Scribd
Upload
99 views46 pages

HVAC Installation Cost Breakdown

This document provides a cost estimate for an HVAC installation project. It is broken into three sections: Installation, Site Project, and Total Local Portion. The Installation section includes costs for installing control and power cables for two AHUs, as well as the chiller plant. It provides line items for materials, labor, and total costs. The Site Project section includes coordination, testing and commissioning, and documentation. The Total Local Portion section sums the costs from the Installation and Site Project sections to provide a grand total estimate of Rp230,568,000 for the project.

Uploaded by

Meghan Vaughn
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
99 views46 pages

HVAC Installation Cost Breakdown

This document provides a cost estimate for an HVAC installation project. It is broken into three sections: Installation, Site Project, and Total Local Portion. The Installation section includes costs for installing control and power cables for two AHUs, as well as the chiller plant. It provides line items for materials, labor, and total costs. The Site Project section includes coordination, testing and commissioning, and documentation. The Total Local Portion section sums the costs from the Installation and Site Project sections to provide a grand total estimate of Rp230,568,000 for the project.

Uploaded by

Meghan Vaughn
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd

NO

ITEM PEKERJAAN

A. INSTALLATION
I.
AHU 1-1 & 1-2
Cable Control Installation
Cable Power Installation
II.

AHU 2-1 & 2-2


Cable Control Installation
Cable Power Installation

III.

CHILLER PLANT, CABLE POWER INSTALLATION

B. SITE PROJECT
GRAND TOTAL
PEMBULATAN

SUB TOTAL HARGA


UPAH

BAHAN

TOTAL HARGA
e=c+d

Rp
Rp
Rp
Rp

115,631,344 Rp
54,917,200 Rp
34,690,000 Rp
20,227,200 Rp

98,937,400 Rp
41,394,750 Rp
27,477,250 Rp
13,917,500 Rp

214,568,744
96,311,950
62,167,250
34,144,700

Rp
Rp
Rp

52,851,040 Rp
33,484,000 Rp
19,367,040 Rp

37,050,450 Rp
26,713,250 Rp
10,337,200 Rp

89,901,490
60,197,250
29,704,240

Rp

7,863,104 Rp

20,492,200

Rp

28,355,304

Rp

Rp

16,000,000

131,631,344 Rp

98,937,400

Rp
Rp

230,568,744
230,568,000

Rp
Rp

16,000,000

NO

DESKRIPSI

INSTALLATION

I
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23

AHU 1-1 & 1-2


Cable Control Installation
Motorized Valve AHU-1-1
Motorized Valve AHU-1-2
Heating coil humidifier/Steam AHU-1-1
Heating coil Electric heater AHU-1-1
Heating coil Electric heater AHU-1-2
Motorized Damper control AHU-1-1
Temperature AHU-1-1
Temp. and Humidity AHU-1-2
Dew Point AHU-1-2
Air flow switch AHU-1-1
Air flow switch AHU-1-2
Hi-Cut Temp AHU-1-1
Hi-Cut Temp AHU-1-2
Diff. Pressure Switch AHU-1-1
Diff. Pressure Switch AHU-1-2
Room Pressure
Smoke fire Damper status
R-1 Status, Trip Alarm
CP-1,2 On/Off, Status, Trip Alarm
Interlock Operator panel to Meiden
Interlock Operator panel to MFCA
SLC 3 x 10
OperatorPanel

24
25
26
27
28
29
30
31
32

Cable Power Installation


AHU-1-1
AHU-1-2
AHU-1-1 Heater
AHU-1-2 Heater
AHU-1-2 SJ-1-1
EEF-1
Cabel Power OPB-1
Termination for Power Control Panel & Sensors +Accesco
Cable Tray Galvanizing

II

AHU 2-1 & 2-2


Cable Control Installation

QTY

SATUAN

25
25
25
25
25
50
25
25
25
25
25
25
25
25
25
25
100
25
50
50
25
50
25

m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m

25
25
25
25
25
25
25
1
25

m
m
m
m
m
m
m
lot
m

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21

Motorized Valve AHU-2-1


Motorized Valve AHU-2-2
Heating Coil Humidifier/Steam AHU-2-1
Heating Coil Electric heater AHU-2-1
Heating Coil Electric heater AHU-2-2
Motorized Dumper control AHU-2-1
Temperature AHU-2-1
Temp. and Humidity AHU-2-2
Dew Point AHU-2-2
Air flow switch, Switch AHU-2-1
Air flow switch, Switch AHU-2-2
Hi-Cut Temp AHU-2-1
Hi-Cut Temp AHU-2-2
Diff. Pressure Switch AHU-2-1
Diff. Pressure Switch AHU-2-2
Room Pressure
Smoke fire Dumper status
Interlock Operator panel to Meiden
Interlock Operator panel to MCFA
SLC 3 x 10
Operator Panel

25
25
25
25
25
100
25
25
25
25
25
25
25
25
25
25
100
50
25
50
25

m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m
m

Cable Power Installation


AHU-2-1
AHU-2-2
AHU-2-1 Heater
AHU-2-2 Heater
AHU-2-2 SJ-1-1
EEF-2
Cable Power OPB-2
Termination for Power Control Panel & Sensors + Access
Kabel Tray Galvanized

22
23
24
25
26
27
28
29
30

25
25
25
25
25
25
25
1
1

m
m
m
m
m
m
m
lot
lot

1
2
3
4

CHILLER PLANT CABLE POWER INSTALLATION


Chiller pump-1,2/15 KW/380 vac
Chiller Unit Cable 380 vac/630A
Termination for Power Control Panel & Sensor + Accesso
Cable Tray Galvanized

2
25
1
1

m
m
lot
lot

SITE PROJECT

1
2
3

Site Coordination
Testing and Commissioning
Documentation (Shop Drawing, Asbuilt drawing)

1
1
1

lot
lot
lot

III

TOTAL LOCAL PORTION / INSTALATION

HARGA SATUAN
UPAH
BAHAN

43,040
43,040
41,040
41,040
41,040
44,240
42,240
44,240
43,040
41,040
41,040
41,040
41,040
41,040
41,040
41,040
43,440
43,040
43,040
41,040
41,040
85,040
77,040

79,632
79,056
97,760
79,056
79,632
79,056
79,056
5,000,000
35,840

TOTAL HARGA SATUAN


UPAH
BAHAN
115,631,344

98,937,400

14,570
14,570
6,800
6,800
6,800
23,510
12,100
23,510
14,570
6,800
6,800
6,800
6,800
6,800
6,800
6,800
17,210
14,570
14,570
6,800
6,800
321,900
128,000

54,917,200
34,690,000
1,076,000
1,076,000
1,026,000
1,026,000
1,026,000
2,212,000
1,056,000
1,106,000
1,076,000
1,026,000
1,026,000
1,026,000
1,026,000
1,026,000
1,026,000
1,026,000
4,344,000
1,076,000
2,152,000
2,052,000
1,026,000
4,252,000
1,926,000

41,394,750
27,477,250
364,250
364,250
170,000
170,000
170,000
1,175,500
302,500
587,750
364,250
170,000
170,000
170,000
170,000
170,000
170,000
170,000
1,721,000
364,250
728,500
340,000
170,000
16,095,000
3,200,000

40,000
28,500
214,000
40,000
40,000
28,500
28,500
137,200

20,227,200
1,990,800
1,976,400
2,444,000
1,976,400
1,990,800
1,976,400
1,976,400
5,000,000
896,000

13,917,500
1,000,000
712,500
5,350,000
1,000,000
1,000,000
712,500
712,500
3,430,000

52,851,040
33,484,000

37,050,450
26,713,250

43,040
43,040
43,040
41,040
41,040
44,240
42,240
44,240
43,040
41,040
41,040
41,040
41,040
41,040
41,040
41,040
41,040
41,040
41,040
85,040
77,040

79,632
79,056
97,760
79,056
79,632
79,056
79,056
5,000,000
35,840

79,632
106,720
5,000,000
35,840

3,000,000
10,000,000
3,000,000

14,570
14,570
14,570
6,800
6,800
23,510
12,100
23,510
14,570
6,800
6,800
6,800
6,800
6,800
6,800
6,800
6,800
6,800
6,800
321,900
128,000

40,000
28,500
214,000
28,500
40,000
28,500
28,500
137,200

40,000
811,000
137,200

1,076,000
1,076,000
1,076,000
1,026,000
1,026,000
4,424,000
1,056,000
1,106,000
1,076,000
1,026,000
1,026,000
1,026,000
1,026,000
1,026,000
1,026,000
1,026,000
4,104,000
2,052,000
1,026,000
4,252,000
1,926,000

364,250
364,250
364,250
170,000
170,000
2,351,000
302,500
587,750
364,250
170,000
170,000
170,000
170,000
170,000
170,000
170,000
680,000
340,000
170,000
16,095,000
3,200,000

19,367,040
1,990,800
1,976,400
2,444,000
1,976,400
1,990,800
1,976,400
1,976,400
5,000,000
35,840
7,863,104
159,264
2,668,000
5,000,000
35,840

10,337,200
1,000,000
712,500
5,350,000
712,500
1,000,000
712,500
712,500
137,200

16,000,000

16,000,000
3,000,000
10,000,000
3,000,000

20,492,200
80,000
20,275,000
137,200

STALATION

131,631,344

98,937,400

0%
BIAYA
UPAH

BAHAN

214,568,744
96,311,950
62,167,250
1,440,250
1,440,250
1,196,000
1,196,000
1,196,000
3,387,500
1,358,500
1,693,750
1,440,250
1,196,000
1,196,000
1,196,000
1,196,000
1,196,000
1,196,000
1,196,000
6,065,000
1,440,250
2,880,500
2,392,000
1,196,000
20,347,000
5,126,000

43,040
43,040
41,040
41,040
41,040
44,240
42,240
44,240
43,040
41,040
41,040
41,040
41,040
41,040
41,040
41,040
43,440
43,040
43,040
41,040
41,040
85,040
77,040

14,570
14,570
6,800
6,800
6,800
23,510
12,100
23,510
14,570
6,800
6,800
6,800
6,800
6,800
6,800
6,800
17,210
14,570
14,570
6,800
6,800
321,900
128,000

34,144,700
2,990,800
2,688,900
7,794,000
2,976,400
2,990,800
2,688,900
2,688,900
5,000,000
4,326,000

79,632
79,056
97,760
79,056
79,632
79,056
79,056
5,000,000
35,840

40,000
28,500
214,000
40,000
40,000
28,500
28,500

89,901,490
60,197,250

137,200

1,440,250
1,440,250
1,440,250
1,196,000
1,196,000
6,775,000
1,358,500
1,693,750
1,440,250
1,196,000
1,196,000
1,196,000
1,196,000
1,196,000
1,196,000
1,196,000
4,784,000
2,392,000
1,196,000
20,347,000
5,126,000

43,040
43,040
43,040
41,040
41,040
44,240
42,240
44,240
43,040
41,040
41,040
41,040
41,040
41,040
41,040
41,040
41,040
41,040
41,040
85,040
77,040

14,570
14,570
14,570
6,800
6,800
23,510
12,100
23,510
14,570
6,800
6,800
6,800
6,800
6,800
6,800
6,800
6,800
6,800
6,800
321,900
128,000

29,704,240
2,990,800
2,688,900
7,794,000
2,688,900
2,990,800
2,688,900
2,688,900
5,000,000
173,040

79,632
79,056
97,760
79,056
79,632
79,056
79,056
5,000,000
35,840

40,000
28,500
214,000
28,500
40,000
28,500
28,500

28,355,304
239,264
22,943,000
5,000,000
173,040

79,632
106,720
5,000,000
35,840

40,000
811,000

16,000,000
16,000,000
3,000,000
10,000,000
3,000,000

3,000,000
10,000,000
3,000,000

137,200

137,200

230,568,744

SUMMARY POINT LIST


NO
1

Panel
PCB-1

DESCRIPTION
AHU-1-1
AHU-1-1;
AHU-1-1;
AHU-1-1;
AHU-1-1;
AHU-1-1;
AHU-1-1;
AHU-1-1;
AHU-1-1;
AHU-1-1;

command
status
Trip/Alarm
Duct Temperature Sensor
Duct Temperature Limit Switch
Duct Air Flow Switch
Filter Differential Pressure Switch
Motorized Valve
Electrical Heater

AHU-1-1; Fan Power Cable


AHU-1-1; Electrical Heater Power Cable
AHU-1-1; Motorized Valve Power Cable

PCB-1

AHU-1-2
AHU-1-2;
AHU-1-2;
AHU-1-2;
AHU-1-2;
AHU-1-2;
AHU-1-2;
AHU-1-2;
AHU-1-2;
AHU-1-2;
AHU-1-2;
AHU-1-2;
AHU-1-2;

command
status
Trip/Alarm
Duct Temperature Sensor
Duct Humidity Sensor
Duct Dew Point Sensor
Duct Temperature Limit Switch
Duct Air Flow Switch
Filter Differential Pressure Switch
Motorized Valve
Electrical Heater
Humidifier

AHU-1-1; Fan Power Cable


AHU-1-1; Electrical Heater Power Cable
AHU-1-1; Motorized Valve Power Cable
3

PCB-1

Engine Room Line-1


Motorized Damper (1,2)
Smoke Fire Damper (1,4)

Motorized Damper Power Cable (1,2)


Smoke Fire Damper Power Cable (1,4)
4

PCB-2

AHU-2-1
AHU-2-1;
AHU-2-1;
AHU-2-1;
AHU-2-1;
AHU-2-1;
AHU-2-1;
AHU-2-1;
AHU-2-1;
AHU-2-1;

command
status
Trip/Alarm
Duct Temperature Sensor
Duct Temperature Limit Switch
Duct Air Flow Switch
Filter Differential Pressure Switch
Motorized Valve
Electrical Heater

AHU-2-1; Fan Power Cable


AHU-2-1; Electrical Heater Power Cable
AHU-2-1; Motorized Valve Power Cable
5

PCB-2

AHU-2-2
AHU-2-2;
AHU-2-2;
AHU-2-2;
AHU-2-2;
AHU-2-2;
AHU-2-2;
AHU-2-2;
AHU-2-2;
AHU-2-2;
AHU-2-2;
AHU-2-2;
AHU-2-2;

command
status
Trip/Alarm
Duct Temperature Sensor
Duct Humidity Sensor
Duct Dew Point Sensor
Duct Temperature Limit Switch
Duct Air Flow Switch
Filter Differential Pressure Switch
Motorized Valve
Electrical Heater
Humidifier

AHU-2-1; Fan Power Cable


AHU-2-1; Electrical Heater Power Cable
AHU-2-1; Motorized Valve Power Cable
6

PCB-2

Engine Room Line-1


Motorized Damper (1,2)
Smoke Fire Damper (1,4)
Motorized Damper Power Cable (1,2)
Smoke Fire Damper Power Cable (1,4)

PCB-1

Chiller Plant
Chiller Pump (1,2); status

Chiller Pump (1,2); Trip/Alarm


Chiller Machine; status
Chiller Machine; Trip/Alarm
Chiller Pump (1,2); Power Cable
Chiller Machine; Power Cable

Sub Total i/o


Grand Total i/o

QTY

1
1
1
1
1
1
1
1
1

POINT
DI

DO

AI

AO

Power

1
1
1
1
1
1
1
1
1

1
1
1

1
1
1
1
1
1
1
1
1
1
1
1

HLI

1
1
1

1
1
1
1
1
1
1
1
1
1
1
1

1
1
1

1
1
1

2
4

Remark

2
4

1
1
1
1
1
1
1
1
1

2
4

1
1
1
1
1
1
1
1
1

1
1
1

1
1
1
1
1
1
1
1
1
1
1
1

1
1
1

1
1
1
1
1
1
1
1
1
1
1
1

1
1
1

2
4

1
1
1

2
4

2
4

4
2
4

2
1
1

2
1
1

2
1

2
1

30

8
87

12

29

Equipment No.

Brand-Type

R-1

Air Cooled Chiller

DAIKIN
UAA 220 ST3

CP-1, CP-2

Chilled Water Pump

TERAL
SJ-100x80M515

CT-1

Cushion Tank

AHU-1-1
(For Test Room 1)
AHU-2-1
(For Test Room 2)

Air Handling Unit

AHU-1-2
(For Test Room 1)
AHU-2-2
(For Test Room 2)

DAIKIN
AH120DA

DAIKIN
AH4DA

SJ-1-1
(for AHU 1-2)
SJ-2-1
(for AHU 2-2)

Steam Humidifier
Electirc Heating Type

WETMASTER
SJB28

Softener

3M
CWS150 MEJ

CAV -1
for (AHU 1-2)
CAV -2
for (AHU 2-2)

CAV

TROX
EN/300/150

EEF-1
(For Test Room 1)
EEF-2
(For Test Room 2)

Exhaust Fan
(for engine exhaust)
(for N2 exhaust)

TERAL
CLF11-NO.2-OB-B

Speification

No

Air Cooled Module Chiller (single crew)


Cooling Capacity
: 802 kW (228TR)
Chilled Water
: 2,300 L/min (12 7C)
Refrigerant
: R134a
Compressor
: 214.6 kW
Fan
: 14 unit, 28 kW
Option
:
Accessories
: Control Panel

Type

Flow Rate
Pump Head
Seal
Accessories

: End Suction Centrifugal


Type 100x80
: 2,532 L/min
: 250 kPa
:
: Spring Isolator

Type
Capacity

: Close Type Cushion Tank


: 1,000 L

Type
Air Volume
Static Pressure

: Horizontal Floor Mounted Type


: 70,000 m3/h
: External 400Pa, Total 640Pa

Cooling Coil
Cooling Capacity

: 353 kW

Water Flow Rate

: 1,012 L/min (7 12C)

Electrical Heater
Heater Capacity
Heater Protection
Filter
Accescories

2
:
:
:
:

47 kW x2
Pre Filter (AFI 50%)
Spring Isolator, Manometer for Filter
SUS Drain pan, Maintenance Door

Type
Air Volume
Static Pressure

: Horizontal Floor Mounted Type


: 1000 m3/h
: External 570Pa, Total 600Pa

Cooling Coil
Cooling Capacity

: 11 kW

Water Flow Rate


Electrical Heater
Heater Capacity
Heater Protection
Filter
Accescories

: 32,88 L/min (7 12C)


2
:
:
:
:

9 kW
Pre Filter (AFI 50%)
Spring Isolator, Manometer for Filter
SUS Drain pan, Maintenance Door

: 21.3 kg/Hr - Proportional Type


: Steam Hose 1.5m
Steam Distribution pipe
Water Strainer

- Mineral Tank
- Brine Tank

Type
Air Volume
Pressure Loss

: Constant Air Volume Unit


: 1000 m3/h
: <80 Pa
Mechanical type

Type
Material
Air Volume
Static Pressure
Accescories

:
:
:
:
:

Capacity
Accescories

Floor Mounted Limit Toad Type


SUS Made (Resistant Heat : 200'C
6000 m3/h
500 Pa
Spring Vibration Isolator

Power Supply
V
Power kW
380
242.6

380

15

30

380

22

44

380

94

188

380

0.75

1.5

Total kW
242.6

Location
GF

GF

2F
Machine RM

2F
Machine RM

380

18

380

21.6

43.2

120

0.1

0.2

380

3.7

7.4

2F
Machine RM

2F
Machine RM

NO
1
2
3
4
5
6
7
NO
1
2
3
4
NO
1
2
3
4
1
2
3
4

MATERIAL NYYHY
Supreme Cable NYYHY 4 x 0.75 mm2
Supreme Cable NYYHY 2 x 0.75 mm2
Supreme Cable NYYHY 3 x 0.75 mm2
Supreme Cable NYYHY 6 x 0.75 mm2
Supreme Cable NYYHY 8 x 0.75 mm2
Supreme Cable NYYHY 30 x 0.75 mm2
SLC 3 x 10 Supreme Cable NYYHY 40 x 0.75 mm2
MATERIAL NYY
Supreme Cable NYY 4 x 4 mm2
Supreme Cable NYY 4 x 6 mm2
Supreme Cable NYY 4 x 50 mm2
Supreme Cable NYY 4 x 185 mm2
MATERIAL lainnya
Cable Tray Galvanized 200 x 50mm + Accessories
Testing and Commissioning
Documentation (Shop Drawing, Asbuilt drawing)
Termination for Power Control Panel & Sensors +Accescories
Skun Kabel 4 mm
Skun Kabel 6 mm
Skun Kabel 50 mm
Skun Kabel 185 mm

DAFTAR ANALISIS HARGA SATUAN PEKERJAAN KABEL K


1m Supreme Cable NYYHY 4 x 0.75 mm2
Upah

Alat Bantu

Koef
0.0400
0.0400
0.0400
0.0400

Satuan
oh
oh
oh
oh

Koef
0.0400
-

Satuan
bh
bh
rim
1

Upah
Pekerja
Teknisi
Pengawas
Mandor
Alat Bantu, Dll
Terminasi

Harga Satuan
122,000.00
236,000.00
159,000.00
159,000.00
Harga Satuan
400,000.00
-

JUMLAH
0%
1m Supreme Cable NYYHY 2 x 0.75 mm2
Upah

Alat Bantu

Koef
0.0400
0.0400
0.0400
0.0400

Satuan
oh
oh
oh
oh

Koef
0.0400
-

Satuan
bh
bh
rim
1

Upah
Pekerja
Teknisi
Pengawas
Mandor
Alat Bantu, Dll
Terminasi

Harga Satuan
122,000.00
236,000.00
159,000.00
159,000.00
Harga Satuan
350,000.00
-

JUMLAH
0%
1m Supreme Cable NYYHY 3 x 0.75 mm2
Upah

Alat Bantu

Koef
0.0400
0.0400
0.0400
0.0400

Satuan
oh
oh
oh
oh

Koef
0.0400
-

Satuan
bh
bh
rim
1

Upah
Pekerja
Teknisi
Pengawas
Mandor
Alat Bantu, Dll
Terminasi

Harga Satuan
122,000.00
236,000.00
159,000.00
159,000.00
Harga Satuan
380,000.00
-

JUMLAH
0%
1m Supreme Cable NYYHY 6 x 0.75 mm2
Upah

Koef

Satuan

Upah

Harga Satuan

0.0400
0.0400
0.0400
0.0400
Alat Bantu

Koef
0.0400
-

oh
oh
oh
oh
Satuan
bh
bh
rim
1

Pekerja
Teknisi
Pengawas
Mandor

122,000.00
236,000.00
159,000.00
159,000.00

Alat Bantu, Dll


Terminasi

Harga Satuan
410,000.00
-

JUMLAH
0%
1m Supreme Cable NYYHY 8 x 0.75 mm2
Upah

Alat Bantu

Koef
0.0400
0.0400
0.0400
0.0400

Satuan
oh
oh
oh
oh

Koef
0.0400
-

Satuan
bh
bh
rim
1

Upah
Pekerja
Teknisi
Pengawas
Mandor
Alat Bantu, Dll
Terminasi

Harga Satuan
122,000.00
236,000.00
159,000.00
159,000.00
Harga Satuan
430,000.00
-

JUMLAH
0%
1m Supreme Cable NYYHY 30 x 0.75 mm2
Upah

Alat Bantu

Koef
0.0400
0.0400
0.0400
0.0400

Satuan
oh
oh
oh
oh

Koef
0.0400
-

Satuan
bh
bh
rim
1

Upah
Pekerja
Teknisi
Pengawas
Mandor
Alat Bantu, Dll
Terminasi

Harga Satuan
122,000.00
236,000.00
159,000.00
159,000.00
Harga Satuan
1,250,000.00
-

JUMLAH
0%
1m Supreme Cable NYYHY 40 x 0.75 mm2
Upah

Alat Bantu

Koef
0.0400
0.0400
0.0400
0.0400

Satuan
oh
oh
oh
oh

Koef

Satuan

Upah
Pekerja
Teknisi
Pengawas
Mandor
Alat Bantu, Dll

Harga Satuan
122,000.00
236,000.00
159,000.00
159,000.00
Harga Satuan

0.0400
-

bh
bh
rim
1

Terminasi

1,450,000.00
-

JUMLAH
0%
1m Supreme Cable NYY 4 x 4 mm2
Upah

Alat Bantu

Koef
0.0400
0.0400
0.0400
0.0400

Satuan
oh
oh
oh
oh

Koef
0.0400
0.3200
-

Satuan
bh
bh
rim
1

Upah
Pekerja
Teknisi
Pengawas
Mandor
Alat Bantu, Dll
Terminasi
Skun Kabel 4mm

Harga Satuan
122,000.00
236,000.00
159,000.00
159,000.00
Harga Satuan
1,250,000.00
6,300.00
-

JUMLAH
0%
1m Supreme Cable NYY 4 x 6 mm2
Upah

Alat Bantu

Koef
0.0400
0.0400
0.0400
0.0400

Satuan
oh
oh
oh
oh

Koef
0.0400
0.3200
-

Satuan
bh
bh
rim
1

Upah
Pekerja
Teknisi
Pengawas
Mandor
Alat Bantu, Dll
Terminasi
Skun Kabel 6mm

Harga Satuan
122,000.00
236,000.00
159,000.00
159,000.00
Harga Satuan
1,250,000.00
8,100.00
-

JUMLAH
0%
1m Supreme Cable NYY 4 x 50 mm2
Upah

Alat Bantu

Koef
0.0400
0.0400
0.0400
0.0400

Satuan
oh
oh
oh
oh

Koef
0.0400
0.3200
-

Satuan
bh
bh
rim
1

Upah
Pekerja
Teknisi
Pengawas
Mandor
Alat Bantu, Dll
Terminasi
Skun Kabel 50 mm

JUMLAH

Harga Satuan
122,000.00
236,000.00
159,000.00
159,000.00
Harga Satuan
1,600,000.00
21,000.00
-

0%
1m Supreme Cable NYY 4 x 185 mm2
Upah

Alat Bantu

Koef
0.0400
0.0400
0.0400
0.0400

Satuan
oh
oh
oh
oh

Koef
0.0400
0.3200
-

Satuan
bh
bh
rim
1

Upah
Pekerja
Teknisi
Pengawas
Mandor
Alat Bantu, Dll
Terminasi
Skun Kabel 185 mm

Harga Satuan
122,000.00
236,000.00
159,000.00
159,000.00
Harga Satuan
1,600,000.00
49,000.00
-

JUMLAH
0%
1m Cable Tray Galvanized, 200 x 50mm + Accessories
Upah

Alat Bantu

Koef
0.0400
0.0400
0.0400
0.0400

Satuan
oh
oh
oh
oh

Koef
0.0400

Satuan
bh
bh
rim
1

Upah

Harga Satuan
122,000.00
236,000.00
159,000.00
159,000.00

Alat Bantu, Dll

Harga Satuan
220,000.00

Pekerja
Teknisi
Pengawas
Mandor
Pasang

JUMLAH
0%

SATUAN
m
m
m
m
m
m
m
SATUAN
m
m
m
m
SATUAN
bh
s
m
m
bh
bh
bh
bh

lot
9
24
2
1
1
2
2

m
25
25
25
25
25
25
25

lot x m
225
600
50
25
25
50
50

8
5
2
1

25
25
25
25

200
125
50
25
9
1
1
1

EKERJAAN KABEL KONTROL DAN POWER


Harga Sat. Bhn :
Upah (Rp)
4,880.00
9,440.00
6,360.00
6,360.00

14,570.00
Alat Bantu Dll (Rp)

Jumlah (Rp)

16,000.00
27,040.00

16,000.00

Harga Sat. Bhn :

6,800.00

Upah (Rp)
4,880.00
9,440.00
6,360.00
6,360.00

Alat Bantu Dll (Rp)

43,040.00
43,040.00
Jumlah (Rp)

14,000.00
27,040.00

14,000.00

Harga Sat. Bhn :

12,100.00

Upah (Rp)
4,880.00
9,440.00
6,360.00
6,360.00

Alat Bantu Dll (Rp)

41,040.00
41,040.00
Jumlah (Rp)

15,200.00
27,040.00

15,200.00

Harga Sat. Bhn :

17,210.00

Upah (Rp)

Alat Bantu Dll (Rp)

42,240.00
42,240.00
Jumlah (Rp)

4,880.00
9,440.00
6,360.00
6,360.00
16,400.00
27,040.00

16,400.00

Harga Sat. Bhn :

23,510.00

Upah (Rp)
4,880.00
9,440.00
6,360.00
6,360.00

Alat Bantu Dll (Rp)

43,440.00
43,440.00
Jumlah (Rp)

17,200.00
27,040.00

17,200.00

Harga Sat. Bhn :

128,000.00

Upah (Rp)
4,880.00
9,440.00
6,360.00
6,360.00

Alat Bantu Dll (Rp)

44,240.00
44,240.00
Jumlah (Rp)

50,000.00
27,040.00

50,000.00

Harga Sat. Bhn :

321,900.00

Upah (Rp)
4,880.00
9,440.00
6,360.00
6,360.00

Alat Bantu Dll (Rp)

77,040.00
77,040.00
Jumlah (Rp)

58,000.00
27,040.00

58,000.00

Harga Sat. Bhn :

28,500.00

Upah (Rp)
4,880.00
9,440.00
6,360.00
6,360.00

Alat Bantu Dll (Rp)

85,040.00
85,040.00
Jumlah (Rp)

50,000.00
2,016.00
27,040.00

52,016.00

Harga Sat. Bhn :

40,000.00

Upah (Rp)
4,880.00
9,440.00
6,360.00
6,360.00

Alat Bantu Dll (Rp)

79,056.00
79,056.00
Jumlah (Rp)

50,000.00
2,592.00
27,040.00

52,592.00

Harga Sat. Bhn :

214,000.00

Upah (Rp)
4,880.00
9,440.00
6,360.00
6,360.00

Alat Bantu Dll (Rp)

79,632.00
79,632.00
Jumlah (Rp)

64,000.00
6,720.00
27,040.00

70,720.00

97,760.00

97,760.00
Harga Sat. Bhn :
Upah (Rp)
4,880.00
9,440.00
6,360.00
6,360.00

811,000.00
Alat Bantu Dll (Rp)

Jumlah (Rp)

64,000.00
15,680.00
27,040.00

79,680.00

Harga Sat. Bhn :

137,200.00

Upah (Rp)
4,880.00
9,440.00
6,360.00
6,360.00

Alat Bantu Dll (Rp)

106,720.00
106,720.00
Jumlah (Rp)

8,800.00
27,040.00

8,800.00

35,840.00
35,840.00

HARGA SATUAN (Rp)


14,570.00
6,800.00
12,100.00
17,210.00
23,510.00
128,000.00
321,900.00
HARGA SATUAN (Rp)
28,500.00
40,000.00
214,000.00
811,000.00
HARGA SATUAN (Rp)
137,200.00
15,000,000.00
3,500,000.00
5,000,000.00
6,300.00
8,100.00
21,000.00
49,000.00

Pekerja
Pengawas
Teknisi
Mandor
Tk. Batu
Mandor

Rp
Rp
Rp
Rp

galian tanah 1m3


galian aspal

173,200.00

urugan dan pemadatan tanah

137500

angkut p[ipa
32 inch

122,000.00
159,000.00
236,000.00
159,000.00
135000
150000

9800
1 hari

3720

You might also like