REKAPR E K A P I T U L A S IBILL oF QUANTITYPROGRAM:KEGIATAN:PEKERJAAN:LOKASI:NOURAIAN PEKERJAANHARGA(Rp)I.PEKERJAAN PENDAHULUANII.PENGADAAN MATERIAL UTAMAIII.JASA PEMASANGAN LAMPU PJU LENGKAP ACCESSORIESIV.PENYAMBUNGAN DAYAJUMLAHPPN 10%TOTALDIBULATKAN1,000,000,000.00// TERBILANG //1,000,000,000.00Penawar,PT/CV................................( ............................................ )Direktur/Direktris

RABBILL oF QUANTITY( B o Q )PROGRAM:KEGIATAN:PEKERJAAN:LOKASI:NOURAIAN PEKERJAANUNITVOLUMEUNIT PRICETOTAL PRICE(Rp)(Rp)I.PEKERJAAN PENDAHULUAN91Steak Out / Pengukuran KembaliLs1.000.01,000,000,000.00302Pembersihan LokasiLs1.000.00.02850JUMLAH I0.00.0II.PENGADAAN MATERIAL UTAMA1Lampu PJU Type LED 80 Watt + ArmaturSet50.00533,671,875.0017Cokro709192Pipa Ornamen Lampu Panjang 2 Meter (Pipa Gip Dia.2") Lengkap Klem, Mur dan BautSet16.004,400,000.0018Piere Tendean831.5223Pipa Ornamen Lampu Panjang 3 Meter (Pipa Gip Dia.2") Lengkap Klem, Mur dan BautSet21.005,775,000.0015A. Yani580164Pipa Ornamen Lampu Panjang 4,5 Meter (Pipa Gip Dia.2") Lengkap Klem, Mur dan BautSet13.005Kabel Twisted 2 x 10 mmM'2,647.0010,500,000.0050.002120.5576Kabel NYY 2 x 2,5 mmM'169.00512007Tap ConectorBh100.00230,000.00$153,3338Fixed Dead AssBh16.0050,000.0050,000.009Suspension AssBh53.00280,000.00203,333.3310Plat Stainless Lengkap pengunciM'51.7519.00$625.0011,500,000.0011Bundle ProtectionBh8.0020,000,000.001,360.002,700,000.0012Box Panel Distribusi Lengkap Timer 16 A @ 1 bh, Contactor 25 A @ 1 bh, MCB 6 A @ 6 bh & Kwh MeterUnit3.0012,500,000.0014,200,000.00JUMLAH II587,406,894.00(587,406,894.00)III.JASA PEMASANGAN LAMPU PJU LENGKAP ACCESSORIES$30,5001Pasang Lampu PJU Type LED 80 Watt + ArmaturSet50.002Pasang Pipa Ornamen Lampu Panjang 2 Meter (Pipa Gip Dia.2") Lengkap Klem, Mur dan BautSet16.003Pasang Pipa Ornamen Lampu Panjang 3 Meter (Pipa Gip Dia.2") Lengkap Klem, Mur dan BautSet21.004Pasang Kabel Twisted 2 x 10 mm Lengkap AccM'2,647.005Pasang Kabel NYY 2 x 2,5 mmM'169.006Pasang Tap ConectorBh100.007Pasang Box Panel Distribusi LengkapUnit3.008Bongkar PJU Lama Lkp AccesoriesSet32.009Bongkar Jaringan PJU Lama Lkp AccesoriesLs1.00JUMLAH III0.00.0IV.PENYAMBUNGAN DAYAAJalan Cokro Aminoto1Jaminan Gambar RevisiSet1.002Biaya Administrasi & Supervisi (Jaminan Instalasi)VA6,600.003Biaya Penyambungan (BP)VA6,600.004Uang Jaminan Langganan (UJL)VA6,600.000.0BJalan Piere Tendean1Jaminan Gambar RevisiSet1.002Biaya Administrasi & Supervisi (Jaminan Instalasi)VA6,600.003Biaya Penyambungan (BP)VA6,600.004Uang Jaminan Langganan (UJL)VA6,600.00CJalan Jend. A. Yani1Jaminan Gambar RevisiSet1.002Biaya Administrasi & Supervisi (Jaminan Instalasi)VA6,600.003Biaya Penyambungan (BP)VA6,600.004Uang Jaminan Langganan (UJL)VA6,600.000.0JUMLAH IV0.0587,406,894.00Total Material992,250,000.00Penawaran3840210108,245,454.55Pajak884,004,545.45Sisa 1296,597,651.45Sisa 1 - Total Material106,080,545.45Fee190,517,106.00Sisa Kotor

Analisa studiANALISA HARGA SATUANNO.NAMA PEKERJAANHARGA SATUANUPAHBAHANJUMLAH HARGA( Rp )( Rp )( Rp )( Rp )11 Set Pasang Lampu PJU Type LED 80 Watt + Armatur0.1129orMandor0.4516orTukang Listrik1.0000lsAlat Bantu21 Set Pasang Pipa Ornamen Lampu Panjang 2 & 3 Meter (Pipa Gip Dia. 2")Lengkap Klem, Mur dan Baut0.1505orMandor0.6022orTukang Listrik1.0000lsAlat Bantu31 M' Pasang Kabel Twisted 2 x 10 mm Lengkap Acc0.0151orMandor0.0602orTukang Listrik1.0000lsAlat Bantu41 M' Pasang Kabel NYY 2 x 2,5 mm0.0014orMandor0.0056orTukang Listrik1.0000lsAlat Bantu51 Bh Pasang Tap Conector0.0059orMandor0.0237orTukang Listrik1.0000lsAlat Bantu61 Unit Pasang Box Panel Distribusi Lengkap0.7204orMandor2.8817orTukang Listrik1.0000lsAlat Bantu71 Set Bongkar PJU Lama Lkp Accesories0.2473orMandor0.9892orTukang Listrik1.0000lsAlat Bantu

BahanDAFTAR HARGA SATUAN BAHANNO.NAMA BAHANSATUANHARGA BAHAN0.01,000,000,000.001Lampu PJU Type LED 80 Watt + ArmaturSetRp.9,487,500.00948,750.00237,187.501,185,937.5010,673,437.5014,969,496.092Pipa Ornamen Lampu Panjang 2 Meter (Pipa Gip Dia.2") Lengkap Klem, Mur dan BautSetRp.0.015,497,831.25$450,0003Pipa Ornamen Lampu Panjang 3 Meter (Pipa Gip Dia.2") Lengkap Klem, Mur dan BautSetRp.0.00.013,476,400.00$13,476,392$45,0004Pipa Ornamen Lampu Panjang 4,5 Meter (Pipa Gip Dia.2") Lengkap Klem, Mur dan BautSetRp.$22,5005Kabel Twisted 2 x 10 mmM'Rp.13,000.001,347,640.00$517,5006Kabel NYY 2 x 2,5 mmM'Rp.15,000.00673,820.00750007Tap ConectorBhRp.15,497,860.00$592,5008Fixed Dead AssBhRp.0.09Suspension AssBhRp.0.010Plat Stainless Lengkap pengunciSetRp.0.011Bundle ProtectionBhRp.12Box Panel DistribusiBhRp.0.0Rp.3,250,000.00$2,822,000$406,540$311,00013Timer Switch Battery 16 ABhRp.0.0Rp.409,500.00$282,200$40,654$31,10014Contactor 25 ABhRp.0.0Rp.539,500.00$141,100$20,327$15,55015Miniature Circuit Breaker 6 ABhRp.$3,245,300$467,521$357,650Penawar,PT/CV................................a( ............................................ )Direktur/Direktris230,000.0075,000.0050,000.00355,000.00

UpahDAFTAR HARGA SATUAN UPAHNOPEKERJASATUANHARGA UPAHKETERANGAN1PekerjahariRp1 Hari = 7 Jam Kerja2Tukang BatuhariRp1 Hari = 7 Jam Kerja3Tukang KayuhariRp1 Hari = 7 Jam Kerja4Tukang BesihariRp1 Hari = 7 Jam Kerja5Tukang ListrikhariRp1 Hari = 7 Jam Kerja6Tukang CathariRp1 Hari = 7 Jam Kerja7Kepala TukanghariRp1 Hari = 7 Jam Kerja8MandorhariRp1 Hari = 7 Jam Kerja9OperatorhariRp1 Hari = 7 Jam Kerja10SopirhariRp1 Hari = 7 Jam Kerja11Pembantu SopirhariRp1 Hari = 7 Jam Kerja12MekanikhariRp1 Hari = 7 Jam Kerja13Pembantu MekanikhariRp1 Hari = 7 Jam Kerja14Pembantu OperatorhariRp1 Hari = 7 Jam KerjaPenawar,PT/CV................................( ............................................ )Direktur/Direktris

BACKUP DATAsorot pesantrensorot depan DKPmaterialunitsatuanjumlahmaterialunitsatuanjumlahsorot pesantrentiang besi 9 meter1buahtiang besi 9 meter1buahsorot depan DKPlampu sorot hpit 500 watt + kap2setlampu sorot hpit 500 watt + kap2setkabel nfa2x 2x10mm50metertimer1buahtimer1buahmcb2buahmcb2buahkontaktor1buahkontaktor1buahbox panel1setbox panel1setterminal blok1setterminal blok1settravers (dudukan lampu sorot)1settravers (dudukan lampu sorot)1setbaut 19 mm10buahbaut 19 mm10buahsuspension1setfix dead1settap konektor4buahtap konektor4buahkabel NYA 2x4mm16meterkabel NYA 2x4mm16meterBP1300Va1,007,500BP1300Va1,007,500Gambar Revisi1Ls1,700,000Gambar Revisi1Ls1,700,000Administrasi dan supervisi1300Va1,007,500Administrasi dan supervisi1300Va1,007,500Lpju perumahan tapisLpju PebencenganLpju perumahan tapisLpju Pebencenganmaterialunitsatuanjumlahmaterialunitsatuanjumlahkabel nfa2x 2x10mm462meterkabel nfa2x 2x10mm290meterarmatur lampu jalan5buaharmatur lampu jalan5buahpipa ornamen5setpipa ornamen5setklem ornamen5setklem ornamen5settap konektor10buahtap konektor12buahbox panel1setbox panel1settimer1buahtimer1buahmcb7buahmcb7buahkontaktor1buahkontaktor1setterminal blok1setterminal blok1setkabel NYA 2x2.5 mm14meterkabel NYA 2x2.5 mm14meterBP900Va697,500BP900Va697,500Gambar Revisi1Ls1,700,000Gambar Revisi1Ls1,700,000Administrasi dan supervisi900Va697,500Administrasi dan supervisi900Va697,500697500752

Sheet7Backup Data Jumalh Lampu PJU Lkp ArmatureBackup Penyambungan Daya Listrik (Meterisasi)NoLokasiSatuanVolumeNo.LokasiJlh LampuSatuanVolumeRiil PLNJalan Cokro AminotoSet16.001Jalan Cokro Aminoto16.00VA1,280.001,300.00Jalan Piere TendeanSet18.002Jalan Piere Tendean18.00VA1,440.002,200.00Jalan Jend. A. YaniSet16.003Jalan A. Yani16.00VA1,280.001,300.00Jalan Sultan AbdurahmanSetJumlahSet50.00Backup Data Kabel Twisted utk JAringanLokasiSAtuanVolumeJalan Cokro AminotoM'709.00Jalan Piere TendeanM'831.50Jalan Jend. A. YaniM'580.00Jalan Sultan AbdurahmanM'396.6JumlahM'2,120.502,332.55Backup Data Fixed Dead AssLokasiSatuanVolumeJalan Cokro AminotoBh4.00Jalan Piere TendeanBh6.00Jalan Jend. A. YaniBh6.00Jalan Sultan AbdurahmanBh5.00JumlahBh21.00Backup Data Pipa Ornamen (2")Pipa ornamen Panjang 2 MeterJalan Jend. A. YaniSet16.00Jalan Sultan AbdurahmanSetJumlahSet16Pipa ornamen Panjang 3 MeterJalan Cokro AminotoSet3.00Jalan Piere TendeanSet18.00Jalan Sultan AbdurahmanSetJumlahSet21Pipa Ornamen Panjang 4,5 MeterJalan Cokro AminotoSet13JumlahSet1350Backup Data Lampu Yang adaJalan Cokro AminotoSet9Jalan Piere TendeanSet9Jalan Jend. A. YaniSet14Jalan Sultan AbdurahmanSetJumlah32

Sheet1NoMaterialSatVolumeHarga DasarPPN 10%OngkirTotal1Lampu PJU Type LED 80 Watt Lengkap Armatur & AccesoriesSet1.00$13,476,400$1,347,640$673,820$15,497,860$336,910$15,160,950$336,9102Box PanelBh1.00$2,822,000$282,200$141,100$3,245,3003Timer Switch Batteray 16 ABh1.00$406,540$40,654$20,327$467,5214Contactor 16 ABh1.00$311,000$31,100$15,550$357,6505Miniature Circuit Breaker 6 ABh5.00$65,750$328,750Box Panel Lengkap AccesoriesSet1.00$4,399,221

MBD80050003.vsd

MBD80050004.vsd

MBD80050002.vsd

MBD80050001.vsd