PEKERJAAN ELEKTRIKAL

1 Pas. Instalasi Titik Lampu

NO INDEKS SAT URAIAN HARGA SATUAN JUMLAH HARGA TOTAL

12.00 m Kabel NYM 2 x 2.5 mm2 10,900.00 130,800.00

12.00 m PVC Hight Impact dia. 20 mm2 4,000.00 48,000.00
6.00 bh Coupling / Socket dia. 20 mm2 530.00 3,180.00
10.00 bh Clem Clipsal 20 mm 530.00 5,300.00
2.00 bh Junction Box 4,450.00 8,900.00
1.00 lot Material / Alat Bantu 12,000.00 12,000.00
1.00 ttk Upah Pasang 30,000.00 30,000.00 238,180.00

Overhead & Profit Max 10% 23,818.00

Jumlah 261,998.00
Dibulatkan 261,900.00

2 Pas. Instalasi Stop Kontak Biasa 10 A

NO INDEKS SAT URAIAN HARGA SATUAN JUMLAH HARGA TOTAL

13.00 m Kabel NYM 3 x 2.5 mm2 11,000.00 143,000.00

13.00 m PVC Hight Impact dia. 20 mm2 4,000.00 52,000.00
10.00 bh Coupling / Socket dia. 20 mm2 530.00 5,300.00
12.00 bh Clem Clipsal 20 mm 530.00 6,360.00
5.00 bh Junction Box 4,450.00 22,250.00
1.00 lot Material / Alat Bantu 12,000.00 12,000.00
1.00 ttk Upah Pasang 30,000.00 30,000.00 270,910.00

Overhead & Profit Max 10% 27,091.00

Jumlah 298,001.00
Dibulatkan 298,000.00

3 Pas. Instalasi Stop Kontak AC 20 A

NO INDEKS SAT URAIAN HARGA SATUAN JUMLAH HARGA TOTAL

16.00 m Kabel NYM 3 x 2.5 mm2 11,000.00 176,000.00

16.00 m PVC Hight Impact dia. 20 mm2 4,000.00 64,000.00
4.00 bh Coupling / Socket dia. 20 mm2 530.00 2,120.00
16.00 bh Clem Clipsal 20 mm 530.00 8,480.00
1.00 lot Material / Alat Bantu 12,000.00 12,000.00
1.00 ttk Upah Pasang 30,000.00 30,000.00 292,600.00

Overhead & Profit Max 10% 29,260.00

Jumlah 321,860.00
Dibulatkan 321,800.00

4 Pas. Kabel NYY 3 x 4 mm

NO INDEKS SAT URAIAN HARGA SATUAN JUMLAH HARGA TOTAL

1.00 m' Kabel NYY 3 X 4 mm 29,600.00 29,600.00

1.00 ls Material / Alat Bantu 12,000.00 12,000.00
1.00 m' Upah Pasang 30,000.00 30,000.00 71,600.00

Overhead & Profit Max 10% 7,160.00

Jumlah 78,760.00
Dibulatkan 78,700.00
5 Pas. Kabel NYY 4 X 35 mm
NO INDEKS SAT URAIAN HARGA SATUAN JUMLAH HARGA TOTAL

1.00 m' Kabel NYY 4 X 35 mm 231,060.00 231,060.00

1.00 ls Material / Alat Bantu 12,000.00 12,000.00
1.00 m' Upah Pasang 30,000.00 30,000.00 273,060.00

Overhead & Profit Max 10% 27,306.00

Jumlah 300,366.00
Dibulatkan 300,300.00

6 Pas. Kabel NYY 4 X 16 mm

NO INDEKS SAT URAIAN HARGA SATUAN JUMLAH HARGA TOTAL

1.00 m' Kabel NYY 4 X 16 mm 105,600.00 105,600.00

1.00 ls Material / Alat Bantu 12,000.00 12,000.00
1.00 m' Upah Pasang 30,000.00 30,000.00 147,600.00

Overhead & Profit Max 10% 14,760.00

Jumlah 162,360.00
Dibulatkan 162,300.00

7 Pas. Kabel NYY 4 X 25 mm

NO INDEKS SAT URAIAN HARGA SATUAN JUMLAH HARGA TOTAL

1.00 m' Kabel NYY 4 X 25 mm 154,000.00 154,000.00

1.00 ls Material / Alat Bantu 12,000.00 12,000.00
1.00 m' Upah Pasang 30,000.00 30,000.00 196,000.00

Overhead & Profit Max 10% 19,600.00

Jumlah 215,600.00
Dibulatkan 215,600.00

8 Pas. Kabel NYY 4 X 10 mm

NO INDEKS SAT URAIAN HARGA SATUAN JUMLAH HARGA TOTAL

1.00 m' Kabel NYY 4 X 10 mm 80,800.00 80,800.00

1.00 ls Material / Alat Bantu 12,000.00 12,000.00
1.00 m' Upah Pasang 30,000.00 30,000.00 122,800.00

Overhead & Profit Max 10% 12,280.00

Jumlah 135,080.00
Dibulatkan 135,000.00

9 Pas. Kabel NYY 4 X 4 mm

NO INDEKS SAT URAIAN HARGA SATUAN JUMLAH HARGA TOTAL

1.00 m' Kabel NYY 4 X 4 mm 53,600.00 53,600.00

1.00 ls Material / Alat Bantu 12,000.00 12,000.00
1.00 m' Upah Pasang 30,000.00 30,000.00 95,600.00

Overhead & Profit Max 10% 9,560.00

Jumlah 105,160.00
Dibulatkan 105,100.00
10 Pas.Armature TKI OB 2 x 36 W Setara Diamond
NO INDEKS SAT URAIAN HARGA SATUAN JUMLAH HARGA TOTAL

1.00 unit Pas.Armature TKI OB 2 x 36 W Setara Di 250,000.00 250,000.00

1.00 ls Material / Alat Bantu 12,000.00 12,000.00
1.00 lot Upah Pasang 30,000.00 30,000.00 292,000.00

Overhead & Profit Max 10% 29,200.00

Jumlah 321,200.00
Dibulatkan 321,200.00

11 Pas. Armature Downlight 5" + Lampu 13 Watt LED

NO INDEKS SAT URAIAN HARGA SATUAN JUMLAH HARGA TOTAL

1.00 unit Pas. Armature Downlight 5" + Lampu 13 134,600.00 134,600.00

1.00 ls Material / Alat Bantu 12,000.00 12,000.00
1.00 lot Upah Pasang 30,000.00 30,000.00 176,600.00

Overhead & Profit Max 10% 17,660.00

Jumlah 194,260.00
Dibulatkan 194,200.00

12 Pas.Armature Downlight 4" + Lampu 9 Watt LED

NO INDEKS SAT URAIAN HARGA SATUAN JUMLAH HARGA TOTAL

1.00 unit Pas.Armature Downlight 4" + Lampu 9 Wa 94,500.00 94,500.00

1.00 ls Material / Alat Bantu 12,000.00 12,000.00
1.00 lot Upah Pasang 30,000.00 30,000.00 136,500.00

Overhead & Profit Max 10% 13,650.00

Jumlah 150,150.00
Dibulatkan 150,100.00

13 Pas. Armature Baret seller IL 12 W led

NO INDEKS SAT URAIAN HARGA SATUAN JUMLAH HARGA TOTAL

1.00 m Pas. Armature Baret seller IL 12 W led 175,000.00 175,000.00

1.00 ls Material / Alat Bantu 12,000.00 12,000.00
1.00 lot Upah Pasang 30,000.00 30,000.00 217,000.00

Overhead & Profit Max 10% 21,700.00

Jumlah 238,700.00
Dibulatkan 238,700.00

14 Pas. Armature taman Pillar Glass Clear Setara Patro

NO INDEKS SAT URAIAN HARGA SATUAN JUMLAH HARGA TOTAL

1.00 m Pas. Armature taman Pillar Glass Clear Se 1,425,000.00 1,425,000.00

1.00 Unt Dudukan 71,100.00 71,100.00
1.00 ls Material / Alat Bantu 12,000.00 12,000.00
1.00 lot Upah Pasang 30,000.00 30,000.00 1,538,100.00

Overhead & Profit Max 10% 153,810.00

Jumlah 1,691,910.00
Dibulatkan 1,691,900.00
15 Pas. Saklar Triple Setara Clipsal
NO INDEKS SAT URAIAN HARGA SATUAN JUMLAH HARGA TOTAL

1.00 unit Pas. Saklar Triple Clipsal 60,030.00 60,030.00

1.00 bh Inbow Dus 4,650.00 4,650.00
1.00 ls Material / Alat Bantu 12,000.00 12,000.00
1.00 lot Upah Pasang 30,000.00 30,000.00 106,680.00

Overhead & Profit Max 10% 10,668.00

Jumlah 117,348.00
Dibulatkan 117,300.00

16 Pas. Saklar Ganda Setara Clipsal

NO INDEKS SAT URAIAN HARGA SATUAN JUMLAH HARGA TOTAL

1.00 unit Pas. Saklar Ganda Clipsal 44,640.00 44,640.00

1.00 bh Inbow Dus 4,650.00 4,650.00
1.00 ls Material / Alat Bantu 12,000.00 12,000.00
1.00 lot Upah Pasang 30,000.00 30,000.00 91,290.00

Overhead & Profit Max 10% 9,129.00

Jumlah 100,419.00
Dibulatkan 100,400.00

17 Pas. Saklar Tunggal Setara Clipsal

NO INDEKS SAT URAIAN HARGA SATUAN JUMLAH HARGA TOTAL

1.00 unit Pas. Saklar Tunggal Clipsal 31,460.00 31,460.00

1.00 bh Inbow Dus 4,650.00 4,650.00
1.00 ls Material / Alat Bantu 12,000.00 12,000.00
1.00 lot Upah Pasang 30,000.00 30,000.00 78,110.00

Overhead & Profit Max 10% 7,811.00

Jumlah 85,921.00
Dibulatkan 85,900.00

18 Pas. Saklar Hotel Setara Clipcal

NO INDEKS SAT URAIAN HARGA SATUAN JUMLAH HARGA TOTAL

1.00 unit saklar hotel 78,300.00 78,300.00

1.00 Bh Inbow Dus 4,650.00 4,650.00
1.00 ls Material / Alat Bantu 12,000.00 12,000.00
1.00 lot Upah Pasang 30,000.00 30,000.00 124,950.00

Overhead & Profit Max 10% 12,495.00

Jumlah 137,445.00
Dibulatkan 137,400.00

19 Pas. Saklar Gred Swicth 10 gang Setara Clipsal

NO INDEKS SAT URAIAN HARGA SATUAN JUMLAH HARGA TOTAL

1.00 unit Pas. Saklar Gred Swicth 10 gang Clipsal 450,000.00 450,000.00
1.00 bh Inbow Dus 4,650.00 4,650.00
1.00 ls Material / Alat Bantu 12,000.00 12,000.00
1.00 lot Upah Pasang 30,000.00 30,000.00 496,650.00

Overhead & Profit Max 10% 49,665.00

Jumlah 546,315.00
Dibulatkan 546,300.00
20 Pas. Stop Kontak Biasa 10 A Clipsal
NO INDEKS SAT URAIAN HARGA SATUAN JUMLAH HARGA TOTAL

1.00 unit Pas. Stop Kontak Biasa 10 A Clipsal 47,530.00 47,530.00

1.00 bh Inbow Dus 4,650.00 4,650.00
1.00 ls Material / Alat Bantu 12,000.00 12,000.00
1.00 lot Upah Pasang 30,000.00 30,000.00 94,180.00

Overhead & Profit Max 10% 9,418.00

Jumlah 103,598.00
Dibulatkan 103,500.00

21 Pas. Stop Kontak AC 20 A Clipsal

NO INDEKS SAT URAIAN HARGA SATUAN JUMLAH HARGA TOTAL

1.00 unit Pas. Stop Kontak AC 20 A Clipsal 69,130.00 69,130.00

1.00 bh Inbow Dus 4,650.00 4,650.00
1.00 ls Material / Alat Bantu 12,000.00 12,000.00
1.00 lot Upah Pasang 30,000.00 30,000.00 115,780.00

Overhead & Profit Max 10% 11,578.00

Jumlah 127,358.00
Dibulatkan 127,300.00

22 Pas. Panel Penerangan

NO INDEKS SAT URAIAN HARGA SATUAN JUMLAH HARGA TOTAL

1.00 unit Box Besi 50 x 40 x 20 3 Phase Kosong 1,540,000.00 1,540,000.00

1.00 bh MCCB MG 25A 1,425,000.00 1,425,000.00
13.00 bh MCB MG 16 A 65,300.00 848,900.00
6.00 bh MCB MG 10 A 60,850.00 365,100.00
3.00 bh Pilot lamp 81,760.00 245,280.00
3.00 bh fuse 80,100.00 240,300.00
1.00 bh Terminal Grounding 222,520.00 222,520.00
1.00 bh Terminal Nol 222,520.00 222,520.00
1.00 lot Upah Pasang + Perakitan + Mobilisasi 1,000,000.00 1,000,000.00 6,109,620.00

Overhead & Profit Max 10% 610,962.00

Jumlah 6,720,582.00
Dibulatkan 6,720,500.00

23 Pas. Panel AC A
NO INDEKS SAT URAIAN HARGA SATUAN JUMLAH HARGA TOTAL

1.00 bh Box Besi 80 x 60 x 30 2,328,750.00 2,328,750.00

1.00 bh MCCB 3 Pole 40-60A 18 KA 2,485,500.00 2,485,500.00
1.00 bh Contactor 60 A 3,018,400.00 3,018,400.00
20.00 bh MCB 1 Pole 16 A 65,300.00 1,306,000.00
1.00 bh Phase Fire 1,050,000.00 1,050,000.00
1.00 bh Timer 531,360.00 531,360.00
3.00 bh Pilot Lamp 81,760.00 245,280.00
3.00 bh Fuse 2 A 181,120.00 543,360.00
1.00 bh Key Panel 152,760.00 152,760.00
1.00 bh Terminal Grounding 222,520.00 222,520.00
1.00 bh Terminal NOL 222,520.00 222,520.00
1.00 lot Upah Pasang + Perakitan + Mobilisasi 1,000,000.00 1,000,000.00 13,106,450.00

Overhead & Profit Max 10% 1,310,645.00

Jumlah 14,417,095.00
Dibulatkan 14,417,000.00
24 Pasang Panel LVMDP ( Panel Induk ) Komponen Ex. Schneider
NO INDEKS SAT URAIAN HARGA SATUAN JUMLAH HARGA TOTAL

1.00 bh Box Besi 80 x 60 x 20 3 Fhase Kosong 2,328,750.00 2,328,750.00

1.00 bh MCCB MG 25A 1,425,000.00 1,425,000.00
2.00 bh MCCB 16 a 3 Phase 980,000.00 1,960,000.00
1.00 bh MCCB MG 25- 32A Adjustable 1,983,040.00 1,983,040.00
3.00 bh MCCB MG 20 A 980,000.00 2,940,000.00
3.00 bh MCB 6 A 46,470.00 139,410.00
3.00 bh CT 40/5A 549,890.00 1,649,670.00
3.00 bh AMPARE METER 459,330.00 1,377,990.00
1.00 bh VOLTMETER 298,800.00 298,800.00
1.00 bh FREKUENSI METER 520,000.00 520,000.00
1.00 bh Selector Swtech 90,000.00 90,000.00
1.00 ls pengabelan 500,000.00 500,000.00
1.00 ls Upah Perakitan + mobilisasi + pemasanga 1,500,000.00 1,500,000.00 16,712,660.00

Overhead & Profit Max 10% 1,671,266.00

Jumlah 18,383,926.00
Dibulatkan 18,383,900.00

25 Pas. Panel COS

NO INDEKS SAT URAIAN HARGA SATUAN JUMLAH HARGA TOTAL

1.00 unit Box Besi 50 x 40 x 20 3 Phase Kosong 1,540,000.00 1,540,000.00

1.00 bh COS 80A 2,100,000.00 2,100,000.00
3.00 bh Pilot Lamp 81,760.00 245,280.00
3.00 bh Fuse 80,100.00 240,300.00
1.00 bh Termnal Grounding 222,520.00 222,520.00
1.00 bh Terminal Nol 222,520.00 222,520.00
1.00 lot Upah Pasang + Perakitan + Mobilisasi 1,000,000.00 1,000,000.00 5,570,620.00

Overhead & Profit Max 10% 557,062.00

Jumlah 6,127,682.00
Dibulatkan 6,127,600.00

26 Pas. Kabel NYY 3 X 2,5 mm

NO INDEKS SAT URAIAN HARGA SATUAN JUMLAH HARGA TOTAL

1.00 m' Pas. Kabel NYY 3 X 2,5 mm 17,000.00 17,000.00

1.00 m' Pipa Clipsal 20 mm 4,000.00 4,000.00
1.00 bh T Dos Clipsal /junction box 4,450.00 4,450.00
1.00 ls Alat Bantu 12,000.00 12,000.00
1.00 ls Upah Pasang 30,000.00 30,000.00 67,450.00

Overhead & Profit Max 10% 6,745.00

Jumlah 74,195.00
Dibulatkan 74,100.00

27 Pas. Armatur Lampu Halogen 3 LED

NO INDEKS SAT URAIAN HARGA SATUAN JUMLAH HARGA TOTAL

1.00 m Pas. Armatur Lampu Halogen 3 LED 193,640.00 193,640.00

1.00 ls Material / Alat Bantu 12,000.00 12,000.00
1.00 lot Upah Pasang 30,000.00 30,000.00 235,640.00

Overhead & Profit Max 10% 23,564.00

Jumlah 259,204.00
Dibulatkan 259,200.00
28 Pas. Grounding Spite tembaga 2.6 m
NO INDEKS SAT URAIAN HARGA SATUAN JUMLAH HARGA TOTAL

2.00 bh Pas. Grounding Spite tembaga 1,217,670.00 2,435,340.00

10.00 m PVC Hight Impact dia. 20 mm2 4,000.00 40,000.00
2.00 bh Klem BC 16 mm 11,690.00 23,380.00
5.00 bh Clem Clipsal 20 mm 530.00 2,650.00
1.00 bh Terminal Box Kontrol 78,550.00 78,550.00
1.00 bh bak kontrol 549,990.00 549,990.00
1.00 lot Material / Alat Bantu 200,000.00 200,000.00
1.00 ls Upah Pasang 800,000.00 800,000.00 4,129,910.00

Overhead & Profit Max 10% 412,991.00

Jumlah 4,542,901.00
Dibulatkan 4,542,900.00

29 Pas. Penangkal Petir

NO INDEKS SAT URAIAN HARGA SATUAN JUMLAH HARGA TOTAL

1.00 bh Pasang Air Terminak Elektro Statis (Non R 7,831,510.00 7,831,510.00

1.00 bh Pasang Obstruction Light 1,897,520.00 1,897,520.00
36.00 m Pasang Kabel NYY 1 x 50 mm 110,740.00 3,986,640.00
1.00 ls Pasang Instalasi Tiang Penangkal Petir Pi 1,937,100.00 1,937,100.00
2.00 bh Pasang Ground Root 2,627,340.00 5,254,680.00
1.00 bh Pasang Bax Kontrol 400 x 400 305,530.00 305,530.00
15.00 lot Pasang Kawat BC 1 x 50 mm 61,060.00 915,900.00
1.00 ls Alat Bantu 200,000.00 200,000.00
1.00 ls Upah Pasang 3,000,000.00 3,000,000.00 25,328,880.00

Overhead & Profit Max 10% 2,532,888.00

Jumlah 27,861,768.00
Dibulatkan 27,861,700.00

PEKERJAAN AC
1 Pas. AC Type Splite Wall Mounted 1/2 pk
NO INDEKS SAT URAIAN HARGA SATUAN JUMLAH HARGA TOTAL

1.00 unit Pas. AC Type Splite Wall Mounted 5000 B 3,684,450.00 3,684,450.00
12.00 m Pipa Drain 9,000.00 108,000.00
2.00 Bh Dudukan Outdoor Unit 71,100.00 142,200.00
1.00 ls Material / Alat Bantu 12,000.00 12,000.00
1.00 lot Upah Pasang 150,000.00 150,000.00 4,096,650.00

Overhead & Profit Max 10% 409,665.00

Jumlah 4,506,315.00
Dibulatkan 4,506,300.00

2 Pas. AC Type Splite Wall Mounted 3/4 pk

NO INDEKS SAT URAIAN HARGA SATUAN JUMLAH HARGA TOTAL

1.00 unit Pas. AC Type Splite Wall Mounted 7000 B 3,720,000.00 3,720,000.00
12.00 m Pipa Drain 9,000.00 108,000.00
2.00 Bh Dudukan Outdoor Unit 71,100.00 142,200.00
1.00 ls Material / Alat Bantu 12,000.00 12,000.00
1.00 lot Upah Pasang 150,000.00 150,000.00 4,132,200.00

Overhead & Profit Max 10% 413,220.00

Jumlah 4,545,420.00
Dibulatkan 4,545,400.00
3 Pas. AC Type Splite Wall Mounted 1 pk ex. Panasonic
NO INDEKS SAT URAIAN HARGA SATUAN JUMLAH HARGA TOTAL

1.00 unit Pas. AC Type Splite Wall Mounted 1 pk e 3,923,700.00 3,923,700.00

12.00 m Pipa Drain 9,000.00 108,000.00
2.00 Bh Dudukan Outdoor Unit 71,100.00 142,200.00
1.00 ls Material / Alat Bantu 12,000.00 12,000.00
1.00 lot Upah Pasang 150,000.00 150,000.00 4,335,900.00

Overhead & Profit Max 10% 433,590.00

Jumlah 4,769,490.00
Dibulatkan 4,769,400.00

4 Pas. AC Type Splite Wall Mounted 2 pk ex. Panasonic

NO INDEKS SAT URAIAN HARGA SATUAN JUMLAH HARGA TOTAL

1.00 unit Pas. AC Type Splite Wall Mounted 2 pk ex 7,850,000.00 7,850,000.00

12.00 m Pipa Drain 9,000.00 108,000.00
2.00 Bh Dudukan Outdoor Unit 71,100.00 142,200.00
1.00 ls Material / Alat Bantu 12,000.00 12,000.00
1.00 lot Upah Pasang 200,000.00 200,000.00 8,312,200.00

Overhead & Profit Max 10% 831,220.00

Jumlah 9,143,420.00
Dibulatkan 9,143,400.00

5 Pasang Kabel NYM 3 x 2.5 mm

NO INDEKS SAT URAIAN HARGA SATUAN JUMLAH HARGA TOTAL

1.00 m NYM 3 x 2.5 mm 11,000.00 11,000.00

1.00 m Conduit CliPSAL 4,000.00 4,000.00
2.00 bh clem 20 mm 530.00 1,060.00
1.00 bh soket 20 mm 530.00 530.00
4.00 bh skrup + picer s6 mm 720.00 2,880.00
1.00 m upah Pasang 10,000.00 10,000.00 29,470.00

Overhead & Profit Max 10% 2,947.00

Jumlah 32,417.00
Dibulatkan 32,400.00

PEKERJAAN TELEKOMUNIKASI
1 Pas. Instalasi Titik Telpon
NO INDEKS SAT URAIAN HARGA SATUAN JUMLAH HARGA TOTAL

25.00 m Kabel ITC 20 x 1 x 0.6 mm 7,900.00 197,500.00

25.00 m PVC Hight Impact dia. 20 mm2 4,000.00 100,000.00
15.00 bh Coupling / Socket dia. 20 mm2 530.00 7,950.00
25.00 bh Clamp Cable dia. 20 mm2 530.00 13,250.00
- bh Junction Box 4,450.00 -
1.00 lot Material / Alat Bantu 15,000.00 15,000.00
1.00 ls Upah Pasang 50,000.00 50,000.00 383,700.00

Overhead & Profit Max 10% 38,370.00

Jumlah 422,070.00
Dibulatkan 422,000.00
2 Pas. Instalasi Tofour dari MDF ke PABX
NO INDEKS SAT URAIAN HARGA SATUAN JUMLAH HARGA TOTAL

1.00 m Kabel ITC 30 x 1 x 0.6 mm 9,000.00 9,000.00

1.00 m PVC Hight Impact dia. 20 mm2 4,000.00 4,000.00
1.00 bh Coupling / Socket dia. 20 mm2 530.00 530.00
1.00 bh Clamp Cable dia. 20 mm2 530.00 530.00
1.00 lot Material / Alat Bantu 15,000.00 15,000.00
1.00 lot Upah Pasang 50,000.00 50,000.00 79,060.00

Overhead & Profit Max 10% 7,906.00

Jumlah 86,966.00
Dibulatkan 86,900.00

3 Pas. Panel MDF

NO INDEKS SAT URAIAN HARGA SATUAN JUMLAH HARGA TOTAL

1.00 bh Box Besi 100 x 80 184,000.00 184,000.00

4.00 m Terminal LSA 85,500.00 342,000.00
1.00 lot Material / Alat Bantu 15,000.00 15,000.00
1.00 ls Upah Pasang 50,000.00 50,000.00 591,000.00

Overhead & Profit Max 10% 59,100.00

Jumlah 650,100.00
Dibulatkan 650,100.00

4 Pas. Panel TB TEL

NO INDEKS SAT URAIAN HARGA SATUAN JUMLAH HARGA TOTAL

1.00 bh Terminal Box 776,970.00 776,970.00

2.00 m Terminal LSA 85,500.00 171,000.00
2.00 bh Dudukan LSA 71,100.00 142,200.00
1.00 lot Material / Alat Bantu 15,000.00 15,000.00
1.00 ls Upah Pasang 50,000.00 50,000.00 1,155,170.00

Overhead & Profit Max 10% 115,517.00

Jumlah 1,270,687.00
Dibulatkan 1,270,600.00

5 Pas.PABX 20 Extantion ex. Panasonic

NO INDEKS SAT URAIAN HARGA SATUAN JUMLAH HARGA TOTAL

1.00 unit Pas.PABX 20 Extantion ex. Panasonic 9,500,000.00 9,500,000.00

1.00 ls Material / Alat Bantu 15,000.00 15,000.00
1.00 lot Upah Pasang + Program 100,000.00 100,000.00 9,615,000.00

Overhead & Profit Max 10% 961,500.00

Jumlah 10,576,500.00
Dibulatkan 10,576,500.00

6 Pas.Pesawat Telpon
NO INDEKS SAT URAIAN HARGA SATUAN JUMLAH HARGA TOTAL

1.00 unit Pas.Pesawat Telpon 414,000.00 414,000.00

1.00 ls Material / Alat Bantu 15,000.00 15,000.00
1.00 lot Upah Pasang 100,000.00 100,000.00 529,000.00

Overhead & Profit Max 10% 52,900.00

Jumlah 581,900.00
Dibulatkan 581,900.00
7 Pas.Key Telpon
NO INDEKS SAT URAIAN HARGA SATUAN JUMLAH HARGA TOTAL

1.00 unit Pas.Key Telpon 776,250.00 776,250.00

1.00 ls Material / Alat Bantu 15,000.00 15,000.00
1.00 lot Upah Pasang 50,000.00 50,000.00 841,250.00

Overhead & Profit Max 10% 84,125.00

Jumlah 925,375.00
Dibulatkan 925,300.00

8 Pas.Pesawat faximile
NO INDEKS SAT URAIAN HARGA SATUAN JUMLAH HARGA TOTAL

1.00 unit Pas.Pesawat faximile 2,587,500.00 2,587,500.00

1.00 ls Material / Alat Bantu 15,000.00 15,000.00
1.00 lot Upah Pasang 50,000.00 50,000.00 2,652,500.00

Overhead & Profit Max 10% 265,250.00

Jumlah 2,917,750.00
Dibulatkan 2,917,700.00

9 Pas.Outlet Telephone
NO INDEKS SAT URAIAN HARGA SATUAN JUMLAH HARGA TOTAL

1.00 unit Pas.Outlet Telephone 98,320.00 98,320.00

1.00 Bh Inbow dus 4,340.00 4,340.00
1.00 ls Material / Alat Bantu 15,000.00 15,000.00
1.00 lot Upah Pasang 50,000.00 50,000.00 167,660.00

Overhead & Profit Max 10% 16,766.00

Jumlah 184,426.00
Dibulatkan 184,400.00

PEKERJAAN INSTALASI SOUND SYSTEM

1 Pas.Instalasi Sound Sytem
NO INDEKS SAT URAIAN HARGA SATUAN JUMLAH HARGA TOTAL

10.00 m kabel NYMHY 2 x 1.5 mm 7,000.00 70,000.00

10.00 m PVC Hight Impact dia. 20 mm2 4,000.00 40,000.00
5.00 bh Coupling / Socket dia. 20 mm2 530.00 2,650.00
8.00 bh Clamp Cable dia. 20 mm2 530.00 4,240.00
2.00 bh Junction Box 4,450.00 8,900.00
1.00 lot Material / Alat Bantu 45,000.00 45,000.00
1.00 lot Upah Pasang 150,000.00 150,000.00 320,790.00

Overhead & Profit Max 10% 32,079.00

Jumlah 352,869.00
Dibulatkan 352,800.00

2 Pas.Coloumb Speaker ex. TOA, Panasonic

NO INDEKS SAT URAIAN HARGA SATUAN JUMLAH HARGA TOTAL

1.00 unit Pas.Coloumb Speaker ex. TOA, Panasonic 953,600.00 953,600.00

1.00 ls Material / Alat Bantu 45,000.00 45,000.00
1.00 lot Upah Pasang 150,000.00 150,000.00 1,148,600.00

Overhead & Profit Max 10% 114,860.00

Jumlah 1,263,460.00
Dibulatkan 1,263,400.00
 PEKERJAAN INSTALASI KABEL LAN/ DATA
1 Pas.Instalasi kabel LAN CAT 5
NO INDEKS SAT URAIAN HARGA SATUAN JUMLAH HARGA TOTAL

25.00 m Kabel Data CAT 5E 4,500.00 112,500.00

25.00 m PVC Hight Impact dia. 20 mm2 4,000.00 100,000.00
8.93 bh Coupling / Socket dia. 20 mm2 530.00 4,732.90
75.00 bh Clamp Cable dia. 20 mm2 530.00 39,750.00
1.00 bh Junction Box 4,450.00 4,450.00
1.00 lot Material / Alat Bantu 14,000.00 14,000.00
1.00 ls Upah Pasang 50,000.00 50,000.00 325,432.90

Overhead & Profit Max 10% 32,543.29

Jumlah 357,976.19
Dibulatkan 357,900.00

2 Pas.Outlet LAN
NO INDEKS SAT URAIAN HARGA SATUAN JUMLAH HARGA TOTAL

1.00 unit Pas.Outlet LAN 90,000.00 90,000.00

1.00 ls Inbow dus 4,340.00 4,340.00
1.00 lot Upah Pasang 15,000.00 15,000.00 109,340.00

Overhead & Profit Max 10% 10,934.00

Jumlah 120,274.00
Dibulatkan 120,200.00

3 Pasang Kabel CAT 6

NO INDEKS SAT URAIAN HARGA SATUAN JUMLAH HARGA TOTAL

1.00 m Kabel CAT 6 Belden 7,000.00 7,000.00

1.00 m Conduit PVC Class AW Wavin 1 " 16,250.00 16,250.00
2.00 bh clem 25 mm 530.00 1,060.00
1.00 lot Elbow 1" 8,000.00 8,000.00
1.00 lot Material Bantu 5,000.00 5,000.00
1.00 lot Upah Pasang 15,000.00 15,000.00 52,310.00

Overhead & Profit Max 10% 5,231.00

Jumlah 57,541.00
Dibulatkan 57,500.00

4 Pas.RJ 45
NO INDEKS SAT URAIAN HARGA SATUAN JUMLAH HARGA TOTAL

1.00 unit Pas.RJ 45 1,000.00 1,000.00

1.00 lot Upah Pasang 5,000.00 5,000.00 6,000.00

Overhead & Profit Max 10% 600.00

Jumlah 6,600.00
Dibulatkan 6,600.00
 PEKERJAAN MATV & CCTV
1 Pas.Instalasi MATV
NO INDEKS SAT URAIAN HARGA SATUAN JUMLAH HARGA TOTAL

30.00 m Kabel Coaxial RG6 6,710.00 201,300.00

30.00 m PVC Hight Impact dia. 20 mm2 4,000.00 120,000.00
15.00 bh Coupling / Socket dia. 20 mm2 530.00 7,950.00
30.00 bh Clamp Cable dia. 20 mm2 530.00 15,900.00
8.00 bh Junction Box 4,450.00 35,600.00
1.00 lot Material / Alat Bantu 5,000.00 5,000.00
1.00 lot Upah Pasang 15,000.00 15,000.00 400,750.00

Overhead & Profit Max 10% 40,075.00

Jumlah 440,825.00
Dibulatkan 440,800.00

2 Pas.Spliter
NO INDEKS SAT URAIAN HARGA SATUAN JUMLAH HARGA TOTAL

1.00 unit Spliiter Aktife 20 DB 4 Way 222,520.00 222,520.00

1.00 ls Material / Alat Bantu 5,000.00 5,000.00
1.00 lot Upah Pasang 15,000.00 15,000.00 242,520.00

Overhead & Profit Max 10% 24,252.00

Jumlah 266,772.00
Dibulatkan 266,700.00

3 Pas.Spliter
NO INDEKS SAT URAIAN HARGA SATUAN JUMLAH HARGA TOTAL

1.00 unit Spliiter Aktife 40 DB 6 Way 323,950.00 323,950.00

1.00 ls Material / Alat Bantu 5,000.00 5,000.00
1.00 lot Upah Pasang 15,000.00 15,000.00 343,950.00

Overhead & Profit Max 10% 34,395.00

Jumlah 378,345.00
Dibulatkan 378,300.00

4 Pas.Spliter
NO INDEKS SAT URAIAN HARGA SATUAN JUMLAH HARGA TOTAL

1.00 unit Spliiter Aktife 40 DB 8 Way 564,070.00 564,070.00

1.00 ls Material / Alat Bantu 5,000.00 5,000.00
1.00 lot Upah Pasang 15,000.00 15,000.00 584,070.00

Overhead & Profit Max 10% 58,407.00

Jumlah 642,477.00
Dibulatkan 642,400.00

5 Pas. Antena UHF setara Yogi

NO INDEKS SAT URAIAN HARGA SATUAN JUMLAH HARGA TOTAL

1.00 unit Antena UHF Yagi 803,160.00 803,160.00

6.00 m Pipa Gip 2" 51,350.00 308,100.00
1.00 lot Upah Pasang 50,000.00 50,000.00 1,161,260.00

Overhead & Profit Max 10% 116,126.00

Jumlah 1,277,386.00
Dibulatkan 1,277,300.00
6 Pas. Outlet TV
NO INDEKS SAT URAIAN HARGA SATUAN JUMLAH HARGA TOTAL

1.00 unit Outlet TV 67,270.00 67,270.00

6.00 m Material Bantu 5,000.00 30,000.00
1.00 lot Upah Pasang 15,000.00 15,000.00 112,270.00

Overhead & Profit Max 10% 11,227.00

Jumlah 123,497.00
Dibulatkan 123,400.00

Pariaman, 2 Maret 2018

Dibuat Oleh
PT. SAS BUNAIYYA INNOVATION

DR. HJ. HERLINA Z

Direktur Utama