ANALISA HARGA SATUAN PEK

1 Instalasi Lampu Outbow 1x10 watt, Kabel 2x2,5mm

1 set
1 bh
10 m
10 m
1 lot
1 titik

2 Instalasi Lampu Downlight LED, Kabel 2x1,5mm

1 set
10 m
10 m
1 lot
1 titik

3 Instalasi Lampu Downight Outbow 1x10,5 watt, Kabel 2x2.5mm

1 set
1 bh
10 m
10 m
1 lot
1 titik

4 Instalasi Lampu Downlight Inbow 1x10 watt, Kabel 2x2,5mm

1 set
1 bh
10 m
10 m
1 lot
1 titik
5 Instalasi Lampu Downlight LED 5watt, Kabel 2x2,5mm
1 set
10 m
10 m
1 lot
1 titik

6 Instalasi Lampu Dinding 1x8 watt

1 set
2 bh
10 m
10 m
1 lot
1 ls

7 Instalasi Lampu Gantung Edison 1x8 watt

1 set
1 bh
10 m
4 m
10 m
1 lot
1 ls

8 Instalasi Lampu TL T5 7 watt, Kabel 2x2,5mm, panjang 600mm

1 set
1 bh
10 m
10 m
1 lot
1 titik

9 Instalasi Lampu TL T5 13 watt, Kabel 2x2,5mm, panjang 1200mm

 1 set
1 bh
10 m
10 m
1 lot
1 titik

10 Instalasi Lampu Downlight Inbow 1x12 watt, Kabel 2x2,5mm, casing philips
1 set
1 bh
10 m
10 m
1 lot
1 titik

11 Instalasi Lampu Downight Outbow 1x12 watt, Kabel 2x2.5mm, casing Panasonic
1 set
1 bh
10 m
10 m
1 lot
1 titik

12 Instalasi Lampu IKEA 8watt

1 set
1 bh
10 m
4 m
10 m
1 lot
1 ls

13 Instalasi Lampu Taman COB 3 watt, Kabel 2x2.5mm

1 set
 10 m
10 m
1 lot
1 titik

11 Instalasi Lampu Spotlight Inbow 7 watt, Kabel 2x2.5mm

1 set
10 m
10 m
1 lot
1 titik
 ANALISA HARGA SATUAN PEKERJAAN ME

mpu Outbow 1x10 watt, Kabel 2x2,5mm

Fitting Outbow Panasonic / Broco @ Rp. 30,000.00
Philips LED 10 watt @ Rp. 55,000.00
Kabel NYM 2x2.5mm2 Supreme @ Rp. 14,500.00
Conduit Boss @ Rp. 7,000.00
Alat bantu & Aksesoris @ Rp. 10,000.00
Jasa Instalasi Tukang Listrik @ Rp. 150,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 25%
JUMLAH
DIBULATKAN

mpu Downlight LED, Kabel 2x1,5mm

Philips ERIDANI 14 watt @ Rp. 150,000.00
Kabel NYM 2x2.5mm2 Supreme @ Rp. 14,500.00
Conduit Boss @ Rp. 7,000.00
Alat bantu & Aksesoris @ Rp. 10,000.00
Jasa Instalasi Tukang Listrik @ Rp. 150,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 25%
JUMLAH
DIBULATKAN

mpu Downight Outbow 1x10,5 watt, Kabel 2x2.5mm

Casing Donwlight Outbow 4" standard @ Rp. 65,000.00
Philips LED 10 watt @ Rp. 55,000.00
Kabel NYM 2x2.5mm2 Supreme @ Rp. 14,500.00
Conduit Boss @ Rp. 7,000.00
Alat bantu & Aksesoris @ Rp. 10,000.00
Jasa Instalasi Tukang Listrik @ Rp. 150,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 25%
JUMLAH
DIBULATKAN

mpu Downlight Inbow 1x10 watt, Kabel 2x2,5mm

Fitting Downlight Inbow Standard 5" @ Rp. 35,000.00
Philips LED 10 watt @ Rp. 55,000.00
Kabel NYM 2x2.5mm2 Supreme @ Rp. 14,500.00
Conduit Boss @ Rp. 7,000.00
Alat bantu & Aksesoris @ Rp. 10,000.00
Jasa Instalasi Tukang Listrik @ Rp. 150,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 25%
JUMLAH
DIBULATKAN
mpu Downlight LED 5watt, Kabel 2x2,5mm
Audalux ADX-56 @ Rp. 25,000.00
Kabel NYM 2x2.5mm2 Supreme @ Rp. 12,000.00
Conduit Clipsal @ Rp. 7,000.00
Alat bantu & Aksesoris @ Rp. 10,000.00
Jasa Instalasi Tukang Listrik @ Rp. 125,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 25%
JUMLAH
DIBULATKAN

mpu Dinding 1x8 watt

Casing Lampu Dinding @ Rp. 185,000.00
Philips LED 6 watt @ Rp. 45,000.00
Kabel NYM 2x2.5mm2 Supreme @ Rp. 14,500.00
Conduit Boss @ Rp. 7,000.00
Alat bantu & Aksesoris @ Rp. 10,000.00
Jasa Instalasi @ Rp. 150,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 25%
JUMLAH
DIBULATKAN

mpu Gantung Edison 1x8 watt

Casing Lampu Gantung tipe Rangka @ Rp. 150,000.00
Lampu Edison Filamen 8 watt @ Rp. 60,000.00
Kabel NYM 3x2.5mm2 Supreme @ Rp. 16,000.00
NYYHY 2x1,5mm2 Supreme @ Rp. 10,000.00
Conduit Clipsal @ Rp. 5,000.00
Alat bantu & Aksesoris @ Rp. 20,000.00
Jasa Instalasi @ Rp. 100,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 15%
JUMLAH
DIBULATKAN

mpu TL T5 7 watt, Kabel 2x2,5mm, panjang 600mm

Philips T5 7watt @ Rp. 110,000.00
Socket penyambung @ Rp. 25,000.00
Kabel NYM 2x2.5mm2 Supreme @ Rp. 14,500.00
Conduit Boss @ Rp. 7,000.00
Alat bantu & Aksesoris @ Rp. 10,000.00
Jasa Instalasi Tukang Listrik @ Rp. 150,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 25%
JUMLAH
DIBULATKAN

mpu TL T5 13 watt, Kabel 2x2,5mm, panjang 1200mm

 Philips T5 13 watt @ Rp. 155,000.00
Socket penyambung @ Rp. 25,000.00
Kabel NYM 2x2.5mm2 Supreme @ Rp. 14,500.00
Conduit Boss @ Rp. 7,000.00
Alat bantu & Aksesoris @ Rp. 10,000.00
Jasa Instalasi Tukang Listrik @ Rp. 150,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 25%
JUMLAH
DIBULATKAN

mpu Downlight Inbow 1x12 watt, Kabel 2x2,5mm, casing philips

Armature Philips CFL-I 5" @ Rp. 105,000.00
Philips LED 12 watt @ Rp. 65,000.00
Kabel NYM 2x2.5mm2 Supreme @ Rp. 14,500.00
Conduit Boss @ Rp. 7,000.00
Alat bantu & Aksesoris @ Rp. 10,000.00
Jasa Instalasi Tukang Listrik @ Rp. 150,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 25%
JUMLAH
DIBULATKAN

mpu Downight Outbow 1x12 watt, Kabel 2x2.5mm, casing Panasonic

Casing Panasonic NLP72305 @ Rp. 100,000.00
Philips LED 10 watt @ Rp. 65,000.00
Kabel NYM 2x2.5mm2 Supreme @ Rp. 14,500.00
Conduit Boss @ Rp. 7,000.00
Alat bantu & Aksesoris @ Rp. 10,000.00
Jasa Instalasi Tukang Listrik @ Rp. 150,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 25%
JUMLAH
DIBULATKAN

mpu IKEA 8watt

Casing Lampu Gantung IKEA VAXJO @ Rp. 750,000.00
Philips LED 8 watt @ Rp. 50,000.00
Kabel NYM 3x2.5mm2 Supreme @ Rp. 16,000.00
NYYHY 2x1,5mm2 Supreme @ Rp. 10,000.00
Conduit Clipsal @ Rp. 5,000.00
Alat bantu & Aksesoris @ Rp. 20,000.00
Jasa Instalasi @ Rp. 100,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 15%
JUMLAH
DIBULATKAN

mpu Taman COB 3 watt, Kabel 2x2.5mm

Civilight COB 3 watt @ Rp. 105,000.00
 Kabel NYY 2x2.5mm2 Supreme @ Rp. 16,500.00
Conduit Boss @ Rp. 7,000.00
Alat bantu & Aksesoris @ Rp. 10,000.00
Jasa Instalasi Tukang Listrik @ Rp. 150,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 25%
JUMLAH
DIBULATKAN

mpu Spotlight Inbow 7 watt, Kabel 2x2.5mm

Luxen LED Spotlight 7 watt @ Rp. 65,000.00
Kabel NYM 2x2.5mm2 Supreme @ Rp. 14,500.00
Conduit Boss @ Rp. 7,000.00
Alat bantu & Aksesoris @ Rp. 10,000.00
Jasa Instalasi Tukang Listrik @ Rp. 150,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 25%
JUMLAH
DIBULATKAN
ME

30,000.00
55,000.00
145,000.00
70,000.00
10,000.00
150,000.00
150,000.00 310,000.00 460,000.00
37,500.00 77,500.00 115,000.00
187,500.00 575,000.00
187,500.00 575,000.00

150,000.00
145,000.00
70,000.00
10,000.00
150,000.00
150,000.00 375,000.00 525,000.00
37,500.00 93,750.00 131,250.00
187,500.00 656,250.00
187,500.00 656,000.00

65,000.00
55,000.00
145,000.00
70,000.00
10,000.00
150,000.00
150,000.00 345,000.00 495,000.00
37,500.00 86,250.00 123,750.00
187,500.00 618,750.00
187,500.00 619,000.00

35,000.00
55,000.00
145,000.00
70,000.00
10,000.00
150,000.00
150,000.00 315,000.00 465,000.00
37,500.00 78,750.00 116,250.00
187,500.00 581,250.00
187,500.00 581,000.00
 25,000.00
120,000.00
70,000.00
10,000.00
125,000.00
125,000.00 225,000.00 350,000.00
31,250.00 56,250.00 87,500.00
156,250.00 437,500.00
156,250.00 438,000.00

185,000.00
90,000.00
145,000.00
70,000.00
10,000.00
150,000.00
150,000.00 500,000.00 650,000.00
37,500.00 125,000.00 162,500.00
187,500.00 812,500.00
187,500.00 813,000.00

150,000.00
60,000.00
160,000.00
40,000.00
50,000.00
20,000.00
100,000.00
100,000.00 480,000.00 580,000.00
15,000.00 72,000.00 87,000.00
115,000.00 667,000.00
115,000.00 667,000.00

110,000.00
25,000.00
145,000.00
70,000.00
10,000.00
150,000.00
150,000.00 360,000.00 510,000.00
37,500.00 90,000.00 127,500.00
187,500.00 637,500.00
187,500.00 638,000.00
 155,000.00
25,000.00
145,000.00
70,000.00
10,000.00
150,000.00
150,000.00 405,000.00 555,000.00
37,500.00 101,250.00 138,750.00
187,500.00 693,750.00
187,500.00 694,000.00

105,000.00
65,000.00
145,000.00
70,000.00
10,000.00
150,000.00
150,000.00 395,000.00 545,000.00
37,500.00 98,750.00 136,250.00
187,500.00 681,250.00
187,500.00 681,000.00

100,000.00
65,000.00
145,000.00
70,000.00
10,000.00
150,000.00
150,000.00 390,000.00 540,000.00
37,500.00 97,500.00 135,000.00
187,500.00 675,000.00
187,500.00 675,000.00

750,000.00
50,000.00
160,000.00
40,000.00
50,000.00
20,000.00
100,000.00
100,000.00 1,070,000.00 1,170,000.00
15,000.00 160,500.00 175,500.00
115,000.00 1,345,500.00
115,000.00 1,346,000.00

105,000.00
 165,000.00
70,000.00
10,000.00
150,000.00
150,000.00 350,000.00 500,000.00
37,500.00 87,500.00 125,000.00
187,500.00 625,000.00
187,500.00 625,000.00

65,000.00
145,000.00
70,000.00
10,000.00
150,000.00
150,000.00 290,000.00 440,000.00
37,500.00 72,500.00 110,000.00
187,500.00 550,000.00
187,500.00 550,000.00
 ANALISA HARGA SATUAN PEK

1 Instalasi Lampu Outbow 1x10 watt, Kabel 3x2,5mm

1 set
1 bh
10 m
10 m
1 lot
1 titik

2 Instalasi Lampu Downlight LED, Kabel 3x2.5mm

1 set
10 m
10 m
1 lot
1 titik

3 Instalasi Lampu Downight Outbow 1x10,5 watt, Kabel 3x2.5mm

1 set
1 bh
10 m
10 m
1 lot
1 titik

4 Instalasi Lampu Downlight Inbow 1x10 watt, Kabel 3x2.5mm

1 set
1 bh
10 m
10 m
1 lot
1 titik
5 Instalasi Lampu Downlight LED 5watt, Kabel 3x2.5mm
1 set
10 m
10 m
1 lot
1 titik

6 Instalasi Lampu Dinding 1x8 watt, kabel 3x2.5mm

1 set
2 bh
10 m
10 m
1 lot
1 ls

7 Instalasi Lampu Gantung Edison 1x8 watt, Kabel 3x2.5mm

1 set
1 bh
10 m
4 m
10 m
1 lot
1 ls

8 Instalasi Lampu TL T5 7 watt, Kabel 3x2.5mm, panjang 600mm

1 set
1 bh
10 m
10 m
1 lot
1 titik

9 Instalasi Lampu TL T5 13 watt, Kabel 3x2.5mm, panjang 1200mm

 1 set
1 bh
10 m
10 m
1 lot
1 titik

10 Instalasi Lampu Downlight Inbow 1x12 watt, Kabel 3x2.5mm, casing philips
1 set
1 bh
10 m
10 m
1 lot
1 titik

11 Instalasi Lampu Downight Outbow 1x12 watt, Kabel 3x2.5mm, casing Panasonic
1 set
1 bh
10 m
10 m
1 lot
1 titik

12 Instalasi Lampu IKEA 8watt, 3x2.5mm

1 set
1 bh
10 m
10 m
1 lot
1 ls

13 Instalasi Lampu Taman COB 3 watt, Kabel 3x2.5mm

1 set
10 m
 10 m
1 lot
1 titik

11 Instalasi Lampu Spotlight Inbow 7 watt, Kabel 3x2.5mm

1 set
10 m
10 m
1 lot
1 titik
 ANALISA HARGA SATUAN PEKERJAAN ME

mpu Outbow 1x10 watt, Kabel 3x2,5mm

Fitting Outbow Panasonic / Broco @ Rp. 30,000.00
Philips LED 10 watt @ Rp. 55,000.00
Kabel NYM 3x2.5mm2 Supreme @ Rp. 18,500.00
Conduit Boss @ Rp. 7,000.00
Alat bantu & Aksesoris @ Rp. 10,000.00
Jasa Instalasi Tukang Listrik @ Rp. 150,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 25%
JUMLAH
DIBULATKAN

mpu Downlight LED, Kabel 3x2.5mm

Philips ERIDANI 14 watt @ Rp. 150,000.00
Kabel NYM 3x2.5mm2 Supreme @ Rp. 18,500.00
Conduit Boss @ Rp. 7,000.00
Alat bantu & Aksesoris @ Rp. 10,000.00
Jasa Instalasi Tukang Listrik @ Rp. 150,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 25%
JUMLAH
DIBULATKAN

mpu Downight Outbow 1x10,5 watt, Kabel 3x2.5mm

Casing Donwlight Outbow 4" standard @ Rp. 65,000.00
Philips LED 10 watt @ Rp. 55,000.00
Kabel NYM 3x2.5mm2 Supreme @ Rp. 18,500.00
Conduit Boss @ Rp. 7,000.00
Alat bantu & Aksesoris @ Rp. 10,000.00
Jasa Instalasi Tukang Listrik @ Rp. 150,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 25%
JUMLAH
DIBULATKAN

mpu Downlight Inbow 1x10 watt, Kabel 3x2.5mm

Fitting Downlight Inbow Standard 5" @ Rp. 35,000.00
Philips LED 10 watt @ Rp. 55,000.00
Kabel NYM 3x2.5mm2 Supreme @ Rp. 18,500.00
Conduit Boss @ Rp. 7,000.00
Alat bantu & Aksesoris @ Rp. 10,000.00
Jasa Instalasi Tukang Listrik @ Rp. 150,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 25%
JUMLAH
DIBULATKAN
mpu Downlight LED 5watt, Kabel 3x2.5mm
Audalux ADX-56 @ Rp. 25,000.00
Kabel NYM 3x2.5mm2 Supreme @ Rp. 18,500.00
Conduit Clipsal @ Rp. 7,000.00
Alat bantu & Aksesoris @ Rp. 10,000.00
Jasa Instalasi Tukang Listrik @ Rp. 125,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 25%
JUMLAH
DIBULATKAN

mpu Dinding 1x8 watt, kabel 3x2.5mm

Casing Lampu Dinding @ Rp. 185,000.00
Philips LED 6 watt @ Rp. 45,000.00
Kabel NYM 3x2.5mm2 Supreme @ Rp. 18,500.00
Conduit Boss @ Rp. 7,000.00
Alat bantu & Aksesoris @ Rp. 10,000.00
Jasa Instalasi @ Rp. 150,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 25%
JUMLAH
DIBULATKAN

mpu Gantung Edison 1x8 watt, Kabel 3x2.5mm

Casing Lampu Gantung tipe Rangka @ Rp. 150,000.00
Lampu Edison Filamen 8 watt @ Rp. 60,000.00
Kabel NYM 3x2.5mm2 Supreme @ Rp. 18,500.00
NYYHY 2x1,5mm2 Supreme @ Rp. 10,000.00
Conduit Clipsal @ Rp. 5,000.00
Alat bantu & Aksesoris @ Rp. 20,000.00
Jasa Instalasi @ Rp. 100,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 15%
JUMLAH
DIBULATKAN

mpu TL T5 7 watt, Kabel 3x2.5mm, panjang 600mm

Philips T5 7watt @ Rp. 110,000.00
Socket penyambung @ Rp. 25,000.00
Kabel NYM 3x2.5mm2 Supreme @ Rp. 18,500.00
Conduit Boss @ Rp. 7,000.00
Alat bantu & Aksesoris @ Rp. 10,000.00
Jasa Instalasi Tukang Listrik @ Rp. 150,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 25%
JUMLAH
DIBULATKAN

mpu TL T5 13 watt, Kabel 3x2.5mm, panjang 1200mm

 Philips T5 13 watt @ Rp. 155,000.00
Socket penyambung @ Rp. 25,000.00
Kabel NYM 3x2.5mm2 Supreme @ Rp. 18,500.00
Conduit Boss @ Rp. 7,000.00
Alat bantu & Aksesoris @ Rp. 10,000.00
Jasa Instalasi Tukang Listrik @ Rp. 150,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 25%
JUMLAH
DIBULATKAN

mpu Downlight Inbow 1x12 watt, Kabel 3x2.5mm, casing philips

Armature Philips CFL-I 5" @ Rp. 105,000.00
Philips LED 12 watt @ Rp. 65,000.00
Kabel NYM 3x2.5mm2 Supreme @ Rp. 18,500.00
Conduit Boss @ Rp. 7,000.00
Alat bantu & Aksesoris @ Rp. 10,000.00
Jasa Instalasi Tukang Listrik @ Rp. 150,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 25%
JUMLAH
DIBULATKAN

mpu Downight Outbow 1x12 watt, Kabel 3x2.5mm, casing Panasonic

Casing Panasonic NLP72305 @ Rp. 100,000.00
Philips LED 10 watt @ Rp. 65,000.00
Kabel NYM 3x2.5mm2 Supreme @ Rp. 18,500.00
Conduit Boss @ Rp. 7,000.00
Alat bantu & Aksesoris @ Rp. 10,000.00
Jasa Instalasi Tukang Listrik @ Rp. 150,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 25%
JUMLAH
DIBULATKAN

mpu IKEA 8watt, 3x2.5mm

Casing Lampu Gantung IKEA VAXJO @ Rp. 750,000.00
Philips LED 8 watt @ Rp. 50,000.00
Kabel NYM 3x2.5mm2 Supreme @ Rp. 18,500.00
Conduit Clipsal @ Rp. 5,000.00
Alat bantu & Aksesoris @ Rp. 20,000.00
Jasa Instalasi @ Rp. 100,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 15%
JUMLAH
DIBULATKAN

mpu Taman COB 3 watt, Kabel 3x2.5mm

Civilight COB 3 watt @ Rp. 105,000.00
Kabel NYM 3x2.5mm2 Supreme @ Rp. 18,500.00
 Conduit Boss @ Rp. 7,000.00
Alat bantu & Aksesoris @ Rp. 10,000.00
Jasa Instalasi Tukang Listrik @ Rp. 150,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 25%
JUMLAH
DIBULATKAN

mpu Spotlight Inbow 7 watt, Kabel 3x2.5mm

Luxen LED Spotlight 7 watt @ Rp. 65,000.00
Kabel NYM 3x2.5mm2 Supreme @ Rp. 18,500.00
Conduit Boss @ Rp. 7,000.00
Alat bantu & Aksesoris @ Rp. 10,000.00
Jasa Instalasi Tukang Listrik @ Rp. 150,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 25%
JUMLAH
DIBULATKAN
ME

30,000.00
55,000.00
185,000.00
70,000.00
10,000.00
150,000.00
150,000.00 350,000.00 500,000.00
37,500.00 87,500.00 125,000.00
187,500.00 625,000.00
187,500.00 625,000.00

150,000.00
185,000.00
70,000.00
10,000.00
150,000.00
150,000.00 415,000.00 565,000.00
37,500.00 103,750.00 141,250.00
187,500.00 706,250.00
187,500.00 706,000.00

65,000.00
55,000.00
185,000.00
70,000.00
10,000.00
150,000.00
150,000.00 385,000.00 535,000.00
37,500.00 96,250.00 133,750.00
187,500.00 668,750.00
187,500.00 669,000.00

35,000.00
55,000.00
185,000.00
70,000.00
10,000.00
150,000.00
150,000.00 355,000.00 505,000.00
37,500.00 88,750.00 126,250.00
187,500.00 631,250.00
187,500.00 631,000.00
 25,000.00
185,000.00
70,000.00
10,000.00
125,000.00
125,000.00 290,000.00 415,000.00
31,250.00 72,500.00 103,750.00
156,250.00 518,750.00
156,250.00 519,000.00

185,000.00
90,000.00
185,000.00
70,000.00
10,000.00
150,000.00
150,000.00 540,000.00 690,000.00
37,500.00 135,000.00 172,500.00
187,500.00 862,500.00
187,500.00 863,000.00

150,000.00
60,000.00
185,000.00
40,000.00
50,000.00
20,000.00
100,000.00
100,000.00 505,000.00 605,000.00
15,000.00 75,750.00 90,750.00
115,000.00 695,750.00
115,000.00 696,000.00

110,000.00
25,000.00
185,000.00
70,000.00
10,000.00
150,000.00
150,000.00 400,000.00 550,000.00
37,500.00 100,000.00 137,500.00
187,500.00 687,500.00
187,500.00 688,000.00
 155,000.00
25,000.00
185,000.00
70,000.00
10,000.00
150,000.00
150,000.00 445,000.00 595,000.00
37,500.00 111,250.00 148,750.00
187,500.00 743,750.00
187,500.00 744,000.00

105,000.00
65,000.00
185,000.00
70,000.00
10,000.00
150,000.00
150,000.00 435,000.00 585,000.00
37,500.00 108,750.00 146,250.00
187,500.00 731,250.00
187,500.00 731,000.00

100,000.00
65,000.00
185,000.00
70,000.00
10,000.00
150,000.00
150,000.00 430,000.00 580,000.00
37,500.00 107,500.00 145,000.00
187,500.00 725,000.00
187,500.00 725,000.00

750,000.00
50,000.00
185,000.00
50,000.00
20,000.00
100,000.00
100,000.00 1,055,000.00 1,155,000.00
15,000.00 158,250.00 173,250.00
115,000.00 1,328,250.00
115,000.00 1,328,000.00

105,000.00
185,000.00
 70,000.00
10,000.00
150,000.00
150,000.00 370,000.00 520,000.00
37,500.00 92,500.00 130,000.00
187,500.00 650,000.00
187,500.00 650,000.00

65,000.00
185,000.00
70,000.00
10,000.00
150,000.00
150,000.00 330,000.00 480,000.00
37,500.00 82,500.00 120,000.00
187,500.00 600,000.00
187,500.00 600,000.00
Instalasi Stop Kontak AC, kabel 2x2.5mm
1 set
1 set
10 m
10 m
1 lot
1 titik

Instalasi Stop Kontak Single, kabel 2x2.5mm

1 set
1 set
10 m
10 m
1 lot
1 titik

Instalasi Stop Kontak Outdoor Single, kabel 2x2.5mm

1 set
10 m
10 m
1 lot
1 titik

Instalasi Stop KontakTV, kabel RG6

1 set
1 set
10 m
10 m
1 lot
1 titik
p Kontak AC, kabel 2x2.5mm
Stop Kontak AC 1 Gang Inbow Plug 2P+PE, 10A, 50Hz, 220V Panasonic @ Rp. 75,000.00
Inbow doos stop kontak schneider @ Rp. 5,000.00
Kabel NYM 2x2.5mm2 Supreme @ Rp. 14,500.00
Conduit Boss @ Rp. 7,000.00
Alat bantu & Aksesoris @ Rp. 10,000.00
Jasa Instalasi Tukang Listrik @ Rp. 150,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 25%
JUMLAH
DIBULATKAN

p Kontak Single, kabel 2x2.5mm

Stop Kontak 1 Gang Inbow Plug 2P+PE, 10A, 50Hz, 220V Panasonic @ Rp. 25,000.00
Inbow doos stop kontak panasonic @ Rp. 5,000.00
Kabel NYM 2x2.5mm2 Supreme @ Rp. 14,500.00
Conduit Boss @ Rp. 7,000.00
Alat bantu & Aksesoris @ Rp. 10,000.00
Jasa Instalasi Tukang Listrik @ Rp. 150,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 25%
JUMLAH
DIBULATKAN

p Kontak Outdoor Single, kabel 2x2.5mm

Stop Kontak 1 Gang Inbow Plug 2P+PE, 10A, 50Hz, 220V Broco @ Rp. 55,000.00
Kabel NYM 2x2.5mm2 Supreme @ Rp. 14,500.00
Conduit Boss @ Rp. 7,000.00
Alat bantu & Aksesoris @ Rp. 10,000.00
Jasa Instalasi Tukang Listrik @ Rp. 150,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 25%
JUMLAH
DIBULATKAN

p KontakTV, kabel RG6

Stop Kontak TV 1 Gang Inbow Panasonic @ Rp. 65,000.00
Inbow doos stop kontak panasonic @ Rp. 5,000.00
Kabel RG 6 Belden @ Rp. 6,000.00
Conduit Boss @ Rp. 7,000.00
Alat bantu & Aksesoris @ Rp. 10,000.00
Jasa Instalasi Tukang Listrik @ Rp. 150,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 25%
JUMLAH
DIBULATKAN
 75,000.00
5,000.00
145,000.00
70,000.00
10,000.00
150,000.00
150,000.00 305,000.00 455,000.00
37,500.00 76,250.00 113,750.00
187,500.00 568,750.00
187,500.00 569,000.00

25,000.00
5,000.00
145,000.00
70,000.00
10,000.00
150,000.00
150,000.00 255,000.00 405,000.00
37,500.00 63,750.00 101,250.00
187,500.00 506,250.00
187,500.00 506,000.00

55,000.00
145,000.00
70,000.00
10,000.00
150,000.00
150,000.00 280,000.00 430,000.00
37,500.00 70,000.00 107,500.00
187,500.00 537,500.00
187,500.00 538,000.00

65,000.00
5,000.00
60,000.00
70,000.00
10,000.00
150,000.00
150,000.00 210,000.00 360,000.00
37,500.00 52,500.00 90,000.00
187,500.00 450,000.00
187,500.00 450,000.00
Instalasi Stop Kontak AC, kabel 3x2.5mm
1 set
1 set
10 m
10 m
1 lot
1 titik

Instalasi Stop Kontak Single, kabel 3x2.5mm

1 set
1 set
10 m
10 m
1 lot
1 titik

Instalasi Stop Kontak Outdoor Single, kabel 3x2.5mm

1 set
10 m
10 m
1 lot
1 titik

Instalasi Stop KontakTV, kabel RG6

1 set
1 set
10 m
10 m
1 lot
1 titik
p Kontak AC, kabel 3x2.5mm
Stop Kontak AC 1 Gang Inbow Plug 2P+PE, 10A, 50Hz, 220V Panasonic @ Rp. 75,000.00
Inbow doos stop kontak schneider @ Rp. 5,000.00
Kabel NYM 3x2.5mm2 Supreme @ Rp. 18,500.00
Conduit Boss @ Rp. 7,000.00
Alat bantu & Aksesoris @ Rp. 10,000.00
Jasa Instalasi Tukang Listrik @ Rp. 150,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 25%
JUMLAH
DIBULATKAN

p Kontak Single, kabel 3x2.5mm

Stop Kontak 1 Gang Inbow Plug 2P+PE, 10A, 50Hz, 220V Panasonic @ Rp. 25,000.00
Inbow doos stop kontak panasonic @ Rp. 5,000.00
Kabel NYM 3x2.5mm2 Supreme @ Rp. 18,500.00
Conduit Boss @ Rp. 7,000.00
Alat bantu & Aksesoris @ Rp. 10,000.00
Jasa Instalasi Tukang Listrik @ Rp. 150,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 25%
JUMLAH
DIBULATKAN

p Kontak Outdoor Single, kabel 3x2.5mm

Stop Kontak 1 Gang Inbow Plug 2P+PE, 10A, 50Hz, 220V Broco @ Rp. 55,000.00
Kabel NYM 3x2.5mm2 Supreme @ Rp. 18,500.00
Conduit Boss @ Rp. 7,000.00
Alat bantu & Aksesoris @ Rp. 10,000.00
Jasa Instalasi Tukang Listrik @ Rp. 150,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 25%
JUMLAH
DIBULATKAN

p KontakTV, kabel RG6

Stop Kontak TV 1 Gang Inbow Panasonic @ Rp. 65,000.00
Inbow doos stop kontak panasonic @ Rp. 5,000.00
Kabel RG 6 Belden @ Rp. 6,000.00
Conduit Boss @ Rp. 7,000.00
Alat bantu & Aksesoris @ Rp. 10,000.00
Jasa Instalasi Tukang Listrik @ Rp. 150,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 25%
JUMLAH
DIBULATKAN
 75,000.00
5,000.00
185,000.00
70,000.00
10,000.00
150,000.00
150,000.00 345,000.00 495,000.00
37,500.00 86,250.00 123,750.00
187,500.00 618,750.00
187,500.00 619,000.00

25,000.00
5,000.00
185,000.00
70,000.00
10,000.00
150,000.00
150,000.00 295,000.00 445,000.00
37,500.00 73,750.00 111,250.00
187,500.00 556,250.00
187,500.00 556,000.00

55,000.00
185,000.00
70,000.00
10,000.00
150,000.00
150,000.00 320,000.00 470,000.00
37,500.00 80,000.00 117,500.00
187,500.00 587,500.00
187,500.00 588,000.00

65,000.00
5,000.00
60,000.00
70,000.00
10,000.00
150,000.00
150,000.00 210,000.00 360,000.00
37,500.00 52,500.00 90,000.00
187,500.00 450,000.00
187,500.00 450,000.00
Instalasi AC 2PK Daikin, kabel 3x2.5mm
1 set
15 m
15 m
15 m
1 lot
1 titik

Instalasi AC 1PK Daikin, kabel 3x2.5mm

1 set
15 m
15 m
15 m
1 lot
1 titik

Instalasi AC 1/2PK Daikin, kabel 3x2.5mm

1 set
15 m
15 m
15 m
1 lot
1 titik
2PK Daikin, kabel 3x2.5mm
AC Daikin FTC-50NV14 @ Rp. 7,500,000.00
Pipa HODA 1/4" + 5/8" @ Rp. 125,000.00
Kabel NYM 3x2.5mm2 Supreme @ Rp. 18,500.00
Conduit Boss @ Rp. 7,000.00
Alat bantu & Aksesoris @ Rp. 10,000.00
Jasa Instalasi AC @ Rp. 500,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 25%
JUMLAH
DIBULATKAN

1PK Daikin, kabel 3x2.5mm

Daikin Breeze STP25AV @ Rp. 3,500,000.00
Pipa HODA 1/4" + 3/8" @ Rp. 85,000.00
Kabel NYM 3x2.5mm2 Supreme @ Rp. 18,500.00
Conduit Boss @ Rp. 7,000.00
Alat bantu & Aksesoris @ Rp. 10,000.00
Jasa Instalasi AC @ Rp. 500,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 25%
JUMLAH
DIBULATKAN

1/2PK Daikin, kabel 3x2.5mm

Daikin Breeze STP15AV @ Rp. 3,300,000.00
Pipa HODA 1/4" + 3/8" @ Rp. 85,000.00
Kabel NYM 3x2.5mm2 Supreme @ Rp. 18,500.00
Conduit Boss @ Rp. 7,000.00
Alat bantu & Aksesoris @ Rp. 10,000.00
Jasa Instalasi AC @ Rp. 500,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 25%
JUMLAH
DIBULATKAN
 7,500,000.00
1,875,000.00
277,500.00
105,000.00
10,000.00
500,000.00
500,000.00 9,767,500.00 10,267,500.00
125,000.00 2,441,875.00 2,566,875.00
625,000.00 12,834,375.00
625,000.00 12,834,000.00

3,500,000.00
1,275,000.00
277,500.00
105,000.00
10,000.00
500,000.00
500,000.00 5,167,500.00 5,667,500.00
125,000.00 1,291,875.00 1,416,875.00
625,000.00 7,084,375.00
625,000.00 7,084,000.00

3,300,000.00
1,275,000.00
277,500.00
105,000.00
10,000.00
500,000.00
500,000.00 4,967,500.00 5,467,500.00
125,000.00 1,241,875.00 1,366,875.00
625,000.00 6,834,375.00
625,000.00 6,834,000.00
Instalasi CCTV Outdoor 2MP
1 set
20 m
2 bh
1 bh
1 lot
1 titik

Instalasi CCTV Indoor 2MP

1 set
20 m
2 bh
1 bh
1 lot
1 titik

Instalasi DVR CCTV 8ch

1 set
1 bh
1 bh
1 lot
1 titik
TV Outdoor 2MP
CCTV Outdoor 2MP HIKVISION DS-2CE16D0T-EXIPF @ Rp. 350,000.00
Kabel RG 59 + Power ex.Starcom @ Rp. 5,000.00
Jack BNC @ Rp. 5,000.00
@ Rp. 2,000.00
Alat bantu & Aksesoris @ Rp. 10,000.00
Jasa Instalasi Tukang Listrik @ Rp. 150,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 25%
JUMLAH
DIBULATKAN

TV Indoor 2MP
CCTV Outdoor 2MP HIKVISION DS-2CE76D0T-EXIPF @ Rp. 300,000.00
Kabel RG 59 + Power ex.Starcom @ Rp. 5,000.00
Jack BNC @ Rp. 5,000.00
@ Rp. 2,000.00
Alat bantu & Aksesoris @ Rp. 10,000.00
Jasa Instalasi Tukang Listrik @ Rp. 150,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 25%
JUMLAH
DIBULATKAN

DVR 8 ch DS-7208HQHI-K1/E HD @ Rp. 1,600,000.00

HDD 1TB ex. Seagate / WD @ Rp. 550,000.00
Power Supply 15A @ Rp. 100,000.00
Alat bantu & Aksesoris @ Rp. 10,000.00
Jasa Instalasi Tukang Listrik @ Rp. 150,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 25%
JUMLAH
DIBULATKAN
 350,000.00
100,000.00
10,000.00
2,000.00
10,000.00
150,000.00
150,000.00 472,000.00 622,000.00
37,500.00 118,000.00 155,500.00
187,500.00 777,500.00
187,500.00 778,000.00

300,000.00
100,000.00
10,000.00
2,000.00
10,000.00
150,000.00
150,000.00 422,000.00 572,000.00
37,500.00 105,500.00 143,000.00
187,500.00 715,000.00
187,500.00 715,000.00

1,600,000.00
550,000.00
100,000.00
10,000.00
150,000.00
150,000.00 2,260,000.00 2,410,000.00
37,500.00 565,000.00 602,500.00
187,500.00 3,012,500.00
187,500.00 3,013,000.00
Instalasi Kabel Power NYM 3x4mm2
1 m
1 m
1 m

Instalasi Kabel Power NYM 3x2,5mm2

1 m
1 m
1 m

Instalasi Kabel Power NYYHY 2x1,5mm2

1 m
1 m
bel Power NYM 3x4mm2
NYM 3x4mm2 Supreme @ Rp. 29,000.00
Conduit Boss @ Rp. 7,000.00
Jasa Gelar @ Rp. 12,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 25%
JUMLAH
DIBULATKAN

bel Power NYM 3x2,5mm2

NYM 3x2,5mm2 Supreme @ Rp. 18,500.00
Conduit Boss @ Rp. 7,000.00
Jasa Gelar @ Rp. 12,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 25%
JUMLAH
DIBULATKAN

bel Power NYYHY 2x1,5mm2

NYYHY 2x1,5mm2 Supreme @ Rp. 10,000.00
Jasa Gelar @ Rp. 12,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 25%
JUMLAH
DIBULATKAN
 29,000.00
7,000.00
12,000.00
12,000.00 36,000.00 48,000.00
3,000.00 9,000.00 12,000.00
15,000.00 45,000.00 60,000.00
15,000.00 45,000.00 60,000.00

18,500.00
7,000.00
12,000.00
12,000.00 25,500.00 37,500.00
3,000.00 6,375.00 9,375.00
15,000.00 31,875.00 46,875.00
15,000.00 31,875.00 47,000.00

10,000.00
12,000.00
12,000.00 10,000.00 22,000.00
3,000.00 2,500.00 5,500.00
15,000.00 12,500.00 27,500.00
15,000.00 12,500.00 28,000.00
Instalasi Box MCB 8 Group 6 MCB
1 bh
1 bh
3 bh
2 bh
1 lot
1 ls

Instalasi Box MCB 8 Group 7 MCB

1 bh
1 bh
4 bh
2 bh
1 lot
1 ls

Instalasi Box MCB 8 Group 5 MCB

1 bh
1 bh
4 bh
1 lot
1 ls

Instalasi Box COS

1 bh
15 m
5 m
15 m
15 m
1 ls
x MCB 8 Group 6 MCB
Box Panel Schneider 8 Group @ Rp. 150,000.00
MCB 32A 1P ex.Schneider @ Rp. 75,000.00
MCB 6A 1P ex.Schneider @ Rp. 65,000.00
MCB 10A 1P ex.Schneider @ Rp. 65,000.00
Kabel Wiring dan aksesoris @ Rp. 150,000.00
Jasa Instalasi @ Rp. 500,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 25%
JUMLAH
DIBULATKAN

x MCB 8 Group 7 MCB

Box Panel Schneider 8 Group @ Rp. 150,000.00
MCB 20A 1P ex.Schneider @ Rp. 75,000.00
MCB 6A 1P ex.Schneider @ Rp. 65,000.00
MCB 10A 1P ex.Schneider @ Rp. 65,000.00
Kabel Wiring dan aksesoris @ Rp. 150,000.00
Jasa Instalasi @ Rp. 500,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 25%
JUMLAH
DIBULATKAN

x MCB 8 Group 5 MCB

Box Panel Schneider 8 Group @ Rp. 150,000.00
MCB 10A 1P ex.Schneider @ Rp. 65,000.00
MCB 6A 1P ex.Schneider @ Rp. 65,000.00
Kabel Wiring dan aksesoris @ Rp. 150,000.00
Jasa Instalasi @ Rp. 500,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 25%
JUMLAH
DIBULATKAN

Box Panel COS Chint 63A 2P @ Rp. 400,000.00

NYM 3x2.5A Supreme @ Rp. 16,500.00
NYY 2x2.5A Supreme @ Rp. 21,000.00
Conduit Clipsal @ Rp. 7,000.00
Bobokan @ Rp. 5,000.00
Jasa Instalasi @ Rp. 250,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 25%
JUMLAH
DIBULATKAN
 150,000.00
75,000.00
195,000.00
130,000.00
150,000.00
500,000.00
500,000.00 700,000.00 1,200,000.00
125,000.00 175,000.00 300,000.00
625,000.00 1,500,000.00
625,000.00 1,500,000.00

150,000.00
75,000.00
260,000.00
130,000.00
150,000.00
500,000.00
500,000.00 765,000.00 1,265,000.00
125,000.00 191,250.00 316,250.00
625,000.00 1,581,250.00
625,000.00 1,581,000.00

150,000.00
65,000.00
260,000.00
150,000.00
500,000.00
500,000.00 625,000.00 1,125,000.00
125,000.00 156,250.00 281,250.00
625,000.00 1,406,250.00
625,000.00 1,406,000.00

400,000.00
247,500.00
105,000.00
105,000.00
75,000.00
250,000.00
250,000.00 932,500.00 1,182,500.00
62,500.00 233,125.00 295,625.00
312,500.00 1,478,125.00
312,500.00 1,478,000.00
Instalasi Pipa PVC Ø1" AW
1 m
1 lot
1 m

Instalasi Pipa PVC Ø3/4" AW

1 m
1 lot
1 m

Instalasi Pipa PVC Ø1/2" AW

1 m
1 lot
1 m

Instalasi Pipa PVC Ø1-1/2" AW

1 m
1 lot
1 m

Instalasi Pipa PVC Ø3" AW

1 m
1 lot
1 m
Instalasi Pipa PVC Ø3" D
1 m
1 lot
1 m

Instalasi Pipa PVC Ø4" AW

1 m
1 lot
1 m

Instalasi Pipa PVC Ø4" D

1 m
1 lot
1 m

Instalasi Pipa Air Panas Ø1/2"

1 m
1 lot
1 m

Instalasi Floor Drain 3"

1 m
0.01 OH
0.10 OH
0.01 OH
0.005 OH
1 lot
a PVC Ø1" AW
Pipa PVC Ø1" Class AW ex.Wavin @ Rp. 20,000.00
Aksesoris @ Rp. 5,000.00
Jasa Instalasi @ Rp. 20,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 25%
JUMLAH
DIBULATKAN

a PVC Ø3/4" AW
Pipa PVC Ø3/4" Class AW ex.Wavin @ Rp. 10,500.00
Aksesoris @ Rp. 7,000.00
Jasa Instalasi @ Rp. 25,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 25%
JUMLAH
DIBULATKAN

a PVC Ø1/2" AW
Pipa PVC Ø1/2" Class AW ex.Wavin @ Rp. 9,000.00
Aksesoris @ Rp. 7,000.00
Jasa Instalasi @ Rp. 25,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 25%
JUMLAH
DIBULATKAN

a PVC Ø1-1/2" AW
Pipa PVC Ø1-1/2" Class AW ex.Wavin @ Rp. 25,000.00
Aksesoris @ Rp. 7,000.00
Jasa Instalasi @ Rp. 32,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 25%
JUMLAH
DIBULATKAN

a PVC Ø3" AW
Pipa PVC 3" Class AW ex.Wavin @ Rp. 45,000.00
Aksesoris @ Rp. 7,000.00
Jasa Instalasi @ Rp. 32,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 25%
JUMLAH
DIBULATKAN
 Pipa PVC Ø3" Class D ex.Wavin @ Rp. 35,000.00
Aksesoris @ Rp. 7,000.00
Jasa Instalasi @ Rp. 32,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 25%
JUMLAH
DIBULATKAN

a PVC Ø4" AW
Pipa PVC Ø4" Class AW ex.Wavin @ Rp. 100,000.00
Aksesoris @ Rp. 7,000.00
Jasa Instalasi @ Rp. 35,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 25%
JUMLAH
DIBULATKAN

Pipa PVC Ø4" Class D ex.Wavin @ Rp. 55,000.00

Aksesoris @ Rp. 7,000.00
Jasa Instalasi @ Rp. 35,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 25%
JUMLAH
DIBULATKAN

a Air Panas Ø1/2"

Pipa Air Panas Ø1/2" ex.Rifeng @ Rp. 20,000.00
Aksesoris @ Rp. 10,000.00
Jasa Instalasi @ Rp. 25,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 25%
JUMLAH
DIBULATKAN

Floor Drain ONDA FLS 03 (Berikut Ongkir) @ Rp. 185,000.00

Pekerja @ Rp. 180,500.00
Tukang @ Rp. 200,000.00
Kepala Tukang @ Rp. 210,000.00
Mandor @ Rp. 220,000.00
Aksesoris @ Rp. 7,000.00
JUMLAH ( BELUM PPN )
OVERHEAD & PROFIT 15%
JUMLAH
DIBULATKAN
 20,000.00
5,000.00
20,000.00
20,000.00 25,000.00 45,000.00
5,000.00 6,250.00 11,250.00
25,000.00 56,250.00
25,000.00 56,000.00

10,500.00
7,000.00
25,000.00
25,000.00 17,500.00 42,500.00
6,250.00 4,375.00 10,625.00
31,250.00 53,125.00
31,250.00 53,000.00

9,000.00
7,000.00
25,000.00
25,000.00 16,000.00 41,000.00
6,250.00 4,000.00 10,250.00
31,250.00 51,250.00
31,250.00 51,000.00

25,000.00
7,000.00
32,000.00
32,000.00 32,000.00 64,000.00
8,000.00 8,000.00 16,000.00
40,000.00 80,000.00
40,000.00 80,000.00

45,000.00
7,000.00
32,000.00
32,000.00 52,000.00 84,000.00
8,000.00 13,000.00 21,000.00
40,000.00 105,000.00
40,000.00 105,000.00
 35,000.00
7,000.00
32,000.00
32,000.00 42,000.00 74,000.00
8,000.00 10,500.00 18,500.00
40,000.00 92,500.00
40,000.00 93,000.00

100,000.00
7,000.00
35,000.00
35,000.00 107,000.00 142,000.00
8,750.00 26,750.00 35,500.00
43,750.00 177,500.00
43,750.00 178,000.00

55,000.00
7,000.00
35,000.00
35,000.00 62,000.00 97,000.00
8,750.00 15,500.00 24,250.00
43,750.00 121,250.00
43,750.00 121,000.00

20,000.00
10,000.00
25,000.00
25,000.00 30,000.00 55,000.00
6,250.00 7,500.00 13,750.00
31,250.00 68,750.00
31,250.00 69,000.00

185,000.00
1,805.00
20,000.00
2,100.00
1,100.00
7,000.00 7,000.00
32,005.00 192,000.00 224,005.00
4,800.75 28,800.00 33,600.75
36,805.75 257,605.75
36,805.00 258,000.00