RENCANA ANGGARAN BIAYA

PEMASANGAN PJU TAHAP 1 GRAND HILL

NO URAIAN VOLUME SAT HARGA SATUAN JUMLAH HARGA

1 Twisted Cable 2x10 mm2 383.00 M1 Rp 6,500.00 Rp 2,489,500.00

2 Pipa 1½" (Ornamen) 3 M 10.00 Bh Rp 100,000.00 Rp 1,000,000.00
3 CAP Dan Fitting Lampu Komplit 10.00 Set Rp 136,000.00 Rp 1,360,000.00
4 Kabel NYM 2x1,5 mm 40.00 M1 Rp 6,500.00 Rp 260,000.00
5 Clam Beugel 10" 10.00 Set Rp 45,000.00 Rp 450,000.00
6 Connector Servis 10.00 Bh Rp 12,500.00 Rp 125,000.00
7 Connector/ Percing 10.00 Bh Rp 13,500.00 Rp 135,000.00
8 Lampu LED 23 Watt 10.00 Bh Rp 95,000.00 Rp 950,000.00
9 Box Panel 30x40x15 1.00 Ls Rp 375,000.00 Rp 375,000.00
10 MCB 10 A 1.00 Bh Rp 51,000.00 Rp 51,000.00
11 Handle Switch (Saklar Handle) 1.00 Bh Rp 35,000.00 Rp 35,000.00
12 Timer Set Automatic 1.00 Ls Rp 515,000.00 Rp 515,000.00
13 Kontaktor SN-10 1.00 Ls Rp 185,000.00 Rp 185,000.00
14 Alat Bantu 1.00 Ls Rp 396,525.00 Rp 396,525.00

JUMLAH TOTAL Rp 1,131,243.00 Rp 8,327,025.00

UPAH KERJA Rp 1,100,000.00
TOTAL BIAYA KONSTRUKSI Rp 9,427,025.00
KEUNTUNGAN 20% Rp 1,885,405.00
TOTAL HARGA JUAL Rp 11,312,430.00

ANALISA UPAH KERJA

NO URAIAN VOLUME SAT HARGA SATUAN JUMLAH HARGA

1 Pasang PJU (Pipa Ornamen, Kabel, Kap, Lampu) 10.00 Titik Rp 100,000.00 Rp 1,000,000.00
2 Pasang Box Panel + Setting 1.00 Set Rp 100,000.00 Rp 100,000.00

JUMLAH TOTAL Rp 1,100,000.00

Dibuat, Diperiksa,

Iwan Khairu Wibisono., S.T.

Manager Perencanaan