You are on page 1of 25

Lampiran 1

KODE
NO. SPESIFIKASI MATERIAL
MATERIAL
A B C
I. KABEL
1 Kabel NYA 2,5 mm², Merah DMC
2 Kabel NYA 2,5 mm², Kuning DMC
3 Kabel NYA 2,5 mm², Hitam DMC
4 Kabel NYA 2,5 mm², Biru DMC
5 Kabel NYA 2,5 mm², Kuning Hijau DMC
II. ACCESSORIES
1 Box Panel DM
2 Box Panel DM
3 MCB 3 Pole 50 A DMC
4 MCB 3 Pole 32 A DMC
5 MCB 3 Pole 20 A DMC
6 MCB 1 Pole 32 A DMC
7 MCB 1 Pole 20 A DMC
8 MCB 1 Pole 16 A DMC
9 MCB 1 Pole 10 A DMC
10 MCB 1 Pole 6 A DMC
11 MCB 1 Pole 4 A DMC
12 Ballast DMC
13 Starter DMC
14 Armatur TL DMC
15 Fitting down light E27 DMC
16 Fitting Lampu E 27 DMC
17 Saklar Tunggal DMC
18 Saklar Seri DMC
19 Kotak Kontak DMC
20 Tiang Arde DMC
21 Pipa PVC DMC
22 Klem DMC
23 T-dos DMC
24 Cross Dos DMC
25 Elbow DMC
26 Isolasi DMC
27 Paku DMC
28 Grounding Clamp Type Cincin DMC
29 Sensor LDR DMC
30 Sensor PIR DMC
31 Pasang baru PLN 3 phasa 33 kVA DMC
32 DMC
33 DMC
34 DMC
35 DMC
III. ACESSORIES PANEL UTAMA
1 Busbar DMC
2 Rel MCB DMC
3 Lampu Tanda DMC
4 Mur + Baut DMC
5 sekrup DMC
DMC
DMC
Total
FORM PERHITUNGAN AWAL

KODE JENIS UNIT JUMLAH HARGA BELI


PEMASANGAN (METER/BUAH) UKURAN PER-UNIT (Rp)
D E F G

60 meter 550 3,150


60 meter 500 3,150
60 meter 500 3,150
60 meter 450 3,150
60 meter 450 3,150

buah 3 1,500,000
buah
12 buah
12 buah
12 buah
buah
buah
buah 1 39,500
buah 1 39,500
buah
buah 1 45,500
buah 234
buah
40 buah 117 170,000
40 buah 13 15,000
40 buah
48 buah 2 12,100
48 buah 12 18,900
48 buah 27
37 buah
40 lonjor 250 6,980
16 buah 100 200
16 buah 134 6,500
16 buah 41 7,000
16 buah 95 500
buah 100 2,000
kilogram
buah
16 buah 8 3,000
16 buah 5 35,000
16 kVA 1 41,200,000
FORM PERHITUNGAN AWAL

JUMLAH BIAYA WAKTU PEMASANGAN JUMLAH JUMLAH WAKTU


MATERIAL (Rp) PER UNIT (JAM) UKURAN PEMASANGAN (JAM)
H=FxG I J K=IxJ

1,732,500 0.1 55.0


1,575,000 0.1 50.0
1,575,000 0.1 50.0
1,417,500 0.1 45.0
1,417,500 0.1 45.0
- -
4,500,000 -
- -
- -
- -
- -
- -
- -
39,500 -
39,500 -
- -
45,500 -
- -
- -
19,890,000 -
195,000 -
- -
24,200 -
226,800 -
- -
- -
1,745,000 -
20,000 -
871,000 -
287,000 -
47,500 -
200,000 -
- -
- -
24,000 -
175,000 -
41,200,000 -
-
-
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
35,848,500 -
HARGA / JUMLAH BIAYA /
KET.
UPAH PER JAM (Rp) UPAH PEKERJAAN (Rp)
L M N

5,000 275,000
5,000 250,000
5,000 250,000
5,000 225,000
5,000 225,000
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 1,225,000
Lamppiran 2

KODE KODE JENIS


NO. SPESIFIKASI MATERIAL
MATERIAL PEMASANGAN
A B C D
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
Total
DAFTAR SUSUNAN HARGA PERUNIT
UNIT HARGA BELI FAKTOR HARGA PENJUALAN
(METER/BUAH) PER-UNIT (Rp) JUAL PER UNIT (RP)
E G H I=GxH
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
-
HARGA PERUNIT
WAKTU PEMASANGAN HARGA / JUMLAH BIAYA /
PER UNIT (JAM) UPAH PER JAM (Rp) UPAH PEKERJAAN (Rp)
J K L= J x K
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
4,000 -
4,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
5,000 -
-
5,000 -
5,000 -
Faktor BIAYA PEK
KET.
JUAL PER UNIT (RP)
M N=IxM O
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
-
Lampiran 3

KODE KODE JENIS


NO. SPESIFIKASI MATERIAL
MATERIAL PEMASANGAN

A B C D
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
Total
TENDER F
UNIT HARGA BELI FAKTOR HARGA PENJUALAN JUMLAH
(METER/BUAH) PER-UNIT (Rp) JUAL PER UNIT (RP) UKURAN

E G H I=GxH F
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
1.8 -
TENDER FORM
HARGA PENJUALAN WAKTU PEMASANGAN HARGA /
PER JUMLAH UKURAN (RP) PER UNIT (JAM)
UPAH PER JAM (Rp)
J K
- 5,000
- 5,000
- 5,000
- 5,000
- 5,000
- 5,000
- 5,000
- 5,000
- 5,000
- 5,000
- 5,000
- 5,000
- 5,000
- 5,000
- 5,000
- 5,000
- 5,000
- 5,000
- 4,000
- 4,000
- 5,000
- 5,000
- 5,000
- 5,000
- 5,000
- 5,000
- 5,000
- 5,000
- 5,000
- 5,000
- 5,000
- 5,000
-

Jadi harga penjualan tender untuk instalasi listrik rum


Pembulatan harga penawaran Tender = Rp. 26.000.00
JUMLAH BIAYA / FAKTOR BIAYA PEK
UPAH PEKERJAAN (Rp) JUAL PER UNIT (RP)

L= J x K M N=IxM
- 1.8 -
- 1.8 -
- 1.8 -
- 1.8 -
- 1.8 -
- 1.8 -
- 1.8 -
- 1.8 -
- 1.8 -
- 1.8 -
- 1.8 -
- 1.8 -
- 1.8 -
- 1.8 -
- 1.8 -
- 1.8 -
- 1.8 -
- 1.8 -
- 1.8 -
- 1.8 -
- 1.8 -
- 1.8 -
- 1.8 -
- 1.8 -
- 1.8 -
- 1.8 -
- 1.8 -
- 1.8 -
- 1.8 -
- 1.8 -
- 1.8 -
- 1.8 -

n tender untuk instalasi listrik rumah 3 lantai adalah Rp. 25.169.436 + Rp. 4.425.930 =Rp. 29.595.366
penawaran Tender = Rp. 26.000.000
BIAYA PEKERJA
KET.
PER JUMLAH UKURAN (RP)

O
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-

25.930 =Rp. 29.595.366


Item Material
No
Jenis Nama Barang

I.1. LAMPU Lampu

2 I.2. KABEL kabel penghantar

3
stop kontak
4
5 saklar tunggal
6 saklar seri
7 pipa PVC
8 T-doss
9 Cross doss
10 I.3. Accesoris L bow
11
12 MCB 1 fasa
13
14
Fitting lampu
15
paku
16 wire connector

TOTAL
RANCANGAN ANGGARAN BI

Harga Satuan
Jenis/Tipe Barang Jumlah Satuan
Harga Suplyer/Toko
esensial Philips 18W 3 buah Rp 29,000.00
ambience reflector PAR 38 23 W 4 buah Rp 88,000.00
Master PL-L 840/4P ICT 80 W 3 buah Rp 148,000.00
Master PL-L 840/4P ICT 22 W 1 buah Rp 18,000.00
master PL-S 830/4P ICP 8W 1 buah Rp 15,000.00
master PL-C 865/2P ICT 26 W 3 buah Rp 21,500.00
master PL-S 830/4P ICP 6.5W 1 buah Rp 14,700.00
NYA 1,5 mm2 merah 117 meter Rp 3,500.00
NYA 1,5 mm2 biru 95 meter Rp 3,500.00
NYA 1,5 mm kuning hijau
2
89 meter Rp 3,500.00
New GEE series 440VA 2 buah Rp 10,000.00
New GEE series 660VA 4 buah Rp 12,000.00
Broco Single Switch 2161 4 buah Rp 15,000.00
Broco Double Switch 2162 4 buah Rp 20,000.00
5/8 “ (4 meter tiap lonjor) 30 lonjor Rp 10,000.00
5/8 “ 18 buah Rp 1,500.00
5/8 “ 4 buah Rp 1,500.00
5/8 “ 25 buah Rp 3,000.00
schneider MCB 1 pole 4 A 1 buah Rp 45,500.00
schneider MCB 1 pole 10 A 1 buah Rp 39,500.00
schneider MCB 1 pole 16 A 1 buah Rp 39,500.00
E-27 19 buah Rp 7,500.00
lampu kotak AR 303 4 buah Rp 255,000.00
1 kg Rp 15,000.00
Gardner Bender 92LSF 52 buah 2,000

TOTAL Rp 821,700.00
CANGAN ANGGARAN BIAYA

Biaya Transportasi Biaya pasang Biaya asuransi Biaya komisioning Profit perusahaan

Rp 10,587.81 Rp 6,352.68 Rp 1,450.00 Rp 725.00 Rp 13,050.00


Rp 32,128.51 Rp 19,277.11 Rp 4,400.00 Rp 2,200.00 Rp 39,600.00
Rp 54,034.32 Rp 32,420.59 Rp 7,400.00 Rp 3,700.00 Rp 66,600.00
Rp 6,571.74 Rp 3,943.04 Rp 900.00 Rp 450.00 Rp 8,100.00
Rp 5,476.45 Rp 3,285.87 Rp 750.00 Rp 375.00 Rp 6,750.00
Rp 7,849.58 Rp 4,709.75 Rp 1,075.00 Rp 537.50 Rp 9,675.00
Rp 5,366.92 Rp 3,220.15 Rp 735.00 Rp 367.50 Rp 6,615.00
Rp 1,277.84 Rp 766.70 Rp 175.00 Rp 87.50 Rp 1,575.00
Rp 1,277.84 Rp 766.70 Rp 175.00 Rp 87.50 Rp 1,575.00
Rp 1,277.84 Rp 766.70 Rp 175.00 Rp 87.50 Rp 1,575.00
Rp 3,650.97 Rp 2,190.58 Rp 500.00 Rp 250.00 Rp 4,500.00
Rp 4,381.16 Rp 2,628.70 Rp 600.00 Rp 300.00 Rp 5,400.00
Rp 5,476.45 Rp 3,285.87 Rp 750.00 Rp 375.00 Rp 6,750.00
Rp 7,301.94 Rp 4,381.16 Rp 1,000.00 Rp 500.00 Rp 9,000.00
Rp 3,650.97 Rp 2,190.58 Rp 500.00 Rp 250.00 Rp 4,500.00
Rp 547.65 Rp 328.59 Rp 75.00 Rp 37.50 Rp 675.00
Rp 547.65 Rp 328.59 Rp 75.00 Rp 37.50 Rp 675.00
Rp 1,095.29 Rp 657.17 Rp 150.00 Rp 75.00 Rp 1,350.00
Rp 16,611.90 Rp 9,967.14 Rp 2,275.00 Rp 1,137.50 Rp 20,475.00
Rp 14,421.32 Rp 8,652.79 Rp 1,975.00 Rp 987.50 Rp 17,775.00
Rp 14,421.32 Rp 8,652.79 Rp 1,975.00 Rp 987.50 Rp 17,775.00
Rp 2,738.23 Rp 1,642.94 Rp 375.00 Rp 187.50 Rp 3,375.00
Rp 93,099.67 Rp 55,859.80 Rp 12,750.00 Rp 6,375.00 Rp 114,750.00
Rp 5,476.45 Rp 3,285.87 Rp 750.00 Rp 375.00 Rp 6,750.00
Rp 730.19 Rp 438.12 Rp 100.00 Rp 50.00 Rp 900.00

300,000 HARGA PENAWARAN


Harga Satuan
Total Harga
untuk RAB/Boq penawaran
Rp 61,165.49 Rp 183,496.47
Rp 185,605.62 Rp 742,422.49
Rp 312,154.91 Rp 936,464.73
Rp 37,964.79 Rp 37,964.79
Rp 31,637.32 Rp 31,637.32
Rp 45,346.83 Rp 136,040.48
Rp 31,004.58 Rp 31,004.58
Rp 7,382.04 Rp 863,698.89
Rp 7,382.04 Rp 701,293.97
Rp 7,382.04 Rp 657,001.72
Rp 21,091.55 Rp 42,183.10
Rp 25,309.86 Rp 101,239.43
Rp 31,637.32 Rp 126,549.29
Rp 42,183.10 Rp 168,732.38
Rp 21,091.55 Rp 632,746.44
Rp 3,163.73 Rp 56,947.18
Rp 3,163.73 Rp 12,654.93
Rp 6,327.46 Rp 158,186.61
Rp 95,966.54 Rp 95,966.54
Rp 83,311.61 Rp 83,311.61
Rp 83,311.61 Rp 83,311.61
Rp 15,818.66 Rp 300,554.56
Rp 537,834.47 Rp 2,151,337.90
Rp 31,637.32 Rp 31,637.32
Rp 4,218.31 Rp 219,352.10

Rp 1,733,092.50 Rp 8,585,736.45
No. Nama Kegiatan bobot
1 2 3 4 5 6 7 8 9 10 11
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
Hari ke
12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27
Ket
28 29 30
No Uraian Pekerjaan Satuan Volume Harga Satuan Jumlah Harga