Anda di halaman 1dari 8

SDP 1

Jumlah Harga Beli Resiko Biaya Profit Harga


No SPESIFIKASI MATERIAL Total
Unit PerUnit 5% Komisioning Perusahaan Satuan
1 Panel Box 1 Rp 1,761,000 Rp 1,761,000 Rp 88,050 Rp 138,074.33 Rp 1,408,800 Rp 3,395,924
2 Pilot Lamp 3 Rp 13,500 Rp 40,500 Rp 2,025 Rp 3,175.47 Rp 32,400 Rp 78,100
3 Fuse Pilot Lamp 3 Rp 3,500 Rp 10,500 Rp 525 Rp 823.27 Rp 8,400 Rp 20,248
4 Voltmeter 1 Rp 173,000 Rp 173,000 Rp 8,650 Rp 13,564.37 Rp 138,400 Rp 333,614
5 Amperemeter 3 Rp 151,500 Rp 454,500 Rp 22,725 Rp 35,635.88 Rp 363,600 Rp 876,461
6 Selector Volt 1 Rp 97,000 Rp 97,000 Rp 4,850 Rp 7,605.46 Rp 77,600 Rp 187,055
7 Current Transformer 3 Rp 76,500 Rp 229,500 Rp 11,475 Rp 17,994.35 Rp 183,600 Rp 442,569
8 MASTER TL5 HO Super 80 (21W/865 SLV) 6 Rp 42,000 Rp 252,000 Rp 12,600 Rp 19,758.51 Rp 201,600 Rp 485,959
9 MASTER TL5 HO Super 80 (21W/827 SLV) 15 Rp 35,000 Rp 525,000 Rp 26,250 Rp 41,163.56 Rp 420,000 Rp 1,012,414
10 MASTER TL5 HO Super 80 (28W/827 SLV) 30 Rp 55,000 Rp 1,650,000 Rp 82,500 Rp 129,371.18 Rp 1,320,000 Rp 3,181,871
11 PAR Downlighter 23 W 6 Rp 22,000 Rp 132,000 Rp 6,600 Rp 10,349.69 Rp 105,600 Rp 254,550
12 Kabel NYA Biru 2x1.5 100 Rp 3,100 Rp 310,000 Rp 15,500 Rp 24,306.10 Rp 248,000 Rp 597,806
13 Kabel NYA Merah 2x1.5 100 Rp 3,100 Rp 310,000 Rp 15,500 Rp 24,306.10 Rp 248,000 Rp 597,806
14 Kabel NYA Kuning Hijau 2x1.5 100 Rp 3,100 Rp 310,000 Rp 15,500 Rp 24,306.10 Rp 248,000 Rp 597,806
15 Fitting Lampu 250V 57 Rp 11,000 Rp 627,000 Rp 31,350 Rp 49,161.05 Rp 501,600 Rp 1,209,111
16 Saklar Seri 57 Rp 6,500 Rp 370,500 Rp 18,525 Rp 29,049.71 Rp 296,400 Rp 714,475
17 Pipa PVC 20mm 320 Rp 1,600 Rp 512,000 Rp 25,600 Rp 40,144.27 Rp 409,600 Rp 987,344
18 T doos 150 Rp 3,000 Rp 450,000 Rp 22,500 Rp 35,283.05 Rp 360,000 Rp 867,783
19 Paku besar untuk Klem (10cm) 30 Rp 2,500 Rp 75,000 Rp 3,750 Rp 5,880.51 Rp 60,000 Rp 144,631
20 Klem 20mm 500 Rp 500 Rp 250,000 Rp 12,500 Rp 19,601.69 Rp 200,000 Rp 482,102
21 MCB Schneider MCB 6A 3P 1 Rp 175,000 Rp 175,000 Rp 8,750 Rp 13,721.19 Rp 140,000 Rp 337,471
22 MCB Schneider MCB 2A 1P 11 Rp 38,000 Rp 418,000 Rp 20,900 Rp 32,774.03 Rp 334,400 Rp 806,074
23 Lampu Indikator 3 Rp 3,500 Rp 10,500 Rp 525 Rp 823.27 Rp 8,400 Rp 20,248
TOTAL Rp 404,900 Rp 6,377,000 Rp 318,850 Rp 500,000.00 Rp 5,101,600 Rp 12,297,450

8
SDP 2
Jumlah Harga Beli Resiko Biaya Profit Harga
No SPESIFIKASI MATERIAL Total
Unit PerUnit 5% Komisioning Perusahaan Satuan
1 Panel Box 1 Rp 1,761,000 Rp 1,761,000 Rp 88,050 127540.304474412 Rp 1,408,800 Rp 3,385,390
2 Pilot Lamp 3 Rp 13,500 Rp 40,500 Rp 2,025 2933.2097281168 Rp 32,400 Rp 77,858
3 Fuse Pilot Lamp 3 Rp 3,500 Rp 10,500 Rp 525 760.4617813636 Rp 8,400 Rp 20,185
4 Voltmeter 1 Rp 173,000 Rp 173,000 Rp 8,650 12529.5131596101 Rp 138,400 Rp 332,580
5 Amperemeter 3 Rp 151,500 Rp 454,500 Rp 22,725 32917.1313933108 Rp 363,600 Rp 873,742
6 Selector Volt 1 Rp 97,000 Rp 97,000 Rp 4,850 7025.2183611687 Rp 77,600 Rp 186,475
7 Current Transformer 3 Rp 76,500 Rp 229,500 Rp 11,475 16621.5217926619 Rp 183,600 Rp 441,197
8 MASTER TL5 HO Super 80 (28W/827 SLV) 72 Rp 55,000 Rp 3,960,000 Rp 198,000 286802.728971421 Rp 3,168,000 Rp 7,612,803
9 Kabel NYA Biru 2x1.5 100 Rp 3,100 Rp 310,000 Rp 15,500 22451.7287831163 Rp 248,000 Rp 595,952
10 Kabel NYA Merah 2x1.5 100 Rp 3,100 Rp 310,000 Rp 15,500 22451.7287831163 Rp 248,000 Rp 595,952
11 Kabel NYA Kuning Hijau 2x1.5 100 Rp 3,100 Rp 310,000 Rp 15,500 22451.7287831163 Rp 248,000 Rp 595,952
12 Fitting Lampu 250V 72 Rp 1,100 Rp 79,200 Rp 3,960 5736.0545794284 Rp 63,360 Rp 152,256
13 Saklar Seri 36 Rp 6,500 Rp 234,000 Rp 11,700 16947.4339846749 Rp 187,200 Rp 449,847
14 Pipa PVC 20mm 320 Rp 1,600 Rp 512,000 Rp 25,600 37081.5649579211 Rp 409,600 Rp 984,282
15 T doos 150 Rp 3,000 Rp 450,000 Rp 22,500 32591.2192012979 Rp 360,000 Rp 865,091
16 Klem 20mm 500 Rp 500 Rp 250,000 Rp 12,500 18106.2328896099 Rp 200,000 Rp 480,606
17 Paku besar untuk Klem (10cm) 30 Rp 2,500 Rp 75,000 Rp 3,750 5431.869866883 Rp 60,000 Rp 144,182
18 MCB Schneider MCB 6A 3P 1 Rp 175,000 Rp 175,000 Rp 8,750 12674.3630227269 Rp 140,000 Rp 336,424
19 MCB Schneider MCB 2A 1P 6 Rp 38,000 Rp 228,000 Rp 11,400 16512.8843953242 Rp 182,400 Rp 438,313
20 Lampu Indikator 3 Rp 3,500 Rp 10,500 Rp 525 760.4617813636 Rp 8,400 Rp 20,185
TOTAL Rp 296,000 Rp 6,903,700 Rp 345,185 Rp 500,000.00 Rp 5,522,960 Rp 13,271,845

9
SDP 3
Jumlah Harga Beli Resiko Biaya Profit Harga
No SPESIFIKASI MATERIAL Total
Unit PerUnit 5% Komisioning Perusahaan Satuan
1 Panel Box 1 Rp 1,761,000 Rp 1,761,000 Rp 88,050 Rp 144,522 Rp 1,408,800 Rp 3,402,372
2 Pilot Lamp 3 Rp 13,500 Rp 40,500 Rp 2,025 Rp 3,324 Rp 32,400 Rp 78,249
3 Fuse Pilot Lamp 3 Rp 3,500 Rp 10,500 Rp 525 Rp 862 Rp 8,400 Rp 20,287
4 Voltmeter 1 Rp 173,000 Rp 173,000 Rp 8,650 Rp 14,198 Rp 138,400 Rp 334,248
5 Amperemeter 3 Rp 151,500 Rp 454,500 Rp 22,725 Rp 37,300 Rp 363,600 Rp 878,125
6 Selector Volt 1 Rp 97,000 Rp 97,000 Rp 4,850 Rp 7,961 Rp 77,600 Rp 187,411
7 Current Transformer 3 Rp 76,500 Rp 229,500 Rp 11,475 Rp 18,835 Rp 183,600 Rp 443,410
8 MASTER TL5 HO Super 80 (28W/827 SLV) 60 Rp 55,000 Rp 3,300,000 Rp 165,000 Rp 270,825 Rp 2,640,000 Rp 6,375,825
9 Kabel NYA Biru 2x1.5 100 Rp 3,100 Rp 310,000 Rp 15,500 Rp 25,441 Rp 248,000 Rp 598,941
10 Kabel NYA Merah 2x1.5 100 Rp 3,100 Rp 310,000 Rp 15,500 Rp 25,441 Rp 248,000 Rp 598,941
11 Kabel NYA Kuning Hijau 2x1.5 100 Rp 3,100 Rp 310,000 Rp 15,500 Rp 25,441 Rp 248,000 Rp 598,941
12 Fitting Lampu 250V 60 Rp 1,100 Rp 66,000 Rp 3,300 Rp 5,416 Rp 52,800 Rp 127,516
13 Saklar Seri 30 Rp 6,500 Rp 195,000 Rp 9,750 Rp 16,003 Rp 156,000 Rp 376,753
14 Pipa PVC 20mm 320 Rp 1,600 Rp 512,000 Rp 25,600 Rp 42,019 Rp 409,600 Rp 989,219
15 T doos 100 Rp 3,000 Rp 300,000 Rp 15,000 Rp 24,620 Rp 240,000 Rp 579,620
16 Klem 20mm 500 Rp 500 Rp 250,000 Rp 12,500 Rp 20,517 Rp 200,000 Rp 483,017
17 Paku besar untuk Klem (10cm) 20 Rp 2,500 Rp 50,000 Rp 2,500 Rp 4,103 Rp 40,000 Rp 96,603
18 MCB Schneider MCB 6A 3P 1 Rp 175,000 Rp 175,000 Rp 8,750 Rp 14,362 Rp 140,000 Rp 338,112
19 MCB Schneider MCB 2 A 1P 8 Rp 38,000 Rp 304,000 Rp 15,200 Rp 24,949 Rp 243,200 Rp 587,349
20 Lampu Indikator 3 Rp 3,500 Rp 10,500 Rp 525 Rp 862 Rp 8,400 Rp 20,287
TOTAL Rp 296,000 Rp 6,092,500 Rp 304,625 Rp 500,000 Rp 4,874,000 Rp 11,771,125

10
SDP 4
Jumlah Harga Beli Resiko Biaya Profit Harga
No SPESIFIKASI MATERIAL Total
Unit PerUnit 5% Komisioning Perusahaan Satuan
1 Panel Box 1 Rp 1,761,000 Rp 1,761,000 Rp 88,050 Rp 132,675.36 Rp 1,408,800 Rp 3,390,525
2 Pilot Lamp 3 Rp 13,500 Rp 40,500 Rp 2,025 Rp 3,051.31 Rp 32,400 Rp 77,976
3 Fuse Pilot Lamp 3 Rp 3,500 Rp 10,500 Rp 525 Rp 791.08 Rp 8,400 Rp 20,216
4 Voltmeter 1 Rp 173,000 Rp 173,000 Rp 8,650 Rp 13,033.98 Rp 138,400 Rp 333,084
5 Amperemeter 3 Rp 151,500 Rp 454,500 Rp 22,725 Rp 34,242.45 Rp 363,600 Rp 875,067
6 Selector Volt 1 Rp 97,000 Rp 97,000 Rp 4,850 Rp 7,308.07 Rp 77,600 Rp 186,758
7 Current Transformer 3 Rp 76,500 Rp 229,500 Rp 11,475 Rp 17,290.74 Rp 183,600 Rp 441,866
8 MASTER TL5 HO Super 80 (35W/827 SLV) 18 Rp 60,000 Rp 1,080,000 Rp 54,000 Rp 81,368.19 Rp 864,000 Rp 2,079,368
9 MASTER TL5 HO Super 80 (80W/830 SLV) 24 Rp 97,500 Rp 2,340,000 Rp 117,000 Rp 176,297.75 Rp 1,872,000 Rp 4,505,298
10 Kabel NYA Biru 2x1.5 100 Rp 3,100 Rp 310,000 Rp 15,500 Rp 23,355.68 Rp 248,000 Rp 596,856
11 Kabel NYA Merah 2x1.5 100 Rp 3,100 Rp 310,000 Rp 15,500 Rp 23,355.68 Rp 248,000 Rp 596,856
12 Kabel NYA Kuning Hijau 2x1.5 100 Rp 3,100 Rp 310,000 Rp 15,500 Rp 23,355.68 Rp 248,000 Rp 596,856
13 Fitting Lampu 250V 42 Rp 11,000 Rp 462,000 Rp 23,100 Rp 34,807.50 Rp 369,600 Rp 889,508
14 Saklar Seri 21 Rp 6,500 Rp 136,500 Rp 6,825 Rp 10,284.04 Rp 109,200 Rp 262,809
15 Pipa PVC 20mm 320 Rp 1,600 Rp 512,000 Rp 25,600 Rp 38,574.55 Rp 409,600 Rp 985,775
16 T doos 150 Rp 3,000 Rp 450,000 Rp 22,500 Rp 33,903.41 Rp 360,000 Rp 866,403
17 Klem 20mm 500 Rp 500 Rp 250,000 Rp 12,500 Rp 11,904,762 Rp 200,000 Rp 12,367,262
18 Paku besar untuk Klem (10cm) 25 Rp 2,500 Rp 62,500 Rp 3,125 Rp 4,708.81 Rp 50,000 Rp 120,334
19 MCB Schneider MCB 6 A 3P 1 Rp 175,000 Rp 175,000 Rp 8,750 Rp 13,184.66 Rp 140,000 Rp 336,935
20 MCB Schneider MCB 4 A 1P 3 Rp 38,000 Rp 114,000 Rp 5,700 Rp 8,588.86 Rp 91,200 Rp 219,489
21 MCB Schneider MCB 2 A 1P 3 Rp 38,000 Rp 114,000 Rp 5,700 Rp 8,588.86 Rp 91,200 Rp 219,489
22 Lampu Indikator 3 Rp 3,500 Rp 10,500 Rp 525 Rp 791.08 Rp 8,400 Rp 20,216
TOTAL Rp 446,400 Rp 6,636,500 Rp 331,825 Rp 500,000.00 Rp 5,309,200 Rp 12,777,525

11
SDP 5
Jumlah Harga Beli Resiko Biaya Profit Harga
No SPESIFIKASI MATERIAL Total
Unit PerUnit 5% Komisioning Perusahaan Satuan
1 Panel Box 1 Rp 1,761,000 Rp 1,761,000 Rp 88,050 Rp 93,253.55 Rp 1,408,800 Rp 3,351,104
2 Pilot Lamp 3 Rp 13,500 Rp 40,500 Rp 2,025 Rp 2,144.67 Rp 32,400 Rp 77,070
3 Fuse Pilot Lamp 3 Rp 3,500 Rp 10,500 Rp 525 Rp 556.03 Rp 8,400 Rp 19,981
4 Voltmeter 1 Rp 173,000 Rp 173,000 Rp 8,650 Rp 9,161.19 Rp 138,400 Rp 329,211
5 Amperemeter 3 Rp 151,500 Rp 454,500 Rp 22,725 Rp 24,067.99 Rp 363,600 Rp 864,893
6 Selector Volt 1 Rp 97,000 Rp 97,000 Rp 4,850 Rp 5,136.62 Rp 77,600 Rp 184,587
7 Current Transformer 3 Rp 76,500 Rp 229,500 Rp 11,475 Rp 12,153.15 Rp 183,600 Rp 436,728
8 MASTER TL5 HO Super 80 (28W/827 SLV) 18 Rp 55,000 Rp 990,000 Rp 49,500 Rp 52,425.33 Rp 792,000 Rp 1,883,925
9 MASTER TL5 HO Super 80 (80W/830 SLV) 24 Rp 97,500 Rp 2,340,000 Rp 117,000 Rp 123,914.42 Rp 1,872,000 Rp 4,452,914
10 Kabel NYA Biru 2x1.5 100 Rp 3,100 Rp 310,000 Rp 15,500 Rp 16,416.01 Rp 248,000 Rp 589,916
11 Kabel NYA Merah 2x1.5 100 Rp 3,100 Rp 310,000 Rp 15,500 Rp 16,416.01 Rp 248,000 Rp 589,916
12 Kabel NYA Kuning Hijau 2x1.5 100 Rp 3,100 Rp 310,000 Rp 15,500 Rp 16,416.01 Rp 248,000 Rp 589,916
13 Fitting Lampu 250V 42 Rp 11,000 Rp 462,000 Rp 23,100 Rp 24,465.16 Rp 369,600 Rp 879,165
14 Saklar Seri 21 Rp 6,500 Rp 136,500 Rp 6,825 Rp 7,228.34 Rp 109,200 Rp 259,753
15 Pipa PVC 20mm 320 Rp 11,000 Rp 3,520,000 Rp 176,000 Rp 186,401.19 Rp 2,816,000 Rp 6,698,401
16 T doos 100 Rp 3,000 Rp 300,000 Rp 15,000 Rp 15,886.46 Rp 240,000 Rp 570,886
17 Klem 20mm 500 Rp 500 Rp 250,000 Rp 12,500 Rp 11,904,762 Rp 200,000 Rp 12,367,262
18 Paku besar untuk Klem (10cm) 40 Rp 2,500 Rp 100,000 Rp 5,000 Rp 5,295.49 Rp 80,000 Rp 190,295
19 MCB Schneider MCB 6 A 3P 1 Rp 175,000 Rp 175,000 Rp 8,750 Rp 9,267.10 Rp 140,000 Rp 333,017
20 MCB Schneider MCB 4 A 1P 3 Rp 38,000 Rp 114,000 Rp 5,700 Rp 6,036.86 Rp 91,200 Rp 216,937
21 MCB Schneider MCB 2 A 1P 3 Rp 38,000 Rp 114,000 Rp 5,700 Rp 6,036.86 Rp 91,200 Rp 216,937
22 Lampu Indikator 3 Rp 3,500 Rp 10,500 Rp 525 Rp 556.03 Rp 8,400 Rp 19,981
TOTAL Rp 450,800 Rp 9,442,000 Rp 472,100 Rp 500,000.00 Rp 7,553,600 Rp 17,967,700

12
SDPP 1
Jumlah Harga Beli Resiko Biaya Profit Harga
No SPESIFIKASI MATERIAL Total
Unit PerUnit 5% Komisioning Perusahaan Satuan
1 Panel Box 1 Rp 1,761,000 Rp 1,761,000 Rp 88,050 Rp 168,327 Rp 1,408,800 Rp 3,426,177
2 Pilot Lamp 3 Rp 13,500 Rp 40,500 Rp 2,025 Rp 3,871 Rp 32,400 Rp 78,796
3 Fuse Pilot Lamp 3 Rp 3,500 Rp 10,500 Rp 525 Rp 1,004 Rp 8,400 Rp 20,429
4 Voltmeter 1 Rp 173,000 Rp 173,000 Rp 8,650 Rp 16,536 Rp 138,400 Rp 336,586
5 Amperemeter 3 Rp 151,500 Rp 454,500 Rp 22,725 Rp 43,444 Rp 363,600 Rp 884,269
6 Selector Volt 1 Rp 97,000 Rp 97,000 Rp 4,850 Rp 9,272 Rp 77,600 Rp 188,722
7 Current Transformer 3 Rp 76,500 Rp 229,500 Rp 11,475 Rp 21,937 Rp 183,600 Rp 446,512
8 MASTER TL5 HO Super 80 (54W/827 SLV) 36 Rp 76,000 Rp 2,736,000 Rp 136,800 Rp 261,523 Rp 2,188,800 Rp 5,323,123
9 Kabel NYA Biru 2x1.5 100 Rp 3,100 Rp 310,000 Rp 15,500 Rp 29,632 Rp 248,000 Rp 603,132
10 Kabel NYA Merah 2x1.5 100 Rp 3,100 Rp 310,000 Rp 15,500 Rp 29,632 Rp 248,000 Rp 603,132
11 Kabel NYA Kuning Hijau 2x1.5 100 Rp 3,100 Rp 310,000 Rp 15,500 Rp 29,632 Rp 248,000 Rp 603,132
12 Fitting Lampu 250V 36 Rp 11,000 Rp 396,000 Rp 19,800 Rp 37,852 Rp 316,800 Rp 770,452
13 Saklar Seri 18 Rp 6,500 Rp 117,000 Rp 5,850 Rp 11,184 Rp 93,600 Rp 227,634
14 Pipa PVC 20mm 320 Rp 320 Rp 102,400 Rp 5,120 Rp 9,788 Rp 81,920 Rp 199,228
15 T doos 100 Rp 3,000 Rp 300,000 Rp 15,000 Rp 28,676 Rp 240,000 Rp 583,676
16 Klem 20mm 500 Rp 500 Rp 250,000 Rp 12,500 Rp 23,896 Rp 200,000 Rp 486,396
17 Paku besar untuk Klem (10cm) 40 Rp 2,500 Rp 100,000 Rp 5,000 Rp 9,559 Rp 80,000 Rp 194,559
18 MCB Schneider MCB 6A 3P 1 Rp 175,000 Rp 175,000 Rp 8,750 Rp 16,728 Rp 140,000 Rp 340,478
19 MCB Schneider MCB 4A 1P 3 Rp 38,000 Rp 114,000 Rp 5,700 Rp 10,897 Rp 91,200 Rp 221,797
20 Lampu Indikator 3 Rp 3,500 Rp 10,500 Rp 525 Rp 1,004 Rp 8,400 Rp 20,429
TOTAL Rp 325,620 Rp 5,230,900 Rp 261,545 Rp 500,000 Rp 4,184,720 Rp 10,177,165

13
SDPP 2
Jumlah Harga Beli Resiko Biaya Profit Harga
No SPESIFIKASI MATERIAL Total
Unit PerUnit 5% Komisioning Perusahaan Satuan
1 Panel Box 1 Rp 1,761,000 Rp 1,761,000 Rp 88,050 Rp 161,189.93 Rp 1,408,800 Rp 3,419,040
2 Pilot Lamp 3 Rp 13,500 Rp 40,500 Rp 2,025 Rp 3,707.09 Rp 32,400 Rp 78,632
3 Fuse Pilot Lamp 3 Rp 3,500 Rp 10,500 Rp 525 Rp 961.10 Rp 8,400 Rp 20,386
4 Voltmeter 1 Rp 173,000 Rp 173,000 Rp 8,650 Rp 15,835.24 Rp 138,400 Rp 335,885
5 Amperemeter 3 Rp 151,500 Rp 454,500 Rp 22,725 Rp 41,601.83 Rp 363,600 Rp 882,427
6 Selector Volt 1 Rp 97,000 Rp 97,000 Rp 4,850 Rp 8,878.72 Rp 77,600 Rp 188,329
7 Current Transformer 3 Rp 76,500 Rp 229,500 Rp 11,475 Rp 21,006.86 Rp 183,600 Rp 445,582
8 MASTER TL5 HO Super 80 (54W/827 SLV) 36 Rp 76,000 Rs 2,736,000 Rp 136,800 Rp 250,434.78 Rp 2,188,800 Rp 5,312,035
9 Kabel NYA Biru 2x1.5 100 Rp 3,100 Rs 310,000 Rp 15,500 Rp 28,375.29 Rp 248,000 Rp 601,875
10 Kabel NYA Merah 2x1.5 100 Rp 3,100 Rs 310,000 Rp 15,500 Rp 28,375.29 Rp 248,000 Rp 601,875
11 Kabel NYA Kuning Hijau 2x1.5 100 Rp 3,100 Rs 310,000 Rp 15,500 Rp 28,375.29 Rp 248,000 Rp 601,875
12 Fitting Lampu 250V 36 Rp 11,000 Rs 396,000 Rp 19,800 Rp 36,247.14 Rp 316,800 Rp 768,847
13 Saklar Seri 18 Rp 6,500 Rs 117,000 Rp 5,850 Rp 10,709.38 Rp 93,600 Rp 227,159
14 Pipa PVC 20mm 320 Rp 1,600 Rs 512,000 Rp 25,600 Rp 46,864.99 Rp 409,600 Rp 994,065
15 T doos 50 Rp 3,000 Rs 150,000 Rp 7,500 Rp 13,729.98 Rp 120,000 Rp 291,230
16 Klem 20mm 500 Rp 500 Rp 250,000 Rp 12,500 Rp 22,883 Rp 200,000 Rp 485,383
17 Paku besar untuk Klem (10cm) 30 Rp 2,500 Rs 75,000 Rp 3,750 Rp 6,864.99 Rp 60,000 Rp 145,615
18 MCB Schneider MCB 6A 3P 1 Rp 175,000 Rs 175,000 Rp 8,750 Rp 16,018.31 Rp 140,000 Rp 339,768
19 MCB Schneider MCB 4A 3P 3 Rp 38,000 Rs 114,000 Rp 5,700 Rp 10,434.78 Rp 91,200 Rp 221,335
20 Lampu Indikator 3 Rp 2,500 Rs 7,500 Rp 375 Rp 686.50 Rp 6,000 Rp 14,561
TOTAL Rp 325,900 Rs 5,462,500 Rp 273,125 Rp 500,000.00 Rp 4,370,000 Rp 10,605,625

14
TOTAL BIAYA SDP TENAGA

No. Material Total Biaya Pemasangan Harga satuan


1 SDPP 1 Rp 10,177,165 Rp 450,000 Rp 10,627,165
2 SDPP 2 Rp 10,605,625 Rp 450,000 Rp 11,055,625
3 SDPNP 1 Rp 12,297,450 Rp 450,000 Rp 12,747,450
4 SDPNP 2 Rp 13,271,845 Rp 450,000 Rp 13,721,845
5 SDPNP 3 Rp 11,771,125 Rp 450,000 Rp 12,221,125
6 SDPNP 4 Rp 12,777,525 Rp 450,000 Rp 13,227,525
7 SDPNP 5 Rp 17,967,700 Rp 450,000 Rp 18,417,700
TOTAL Rp 88,868,435 Rp 3,150,000 Rp 92,018,435

15