 bh 266,400
Biotec Kap.0,5m3 1 unit 13,307,500 13,307,500 - unit - - unit - 1.00 unit 13,307,500
Include Accessories lainnya
Mess
Pekerjaan Air Bersih
Pipa PPR PN 10
- dia.20 mm 42 m 38,300 1,608,600 - m - - m - 42.00 m 1,608,600
- dia.15 mm 16 m 27,000 432,000 - m - - m - 16.00 m 432,000
Fitting dan Material bantu 1 ls 755,000 755,000 - ls - - ls - 1.00 ls 755,000
Gate Valve
- dia.20 mm 3 bh 266,400 799,200 - bh - - bh - 3.00 bh 799,200
Biotec Kap.2m3 1 unit 35,486,800 35,486,800 - unit - - unit - 1.00 unit 35,486,800
Include Accessories lainnya
Site Plan
Pekerjaan Air Bersih
Pipa PPR PN 10
- dia.40 mm 134 m 85,300 11,430,200 - m - - m - 134.00 m 11,430,200
Fitting dan Material bantu 1 ls 4,222,800 4,222,800 - ls - - ls - 1.00 ls 4,222,800
H. Pekerjaan Tambahan
Elektrikal
No Uraian Vol Sat Jumlah Jumlah Jumlah KETERANGAN
Harga Satuan HPS Harga Nego Jumlah Harga Vol Sat Vol Sat Vol Sat
Harga Harga Harga
Power House
Penyambungan PLN 197 Kva ls 385,250,000 - - ls - - ls - - ls - Harga Baru
SLO Tegangan Rendah (TR) ls 85,000,000 - - ls - - ls - - ls - Harga Baru
Tanki Solar Genset Kap. 5.000 Liter (200 Liter) unit 136,380,000 - 2.00 unit 272,760,000 - unit - 2.00 unit 272,760,000 Harga Baru
Solar Genset 1.000 Liter ls 35,500,000 - 2.00 ls 71,000,000 - ls - 2.00 ls 71,000,000 Harga Baru
ADD Kabel Tray 300 x 100 mm +Aksesoris m 436,700 190,000 - 32.00 m 13,974,400 - m - 32.00 m 13,974,400 Harga Baru
ADD Kabel Ladder 300 x 100 mm + Aksesoris
Rumah Dinas
ADD KWH Meter 1.200 Va unit 8,750,000 2,000,000 1,500,000 - 3.00 unit 26,250,000 - unit - 3.00 unit 26,250,000 Harga Baru
Ruang Pompa
ADD SDP Ruang Pompa unit 92,824,000 20,000,000 16,000,000 - 1.00 unit 92,824,000 - unit - 1.00 unit 92,824,000 Harga Baru
Kantor UPB
ADD Penangkal Petir Convensional P.50 Cm unit 7,053,600 3,389,000 3,389,000 - 4.00 unit 28,214,400 - unit - 4.00 unit 28,214,400 Harga Baru
ADD Kabel BC 50 mm m 96,300 115,560 50,000 - 38.00 m 3,659,400 - m - 38.00 m 3,659,400 Harga Baru
ADD Pentanahan + Bak Control unit 6,537,500 450,000 - 1.00 unit 6,537,500 - unit - 1.00 unit 6,537,500 Harga Baru
Kawasan
Penangkal Petir Elektrostatis R.80 meter P1 unit 68,683,100 - 2.00 unit 137,366,200 - unit - 2.00 unit 137,366,200 Harga Baru
Tiang T.15 meter P1 unit 16,963,400 - 2.00 unit 33,926,800 - unit - 2.00 unit 33,926,800 Harga Baru
Kabel BC 50 mm P1 m 96,300 - 74.00 m 7,126,200 - m - 74.00 m 7,126,200 Harga Baru
Pentanahan + Bak Control P1 unit 6,537,500 - 2.00 unit 13,075,000 - unit - 2.00 unit 13,075,000 Harga Baru
Gate Shaft
ADD Penangkal Petir Convensional P.50 Cm unit 7,053,600 3,389,000 - 2.00 unit 14,107,200 - unit - 2.00 unit 14,107,200 Harga Baru
ADD Kabel BC 50 mm m 96,300 50,000 - 20.00 m 1,926,000 - m - 20.00 m 1,926,000 Harga Baru
ADD Pentanahan + Bak Control unit 6,537,500 450,000 - 1.00 unit 6,537,500 - unit - 1.00 unit 6,537,500 Harga Baru
Penerangan
Tiang PJU T.6 meter P1 unit 14,250,000 - 4.00 unit 57,000,000 - unit - 4.00 unit 57,000,000 Harga Baru
ADD Lampu PJU 40 W unit 7,820,300 1,500,000 1,150,000 - 4.00 unit 31,281,200 - unit - 4.00 unit 31,281,200 Harga Baru
ADD Lampu Bollar unit 3,951,400 2,100,000 1,500,000 - 6.00 unit 23,708,400 - unit - 6.00 unit 23,708,400 Harga Baru
ADD Instalasi Penerangan titik 844,100 250,000 250,000 - 14.00 titik 11,817,400 - titik - 14.00 titik 11,817,400 Harga Baru
Terowongan
Lampu TL 1 x 36 Waterproff bh 1,863,600 - 45.00 bh 83,862,000 - bh - 45.00 bh 83,862,000 Harga Baru
Stop Kontak bh 217,700 - 6.00 bh 1,306,200 - bh - 6.00 bh 1,306,200 Harga Lama
Instalasi Penerangan titik 459,200 - 45.00 titik 20,664,000 - titik - 45.00 titik 20,664,000 Harga Lama
Instalasi Stop Kontak titik 688,900 - 6.00 titik 4,133,400 - titik - 6.00 titik 4,133,400 Harga Lama
Pekerjaan Mekanikal
RAB Pompa Bosster set 250,530,200 51,669,948 - 1.00 set 250,530,200 - set - 1.00 set 250,530,200 Harga Baru
Kap. 180 Lpm
Head 55 meter
Paralel Alternate
RAB Pompa Depwell set 152,492,000 15,970,000 12,776,000 - 1.00 set 152,492,000 - set - 1.00 set 152,492,000 Harga Baru
Kap. 10 m3/jam
Head 90 meter
ADD Carbon Filter unit 80,551,600 42,000,000 35,000,000 - 1.00 unit 80,551,600 - unit - 1.00 unit 80,551,600 Harga Baru
Kap. 3 m3
ADD Sand Filter unit 87,611,500 26,400,000 22,000,000 - 1.00 unit 87,611,500 - unit - 1.00 unit 87,611,500 Harga Baru
Kap. 3 m3
ADD Tanki Air (FRP) unit 110,732,000 42,000,000 28,000,000 - 1.00 unit 110,732,000 - unit - 1.00 unit 110,732,000 Harga Baru
Kap . 6m3
Accessories
Pipa Header dia.100 mm set 3,164,000 420,000 - 1.00 set 3,164,000 - set - 1.00 set 3,164,000 Harga Baru
Gate Valve dia.50mm bh 861,400 180,000 - 4.00 bh 3,445,600 - bh - 4.00 bh 3,445,600 Harga Baru
Gate Valve dia.40mm bh 500,370 125,000 - 2.00 bh 1,000,740 - bh - 2.00 bh 1,000,740 Harga Baru
Pemipaan
ADD Pipa PPR PN 10 dia.40 mm m 135,300 127,000 - 1,143.00 m 154,647,900 - m - 1,143.00 m 154,647,900 Harga Baru
ADD Fitting dan Material bantu ls 7,732,395 4,500,000 - 1.00 ls 7,732,395 - ls - 1.00 ls 7,732,395 Harga Baru
Pemadam Kebakaran unit 759,300 - 6.00 unit 4,555,800 - unit - 6.00 unit 4,555,800 Harga Baru
Kantor UPB
Fire Extingusher
Kap. 3 Kg
Dry Powder
Power House unit 1,186,400 - 2.00 unit 2,372,800 - unit - 2.00 unit 2,372,800 Harga Baru
Fire Extingusher
Kap. 5 Kg
CO2
Rumah Katup unit 1,186,400 - 2.00 unit 2,372,800 - unit - 2.00 unit 2,372,800 Harga Baru
Fire Extingusher
Kap. 5 Kg
CO2
Pekerjaan AC
Kantor UPB
AC Split Wall unit 14,256,000 3,490,000 - - unit - - unit - - unit -
Kap. 18.250 Btuh
No Uraian Vol Sat Jumlah Jumlah Jumlah KETERANGAN
Harga Satuan HPS Harga Nego Jumlah Harga Vol Sat Vol Sat Vol Sat
Harga Harga Harga
ADD Drain AC + Power ls 2,947,400 2,780,000 - 1.00 ls 2,947,400 - ls - 1.00 ls 2,947,400 Harga Baru
Ruang Rapat
Gate Valve
RAB - dia.20 mm m 266,400 130,000 - 4.00 m 1,065,600 - m - 4.00 m 1,065,600 Harga Lama
- dia.15 mm m 128,300 - 2.00 m 256,600 - m - 2.00 m 256,600 Harga Baru
RAB Sprinkler Taman bh 1,526,000 27,000 - 8.00 bh 12,208,000 - bh - 8.00 bh 12,208,000 Harga Baru
No Uraian Vol Sat Jumlah Jumlah Jumlah KETERANGAN
Harga Satuan HPS Harga Nego Jumlah Harga Vol Sat Vol Sat Vol Sat
Harga Harga Harga