Rab - Gedung Workshoop

REKAPITULASI
PEKERJAAN : PENGADAAN & PEMASANGAN INST. LIST. GEDUNG WORKSHOOP
LOKASI : POLTEKES NANIA
TAHUN ANGGARAN : 2020
No URAIAN PEKERJAAN JUMLAH HARGA
I PEKERJAAN UMUM Rp 1,500,000.00
II PEKERJAAN MATERIAL UTAMA Rp 34,363,255.00
III PEKERJAAN KONSTRUKSI Rp 18,233,097.11
IV PEKERJAAN PEMASANGAN #REF!
V PEKERJAAN BIAYA PENYAMBUNGAN Rp -
BIAYA KONSTRUKSI #REF!

PPn 10 % #REF!
JUMLAH TOTAL PEKERJAAN #REF!
DIBULATKAN #REF!
Terbilang :
Ambon, Januari 2020

RENCANA ANGGARAN BIAYA
(RAB)
PEKERJAAN : PENGADAAN & PEMASANGAN INST. LIST. GEDUNG WORKSH
NO URAIAN PEKERJAAN SATUAN VOLUME
I PEKERJAAN UMUM
1.1 Pengukuran Kembali Ls 1.00
1.2 Dokumentasi dan Pelaporan Ls 1.00
1.3 Pembersihan Awal dan Akhir Ls 1.00
1.4 Papan Nama Proyek Ls 1.00
JUMLAH
II PEKERJAAN MATERIAL UTAMA
2,1 Tiang Listrik Standard H09 Bh 1.00
2,3 Kabel Twuested 4 x 16 mm M 65.00
2,4 Kabel NYM 3 x 2,5 mm M 300.00
2,5 Kabel NYM 2 x 2,5 mm2 M 200.00
Kabel single Core 240mm² M
Kabel NYAF (serabut) 35mm² M
Kabel single core NYAF wire 1.5mm² M
Skun SC kabel 240mm² Bh
Skun Ring kabel 35mm² Bh
Skun garpu kabel 1.5mm² Bh
2,6 Kabel Pilin (twisted) 2 x 16 mm2 in foor M 45.00

2,7 Box Panel Indoor uk. 40 x 60 x 20 cm Bh 1.00
2,8 Accessories Panel Indoor Uk. 40 x 60 Bh 1.00
2,9 Timer Switch (Panasonic) TB 388 24H 100-250V AC/50 Hz Bh 1.00
2,10 MCB 4 A (1 P) Bh 6.00
2,11 MCB 10 A (1 P) Bh 6.00
2,12 MCB 20 A (1 P) Bh 1.00
2,13 Pipa GIP Mediun A dia. 2." Staff 12.00
2,14 Pipa Subduct PVC 2 " Staff 2.38
2,15 Beugel 2 " Staff 36.00
2,16 Knee PVC 2,0" Bh 2.00
2,17 Stainless Steel Strip M 2.00
2,18 Yokes/Stoping Buckle Bh 4.00
2,19 Schoon Kabel 6 mm Bh 6.00
2,20 Kabel BC 6 mm M 3.00
2,21 Batang Arde BC 12 mm Bh 1.00
2,22 Mobilisasi (Mantage) Ls 1.00
JUMLAH
III PEKERJAAN KONSTRUKSI
3.1 Pembongkaran Aspal M2 15.00
3.2 Pembongkaran Trotoar M2 31.50
3.3 Galian Tanah Biasa (Pondasi & Kabel) M3 13.73
3.4 Urugan Kembali Bekas Galian M3 13.50
3.5 Pasangan Batu Kosong Pondasi Box Panel M3 0.65
3.6 Pondasi Beton Tiang PJU (30.62 Kg/M3 ; ad 1:2:3) M3 0.23
3.7 Pondasi Beton Box Panel (19 Kg/M3; ad 1:2:3) M3 0.75
3.9 Perbaikan Bekas Bongkaran (Rabat Beton) 1 : 3 : 5 M2 31.50
3.10 Perbaika Aspal Resap Pengikat M2 15.00
3.11 Crossing Kabel pada Jembatan M' 72.00
3.12 Material Bantu Ls 1.00
JUMLAH
IV PEKERJAAN PEMASANGAN
4.1 Pemasangan Tiang PJU Oktagonal " Tunggal H = 9 m Unit 1.00
4.2 Pemasangan armatur LED SETA 100 WATT Bh #REF!
4.3 Gelar Kabel Tanah, Perapian dan Inst. Jaringan Kabel Tanah M 40.00
4.4 Pasang Box Panel + Armateru Unit 1.00
4.5 Pemasangan Grounding Panel Kontrol PJU Unit 1.00
4.6 Mobilisasi (Mantage) Ls 1.00
JUMLAH
V PEKERJAAN BIAYA PENYAMBUNGAN
Pemasangan Daya Baru 4400 VA 20 A
5.1 Biaya Penyambungan V.A

5.2 SLO (Sertifikat Layak Operasi ) Ls
5.3 Uang jaminan Listrik (UJL) V.A
JUMLAH
A ANGGARAN BIAYA
(RAB)
MASANGAN INST. LIST. GEDUNG WORKSHOOP
HARGA SATUAN
JUMLAH HARGA (Rp)
(Rp)
Rp 500,000.00 Rp 500,000.00
Rp 300,000.00 Rp 300,000.00
Rp 500,000.00 Rp 500,000.00
Rp 200,000.00 Rp 200,000.00
MLAH Rp 1,500,000.00
Rp 2,461,000.00 Rp 2,461,000.00
Rp 29,325.00 Rp 1,906,125.00
Rp 17,825.00 Rp 5,347,500.00
Rp 14,375.00 Rp 2,875,000.00
Rp 17,825.00 Rp 802,125.00
HARGA SATUAN
JUMLAH HARGA (Rp)
(Rp)
Rp 954,500.00 Rp 954,500.00
Rp 1,000,000.00 Rp 1,000,000.00
Rp 595,125.00 Rp 595,125.00
Rp 92,115.00 Rp 552,690.00
Rp 103,615.00 Rp 621,690.00
Rp 132,365.00 Rp 132,365.00
Rp 718,750.00 Rp 8,625,000.00
Rp 161,000.00 Rp 382,375.00
Rp 57,615.00 Rp 2,074,140.00
Rp 14,490.00 Rp 28,980.00
Rp 80,615.00 Rp 161,230.00
Rp 5,865.00 Rp 23,460.00
Rp 6,900.00 Rp 41,400.00
Rp 16,100.00 Rp 48,300.00
Rp 730,250.00 Rp 730,250.00
Rp 5,000,000.00 Rp 5,000,000.00
MLAH Rp 34,363,255.00
HARGA SATUAN
JUMLAH HARGA (Rp)
(Rp)
Rp 30,500.75 Rp 457,511.25
Rp 23,340.00 Rp 735,210.00
Rp 88,262.50 Rp 1,211,402.81
Rp 53,762.50 Rp 725,793.75
Rp 695,157.75 Rp 451,852.54
Rp 1,131,526.40 Rp 254,593.44
Rp 848,125.00 Rp 636,093.75
Rp 52,849.47 Rp 1,664,758.32
Rp 83,058.75 Rp 1,245,881.25
Rp 81,250.00 Rp 5,850,000.00
Rp 5,000,000.00 Rp 5,000,000.00
MLAH Rp 18,233,097.11
Rp 320,417.00 Rp 320,417.00
Rp 87,320.00 #REF!
Rp 27,025.00 Rp 1,081,000.00
Rp 4,248,635.00 Rp 4,248,635.00
Rp 82,500.00 Rp 82,500.00
Rp 5,000,000.00 Rp 5,000,000.00
MLAH #REF!
Rp 865.00 Rp -
HARGA SATUAN
JUMLAH HARGA (Rp)
(Rp)
Rp 110,000.00 Rp -
Rp 200.00 Rp -
MLAH Rp -
ANALISA HARGA SATUAN KONSTRUKSI
PEKERJAAN : PENGADAAN & PEMASANGAN INST. LIST. GE
A PEKERJAAN PENGUKURAN
1 A.2.2.1.4. Pengukuran dan Pemasangan 1 M’ Bouwplank
No Uraian Kode Satuan Koefisien Harga Satuan

A. Tenaga
1 Pekerja L.01 Oh 0.100 Rp 100,000.00
2 Tukang Kayu L.02 Oh 0.100 Rp 125,000.00
3 Kepala Tukang L.03 Oh 0.010 Rp 150,000.00
4 Mandor L.04 Oh 0.005 Rp 175,000.00
Jumlah Harga Tenaga Kerja
B. Bahan
1 Kayu 5/7 M3 0.012 Rp 3,335,000.00
2 Paku 2" - 3" Kg 0.020 Rp 35,075.00
3 Kayu Papan 3/20 M3 0.007 Rp 3,335,000.00
Jumlah Harga Bahan
C. Peralatan
Jumlah Harga Peralatan
D. Jumlah (A+B+C)
E. Overhead + Profit 15% X D
F Harga Satuan Pekerjaan ( D + E )
B PEKERJAAN TANAH
1 A.2.3.1.1. Penggalian Kabel 1 M' Tanah Biasa

A. Tenaga
1 Pekerja L.01 Oh 0.750 Rp 100,000.00
2 Mandor L.04 Oh 0.010 Rp 175,000.00
B. Bahan
Jumlah Harga Bahan
C. Peralatan ;
D. Jumlah (A+B+C)
2 A.2.3.1.5. Menggali 1 m3 Tanah Cadas Sedalam 1 Meter

A. Tenaga
1 Pekerja L.01 Oh 1.500 Rp 100,000.00
2 Mandor L.04 Oh 0.032 Rp 175,000.00
B. Bahan
Jumlah Harga Bahan
C. Peralatan ;
D. Jumlah (A+B+C)
3 A.2.3.1.9 Pengurugan kembali 1 m3 galian tanah
A. Tenaga
1 Pekerja L.01 Oh 0.380 Rp 100,000.00
2 Mandor L.04 Oh 0.050 Rp 175,000.00

B. Bahan
Pasir Urug M3 230,000.00

Jumlah Harga Bahan
C. Peralatan ;
D. Jumlah (A+B+C)

4 A.2.3.1.14. Pengurugan 1 M3 Tanah Timbunan Padat
A. Tenaga
1 Pekerja L.01 Oh 0.500 Rp 100,000.00

2 Mandor L.04 Oh 0.050 Rp 175,000.00
B. Bahan
1 Tanah Timbunan M3 0.530 Rp 230,000.00
Jumlah Harga Bahan

C. Peralatan ;
D. Jumlah (A+B+C)
5 A.2.3.1.11. Pengurugan 1 M3 dengan Pasir Urug
A. Tenaga
1 Pekerja L.01 Oh 0.350 Rp 100,000.00
2 Mandor L.04 Oh 0.035 Rp 175,000.00

B. Bahan
1 Pasir Urug M3 1.200 Rp 230,000.00
Jumlah Harga Bahan

C. Peralatan ;
D. Jumlah (A+B+C)
C PEKERJAAN PONDASI
1 A.3.2.1.2. Pemasangan 1 M3 Pondasi Batu Belah Campuran 1SP : 4 PP
A. Tenaga
1 Pekerja L.01 Oh 1.500 Rp 100,000.00
2 Tukang L.02 Oh 0.750 Rp 125,000.00

4 Mandor L.04 Oh 0.075 Rp 175,000.00

B. Bahan
1 Batu Belah M3 1.200 Rp 304,750.00

2 Semen Kg 163.000 Rp 1,656.00
3 Pasir Pasang M3 0.520 Rp 270,250.00

Jumlah Harga Bahan
C. Peralatan

D. Jumlah (A+B+C)

2 A.3.2.1.9. (K3) Pemasangan 1 M3 Batu Kosong (Anstamping)
A. Tenaga
1 Pekerja L.01 Oh 0.780 Rp 100,000.00

2 Tukang L.02 Oh 0.390 Rp 125,000.00
4 Mandor L.04 Oh 0.039 Rp 175,000.00

B. Bahan
1 Batu Belah M3 1.200 Rp 304,750.00
2 Pasir Urug M3 0.432 Rp 230,000.00
Jumlah Harga Bahan

C. Peralatan

D. Jumlah (A+B+C)

D PEKERJAAN BETON
1 A.4.1.1.7. Membuat 1 m3 Beton Mutu f'c = 19,3 MPa (K-225)
A. Tenaga
1 Pekerja L.01 Oh 4.980 Rp 100,000.00
2 Tukang Batu L.02 Oh 1.660 Rp 125,000.00
4 Mandor L.04 Oh 0.083 Rp 175,000.00
B. Bahan
1 Semen PC (1 zak = 50 kg) Kg 371.000 Rp 1,656.00
2 Pasir Beton M3 0.499 Rp 270,250.00

3 Kerikil (Maks 30 mm) M3 0.776 Rp 373,750.00
4 Air Liter 215.000 Rp 5,000.00
Jumlah Harga Bahan

C. Peralatan ;
D. Jumlah (A+B+C)
2 A.4.1.1.17 Pembesian Per 10 kg dengan Besi Polos
A. Tenaga
1 Pekerja L.01 Oh 0.070 Rp 100,000.00
2 Tukang Besi L.02 Oh 0.070 Rp 125,000.00

4 Mandor L.04 Oh 0.004 Rp 175,000.00

B. Bahan
1 Besi Beton (Polos/Ulir) Kg 10.500 Rp 17,825.00
2 Kawat Beton Kg 0.150 Rp 29,612.50

Jumlah Harga Bahan
C. Peralatan ;
D. Jumlah (A+B+C)
3 A.4.1.1.20 (K3) Pemasangan 1 M2 Bekisting untuk Pondasi
A. Tenaga
1 Pekerja L.01 Oh 0.320 Rp 100,000.00

4 Mandor L.04 Oh 0.026 Rp 175,000.00

B. Bahan
1 Kayu Kelas III M3 0.040 Rp 3,335,000.00

2 Paku 5 - 10 cm Kg 0.300 Rp 35,075.00
3 Minyak Bekisting Liter 0.100 Rp 5,000.00
Jumlah Harga Bahan

C. Peralatan ;

D. Jumlah (A+B+C)
4 A.4.1.1.21 Pembongkaran 10 M2 Aspal Jalan

A. Tenaga
1 Pekerja L.01 Oh 0.520 Rp 100,000.00
2 Tukang Konstruksi L.02 Oh 0.260 Rp 125,000.00
4 Mandor L.04 Oh 0.026 Rp 175,000.00
B. Bahan
1 Aspal M3 0.045 Rp 23,000.00
2 Batu Pecah Kg 0.300 Rp 35,075.00
3 Minyak Tanah Liter 0.100 Rp 5,000.00
Jumlah Harga Bahan
C. Peralatan ;
Alat Bantu Ls 1 Rp 200,000.00
D. Jumlah (A+B+C )
F Harga Satuan Pekerjaan (D + E)
5 A.4.1.1.17 0.5 M3 Pondasi Beton Bertulang ( 150 Kg + Bekesting)

A. Tenaga
1 Pekerja L.01 Oh 2.000 Rp 100,000.00
2 Tukang Batu L.02 Oh 0.275 Rp 125,000.00
3 Tukang Kayu L.03 Oh 0.650 Rp 125,000.00
6 Mandor L.06 Oh 0.265 Rp 175,000.00
B. Bahan
1 Besi Beton (Polos/Ulir) 7.000 Rp 240,470.03
Jumlah Harga Bahan
C. Peralatan ; Oh 1 250,000.00
D. Jumlah (A+B+C )
A.4 Pondasi Beton Box Panel

1 Beton L.01 M3 0.350 Rp 2,436,218.45

2 Besi Beton L.02 Kg 35.000 Rp 24,047.00
3 Begesting. L.03 m2 2.000 Rp 24,279.09
Bahan
Angker Pondasi Tiang Dia 22 dan 16 bh 2.00 88,550.00
Pipa PVC 2 " Meter 2.50 161,000.00
Jumlah Harga Bahan
D. Jumlah (A+B+C )
E. Overhead + Profit
A.4 Upah Pasang 1 Unit Box Panel Lengkap

A. Tenaga
1 Pekerja L.01 Oh 3.000 Rp 100,000.00
2 Tukang Listrik L.02 Oh 1.000 Rp 125,000.00
3 Kepala Tukang Listrik L.03 Oh 0.250 Rp 150,000.00
4 Mandor L.04 Oh 0.500 Rp 150,000.00
B. Bahan
C. Peralatan ;
1 set Ls 1 200,000.00
D. Jumlah (A+B+C )
A.4 Pondasi Beton Tiang JPU
A. Tenaga
1 Beton L.01 M3 0.150 Rp 2,436,218.45
2 Besi Beton L.02 Kg 3.000 Rp 17,825.00
3 Begesting. L.03 m2 0.150 Rp 242,790.88
B. Bahan
Angker Pondasi Tiang Dia 22 dan 16 bh 4.00 88,550.00
Pipa PVC 2 " Meter 2.00 161,000.00
Jumlah Harga Bahan
C Jumlah (1+2)
A.5 1 M2 Perbaikan Bekas Bongkrasa (Rabat Beton)

1 Beton Tumbuk L.01 M3 0.025 Rp 2,113,978.82
D. Jumlah
A.5 0.5 m2 Perbaikan Bekas aspal Resap Pengikat

A. Tenaga
1 Pekerja Sipil L.01 Oh 0.050 Rp 100,000.00
2 Tukang Sipil L.02 Oh 0.015 Rp 125,000.00
3 Kepala Tukang sipil L.03 Oh 0.001 Rp 150,000.00
4 Kepala Tukang Listrik L.04 Oh 0.030 Rp 150,000.00
5 Mandor L.05 Oh 0.004 Rp 175,000.00
B. Bahan
Aspal Kg 2.00 22,000.00
C. Peralatan ;
1 Alat Bantu set Ls 0.3 200,000.00
D. Jumlah (A+B+C )
A.4.1.1.21 Pembongkaran 10 M2 Aspal Trotoar

A. Tenaga
1 Pekerja L.01 Oh 0.520 Rp 100,000.00
2 Tukang Konstruksi L.02 Oh 0.260 Rp 125,000.00
4 Mandor L.04 Oh 0.026 Rp 175,000.00
B. Bahan
1 Aspal M3 0.045
2 Batu Pecah Kg 0.300
3 Minyak Tanah Liter 0.100 Rp -
Jumlah Harga Bahan
C. Peralatan ;
Alat Bantu Ls 1 Rp 200,000.00
D. Jumlah (A+B+C )
GA SATUAN KONSTRUKSI
PENGADAAN & PEMASANGAN INST. LIST. GEDUNG WORKSHOOP
Jumlah Harga
Rp 10,000.00
Rp 12,500.00
Rp 1,500.00
Rp 875.00
Rp 24,875.00
Rp 40,020.00
Rp 701.50
Rp 23,345.00
Rp 64,066.50
Rp -
Rp 88,941.50
Rp 13,341.23
Rp 102,282.73
Jumlah Harga
Rp 75,000.00
Rp 1,750.00
Rp 76,750.00
Rp -
Rp -
Rp 76,750.00
Rp 11,512.50
Rp 88,262.50
Jumlah Harga
Rp 150,000.00
Rp 5,600.00
Rp 155,600.00
Rp -
Rp -
Rp 155,600.00
Rp 23,340.00
Rp 178,940.00
Jumlah Harga
Rp 38,000.00
Rp 8,750.00
Rp 46,750.00
Rp -
Rp -
Rp -
Rp 46,750.00
Rp 7,012.50
Rp 53,762.50
Jumlah Harga
Rp 50,000.00
Rp 8,750.00
Rp 58,750.00
Rp 121,900.00
Rp 121,900.00
Rp -
Rp 180,650.00
Rp 27,097.50
Rp 207,747.50
Jumlah Harga
Rp 35,000.00
Rp 6,125.00
Rp 41,125.00
Rp 276,000.00
Rp 276,000.00
Rp -
Rp 317,125.00
Rp 47,568.75
Rp 364,693.75
Jumlah Harga
Rp 150,000.00
Rp 93,750.00
Rp 11,250.00
Rp 13,125.00
Rp 268,125.00
Rp 365,700.00
Rp 269,928.00
Rp 140,530.00
Rp 776,158.00
Rp -
Rp 1,044,283.00
Rp 156,642.45
Rp 1,200,925.45
Jumlah Harga
Rp 78,000.00
Rp 48,750.00
Rp 5,850.00
Rp 6,825.00
Rp 139,425.00
Rp 365,700.00
Rp 99,360.00
Rp 465,060.00
Rp -
Rp 604,485.00
Rp 90,672.75
Rp 695,157.75
Jumlah Harga
Rp 498,000.00
Rp 207,500.00
Rp 24,900.00
Rp 14,525.00
Rp 744,925.00
Rp 614,376.00
Rp 134,738.93
Rp 289,863.89
Rp 1,075,000.00
Rp 2,113,978.82
Rp -
Rp 2,858,903.82
Rp 428,835.57
Rp 3,287,739.39
Jumlah Harga
Rp 7,000.00
Rp 8,750.00
Rp 1,050.00
Rp 700.00
Rp 17,500.00
Rp 187,162.50
Rp 4,441.88
Rp 191,604.38
Rp -
Rp 209,104.38
Rp 31,365.66
Rp 240,470.03
Jumlah Harga
Rp 32,000.00
Rp 26,250.00
Rp 3,900.00
Rp 4,550.00
Rp 66,700.00
Rp 133,400.00
Rp 10,522.50
Rp 500.00
Rp 144,422.50
Rp -
Rp 211,122.50
Rp 31,668.38
Rp 242,790.88
Jumlah Harga
Rp 52,000.00
Rp 32,500.00
Rp 3,900.00
Rp 4,550.00
Rp 92,950.00
Rp 1,035.00
Rp 10,522.50
Rp 500.00
Rp 12,057.50
Rp 200,000.00
Rp 200,000.00
Rp 305,007.50
Rp 45,751.13
Rp 305,007.50
Jumlah Harga
Rp 200,000.00
Rp 34,375.00
Rp 81,250.00
Rp 65,625.00
Rp 39,300.00
Rp 46,375.00
Rp 466,925.00
Rp 1,683,290.22
Rp 1,683,290.22
Rp 250,000.00
Rp 250,000.00
Rp 2,400,215.22
Rp 36,003.23
Rp 2,436,218.45
Jumlah Harga
Rp 852,676.46
Rp 841,645.11
Rp 48,558.18
Rp 1,742,879.74
Rp 177,100.00
Rp 402,500.00
Rp 579,600.00
Rp 2,322,479.74
Rp 348,371.96
Rp 2,670,851.70
Jumlah Harga
Rp 300,000.00
Rp 125,000.00
Rp 37,500.00
Rp 75,000.00
Rp 537,500.00
Rp -
Rp 200,000.00
Rp 200,000.00
Rp 737,500.00
Rp 110,625.00
Rp 848,125.00
Jumlah Harga
Rp 365,432.77
Rp 53,475.00
Rp 36,418.63
Rp 455,326.40
Rp 354,200.00
Rp 322,000.00
Rp 676,200.00
Rp 1,131,526.40
Jumlah Harga
Rp 52,849.47
Rp 52,849.47
Jumlah Harga
Rp 5,000.00
Rp 1,875.00
Rp 150.00
Rp 4,500.00
Rp 700.00
Rp 12,225.00
Rp 44,000.00
Rp 60,000.00
Rp 60,000.00
Rp 72,225.00
Rp 10,833.75
Rp 83,058.75
Jumlah Harga
Rp 52,000.00
Rp 32,500.00
Rp 3,900.00
Rp 4,550.00
Rp 92,950.00
Rp -
Rp -
Rp -
Rp -
Rp 200,000.00
Rp 200,000.00
Rp 292,950.00
Rp 43,942.50
Rp 292,950.00
ANALISA HARGA SATUAN
PEKERJAAN #REF!
LOKASI #REF!
A PEKERJAAN PENGUKURAN
H PEKERJAAN PINTU
1 PEKERJAAN PINTU P1
Kebutuhan Set indeks
Kusen Kayu Kelas I m3 0.040
Daun Pintu Panel m2 3.000
Engsel Pintu Bh 6.000

PEJERJAAN
Grendel Tanam Psg 2.000
Cat Dico Kusen & Pintu m2 3.040
Handle Pintu Stainless Steel 60 cm + K Set 2.000
Jumlah Ten
2 PEKERJAAN PINTU P2
Daun Pintu Panel m2 1.600
Engsel Pintu Bh 3.000

PEJERJAAN
Grendel Tanam Psg 1.000
Cat Dico Kusen & Pintu m2 1.635
Kunci Tanam 2 Slag Kls A Set 1.000
Jumlah Ten
3 PEKERJAAN PINTU VENTELASI

PEJERJAAN Engsel Ventelasi Bh 2.000
Kaca Rayband T = 5 mm M2 0.250
Jumlah Ten
ALISA HARGA SATUAN
Harga Satuan Jumlah satuan
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Jumlah Tenaga Kerja

Err:509
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Jumlah Tenaga Kerja

Err:509
Err:509 Err:509
Err:509 Err:509
Err:509 Err:509
Jumlah Tenaga Kerja Err:509

PEKERJAAN #REF!
LOKASI #REF!
ITEM PEKERJAAN ANALISA HARGA PEKERJAAN MEKANIKAL & ELEKTRIKAL
No URAIAN STN KOEF
1 1 M Kabel Feeder NYA 2 X 2,5 mm

Kabel NYA 2.5 mm 1.000 m'
Ongkos Pasang Kabel 1.000 ls
Jumlah
Overhead + Profit 15 %
Harga Satuan Pekerjaan
2 1 M Kabel Feeder NYY 1 X 70 mm

Kabel NYY 1 x 70 mm 1.000 m'
Ongkos Pasang Kabel 1.000 ls
Jumlah
3 1 Bh Downlight + PLC 18 watt + batt

Downlight + PLC 18 watt + batt 1.000 bh
lengkap dgn komponen Panasonic
Ongkos Pasang Lampu 1.000 bh
Jumlah
4 1 Bh Saklar Ganda
Saklar Ganda 1.000 bh
Ongkos Pasang Saklar 1.000 bh
Jumlah
PEKERJAAN #REF!
LOKASI #REF!
No URAIAN STN KOEF
PEKERJAAN #REF!
LOKASI #REF!
No URAIAN STN KOEF
5 1 Ttk Instalasi Penerangan / lampu

Kabel NYA 2.5 mm 12.000 m'
pipa konduit clipsal 20 mm 1.429 ljr
klem 4.000 bh
dos 2.000 bh
Ongkos Pasang Instalasi 1.000 ttk
Jumlah
PEKPEKERJAAN PLUMBING
1 Pipa Air Bekas PVC AW Diameter 3" / m'

Pipa PVC Type AW dia 3" 1.200 m'
Perlengkapan dari harga pipa 35.000 %
Pekerja 0.036 Oh
Tukang batu 0.060 Oh
Kepala tukang 0.006 Oh
Mandor 0.002 Oh
HARGA JUMLAH
BAHAN (Rp)
Rp 5,000.00 5,000.00
Rp 1,500.00 1,500.00
6,500.00
Overhead + Profit 15 % 975.00
Harga Satuan Pekerjaan 7,475.00
Rp 35,500.00 35,500.00
Rp 1,500.00 1,500.00
37,000.00
Overhead + Profit 15 % 5,550.00
Rp 155,000.00 155,000.00
Rp 8,500.00 8,500.00
163,500.00
Rp 25,000.00 25,000.00
Rp 2,500.00 2,500.00
27,500.00
HARGA JUMLAH
BAHAN (Rp)
HARGA JUMLAH
BAHAN (Rp)
Rp 5,000.00 60,000.00
Rp 8,400.00 12,000.00
Rp 100.00 400.00
Rp 1,500.00 3,000.00
Rp 30,000.00 30,000.00
105,400.00
Err:509 Err:509
Err:509 Err:509
Rp 125,000.00 4,500.00
Err:509 Err:509
Rp 150,000.00 900.00
Rp 175,000.00 315.00
Jumlah Err:509
Dibulatkan Err:509
DAFTAR HARGA SATUAN BAHAN MEKANIKAL/ELEKTRIKAL
SATUAN /
NO JENIS BARANG / JASA HARGA SATUAN
UNIT
BAHAN KABEL
. Kabel NYA 2.5 mm m' Rp 5,000.00
. Kabel NYY 1 x 70 mm m' Rp 82,000.00
. Tray Kabel 300 x 100 mm m' Rp 85,000.00
. Tray Kabel 200 x 100 mm m' Rp 68,000.00
BAHAN LISTRIK
. Downlight + PLC 18 watt + Batt bh Rp 155,000.00
. Stop Kontak bh Rp 53,000.00
. Saklar Ganda bh Rp 25,000.00
. Klem bh Rp 100.00
. Pipa Konduit Clipsal 20 mm ljr Rp 8,400.00
. Dos bh Rp 1,500.00
Upah Pekerja
. Ongkos Pasang Lampu bh Rp 8,500.00
. Ongkos Pasang Stop Kontak bh Rp 3,000.00
. Ongkos Pasang Saklar bh Rp 2,500.00
. Ongkos Pasang Instalasi bh Rp 30,000.00
. Ongkos Pasang Kabel Ls Rp 1,500.00
DAFTAR HARGA UPAH & BAHAN
PAKET 2 PERENCANAAN ,PEMBANGUNAN LAMPU JALAN LINGKUNGAN
Harga Satuan
No. Uraian Satuan
(Rp)
A UPAH
1 Mandor/Tenaga Ahli Listrik Org/Hari 175,000.00
2 Kepala Tukang Listrik Org/Hari 150,000.00
3 Tukang Listrik Org/Hari 125,000.00
4 Pembantu Tukang Listrik Org/Hari 100,000.00
5 Mandor/Tenaga Ahli konstruksi Org/Hari 175,000.00
6 Kepala Tukang Sipil Org/Hari 150,000.00
7 Tukang Sipil Org/Hari 125,000.00
8 Pembantu Tukang Konstruksi/Sipil Org/Hari 100,000.00
9 Mandor/Tenaga Ahli Tukang Batu Org/Hari 175,000.00
10 Kepala Tukang Batu Org/Hari 150,000.00
11 Tukang Batu Org/Hari 125,000.00
12 Pembantu Tukang Batu Org/Hari 100,000.00
13 Mandor/Tenaga Ahli Tukang Kayu Org/Hari 175,000.00
14 Kepala Tukang Kayu Org/Hari 150,000.00
15 Tukang Kayu Org/Hari 125,000.00
16 Pembantu Tukang Kayu Org/Hari 100,000.00
17 Mandor/Tenaga Ahli Tukang Las Org/Hari 175,000.00
18 Kepala Tukang Las Org/Hari 150,000.00
19 Tukang Las Org/Hari 125,000.00
20 Pembantu Tukang Las Org/Hari 100,000.00
21 Mandor/Tenaga Ahli Tukang Besi Org/Hari 175,000.00
22 Kepala Tukang Besi Org/Hari 150,000.00
23 Tukang Besi Org/Hari 125,000.00
24 Pembantu Tukang Besi Org/Hari 100,000.00
25 Mandor/Tenaga Ahli Tukang Gali Org/Hari 175,000.00
26 Kepala Tukang Gali Org/Hari 150,000.00
27 Tukang Gali Org/Hari 125,000.00
Harga Satuan
No. Uraian Satuan
(Rp)
28 Pembantu Tukang Gali Org/Hari 100,000.00
29 Mandor/Tenaga Ahli Tukang Cat Org/Hari 175,000.00
30 Kepala Tukang Cat Org/Hari 150,000.00
31 Tukang Cat Org/Hari 125,000.00
32 Pembantu Tukang Cat Org/Hari 100,000.00
33 SOPIR Org/Hari 150,000.00
34 Operator Kaki Tiga Org/Hari 150,000.00
RINCIAN DAFTAR HARGA SATUAN UPAH & BAH
HARGA BELI ONGKOS

No. KEBUTUHAN UPAH/BAHAN SAT
DI QUARRY ANGKUT
RP RP
1 2 3 4 5
A UPAH
1 Mandor/Tenaga Ahli Listrik Org/Hari 175,000.00
2 Kepala Tukang Listrik Org/Hari 150,000.00
3 Tukang Listrik Org/Hari 125,000.00
4 Pembantu Tukang Listrik Org/Hari 100,000.00
5 Mandor/Tenaga Ahli konstruksi Org/Hari 175,000.00
6 Kepala Tukang Sipil Org/Hari 150,000.00
7 Tukang Sipil Org/Hari 125,000.00
8 Pembantu Tukang Konstruksi/Sipil Org/Hari 100,000.00
9 Mandor/Tenaga Ahli Tukang Batu Org/Hari 175,000.00
10 Kepala Tukang Batu Org/Hari 150,000.00
11 Tukang Batu Org/Hari 125,000.00
12 Pembantu Tukang Batu Org/Hari 100,000.00
13 Mandor/Tenaga Ahli Tukang Kayu Org/Hari 175,000.00
14 Kepala Tukang Kayu Org/Hari 150,000.00
15 Tukang Kayu Org/Hari 125,000.00
16 Pembantu Tukang Kayu Org/Hari 100,000.00
17 Mandor/Tenaga Ahli Tukang Las Org/Hari 175,000.00
18 Kepala Tukang Las Org/Hari 150,000.00
19 Tukang Las Org/Hari 125,000.00
20 Pembantu Tukang Las Org/Hari 100,000.00
21 Mandor/Tenaga Ahli Tukang Besi Org/Hari 175,000.00
22 Kepala Tukang Besi Org/Hari 150,000.00
23 Tukang Besi Org/Hari 125,000.00
24 Pembantu Tukang Besi Org/Hari 100,000.00
25 Mandor/Tenaga Ahli Tukang Gali Org/Hari 175,000.00
26 Kepala Tukang Gali Org/Hari 150,000.00
27 Tukang Gali Org/Hari 125,000.00
28 Pembantu Tukang Gali Org/Hari 100,000.00
29 Mandor/Tenaga Ahli Tukang Cat Org/Hari 175,000.00
HARGA BELI ONGKOS
DI QUARRY ANGKUT
RP RP
1 2 3 4 5
30 Kepala Tukang Cat Org/Hari 150,000.00
31 Tukang Cat Org/Hari 125,000.00
32 Pembantu Tukang Cat Org/Hari 100,000.00
RGA SATUAN UPAH & BAHAN
HARGA
DILOKASI OVERHEAD &
TOTAL
PROYEK (Real LABA 15 %
Cost)
RP RP. RP.
6=4+5 7 = 6 x 25 % 8+6+7
175,000.00
150,000.00
125,000.00
100,000.00
175,000.00
150,000.00
125,000.00
100,000.00
175,000.00
150,000.00
125,000.00
100,000.00
175,000.00
150,000.00
125,000.00
100,000.00
175,000.00
150,000.00
125,000.00
100,000.00
175,000.00
150,000.00
125,000.00
100,000.00
175,000.00
150,000.00
125,000.00
100,000.00
175,000.00
HARGA
DILOKASI OVERHEAD &
TOTAL
PROYEK (Real LABA 15 %
Cost)
RP RP. RP.
6=4+5 7 = 6 x 25 % 8+6+7
150,000.00
125,000.00
100,000.00
PANJANG JUMLAH JUMLAH BERAT JUMLAH
UKURAN (M)
No. F (mm) Type PER BUAH PANJANG PER M' BERAT KET.
(Bh)
a b c d e KAIT (M) (M) (Kg) ( Kg )
1 16 A1 0.85 0.14 0.99 16 x 10 159.04 1.580 251.28 U-24

2 16 A2 0.85 0.25 0.25 0.85 0.14 2.34 16 x 10 375.04 1.580 592.56 U-24
3 16 A4 1.80 0.15 0.14 2.09 12 x 10 251.28 1.580 397.02 U-24
4 10 A5 0.45 0.45 0.45 0.45 0.09 1.89 10 x 10 189.00 0.620 117.18 U-24
PONDASI 1,358.05
1 12 A1 73.00 0.11 73.11 6 x 1 438.65 0.887 389.08 U-24

2 10 A2 0.10 0.20 0.10 0.20 0.09 0.69 487 x 1 336.03 0.620 208.34 U-24
SLOOF 597.42
ANALISA HARGA SATUAN ARMATEUR
PEKERJAAN :
PENGADAAN & PEMASANGAN
INST. LIST. GEDUNG WORKSHOOP
Jumlah Harga
No Uraian Pekerjaan Koefisien Sat. Harga Satuan
Satuan
I Pemasangan armatur titik 87,320.00

1 Mandor/Tenaga Ahli Listrik 0.0100 OH 175,000.00 1,750.00
2 Operator Kaki Tiga 0.0199 OH 150,000.00 2,985.00
3 Tukang Listrik 0.0398 OH 125,000.00 4,975.00
4 Pembantu Tukang Listrik 0.0796 OH 100,000.00 7,960.00
5 Tangga 12 meter 0.1990 hari 150,000.00 29,850.00
6 Alat bantu 0.1990 hari 200,000.00 39,800.00
Jumlah 87,320.00
Pembulatan 87,320.00
II Setting dan aiming armatur 1.0000 titik 13,450.00

1 Mandor/Tenaga Ahli Listrik 0.0050 OH 175,000.00 875.00
5 Sewa Kaki Tiga 0.0175 hari 150,000.00 2,625.00
6 Alat bantu 0.0175 Ls 200,000.00 3,500.00
Jumlah 13,450.00
III Pemasang dan koneksi MCB 1 1.0000 titik 14,333.00

Phasa
4 Alat bantu 0.0175 Ls 200,000.00 3,500.00
Jumlah 14,333.33
IV Tarikan kabel twisted 1.0000 m' 4,325.00

2 Tukang Listrik 0.0040 OH 125,000.00 500.00
3 Pembantu Tukang Listrik 0.0080 OH 100,000.00 800.00
Jumlah Harga
Satuan
4 Sopir 0.0030 OH 150,000.00 450.00
5 Tangga 7 meter 0.0030 hari 150,000.00 450.00
6 Alat bantu 0.0030 Ls 200,000.00 600.00
7 Mobil Pickup 0.0030 hari 450,000.00 1,350.00
Jumlah 4,325.00
Pembulatan 4,325.00
Jumlah Harga
Satuan
V Gelar kabel tanah, perapian dan 1.0000 m' 27,025.00
instalasi jaringan kabel tanah
Tenaga Kerja
4 Sopir 0.0200 OH 150,000.00 3,000.00
6 Alat bantu 0.0200 Ls 200,000.00 4,000.00
Jumlah Upah 20,125.00
Bahan
1 Pasir Urug 0.0300 m3 230,000.00 6,900.00
Jumlah Bahan 6,900.00
Jumlah Upah+Bahan 27,025.00
VI Galian pondasi tanah keras 1.0000 titik 245,000.00

1 Mandor Tenaga Ahli Sipil 0.2000 OH 175,000.00 35,000.00
2 Tukang Batu 0.4000 OH 125,000.00 50,000.00
3 Pembantu Tukang Batu 0.8000 OH 100,000.00 80,000.00
4 Alat bantu 0.4000 Ls 200,000.00 80,000.00
Jumlah 245,000.00
VII Galian Tanah Aspal dan Perapian K 1.0000 m2 350,409.00

Tenaga Kerja
1 Mandor Tenaga Ahli Sipil 0.1000 OH 175,000.00 17,500.00
2 Tukang Batu 0.2000 OH 125,000.00 25,000.00
3 Pembantu Tukang Batu 0.6000 OH 100,000.00 60,000.00
4 Alat bantu 0.6000 Ls 200,000.00 120,000.00
Jumlah 222,500.00
Bahan
1 Aspal 1.8000 kg 23,000.00 41,400.00
2 Kerikil Saring 0.1000 M3 339,250.00 33,925.00
3 Sirtu 0.1000 M3 230,000.00 23,000.00
4 Pasir 0.0500 M3 270,250.00 13,512.50
5 Stamper 0.0357 hari 250,000.00 8,928.57
6 Alat bantu 0.0357 Ls 200,000.00 7,142.86
Jumlah 127,908.93
Jumlah Tenaga Kerja dan Bahan 350,408.93
Jumlah Harga
Satuan
Jumlah Harga
Satuan
VIII Panel kontrol distribusi type APP-1 1.0000 set 4,248,635.00

Tenaga Kerja
Jumlah Tenaga Kerja 48,750.00
Bahan
1 Box panel outdoor 60x40x20 cm 1.0000 bh 954,500.00 954,500.00
2 MCB 1P 2A 1.0000 bh 92,115.00 92,115.00
3 MCB 1P 10A 2.0000 bh 103,615.00 207,230.00
4 MCB 1P 16 A 1.0000 bh 103,615.00 103,615.00
5 Magneti Contaktor 35A 1.0000 bh 692,300.00 692,300.00
6 Timer Switch type Panasonic TB 388 1.0000 bh 595,125.00 595,125.00
7 Pipa PVC dia.2" 2.0000 STAFF 161,000.00 322,000.00
8 Pipa PVC dia.1,5" 2.0000 STAFF 102,350.00 204,700.00
9 Knee PVC dia 2" 2.0000 bh 14,490.00 28,980.00
10 Knee PVC dia.1,5" 2.0000 bh 12,190.00 24,380.00
11 Gembok 1.0000 bh 17,365.00 17,365.00
12 asessoris 1.0000 bh 750,000.00 750,000.00
13 Beugel 3" 2.0000 bh 57,615.00 115,230.00
14 Yokes /Stoping Buckle 2.0000 bh 5,865.00 11,730.00
15 Stainless Steel Strip 1.0000 M 80,615.00 80,615.00
Jumlah Bahan 4,199,885.00
Jumlah Tenaga Kerja dan Bahan 4,248,635.00
Dibulatkan 4,248,635.00
IX Pemasangan Grounding Panel Kontr 1.0000 titik 82,500.00

Tenaga Kerja
Jumlah Tenaga Kerja 82,500.00
Bahan
1 Kabel BC 6 mm2 3.0000 mtr -
2 Grounding Rod 12 mm2 1.0000 bh -
3 Kabel schoon 6 mm2 2.0000 bh -
Jumlah -
Jumlah Tenaga Kerja dan Bahan 82,500.00
Dibulatkan 82,500.00
Jumlah Harga
Satuan
X Pemasangan Panel Kontrol PJU 1.0000 titik 355,100.00

4 Sopir 0.0500 OH 150,000.00 7,500.00
5 Alat bantu 0.3663 Ls 200,000.00 73,260.00
Jumlah 355,100.00
XI Upah Pasang Tiang PJU Oktagonal 1.0000 titik 320,417.00

1 Mandor/Tenaga Ahli konstruksi 0.0667 OH 175,000.00 11,666.67
2 Tukang Konstruksi 0.2500 OH 125,000.00 31,250.00
3 Pembantu Tukang Konstruksi 0.3750 OH 100,000.00 37,500.00
4 Sewa Truck kapasitas 5 ton 0.1250 hari 1,500,000.00 187,500.00
5 Sewa Takel kapasitas 5 ton 0.1250 hari 220,000.00 27,500.00
6 Alat bantu 0.1250 Ls 200,000.00 25,000.00
Jumlah 320,416.67
XII Crossing Kabel pada Jembatan 1.0000 m' 81,250.00

Tenaga Kerja
3 Pembantu Tukang Konstruksi 0.2000 OH 100,000.00 20,000.00
4 Alat bantu 0.2000 LS 200,000.00 40,000.00
Bahan
1 Pipa GIV. dia. 1,5" 1.0500 mtr -
2 Beugel 1.5" 0.5000 bh -
4 Asessoris 0.0300 Ls -
Jumlah Bahan -
Jumlah Harga
Satuan
XIII Crossing Kabel pada Jalan 1.0000 m' 171,394.00
Tenaga Kerja
3 Pembantu Tukang Konstruksi/Sipil 0.2000 OH 100,000.00 20,000.00
4 Alat bantu 0.0200 LS 200,000.00 4,000.00
Bahan
1 Pipa PVC dia.1,5" 1.0500 mtr 98,708.33 103,643.75
2 asessoris 0.0300 Ls 750,000.00 22,500.00
XIV Pembuatan Tiang listrik pipa 2" 1.0000 bh 1,188,520.83

dan 3"
Tenaga Kerja
1 Tukang Las 0.5000 OH 125,000.00 62,500.00
2 Pembantu Tukang Las 0.5000 OH 100,000.00 50,000.00
3 Tukang Cat 0.5000 OH 125,000.00 62,500.00
4 Alat bantu 0.7500 LS 200,000.00 150,000.00
Bahan
1 Pipa GIV 3 " 3.0000 mtr 180,645.83 541,937.50
2 Pipa GIV 2 " 2.0000 mtr 119,791.67 239,583.33
3 Cat Pipa 1.0000 Ltr 22,000.00 22,000.00
4 Kuas 4.0000 bh 15,000.00 60,000.00
Jumlah Upah+Bahan 1,188,520.83
XV Pemasangan armatur Lampu SETA titik 216,500.00

5 Alat bantu 0.1990 hari 200,000.00 39,800.00
Jumlah 216,500.00
DAFTAR HARGA SATUAN SEWA ALAT
PEKERJAAN : PENGADAAN & PEMASANGAN INST. LIST. GEDUNG WORKSHOOP

THN ANGGARAN : 2020
NO URAIAN SAT. HARGA SATUAN
1 Kaki Tiga hari 250,000.00
2 Sewa Truck kapasitas 5 ton hari 1,500,000.00
3 Tangga 7 meter hari 150,000.00
4 Alat bantu hari 200,000.00
5 Katrol pengangkat tiang hari 220,000.00
6 Beton molen hari 250,000.00
7 Penggetar beton/ Vibrator hari 125,000.00
8 Stamper hari 250,000.00
9 Jack Hammer hari 450,000.00
10 Mobil Pickup hari 450,000.00
11 Mobilisasi (Mantage) hari 5,000,000.00

RINCIAN DAFTAR HARGA SATUAN JALAN UMUM
I. BATU
1 Batu Kali 304,750.00
2 Batu Bulat / Utuh 304,750.00
3 Batu Pecah 5/7 Cm 373,750.00
4 Batu Pecah 3/5 Cm 373,750.00
5 Batu Pecah 2/3 Cm 862,500.00
6 Batu Pecah 1/2 Cm 862,500.00
7 Batu Karang 304,750.00
2 . BATU
1 Kerikiil Sungai / Pantai (Kerikil Cor) 339,250.00
2 Kerikiil Sungai / Pantai (Kerikil Kacang ) 339,250.00
3 . PASIR / TANAH
1 Pasir Urug / Sirtu 230,000.00
2 Pasir Pasang 270,250.00
2 Pasir Beton 270,250.00
3 Aspal 23,000.00
3 Tanah Urug 207,000.00
4 . BATU BATA
1 Batu Bata 6 x 11 x 22 2,300.00
5 . SEMEN
1 Semen PC 50 Kg 82,800.00
6 . BAHAN KAYU
1 Papan kayu Klas II 3,335,000.00
7 . BAHAN BESI
1 Besi Beton Polos 17,825.00
2 Angkur Ø 22 mm 88,550.00
3 Angkur Ø 16 mm 71,300.00
8 . KAWAT
1 Kawat Ikat Beton 29,612.50
9 BAHAN PAKU
1 Paku Campur 35,075.00
10 . BAHAN PIPA
1 Pipa GIP Mediun A dia. 3" 1,083,875.00

2 Pipa GIP Mediun A dia. 2." 718,750.00
3 Pipa GIP Mediun A dia. 1.5." 592,250.00
4 Pipa GIP Mediun A dia. 1." 488,750.00
5 Pipa PVC dia 2" 161,000.00
6 Pipa PVC dia 1.5" 102,350.00
7 Pipa PVC dia 1" 57,500.00
A LAMPU JALAN DAN ARMATURE

1 Kap Lampu Jalan Zetalux 1,351,250.00
2 Kap Lampu Jalan Osiwa 776,250.00
3 Stang Lampu Uk. P= 3 M' Dia. 1,5" 376,625.00
4 Stang Lampu Uk. P= 1,5 M' Dia. 1,5" 166,750.00
5 Balon Mercury Scn-T 250 Watt 322,000.00
8 Balon Mercury ML 250 Watt 115,000.00
9 Kap Lampu Jalan Zetalux 1,293,750.00
10 LED SETA 100 W lengkap 7,092,625.00
11 LED SETA 80 W lengkap 6,710,250.00
12 Fatro Lengkap 618,125.00
13 Lampu Philips (19 W) untuk Fatro 120,750.00
14 Himawari 80 W ( 1 LED) Lengkap 4,312,500.00
15 LED SETA LUX 95 W 7,072,500.00
16 Balon Visicon 95 Watt 437,000.00
17 Balon Visicon 75 Watt 425,500.00
18 LED CL RL-2 100 Watt (bridgelux Chip) 6,710,250.00
21 LED MINI 20 W 1,921,420.00
22 LED MINI 30 W 2,185,920.00
23 LED MINI 40 W 2,323,920.00
24 LED MINI 50 W 2,438,920.00
25 LED JETA 20 W 3,298,890.00
26 LED JETA 30 W 3,523,140.00
27 LED JETA 40 W 3,695,640.00
28 LED JETA 50 W 3,749,000.00
29 LED SETA 60 W 5,944,350.00
30 LED SETA 80 W 6,289,350.00
31 LED SETA 100 W 6,697,600.00
32 LED META 130 W 7,519,850.00
33 LED META 150 W 8,152,350.00
34 LED SETA 170 W 9,394,350.00
35 Ballast BSN 250 Watt 328,900.00
36 Ballast BHL 250 Watt 305,900.00
37 Ballast BHL 400 Watt 369,150.00
38 Lampu Selang 24,150.00
39 Lampu Meteor 58,650.00
40 Tiang Lampu Decorative DG-Alfino-H7000 8,372,000.00
41 Tiang Decorative H 06 Doubel Arm 10,902,000.00
42 Tiang Decorative H 06 Single Arm 9,522,000.00
B MATERIAL PANNEL
1 Box Pannel Outdoor Uk. 40 x 60 cm 954,500.00
2 Box Pannel Uk. 40 x 60 cm 554,300.00
3 Box Pannel Uk.30 x 40 cm 341,550.00
4 Box Out Door KWH Meter 3 Phase 2,052,750.00
5 Magnetic Contactor SN 65-220 V 144,900.00
6 Magnetic Contactor 80 A 949,900.00
9 Timer Switch Panasonic 595,125.00
10 Timer Switch Theben 483,575.00
11 MCB 2 A 92,115.00
12 MCB 4 A 92,115.00
13 MCB 6 A 97,865.00
14 MCB 10 A 103,615.00
15 MCB 16 A 103,615.00
16 MCB 20 A 120,865.00
17 MCB 25 A 132,365.00
18 MCB 32 A 109,365.00
19 MCB 35 A 143,865.00
20 MCB 35 A (3 Phase) 431,480.00
21 MCB 50 A 184,115.00
22 MCB 50 A (3 Phase) 632,730.00
23 MCB 63 A 241,615.00
24 MCB 63 A (3 Phase) 776,595.00
25 MCB 80 A 226,665.00
26 MCB 80 A (3 Phase) 914,595.00
27 KWH Meter 60/80 531,898.00
28 KWH Meter 3 Phase 1,296,395.00
C BAHAN KABEL JARINGAN

1 NYM 2 x 1.5 mm (Eterna) 10,350.00
2 NYM 2 x 2.5 mm (Eterna) 14,375.00
3 NYM 2 x 4 mm (Eterna) 20,700.00
4 NYM 2 x 6 mm (Eterna) 40,825.00
4 NYM 2 x 10 mm (Eterna) 43,125.00
5 NYM 3 x 2,5 mm (Eterna) 17,825.00
6 NYM 3 x 4 mm (Eterna) 29,325.00
7 NYM 3 x 6 mm (Eterna) 44,850.00
8 NYM 2 x 10 mm (Eterna) 52,325.00
9 NYM 4 x 2.5 mm (Eterna) 20,700.00
10 NYM 4 x 4 mm (Eterna) 43,700.00
11 NYM 4 x 6 mm (Eterna) 54,050.00
12 NYM 4 x 10 mm (Eterna) 92,575.00
13 NGA 1,5 mm 4,025.00
14 NGA 2,5 mm 6,325.00
15 Tuistek 2 x 10 mm 8,625.00
16 Tuistek 2 x 16 mm 17,825.00
17 Tuistek 4 x 16 mm 29,325.00
18 NYFGBY 2 x 6 mm 58,937.50
19 NYFGBY 4 x 6 mm 91,425.00
20 NYFGBY 2 x 4 mm 40,825.00
21 NYFGBY 4 x 4 mm 58,075.00
D TIANG LAMPU / LISTRIK

1 Tiang PJU Type ISP Lengan Tunggal Oct. 9 M 4,519,500.00
2 Tiang PJU Type ISP Lengan Ganda Oct. 9 M 5,324,500.00
3 Tiang Galvanis 12 Meter 8,257,000.00
4 Tiang PJU Type ISP Lengan Tunggal Oct. 7 M 4,289,500.00
5 Tiang PJU Type ISP Lengan Ganda Oct. 7 M 4,577,000.00
6 Tiang PJU Solar Cell Type ISP 9 M Oct Single 6,417,000.00
7 Tiang PJU Solar Cell Type ISP 9 M Oct Doble 7,107,000.00
8 Tiang Telepon (Telkom) H07 2,903,750.00
9 Tiang Telepon (Telkom) H09 4,421,750.00
10 Tiang Listrik Standard H09 2,461,000.00
11 Tiang Listrik Standard H07 3,852,500.00
12 Tiang Listrik Besi 9 meter da N 4,623,000.00
13 Tiang Listrik Besi 11 meter 5,198,000.00
14 Tiang Listrik Besi 13 meter 8,993,000.00
E KLEM BEUGEL
-
1 Klem Beugel 2 x 1,5 " 57,615.00
2 Klem Beugel 3 x 1,5 " 69,115.00
3 Klem Beugel 4 x 1,5 " 86,365.00
4 Klem Beugel 5 x 1,5 " 97,865.00
5 Klem Beugel 6 x 1,5 " 109,365.00
6 Klem Beugel 10 x 1,5 " 126,615.00
7 Beugel 1.5" 51,865.00
8 Beugel 2" 57,615.00
9 Beugel 4" 69,115.00
10 Beugel 5" 80,615.00
11 Beugel 6" 92,115.00
12 Beugel 10" 103,615.00
F LAIN-LAIN
1 Tiang lokal 3" dan 2"
2 Fotocell 172,615.00
3 Isolasi Listrik 3 M 57,615.00
4 Service Wedge Clam 16 mm 21,965.00
5 Tension Bracket 28,865.00
6 Suspension Bracket 21,965.00
7 Isolasi Listrik Schot 23 103,615.00
8 Cocector Aluminium 58,765.00
9 Schoon Kabel 6 mm 11,615.00
10 Kabel BC 6 mm2 16,100.00
11 Strain Klem LV TC 17,365.00
12 Klem Kabel N0 10 20,240.00
13 Klem Kabel N0 12 23,115.00
14 Klem Kabel N0 14 28,865.00
15 Afta Klem 10 mm 11,615.00
16 Afta Klem 16 mm 14,490.00
17 CCS/CCO 1P1 13,915.00
18 Socket Automat Lampu Selang 86,365.00
19 Veteng Porselin E-40 57,615.00
20 T Dos 7,015.00
21 Dora Dos 3/4 66,240.00
22 Dora Dos 5/8 40,365.00
23 Automatic Timer Solenoid 1 " 621,115.00
25 Automatic Timer Solenoid 2 " 2,472,615.00
26 Automatic Timer Hunter 9 Sim 4,312,615.00
27 Yokes /Stoping Buckle 5,865.00
28 Stainless Steel Strip 80,615.00
29 Knee PVC dia 2" 14,490.00
30 Knee PVC dia 1.5" 12,190.00
31 Knee PVC dia.1" 8,740.00
32 Gembok 17,365.00
33 Asessoris 750,000.00
34 Grounding Rod 12 mm2 730,250.00
35 Kabel schoon 6 mm2 6,900.00
36 Biaya Penyambungan
37 SLO ( sertifikat Layak Operasi )
38 Uang jaminan Listrik (UJL)
RINCIAN DAFTAR HARGA SATUAN JALAN UM
HARGA BELI DI
QUARRY ONGKOS ANGKUT
RP RP
1 2 3 4 5
I. BATU
1 Batu Kali M3 175,000.00 90,000.00
2 Batu Bulat / Utuh M3 175,000.00 90,000.00
3 Batu Pecah 5/7 Cm M3 235,000.00 90,000.00
4 Batu Pecah 3/5 Cm M3 235,000.00 90,000.00
5 Batu Pecah 2/3 Cm M3 660,000.00 90,000.00
6 Batu Pecah 1/2 Cm M3 660,000.00 90,000.00
7 Batu Karang M3 175,000.00 90,000.00
2 . BATU
1 Kerikiil Sungai / Pantai (Kerikil Cor) M3 235,000.00 60,000.00
2 Kerikiil Sungai / Pantai (Kerikil Kacang ) M3 235,000.00 60,000.00
3 . PASIR / TANAH
1 Pasir Urug/ Sirtu M3 140,000.00 60,000.00
2 Pasir Pasang M3 175,000.00 60,000.00
2 Pasir Beton M3 175,000.00 60,000.00
3 Aspal M3 18,000.00 2,000.00
3 Tanah Urug M3 120,000.00 60,000.00
4 . BATU BATA
1 Batu Bata 6 x 11 x 22 Buah 1,800.00 200.00
5 . SEMEN
1 Semen PC 50 Kg Zak 67,000.00 5,000.00
6 . BAHAN KAYU
1 Papan kayu Klas II M3 2,750,000.00 150,000.00
HARGA BELI DI
RP RP
1 2 3 4 5
7 . BAHAN BESI
1 Besi Beton Polos Kg 13,000.00 2,500.00
2 Angkur Ø 22 mm bh 75,000.00 2,000.00
3 Angkur Ø 16 mm bh 60,000.00 2,000.00
8 . KAWAT
1 Kawat Ikat Beton Kg 25,000.00 750.00
9 BAHAN PAKU
1 Paku Campur Kg 30,000.00 500.00
10 . BAHAN PIPA
1 Pipa GIP Mediun A dia. 3" staff 892,500.00 50,000.00
2 Pipa GIP Mediun A dia. 2." staff 575,000.00 50,000.00
3 Pipa GIP Mediun A dia. 1.5." staff 465,000.00 50,000.00
4 Pipa GIP Mediun A dia. 1." staff 375,000.00 50,000.00
5 Pipa PVC dia 2" staff 130,000.00 10,000.00
A LAMPU JALAN DAN ARMATURE
1 Kap Lampu Jalan Zetalux BUAH 1,100,000.00 75,000.00
2 Kap Lampu Jalan Osiwa BUAH 600,000.00 75,000.00
3 Stang Lampu Uk. P= 3 M' Dia. 1,5" BUAH 307,500.00 20,000.00
3 Kap Lampu Jalan Zetalux BUAH 1,100,000.00 25,000.00
4 Stang Lampu Uk. P= 1,5 M' Dia. 1,5" BUAH 125,000.00 20,000.00
5 Balon Mercury Scn-T 250 Watt BUAH 275,000.00 5,000.00
7 Balon MercuryHPL -N 250 Watt BUAH 300,000.00 5,000.00
8 Balon Mercury ML 250 Watt BUAH 95,000.00 5,000.00

HARGA BELI DI
RP RP
1 2 3 4 5
9 LED SETA 100 W lengkap BUAH 6,142,500.00 25,000.00
10 LED SETA 80 W lengkap BUAH 5,800,000.00 35,000.00
11 Fatro Lengkap BUAH 487,500.00 50,000.00
12 Lampu Philips (19 W) untuk Fatro BUAH 95,000.00 10,000.00
13 Himawari 80 W ( 1 LED) Lengkap BUAH 3,700,000.00 50,000.00
14 LED SETA LUX 95 W BUAH 6,100,000.00 50,000.00
15 Balon Visicon 95 Watt BUAH 375,000.00 5,000.00
16 Balon Visicon 75 Watt BUAH 365,000.00 5,000.00
17 LED CL RL-2 100 Watt (bridgelux Chip) SET 5,760,000.00 75,000.00
20 LED MINI 20 W SET 1,660,800.00 10,000.00
21 LED MINI 30 W SET 1,890,800.00 10,000.00
22 LED MINI 40 W SET 2,010,800.00 10,000.00
23 LED MINI 50 W SET 2,110,800.00 10,000.00
24 LED JETA 20 W SET 2,858,600.00 10,000.00
25 LED JETA 30 W SET 3,053,600.00 10,000.00
26 LED JETA 40 W SET 3,203,600.00 10,000.00
27 LED JETA 50 W SET 3,250,000.00 10,000.00
28 LED SETA 60 W SET 5,159,000.00 10,000.00
29 LED SETA 80 W SET 5,459,000.00 10,000.00

HARGA BELI DI
RP RP
1 2 3 4 5
30 LED SETA 100 W 5,814,000.00 10,000.00

SET
31 LED META 130 W 6,529,000.00 10,000.00
SET
32 LED META 150 W 7,079,000.00 10,000.00
SET
33 LED SETA 170 W 8,159,000.00 10,000.00
SET
34 Ballast BSN 250 Watt 285,000.00 1,000.00
Buah
35 Ballast BHL 250 Watt 265,000.00 1,000.00
Buah
36 Ballast BHL 400 Watt 320,000.00 1,000.00
Buah
37 Lampu Selang 20,000.00 1,000.00
M
38 Lampu Meteor 50,000.00 1,000.00
Buah
39 Tiang Lampu Decorative DG-Alfino-H7000 6,500,000.00 780,000.00
Buah
40 Tiang Decorative H 06 Doubel Arm 8,700,000.00 780,000.00
Buah
41 Tiang Decorative H 06 Single Arm 7,500,000.00 780,000.00
Buah
B MATERIAL PANNEL
1 Box Pannel Outdoor Uk. 40 x 60 cm Buah 780,000.00 50,000.00
2 Box Pannel Uk. 40 x 60 cm Buah 480,000.00 2,000.00
3 Box Pannel Uk.30 x 40 cm Buah 295,000.00 2,000.00
4 Box Out Door KWH Meter 3 Phase Buah 1,775,000.00 10,000.00
5 Magnetic Contactor SN 65-220 V Buah 125,000.00 1,000.00
6 Magnetic Contactor 80 A Buah 825,000.00 1,000.00

HARGA BELI DI
RP RP
1 2 3 4 5
9 Timer Switch Panasonic Buah 517,000.00 500.00
10 Timer Switch Theben Buah 420,000.00 500.00
11 MCB 2 A Buah 80,000.00 100.00
12 MCB 4 A Buah 80,000.00 100.00
MCB 6 A Buah 85,000.00 100.00
13 MCB 10 A Buah 90,000.00 100.00
14 MCB 16 A Buah 90,000.00 100.00
MCB 20 A Buah 105,000.00 100.00
15 MCB 25 A Buah 115,000.00 100.00
16 MCB 32 A Buah 95,000.00 100.00
17 MCB 35 A Buah 125,000.00 100.00
18 MCB 35 A (3 Phase) Buah 375,000.00 200.00
19 MCB 50 A Buah 160,000.00 100.00
20 MCB 50 A (3 Phase) Buah 550,000.00 200.00
21 MCB 63 A Buah 210,000.00 100.00
22 MCB 63 A (3 Phase) Buah 675,000.00 300.00
23 MCB 80 A Buah 197,000.00 100.00
24 MCB 80 A (3 Phase) Buah 795,000.00 300.00
25 KWH Meter 60/80 Buah 462,220.00 300.00
26 KWH Meter 3 Phase Buah 1,127,000.00 300.00

HARGA BELI DI
RP RP
1 2 3 4 5
C BAHAN KABEL JARINGAN
1 NYM 2 x 1.5 mm (Eterna) Meter 8,500.00 500.00
3 NYM 2 x 4 mm (Eterna) Meter 17,500.00 500.00
5 NYM 3 x 2,5 mm (Eterna) Meter 15,000.00 500.00
13 NGA 1,5 mm Meter 3,000.00 500.00
14 NGA 2,5 mm Meter 5,000.00 500.00
15 Tuistek 2 x 10 mm Meter 7,000.00 500.00
18 NYFGBY 2 x 6 mm Meter 50,750.00 500.00

HARGA BELI DI
RP RP
1 2 3 4 5
19 NYFGBY 4 x 6 mm Meter 79,000.00 500.00
20 NYFGBY 2 x 4 mm Meter 35,000.00 500.00
21 NYFGBY 4 x 4 mm Meter 50,000.00 500.00
D TIANG LAMPU / LISTRIK
1 Tiang PJU Type ISP Lengan Tunggal Oct. 9 M Buah 3,150,000.00 780,000.00
2 Tiang PJU Type ISP Lengan Ganda Oct. 9 M Buah 3,850,000.00 780,000.00
3 Tiang Galvanis 12 Meter Buah 6,400,000.00 780,000.00
4 Tiang PJU Type ISP Lengan Tunggal Oct. 7 M Buah 2,950,000.00 780,000.00
5 Tiang PJU Type ISP Lengan Ganda Oct. 7 M Buah 3,200,000.00 780,000.00
6 Tiang PJU Solar Cell Type ISP 9 M Oct Single Buah 4,800,000.00 780,000.00
7 Tiang PJU Solar Cell Type ISP 9 M Oct Doble Buah 5,400,000.00 780,000.00
8 Tiang Telepon (Telkom) H07 Buah 1,745,000.00 780,000.00
9 Tiang Telepon (Telkom) H09 Buah 3,065,000.00 780,000.00
10 Tiang Listrik Standard H09 Buah 1,360,000.00 780,000.00
11 Tiang Listrik Standard H07 Buah 2,570,000.00 780,000.00
12 Tiang Listrik Besi 9 meter da N Buah 4,000,000.00 20,000.00
13 Tiang Listrik Besi 11 meter Buah 4,500,000.00 20,000.00
14 Tiang Listrik Besi 13 meter Buah 7,800,000.00 20,000.00

HARGA BELI DI
RP RP
1 2 3 4 5
E KLEM BEUGEL
1 Klem Beugel 2 x 1,5 " Buah 50,000.00 100.00
7 Beugel 1.5" Buah 45,000.00 100.00
8 Beugel 2" Buah 50,000.00 100.00
9 Beugel 4" Buah 60,000.00 100.00
10 Beugel 5" Buah 70,000.00 100.00
11 Beugel 6" Buah 80,000.00 100.00
12 Beugel 10" Buah 90,000.00 100.00
F LAIN-LAIN
1 Fotocell Buah 150,000.00 100.00
2 Isolasi Listrik 3 M Roll 50,000.00 100.00
3 Service Wedge Clam 16 mm Buah 19,000.00 100.00
4 Tension Bracket Buah 25,000.00 100.00
5 Suspension Bracket Buah 19,000.00 100.00
5 Isolasi Listrik Schot 23 Roll 90,000.00 100.00
6 Cocector Aluminium Buah 51,000.00 100.00

HARGA BELI DI
RP RP
1 2 3 4 5
7 Schoon 6 mm Buah 10,000.00 100.00
8 Kabel BC 6 mm2 Meter 13,000.00 1,000.00
9 Strain Klem LV TC Buah 15,000.00 100.00
10 Klem Kabel N0 10 Dos 17,500.00 100.00
11 Klem Kabel N0 12 Dos 20,000.00 100.00
12 Klem Kabel N0 14 Dos 25,000.00 100.00
13 Afta Klem 10 mm Buah 10,000.00 100.00
14 Afta Klem 16 mm Buah 12,500.00 100.00
15 Socket Automat Lampu Selang Buah 75,000.00 100.00
16 CCS/CCO 1P1 Buah 12,000.00 100.00
17 Veteng Porselin E-40 Buah 50,000.00 100.00
18 T Dos Buah 6,000.00 100.00
19 Dora Dos 3/4 Buah 57,500.00 100.00
22 Automatic Timer Solenoid 11/2 " Buah 1,200,000.00 100.00
23 Automatic Timer Solenoid 2 " Buah 2,150,000.00 100.00
24 Automatic Timer Hunter 9 Sim Buah 3,750,000.00 100.00
25 Yokes /Stoping Buckle Buah 5,000.00 100.00
26 Stainless Steel Strip M 70,000.00 100.00
27 Knee PVC dia 2" Buah 12,500.00 100.00
28 Knee PVC dia 1,5" Buah 10,500.00 100.00
29 Knee PVC dia. 1" Buah 7,500.00 100.00

HARGA BELI DI
RP RP
1 2 3 4 5
30 Gembok Buah 15,000.00 100.00
31 Asessoris Ls 750,000.00
32 Grounding Rod 12 mm2 staff 625,000.00 10,000.00
33 Kabel schoon 6 mm2 Buah 5,000.00 1,000.00
34 Biaya Penyambungan VA
35 SLO ( sertifikat Layak Operasi ) VA
36 Uang jaminan Listrik (UJL) VA

SATUAN JALAN UMUM
HARGA
DILOKASI OVERHEAD
TOTAL
PROYEK (Real & LABA 15 %
Cost)
RP RP. RP.
6=4+5 7 = 6 x 15 % 8+6+7
265,000.00 39,750.00 304,750.00

265,000.00 39,750.00 304,750.00
325,000.00 48,750.00 373,750.00
325,000.00 48,750.00 373,750.00
750,000.00 112,500.00 862,500.00
750,000.00 112,500.00 862,500.00
265,000.00 39,750.00 304,750.00
295,000.00 44,250.00 339,250.00

295,000.00 44,250.00 339,250.00
200,000.00 30,000.00 230,000.00

235,000.00 35,250.00 270,250.00
235,000.00 35,250.00 270,250.00
20,000.00 3,000.00 23,000.00
180,000.00 27,000.00 207,000.00
2,000.00 300.00 2,300.00
72,000.00 10,800.00 82,800.00
2,900,000.00 435,000.00 3,335,000.00

HARGA
DILOKASI OVERHEAD
TOTAL
Cost)
RP RP. RP.
6=4+5 7 = 6 x 15 % 8+6+7
15,500.00 2,325.00 17,825.00

77,000.00 11,550.00 88,550.00
62,000.00 9,300.00 71,300.00
25,750.00 3,862.50 29,612.50
30,500.00 4,575.00 35,075.00
942,500.00 141,375.00 1,083,875.00

625,000.00 93,750.00 718,750.00
515,000.00 77,250.00 592,250.00
425,000.00 63,750.00 488,750.00
140,000.00 21,000.00 161,000.00
89,000.00 13,350.00 102,350.00
50,000.00 7,500.00 57,500.00
1,175,000.00 176,250.00 1,351,250.00
675,000.00 101,250.00 776,250.00
327,500.00 49,125.00 376,625.00
1,125,000.00 168,750.00 1,293,750.00
145,000.00 21,750.00 166,750.00
280,000.00 42,000.00 322,000.00
305,000.00 45,750.00 350,750.00
100,000.00 15,000.00 115,000.00

HARGA
DILOKASI OVERHEAD
TOTAL
Cost)
RP RP. RP.
6=4+5 7 = 6 x 15 % 8+6+7
6,167,500.00 925,125.00 7,092,625.00
5,835,000.00 875,250.00 6,710,250.00
537,500.00 80,625.00 618,125.00
105,000.00 15,750.00 120,750.00
3,750,000.00 562,500.00 4,312,500.00
6,150,000.00 922,500.00 7,072,500.00
380,000.00 57,000.00 437,000.00
370,000.00 55,500.00 425,500.00
5,835,000.00 875,250.00 6,710,250.00
5,235,000.00 785,250.00 6,020,250.00
4,655,000.00 698,250.00 5,353,250.00
1,670,800.00 250,620.00 1,921,420.00
1,900,800.00 285,120.00 2,185,920.00
2,020,800.00 303,120.00 2,323,920.00
2,120,800.00 318,120.00 2,438,920.00
2,868,600.00 430,290.00 3,298,890.00
3,063,600.00 459,540.00 3,523,140.00
3,213,600.00 482,040.00 3,695,640.00
3,260,000.00 489,000.00 3,749,000.00
5,169,000.00 775,350.00 5,944,350.00
5,469,000.00 820,350.00 6,289,350.00

HARGA
DILOKASI OVERHEAD
TOTAL
Cost)
RP RP. RP.
6=4+5 7 = 6 x 15 % 8+6+7
5,824,000.00 873,600.00 6,697,600.00
6,539,000.00 980,850.00 7,519,850.00
7,089,000.00 1,063,350.00 8,152,350.00
8,169,000.00 1,225,350.00 9,394,350.00
286,000.00 42,900.00 328,900.00
266,000.00 39,900.00 305,900.00
321,000.00 48,150.00 369,150.00
21,000.00 3,150.00 24,150.00
51,000.00 7,650.00 58,650.00
7,280,000.00 1,092,000.00 8,372,000.00
9,480,000.00 1,422,000.00 10,902,000.00
8,280,000.00 1,242,000.00 9,522,000.00
830,000.00 124,500.00 954,500.00
482,000.00 72,300.00 554,300.00
297,000.00 44,550.00 341,550.00
1,785,000.00 267,750.00 2,052,750.00
126,000.00 18,900.00 144,900.00
826,000.00 123,900.00 949,900.00
826,000.00 123,900.00 949,900.00

HARGA
DILOKASI OVERHEAD
TOTAL
Cost)
RP RP. RP.
6=4+5 7 = 6 x 15 % 8+6+7
602,000.00 90,300.00 692,300.00
517,500.00 77,625.00 595,125.00
420,500.00 63,075.00 483,575.00
80,100.00 12,015.00 92,115.00
80,100.00 12,015.00 92,115.00
85,100.00 12,765.00 97,865.00
90,100.00 13,515.00 103,615.00
90,100.00 13,515.00 103,615.00
105,100.00 15,765.00 120,865.00
115,100.00 17,265.00 132,365.00
95,100.00 14,265.00 109,365.00
125,100.00 18,765.00 143,865.00
375,200.00 56,280.00 431,480.00
160,100.00 24,015.00 184,115.00
550,200.00 82,530.00 632,730.00
210,100.00 31,515.00 241,615.00
675,300.00 101,295.00 776,595.00
197,100.00 29,565.00 226,665.00
795,300.00 119,295.00 914,595.00
462,520.00 69,378.00 531,898.00
1,127,300.00 169,095.00 1,296,395.00

HARGA
DILOKASI OVERHEAD
TOTAL
Cost)
RP RP. RP.
6=4+5 7 = 6 x 15 % 8+6+7
9,000.00 1,350.00 10,350.00
12,500.00 1,875.00 14,375.00
18,000.00 2,700.00 20,700.00
35,500.00 5,325.00 40,825.00
37,500.00 5,625.00 43,125.00
15,500.00 2,325.00 17,825.00
25,500.00 3,825.00 29,325.00
39,000.00 5,850.00 44,850.00
45,500.00 6,825.00 52,325.00
18,000.00 2,700.00 20,700.00
38,000.00 5,700.00 43,700.00
47,000.00 7,050.00 54,050.00
80,500.00 12,075.00 92,575.00
3,500.00 525.00 4,025.00
5,500.00 825.00 6,325.00
7,500.00 1,125.00 8,625.00
15,500.00 2,325.00 17,825.00
25,500.00 3,825.00 29,325.00
51,250.00 7,687.50 58,937.50

HARGA
DILOKASI OVERHEAD
TOTAL
Cost)
RP RP. RP.
6=4+5 7 = 6 x 15 % 8+6+7
79,500.00 11,925.00 91,425.00
35,500.00 5,325.00 40,825.00
50,500.00 7,575.00 58,075.00
- -
3,930,000.00 589,500.00 4,519,500.00
4,630,000.00 694,500.00 5,324,500.00
7,180,000.00 1,077,000.00 8,257,000.00
3,730,000.00 559,500.00 4,289,500.00
3,980,000.00 597,000.00 4,577,000.00
5,580,000.00 837,000.00 6,417,000.00
6,180,000.00 927,000.00 7,107,000.00
2,525,000.00 378,750.00 2,903,750.00
3,845,000.00 576,750.00 4,421,750.00
2,140,000.00 321,000.00 2,461,000.00
3,350,000.00 502,500.00 3,852,500.00
4,020,000.00 603,000.00 4,623,000.00
4,520,000.00 678,000.00 5,198,000.00
7,820,000.00 1,173,000.00 8,993,000.00

HARGA
DILOKASI OVERHEAD
TOTAL
Cost)
RP RP. RP.
6=4+5 7 = 6 x 15 % 8+6+7
50,100.00 7,515.00 57,615.00
60,100.00 9,015.00 69,115.00
75,100.00 11,265.00 86,365.00
85,100.00 12,765.00 97,865.00
95,100.00 14,265.00 109,365.00
110,100.00 16,515.00 126,615.00
45,100.00 6,765.00 51,865.00
50,100.00 7,515.00 57,615.00
60,100.00 9,015.00 69,115.00
70,100.00 10,515.00 80,615.00
80,100.00 12,015.00 92,115.00
90,100.00 13,515.00 103,615.00
150,100.00 22,515.00 172,615.00
50,100.00 7,515.00 57,615.00
19,100.00 2,865.00 21,965.00
25,100.00 3,765.00 28,865.00
19,100.00 2,865.00 21,965.00
90,100.00 13,515.00 103,615.00
51,100.00 7,665.00 58,765.00

HARGA
DILOKASI OVERHEAD
TOTAL
Cost)
RP RP. RP.
6=4+5 7 = 6 x 15 % 8+6+7
10,100.00 1,515.00 11,615.00
14,000.00 2,100.00 16,100.00
15,100.00 2,265.00 17,365.00
17,600.00 2,640.00 20,240.00
20,100.00 3,015.00 23,115.00
25,100.00 3,765.00 28,865.00
10,100.00 1,515.00 11,615.00
12,600.00 1,890.00 14,490.00
75,100.00 11,265.00 86,365.00
12,100.00 1,815.00 13,915.00
50,100.00 7,515.00 57,615.00
6,100.00 915.00 7,015.00
57,600.00 8,640.00 66,240.00
1,200,100.00 180,015.00 1,380,115.00
2,150,100.00 322,515.00 2,472,615.00
3,750,100.00 562,515.00 4,312,615.00
5,100.00 765.00 5,865.00
70,100.00 10,515.00 80,615.00
12,600.00 1,890.00 14,490.00
10,600.00 1,590.00 12,190.00
7,600.00 1,140.00 8,740.00

HARGA
DILOKASI OVERHEAD
TOTAL
Cost)
RP RP. RP.
6=4+5 7 = 6 x 15 % 8+6+7
15,100.00 2,265.00 17,365.00
- 750,000.00
635,000.00 95,250.00 730,250.00
6,000.00 900.00 6,900.00

Rab - Gedung Workshoop

Diunggah oleh

Informasi Dokumen

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Rab - Gedung Workshoop

Diunggah oleh

Hak Cipta:

Format Tersedia

REKAPITULASI

PEKERJAAN : PENGADAAN & PEMASANGAN INST. LIST. GEDUNG WORKSHOOP

LOKASI : POLTEKES NANIA

TAHUN ANGGARAN : 2020

No URAIAN PEKERJAAN JUMLAH HARGA

I PEKERJAAN UMUM Rp 1,500,000.00

II PEKERJAAN MATERIAL UTAMA Rp 34,363,255.00

III PEKERJAAN KONSTRUKSI Rp 18,233,097.11

IV PEKERJAAN PEMASANGAN #REF!

V PEKERJAAN BIAYA PENYAMBUNGAN Rp -

BIAYA KONSTRUKSI #REF!

Ambon, Januari 2020

NO URAIAN PEKERJAAN SATUAN VOLUME

1.1 Pengukuran Kembali Ls 1.00

1.2 Dokumentasi dan Pelaporan Ls 1.00

1.3 Pembersihan Awal dan Akhir Ls 1.00

1.4 Papan Nama Proyek Ls 1.00

II PEKERJAAN MATERIAL UTAMA

2,1 Tiang Listrik Standard H09 Bh 1.00

2,3 Kabel Twuested 4 x 16 mm M 65.00

2,4 Kabel NYM 3 x 2,5 mm M 300.00

2,5 Kabel NYM 2 x 2,5 mm2 M 200.00

Kabel single Core 240mm² M

Kabel NYAF (serabut) 35mm² M

Kabel single core NYAF wire 1.5mm² M

Skun SC kabel 240mm² Bh

Skun Ring kabel 35mm² Bh

Skun garpu kabel 1.5mm² Bh

2,6 Kabel Pilin (twisted) 2 x 16 mm2 in foor M 45.00

2,7 Box Panel Indoor uk. 40 x 60 x 20 cm Bh 1.00

2,8 Accessories Panel Indoor Uk. 40 x 60 Bh 1.00

2,9 Timer Switch (Panasonic) TB 388 24H 100-250V AC/50 Hz Bh 1.00

2,10 MCB 4 A (1 P) Bh 6.00

2,11 MCB 10 A (1 P) Bh 6.00

2,12 MCB 20 A (1 P) Bh 1.00

2,13 Pipa GIP Mediun A dia. 2." Staff 12.00

2,14 Pipa Subduct PVC 2 " Staff 2.38

2,15 Beugel 2 " Staff 36.00

2,16 Knee PVC 2,0" Bh 2.00

2,17 Stainless Steel Strip M 2.00

2,18 Yokes/Stoping Buckle Bh 4.00

2,19 Schoon Kabel 6 mm Bh 6.00

2,20 Kabel BC 6 mm M 3.00

2,21 Batang Arde BC 12 mm Bh 1.00

2,22 Mobilisasi (Mantage) Ls 1.00

III PEKERJAAN KONSTRUKSI

3.1 Pembongkaran Aspal M2 15.00

3.2 Pembongkaran Trotoar M2 31.50

3.3 Galian Tanah Biasa (Pondasi & Kabel) M3 13.73

3.4 Urugan Kembali Bekas Galian M3 13.50

3.5 Pasangan Batu Kosong Pondasi Box Panel M3 0.65

3.6 Pondasi Beton Tiang PJU (30.62 Kg/M3 ; ad 1:2:3) M3 0.23

3.7 Pondasi Beton Box Panel (19 Kg/M3; ad 1:2:3) M3 0.75

3.9 Perbaikan Bekas Bongkaran (Rabat Beton) 1 : 3 : 5 M2 31.50

3.10 Perbaika Aspal Resap Pengikat M2 15.00

3.11 Crossing Kabel pada Jembatan M' 72.00

3.12 Material Bantu Ls 1.00

4.1 Pemasangan Tiang PJU Oktagonal " Tunggal H = 9 m Unit 1.00

4.2 Pemasangan armatur LED SETA 100 WATT Bh #REF!

4.4 Pasang Box Panel + Armateru Unit 1.00

4.5 Pemasangan Grounding Panel Kontrol PJU Unit 1.00

4.6 Mobilisasi (Mantage) Ls 1.00

V PEKERJAAN BIAYA PENYAMBUNGAN