PEKERJAAN : M E P
PROYEK : PEMBANGUNAN GEDUNG PASAR SENTRAL
KAB.MAROS
TAHUN : 2015
Koefisien Satuan Harga Satuan Jumlah
Pek. Listrik 1
a Kabel listrik NYM 3 x 2,5 mm 13.00 m Rp 16,329.00 Rp 212,277.00 b Aksesori (15% material) 1.00 ls Rp 25,473.24 Rp 25,473.24 c Pembantu tukang 0.20 org Rp 70,000.00 Rp 14,000.00 d Tukang listrik 0.60 org Rp 100,000.00 Rp 60,000.00
Jumlah Rp 311,750.24
Over Head & profit 10% Rp 31,175.02
Jumlah total Rp 342,925.26
2
a Sakelar 1.00 bh Rp 21,200.00 Rp 21,200.00
b Kabel listrik NYM 3 x 2,5 mm 12.00 m Rp 16,329.00 Rp 195,948.00 c Aksesori (15% material) 1.00 ls Rp 29,392.20 Rp 29,392.20 d Pembantu tukang 0.20 org Rp 70,000.00 Rp 14,000.00 e Tukang listrik 0.60 org Rp 100,000.00 Rp 60,000.00
Jumlah Rp 320,540.20
Over Head & profit 10% Rp 32,054.02
Dibulatkan Rp 352,594.22
3 Pas. 1 bh lampu Downlight E27 PL ESS-18W
a Lampu DL-RD150 E27 PL ESS SAVY 18W 1.10 bh Rp 189,100.00 Rp 208,010.00 b Aksesori (5% alat) 1.00 ls Rp 10,400.50 Rp 10,400.50 c Pembantu tukang 0.06 org Rp 70,000.00 Rp 4,200.00 d Tukang listrik 0.12 org Rp 100,000.00 Rp 12,000.00
Jumlah Rp 234,610.50
Over Head & profit 10% Rp 23,461.05
Dibulatkan Rp 258,071.55
4 Pas. 1 bh lampu Downlight E27 PL ESS-14W
a Lampu DL-RD125 E27 PL ESS SAVY 14W 1.10 bh Rp 176,800.00 Rp 194,480.00 b Aksesori (5% alat) 1.00 ls Rp 9,724.00 Rp 9,724.00 c Pembantu tukang 0.06 org Rp 70,000.00 Rp 4,200.00 d Tukang listrik 0.12 org Rp 100,000.00 Rp 12,000.00
Jumlah Rp 220,404.00
Over Head & profit 10% Rp 22,040.40
Dibulatkan Rp 242,444.40
6 Pas. 1 bh lampu RM
a Lampu RMI 300 3x18W M2 Savy Artolite 1.00 bh Rp 874,800.00 Rp 874,800.00 b Aksesori (5% alat) 1.00 ls Rp 43,740.00 Rp 43,740.00 c Pembantu tukang 0.06 org Rp 70,000.00 Rp 4,200.00 c Tukang listrik 0.15 org Rp 100,000.00 Rp 15,000.00
Jumlah Rp 937,740.00
Over Head & profit 10% Rp 93,774.00
Dibulatkan Rp 1,031,514.00
7 Pas. 1 bh TKO 2x36W
a Lampu TKO V-Shape 2x36W Savy Artolite 1.00 bh Rp 527,700.00 Rp 527,700.00 b Aksesori (5% alat) 1.00 ls Rp 26,385.00 Rp 26,385.00 c Pembantu tukang 0.06 org Rp 70,000.00 Rp 4,200.00 d Tukang listrik 0.15 org Rp 100,000.00 Rp 15,000.00
Jumlah Rp 573,285.00
Over Head & profit 10% Rp 57,328.50
Dibulatkan Rp 630,613.50
9 Pas. 1 bh panel SDP 20 group MCCB
a Panel SDP 1.00 bh Rp 21,857,700.00 Rp 21,857,700.00
b Aksesori (5% alat) 1.00 ls Rp 1,092,885.00 Rp 1,092,885.00 c Pembantu tukang 1.00 org Rp 70,000.00 Rp 70,000.00 Pas. 1 titik lampu
Koefisien Satuan Harga Satuan Jumlah
No Uraian
I Over Head & profit 10% Rp 2,324,558.50
Dibulatkan Rp 25,570,143.50
10 Pas. 1 bh panel SDP 15 group MCCB
a Panel 1.00 bh Rp 18,757,700.00 Rp 18,757,700.00
b Aksesori (5% alat) 1.00 ls Rp 937,885.00 Rp 937,885.00 c Pembantu tukang 1.00 org Rp 70,000.00 Rp 70,000.00 d Tukang listrik 1.00 org Rp 100,000.00 Rp 100,000.00
e Mandor 1.00 org Rp 125,000.00 Rp 125,000.00
Jumlah Rp 19,990,585.00
Over Head & profit 10% Rp 1,999,058.50
Dibulatkan Rp 21,989,643.50
11 Pas. 1 bh panel SDP 10 group MCCB
a Panel 1.00 bh Rp 15,757,700.00 Rp 15,757,700.00
b Aksesori (5% alat) 1.00 ls Rp 787,885.00 Rp 787,885.00 c Pembantu tukang 1.00 org Rp 70,000.00 Rp 70,000.00 d Tukang listrik 1.00 org Rp 100,000.00 Rp 100,000.00
e Mandor 1.00 org Rp 125,000.00 Rp 125,000.00
Jumlah Rp 16,840,585.00
Over Head & profit 10% Rp 1,684,058.50
Dibulatkan Rp 18,524,643.50
12 Pas. 1 bh panel 20 group MCB
a Panel Power penerangan 1.00 bh Rp 7,223,000.00 Rp 7,223,000.00 b Aksesori (20% alat) 1.00 ls Rp 1,444,600.00 Rp 1,444,600.00 c Pembantu tukang 1.00 org Rp 70,000.00 Rp 70,000.00 d Tukang listrik 1.00 org Rp 100,000.00 Rp 100,000.00
e Mandor 1.00 org Rp 125,000.00 Rp 125,000.00
Jumlah Rp 8,962,600.00
Over Head & profit 10% Rp 896,260.00
Dibulatkan Rp 9,858,860.00
12 Pas. 1 bh panel 15 group MCB
a Panel Power penerangan 1.00 bh Rp 6,223,000.00 Rp 6,223,000.00 b Aksesori (20% alat) 1.00 ls Rp 1,244,600.00 Rp 1,244,600.00 c Pembantu tukang 1.00 org Rp 70,000.00 Rp 70,000.00 d Tukang listrik 1.00 org Rp 100,000.00 Rp 100,000.00
e Mandor 1.00 org Rp 125,000.00 Rp 125,000.00
Jumlah Rp 7,762,600.00
Over Head & profit 10% Rp 776,260.00
Dibulatkan Rp 8,538,860.00
13 Pas. 1 bh panel 10 group MCB
a Panel Power penerangan 1.00 bh Rp 5,223,000.00 Rp 5,223,000.00 b Aksesori (20% alat) 1.00 ls Rp 1,044,600.00 Rp 1,044,600.00 c Pembantu tukang 1.00 org Rp 70,000.00 Rp 70,000.00 d Tukang listrik 1.00 org Rp 100,000.00 Rp 100,000.00
e Mandor 1.00 org Rp 125,000.00 Rp 125,000.00
Jumlah Rp 6,562,600.00
Over Head & profit 10% Rp 656,260.00
Dibulatkan Rp 7,218,860.00
Pek. Kabel feeder 1
a kabel NYY 4x4mm2 1.00 m Rp 29,700.00 Rp 29,700.00 b Aksesori (20% material) 1.00 ls Rp 5,940.00 Rp 5,940.00 c Pembantu tukang 0.15 org Rp 70,000.00 Rp 10,500.00 d Tukang listrik 0.30 org Rp 100,000.00 Rp 30,000.00
Jumlah Rp 76,140.00
Over Head & profit 10% Rp 7,614.00
Dibulatkan Rp 83,754.00
2
a kabel NYY 4x6mm2 1.00 m Rp 41,250.00 Rp 41,250.00 b Aksesori (20% material) 1.00 ls Rp 8,250.00 Rp 8,250.00 c Pembantu tukang 0.15 org Rp 70,000.00 Rp 10,500.00 II.1
Pas. 1 m kabel NYY 4x4mm2
Pas. 1 m kabel NYY 4x6mm2
Koefisien Satuan Harga Satuan Jumlah
No Uraian
I 3
a kabel NYY 4x10mm2 1.00 m Rp 65,450.00 Rp 65,450.00 b Aksesori (20% material) 1.00 ls Rp 13,090.00 Rp 13,090.00 c Pembantu tukang 0.15 org Rp 70,000.00 Rp 10,500.00 d Tukang listrik 0.30 org Rp 100,000.00 Rp 30,000.00
Jumlah Rp 119,040.00
Over Head & profit 10% Rp 11,904.00
Dibulatkan Rp 130,944.00
4
a kabel NYY 4x16mm2 1.00 m Rp 90,750.00 Rp 90,750.00 b Aksesori (20% material) 1.00 ls Rp 18,150.00 Rp 18,150.00 c Pembantu tukang 0.15 org Rp 70,000.00 Rp 10,500.00 d Tukang listrik 0.30 org Rp 100,000.00 Rp 30,000.00
Jumlah Rp 149,400.00
Over Head & profit 10% Rp 14,940.00
Dibulatkan Rp 164,340.00
5
a kabel NYY 4x25mm2 1.00 m Rp 141,350.00 Rp 141,350.00 b Aksesori (20% material) 1.00 ls Rp 28,270.00 Rp 28,270.00 c Pembantu tukang 0.15 org Rp 70,000.00 Rp 10,500.00 d Tukang listrik 0.30 org Rp 100,000.00 Rp 30,000.00
Jumlah Rp 210,120.00
Over Head & profit 10% Rp 21,012.00
Dibulatkan Rp 231,132.00
6
a kabel NYY 4x35mm2 1.00 m Rp 174,500.00 Rp 174,500.00 b Aksesori (20% material) 1.00 ls Rp 34,900.00 Rp 34,900.00 c Pembantu tukang 0.15 org Rp 70,000.00 Rp 10,500.00 d Tukang listrik 0.30 org Rp 100,000.00 Rp 30,000.00
Jumlah Rp 249,900.00
Over Head & profit 10% Rp 24,990.00
Dibulatkan Rp 274,890.00
7
a kabel NYY 4x50mm2 1.00 m Rp 256,850.00 Rp 256,850.00 b Aksesori (20% material) 1.00 ls Rp 51,370.00 Rp 51,370.00 c Pembantu tukang 0.20 org Rp 70,000.00 Rp 14,000.00 d Tukang listrik 0.40 org Rp 100,000.00 Rp 40,000.00
Jumlah Rp 362,220.00
Over Head & profit 10% Rp 36,222.00
Dibulatkan Rp 398,442.00
8
a kabel NYY 4x70mm2 1.00 m Rp 364,650.00 Rp 364,650.00 b Aksesori (20% material) 1.00 ls Rp 72,930.00 Rp 72,930.00 c Pembantu tukang 0.20 org Rp 70,000.00 Rp 14,000.00 d Tukang listrik 0.40 org Rp 100,000.00 Rp 40,000.00
Jumlah Rp 491,580.00
Over Head & profit 10% Rp 49,158.00
Dibulatkan Rp 540,738.00
9
a kabel NYY 4x95mm2 1.00 m Rp 501,600.00 Rp 501,600.00 b Aksesori (20% material) 1.00 ls Rp 100,320.00 Rp 100,320.00 c Pembantu tukang 0.20 org Rp 70,000.00 Rp 14,000.00 d Tukang listrik 0.40 org Rp 100,000.00 Rp 40,000.00
Jumlah Rp 655,920.00
Over Head & profit 10% Rp 65,592.00
Dibulatkan Rp 721,512.00
10
a kabel NYY 4x120mm2 1.00 m Rp 631,950.00 Rp 631,950.00 b Aksesori (20% material) 1.00 ls Rp 126,390.00 Rp 126,390.00 c Pembantu tukang 0.20 org Rp 70,000.00 Rp 14,000.00 d Tukang listrik 0.40 org Rp 100,000.00 Rp 40,000.00 Pas. 1 m kabel NYY 4x10mm2
Pas. 1 m kabel NYY 4x16mm2
Pas. 1 m kabel NYY 4x25mm2
Pas. 1 m kabel NYY 4x35mm2
Pas. 1 m kabel NYY 4x50mm2
Pas. 1 m kabel NYY 4x70mm2
Pas. 1 m kabel NYY 4x95mm2
Pas. 1 m kabel NYY 4x120mm2
Koefisien Satuan Harga Satuan Jumlah
No Uraian
I 11
a kabel NYY 4x150mm2 1.00 m Rp 778,250.00 Rp 778,250.00 b Aksesori (20% material) 1.00 ls Rp 155,650.00 Rp 155,650.00 c Pembantu tukang 0.40 org Rp 70,000.00 Rp 28,000.00 d Tukang listrik 0.40 org Rp 100,000.00 Rp 40,000.00
Jumlah Rp 1,001,900.00
Over Head & profit 10% Rp 100,190.00
Dibulatkan Rp 1,102,090.00
12
a kabel NYY 4x185mm2 1.00 m Rp 972,400.00 Rp 972,400.00 b Aksesori (20% material) 1.00 ls Rp 194,480.00 Rp 194,480.00 c Pembantu tukang 0.40 org Rp 70,000.00 Rp 28,000.00 d Tukang listrik 0.40 org Rp 100,000.00 Rp 40,000.00
Jumlah Rp 1,234,880.00
Over Head & profit 10% Rp 123,488.00
Dibulatkan Rp 1,358,368.00
13
a kabel NYY 4x185mm2 1.00 m Rp 1,270,500.00 Rp 1,270,500.00 b Aksesori (20% material) 1.00 ls Rp 254,100.00 Rp 254,100.00 c Pembantu tukang 0.40 org Rp 70,000.00 Rp 28,000.00 d Tukang listrik 0.40 org Rp 100,000.00 Rp 40,000.00
Jumlah Rp 1,592,600.00
Over Head & profit 10% Rp 159,260.00
Dibulatkan Rp 1,751,860.00
14
a kabel NYFGBY 4x120mm2 1.00 m Rp 675,950.00 Rp 675,950.00 b Aksesori (20% material) 1.00 ls Rp 135,190.00 Rp 135,190.00 c Galian dan Urugan 0.30 m3 Rp 115,087.00 Rp 34,526.10 d Pembantu tukang 0.40 org Rp 70,000.00 Rp 28,000.00 e Tukang listrik 0.40 org Rp 100,000.00 Rp 40,000.00
Jumlah Rp 913,666.10
Dibulatkan Rp 913,660.00
15
a kabel NYFGBY 4x150mm2 1.00 m Rp 829,950.00 Rp 829,950.00 b Aksesori (20% material) 1.00 ls Rp 165,990.00 Rp 165,990.00 c Galian dan Urugan 0.30 m3 Rp 115,087.00 Rp 34,526.10 d Pembantu tukang 0.40 org Rp 70,000.00 Rp 28,000.00 e Tukang listrik 0.40 org Rp 100,000.00 Rp 40,000.00
Jumlah Rp 1,098,466.10
Dibulatkan Rp 1,098,460.00
16
a kabel NYFGBY 4x185mm2 1.00 m Rp 1,027,950.00 Rp 1,027,950.00 b Aksesori (20% material) 1.00 ls Rp 205,590.00 Rp 205,590.00 c Galian dan Urugan 0.30 m3 Rp 115,087.00 Rp 34,526.10 d Pembantu tukang 0.40 org Rp 70,000.00 Rp 28,000.00 e Tukang listrik 0.40 org Rp 100,000.00 Rp 40,000.00
Jumlah Rp 1,336,066.10
Over Head & profit 10% Rp 133,606.61
Dibulatkan Rp 1,469,672.71
17
a kabel NYFGBY 4x240mm2 1.00 m Rp 1,342,000.00 Rp 1,342,000.00 b Aksesori (20% material) 1.00 ls Rp 268,400.00 Rp 268,400.00 c Galian dan Urugan 0.30 m3 Rp 115,087.00 Rp 34,526.10 d Pembantu tukang 0.40 org Rp 70,000.00 Rp 28,000.00 e Tukang listrik 0.40 org Rp 100,000.00 Rp 40,000.00
Jumlah Rp 1,712,926.10
Dibulatkan Rp 1,712,920.00
18
a kabel NYFGBY 4x300mm2 1.00 m Rp 1,676,400.00 Rp 1,676,400.00 b Aksesori (20% material) 1.00 ls Rp 335,280.00 Rp 335,280.00 c Galian dan Urugan 0.30 m3 Rp 115,087.00 Rp 34,526.10 Pas. 1 m kabel NYY 4x185mm2
Pas. 1 m kabel NYY 4x240mm2
Pas. 1 m kabel NYFGBY 4x120mm2
Pas. 1 m kabel NYFGBY 4x150mm2
Pas. 1 m kabel NYFGBY 4x185mm2
Pas. 1 m kabel NYFGBY 4x240mm2
Pas. 1 m kabel NYFGBY 4x300mm2 Pas. 1 m kabel NYY 4x150mm2
Koefisien Satuan Harga Satuan Jumlah
No Uraian
I 19
a kabel NYA 1x4mm2 1.00 m Rp 5,200.00 Rp 5,200.00 b Aksesori (20% material) 1.00 ls Rp 1,040.00 Rp 1,040.00 c Pembantu tukang 0.12 org Rp 70,000.00 Rp 8,400.00 d Tukang listrik 0.15 org Rp 100,000.00 Rp 15,000.00
Jumlah Rp 29,640.00
Over Head & profit 10% Rp 2,964.00
Dibulatkan Rp 32,604.00
20
a kabel NYA 1x6mm2 1.00 m Rp 7,700.00 Rp 7,700.00 b Aksesori (20% material) 1.00 ls Rp 1,540.00 Rp 1,540.00 c Pembantu tukang 0.12 org Rp 70,000.00 Rp 8,400.00 d Tukang listrik 0.15 org Rp 100,000.00 Rp 15,000.00
Jumlah Rp 32,640.00
Over Head & profit 10% Rp 3,264.00
Dibulatkan Rp 35,904.00
21
a kabel NYA 1x10mm2 1.00 m Rp 12,800.00 Rp 12,800.00 b Aksesori (20% material) 1.00 ls Rp 2,560.00 Rp 2,560.00 c Pembantu tukang 0.12 org Rp 70,000.00 Rp 8,400.00 d Tukang listrik 0.15 org Rp 100,000.00 Rp 15,000.00
Jumlah Rp 38,760.00
Over Head & profit 10% Rp 3,876.00
Dibulatkan Rp 42,636.00
22
a kabel NYA 1x16mm2 1.00 m Rp 18,590.00 Rp 18,590.00 b Aksesori (20% material) 1.00 ls Rp 3,718.00 Rp 3,718.00 c Pembantu tukang 0.12 org Rp 70,000.00 Rp 8,400.00 d Tukang listrik 0.15 org Rp 100,000.00 Rp 15,000.00
Jumlah Rp 45,708.00
Over Head & profit 10% Rp 4,570.80
Dibulatkan Rp 50,278.80
23
a kabel NYA 1x25mm2 1.00 m Rp 30,100.00 Rp 30,100.00 b Aksesori (20% material) 1.00 ls Rp 6,020.00 Rp 6,020.00 c Pembantu tukang 0.12 org Rp 70,000.00 Rp 8,400.00 d Tukang listrik 0.15 org Rp 100,000.00 Rp 15,000.00
Jumlah Rp 59,520.00
Over Head & profit 10% Rp 5,952.00
Dibulatkan Rp 65,472.00
24
a kabel NYA 1x50mm2 1.00 m Rp 49,549.00 Rp 49,549.00 b Aksesori (20% material) 1.00 ls Rp 9,909.80 Rp 9,909.80 c Pembantu tukang 0.12 org Rp 70,000.00 Rp 8,400.00 d Tukang listrik 0.15 org Rp 100,000.00 Rp 15,000.00
Jumlah Rp 82,858.80
Over Head & profit 10% Rp 8,285.88
Dibulatkan Rp 91,144.68
25
a kabel NYA 1x70mm2 1.00 m Rp 81,756.00 Rp 81,756.00 b Aksesori (20% material) 1.00 ls Rp 16,351.20 Rp 16,351.20 c Pembantu tukang 0.12 org Rp 70,000.00 Rp 8,400.00 d Tukang listrik 0.15 org Rp 100,000.00 Rp 15,000.00
Jumlah Rp 121,507.20
Over Head & profit 10% Rp 12,150.72
Dibulatkan Rp 133,657.92
26
a kabel NYA 1x120mm2 1.00 m Rp 122,580.00 Rp 122,580.00 b Aksesori (20% material) 1.00 ls Rp 24,516.00 Rp 24,516.00 c Pembantu tukang 0.15 org Rp 70,000.00 Rp 10,500.00 d Tukang listrik 0.30 org Rp 100,000.00 Rp 30,000.00 Pas. 1 m kabel NYA 1x50mm2
Pas. 1 m kabel NYA 1x70mm2
Pas. 1 m kabel NYA 1x120mm2 Pas. 1 m kabel NYA 1x25mm2 Pas. 1 m kabel NYA 1x4mm2
Pas. 1 m kabel NYA 1x6mm2
Pas. 1 m kabel NYA 1x10mm2
Pas. 1 m kabel NYA 1x16mm2
Koefisien Satuan Harga Satuan Jumlah
No Uraian
I Pek. Grounding 1
a Grounding Rod 1.00 unit Rp 3,114,150.00 Rp 3,114,150.00
b Bak Kontrol 40x40x40 cm 1.00 ls Rp 515,000.00 Rp 515,000.00 c Aksesori (2% material) 1.00 ls Rp 205,250.00 Rp 205,250.00 f Pembantu tukang 0.80 org Rp 70,000.00 Rp 56,000.00
g Tukang 1.60 org Rp 100,000.00 Rp 160,000.00
h Mandor 0.60 org Rp 125,000.00 Rp 75,000.00
Jumlah Rp 4,125,400.00
Over Head & profit 10% Rp 412,540.00
Dibulatkan Rp 4,537,940.00
2
a Grounding Rod 1.50 unit Rp 3,114,150.00 Rp 4,671,225.00
b Bak Kontrol 40x40x40 cm 1.00 ls Rp 515,000.00 Rp 515,000.00 c Aksesori (2% material) 1.00 ls Rp 205,250.00 Rp 205,250.00 f Pembantu tukang 0.80 org Rp 70,000.00 Rp 56,000.00
g Tukang 1.60 org Rp 100,000.00 Rp 160,000.00
h Mandor 0.60 org Rp 125,000.00 Rp 75,000.00
Jumlah Rp 5,682,475.00
Over Head & profit 10% Rp 568,247.50
Dibulatkan Rp 6,250,722.50
Pek. Fire Hydrant 1
a Gate Valve 150 1.00 unit Rp 7,344,480.00 Rp 7,344,480.00 b Gate Valve 100 1.00 unit Rp 5,478,600.00 Rp 5,478,600.00 c Gate Valve 65 1.00 unit Rp 2,505,200.00 Rp 2,505,200.00 d Gate Valve 40 1.00 unit Rp 575,500.00 Rp 575,500.00 e Asesoris dan alat bantu 1.00 ls Rp 156,858.00 Rp 156,858.00 f Pembantu tukang 0.20 org Rp 70,000.00 Rp 14,000.00
g Tukang 0.60 org Rp 100,000.00 Rp 60,000.00
h mandor 0.08 org Rp 125,000.00 Rp 10,000.00
Jumlah Rp 7,585,338.00
Jumlah + over head 10% Rp 8,346,411.00
Jumlah Rp 5,719,458.00
Jumlah + over head 10% Rp 6,193,943.00
Jumlah Rp 2,746,058.00
Jumlah + over head 10% Rp 3,023,203.00
Jumlah Rp 659,500.00
Jumlah + over head 10% Rp 727,990.00
2
a Check Valve 100 1.00 unit Rp 4,602,887.00 Rp 4,602,887.00 e Asesoris dan alat bantu 1.00 ls Rp 156,858.00 Rp 156,858.00 f Pembantu tukang 0.20 org Rp 70,000.00 Rp 14,000.00
g Tukang 0.60 org Rp 100,000.00 Rp 60,000.00
h mandor 0.08 org Rp 125,000.00 Rp 10,000.00
Jumlah Rp 4,843,745.00
Over Head & profit 10% Rp 484,374.50
Dibulatkan Rp 5,328,119.50
3
a Landing Valve 65 1.00 unit Rp 1,590,800.00 Rp 1,590,800.00 b Landing Valve 40 1.00 unit Rp 746,900.00 Rp 746,900.00 c Asesoris dan alat bantu 1.00 ls Rp 58,443.00 Rp 58,443.00 e Pembantu tukang 0.20 org Rp 70,000.00 Rp 14,000.00
f Tukang 0.60 org Rp 100,000.00 Rp 60,000.00
g mandor 0.08 org Rp 125,000.00 Rp 10,000.00
Jumlah Rp 1,733,243.00
Jumlah + over head 10% Rp 1,909,107.00
Jumlah Rp 889,343.00
Jumlah + over head 10% Rp 980,817.00
II
Pas. Gate Valve Hydrant
Pas. Check valve Hydrant
Pas. Landing Valve VI
Pas. 1 unit grounding max 5 ohm
Pas. 1 unit grounding max 2 ohm
Koefisien Satuan Harga Satuan Jumlah
No Uraian
I 4
a IHB lengkap asesoris 1.00 unit Rp 9,400,250.00 Rp 9,400,250.00 c Asesoris dan alat bantu 1.00 ls Rp 470,012.50 Rp 470,012.50 e Pembantu tukang 1.00 org Rp 70,000.00 Rp 70,000.00
f Tukang 1.00 org Rp 100,000.00 Rp 100,000.00
g mandor 1.00 org Rp 125,000.00 Rp 125,000.00
Jumlah Rp 10,165,262.50
Over Head & profit 10% Rp 1,016,526.25
Dibulatkan Rp 11,181,788.75
5
a seamesse connection 1.00 unit Rp 4,879,300.00 Rp 4,879,300.00 c Asesoris dan alat bantu 1.00 ls Rp 146,379.00 Rp 146,379.00 e Pembantu tukang 0.50 org Rp 70,000.00 Rp 35,000.00
f Tukang 1.00 org Rp 100,000.00 Rp 100,000.00
g mandor 0.25 org Rp 125,000.00 Rp 31,250.00
Jumlah Rp 5,191,929.00
Over Head & profit 10% Rp 519,192.90
Dibulatkan Rp 5,711,121.90
6
a Hydrant Pillar 1.00 unit Rp 5,200,246.00 Rp 5,200,246.00 c Asesoris dan alat bantu 1.00 ls Rp 156,007.38 Rp 156,007.38 e Pembantu tukang 0.50 org Rp 70,000.00 Rp 35,000.00
f Tukang 1.00 org Rp 100,000.00 Rp 100,000.00
g mandor 0.25 org Rp 125,000.00 Rp 31,250.00
Jumlah Rp 5,522,503.38
Over Head & profit 10% Rp 552,250.34
Dibulatkan Rp 6,074,753.72
7
a Pressure gauge+ valve 1.00 unit Rp 125,500.00 Rp 125,500.00 c Asesoris dan alat bantu 1.00 ls Rp 75,300.00 Rp 75,300.00 e Pembantu tukang 0.06 org Rp 70,000.00 Rp 4,200.00
f Tukang 0.12 org Rp 100,000.00 Rp 12,000.00
g mandor 0.02 org Rp 125,000.00 Rp 2,500.00
Jumlah Rp 219,500.00
Over Head & profit 10% Rp 21,950.00
Dibulatkan Rp 241,450.00
8
a AAV 1.00 unit Rp 245,300.00 Rp 245,300.00
c Asesoris dan alat bantu 1.00 ls Rp 147,180.00 Rp 147,180.00 e Pembantu tukang 0.06 org Rp 70,000.00 Rp 4,200.00
f Tukang 0.12 org Rp 100,000.00 Rp 12,000.00
g mandor 0.02 org Rp 125,000.00 Rp 2,500.00
Jumlah Rp 411,180.00
Over Head & profit 10% Rp 41,118.00
Dibulatkan Rp 452,298.00
10 Pas. 1 m¹ pipa Black Steel Sch 40 diameter 2 1/2"
a Pipa BS sch 40 1.00 m¹ Rp 219,666.67 Rp 219,666.67 b Perlengkapan (20% harga pipa) 1.00 ls Rp 43,933.33 Rp 43,933.33 c Pembantu tukang 0.13 org Rp 70,000.00 Rp 9,100.00
d Tukang pipa 0.22 org Rp 100,000.00 Rp 22,000.00
Jumlah Rp 294,700.00
Over Head & profit 10% Rp 29,470.00
Dibulatkan Rp 324,170.00
11 Pas. 1 m¹ pipa Black Steel Sch 40 diameter 3"
a Pipa BS sch 40 1.00 m¹ Rp 286,833.33 Rp 286,833.33 b Perlengkapan (20% harga pipa) 1.00 ls Rp 86,050.00 Rp 86,050.00 c Pembantu tukang 0.13 org Rp 70,000.00 Rp 9,100.00
d Tukang pipa 0.22 org Rp 100,000.00 Rp 22,000.00
Jumlah Rp 403,983.33
Over Head & profit 10% Rp 40,398.33
Dibulatkan Rp 444,381.67
Pas. 1 unit Seamesse Connection
Pas. Hydrant Pillar
Pas. 1 ttk Pressure Gauge
Pas. 1 ttk Automatic Air Vent Pas. 1 unit IHB
Koefisien Satuan Harga Satuan Jumlah
No Uraian
I d Tukang pipa 0.22 org Rp 100,000.00 Rp 22,000.00
Jumlah Rp 415,660.00
Over Head & profit 10% Rp 41,566.00
Dibulatkan Rp 457,226.00
13 Pas. 1 m¹ pipa Black Steel Sch 40 diameter 6"
a Pipa BS sch 40 1.00 m¹ Rp 412,833.33 Rp 412,833.33 b Perlengkapan (20% harga pipa) 1.00 ls Rp 82,566.67 Rp 82,566.67 c Pembantu tukang 0.18 org Rp 70,000.00 Rp 12,600.00
d Tukang pipa 0.26 org Rp 100,000.00 Rp 26,000.00
Jumlah Rp 534,000.00
Over Head & profit 10% Rp 53,400.00
Dibulatkan Rp 587,400.00
Pek. PLUMBING
1 Pas. 1 m¹ PPR PN-10 diameter 1/2"
a Pipa PPR PN-10 1.00 m¹ Rp 12,586.75 Rp 12,586.75
b Perlengkapan (30% harga pipa) Rp 3,776.03 Rp 3,776.03
c Pembantu tukang 0.06 org Rp 82,566.67 Rp 4,954.00 d Tukang pipa 0.18 org Rp 70,000.00 Rp 12,600.00
e Mandor 0.04 org Rp 100,000.00 Rp 4,000.00
Jumlah Rp 37,916.78
Over Head & profit 10% Rp 3,791.68
Total jumlah Rp 41,708.45
2 Pas. 1 m¹ PPR PN-10 diameter 3/4"
a Pipa PPR PN-10 1.00 m¹ Rp 16,476.75 Rp 16,476.75
b Perlengkapan (30% harga pipa) Rp 4,943.03 Rp 4,943.03
c Pembantu tukang 0.06 org Rp 82,566.67 Rp 4,954.00 d Tukang pipa 0.18 org Rp 70,000.00 Rp 12,600.00
e Mandor 0.04 org Rp 100,000.00 Rp 4,000.00
Jumlah Rp 42,973.78
Over Head & profit 10% Rp 4,297.38
Total jumlah Rp 47,271.15
3 Pas. 1 m¹ PPR PN-10 diameter 1"
a Pipa PPR PN-10 1.00 m¹ Rp 26,501.75 Rp 26,501.75
b Perlengkapan (30% harga pipa) Rp 7,950.53 Rp 7,950.53
c Pembantu tukang 0.13 org Rp 82,566.67 Rp 10,733.67 d Tukang pipa 0.22 org Rp 70,000.00 Rp 15,400.00
e Mandor 0.04 org Rp 100,000.00 Rp 4,000.00
Jumlah Rp 64,585.94
Over Head & profit 10% Rp 6,458.59
Total jumlah Rp 71,044.54
4 Pas. 1 m¹ PPR PN-10 diameter 1 1/4"
a Pipa PPR PN-10 1.00 m¹ Rp 41,998.00 Rp 41,998.00
b Perlengkapan (30% harga pipa) Rp 12,599.40 Rp 12,599.40
c Pembantu tukang 0.13 org Rp 82,566.67 Rp 10,733.67 d Tukang pipa 0.22 org Rp 70,000.00 Rp 15,400.00
e Mandor 0.04 org Rp 100,000.00 Rp 4,000.00
Jumlah Rp 84,731.07
Over Head & profit 10% Rp 8,473.11
Total jumlah Rp 93,204.17
5 Pas. 1 m¹ PPR PN-10 diameter 1 1/2"
a Pipa PPR PN-10 1.00 m¹ Rp 65,032.50 Rp 65,032.50
b Perlengkapan (30% harga pipa) Rp 19,509.75 Rp 19,509.75
c Pembantu tukang 0.13 org Rp 82,566.67 Rp 10,733.67 d Tukang pipa 0.22 org Rp 70,000.00 Rp 15,400.00
e Mandor 0.04 org Rp 100,000.00 Rp 4,000.00
Jumlah Rp 114,675.92
Over Head & profit 10% Rp 11,467.59
Total jumlah Rp 126,143.51
6 Pas. 1 m¹ PPR PN-10 diameter 2"
a Pipa PPR PN-10 1.00 m¹ Rp 98,645.25 Rp 98,645.25
b Perlengkapan (30% harga pipa) Rp 29,593.58 Rp 29,593.58
III
Koefisien Satuan Harga Satuan Jumlah
No Uraian
I Over Head & profit 10% Rp 15,837.25
Total jumlah Rp 174,209.74
7 Pas. 1 m¹ PVC AW diameter 1"
a Pipa PVC AW 1.00 m¹ Rp 8,500.00 Rp 8,500.00
b Perlengkapan (30% harga pipa) Rp 2,550.00 Rp 2,550.00
c Pembantu tukang 0.04 org Rp 82,566.67 Rp 3,302.67 d Tukang pipa 0.06 org Rp 70,000.00 Rp 4,200.00
e Mandor 0.04 org Rp 100,000.00 Rp 4,000.00
Jumlah Rp 22,552.67
Over Head & profit 10% Rp 2,255.27
Total jumlah Rp 24,807.93
8 Pas. 1 m¹ PVC AW diameter 1 1/4"
a Pipa PVC AW 1.00 m¹ Rp 10,625.00 Rp 10,625.00
b Perlengkapan (30% harga pipa) Rp 3,187.50 Rp 3,187.50
c Pembantu tukang 0.04 org Rp 82,566.67 Rp 3,302.67 d Tukang pipa 0.06 org Rp 70,000.00 Rp 4,200.00
e Mandor 0.04 org Rp 100,000.00 Rp 4,000.00
Jumlah Rp 25,315.17
Over Head & profit 10% Rp 2,531.52
Total jumlah Rp 27,846.68
9 Pas. 1 m¹ PVC AW diameter 1 1/2"
a Pipa PVC AW 1.00 m¹ Rp 12,000.00 Rp 12,000.00
b Perlengkapan (30% harga pipa) Rp 3,600.00 Rp 3,600.00
c Pembantu tukang 0.04 org Rp 82,566.67 Rp 3,302.67 d Tukang pipa 0.06 org Rp 70,000.00 Rp 4,200.00
e Mandor 0.04 org Rp 100,000.00 Rp 4,000.00
Jumlah Rp 27,102.67
Over Head & profit 10% Rp 2,710.27
Total jumlah Rp 29,812.93
10 Pas. 1 m¹ PVC AW diameter 2"
a Pipa PVC AW 1.00 m¹ Rp 14,500.00 Rp 14,500.00
b Perlengkapan (30% harga pipa) Rp 4,350.00 Rp 4,350.00
c Pembantu tukang 0.06 org Rp 82,566.67 Rp 4,954.00 d Tukang pipa 0.12 org Rp 70,000.00 Rp 8,400.00
e Mandor 0.04 org Rp 100,000.00 Rp 4,000.00
Jumlah Rp 36,204.00
Over Head & profit 10% Rp 3,620.40
Total jumlah Rp 39,824.40
11 Pas. 1 m¹ PVC AW diameter 2 1/2"
a Pipa PVC AW 1.00 m¹ Rp 20,625.00 Rp 20,625.00
b Perlengkapan (30% harga pipa) Rp 6,187.50 Rp 6,187.50
c Pembantu tukang 0.06 org Rp 82,566.67 Rp 4,954.00 d Tukang pipa 0.12 org Rp 70,000.00 Rp 8,400.00
e Mandor 0.04 org Rp 100,000.00 Rp 4,000.00
Jumlah Rp 44,166.50
Over Head & profit 10% Rp 4,416.65
Total jumlah Rp 48,583.15
12 Pas. 1 m¹ PVC AW diameter 3"
a Pipa PVC AW 1.00 m¹ Rp 26,813.00 Rp 26,813.00
b Perlengkapan (30% harga pipa) Rp 8,043.90 Rp 8,043.90
c Pembantu tukang 0.08 org Rp 82,566.67 Rp 6,605.33 d Tukang pipa 0.22 org Rp 70,000.00 Rp 15,400.00
e Mandor 0.04 org Rp 100,000.00 Rp 4,000.00
Jumlah Rp 60,862.23
Over Head & profit 10% Rp 6,086.22
Total jumlah Rp 66,948.46
13 Pas. 1 m¹ PVC AW diameter 4"
a Pipa PVC AW 1.00 m¹ Rp 44,825.00 Rp 44,825.00
b Perlengkapan (30% harga pipa) Rp 13,447.50 Rp 13,447.50
c Pembantu tukang 0.08 org Rp 82,566.67 Rp 6,605.33 d Tukang pipa 0.22 org Rp 70,000.00 Rp 15,400.00
e Mandor 0.04 org Rp 100,000.00 Rp 4,000.00
Jumlah Rp 84,277.83
Over Head & profit 10% Rp 8,427.78
Total jumlah Rp 92,705.62
Koefisien Satuan Harga Satuan Jumlah
No Uraian
I 14 Pas. 1 m¹ PVC AW diameter 6"
a Pipa PVC AW 1.00 m¹ Rp 108,625.00 Rp 108,625.00
b Perlengkapan (30% harga pipa) Rp 32,587.50 Rp 32,587.50
c Pembantu tukang 0.08 org Rp 82,566.67 Rp 6,605.33 d Tukang pipa 0.22 org Rp 70,000.00 Rp 15,400.00
e Mandor 0.04 org Rp 100,000.00 Rp 4,000.00
Jumlah Rp 167,217.83
Over Head & profit 10% Rp 16,721.78
Total jumlah Rp 183,939.62
15
a RD dia.100 mm 1.00 unit Rp 275,300.00 Rp 275,300.00 c Asesoris dan alat bantu 1.00 ls Rp 5,506.00 Rp 5,506.00 e Pembantu tukang 0.10 org Rp 70,000.00 Rp 7,000.00
f Tukang 0.20 org Rp 100,000.00 Rp 20,000.00
g mandor 0.04 org Rp 125,000.00 Rp 5,000.00
Jumlah Rp 312,806.00
Over Head & profit 10% Rp 31,280.60
Total jumlah Rp 344,086.60
16
a Pompa booster c/w panel, press tank 1.00 unit Rp 49,600,000.00 Rp 49,600,000.00 kap. 200 ltr/m
Head 25 m daya 2x 2.2 kw
b Asesoris dan alat bantu 1.00 ls Rp 7,440,000.00 Rp 7,440,000.00 c Pembantu tukang 1.00 org Rp 70,000.00 Rp 70,000.00
d Tukang 1.00 org Rp 100,000.00 Rp 100,000.00
e mandor 1.00 org Rp 125,000.00 Rp 125,000.00
Jumlah Rp 49,725,000.00
Over Head & profit 10% Rp 4,972,500.00
Total jumlah Rp 54,697,500.00
17
a Pompa transfer 2x c/w panel 1.00 unit Rp 18,900,000.00 Rp 18,900,000.00 kap. 200 ltr/m
total Head 25 m daya 2 x 2.2 kw
b Asesoris dan alat bantu 1.00 ls Rp 3,780,000.00 Rp 3,780,000.00 c Pembantu tukang 1.00 org Rp 70,000.00 Rp 70,000.00
d Tukang 1.00 org Rp 100,000.00 Rp 100,000.00
e mandor 1.00 org Rp 125,000.00 Rp 125,000.00
Jumlah Rp 19,025,000.00
Over Head & profit 10% Rp 1,902,500.00
Total jumlah Rp 20,927,500.00
18
a Pompa submersible SP 11 c/w panel 1.00 unit Rp 48,400,000.00 Rp 48,400,000.00 kap. 200 ltr/m
total Head 50 m daya 2.2 kw
b Asesoris dan alat bantu 1.00 ls Rp 7,260,000.00 Rp 7,260,000.00 c Pembantu tukang 1.00 org Rp 70,000.00 Rp 70,000.00
d Tukang 1.00 org Rp 100,000.00 Rp 100,000.00
e mandor 1.00 org Rp 125,000.00 Rp 125,000.00
Jumlah Rp 48,525,000.00
Over Head & profit 10% Rp 4,852,500.00
Total jumlah Rp 53,377,500.00
Pas. 1 Unit Submersible pump Pas. 1 ttk Floor/Roof Drain
Pas. 1 Unit Booster Pump
Pas. 1 Unit Transfer Pump