COMMERCIAL BID EVALUATION OF MECHANICAL ELECTRICAL BUILDING MEDAN No 1
Description Price
Rp
RAPK PT. PETRONESIA BENIMEL PT. PRASADA SAMYA MUKTI 7,462,553,261.00 Rp 3,084,000,000.00 Rp 2,046,000,000.00
2
Scope of Work
Supply & Installation
Comply
Installation Only
3
TOP
Comply
Comply
4 5
Warranty Delivery time
T/T 90 hari or SKBDN Ussance 90 days 5% DP (Counter bank garansi) atau 5% egineering approval 90% monthly progress 5% retensi 365 hari setelah BAST, counter warranty bond 1 Year Mid December 2016
Comply Comply
Comply Comply
6
Delivery terms
DDP Site
Comply
Comply
Supervision
Incl. Supervision of Installation & Commissioning
Comply
Comply
7
Confidential
10/14/2016
Page 1
RENCANA ANGGARAN BIAYA (RAB)
PEKERJAAN MEKANIKAL-ELEKTRIKAL ADMINISTRATION BUILDING PROYEK PLTG 500 MW LOKASI PAYA PASIR, MEDAN NO 1
URAIAN PEKERJAAN 2
I. PEKERJAAN MEKANIKAL (PLUMBING) A PEKERJAAN PLUMBING A.1 INSTALASI AIR BERSIH Tandon atas / Roof Tank,spesifikasi (PPM-GHB01-BB001/002/003) - Kapasitas : 1000 Liter - Material : Fiber Reinforced Pipa PVC AW (10 Kg/cm2) - Pipa PVC Ø 1" - Pipa PVC Ø ¾" - Pipa PVC Ø 1¼" - Pipa PVC Ø ½" - Fitting & Accessories (Hanger & Support) dll - Gate Valve Ø 1" - Pipa PVC 2 " A.2 INSTALASI AIR KOTOR & AIR BEKAS Pengadaan & Instalasi Septic Tank (IPAL) - Kapasitas : 2000 Liter - Material : Fiber Reinforced - Type : Biological Methode - Pipa PVC Ø 4" - Pipa PVC Ø 3" - Pipa PVC Ø 2" - Vent water pipes Ø 1¼" (Pipa PVC Class D (5 Kg/cm2) - Pipa PVC Ø 4" Septic tank ke drainase Class AW (10 Kg/cm2) - Fitting & Accessories (Hanger & Support) dll - Clean Out ø4" material SS 304 (ex. San-ei) - Vent Cap c/w Ø 1¼" (Insect Screen) A.2 PEKERJAAN AIR HUJAN - Pipa PVC AW Ø 4" - Roof drain Ø 4̋” (Atap Dak Beton) - Fitting & Accessories (Hanger & Support) dll
SAT
HARGA SATUAN
VOL
BAHAN
UPAH
3
4
(Rp) 5
(Rp) 6
Set
3
m m m m ls bh m
10 16 16 32 2 2 272
set
1
m m m m m ls
50 16 37 44 14 2
bh bh
4 2
m bh lot
46 12 2
BAHAN+UPA H (Rp)
TOTAL JUMLAH HARGA (Rp)
7
8
1.380.000
575.000
1.955.000
5.865.000
41.400 31.050 62.100 21.850 74.750 287.500
20.700 19.550 23.000 17.250 28.750 40.250 34.500 1.725.000 92.000 57.500 34.500 23.000 92.000 28.750 138.000 23.000 92.000 92.000 28.750
62.100 50.600 85.100 39.100 103.500 327.750 34.500
621.000 809.600 1.361.600 1.251.200 207.000 655.500 9.384.000
16.675.000
16.675.000
386.400 286.350 125.350 85.100 386.400 103.500 368.000 46.000
19.320.000 4.581.600 4.637.950 3.744.400 5.409.600 207.000 1.472.000 92.000
386.400 189.750 103.500
17.774.400 2.277.000 207.000
14.950.000 294.400 228.850 90.850 62.100 294.400 74.750 230.000 23.000 294.400 97.750 74.750
96.552.850
* SUB TOTAL PEK. AIR BERSIH & KOTOR B PENGADAAN & PEMASANGAN SANITARY * Male Toilet - WC, Flush Tank - Jet Washer - Lavatory - Urinal - Shower - Floor Drain - Sekat Urinal * Female Toilet - WC, Flush Tank - Jet Washer - Lavatory - Shower - Floor Drain * Pantry - Kitchen Sink * Janitor - Faucet - Floor Drain
set bh bh bh bh bh bh
2 2 1 2 1 2 2
3.450.000 345.000 805.000 2.875.000 1.150.000 575.000 1.610.000
345.000 57.500 230.000 287.500 86.250 86.250 86.250
3.795.000 402.500 1.035.000 3.162.500 1.236.250 661.250 1.696.250
7.590.000 805.000 1.035.000 6.325.000 1.236.250 1.322.500 3.392.500
set bh bh bh bh
2 2 2 1 2
3.450.000 345.000 805.000 1.150.000 575.000
345.000 57.500 230.000 86.250 86.250
3.795.000 402.500 1.035.000 1.236.250 661.250
7.590.000 805.000 2.070.000 1.236.250 1.322.500
bh
1
5.175.000
402.500
5.577.500
5.577.500
bh bh
1 1
690.000 575.000
86.250 86.250
776.250 661.250
776.250 661.250
*SUB TOTAL PEK. SANITARY
41.745.000
*SUB TOTAL PEKERJAAN MEKANIKAL
138.297.850
II. PEKERJAAN ELEKTRIKAL A PEKERJAAN LAMPU, SAKLAR, STOP KONTAK, DAN PANEL
RENCANA ANGGARAN BIAYA (RAB)
PEKERJAAN MEKANIKAL-ELEKTRIKAL ADMINISTRATION BUILDING PROYEK PLTG 500 MW LOKASI PAYA PASIR, MEDAN NO 1
URAIAN PEKERJAAN 2
* LAMPU - LED 2 x 20W Ceiling type w/ louver, flush mounted indoor use - LED 2 x 20W Ceiling type w/ louver, flush mounted indoor use, with battery back up - LED 2 x 20W Ceilingt type w/ cover, exposed mounted general Purpose - Down light LED 20W - Exit Lamp 1x8W - Instalasi kabel NYM 3 x 2.5mm² + EMT conduit * SAKLAR - Switch one device 1 way, flush mounted - Switch two device 1 way, flush mounted - Instalasi kabel NYM 3 x 2.5mm² + EMT conduit * STOP KONTAK - Receptacle, flush mounted, general porpose indoor type 230V, 2Poles+E, 250VA - Receptacle, flush mounted, general porpose indoor type 230V, 2Poles+E, 200VA (AC) - Instalasi kabel NYM 3 x 2.5mm² + EMT conduit * PANEL TRLLP-05, 400/230V, 3P, 4W, 50Hz, 25kVA, 10kA include MCCB, MCB, ELCB, indicator lamp, terminal, pengkabelan
SAT
HARGA SATUAN
VOL
BAHAN
UPAH
3
4
(Rp) 5
(Rp) 6
bh bh
43 12
bh bh bh ttk
2 16 2 75
bh bh ttk
4 8 12
bh
21
bh
12
ttk
33
unit
2
345.000 345.000 230.000 172.500 230.000 97.750 17.250 17.250 97.750 23.000 23.000 97.750 14.950.000
17.250 17.250 17.250 17.250 17.250 80.500 17.250 17.250 86.250 17.250 17.250 86.250 103.500
BAHAN+UPA H (Rp)
TOTAL JUMLAH HARGA (Rp)
7
8
362.250 362.250
15.576.750 4.347.000
247.250 189.750 247.250 178.250
494.500 3.036.000 494.500 13.368.750
34.500 34.500 184.000
138.000 276.000 2.208.000
40.250
845.250
40.250
483.000
184.000
6.072.000
15.053.500
30.107.000
77.446.750
* SUB TOTAL PEK. LAMPU, SAKLAR, STOP KONTAK, DAN PANEL B PEKERJAAN KABEL TRAY/LADER * Komponen dan Accessories lihat gambar - Tray ukuran : 200 x 100
m
78
138.000
51.750
189.750
14.800.500
* SUB TOTAL PEKERJAAN KABEL TRAY TOTAL PEKERJAAN ELEKTRIKAL
14.800.500 92.247.250
TOTAL : PEK. MEKANIKAL & ELEKTRIKAL
230.545.100
RENCANA ANGGARAN BIAYA (RAB)
PEKERJAAN MEKANIKAL-ELEKTRIKAL CENTRAL CONTROL ROOM BUILDING PROYEK PLTG 500 MW LOKASI PAYA PASIR, MEDAN NO 1
I. A
URAIAN PEKERJAAN 2
PEKERJAAN MEKANIKAL (PLUMBING) PEKERJAAN PLUMBING A.1 INSTALASI AIR BERSIH Pipa PVC AW (10 Kg/cm2) Pipa PVC Ø 1½" (Tapping pipa dari line Utama) - Pipa PVC Ø 1" - Pipa PVC Ø ½" - Pipa PVC Ø ¾" - Fitting & Accessories (Hanger & Support) dll - Gate Valve Ø 1" A.2 INSTALASI AIR KOTOR & AIR BEKAS Pengadaan & Instalasi Septic Tank (IPAL) - Kapasitas : 450 Liter - Material : Fiber Reinforced : Biological Methode - Type Pipa PVC Class AW (10 Kg/cm2), Pipa Class D (5 Kg/cm2) - Pipa PVC Ø 4" - Pipa PVC Ø 2" - Pipa PVC Ø 2½" - Vent water pipes Ø 1¼" (Pipa PVC Class D (5 Kg/cm2) - Pipa PVC Ø 4" Septic tank ke drainase Class AW (10 Kg/cm2) - Fitting & Accessories (Hanger & Support) dll - Clean Out ø4" material SS 304 (ex. San-ei) - Vent Cap c/w Ø 1¼" (Insect Screen) A.2 PEKERJAAN AIR HUJAN - Pipa PVC AW Ø 4" - Roof drain Ø 4̋” (Atap Dak Beton) - Fitting & Accessories (Hanger & Support) dll
SAT VOL 3
4
m m m ls
15 16 10 2
bh
2
set
1
m m m m m ls
24 14 10 16 14 2
bh bh
3 2
m bh lot
48 6 2
HARGA SATUAN BAHAN
UPAH
(Rp) 5
(Rp) 6
41.400 31.050 21.850 74.750 287.500 14.950.000 294.400 90.850 132.250 62.100 294.400 74.750 230.000 23.000 294.400 97.750 74.750
20.700 17.250 19.550 28.750 40.250 1.725.000 92.000 34.500 57.500 23.000 57.500 28.750 138.000 23.000 57.500 92.000 28.750
BAHAN+UPA H (Rp)
TOTAL JUMLAH HARGA (Rp)
7
8
62.100 48.300 41.400 103.500 327.750
931.500 772.800 414.000 207.000 655.500
16.675.000
16.675.000
386.400 125.350 189.750 85.100 351.900 103.500 368.000 46.000
9.273.600 1.754.900 1.897.500 1.361.600 4.926.600 207.000 1.104.000 92.000
351.900 189.750 103.500
16.891.200 1.138.500 207.000 58.509.700
* SUB TOTAL PEK. AIR BERSIH & KOTOR B
II. A
PENGADAAN & PEMASANGAN SANITARY * Toilet - WC, Flush Tank - Jet Washer - Faucet - Floor Drain * Ablution - Faucet - Floor Drain * Pantry - Kitchen Sink - Floor Drain
set bh bh bh
1 1 1 1
bh bh
3 1
bh bh
1 1
3.450.000 345.000 690.000 575.000 690.000 575.000 5.175.000 575.000
345.000 57.500 86.250 86.250 86.250 86.250 402.500 86.250
3.795.000 402.500 776.250 661.250
3.795.000 402.500 776.250 661.250
776.250 661.250
2.328.750 661.250
5.577.500 661.250
5.577.500 661.250
* SUB TOTAL PEKERJAAN SANITARY
14.863.750
TOTAL PEKERJAAN MEKANIKAL
73.373.450
PEKERJAAN ELEKTRIKAL PEKERJAAN LAMPU, SAKLAR, STOP KONTAK, DAN PANEL * LAMPU - LED 2 x 20W Ceiling type w/ louver, flush mounted indoor use - LED 2 x 20W Ceiling type w/ louver, flush mounted indoor use, with battery back up - LED 2 x 20W Ceilingt type w/ cover, exposed mounted general purpose - LED 2 x 20W Ceiling type w/ cover, exposed mounted general purpose, with battery back up - Down light LED 20W - Exit Lamp 1x8W - Instalasi kabel NYM 3 x 2.5mm² + EMT conduit * SAKLAR - Switch one device 1 way, flush mounted
bh bh
26 5
bh
7
bh
2
bh bh ttk
3 2 45
bh
5
345.000 345.000 345.000 345.000 172.500 3.450.000 230.000 17.250
17.250 17.250 17.250 17.250 17.250 17.250 86.250 17.250
362.250 362.250
9.418.500 1.811.250
362.250
2.535.750
362.250
724.500
189.750 3.467.250 316.250
569.250 6.934.500 14.231.250
34.500
172.500
RENCANA ANGGARAN BIAYA (RAB)
PEKERJAAN MEKANIKAL-ELEKTRIKAL CENTRAL CONTROL ROOM BUILDING PROYEK PLTG 500 MW LOKASI PAYA PASIR, MEDAN NO
URAIAN PEKERJAAN 2
1
*
*
- Switch two device 1 way, flush mounted - Two way single pole switch - Instalasi kabel NYM 3 x 2.5mm² + EMT conduit STOP KONTAK - Receptacle, flush mounted, general porpose indoor type 230V, 2Poles+E, 200VA - Receptacle, flush mounted, general porpose indoor type 230V, 2Poles+E, 300VA (AC) - Instalasi kabel NYM 3 x 4mm² + EMT conduit PANEL TRLLP-02, 400/230V, 3P, 4W, 50Hz, 15kVA, 10kA include MCCB, MCB, ELCB, indicator lamp, terminal, pengkabelan TRLLP-02, 400/230V, 3P, 4W, 50Hz, 25kVA, 10kA include MCCB, MCB, ELCB, indicator lamp, terminal, pengkabelan
SAT VOL 3
4
bh bh ttk
3 4 12
bh
15
bh
10
ttk
25
unit
1
unit
1
HARGA SATUAN BAHAN
UPAH
(Rp) 5
(Rp) 6
17.250 28.750 97.750 23.000 23.000 97.750 11.500.000 14.950.000
17.250 17.250 86.250 17.250 17.250 86.250 103.500 103.500
BAHAN+UPA H (Rp)
TOTAL JUMLAH HARGA (Rp)
7
8
34.500 46.000 184.000
103.500 184.000 2.208.000
40.250
603.750
40.250
402.500
184.000
4.600.000
11.603.500
11.603.500
15.053.500
15.053.500
71.156.250
* SUB TOTAL PEK. LAMPU, SAKLAR, STOP KONTAK, DAN PANEL B
PEKERJAAN KABEL TRAY/LADER * Komponen dan Accessories lihat gambar - Tray ukuran : 200 x 100
m
35
138.000
51.750
189.750
6.641.250
* SUB TOTAL PEKERJAAN KABEL TRAY TOTAL PEKERJAAN ELEKTRIKAL
6.641.250 77.797.500
TOTAL : PEK. MEKANIKAL-ELEKTRIKAL
151.170.950
SUMPRODUCT SELISIH
151.170.950 -
RENCANA ANGGARAN BIAYA (RAB)
PEKERJAAN MEKANIKAL-ELEKTRIKAL AIR COMPRESOR PROYEK PLTG 500 MW LOKASI PAYA PASIR, MEDAN NO 1
II. A
URAIAN PEKERJAAN 2
SAT VOL 3
PEKERJAAN ELEKTRIKAL PEKERJAAN LAMPU, SAKLAR, STOP KONTAK, DAN PANEL * LAMPU - LED 2 x 20W Ceilingt type w/ cover, exposed mounted general Purpose bh bh - Highbay GP 100W bh - Instalasi kabel NYM 3 x 2.5mm² + EMT conduit * SAKLAR bh - Rotary switch one device 1 way, flush mounted ttk - Instalasi kabel NYM 3 x 2.5mm² + EMT conduit * STOP KONTAK bh - Power Outlet C/W Plug, Exposed Mounted, Industrial Type, Outdoor Used 800VA, 3Ph, 4 Poles+E, 63A - Instalasi kabel NYM 3 x 2.5mm² + EMT conduit
* SUB TOTAL PEK. LAMPU, SAKLAR, STOP KONTAK, DAN PANEL TOTAL : PEK. MEKANIKAL-ELEKTRIKAL
ttk
4
HARGA SATUAN BAHAN
UPAH
(Rp) 5
(Rp) 6
BAHAN+UP AH (Rp)
TOTAL JUMLAH HARGA (Rp)
7
8
4 18 22
345.000 3.450.000 97.750
17.250 63.250 86.250
362.250 3.513.250 184.000
1.449.000 63.238.500 4.048.000
5 5
17.250 97.750 2.070.000 97.750
17.250 86.250 92.000 86.250
34.500 184.000
172.500 920.000
2.162.000
4.324.000
184.000
368.000
2 2
74.520.000 74.520.000
RENCANA ANGGARAN BIAYA (RAB)
PEKERJAAN MEKANIKAL-ELEKTRIKAL BUILDING POS JAGA PROYEK PLTG 500 MW LOKASI PAYA PASIR, MEDAN
NO
URAIAN PEKERJAAN 2
1
I. A
PEKERJAAN MEKANIKAL (PLUMBING) PEKERJAAN PLUMBING A.1 INSTALASI AIR BERSIH Pipa PVC AW (10 Kg/cm2) Pipa PVC Ø 1½" (Tapping pipa dari line Utama) - Pipa PVC Ø 1" - Pipa PVC Ø ½" - Fitting & Accessories (Hanger & Support) dll - Gate Valve Ø 1" A.2 INSTALASI AIR KOTOR & AIR BEKAS Pengadaan & Instalasi Septic Tank (IPAL) - Kapasitas : 100 Liter - Material : Fiber Reinforced : Biological Methode - Type Pipa PVC Class AW (10 Kg/cm2), Pipa Class D (5 Kg/cm2) - Pipa PVC Ø 4" - Pipa PVC Ø 2" - Vent water pipes Ø 1¼" (Pipa PVC Class D (5 Kg/cm2) - Pipa PVC Ø 4" Septic tank ke drainase Class AW (10 Kg/cm2) - Fitting & Accessories (Hanger & Support) dll - Clean Out ø4" material SS 304 (ex. San-ei) - Vent Cap c/w Ø 1¼" (Insect Screen) A.2 PEKERJAAN AIR HUJAN - Pipa PVC AW Ø 4" - Roof drain Ø 4̋” (Atap Dak Beton) - Fitting & Accessories (Hanger & Support) dll
SAT
VOL
3
4
m m ls
16 12 2
bh
HARGA SATUAN BAHAN (Rp) 5
UPAH (Rp) 6
BAHAN+UPA H (Rp)
TOTAL JUMLAH HARGA (Rp)
7
8
2
41.400 31.050 74.750 287.500
20.700 17.250 28.750 40.250
62.100 48.300 103.500 327.750
993.600 579.600 207.000 655.500
set
1
14.950.000
1.725.000
16.675.000
16.675.000
m m m m ls
10 14 14 15 2
bh bh
2 2
294.400 90.850 62.100 294.400 74.750 230.000 23.000
57.500 34.500 23.000 57.500 28.750 138.000 23.000
351.900 125.350 85.100 351.900 103.500 368.000 46.000
3.519.000 1.754.900 1.191.400 5.278.500 207.000 736.000 92.000
m bh lot
26 6 2
294.400 97.750 74.750
57.500 92.000 28.750
351.900 189.750 103.500
9.149.400 1.138.500 207.000 42.384.400
* SUB TOTAL PEK. AIR BERSIH & KOTOR B
PENGADAAN & PEMASANGAN SANITARY * Toilet - WC, Flush Tank set - Jet Washer bh - Faucet bh - Floor Drain bh - Kitchen Sink bh * SUB TOTAL PEKERJAAN SANITARY
1 1 1 1 1
3.450.000 345.000 690.000 575.000 5.175.000
345.000 57.500 86.250 86.250 86.250
3.795.000 402.500 776.250 661.250 5.261.250
53.280.650
TOTAL PEKERJAAN MEKANIKAL II. A
PEKERJAAN ELEKTRIKAL PEKERJAAN LAMPU, SAKLAR, STOP KONTAK, DAN PANEL * LAMPU bh - LED 2 x 20W Ceiling type w/ louver, flush mounted indoor use bh - Down light LED 20W - LED 2 x 20W Ceilingt type w/ cover, exposed mounted general Purpose bh ttk - Instalasi kabel NYM 3 x 2.5mm² + EMT conduit * SAKLAR bh - Switch one device 1 way, flush mounted bh - Switch one device 2 way, flush mounted ttk - Instalasi kabel NYM 3 x 2.5mm² + EMT conduit *
*
STOP KONTAK - Receptacle, exposed mounted, general porpose indoor type 230V, 2Poles+E, 250VA - Receptacle, exposed mounted, general porpose indoor type 230V, 2Poles+E, 200VA (AC)
3.795.000 402.500 776.250 661.250 5.261.250 10.896.250
2 2 1 5 5 1 6
bh
3
bh
1
- Receptacle, exposed mounted, general porpose indoor type 230V, 2Poles+E, 200VA (Exhaust Fan)
bh
1
- Instalasi kabel NYM 3 x 4mm² + EMT conduit PANEL TRLLP-02, 400/230V, 3P, 4W, 50Hz, 15kVA, 10kA include MCCB, MCB, ELCB, indicator lamp, terminal, pengkabelan
ttk
5
unit
1
345.000 172.500 345.000 97.750 17.250 17.250 97.750 23.000 23.000 23.000 97.750 11.500.000
17.250 17.250 17.250 86.250 17.250 17.250 86.250 17.250 17.250 17.250 86.250 103.500
362.250 189.750 362.250 184.000
724.500 379.500 362.250 920.000
34.500 34.500 184.000
172.500 34.500 1.104.000
40.250
120.750
40.250
40.250
40.250
40.250
184.000
920.000
11.603.500
11.603.500
* SUB TOTAL PEK. LAMPU, SAKLAR, STOP KONTAK, DAN PANEL TOTAL PEKERJAAN ELEKTRIKAL
16.422.000 16.422.000
TOTAL : PEKERJAAN MEKANIKAL & ELEKTRIKAL
69.702.650
RENCANA ANGGARAN BIAYA (RAB)
PEKERJAAN LAMPU SOROT & PENERANGAN JALAN UMUM (PJU)
PROYEK PLTG 500 MW LOKASI PAYA PASIR, MEDAN HARGA SATUAN NO
URAIAN PEKERJAAN
SAT
2
1
VOL
BAHAN+UPAH
TOTAL JUMLAH HARGA
BAHAN
UPAH
(Rp)
(Rp)
(Rp)
(Rp)
5
6
7
8
3
4
set
6
805.000
57.500
862.500
5.175.000
A 1
PEKERJAAN LAMPU SOROT Flood light w/ pole mounted, 2 x 120W, 230V, 1PH, 50Hz GP = Weather proof non hazardous area min. IP 54
2
Flood light w/ pole mounted, 120W, 230V, 1PH, 50Hz GP = Weather proof non hazardous area min. IP 54
bh
6
805.000
57.500
862.500
5.175.000
2
Flood light w/ Bracket mounted, 120W, 230V, 1PH, 50Hz GP = Weather proof non hazardous area min. IP 54
bh
10
805.000
57.500
862.500
8.625.000
5
Tiang Lampu Flood Light + Pondasi + Junction Box * Tiang Pipa Oktagonal Hotdeep Galvanis 9 Meter * Pipa Ornamen T type Hot deep galv. Lampu Sorot * Pondasi Finish Grade * Anchor, aksesories tiang, pipa galv, material bantu * Junction Box + MCB + terminasi kabel
bh bh bh lot set
15 15 15 15 15
1.380.000 920.000 862.500 1.437.500 1.150.000
172.500 115.000 57.500 57.500 115.000
1.552.500 1.035.000 920.000 1.495.000 1.265.000
23.287.500 15.525.000 13.800.000 22.425.000 18.975.000
6
Support lampu Flood Light c/w aksesories
bh
15
287.500
115.000
402.500
6.037.500
7
Kabel instalasi NYFGBY - Kabel instalasi NYFGBY 3c 6mm² + Pipa Galvanis (underground Cable) - Kabel instalasi NYY 3c 6mm² + Pipa Galvanis (underground Cable)
m' m'
2300 900
46.000 28.750
5.750 5.750
51.750 34.500
119.025.000 31.050.000
8
Sensor Cahaya
bh
15
300.000
300.000
4.500.000
* SUB TOTAL LAMPU SOROT B 1
PEKERJAAN LAMPU PJU Street Light w/ pole (9 m) mounted LED 120W GP = Weather proof min. IP 54
2
Stanchion light w/ pole mounted HPS 70W, 220V GP = Weather proof min. IP 65
2
273.600.000
set
9
3.450.000
172.500
3.622.500
32.602.500
set
2
2.300.000
172.500
2.472.500
4.945.000
Floodlight Pole + Pondasi + Junction Box * Tiang Pipa Oktagonal Hotdeep Galvanis 9 Meter * Pipa lengkung Ornamen 1,5 m Hot deep galv. * Pondasi Finish Grade * Ancur, aksesories tiang, pipa galv, material bantu * Junction Box + MCB + terminasi kabel
bh bh bh lot set
13 13 13 13 13
4.025.000 575.000 575.000 345.000 172.500
287.500 172.500 115.000 115.000 115.000
4.312.500 747.500 690.000 460.000 287.500
56.062.500 9.717.500 8.970.000 5.980.000 3.737.500
3
Kabel instalasi NYFGBY - Kabel instalasi NYFGBY 3c 6mm² + Pipa Galvanis (underground Cable) - Kabel instalasi NYY 3c 6mm² + Pipa Galvanis (underground Cable)
m' m'
1800 800
46.000 28.750
5.750 5.750
51.750 34.500
93.150.000 27.600.000
4
Sensor Cahaya
bh
13
300.000
300.000
3.900.000
* SUB TOTAL LAMPU PJU C
PEKERJAAN LIGHTING PANEL Indoor Lighting Panel TRL-LP-08, IP54, 400/230V, 50Hz, 35kVA, 10kA Include MCCB, MCB, terminal, indicator lamp, Ampere & Voltage meter terminal, terminasi, grounding, dan pengkabelan
unit
* SUB TOTAL LIGHTING PANEL TOTAL PEKERJAAN LAMPU LED PJU & SOROT
Building Paya Pasir Medan 15% (2)
246.665.000
1
17.250.000
1.725.000
18.975.000
18.975.000
18.975.000 539.240.000
8_LAMPU PJU
1/1
DAFTAR MATERIAL
PEKERJAAN MEKANIKAL-ELEKTRIKAL PROYEK PLTG 500 MW LOKASI PAYA PASIR, MEDAN NO A
B I
URAIAN
MERK YG DITAWARKAN
1 2 3 4 5 6 7
PEKERJAAN ELEKTRIKAL Panel TR Kabel TR Rak Kabel Metal Konduit Lampu Penerangan Umum Lampu PJU & Sorot Saklar dan Stop Kontak
Lokal komponen MG 4 Besar Three Star Wahana Scarto Philips MK
1 2 3 4 5
PEKERJAAN ELEKTRONIK PEKERJAAN CCTV Peralatan Utama Kabel Coaxial Kabel UTP Kabel NYA Metal Konduit
Samsung Belden AMP 4 Besar Wahana
II 1 2 3
PEKERJAAN PUBLIC ADDRESS Peralatan Utama Kabel Metal Konduit
TOA 4 Besar Wahana
III 1 2 3
PEKERJAAN TELEPHONE Peralatan Utama Kabel Metal Konduit
Panasonic 4 Besar Wahana
PEKERJAAN TATA UDARA Unit AC FAN Pipa Refrigrand Pipa Drain PVC AW Turbine Ventilator
Panasonci Vanco Kembla Setara Wavin Circle
PEKERJAAN PLUMBING Pompa - Pompa Tangki Pipa PVC AW Gate Valve, Check Valve, Strainer Saniter Closet Jet Washer Faucet Lavatory Urinal
Ebara/Grundfos Pinguin Wavin KITZ Toto Toto Toto Toto Toto Toto
C
D
1 2 3 4 5
1 2 3 4 5 6 7 8 9 10
Building Paya Pasir Medan 15%
Matlist
1/1
REKAPITULASI RENCANA ANGGARAN BIAYA
PEKERJAAN MEKANIKAL & ELEKTRIKAL PROYEK PLTG 500 MW LOKASI PAYA PASIR, MEDAN URAIAN PEKERJAAN
NO I
PEKERJAAN MEKANIKAL & ELEKTRIKAL a b c d e f g h
II
PEKERJAAN AC & VENTILASI a b c d e f
III
TOTAL PEKERJAAN ADMIN BUILDING TOTAL PEKERJAAN WAREHOUSE/WORKSHOP TOTAL PEKERJAAN CONTROL & LV ROOM TOTAL PEKERJAAN MOSQUE/MASJID TOTAL PEKERJAAN POS JAGA TOTAL PEKERJAAN SUBSTATION BUILD
PEKERJAAN TELEKOMUNIKASI SISTEM
705.489.350
Rp Rp Rp
221.161.100 188.934.650 151.170.950
Rp
69.702.650
Rp
74.520.000
Rp
384.870.500
Rp Rp Rp Rp Rp Rp
169.579.000 44.390.000 84.226.000 9.855.500 7.544.000 69.276.000
Rp
1.119.014.375
Rp Rp Rp Rp
51.549.500 35.800.075 7.187.500 1.024.477.300
PEKERJAAN LAMPU PENERANGAN JALAN UMUM
Rp
530.840.000
Rp Rp Rp
269.100.000 242.765.000 18.975.000
PRELIMINERIS - PREMILINERIS
Rp Rp
300.000.000 300.000.000
TOTAL PPN 10% TOTAL DI BULATKAN
Rp Rp Rp Rp
3.040.214.225 3.040.214.225 3.040.000.000
a TOTAL PEKERJAAN LAMPU SOROT b TOTAL PEKERJAAN LAMPU PJU c TOTAL PEKERJAAN LIGHTING PANEL VI
Rp
TOTAL PEKERJAAN TELEPON SYSTEM TOTAL PEKERJAAN PUBLIC ADDRESS SYSTEM TOTAL PEKERJAAN HAND TALKS TOTAL PEKERJAAN CCTV SYSTEM
a b c d IV
TOTAL PEKERJAAN ADMIN BUILDING TOTAL PEKERJAAN WAREHOUSE/WORKSHOP TOTAL PEKERJAAN CONTROL & LV ROOM TOTAL PEKERJAAN MASJID TOTAL PEKERJAAN GUARD HOUSE TOTAL PEKERJAAN SUBSTATION BUILD TOTAL PEKERJAAN SHELTER AIR KOMPRESOR TOTAL PEKERJAAN SHELTER FIRE PUMP
JUMLAH HARGA
KET
RENCANA ANGGARAN BIAYA (RAB)
PEKERJAAN MEKANIKAL-ELEKTRIKAL TELECOMMUNICATION & PAGING SYSTEM
PROYEK PLTG 500 MW LOKASI PAYA PASIR, MEDAN HARGA SATUAN
BAHAN+UPA H
TOTAL JUMLAH HARGA
7
8
NO
URAIAN PEKERJAAN
SAT
VOL
1
2
3
4
Set
1
Rp 23.000.000
Rp
127.500
23.127.500
23.127.500
Set
1
Rp
805.000
Rp
68.500
873.500
873.500
3 Terminal Box For Telephone (TBT) Terminal Box Telephone (TBT) - Wall Mounting, indoor used, Capacity : 5 Pairs - Wall Mounting, indoor used, Capacity : 10 Pairs
Set Set
1 3
Rp Rp
345.000 460.000
Rp Rp
68.500 68.500
413.500 528.500
413.500 1.585.500
4 Telephone Set - Telephone Operating Console - Telephone Set
Set Set
1 26
Rp Rp
575.000 172.500
Rp Rp
68.500 68.500
643.500 241.000
643.500 6.266.000
5 Telephone Outlet Indoor Used, c/w Exposed / flush back box
Set
26
Rp
11.500
Rp
68.500
80.000
2.080.000
m' m'
600 1800
Rp Rp
3.450 3.450
Rp Rp
3.450 3.450
6.900 6.900
4.140.000 12.420.000
A
TELEPHONE SYSTEM 1 Main Unit PABX Telephone System (a) PABX - 6 Analogue Line - 26 Extension : - 1 Digital port - 26 Analog port 2 Main Distribution Frame Main Distribution Frame Indoor Used
6 Instalasi kabel
UTC 3 (10c - 0,6 sqmm) c/w EMT conduit dia. 20 mm Cable, 0.6/1kV (1.2)kV, NYMHY, 3c - 2.5sqmm c/w EMT conduit dia. 20 mm
BAHAN
UPAH
(Rp)
(Rp)
5
6
(Rp)
*SUB TOTAL TELEPHONE SYSTEM B
PUBLIC ADDRES SYSTEM 1 Public Address Control Panel (PACP) a) 240W power amplifier; b) Mixer amplifier 240 c) Speaker selector d) Remote intervace e) Remote microphone f) CD Player
51.549.500
10.752.500
10.752.500
862.500
2.012.500
2.012.500
Rp
575.000
805.000
805.000
Set
1
Rp
9.200.000
Rp 1.552.500
2 Main Distribution Fame For Paging (MDFPA) Main Distribution Frame Indoor Used Wall Mounting Type Consist : 100 Extention Terminal
Set
1
Rp
1.150.000
Rp
3 Handset Station c/w Accessories
Set
1
Rp
230.000
4 Instalation Cable NYMHY 2c - 1,5 sqmm c/w EMT conduit dia. 20 mm
m'
799
Rp
11.500
Rp
5.175
16.675
13.323.325
LV Building - Terminal Box - Volume control - Loudspeaker (Ceiling)
set set set
2 1 10
Rp Rp Rp
230.000 115.000 172.500
Rp Rp Rp
28.750 17.250 28.750
258.750 132.250 201.250
517.500 132.250 2.012.500
Guard House - Terminal Box - Loudspeaker (Ceiling)
set set
1 1
Rp Rp
230.000 172.500
Rp Rp
28.750 17.250
258.750 189.750
258.750 189.750
- Loudspeaker (Ceiling) - Outdoor Loudspeaker
set set set set
1 2 13 1
Rp Rp Rp Rp
230.000 115.000 172.500 575.000
Rp Rp Rp Rp
28.750 17.250 28.750 17.250
258.750 132.250 201.250 592.250
258.750 264.500 2.616.250 592.250
Workshop/Warehouse Building - Terminal Box - Volume control - Industrial Loudspeaker - Loudspeaker (Ceiling)
set set set set
1 3
Rp Rp
230.000 115.000
Rp Rp
28.750 17.250
258.750 132.250
258.750 396.750
7
Rp
172.500
Rp
28.750
201.250
1.408.750
Administration Building - Terminal Box - Volume control
*SUB TOTAL PUBLIC ADDRESS SYSTEM C
(Rp)
35.800.075 Set
HANDY TALKY 1 HT (Explosion Proof), Merk. Motorola Type : GP338 * SUB TOTAL HAND TALKS
Building Paya Pasir Medan 15% (2)
7_TEL.COM & PAGING
10
Rp
690.000
Rp
28.750
718.750
7.187.500
7.187.500
1/2
RENCANA ANGGARAN BIAYA (RAB)
PEKERJAAN MEKANIKAL-ELEKTRIKAL TELECOMMUNICATION & PAGING SYSTEM
PROYEK PLTG 500 MW LOKASI PAYA PASIR, MEDAN HARGA SATUAN NO
URAIAN PEKERJAAN
SAT
VOL
1
2
3
4
set set set set set set set lot m' m' m' titik
5 3 1 1 2 1 1 1 2130 2130 1278 9
D
CCTV SYSTEM FOR SECURITY & SURVEILLANCE 1 PTZ Camera 2 FIX Camera 3 EX. Proff PTZ Camera 4 DVR (Digital Video Recorder) 5 Display and control unit, LED Monitor 21 inch high resolution, joystick control 6 PTZ Controller 7 Power Supply 220 Vac, 50 Hz, 1 phase 8 Pengkabelan utama untuk peralatan utama CCTV di R. Kontrol 9 Power Cable, 0.6/1kV (1.2)kV, NYMHY, 3c - 2.5sqmm c/w EMT conduit dia. 20 mm Cable c/w EMT conduit dia. 20 mm 10 Coaxial 11 Kabel Data UTP Cat 6 c/w EMT conduit dia. 20 mm 12 Pole (galvanis tinggi = 8 m)
Building Paya Pasir Medan 15% (2)
Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp
BAHAN
UPAH
(Rp)
(Rp)
5
6
28.000.000 8.050.000 38.000.000 10.666.250 1.380.000 11.488.500 730.250 2.185.000 23.000 18.400 8.050 287.500
Rp 635.000 Rp 635.000 Rp 635.000 Rp 2.012.500 Rp 435.000 Rp 435.000 Rp 419.000 Rp 325.000 Rp 325.000 Rp 5.175 Rp 5.175 Rp 23.000
BAHAN+UPA H
TOTAL JUMLAH HARGA
7
8
(Rp)
28.635.000 8.685.000 38.635.000 12.678.750 1.815.000 11.923.500 1.149.250 2.510.000 348.000 23.575 13.225 310.500
(Rp)
143.175.000 26.055.000 38.635.000 12.678.750 3.630.000 11.923.500 1.149.250 2.510.000 741.240.000 50.214.750 16.901.550 2.794.500
*SUB TOTAL CCTV SYSTEM SECURITY & SURVEILLANCE
1.050.907.300
GRAND TOTAL TELECOMUNICATION SYSTEM
1.145.444.375
7_TEL.COM & PAGING
2/2
RENCANA ANGGARAN BIAYA (RAB) PEKERJAAN MEKANIKAL-ELEKTRIKAL(HVAC & EXHAUST FAN)
PROYEK PLTG 500 MW LOKASI PAYA PASIR, MEDAN NO
URAIAN PEKERJAAN
1
2
I. PEKERJAAN HVAC & VENTILASI A ADMINISTRATION BUILDING 1 Air Cooled Ceiling Cassette, Refrigerant with Non CFC
HARGA SATUAN
SAT VOL 3
4
BAHAN+UPAH
TOTAL JUMLAH HARGA
(Rp)
(Rp)
(Rp)
6
7
8
BAHAN
UPAH
(Rp) 5
Unit
2
Rp
28.750.000
Rp
920.000
Rp
29.670.000
Rp
59.340.000
2
Pengadaan & Pemasangan A/C supporting, accessories, setting, testing dan commisioning. Termasuk Pipa Refiregrant & Pipa drain. - Room : Office#1 - Total Cooling Capacity : 6.2 KW (minimum) ≈ 2,35 PK - Type : Ceiling Cassette - Capacity : 21.000 Btu/h - Electrical spec : 220V/50Hz/1 Phase Air Cooled Ceiling Cassette, Refrigerant with Non CFC
Unit
1
Rp
28.750.000
Rp
920.000
Rp
29.670.000
Rp
29.670.000
3
Pengadaan & Pemasangan A/C supporting, accessories, setting, testing dan commisioning. Termasuk Pipa Refiregrant & Pipa drain. - Room : Office#2 - Total Cooling Capacity : 6.5 KW (minimum) ≈ 2,43 PK - Type : Wall Mounted - Capacity : 26.000 Btu/h - Electrical spec : 380V/50Hz/3 Phase Air Cooled Wall Mounted, Refrigerant with Non CFC
Unit
1
Rp
4.025.000
Rp
460.000
Rp
4.485.000
Rp
4.485.000
4
Pengadaan & Pemasangan A/C supporting, accessories, setting, testing dan commisioning. Termasuk Pipa Refiregrant & Pipa drain. - Room : Library - Total Cooling Capacity : 1.8 KW (minimum) ≈ 0,68 PK - Type : Wall Mounted - Capacity : 26.000 Btu/h - Electrical spec : 380V/50Hz/3 Phase Air Cooled Wall Mounted, Refrigerant with Non CFC
Unit
1
Rp
12.650.000
Rp
460.000
Rp
13.110.000
Rp
13.110.000
5
Pengadaan & Pemasangan A/C supporting, accessories, setting, testing dan commisioning. Termasuk Pipa Refiregrant & Pipa drain. - Room : Manager Room - Total Cooling Capacity : 5.7 KW (minimum) ≈ 2,16 PK - Type : Wall Mounted - Capacity : 21.000 Btu/h - Electrical spec : 220V/50Hz/1 Phase Air Cooled Ceiling Cassette, Refrigerant with Non CFC
Unit
1
Rp
32.200.000
Rp
920.000
Rp
33.120.000
Rp
33.120.000
6
Pengadaan & Pemasangan A/C supporting, accessories, setting, testing dan commisioning. Termasuk Pipa Refiregrant & Pipa drain. - Room : Meeting Room - Total Cooling Capacity : 7.2 KW (minimum) ≈ 2,73 PK - Type : Wall Mounted - Capacity : 26.000 Btu/h - Electrical spec : 220V/50Hz/1 Phase Air Cooled Wall Mounted, Refrigerant with Non CFC
Unit
2
Rp
12.650.000
Rp
460.000
Rp
13.110.000
Rp
26.220.000
7
Pengadaan & Pemasangan A/C supporting, accessories, setting, testing dan commisioning. Termasuk Pipa Refiregrant & Pipa drain. - Room : Lobby & Waiting Room - Total Cooling Capacity : 5.9 KW (minimum) ≈ 2,24 PK - Type : Wall Mounted - Capacity : 21.000 Btu/h Electrical spec : 220V/50Hz/1 Phase EXHAUST FAN UNTUK LOCKER
Unit
1
Rp
690.000
Rp
92.000
Rp
782.000
Rp
782.000
Unit
1
Rp
621.000
Rp
92.000
Rp
713.000
Rp
713.000
Pengadaan & Pemasangan E/F supporting, accessories, setting, testing dan commisioning - Type : Wall Mounted Fan - Capacity : 191 L/s - Fan Motor Power Input : 0.048 kW - Electrical spec : 220V/50Hz/1 Phase 8
EXHAUST FAN UNTUK FEMALE TOILET Pengadaan & Pemasangan E/F supporting, accessories, setting, testing dan commisioning - Type : Ceiling Mounted Fan - Capacity : 50 L/s - Fan Motor Power Input : 0.060 kW - Electrical spec : 220V/50Hz/1 Phase
Building Paya Pasir Medan 15%
6_VAC & FAN
1/6
RENCANA ANGGARAN BIAYA (RAB) PEKERJAAN MEKANIKAL-ELEKTRIKAL(HVAC & EXHAUST FAN)
PROYEK PLTG 500 MW LOKASI PAYA PASIR, MEDAN NO
URAIAN PEKERJAAN
1
2
9
HARGA SATUAN
SAT VOL
EXHAUST FAN UNTUK MALE TOILET
BAHAN+UPAH
TOTAL JUMLAH HARGA
(Rp)
(Rp)
(Rp)
6
7
BAHAN
UPAH
(Rp) 5
3
4
Unit
1
Rp
621.000
Rp
92.000
Rp
713.000
Rp
8
713.000
Unit
1
Rp
621.000
Rp
92.000
Rp
713.000
Rp
713.000
Unit
1
Rp
621.000
Rp
92.000
Rp
713.000
Rp
713.000
Rp
169.579.000
Pengadaan & Pemasangan E/F supporting, accessories, setting, testing dan commisioning - Type : Ceiling Mounted Fan - Capacity : 50 L/s - Fan Motor Power Input : 0.060 kW - Electrical spec : 220V/50Hz/1 Phase 10 EXHAUST FAN UNTUK CANTEEN Pengadaan & Pemasangan E/F supporting, accessories, setting, testing dan commisioning - Type : Wall Mounted Fan - Capacity : 72 L/s - Fan Motor Power Input : 0.032 kW - Electrical spec : 230V/50Hz/1 Phase 11 EXHAUST FAN UNTUK PANTRY Pengadaan & Pemasangan E/F supporting, accessories, setting, testing dan commisioning - Type : Wall Mounted Fan - Capacity : 40 L/s - Fan Motor Power Input : 0.032 kW - Electrical spec : 230V/50Hz/1 Phase * SUB TOTAL ADMINISTRATION BUILDING B WAREHOUSE & WORKSHOP BUILDING 1 Air Cooled Wall Mounted, Refrigerant with Non CFC
Unit
1
Rp
6.325.000
Rp
460.000
Rp
6.785.000
Rp
6.785.000
Unit
1
Rp
10.925.000
Rp
460.000
Rp
11.385.000
Rp
11.385.000
Pengadaan & Pemasangan A/C supporting, accessories, setting, testing dan commisioning. Termasuk Pipa Refiregrant & Pipa drain. - Room : Office - Total Cooling Capacity : 4.5 KW (minimum) ≈ 1,5 PK - Type : Wall Mounted - Electrical spec : 230V/50Hz/1 Phase 2
Air Cooled Wall Mounted, Refrigerant with Non CFC Pengadaan & Pemasangan A/C supporting, accessories, setting, testing dan commisioning. Termasuk Pipa Refiregrant & Pipa drain. - Room : Meeting Room - Total Cooling Capacity : 4.9 KW (minimum) ≈ 1,9 PK - Type : Wall Mounted - Electrical spec : 230V/50Hz/1 Phase
3
Air Cooled Wall Mounted, Refrigerant with Non CFC Pengadaan & Pemasangan A/C supporting, accessories, setting, testing dan commisioning. Termasuk Pipa Refiregrant & Pipa drain. - Room : Laboratory - Total Cooling Capacity : 3.3 KW (minimum) ≈ 1,2 PK - Type : Wall Mounted - Electrical spec : 230V/50Hz/1 Phase
Unit
1
Rp
6.325.000
Rp
460.000
Rp
6.785.000
Rp
6.785.000
4
EXHAUST FAN UNTUK TOILET MEETING ROOM
Unit
1
Rp
575.000
Rp
92.000
Rp
667.000
Rp
667.000
Unit
1
Rp
575.000
Rp
92.000
Rp
667.000
Rp
667.000
Pengadaan & Pemasangan E/F supporting, accessories, setting, testing dan commisioning - Type : Wall Mounted Fan - Capacity : 23.3 L/s - Fan Motor Power Input : 0.032 kW - Electrical spec : 230V/50Hz/1 Phase 5
EXHAUST FAN UNTUK TOILET Pengadaan & Pemasangan E/F supporting, accessories, setting, testing dan commisioning - Type : Wall Mounted Fan - Capacity : 23.3 L/s - Fan Motor Power Input : 0.032 kW - Electrical spec : 230V/50Hz/1 Phase
Building Paya Pasir Medan 15%
6_VAC & FAN
2/6
RENCANA ANGGARAN BIAYA (RAB) PEKERJAAN MEKANIKAL-ELEKTRIKAL(HVAC & EXHAUST FAN)
PROYEK PLTG 500 MW LOKASI PAYA PASIR, MEDAN NO
URAIAN PEKERJAAN
1
2
6
HARGA SATUAN
SAT VOL
EXHAUST FAN UNTUK STORAGE
BAHAN+UPAH
TOTAL JUMLAH HARGA
(Rp)
(Rp)
(Rp)
6
7
BAHAN
UPAH
(Rp) 5
3
4
Unit
1
Rp
575.000
Rp
92.000
Rp
667.000
Rp
8
667.000
Unit
1
Rp
575.000
Rp
92.000
Rp
667.000
Rp
667.000
Unit
1
Rp
575.000
Rp
92.000
Rp
667.000
Rp
667.000
Unit
8
Rp
1.725.000
Rp
287.500
Rp
2.012.500
Rp
16.100.000
Rp
44.390.000
Pengadaan & Pemasangan E/F supporting, accessories, setting, testing dan commisioning - Type : Wall Mounted Fan - Capacity : 74.7 L/s - Fan Motor Power Input : 0.032 kW - Electrical spec : 230V/50Hz/1 Phase 7
EXHAUST FAN UNTUK CHEMICAL STORAGE Pengadaan & Pemasangan E/F supporting, accessories, setting, testing dan commisioning - Type : Wall Mounted Fan - Capacity : 74.7 L/s - Fan Motor Power Input : 0.032 kW - Electrical spec : 230V/50Hz/1 Phase
8
EXHAUST FAN UNTUK LABORATORY Pengadaan & Pemasangan E/F supporting, accessories, setting, testing dan commisioning - Type : Wall Mounted Fan - Capacity : 99.6 L/s - Fan Motor Power Input : 0.032 kW - Electrical spec : 230V/50Hz/1 Phase
9
TURBIN VENTILATOR UNTUK WAREHOUSE & WORKSHOP - Type : Turbine Ventilator - Capacity : 987 L/s * SUB TOTALWORKSHOP & WAREHOUSE
C CONTROL BUILDING & LV BUILDING 1 Air Cooled Wall Mounted, Refrigerant with Non CFC
Unit
1
Rp
5.750.000
Rp
460.000
Rp
6.210.000
Rp
6.210.000
Unit
1
Rp
5.750.000
Rp
460.000
Rp
6.210.000
Rp
6.210.000
Unit
2
Rp
6.325.000
Rp
460.000
Rp
6.785.000
Rp
13.570.000
Unit
3
Rp
12.650.000
Rp
460.000
Rp
13.110.000
Rp
39.330.000
Unit
1
Rp
4.025.000
Rp
460.000
Rp
4.485.000
Rp
4.485.000
Pengadaan & Pemasangan A/C supporting, accessories, setting, testing dan commisioning. Termasuk Pipa Refiregrant & Pipa drain. - Room : Suprevisor - Total Cooling Capacity : 2.2 KW (minimum) ≈ 0,8 PK - Type : Wall Mounted - Electrical spec : 230V/50Hz/1 Phase 2
Air Cooled Wall Mounted, Refrigerant with Non CFC Pengadaan & Pemasangan A/C supporting, accessories, setting, testing dan commisioning. Termasuk Pipa Refiregrant & Pipa drain. - Room : Praying Room - Total Cooling Capacity : 2.2 KW (minimum) ≈ 0,8 PK - Type - Electrical spec
3
: Wall Mounted : 230V/50Hz/1 Phase
Air Cooled Wall Mounted, Refrigerant with Non CFC Pengadaan & Pemasangan A/C supporting, accessories, setting, testing dan commisioning. Termasuk Pipa Refiregrant & Pipa drain. - Room : Office - Total Cooling Capacity : 3.4 KW (minimum) ≈ 1,2 PK - Type : Wall Mounted - Electrical spec : 230V/50Hz/1 Phase
4
Air Cooled Wall Mounted, Refrigerant with Non CFC Pengadaan & Pemasangan A/C supporting, accessories, setting, testing dan commisioning. Termasuk Pipa Refiregrant & Pipa drain. - Room : Control Room - Total Cooling Capacity : 5.6 KW (minimum) ≈ 2,1 PK - Type : Wall Mounted - Electrical spec : 230V/50Hz/1 Phase
5
Air Cooled Wall Mounted, Refrigerant with Non CFC Pengadaan & Pemasangan A/C supporting, accessories, setting, testing dan commisioning. Termasuk Pipa Refiregrant & Pipa drain.
Building Paya Pasir Medan 15%
6_VAC & FAN
3/6
RENCANA ANGGARAN BIAYA (RAB) PEKERJAAN MEKANIKAL-ELEKTRIKAL(HVAC & EXHAUST FAN)
PROYEK PLTG 500 MW LOKASI PAYA PASIR, MEDAN NO
URAIAN PEKERJAAN
1
2
-
HARGA SATUAN
SAT VOL 3
4
BAHAN+UPAH
TOTAL JUMLAH HARGA
(Rp)
(Rp)
(Rp)
6
7
8
BAHAN
UPAH
(Rp) 5
Room : Battery Room Total Cooling Capacity : 1.6 KW (minimum) ≈ 0,6 PK Type : Wall Mounted Electrical spec : 230V/50Hz/1 Phase
6
Air Cooled Wall Mounted, Refrigerant with Non CFC Pengadaan & Pemasangan A/C supporting, accessories, setting, testing dan commisioning. Termasuk Pipa Refiregrant & Pipa drain. - Room : LV Room - Total Cooling Capacity : 3.5 KW (minimum) ≈ 1,3 PK - Type : Wall Mounted - Electrical spec : 230V/50Hz/1 Phase
Unit
2
Rp
5.750.000
Rp
460.000
Rp
6.210.000
Rp
12.420.000
7
EXHAUST FAN UNTUK ABLUTION
Unit
1
Rp
575.000
Rp
92.000
Rp
667.000
Rp
667.000
Pengadaan & Pemasangan E/F supporting, accessories, setting, testing dan commisioning - Type : Wall Mounted Fan - Capacity : 12.5 L/s - Fan Motor Power Input : 0.032 kW - Electrical spec : 230V/50Hz/1 Phase 8
EXHAUST FAN UNTUK TOILET Pengadaan & Pemasangan E/F supporting, accessories, setting, testing dan commisioning - Type : Wall Mounted Fan - Capacity : 20.8 L/s - Fan Motor Power Input : 0.032 kW - Electrical spec : 230V/50Hz/1 Phase
Unit
1
Rp
575.000
Rp
92.000
Rp
667.000
Rp
667.000
9
EXHAUST FAN UNTUK PANTRY Pengadaan & Pemasangan E/F supporting, accessories, setting, testing dan commisioning - Type : Wall Mounted Fan - Capacity : 25 L/s - Fan Motor Power Input : 0.032 kW - Electrical spec : 230V/50Hz/1 Phase
Unit
1
Rp
575.000
Rp
92.000
Rp
667.000
Rp
667.000
Rp
84.226.000
* SUB TOTAL CONTROL BUILDING & LV BUILDING
D MOSQUE / MASJID 1 SIRKULASI FAN UNTUK PRAYING ROOM & MIHRAB Pengadaan & Pemasangan A/C supporting, accessories, setting, testing dan commisioning. Termasuk Pipa Refiregrant & Pipa drain. - Room : Imam & Prayer area - Total Cooling Capacity : 1.5 KW (minimum) ≈ 0,57 PK - Type : Wall Mounted - Capacity : 5000 Btu/h - Air Volume : VTA - Power Consumption : VTA - Electrical spec : 220V/50Hz/1 Phase 2
EXHAUST FAN UNTUK (Storage, Mihrab, Toilet 1 & 2) Pengadaan & Pemasangan E/F supporting, accessories, setting, testing dan commisioning - Type : Wall Mounted Fan - Air Volume : 12.1 L/S - Power Consumption : VTA - Total External Static Pressure : - Electrical spec : 220V/50Hz/1 Phase
Unit
5
Rp
1.150.000
Rp
287.500
Rp
1.437.500
Rp
7.187.500
Unit
4
Rp
575.000
Rp
92.000
Rp
667.000
Rp
2.668.000
Rp
9.855.500
Rp
6.210.000
* SUB TOTALMOSQUE / MASJID
E GUARD HOUSE / POS JAGA 1 Air Cooled Wall Mounted, Refrigerant with Non CFC Pengadaan & Pemasangan A/C supporting, accessories, setting, - Room : Office Room - Total Cooling Capacity : 3.3 KW (minimum) ≈ 1,3 PK Building Paya Pasir Medan 15%
Unit
1
6_VAC & FAN
Rp
5.750.000
Rp
460.000
Rp
6.210.000
4/6
RENCANA ANGGARAN BIAYA (RAB) PEKERJAAN MEKANIKAL-ELEKTRIKAL(HVAC & EXHAUST FAN)
PROYEK PLTG 500 MW LOKASI PAYA PASIR, MEDAN NO
URAIAN PEKERJAAN
1
2
2
Type Air Volume Power Consumption Total External Static Pressure Electrical spec
TOTAL JUMLAH HARGA
(Rp)
(Rp)
(Rp)
6
7
8
UPAH
(Rp) 5
3
4
Unit
1
Rp
575.000
Rp
92.000
Rp
667.000
Rp
667.000
Unit
1
Rp
575.000
Rp
92.000
Rp
667.000
Rp
667.000
Rp
7.544.000
: Wall Mounted Fan : 12.5 L/S : VTA : : 220V/50Hz/1 Phase
EXHAUST FAN UNTUK (Pantry) Pengadaan & Pemasangan E/F supporting, accessories, setting, testing dan commisioning -
BAHAN+UPAH
BAHAN
: Wall Mounted : 11 .900 Btu/hr : VTA : VTA : 220V/50Hz/1 Phase
EXHAUST FAN UNTUK (Toilet) Pengadaan & Pemasangan E/F supporting, accessories, setting, testing dan commisioning -
3
Type Capacity Air Volume Power Consumption Electrical spec
HARGA SATUAN
SAT VOL
Type Air Volume Power Consumption Total External Static Pressure Electrical spec
: Wall Mounted Fan : 25 L/S : VTA : : 220V/50Hz/1 Phase * SUB TOTAL POS JAGA
F
SUBSTATION BUILD 1. Air Cooled DX-Wall Mounted, Refrigerant with Non CFC Pengadaan & Pemasangan A/C supporting, accessories, setting, testing Pipa Refiregrant & Pipa drain. - Roomdan commisioning.: Termasuk Office Room 2
Type Total Cooling Capacity Air Volume Power Consumption External Static Pressure Electrical spec
Type Total Cooling Capacity Air Volume Power Consumption External Static Pressure Electrical spec
Building Paya Pasir Medan 15%
17.250.000
Rp
460.000
Rp
17.710.000
Rp
35.420.000
Unit
1
Rp
17.250.000
Rp
460.000
Rp
17.710.000
Rp
17.710.000
Unit
1
Rp
9.200.000
Rp
460.000
Rp
9.660.000
Rp
9.660.000
Unit
1
Rp
4.025.000
Rp
460.000
Rp
4.485.000
Rp
4.485.000
: Wall Mounted : 4.3 KW (minimum) ≈ 1,63 PK : VTA : VTA : : 220V/50Hz/1 Phase
Air Cooled DX-Wall Mounted, Refrigerant with Non CFC Pengadaan & Pemasangan A/C supporting, accessories, setting, testing Refiregrant & Pipa drain. - Roomdan commisioning.: Termasuk SupervisorPipa Room -
Rp
: Wall Mounted : 2.9 KW (minimum) : VTA : VTA : : 220V/50Hz/1 Phase
Air Cooled DX-Wall Mounted, Refrigerant with Non CFC Pengadaan & Pemasangan A/C supporting, accessories, setting, testing Pipa Refiregrant & Pipa drain. - Roomdan commisioning.: Termasuk Control Room -
4
Type Total Cooling Capacity Air Volume Power Consumption External Static Pressure Electrical spec
2
: Wall Mounted : 2.9 KW (minimum) : VTA : VTA : : 220V/50Hz/1 Phase
Air Cooled DX-Wall Mounted, Refrigerant with Non CFC Pengadaan & Pemasangan A/C supporting, accessories, setting, testing Pipa Refiregrant & Pipa drain. - Roomdan commisioning.: Termasuk Panel Room -
3
Type Total Cooling Capacity Air Volume Power Consumption External Static Pressure Electrical spec
Unit
: Wall Mounted : 2.0 KW (minimum) ≈ 0,76 PK : VTA : VTA : : 220V/50Hz/1 Phase
6_VAC & FAN
5/6
RENCANA ANGGARAN BIAYA (RAB) PEKERJAAN MEKANIKAL-ELEKTRIKAL(HVAC & EXHAUST FAN)
PROYEK PLTG 500 MW LOKASI PAYA PASIR, MEDAN HARGA SATUAN
TOTAL JUMLAH HARGA
(Rp)
(Rp)
(Rp)
6
7
URAIAN PEKERJAAN
1
2
3
4
5
EXHAUST FAN UNTUK (Storage) Pengadaan & Pemasangan E/F supporting, accessories, setting, testing - Type dan commisioning : Propeller Wall Mounted Fan - Air Volume : 18.75 L/s - Power Consumption : VTA - Total External Static Pressure : - Electrical spec : 220V/50Hz/1 Phase
Unit
1
Rp
575.000
Rp
92.000
Rp
667.000
Rp
667.000
7
EXHAUST FAN UNTUK (Praying Room) Pengadaan & Pemasangan E/F supporting, accessories, setting, testing - Type dan commisioning : Propeller Wall Mounted Fan - Air Volume : 50 L/s - Power Consumption : VTA - Total External Static Pressure : - Electrical spec : 220V/50Hz/1 Phase
Unit
1
Rp
575.000
Rp
92.000
Rp
667.000
Rp
667.000
8
EXHAUST FAN UNTUK (Toilet) Pengadaan & Pemasangan E/F supporting, accessories, setting, testing - Type dan commisioning : Propeller Wall Mounted Fan - Air Volume : 16.7 L/s - Power Consumption : VTA - Total External Static Pressure : - Electrical spec : 220V/50Hz/1 Phase
Unit
1
Rp
575.000
Rp
92.000
Rp
667.000
Rp
667.000
* SUB TOTAL SUBSTATION CONTROL ROOM
Rp
69.276.000
GRAND TOTAL : PEKERJAAN HVAC & EXHAUST FAN
Rp
384.870.500
Building Paya Pasir Medan 15%
SAT VOL
BAHAN+UPAH
NO
6_VAC & FAN
BAHAN
UPAH
(Rp) 5
8
6/6
RENCANA ANGGARAN BIAYA (RAB)
PEKERJAAN MEKANIKAL-ELEKTRIKAL WAREHOUSE/WORKSHOP PROYEK PLTG 500 MW LOKASI PAYA PASIR, MEDAN
NO
URAIAN PEKERJAAN 2
1
I. A
PEKERJAAN MEKANIKAL (PLUMBING) PEKERJAAN PLUMBING A.1 INSTALASI AIR BERSIH Pipa PVC AW (10 Kg/cm2) untuk Toilet & Laboratory Pipa PVC Ø 1½" (Tapping pipa dari line Utama) - Pipa PVC Ø ¾" - Pipa PVC Ø 1" - Pipa PVC Ø ½" - Pipa PVC Ø 1¼" - Fitting & Accessories (Hanger & Support) dll - Gate Valve Ø 1" A.2 INSTALASI AIR KOTOR & AIR BEKAS Septic Tank (Digabung dengan Admin Building) - Kapasitas : 600 Liter - Material : Fiber Reinforced / Type : Biological Methode Pipa PVC Class AW (10 Kg/cm2), Pipa Class D (5 Kg/cm2) - Pipa PVC Ø 4" - Pipa PVC Ø 2" - Pipa PVC Ø 2½" - Vent water pipes Ø 1¼" (Pipa PVC Class D (5 Kg/cm2) - Pipa PVC Ø 4" Septic tank ke drainase Class AW (10 Kg/cm2) - Fitting & Accessories (Hanger & Support) dll - Clean Out ø4" material SS 304 (ex. San-ei) - Vent Cap c/w Ø 1¼" (Insect Screen) A.2 PEKERJAAN AIR HUJAN - Pipa PVC AW Ø 4" - Roof drain Ø 4̋” (Atap Talang Seng) - Fitting & Accessories (Hanger & Support) dll
SAT VOL
HARGA SATUAN BAHAN
UPAH
(Rp) 5
(Rp) 6
3
4
m m m m
10 56 22 10
ls bh
2 2
set
1
m m m m m ls bh bh
32 10 10 16 14 2 3 2
41.400 31.050 62.100 21.850 74.750 287.500 9.200.000 294.400 90.850 132.250 62.100 294.400 74.750 230.000 23.000
m bh lot
88 0 2
294.400 97.750 74.750
19.550 20.700 17.250 23.000 28.750 40.250 1.725.000 92.000 34.500 57.500 23.000 92.000 28.750 138.000 23.000 92.000 92.000 28.750
BAHAN+UPA H (Rp)
TOTAL JUMLAH HARGA (Rp)
7
8
60.950 51.750 79.350 44.850 103.500 327.750
609.500 2.898.000 1.745.700 448.500 207.000 655.500
10.925.000
10.925.000
386.400 125.350 189.750 85.100 386.400 103.500 368.000 46.000
12.364.800 1.253.500 1.897.500 1.361.600 5.409.600 207.000 1.104.000 92.000
386.400 189.750 103.500
34.003.200 207.000
* SUB TOTAL PEKERJAAN AIR BERSIH & KOTOR B
PENGADAAN & PEMASANGAN SANITARY * Toilet Workshop - WC, Flush Tank - Jet Washer - Floor Drain - Faucet, Wash Basin - Faucet * Laboratory Area - Emergency Shower - Floor Drain - Faucet, Wash Basin *
Toilet Meeting Room - Faucet, Wash Basin - WC, Flush Tank - Jet Washer - Floor Drain
II. A
75.389.400
set bh bh bh bh
2 1 1 1 2
bh bh bh
1 2 1
bh set bh bh
1 1 1 1
3.450.000 345.000 575.000 690.000 575.000 862.500 575.000 690.000 690.000 3.450.000 3.450.000 575.000
345.000 57.500 86.250 86.250 86.250 57.500 86.250 86.250 86.250 345.000 57.500 86.250
3.795.000 402.500 661.250 776.250 661.250
7.590.000 402.500 661.250 776.250 1.322.500
920.000 661.250 776.250
920.000 1.322.500 776.250
776.250 3.795.000 3.507.500 661.250
776.250 3.795.000 3.507.500 661.250
*SUB TOTAL PEK. SANITARY
22.511.250
TOTAL PEKERJAAN MEKANIKAL
97.900.650
PEKERJAAN ELEKTRIKAL PEKERJAAN LAMPU, SAKLAR, STOP KONTAK, DAN PANEL * LAMPU - LED 2 x 20W Ceiling type w/ louver, flush mounted indoor use - LED 2 x 20W Ceiling type w/ louver, flush mounted indoor use, with battery back up - Down light LED 20W - Highbay GP 100W - Exit Lamp 1x8W - Instalasi kabel NYM 3 x 2.5mm² + EMT conduit * SAKLAR
bh bh
13 5
bh bh bh ttk
2 12 2 34
345.000 345.000 172.500 3.450.000 230.000 97.750 -
17.250 17.250 17.250 63.250 17.250 86.250 -
362.250 362.250
4.709.250 1.811.250
189.750 3.513.250 247.250 184.000
379.500 42.159.000 494.500 6.256.000
RENCANA ANGGARAN BIAYA (RAB)
PEKERJAAN MEKANIKAL-ELEKTRIKAL WAREHOUSE/WORKSHOP PROYEK PLTG 500 MW LOKASI PAYA PASIR, MEDAN
NO
URAIAN PEKERJAAN
1
*
*
SAT VOL
2
3
4
- Switch one device 1 way, flush mounted - Rotary switch one device 1 way, flush mounted - Instalasi kabel NYM 3 x 2.5mm² + EMT conduit STOP KONTAK - Receptacle, flush mounted, general porpose indoor type 230V, 2Poles+E, 300VA - Receptacle, flush mounted, general porpose indoor type 230V, 2Poles+E, 200VA (AC) - Receptacle, exposed mounted, general porpose indoor type 230V, 2Poles+E, 800VA - Power Outlet C/W Plug, Exposed Mounted, Industrial Type Outdoor used, 400V, 3Ph, 4 Poles+E, 63A - Instalasi kabel NYM 3 x 4mm² + EMT conduit PANEL TRLLP-06, 400/230V, 3P, 4W, 50Hz, 35kVA, 10kA include MCCB, MCB, ELCB, indicator lamp, terminal, pengkabelan
bh bh ttk
7 6 13
bh
12
bh
3
bh
3
bh
2
ttk
18
unit
1
HARGA SATUAN BAHAN
UPAH
(Rp) 5
(Rp) 6
17.250 17.250 97.750
17.250 17.250 86.250
23.000 23.000 23.000 1.610.000 97.750 17.250.000
17.250 17.250 17.250 92.000 86.250 103.500
BAHAN+UPA H (Rp)
TOTAL JUMLAH HARGA (Rp)
7
8
34.500 34.500 184.000
241.500 207.000 2.392.000
40.250
483.000
40.250
120.750
40.250
120.750
1.702.000
3.404.000
184.000
3.312.000
17.353.500
17.353.500
* SUB TOTAL PEK. LAMPU, SAKLAR, STOP KONTAK, DAN PANEL B
PEKERJAAN KABEL TRAY/LADER * Komponen dan Accessories lihat gambar - Tray ukuran : 200 x 100
83.444.000
m
40
138.000
51.750
189.750
7.590.000
* SUB TOTAL PEKERJAAN KABEL TRAY TOTAL PEKERJAAN ELEKTRIKAL
7.590.000 91.034.000
TOTAL : PEK. MEKANIKAL & ELEKTRIKAL
188.934.650
