NO

II

III

IV

Uraian
PERSIAPAN DAN MOBILISASI
Sub Total

Satuan

Volume

LS

1.0

PEKERJAAN SIPIL
Bendungan
Intake
Settlement Basin
Head Tank
Spillway and Tailrace
Penstock
Power House
Finishing
Sub Total

LS
LS
LS
LS
LS
LS
LS
LS

1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0

PEKERJAAN MEKANIK ELEKTRIK

Turbin
Generator
Switchgear, Ballast Load , Instalasi
Sub Total

25 kw
26 kw
LS

3.0
3.0
1.0

DISTRIBUSI
Tiang Listrik Tegangan Rendah
Kabel Penghantar dan Aksesoris
Sub Total

LS
LS

INSTALASI
Kabel NYM
Socket, Switch, Connector, Tdus dan aksesoris lain
MCB + Box
Earthing
Sub Total

LS
LS
unit
unit

TOTAL
PPN 10 %
GRAND TOTAL

35.00
1.00

1.00
1.00
600.00
600.00

Harga

Biaya

50,649,350.65

50,649,350.65

50,649,350.65
25,324,675.32
20,259,740.26
45,584,415.58
40,519,480.52
232,987,012.99
75,974,025.97
15,194,805.19

50,649,350.65
25,324,675.32
20,259,740.26
45,584,415.58
40,519,480.52
232,987,012.99
75,974,025.97
15,194,805.19
506,493,506.49

10
5
4
9
8
46
15
3
100

109,090,909.09
50,909,090.91
65,454,545.45

327,272,727.27
152,727,272.73
65,454,545.45
545,454,545.45

60
28
12
100

1,269,016.70
177,662,337.66

44,415,584.42
177,662,337.66
222,077,922.08

20
80

10,909,000.00
21,818,000.00
48,000,000.00
5,450,000.00
86,177,000.00

20
40
30
10

80,000.00

1,410,852,324.68
141,085,232.47
1,551,937,557.14

1,090,909,091
1,200,000,000
54,545,454.55

NO
I

II

III

IV

Uraian
PERSIAPAN DAN MOBILISASI
Sub Total

Satuan

Volume

LS

1.0

PEKERJAAN SIPIL
Bendungan
Intake
Settlement Basin
Head Tank
Spillway and Tailrace
Penstock
Power House
Finishing
Sub Total

LS
LS
LS
LS
LS
LS
LS
LS

1.0
1.0
1.0
1.0
1.0
1.0
1.0
1.0

PEKERJAAN MEKANIK ELEKTRIK

Turbin
Generator
Switchgear, Ballast Load , Instalasi
Sub Total

25 kw
26 kw
LS

3.0
3.0
1.0

DISTRIBUSI
Tiang Listrik Tegangan Rendah
Kabel Penghantar dan Aksesoris
Sub Total

LS
LS

INSTALASI
Kabel NYM
Socket, Switch, Connector, Tdus dan aksesoris lain
MCB + Box
Earthing
Sub Total

LS
LS
unit
unit

TOTAL
PPN 10 %
GRAND TOTAL

35.00
1.00

1.00
1.00
600.00
600.00

Harga

Biaya

50,649,350.65

50,649,350.65

50,649,350.65
25,324,675.32
20,259,740.26
45,584,415.58
40,519,480.52
232,987,012.99
75,974,025.97
15,194,805.19

50,649,350.65
25,324,675.32
20,259,740.26
45,584,415.58
40,519,480.52
232,987,012.99
75,974,025.97
15,194,805.19
506,493,506.49

10
5
4
9
8
46
15
3
100

109,090,909.09
50,909,090.91
65,454,545.45

327,272,727.27
152,727,272.73
65,454,545.45
545,454,545.45

60
28
12
100

1,269,016.70
177,662,337.66

44,415,584.42
177,662,337.66
222,077,922.08

20
80

10,909,000.00
21,818,000.00
48,000,000.00
5,450,000.00
86,177,000.00

20
40
30
10

80,000.00

1,410,852,324.68
141,085,232.47
1,551,937,557.14

1,090,909,091
1,200,000,000
54,545,454.55