BQ PEKERJAAN MEKANIKAL, ELEKTRIKAL & PLUMBING R6

PROYEK : LUWANSA HOTEL

ALAMAT : Jl. PUMOROW NO. 68 TIKALA BARU - MANADO

HARGA SATUAN JUMLAH

NO. PEKERJAAN VOL. SAT. MATERIAL JASA MATERIAL JASA
Rp. Rp.

C PEKERJAAN INSTALASI ELEKTRONIK

C.1 PEKERJAAN INSTALASI TELEPHONE

1 Kabel Feeder Telkom--->MDF Jelly Armoured 30x2x0,6 100 m by telkom - - -
2 Kabel Feeder MDF--->TB-TP.B1 IITC 10x2x0,6 110 m 17,819 11,000 1,960,090 1,210,000
3 Kabel Feeder MDF--->TB-TP.1 IITC 20x2x0,6 115 m 23,072 13,000 2,653,280 1,495,000
4 Kabel Feeder MDF--->TB-TP.2 IITC 20x2x0,6 120 m 23,072 13,000 2,768,640 1,560,000
5 Kabel Feeder MDF--->TB-TP.3 IITC 20x2x0,6 125 m 23,072 13,000 2,884,000 1,625,000
6 Kabel Feeder MDF--->TB-TP.4 IITC 20x2x0,6 130 m 23,072 13,000 2,999,360 1,690,000
7 Kabel Feeder MDF--->TB-TP.5 IITC 20x2x0,6 135 m 23,072 13,000 3,114,720 1,755,000
8 Kabel Feeder MDF--->TB-TP.6 IITC 20x2x0,6 140 m 23,072 13,000 3,230,080 1,820,000
9 Kabel Feeder MDF--->TB-TP.7 IITC 20x2x0,6 145 m 23,072 13,000 3,345,440 1,885,000
10 Kabel Feeder MDF--->TB-TP.8 IITC 20x2x0,6 150 m 23,072 13,000 3,460,800 1,950,000
11 Kabel Feeder MDF--->TB-TP.9 IITC 20x2x0,6 155 m 23,072 13,000 3,576,160 2,015,000
12 Kabel Feeder MDF--->TB-TP.10 IITC 20x2x0,6 160 m 23,072 13,000 3,691,520 2,080,000
13 Kabel Feeder MDF--->TB-TP.ROOF IITC 20x2x0,6 165 m 23,072 13,000 3,806,880 2,145,000
14 Instalasi Outlet Telephone Analog ITC 2x2x0,6 dlm Pipa conduit 177 ttk 250,500 80,000 44,338,500 14,160,000
15 Outlet Telephone Analog 177 bh 33,001 50,000 5,841,212 8,850,000
16 Instalasi Outlet Telephone IP UTP Cat-6 dlm Pipa conduit 5 ttk 376,800 110,000 1,884,000 550,000
17 Outlet Telephone IP 5 bh 80,031 50,000 400,155 250,000
18 PABX System Hotel 24/220 1 unit 290,151,000 5,000,000 290,151,000 5,000,000
19 Digital Key Telephone BOH 5 unit 2,224,800 150,000 11,124,000 750,000
20 Single Line Telephone Kamar 134 unit 417,150 50,000 55,898,100 6,700,000
21 Single Line Telephone Office 43 unit 134,415 50,000 5,779,845 2,150,000
22 Billing System Hotel c/w PC 1 ls by operator Hotel - -
23 Conection Cable PABX--->MDF + Inst. PABX + Cable Patch Cord 1 ls 7,972,200 1,800,000 7,972,200 1,800,000
24 MDF 2x300 1 unit 5,000,000 1,500,000 5,000,000 1,500,000
25 TB-TP 10 Pair 1 unit 1,450,000 500,000 1,450,000 500,000
26 TB-TP 20 Pair 11 unit 2,000,000 500,000 22,000,000 5,500,000
27 Switch Hub 8 Port + POE u/ IP Telepon Area BOH 1 unit 6,292,150 500,000 6,292,150 500,000
28 Setting & Pemrograman 1 ls tdk ada 12,360,000 - 12,360,000
29 Testing & Commisioning 1 ls tdk ada 22,500,000 - 22,500,000

TOTAL PEKERJAAN TELEPHONE 495,622,132 104,300,000

C.2 PEKERJAAN INSTALASI MATV

1 Parabola 16Ft, c/w F, H, LNB & Tiang 1 set 7,994,125 1,500,000 7,994,125 1,500,000
2 Antena UHF 2 set 1,194,477 500,000 2,388,954 1,000,000
3 Antena VHF 1 set 1,031,500 500,000 1,031,500 500,000
4 Antena Pay TV + Parabola 1 set by provider - - -
5 Mashead Amplifier 1 unit 1,062,445 750,000 1,062,445 750,000
6 Power Devider 3 unit 546,695 150,000 1,640,085 450,000
7 Receiver Digital 5 unit 1,846,385 750,000 9,231,925 3,750,000
8 Decoder Pay TV 3 unit by provider - - -
9 Modulator 9 unit 3,352,375 250,000 30,171,375 2,250,000
10 Programable Amplifier 10 Filter 1 unit 8,525,348 2,000,000 8,525,348 2,000,000
11 Combiner 16 Ch 2 unit 1,805,125 500,000 3,610,250 1,000,000
12 Digital Video Disc 1 unit 2,714,908 500,000 2,714,908 500,000
13 Booster Amplifier 14 set 2,578,750 500,000 36,102,500 7,000,000
14 Instalasi TV Unit Kamar Coaxial RG6 dlm Pipa conduit 136 ttk 314,400 90,000 42,758,400 12,240,000
15 Instalasi TV Publik Area Coaxial RG6 dlm Pipa conduit 36 ttk 314,400 90,000 11,318,400 3,240,000
16 Outlet TV 172 bh 53,045 50,000 9,123,740 8,600,000
17 Coupler 65 unit 252,718 50,000 16,426,638 3,250,000
18 Spliter 12 unit 237,245 50,000 2,846,940 600,000
19 Instalasi Feeder Coupler & Booster Coaxial RG11 dlm Pipa conduit 2,754 m 18,625 10,000 51,293,250 27,540,000
20 Rack 1 unit 4,997,618 1,500,000 4,997,618 1,500,000
21 Testing & Commisioning 1 lot tdk ada 15,000,000 - 15,000,000

TOTAL PEKERJAAN MATV 243,238,400 92,670,000

C.3 PEKERJAAN INSTALASI IP CCTV & ACCESS POINT ( WIFI )

C.3.1 PEKERJAAN INSTALASI AREA SERVER
1 Router Board 1 unit 19,598,500 1,500,000 19,598,500 1,500,000
2 Core Switch 1 unit 12,893,750 1,200,000 12,893,750 1,200,000
3 Distribution Switch 1 unit 17,535,500 1,500,000 17,535,500 1,500,000
4 3 LCD Monitor 32" 3 bh 3,570,000 150,000 10,710,000 450,000
5 Patch Panel 24 Port 3 unit 2,681,900 500,000 8,045,700 1,500,000
6 NVR 32 Channel 3 bh 16,850,000 1,500,000 50,550,000 4,500,000
7 Hardisk 6 TB 3 bh 3,045,500 250,000 9,136,500 750,000
8 Wire Management 4 unit 361,025 150,000 1,444,100 600,000
9 Rackmount Server 1 unit 11,346,500 1,000,000 11,346,500 1,000,000
10 SFP Single Mode 30 unit 1,836,070 150,000 55,082,100 4,500,000
11 Kabel FO Single Mode 8 Core 575 m 30,945 20,000 17,793,375 11,500,000
12 Netviel Pigtail SC Single mode 48 unit 34,040 25,000 1,633,896 1,200,000
13 Patchcord SC-LC Single mode 1M 30 unit 322,344 50,000 9,670,313 1,500,000
14 Optical Terminal Box SC 12 Port Netviel Single mode 5 unit 2,166,150 500,000 10,830,750 2,500,000
15 Optical Terminal Box SC 48 Port Netviel Single mode 1 unit 3,610,250 750,000 3,610,250 750,000
16 Splacing FO 48 set 288,820 125,000 13,863,360 6,000,000
17 Instalasi OTB 6 set 309,450 75,000 1,856,700 450,000
18 Support & alat bantu 1 ls 4,126,000 1,500,000 4,126,000 1,500,000
19 Testing, Labeling & Commisioning 1 ls 5,157,500 25,000,000 5,157,500 25,000,000

C.3.2 PEKERJAAN INSTALASI IP CCTV & ACCESS POINT ( WIFI )

 1 Instalasi IP Camera UTP Cat-6 dlm Pipa conduit 88 ttk 688,500 200,000 60,588,000 17,600,000
2 Instalasi Access Point UTP Cat-6 dlm Pipa conduit 71 ttk 414,800 110,000 29,450,800 7,810,000
3 Instalasi Switch Hub UTP Cat-6 dlm Pipa conduit 12 ttk 701,160 200,000 8,413,920 2,400,000
4 Instalasi Stop Kontak Hub NYA 3x2,5 dlm Pipa conduit 5 ttk 234,000 90,000 1,170,000 450,000
5 IP Dome Camera 74 bh 1,620,000 150,000 119,880,000 11,100,000
6 IP Camera Outdoor 14 bh 1,820,000 150,000 25,480,000 2,100,000
7 Access Point 71 bh 1,959,850 150,000 139,149,350 10,650,000
8 Patch Panel 16 Port 11 bh 1,856,700 750,000 20,423,700 8,250,000
9 Patch Panel 24 Port 1 bh 2,681,900 750,000 2,681,900 750,000
10 Switch Hub POE 16 Port + POE 11 bh 7,375,225 750,000 81,127,475 8,250,000
11 Switch Hub POE 24 Port + POE 1 bh 9,696,100 750,000 9,696,100 750,000
12 Switch Hub POE 8 Port + POE 1 bh 8,767,750 750,000 8,767,750 750,000
13 SFP Single Mode 26 unit 1,836,070 150,000 47,737,820 3,900,000
14 Mini Rack 5 bh 5,157,500 1,000,000 25,787,500 5,000,000
15 Stop Kontak 1P 5 bh 30,415 12,000 152,076 60,000
16 Testing Comisioning IP CCTV 1 ls tdk ada 25,000,000 - 25,000,000
17 Testing Comisioning ACCESS POINT ( WIFI ) 1 ls tdk ada 25,000,000 - 25,000,000

TOTAL PEKERJAAN IP CCTV & ACCESS POINT 845,391,185 197,720,000

C.5 PEKERJAAN INSTALASI SOUND SYSTEM

C.5.1 PEKERJAAN INSTALASI CAR CALL
1 Kabel Feeder dari MDF-SS ke:
- TBSS NYMHY 2x2.5 dlm pipa conduit 150 m 22,900 10,000 3,435,000 1,500,000
2 Instalasi Car Call NYMHY 2x1.5 dlm pipa conduit 24 ttk 549,300 150,000 13,183,200 3,600,000
3 Horn Speaker 10W 24 bh 292,726 150,000 7,025,424 3,600,000
4 Peralatan Utama: - -
- Power Amplifier 240W 1 unit 3,181,773 750,000 3,181,773 750,000
- Paging Microphone w/Chime 1 unit 4,537,974 250,000 4,537,974 250,000
5 TB-SS 1 unit 1,500,000 150,000 1,500,000 150,000
JUMLAH I 32,863,371 9,850,000

C.5.2 PEKERJAAN INSTALASI SOUND SYSTEM PUBLIC AREA ( P.A )

1 Kabel Feeder dari MDF-SS ke:
- TBSS NYMHY 3x2.5 dlm pipa conduit 900 m 22,900 10,000 20,610,000 9,000,000
2 Instalasi Ceiling speaker Lantai BS 1 NYMHY 2x1.5 dlm pipa conduit 10 ttk 183,100 80,000 1,831,000 800,000
3 Instalasi Ceiling speaker Lantai Dasar NYMHY 2x1.5 dlm pipa conduit 30 ttk 183,100 80,000 5,493,000 2,400,000
4 Instalasi Ceiling speaker Lantai 1 NYMHY 2x1.5 dlm pipa conduit 39 ttk 183,100 80,000 7,140,900 3,120,000
5 Instalasi Ceiling speaker Lantai 2 NYMHY 2x1.5 dlm pipa conduit 27 ttk 183,100 80,000 4,943,700 2,160,000
6 Instalasi Ceiling speaker Lantai 3 NYMHY 2x1.5 dlm pipa conduit 9 ttk 183,100 80,000 1,647,900 720,000
7 Instalasi Ceiling speaker Lantai 4 NYMHY 2x1.5 dlm pipa conduit 12 ttk 183,100 80,000 2,197,200 960,000
8 Instalasi Ceiling speaker Lantai 5 NYMHY 2x1.5 dlm pipa conduit 9 ttk 183,100 80,000 1,647,900 720,000
9 Instalasi Ceiling speaker Lantai 6 NYMHY 2x1.5 dlm pipa conduit 9 ttk 183,100 80,000 1,647,900 720,000
10 Instalasi Ceiling speaker Lantai 7 NYMHY 2x1.5 dlm pipa conduit 9 ttk 183,100 80,000 1,647,900 720,000
11 Instalasi Ceiling speaker Lantai 8 NYMHY 2x1.5 dlm pipa conduit 9 ttk 183,100 80,000 1,647,900 720,000
12 Instalasi Ceiling speaker Lantai 9 NYMHY 2x1.5 dlm pipa conduit 9 ttk 183,100 80,000 1,647,900 720,000
13 Instalasi Ceiling speaker Lantai 10 NYMHY 2x1.5 dlm pipa conduit 9 ttk 183,100 80,000 1,647,900 720,000
14 Instalasi Ceiling speaker Lantai Atap NYMHY 2x1.5 dlm pipa conduit 8 ttk 183,100 80,000 1,464,800 640,000
15 Instalasi Ceiling speaker Emergency Kamar NYMHY 2x1.5 dlm pipa conduit 134 ttk 183,100 80,000 24,535,400 10,720,000
16 Instalasi Wall speaker NYMHY 2x1.5 dlm pipa conduit 8 ttk 278,700 90,000 2,229,600 720,000
17 Instalasi Tangga Kebakaran FRC 2x1.5 dlm pipa conduit 23 ttk 791,658 90,000 18,208,134 2,070,000
18 Instalasi Volume Kontrol NYMHY 3x1.5 dlm pipa conduit 27 ttk 320,505 90,000 8,653,635 2,430,000
19 Ceilling Speaker 3 W 323 bh 104,545 50,000 33,768,035 16,150,000
19 Wall Box Speaker 6 W 8 bh 252,350 150,000 2,018,800 1,200,000
20 Heat Resistance Wall Box Speaker 6 W 23 bh 741,600 150,000 17,056,800 3,450,000
21 Volume Kontrol 27 bh 109,592 75,000 2,958,984 2,025,000
22 Peralatan Utama: - -
- Mixer Amplifier c/w Sirine Module 1 unit 29,575,420 3,500,000 29,575,420 3,500,000
- Power Amplifier 240W 7 unit 3,181,773 750,000 22,272,411 5,250,000
- Paging Microphone w/Chime 1 unit 4,537,974 250,000 4,537,974 250,000
- Emergency Microphone 1 unit 2,460,773 250,000 2,460,773 250,000
- DVD/VCD/MP3 1 unit 3,677,100 250,000 3,677,100 250,000
- Speaker Selector 20 Zone 1 unit 5,562,000 250,000 5,562,000 250,000
- Cabinet Rack & Acc. 1 unit 15,390,394 2,500,000 15,390,394 2,500,000
23 MDF-SS 1 unit 4,500,000 1,000,000 4,500,000 1,000,000
24 JB-SS 13 unit 2,250,000 500,000 29,250,000 6,500,000
25 UPS 3P 10 kVA back up 10 menit 1 unit 87,035,000 3,000,000 87,035,000 3,000,000
26 Testing & Comisioning 1 lot tdk ada 25,000,000 - 25,000,000
JUMLAH II 368,906,360 110,635,000

TOTAL PEKERJAAN TATA SUARA 401,769,731 120,485,000

C.6 PEKERJAAN INSTALASI FIRE ALARM

1 Kabel Feeder MCFA--->TBFA - BS.1 Twisted Shielded AWG-18 + FRC 150 m 67,900 25,000 10,185,000 3,750,000
2 Kabel Feeder TBFA - BS 1--->TBFA - BS 2 Twisted Shielded AWG-18 + FRC 17 m 67,900 25,000 1,154,300 425,000
3 Kabel Feeder TBFA - BS 2--->TBFA - Dasar Twisted Shielded AWG-18 + FRC 31 m 67,900 25,000 2,104,900 775,000
4 Kabel Feeder TBFA - Dasar--->TBFA - 1 Twisted Shielded AWG-18 + FRC 25 m 67,900 25,000 1,697,500 625,000
5 Kabel Feeder TBFA - 1--->TBFA - 2 Twisted Shielded AWG-18 + FRC 25 m 67,900 25,000 1,697,500 625,000
6 Kabel Feeder TBFA - 2--->TBFA - 3 Twisted Shielded AWG-18 + FRC 25 m 67,900 25,000 1,697,500 625,000
7 Kabel Feeder TBFA - 3--->TBFA - 4 Twisted Shielded AWG-18 + FRC 25 m 67,900 25,000 1,697,500 625,000
8 Kabel Feeder TBFA - 4--->TBFA - 5 Twisted Shielded AWG-18 + FRC 25 m 67,900 25,000 1,697,500 625,000
9 Kabel Feeder TBFA - 5--->TBFA - 6 Twisted Shielded AWG-18 + FRC 25 m 67,900 25,000 1,697,500 625,000
10 Kabel Feeder TBFA - 6--->TBFA - 7 Twisted Shielded AWG-18 + FRC 25 m 67,900 25,000 1,697,500 625,000
11 Kabel Feeder TBFA - 7--->TBFA - 8 Twisted Shielded AWG-18 + FRC 25 m 67,900 25,000 1,697,500 625,000
12 Kabel Feeder TBFA - 8--->TBFA - 9 Twisted Shielded AWG-18 + FRC 25 m 67,900 25,000 1,697,500 625,000
13 Kabel Feeder TBFA - 9--->TBFA - 10 Twisted Shielded AWG-18 + FRC 25 m 67,900 25,000 1,697,500 625,000
14 Kabel Feeder TBFA - 10--->TBFA - Atap Twisted Shielded AWG-18 + FRC 25 m 67,900 25,000 1,697,500 625,000
15 Kabel Feeder TBFA - Atap--->TBFA - MCFA Twisted Shielded AWG-18 240 m 39,200 20,000 9,408,000 4,800,000
16 Kabel Feeder MCFA--->Announciator Twisted Shielded AWG-18 + FRC 150 m 59,278 25,000 8,891,707 3,750,000
17 Kabel Feeder MCFA--->PUTR FRC 2x1x1.5 dlm Pipa conduit 1 ttk 1,719,445 150,000 1,719,445 150,000
18 Kabel Feeder MCFA--->PP-PF FRC 2x1x1.5 dlm Pipa conduit 1 ttk 1,719,445 150,000 1,719,445 150,000
19 Kabel Feeder MCFA--->PP-LIFT FRC 2x1x1.5 dlm Pipa conduit 1 ttk 1,719,445 150,000 1,719,445 150,000
 20 Kabel Feeder MCFA--->PP-HYDRANT FRC 2x1x1.5 dlm Pipa conduit 1 ttk 1,719,445 150,000 1,719,445 150,000
21 Kabel Feeder MCFA--->SENTRAL TATA SU FRC 2x1x1.5 dlm Pipa conduit 1 ttk 1,719,445 150,000 1,719,445 150,000
22 Kabel Feeder MCFA--->SENTRAL PABX FRC 2x1x1.5 dlm Pipa conduit 1 ttk 1,719,445 150,000 1,719,445 150,000
23 MCFA 3 Loop 127 Address c/w Handset Intercom 1 unit 45,114,000 3,000,000 45,114,000 3,000,000
24 Announciator 1 unit 9,270,000 1,000,000 9,270,000 1,000,000
25 TBFA - BS 2 c/w Module 1 unit 8,309,460 1,000,000 8,309,460 1,000,000
26 TBFA - BS 1 c/w Module 1 unit 8,985,140 1,000,000 8,985,140 1,000,000
27 TBFA - DASAR c/w Module 1 unit 6,933,380 1,000,000 6,933,380 1,000,000
28 TBFA - 1 c/w Module 1 unit 6,933,380 1,000,000 6,933,380 1,000,000
29 TBFA - 2 c/w Module 1 unit 6,200,020 1,000,000 6,200,020 1,000,000
30 TBFA - 3 c/w Module 1 unit 6,241,220 1,000,000 6,241,220 1,000,000
31 TBFA - 4 c/w Module 1 unit 6,241,220 1,000,000 6,241,220 1,000,000
32 TBFA - 5 c/w Module 1 unit 6,933,380 1,000,000 6,933,380 1,000,000
33 TBFA - 6 c/w Module 1 unit 6,933,380 1,000,000 6,933,380 1,000,000
34 TBFA - 7 c/w Module 1 unit 6,933,380 1,000,000 6,933,380 1,000,000
35 TBFA - 8 c/w Module 1 unit 6,933,380 1,000,000 6,933,380 1,000,000
36 TBFA - 9 c/w Module 1 unit 6,933,380 1,000,000 6,933,380 1,000,000
37 TBFA - 10 c/w Module 1 unit 6,933,380 1,000,000 6,933,380 1,000,000
38 TBFA - ATAP c/w Module 1 unit 5,499,620 1,000,000 5,499,620 1,000,000

a LANTAI - BS 2
- Instalasi Smoke Detector NYA 2x1x1.5 dlm Pipa conduit 3 ttk 169,800 80,000 509,400 240,000
- Instalasi Manual Call Point FRC 2x1x1.5 dlm Pipa conduit 1 ttk 2,645,300 175,000 2,645,300 175,000
- Instalasi Intercom FRC 2x1x1.5 dlm Pipa conduit 1 ttk 2,645,300 175,000 2,645,300 175,000
- Instalasi Lampu Indikator FRC 2x1x1.5 dlm Pipa conduit 1 ttk 2,645,300 175,000 2,645,300 175,000
- Instalasi Bell Alarm FRC 2x1x1.5 dlm Pipa conduit 1 ttk 2,645,300 175,000 2,645,300 175,000
- Instalasi Flow Switch & Tamper Switch FRC 2x1x1.5 dlm Pipa conduit 1 ttk 865,200 125,000 865,200 125,000
- Smoke Detector 3 bh 298,700 50,000 896,100 150,000
- Manual Call Point (Type Break Glass) 1 bh 164,800 50,000 164,800 50,000
- Lampu Indikator Strobe 1 bh 489,250 50,000 489,250 50,000
- Bell Alarm 1 bh 309,000 50,000 309,000 50,000

b LANTAI - BS 1
- Instalasi Smoke Detector NYA 2x1x1.5 dlm Pipa conduit 23 ttk 169,800 80,000 3,905,400 1,840,000
- Instalasi Smoke Detector Tangga Kebakaran FRC 2x1x1.5 dlm Pipa conduit 2 ttk 846,496 150,000 1,692,992 300,000
- Instalasi Manual Call Point FRC 2x1x1.5 dlm Pipa conduit 3 ttk 2,645,300 175,000 7,935,900 525,000
- Instalasi Intercom FRC 2x1x1.5 dlm Pipa conduit 3 ttk 2,645,300 175,000 7,935,900 525,000
- Instalasi Lampu Indikator FRC 2x1x1.5 dlm Pipa conduit 3 ttk 2,645,300 175,000 7,935,900 525,000
- Instalasi Bell Alarm FRC 2x1x1.5 dlm Pipa conduit 3 ttk 2,645,300 175,000 7,935,900 525,000
- Instalasi Flow Switch & Tamper Switch FRC 2x1x1.5 dlm Pipa conduit 1 ttk 865,200 125,000 865,200 125,000
- Smoke Detector 25 bh 298,700 50,000 7,467,500 1,250,000
- Manual Call Point (Type Break Glass) 3 bh 164,800 50,000 494,400 150,000
- Lampu Indikator Strobe 3 bh 489,250 50,000 1,467,750 150,000
- Bell Alarm 3 bh 309,000 50,000 927,000 150,000

c LANTAI - DSR
- Instalasi Smoke Detector NYA 2x1x1.5 dlm Pipa conduit 39 ttk 169,800 80,000 6,622,200 3,120,000
- Instalasi Smoke Detector Tangga Kebakaran FRC 2x1x1.5 dlm Pipa conduit 2 ttk 846,496 150,000 1,692,992 300,000
- Instalasi Fixed Detector NYA 2x1x1.5 dlm Pipa conduit 8 ttk 169,800 80,000 1,358,400 640,000
- Instalasi Manual Call Point FRC 2x1x1.5 dlm Pipa conduit 3 ttk 2,645,300 175,000 7,935,900 525,000
- Instalasi Intercom FRC 2x1x1.5 dlm Pipa conduit 3 ttk 2,645,300 175,000 7,935,900 525,000
- Instalasi Lampu Indikator FRC 2x1x1.5 dlm Pipa conduit 3 ttk 2,645,300 175,000 7,935,900 525,000
- Instalasi Bell Alarm FRC 2x1x1.5 dlm Pipa conduit 3 ttk 2,645,300 175,000 7,935,900 525,000
- Instalasi Flow Switch & Tamper Switch FRC 2x1x1.5 dlm Pipa conduit 1 ttk 865,200 125,000 865,200 125,000
- Smoke Detector 39 bh 298,700 50,000 11,649,300 1,950,000
- Fixed Detector 8 bh 97,850 50,000 782,800 400,000
- Manual Call Point (Type Break Glass) 3 bh 164,800 50,000 494,400 150,000
- Lampu Indikator Strobe 3 bh 489,250 50,000 1,467,750 150,000
- Bell Alarm 3 bh 309,000 50,000 927,000 150,000

d LANTAI - 1
- Instalasi Smoke Detector NYA 2x1x1.5 dlm conduit 20mm 49 ttk 169,800 80,000 8,320,200 3,920,000
- Instalasi Smoke Detector Tangga Kebakaran FRC 2x1x1.5 dlm Pipa conduit 2 ttk 846,496 150,000 1,692,992 300,000
- Instalasi Fixed Detector NYA 2x1x1.5 dlm Pipa conduit 3 ttk 169,800 80,000 509,400 240,000
- Instalasi Manual Call Point FRC 2x1x1.5 dlm Pipa conduit 3 ttk 2,645,300 175,000 7,935,900 525,000
- Instalasi Intercom FRC 2x1x1.5 dlm Pipa conduit 3 ttk 2,645,300 175,000 7,935,900 525,000
- Instalasi Lampu Indikator FRC 2x1x1.5 dlm Pipa conduit 3 ttk 2,645,300 175,000 7,935,900 525,000
- Instalasi Bell Alarm FRC 2x1x1.5 dlm Pipa conduit 3 ttk 2,645,300 175,000 7,935,900 525,000
- Instalasi Flow Switch & Tamper Switch FRC 2x1x1.5 dlm Pipa conduit 1 ttk 865,200 125,000 865,200 125,000
- Smoke Detector 51 bh 298,700 50,000 15,233,700 2,550,000
- Fixed Detector 3 bh 97,850 50,000 293,550 150,000
- Manual Call Point (Type Break Glass) 3 bh 164,800 50,000 494,400 150,000
- Lampu Indikator Strobe 3 bh 489,250 50,000 1,467,750 150,000
- Bell Alarm 3 bh 309,000 50,000 927,000 150,000

e LANTAI - 2
- Instalasi Smoke Detector NYA 2x1x1.5 dlm conduit 20mm 66 ttk 169,800 80,000 11,206,800 5,280,000
- Instalasi Smoke Detector Tangga Kebakaran FRC 2x1x1.5 dlm Pipa conduit 2 ttk 846,496 150,000 1,692,992 300,000
- Instalasi Manual Call Point FRC 2x1x1.5 dlm Pipa conduit 2 ttk 2,645,300 175,000 5,290,600 350,000
- Instalasi Intercom FRC 2x1x1.5 dlm Pipa conduit 2 ttk 2,645,300 175,000 5,290,600 350,000
- Instalasi Lampu Indikator FRC 2x1x1.5 dlm Pipa conduit 2 ttk 2,645,300 175,000 5,290,600 350,000
- Instalasi Bell Alarm FRC 2x1x1.5 dlm Pipa conduit 2 ttk 2,645,300 175,000 5,290,600 350,000
- Instalasi Flow Switch & Tamper Switch FRC 2x1x1.5 dlm Pipa conduit 1 ttk 865,200 125,000 865,200 125,000
- Smoke Detector 66 bh 298,700 50,000 19,714,200 3,300,000
- Manual Call Point (Type Break Glass) 2 bh 164,800 50,000 329,600 100,000
- Lampu Indikator Strobe 2 bh 489,250 50,000 978,500 100,000
- Bell Alarm 2 bh 309,000 50,000 618,000 100,000

f LANTAI - 3 & 4
- Instalasi Smoke Detector Addressable Twisted Shielded AWG-18 dlm Pipa 34 ttk 713,200 145,000 24,248,800 4,930,000
- Instalasi Smoke Detector NYA 2x1x1.5 dlm Pipa conduit 27 ttk 169,800 80,000 4,584,600 2,160,000
- Instalasi Smoke Detector Tangga Kebakaran FRC 2x1x1.5 dlm Pipa conduit 4 ttk 846,496 150,000 3,385,984 600,000
 - Instalasi Manual Call Point FRC 2x1x1.5 dlm Pipa conduit 4 ttk 2,645,300 175,000 10,581,200 700,000
- Instalasi Intercom FRC 2x1x1.5 dlm Pipa conduit 4 ttk 2,645,300 175,000 10,581,200 700,000
- Instalasi Lampu Indikator FRC 2x1x1.5 dlm Pipa conduit 4 ttk 2,645,300 175,000 10,581,200 700,000
- Instalasi Bell Alarm FRC 2x1x1.5 dlm Pipa conduit 4 ttk 2,645,300 175,000 10,581,200 700,000
- Instalasi Flow Switch & Tamper Switch FRC 2x1x1.5 dlm Pipa conduit 1 ttk 865,200 125,000 865,200 125,000
- Smoke Detector Addressable unit kamar 34 bh 720,000 50,000 24,480,000 1,700,000
- Smoke Detector 31 bh 298,700 50,000 9,259,700 1,550,000
- Manual Call Point (Type Break Glass) 4 bh 164,800 50,000 659,200 200,000
- Lampu Indikator Strobe 4 bh 489,250 50,000 1,957,000 200,000
- Bell Alarm 4 bh 309,000 50,000 1,236,000 200,000

g LANTAI - 5 s/d 10
- Instalasi Smoke Detector Addressable Twisted Shielded AWG-18 102 ttk 713,200 145,000 72,746,400 14,790,000
- Instalasi Smoke Detector NYA 2x1x1.5 dlm Pipa conduit 78 ttk 169,800 80,000 13,244,400 6,240,000
- Instalasi Smoke Detector Tangga Kebakaran FRC 2x1x1.5 dlm Pipa conduit 12 ttk 846,496 150,000 10,157,952 1,800,000
- Instalasi Manual Call Point FRC 2x1x1.5 dlm Pipa conduit 12 ttk 2,645,300 175,000 31,743,600 2,100,000
- Instalasi Intercom FRC 2x1x1.5 dlm Pipa conduit 12 ttk 2,645,300 175,000 31,743,600 2,100,000
- Instalasi Lampu Indikator FRC 2x1x1.5 dlm Pipa conduit 12 ttk 2,645,300 175,000 31,743,600 2,100,000
- Instalasi Bell Alarm FRC 2x1x1.5 dlm Pipa conduit 12 ttk 2,645,300 175,000 31,743,600 2,100,000
- Instalasi Flow Switch & Tamper Switch FRC 2x1x1.5 dlm Pipa conduit 12 ttk 865,200 125,000 10,382,400 1,500,000
- Smoke Detector Addressable unit kamar 102 bh 720,000 50,000 73,440,000 5,100,000
- Smoke Detector 90 bh 298,700 50,000 26,883,000 4,500,000
- Manual Call Point (Type Break Glass) 12 bh 164,800 50,000 1,977,600 600,000
- Lampu Indikator Strobe 12 bh 489,250 50,000 5,871,000 600,000
- Bell Alarm 12 bh 309,000 50,000 3,708,000 600,000

w LANTAI - ATAP
- Instalasi Smoke Detector NYA 2x1x1.5 dlm Pipa conduit 13 ttk 169,800 80,000 2,207,400 1,040,000
- Instalasi Smoke Detector Tangga Kebakaran FRC 2x1x1.5 dlm Pipa conduit 2 ttk 846,496 150,000 1,692,992 300,000
- Instalasi Fixed Detector NYA 2x1x1.5 dlm Pipa conduit 3 ttk 169,800 80,000 509,400 240,000
- Instalasi Manual Call Point FRC 2x1x1.5 dlm Pipa conduit 2 ttk 2,645,300 175,000 5,290,600 350,000
- Instalasi Intercom FRC 2x1x1.5 dlm Pipa conduit 2 ttk 2,645,300 175,000 5,290,600 350,000
- Instalasi Lampu Indikator FRC 2x1x1.5 dlm Pipa conduit 2 ttk 2,645,300 175,000 5,290,600 350,000
- Instalasi Bell Alarm FRC 2x1x1.5 dlm Pipa conduit 2 ttk 2,645,300 175,000 5,290,600 350,000
- Instalasi Flow Switch & Tamper Switch FRC 2x1x1.5 dlm Pipa conduit 1 ttk 865,200 125,000 865,200 125,000
- Smoke Detector 15 bh 298,700 50,000 4,480,500 750,000
- Fixed Detector 2 bh 97,850 50,000 195,700 100,000
- Manual Call Point (Type Break Glass) 2 bh 164,800 50,000 329,600 100,000
- Lampu Indikator Strobe 2 bh 489,250 50,000 978,500 100,000
- Bell Alarm 2 bh 309,000 50,000 618,000 100,000
39 Testing Comisioning 1 ls tdk ada 25,000,000 - 25,000,000
TOTAL PEKERJAAN FIRE ALARM 941,584,843 164,180,000

C.7 PEKERJAAN KABEL TRAY

1 Tray 200x100 mm Cage System 915 m 105,781 35,000 96,789,615 32,025,000
2 Tray 300x100 mm Cage System 45 m 134,971 37,500 6,073,704 1,687,500
3 Tray 400x100 mm Cage System 60 m 156,931 40,000 9,415,848 2,400,000
4 Tray 600x100 mm 45 m 427,677 55,000 19,245,447 2,475,000
5 Tray 800x100 mm 45 m 641,381 60,000 28,862,145 2,700,000
6 Reducer, Ricer, Elbow & Acc 1 ls 43,426,949 13,062,007 43,426,949 13,062,007
TOTAL PEKERJAAN KABEL TRAY 203,813,708 54,349,507

C.8 Fire Stop 1 ls 50,000,000 - 50,000,000

TOTAL PEKERJAAN ELEKTRONIK 3,131,419,998 783,704,507

HARGA KABEL FEEDER
PROYEK : CITIMALL CIANJUR
PEKERJAAN : ELEKTRIKAL

Jenis Kabel Harga Supplier Diskon 1 Diskon 2 Harga Diskon Margin PPH
NA2XSEYBY 3x240 1,498,545 - - 1,498,545 1.00 1.0315
N2XSY 1x50 143,500 - - 143,500 1.00 1.0315
NA2XY 1x240 56,370 - - 78,355 1.00 1.0315
NA2XY 1x185 44,576 - - 62,045 1.00 1.0315
NA2XY 1x150 35,230 - - 51,622 1.00 1.0315
NA2XY 1x120 29,378 - - 40,826 1.00 1.0315
NA2XY 1x95 25,667 - - 32,760 1.00 1.0315
NA2XY 1x70 22,133 - - 22,133 1.00 1.0315
NA2XY 1x50 20,178 - - 20,178 1.00 1.0315
NA2XY 1x25 10,089 - - 10,089 1.00 1.0315
NYY 1x25 35,545 - - 35,545 1.00 1.0315
NYY 1x10 22,000 - - 22,000 1.00 1.0315
NYY 4x150 784,091 - - 784,091 1.00 1.0315
NYY 4x70 294,000 - - 365,000 1.00 1.0315
NYY 4x50 206,000 - - 261,818 1.00 1.0315
NYY 4x35 190,000 - - 193,636 1.00 1.0315
NYY 4x25 143,182 - - 143,182 1.00 1.0315
NYY 4x16 94,091 - - 94,091 1.00 1.0315
NYY 4x10 60,909 - - 60,909 1.00 1.0315
NYY 4x6 38,182 - - 38,182 1.00 1.0315
NYY 4x4 21,000 - - 21,000 1.00 1.0315
NYY 4x2,5 20,000 - - 20,000 1.00 1.0315
NYY 3x2,5 15,682 - - 15,682 1.00 1.0315
NYM 3x6 29,091 - - 29,091 1.00 1.0315
NYM 3x4 18,182 - - 18,182 1.00 1.0315
NYM 3x2,5 11,818 - - 11,818 1.00 1.0315
NYFGbY 4x10 74,614 - - 74,614 1.00 1.0315
NYFGbY 4x4 43,500 - - 43,500 1.00 1.0315
FRC 1x185 1,011,000 0.60 0 606,600 1.00 1.0315
FRC 1x150 915,000 0.60 0 549,000 1.00 1.0315
FRC 1x95 534,000 0.60 0 320,400 1.00 1.0315
FRC 1x50 230,000 0.60 0 138,000 1.00 1.0315
FRC 1x35 192,000 0.60 0 115,200 1.00 1.0315
FRC 1x25 172,000 0.60 0 103,200 1.00 1.0315
FRC 1x16 142,000 0.60 0 85,200 1.00 1.0315
FRC 1x10 102,000 0.60 0 61,200 1.00 1.0315
FRC 1x6 47,000 0.60 0 28,200 1.00 1.0315
FRC 1x4 37,000 0.60 0 22,200 1.00 1.0315
FRC 1x2,5 28,500 0.60 0 17,100 1.00 1.0315
BC 1x70 66,000 - - 66,000 1.00 1.0315
BC 1x50 48,500 - - 48,500 1.00 1.0315
BC 1x35 34,500 - - 34,500 1.00 1.0315
BC 1x25 24,500 - - 24,500 1.00 1.0315
BC 1x16 16,200 - - 16,200 1.00 1.0315
BC 1x10 10,600 - - 10,600 1.00 1.0315
BC 1x6 6,200 - - 6,200 1.00 1.0315
BC 1x4 4,000 - - 4,000 1.00 1.0315
NYY 1x70 90,682 - - 90,682 1.00 1.0315
NYY 1x50 87,273 - - 87,273 1.00 1.0315
NYY 1x120 160,634 - - 160,634 1.00 1.0315
NYY 1x120 238,636 - - 238,636 1.00 1.0315
Harga Jasa Harga Satuan
1,545,749 - 1,545,749
148,020 - 148,020
80,823 - 80,823
63,999 - 63,999
53,248 - 53,248
42,112 - 42,112
33,792 - 33,792
22,830 - 22,830
20,814 - 20,814
10,407 - 10,407
36,665 - 36,665
22,693 - 22,693
808,790 - 808,790
376,498 - 376,498 Item Baru
270,065 - 270,065
199,736 - 199,736
147,692 - 147,692
97,055 - 97,055
62,828 - 62,828
39,385 - 39,385
21,662 - 21,662
20,630 - 20,630
16,176 - 16,176
30,007 - 30,007 Harga NYY 3x6
18,755 - 18,755
12,190 - 12,190
76,964 - 76,964
44,870 - 44,870
625,708 - 625,708
566,294 - 566,294
330,493 - 330,493 Item Baru
142,347 - 142,347
118,829 - 118,829
106,451 - 106,451
87,884 - 87,884
63,128 - 63,128
29,088 - 29,088
22,899 - 22,899
17,639 - 17,639
 68,079 - 68,079
50,028 - 50,028
35,587 - 35,587
25,272 - 25,272
16,710 - 16,710
10,934 - 10,934
6,395 - 6,395
4,126 - 4,126
93,538 - 93,538 Item Baru
90,022 - 90,022
165,694 - 165,694
246,153 - 246,153
ANALISA HARGA SATUAN
PROYEK : LUWANSA HOTEL
ALAMAT : Jl. PUMOROW NO. 68 TIKALA BARU - MANADO

ANALISA
NO. URAIAN PEKERJAAN
URAIAN KEGIATAN SAT.
1 Instalasi Detector Fire Alarm Kabel FRC 2x1x1.5mM2 m'
( Flow Switch ) Pipa konduit dia. 20 mm m'
Socket bh
Klem bh
T-Doos bh
Lasdop bh
Sekrup+Fisher bh

Dibulatkan
2 Instalasi Detector Fire Alarm Kabel NYA 2x1x1.5 mM2 m'
( Smoke Detector ) Pipa konduit dia. 20 mm m'
( Fixed Detector ) Socket bh
Klem bh
T-Doos bh
Sekrup+Fisher bh

Dibulatkan
3 Instalasi Detector Fire Alarm Kabel NYA 2x1x1.5 mM2 m'
( ROR Heat Detector ) Pipa konduit dia. 20 mm m'
Socket bh
Klem bh
T-Doos bh
Sekrup+Fisher bh

Dibulatkan
4 Instalasi Lampu Indikator Kabel FRC 2x1x1.5mM2 m'
Pipa konduit dia. 20 mm m'
Socket bh
Klem bh
T-Doos bh
Sekrup+Fisher bh

Dibulatkan
5 Instalasi Manual Call Point Kabel FRC 2x1x1.5mM2 m'
Pipa konduit dia. 20 mm m'
 Socket bh
Klem bh
T-Doos bh
Sekrup+Fisher bh

Dibulatkan
6 Instalasi Alarm Bell Kabel FRC 2x1x1.5mM2 m'
Pipa konduit dia. 20 mm m'
Socket bh
Klem bh
T-Doos bh
Sekrup+Fisher bh

Dibulatkan

7 Instalasi MCFA ke TB-FA Twisted Shielded AWG-18 + FRC 3x1.5 mm2 m'
Pipa konduit dia. 20 mm m'
Socket bh
Klem bh
T-Doos bh
Sekrup+Fisher bh

Dibulatkan
8 Instalasi MCF ke TB-FA AWG 18 m'
( Loops ) Pipa konduit dia. 20 mm m'
Socket bh
Klem bh
T-Doos bh
Sekrup+Fisher bh

Dibulatkan
9 Instalasi Detector Fire Alarm AWG 18 m'
Addressable Pipa konduit dia. 20 mm m'
Socket bh
Klem bh
T-Doos bh
Sekrup+Fisher bh

Dibulatkan
10 Instalasi Tata Suara Ceiling Speaker Kabel NYMHY 2X1.5 mM2 m'
 Pipa konduit dia. 20 mm m'
Socket bh
Klem bh
T-Doos bh
Sekrup+Fisher bh

Dibulatkan
11 Instalasi Tata Suara Horn Speaker Kabel NYMHY 2X1.5 mM2 m'
Pipa konduit dia. 20 mm m'
Socket bh
Klem bh
T-Doos bh
Sekrup+Fisher bh

Dibulatkan
12 Instalasi MDF ke TB-SS Kabel NYMHY 2X2.5 mM2 m'
Pipa konduit dia. 20 mm m'
Socket bh
Klem bh
T-Doos bh
Sekrup+Fisher bh

Dibulatkan
13 Instalasi Telepon IP Kabel UTP Cat6 m'
(Outlet Telepon) Pipa konduit dia. 20 mm m'
Socket bh
Klem bh
T-Doos bh
Sekrup+Fisher bh

Dibulatkan
14 Instalasi Telepon Analog ITC 2x2x0.6 m'
(Outlet Telepon) Pipa konduit dia. 20 mm m'
Socket bh
Klem bh
T-Doos bh
Sekrup+Fisher bh

Dibulatkan
15 Instalasi MATV Kabel Coaxial RG 6 m'
 ( Outlet TV ) standard Pipa konduit dia. 20 mm m'
Socket bh
Klem bh
T-Doos bh
Sekrup+Fisher bh

Dibulatkan
16 Instalasi CCTV Kabel UTP Cat6 m'
Dome Camera Pipa konduit dia. 20 mm m'
Socket bh
Klem bh
T-Doos bh
Sekrup+Fisher bh

Dibulatkan
17 Instalasi Access Point Kabel UTP Cat6 m'
Pipa konduit dia. 20 mm m'
Socket bh
Klem bh
T-Doos bh
Sekrup+Fisher bh

Dibulatkan
ALISA
VOL HARGA SAT. JUMLAH
24 31,271 750,499 27,600 1.1 1.03 31270.8
24 3,376 81,013 2,979 1.1 1.03 3375.5586
8 612 4,895 540 1.1 1.03 611.82
24 612 14,684 540 1.1 1.03 611.82
1 4,283 4,283 3,780 1.1 1.03 4282.74
3 567 1,700 500 1.1 1.03 566.5
48 170 8,158 150 1.1 1.03 169.95
-
Sub Jumlah 865,231
865,200
19 3,399 64,581 3,300 1 1.03 3399
19 3,376 64,136
6 612 3,671
19 612 11,625
1 4,283 4,283
38 567 21,527
170 -
169,822
169,800
15 3,399 50,985
15 3,376 50,633
5 612 3,059
15 612 9,177
1 4,283 4,283
30 567 16,995
-
135,133
135,100
6 3,399 20,394
6 3,376 20,253
2 612 1,224
12 612 7,342
1 4,283 4,283
12 567 6,798
-
60,294
60,300
70 31,271 2,188,956
70 3,376 236,289
23.333333 612 14,276
70 612 42,827
1 4,283 4,283
280 567 158,620
-
2,645,251
2,645,300
35 31,271 1,094,478
35 3,376 118,145
12 612 7,342
35 612 21,414
1 4,283 4,283
70 567 39,655
-
1,285,316
1,285,300

1 60,770 60,770 31065 1 1.03 31996.95 60769.532

1 3,376 3,376
0.5 612 306
2 612 1,224
0 4,283 -
4 567 2,266
-
67,941
67,900
1 31,997 31,997 31065 1 1.03 31996.95
1 3,376 3,376
0.5 612 306
2 612 1,224
0 4,283 -
4 567 2,266
-
39,168
39,200
19 31,997 607,942 31065 1 1.03 31996.95
19 3,376 64,136
6 612 3,671
19 612 11,625
1 4,283 4,283
38 567 21,527
-
713,183
713,200
15 6,597 98,957 6,405 1 1.03 6597.15
15 3,376 50,633
5 612 3,059
15 612 9,177
1 4,283 4,283
30 567 16,995
-
183,105
183,100
48 6,597 316,663
48 3,376 162,027
16 612 9,789
48 612 29,367
1 4,283 4,283
48 567 27,192
-
549,321
549,300
1 15,450 15,450 15,000 1 1.03 15450
1 3,376 3,376
1 612 612
2 612 1,224
0 4,283 -
4 567 2,266
-
22,927
22,900
30 7,092 212,754 6,885 1 1.03 7091.8033
30 3,376 101,267
10 612 6,118
30 612 18,355
1 4,283 4,283
60 567 33,990
-
376,766
376,800
30 2,884 86,520 2,800 1 1.03 2884
30 3,376 101,267
10 612 6,118
30 612 18,355
1 4,283 4,283
60 567 33,990
-
250,532
250,500
30 6,079 182,361 5,902 1 1.03 6078.6885
24 3,376 81,013
8 612 4,895
24 612 14,684
1 4,283 4,283
48 567 27,192
-
314,427
314,400
60 6,079 364,721 3,156 1 1.03 3250.4019
60 3,376 202,534
20 612 12,236
60 612 36,709
1 4,283 4,283
120 567 67,980
-
688,463
688,500
36 6,079 218,833 6,885 1 1.03 7091.8033
36 3,376 121,520
12 612 7,342
36 612 22,026
1 4,283 4,283
72 567 40,788
-
414,791
414,800
27934.545 1 1.03 28772.582
HARGA FIRE ALARM
PROYEK :
PEKERJAAN : ELEKTRONIK

Nama Barang Harga Supplier Diskon Harga Diskon Support

MCFA 3 Loops 68,000,000 0.4 40,800,000
Announciator 9,000,000 0 9,000,000
Smoke Detector Addressable 1,200,000 0.4 720,000
Smoke Detector 500,000 0.4 300,000
Fixed Heat Detector 155,000 0 155,000
Strobe Lamp 500,000 0.4 300,000
Manual Break Glass 320,000 0.4 192,000
Alarm Bell 380,000 0.4 228,000
Strobe Lamp
Intercom Jack 315,000 0.4 189,000
Zone Module Detector 1,120,000 0.4 672,000
Monitor Module Break Glass 1,120,000 0.4 672,000
Monitor Module Flow Switch 1,120,000 0.4 672,000
Monitor Module Fire Pump 1,120,000 0.4 672,000
Module Interface 1,120,000 0.4 672,000
Short Circuit Isolator 1,200,000 0.4 720,000
EOL 8,000 0 8,000
BOX TBF 750,000 0 750,000
UPS 1 kVA 20 Menit - 0 -

HARGA TBFA

Nama Barang Harga Satuan Volume Harga Total

1. TBF BS 2
- Zone Module Detector 692,160 1 692,160
- Monitor Module Break Glass & Alarm 692,160 2 1,384,320
- Monitor Module Flow Switch 692,160 1 692,160
- Monitor Module Fire Pump 692,160 1 692,160
- Relay Module Interlock 692,160 4 2,768,640
- Short Circuit Isolator 741,600 1 741,600
- BOX TBF 772,500 1 772,500
- EOL 8,240 8 65,920
- Jasa 500,000 1 500,000
Total Harga TBF 8,309,460

1. TBF BS 1
- Zone Module Detector 692,160 3 2,076,480
- Monitor Module Break Glass & Alarm 692,160 2 1,384,320
- Monitor Module Flow Switch 692,160 1 692,160
- Relay Module Interlock 692,160 4 2,768,640
- Short Circuit Isolator 741,600 1 741,600
- BOX TBF 772,500 1 772,500
- EOL 8,240 6 49,440
- Jasa 500,000 1 500,000
Total Harga TBF 8,985,140

3. TBF DSR/1
- Zone Module Detector 692,160 3 2,076,480
- Monitor Module Break Glass & Alarm 692,160 2 1,384,320
- Monitor Module Flow Switch 692,160 1 692,160
- Relay Module Interlock 692,160 1 692,160
- Short Circuit Isolator 741,600 1 741,600
- BOX TBF 772,500 1 772,500
- EOL 8,240 9 74,160
- Jasa 500,000 1 500,000
Total Harga TBF 6,933,380

4. TBF 2
- Zone Module Detector 692,160 4 2,768,640
- Monitor Module Break Glass & Alarm 692,160 2 1,384,320
- Monitor Module Flow Switch 692,160 1 692,160
- BOX TBF 772,500 1 772,500
- EOL 8,240 10 82,400
- Jasa 500,000 1 500,000
Total Harga TBF 6,200,020

5. TBF 3/4
- Zone Module Detector 692,160 3 2,076,480
- Monitor Module Break Glass & Alarm 692,160 2 1,384,320
- Monitor Module Flow Switch 692,160 1 692,160
- Short Circuit Isolator 741,600 1 741,600
- BOX TBF 772,500 1 772,500
- EOL 8,240 9 74,160
- Jasa 500,000 1 500,000
Total Harga TBF 6,241,220

6. TBF 5/10
- Zone Module Detector 692,160 3 2,076,480
- Monitor Module Break Glass & Alarm 692,160 2 1,384,320
- Monitor Module Flow Switch 692,160 1 692,160
- Relay Module Interlock 692,160 1 692,160
- Short Circuit Isolator 741,600 1 741,600
- BOX TBF 772,500 1 772,500
- EOL 8,240 9 74,160
- Jasa 500,000 1 500,000
Total Harga TBF 6,933,380

7. TBF Atap
- Zone Module Detector 692,160 3 2,076,480
- Monitor Module Break Glass & Alarm 692,160 2 1,384,320
- Monitor Module Flow Switch 692,160 1 692,160
- BOX TBF 772,500 1 772,500
- EOL 8,240 9 74,160
- Jasa 500,000 1 500,000
Total Harga TBF 5,499,620
Asesoris Margin PPH Harga Jasa Harga Satuan
3000000 1 1.03 45,114,000 - 45,114,000
1 1.03 9,270,000 - 9,270,000
1 1.03 741,600 - 741,600
1 1.03 309,000 - 309,000 366000
1 1.03 159,650 - 159,650 366000
1 1.03 309,000 - 309,000 140300
1 1.03 197,760 - 197,760 774700
1 1.03 234,840 - 234,840 451400
1 1.03 include Audible Bell 933300
1 1.03 194,670 - 194,670
1 1.03 692,160 - 692,160 884500
1 1.03 692,160 - 692,160 451400
1 1.03 692,160 - 692,160 683200
1 1.03 692,160 - 692,160 8000
1 1.03 692,160 - 692,160 750000
1 1.03 741,600 - 741,600 14500000
1 1.03 8,240 - 8,240
1 1.03 772,500 - 772,500
1 1.03 - - -
#REF!
1384700
HARGA PERALATAN TATA SUARA
PROYEK :
PEKERJAAN : ELEKTRONIK

Nama Barang Harga Supplier Diskon Harga Diskon Support Asesoris

Speaker Selector 3,600,000 0.3 2,520,000
AMP 1 X 240 W 4,413,000 0.3 3,089,100
Digital Matrix Mixer 41,020,000 0.3 28,714,000
CD/MMC/USB Player w/ FM Tuner 5,100,000 0.3 3,570,000
Remote Microphone 6,740,000 0.3 4,718,000
Emergency Microphone 3,413,000 0.3 2,389,100
Sound Repeater 13,859,000 0.3 9,701,300
Rack 21,345,900 0.3 14,942,130
Mixer Amplipier 1x240 4,150,000 0.3 2,905,000
Car Call Paging Mic c/w Chime 6,294,000 0.3 4,405,800
COS 600,000 0.3 420,000
Ceiling Speaker 145,000 0.3 101,500
Wall Box Speaker 207,000 0.3 144,900
Horn Speaker 406,000 0.3 284,200
Fire Dome Speaker c/w Metal Box 881,000 0.3 616,700
Volume Control 152,000 0.3 106,400
TBS 750,000 0 750,000
PC intel i7-2600, RAM 8 GB, HD 1 TB 45,000,000 0.6 18,000,000
MDF-TS 1,025,000 0 1,025,000
TBTS 675,000 0 675,000
UPS10 Kva 20 menit 84,500,000 0 84,500,000
SS 20Z 6,000,000 0 5,400,000
Margin PPH Harga Jasa Harga Satuan
1 1.03 2,595,600 - 2,595,600
1 1.03 3,181,773 - 3,181,773 harga Bondowoso
1 1.03 29,575,420 - 29,575,420 harga Bondowoso
1 1.03 3,677,100 - 3,677,100 harga Bondowoso
1 1.03 4,859,540 - 4,859,540 harga Dormitory
1 1.03 2,460,773 - 2,460,773 Harga Semarang
1 1.03 9,992,339 - 9,992,339 harga Dormitory
1 1.03 15,390,394 - 15,390,394
1 1.03 2,992,150 - 2,992,150
1 1.03 4,537,974 - 4,537,974 harga Bondowoso
1 1.03 432,600 - 432,600
1 1.03 104,545 - 104,545 harga Bondowoso
1 1.03 149,247 - 149,247 harga Bondowoso
1 1.03 292,726 - 292,726 harga Bondowoso
1 1.03 635,201 - 635,201 Harga Semarang
1 1.03 109,592 - 109,592
1 1.03 772,500 - 772,500
1 1.03 18,540,000 - 18,540,000
1 1.03 1,055,750 - 1,055,750
1 1.03 695,250 - 695,250
1 1.03 87,035,000 - 87,035,000
1 1.03 5,562,000 - 5,562,000
HARGA PERALATAN UTAMA LISTRIK
PROYEK :
PEKERJAAN :

Nama Barang Harga Supplier Diskon Harga Diskon Support

Transformator kap 1000 KVA 135,000,000 - 135,000,000
MVDV 282,605,000 - 282,605,000
Genset Silent 250 kVA Perkins 450,000,000 - 450,000,000
UPS 1 kVA 20 Menit 5,100,000 - 5,100,000

Panel- Panel
PKG 250KVA 37,533,277 0 33,779,950
LVMDP 269,100,000 0 242,190,000
CAP-BANK 240KVAR + DR 210,000,000 0 189,000,000
SDP-EE 61,700,000 0 55,530,000
PP-LIFT-E (LIFT KEBAKARAN) 13,300,000 0 11,970,000
PP-PF.1 & 2 (TYPIKAL) 4,800,000 0 4,320,000
PP-LP-KT 5,200,000 0 4,680,000
SDP-BS 12,900,000 0 11,610,000
PP/LP-RP 7,200,000 0 6,480,000
PP-STP 15,000,000 0 13,500,000
PP-AB 10,000,000 0 9,000,000
SDP-ATAP 13,900,000 0 12,510,000
PP-LIFT PENGHUNI 11,900,000 0 10,710,000
PP-BOOSTER 2,500,000 0 2,250,000
PP-GONDOLA 4,600,000 0 4,140,000
PP/LP-L1 9,400,000 0 8,460,000
PP/LP-L2 6,700,000 0 6,030,000
PP/LP-L3 6,700,000 0 6,030,000
PP/LP-L4 9,400,000 0 8,460,000
PP/LP-L5 6,700,000 0 6,030,000
PP/LP-L6 9,400,000 0 8,460,000
PP/LP-L7 6,700,000 0 6,030,000
PP/LP-DS 3,100,000 0 2,790,000
PP/LP-LUAR 9,200,000 0 8,280,000
SDP-1 18,400,000 0 16,560,000
SDP-DS 14,400,000 0 12,960,000
SDP-2 21,300,000 0 19,170,000
SDP-3 18,400,000 0 16,560,000
SDP-4 21,300,000 0 19,170,000
SDP-5 18,400,000 0 16,560,000
SDP-6 21,300,000 0 19,170,000
SDP-7 18,400,000 0 16,560,000
KWH LP-1,5,4,7,6,3,2 750,000 - 750,000
KWH LP-DS 750,000 - 750,000
MCB Box Kamar 790,000 - 790,000

Fire Stop 300,000 - 300,000

Box kWh Meter 100,000 - 100,000
Asesoris Margin PPH Harga Jasa Harga Satuan
1 1.03 139,050,000 5,000,000 144,050,000
1 1.03 291,083,150 3,000,000 294,083,150
1 1.03 463,500,000 15,000,000 478,500,000
1 1.03 5,253,000 250,000 5,503,000

1 1.03 34,793,348 3,000,000 37,793,348

1 1.03 158,473,412 5,000,000 163,473,412
1 1.03 105,722,330 3,000,000 108,722,330
1 1.03 42,461,265 3,000,000 45,461,265
1 1.03 7,134,874 1,000,000 8,134,874
1 1.03 1,928,679 750,000 2,678,679
1 1.03 2,195,839 750,000 2,945,839
1 1.03 7,096,203 1,000,000 8,096,203
1 1.03 2,638,873 750,000 3,388,873
1 1.03 7,034,611 1,000,000 8,034,611
1 1.03 7,956,727 1,000,000 8,956,727
1 1.03 8,688,592 1,000,000 9,688,592
1 1.03 7,493,752 1,000,000 8,493,752
1 1.03 1,466,668 750,000 2,216,668
1 1.03 2,195,935 750,000 2,945,935
1 1.03 4,366,767 750,000 5,116,767
1 1.03 2,957,853 750,000 3,707,853
1 1.03 2,957,853 750,000 3,707,853
1 1.03 4,366,767 750,000 5,116,767
1 1.03 2,957,853 750,000 3,707,853
1 1.03 4,366,767 750,000 5,116,767
1 1.03 2,957,853 750,000 3,707,853
1 1.03 1,660,175 750,000 2,410,175
1 1.03 5,367,964 750,000 6,117,964
1 1.03 10,132,276 1,800,000 11,932,276
1 1.03 11,775,311 850,000 12,625,311
1 1.03 11,775,311 1,800,000 13,575,311
1 1.03 10,132,276 1,800,000 11,932,276
1 1.03 11,775,311 1,800,000 13,575,311
1 1.03 10,132,276 1,800,000 11,932,276
1 1.03 11,775,311 1,800,000 13,575,311
1 1.03 10,132,276 1,800,000 11,932,276
1 1.03 772,500 50,000 822,500
1 1.03 772,500 50,000 822,500
1 1.03 813,700 - 813,700

1 1.03 309,000 50,000 359,000

1 1.03 103,000 25,000 128,000
IM-A7+Gamla+QM+Fuse+endplate
139725000

142880000

SETIABUDI
7133747.0046834 43.07818239543
5534370.0955139 42.70347295921
8416271.4902956 43.90334632392
7133747.0046834 43.07818239543
8416271.4902956 43.90334632392
7133747.0046834 43.07818239543
8276245.9793412 43.17290547387
7030747.0046834 42.4562017191
43.17172749829
HARGA KABEL FEEDER
PROYEK :
PEKERJAAN : ELEKTRIKAL

Nama Barang Harga Supplier Diskon Harga Diskon Asesoris

Saklar Tunggal 23,100 0.40 13,860 3,500
Saklar Tunggal Hotel 25,700 0.40 15,420 3,500
Saklar Ganda 37,800 0.40 22,680 3,500
Saklar Triple 55,100 0.40 33,060 3,500
Saklar Hotel Ganda 44,300 0.40 26,580 3,500
Stop Kontak 1p 31,600 0.40 18,960 3,500
Stop Kontak Universal 30,500 0.40 18,300 3,500
Keytag 470,400 0.40 282,240 3,500
Stop Kontak Lantai 1p 597,500 0.40 358,500 3,500
Outlet Data Telepon 102,000 0.40 61,200 3,500
Outlet TV 80,000 0.40 48,000 3,500

Balk LED 2x14,5 W 529,500 0.35 344,175

Balk LED 1x14,5 W 304,600 0.35 197,990
Balk LED 1x10 W 254,600 0.35 165,490
Balk LED 2x14,5 W Nicad 1,279,500 0.35 831,675
Balk LED 1x14,5 W Nicad 1,054,600 0.35 685,490
Balk LED 1x10 W Nicad 954,600 0.35 620,490
GMS LED 2x14,5 W Cover 729,500 0.35 474,175
GMS LED 2x14,5 W Cover Nicad 1,479,500 0.35 961,675
Balk RMI LED 2x14,5 W 929,500 0.35 604,175
Balk RMI LED 2x14,5 W Nicad 1,679,500 0.35 1,091,675
Balk WD LED 2x14,5 W 829,500 0.35 539,175
Downlight LED 8W 232,700 0.35 151,255
Downlight LED 8W Nicad 1,094,300 0.35 711,295
Downlight LED 20W 475,000 0.35 308,750
Downlight LED 20W Nicad 1,225,000 0.35 796,250
Exit LED + NICAD 952,000 0.35 618,800
GMS LED 1x14,5 W 555,400 0.35 361,010
GMS LED 1x14,5 W Nicad 1,671,000 0.35 1,086,150
Halogen 5W 255,000 0.35 165,750
Halogen 5W + Nicad 1,371,000 0.35 891,150
LED Strip 307,700 0.35 200,005
Lampu Ball Eyes LED 11W 331,300 0.35 215,345
Lampu T5 LED 13W 248,600 0.35 161,590
Panel Light 40W 986,000 0.35 640,900
Panel Light 40W Nicad 1,536,000 0.35 998,400
Lampu Dinding Ram LED 7W 350,000 - 350,000
Lampu Dinding Kolom LED 7W 425,000 - 425,000
Lampu PJU LED 100W + Tiang & Pondasi 4,420,000 0.35 2,873,000 5,250,000
Lampu Kolam LED 6x3W 4,845,000 0.35 3,149,250 -
Halogen 7W Sorot 413,500 0.35 268,775 -
Halogen 7W Track 350,000 0.35 227,500 -
Lampu Sorot LED 100W 1,250,000 0.35 812,500 -
Halogen 5W Cover 688,300 0.35 447,395 -
 BOSS
B 1000 PURO

Margin PPH Harga Jasa Harga Satuan

1 1.03 17,881 - 17,881
1 1.03 19,488 - 19,488
1 1.03 26,965 - 26,965
1 1.03 37,657 - 37,657
1 1.03 30,982 - 30,982
1 1.03 23,134 - 23,134
1 1.03 22,454 - 22,454
1 1.03 294,312 - 294,312
1 1.03 372,860 - 372,860
1 1.03 66,641 - 66,641
1 1.03 53,045 - 53,045

1 1.03 354,500 - 354,500

1 1.03 203,930 - 203,930
1 1.03 170,455 - 170,455
1 1.03 856,625 - 856,625
1 1.03 706,055 - 706,055
1 1.03 639,105 - 639,105
1 1.03 488,400 - 488,400
1 1.03 990,525 - 990,525
1 1.03 622,300 - 622,300
1 1.03 1,124,425 - 1,124,425
1 1.03 555,350 - 555,350
1 1.03 155,793 - 155,793
1 1.03 732,634 - 732,634
1 1.03 318,013 - 318,013
1 1.03 820,138 - 820,138
1 1.03 637,364 - 637,364
1 1.03 371,840 - 371,840
1 1.03 1,118,735 - 1,118,735
1 1.03 170,723 - 170,723
1 1.03 917,885 - 917,885
1 1.03 206,005 - 206,005
1 1.03 221,805 - 221,805
1 1.03 166,438 - 166,438
1 1.03 660,127 - 660,127
1 1.03 1,028,352 - 1,028,352
1 1.03 360,500 - 360,500
1 1.03 437,750 - 437,750
1 1.03 8,366,690 - 8,366,690
1 1.03 3,243,728 - 3,243,728
1 1.03 276,838 - 276,838
1 1.03 234,325 - 234,325
1 1.03 836,875 - 836,875
1 1.03 460,817 - 460,817
HARGA KABEL FEEDER
PROYEK :
PEKERJAAN : ELEKTRIKAL

Nama Barang Harga Supplier Diskon Harga Diskon

PABX 24/220 285,000,000 0.10 256,500,000
VMU / Wake Up Call 10,000,000 0.10 9,000,000
Vp Lite + Router 28,000,000 0.10 25,200,000
Cable PABX ke MDF + Cable Patch Cord + Cable Jumper 8,600,000 0.10 7,740,000
IP Key Telepon 2,400,000 0.10 2,160,000
IP Single Line Telepon c/w LCD 980,000 0.10 882,000
Single Line Telepon Analog Kamar 450,000 0.10 405,000
Single Line Telepon Analog Office 145,000 0.10 130,500
Tescom 17,500,000 0.10 15,750,000
Programing' 15,000,000 0.10 13,500,000
Outlet Data Telepon w/ RJ45 122,000 0.40 73,200
Instlasai PABX 5,000,000 0.10 4,500,000
Outlet Telepon Analog 45,900 0.40 27,540
Switch Hub 8 Port 3,500,000 - 3,500,000
Programing' 12,000,000 - 12,000,000
Tescom 14,000,000 - 14,000,000
Switch Hub 24 Port 9,000,000 - 9,000,000
 BOSS
B 1000 PURO

Asesoris Margin PPH Harga Jasa Harga Satuan

- 1 1.03 264,195,000 - 264,195,000
- 1 1.03 9,270,000 - 9,270,000
- 1 1.03 25,956,000 - 25,956,000
- 1 1.03 7,972,200 - 7,972,200
- 1 1.03 2,224,800 - 2,224,800
- 1 1.03 908,460 - 908,460
- 1 1.03 417,150 - 417,150 56,732,400
- 1 1.03 134,415 - 134,415 18,280,440
- 1 1.03 16,222,500 - 16,222,500 19720000
- 1 1.03 13,905,000 - 13,905,000
4,500 1 1.03 80,031 - 80,031
- 1 1.03 4,635,000 - 4,635,000
4,500 1 1.03 33,001 - 33,001
- 1 1.03 3,605,000 - 3,605,000
- 1 1.03 12,360,000 - 12,360,000
- 1 1.03 14,420,000 - 14,420,000
- 1 1.03 9,270,000 - 9,270,000
HARGA RAK KABEL
PROYEK :
PEKERJAAN : ELEKTRIKAL

Ukuran Rak Kabel Harga Supplier Diskon Harga Diskon Support Asesoris Margin

Ladder 1000 x 100 429000 0.4 257,400 77,220 0 1

Ladder 800 x 100 372333.3333333 0.4 223,400 67,020 0 1
Ladder 600 x 100 309333.3333333 0.4 185,600 55,680 0 1
Ladder 400 x 100 261000 0.4 156,600 46,980 0 1
Ladder 300 x 100 246666.6666667 0.4 148,000 44,400 0 1
Ladder 200 x 100 233333.3333333 0.4 140,000 42,000 0 1
0 1
Tray 800 x 100 798333.3333333 0.4 479,000 143,700 0 1
Tray 600 x 100 532333.3333333 0.4 319,400 95,820 0 1
Cage 400 x 100 195333.3333333 0.4 117,200 35,160 0 1
Cage 300 x 100 168000 0.4 100,800 30,240 0 1
Cage 200 x 100 131666.6666667 0.4 79,000 23,700 0 1
Cage 100 x 100 113000 0.4 67,800 20,340 0 1
PPH Harga Jasa Harga Satuan

1.03 344,659 - 344,659

1.03 299,133 - 299,133
1.03 248,518 - 248,518
1.03 209,687 - 209,687
1.03 198,172 - 198,172
1.03 187,460 - 187,460
1.03
1.03 641,381 - 641,381
1.03 427,677 - 427,677
1.03 156,931 - 156,931
1.03 134,971 - 134,971
1.03 105,781 - 105,781
1.03 90,784 - 90,784
1 Instalasi I UTP Cat-6 dlm Pipa conduit 90 ttk 688,500 200,000 ### ###
2 Instalasi AUTP Cat-6 dlm Pipa conduit 71 ttk 414,800 110,000 ### ###
3 Instalasi S UTP Cat-6 dlm Pipa conduit 15 ttk 701,160 200,000 ### ###
4 Instalasi NYA 3x2,5 dlm Pipa conduit 5 ttk 234,000 90,000 ### 450,000
NVR 32
5 Channel 3 bh 16,850,000 ### ### ###
Hardisk 6
6 TB 3 bh 3,045,500 250,000 ### 750,000
7 IP Dome Camera 76 bh 1,620,000 150,000 ### ###
8 IP Camera Outdoor 14 bh 1,820,000 150,000 ### ###
9 Access Point 71 bh 1,959,850 150,000 ### ###
10 Patch Panel 12 Port 5 bh 2,269,300 500,000 ### ###
11 Patch Panel 48 Port 5 bh 3,909,385 500,000 ### ###
12 Patch Panel 24 Port + POE 5 bh 2,681,900 500,000 ### ###
13 Switch Hub 12 Port 5 bh 6,653,175 500,000 ### ###
14 Switch Hub 48 Port 5 bh 13,306,350 500,000 ### ###
15 Switch Hub 24 Port + POE 5 bh 7,633,100 500,000 ### ###
16 Wiring Management 1U 15 unit 361,025 150,000 ### ###
17 SFP 15 unit 1,836,070 150,000 ### ###
18 Wallmount Rack 8HU 5 bh 5,157,500 ### ### ###
19 Stop Kontak 1P 5 bh 30,415 12,000 152,076 60,000
20 Testing Comisioning IP CCTV 1 ls tdk ada ### - ###
21 Testing Comisioning ACCESS POINT ( WI 1 ls tdk ada ### - ###
16850000 1

3045500 1
1620000 1
1820000 1
1900000 1 1.0315 1959850
2200000 1 1.0315 2269300
3790000 1 1.0315 3909385
2200000 1 1.0315 2269300
6450000 1 1.0315 6653175
12900000 1 1.0315 13306350
7400000 1 1.0315 7633100

1800000 1 1.0315 1856700

5000000 1 1.0315 5157500
0 0