Analisa ME [PDF]

  • 0 0 0
  • Suka dengan makalah ini dan mengunduhnya? Anda bisa menerbitkan file PDF Anda sendiri secara online secara gratis dalam beberapa menit saja! Sign Up
File loading please wait...
Citation preview

NO



SNI



K.1



SPL 1 TITIK PEMASANGAN INSTALASI (Dari Panel Ke Saklar Lalu Menuju Titik Lampu) 5.000 m' Kabel NYM 3 X 2,5 mm 5.000 m' Kabel NYM 3 X 1,5 mm 4.000 bh L.Bow Sekrup 10.000 bh Sadel 5.000 bh Penggantung 1.000 bh Inbow Dos 2.000 bh T-Dos 10.000 bh Fizzer + Sekrup 5.000 bh Kabel Teets 2.000 Mtr Pipa Spiral 5.000 bh L-Bow 3.000 btg Pipa Clipsal 0.200 bh Isolasi 0.800 o/hr Pekerja 0.500 o/hr Tukang listrik 0.080 o/hr Mandor 15.000 m' Kabel NYM 3 X 2,5 mm 15.000 m' Kabel NYM 3 X 6 mm 20.000 m' Kabel NYM 3 X 4 mm 25.000 m' Kabel NYM 4 X 4 mm TITIK LAMPU TITIK STOP KONTAK BIASA TITIK STOP KONTAK KHUSUS TITIK EXHOUSE TITIK AXIAL FAN



K.1



HARGA SATUAN (Rp)



ANALISA BIAYA KONSTRUKSI PEKERJAAN MEKANIKAL & ELEKTRIKAL



13,770.00 9,180.00 2,295.00 867.00 1,173.00 6,630.00 4,845.00 765.00 357.00 1,275.00 2,295.00 8,670.00 6,000.00 60,000.00 70,000.00 90,000.00 13,770.00 30,090.00 20,910.00 28,050.00



68,850.00 45,900.00 9,180.00 8,670.00 5,865.00 6,630.00 9,690.00 7,650.00 1,785.00 2,550.00 11,475.00 26,010.00 1,200.00 48,000.00 35,000.00 7,200.00 206,550.00 451,350.00 418,200.00 701,250.00 295,655.00 387,455.00 632,255.00 599,105.00 882,155.00



66,300.00 70,000.00 90,000.00



66,300.00 17,500.00 9,000.00 92,800.00



56,610.00 70,000.00 90,000.00



56,610.00 17,500.00 9,000.00 83,110.00



77,010.00 70,000.00 90,000.00



77,010.00 17,500.00 9,000.00 103,510.00



94,860.00 70,000.00 90,000.00



94,860.00 17,500.00 9,000.00 121,360.00



Jumlah



SPL 1 BH PEMASANGAN STOP KONTAK 1.000 bh 0.250 o/hr 0.100 o/hr



Stop Kontak Nasional Tukang listrik Mandor Jumlah



K.1



SPL 1 BH PEMASANGAN SAKELAR TUNGGAL 1.000 bh 0.250 o/hr 0.100 o/hr



Sakelar tunggal Nasional Tukang listrik Mandor Jumlah



K.1



SPL 1 BH PEMASANGAN SAKELAR GANDA 1.000 bh 0.250 o/hr 0.100 o/hr



Sakelar ganda Nasional Tukang listrik Mandor Jumlah



K.1



JUMLAH HARGA (Rp)



SPL 1 BH PEMASANGAN KOTAK KONTAK KHUSUS 1.000 bh 0.250 o/hr 0.100 o/hr



Kotak Kontak Khusus Tukang listrik Mandor Jumlah



NO



SNI



ANALISA BIAYA KONSTRUKSI PEKERJAAN MEKANIKAL & ELEKTRIKAL



K.1



SPL 1 BH PEMASANGAN LAMPU DOWN LIGHT 225 234,600.00 7,650.00 70,000.00 90,000.00



234,600.00 7,650.00 17,500.00 9,000.00 268,750.00



K.1



Armatur Down Light 225 FBH 057 + Lampu 23 W Pelubangan Plafon Tukang listrik Mandor Jumlah SPL 1 BH PEMASANGAN ARMATUR DOWN LIGHT 150



158,100.00 7,650.00 70,000.00 90,000.00



158,100.00 7,650.00 17,500.00 9,000.00 192,250.00



K.1



Armatur Down Light 150 FBH 057 + Lampu 14 W Pelubangan Plafon Tukang listrik Mandor Jumlah SPL 1 BH PEMASANGAN ARMATUR BARET



331,500.00 765.00 70,000.00 90,000.00



331,500.00 3,060.00 17,500.00 9,000.00 361,060.00



3,315,000.00 1,173.00 35,700.00 60,000.00 70,000.00 90,000.00



3,315,000.00 9,384.00 142,800.00 48,000.00 70,000.00 45,000.00 3,630,184.00



739,500.00 7,650.00 1,173.00 70,000.00 90,000.00



739,500.00 30,600.00 4,692.00 35,000.00 4,500.00 814,292.00



249,900.00 1,173.00 70,000.00 90,000.00



249,900.00 4,692.00 17,500.00 9,000.00 281,092.00



35,700,000.00 1,173.00 35,700.00 70,000.00 90,000.00



35,700,000.00 9,384.00 142,800.00 280,000.00 90,000.00 36,222,184.00



1.000 1.000 0.250 0.100



HARGA SATUAN (Rp)



bh bh o/hr o/hr



1.000 1.000 0.250 0.100



bh bh o/hr o/hr



1.000 4.000 0.250 0.100



bh bh o/hr o/hr



Armatur Baret TCW 211 + Philips 32 W 1 Set Fitser + Sekrup Tukang listrik Mandor Jumlah



K.1



SPL 1 BH PEMASANGAN LAMPU SOROT CRESBAY HPI 250 W 1.000 8.000 4.000 0.800 1.000 0.500



bh bh bh o/hr o/hr o/hr



Lampu Sorot Cresbay HPI 250 W Penggantung/Pengikat Penggantung Tiang Pekerja Tukang listrik Mandor Jumlah



K.1



SPL 1 BH PEMASANGAN RM ALML 2 X 40 W 1.000 4.000 4.000 0.500 0.050



bh bh bh o/hr o/hr



Armatur RM ALML TBS 318 2 X 36 W + Lampu Pelubangan Plafon Penggantung/Pengikat Tukang listrik Mandor Jumlah



K.1



SPL 1 BH PEMASANGAN ARMATUR LAMPU CERMIN 1.000 4.000 0.250 0.100



bh bh o/hr o/hr



Armatur Lampu TCW 090 + Lampu 18 W Penggantung/Pengikat Tukang listrik Mandor Jumlah



K.1



JUMLAH HARGA (Rp)



SPL 1 BH PEMASANGAN KRISTAL 1.000 8.000 4.000 4.000 1.000



bh bh bh o/hr o/hr



Lampu Kristal 3 Susun Penggantung/Pengikat Penggantung Rante Tukang listrik Mandor Jumlah



NO



SNI



ANALISA BIAYA KONSTRUKSI PEKERJAAN MEKANIKAL & ELEKTRIKAL



K.1



SPL 1 BH PEMASANGAN EXHOUSE 1.000 2.000 8.000 0.250 0.100



bh bh bh o/hr o/hr



HARGA SATUAN (Rp)



Exhouse Panasonic Pelubangan Plafon Penggantung/Pengikat Tukang listrik Mandor



433,500.00 7,650.00 1,173.00 70,000.00 90,000.00



433,500.00 15,300.00 9,384.00 17,500.00 9,000.00 484,684.00



249,900.00 1,173.00 765.00 70,000.00 90,000.00



249,900.00 9,384.00 3,060.00 17,500.00 9,000.00 288,844.00



80,070.00 765.00 70,000.00 90,000.00



80,070.00 3,060.00 17,500.00 9,000.00 109,630.00



153,000.00 7,650.00 70,000.00 90,000.00



153,000.00 7,650.00 17,500.00 9,000.00 187,150.00



127,500.00 7,650.00 70,000.00 90,000.00



127,500.00 7,650.00 17,500.00 9,000.00 161,650.00



285,600.00 765.00 70,000.00 90,000.00



285,600.00 3,060.00 17,500.00 9,000.00 315,160.00



765,000.00 7,650.00 1,173.00 70,000.00 90,000.00



765,000.00 30,600.00 4,692.00 35,000.00 9,000.00 844,292.00



Jumlah K.1



SPL 1 BH PEMASANGAN ARMATUR LAMPU DINDING 1.000 8.000 4.000 0.250 0.100



bh bh bh o/hr o/hr



Armatur Lampu Dinding + Lampu 18 W Penggantung/Pengikat Fitser + Sekrup Tukang listrik Mandor Jumlah



K.1



SPL 1 BH PEMASANGAN ARMATUR OUTBOW + LAMPU 18 W 1.000 4.000 0.250 0.100



bh bh o/hr o/hr



Armatur outbow + Lampu 23 W Fitser + Sekrup Tukang listrik Mandor Jumlah



K.1



SPL 1 BH PEMASANGAN LAMPU DOWN LIGHT 175 1.000 1.000 0.250 0.100



bh bh o/hr o/hr



Armatur Down Light 175 Artolite + Lampu 18 W Pelubangan Plafon Tukang listrik Mandor Jumlah



K.1



SPL 1 BH PEMASANGAN LAMPU DOWN LIGHT 125 + 8 W 1.000 1.000 0.250 0.100



bh bh o/hr o/hr



Armatur Down Light 125 Artolite + Lampu 8 W Pelubangan Plafon Tukang listrik Mandor Jumlah



K.1



SPL 1 BH PEMASANGAN LAMPU BARET + LAMPU 20 W 1.000 4.000 0.250 0.100



bh bh o/hr o/hr



Armatur Lampu Baret + TL Bundar 20 W Fitser + Sekrup Tukang listrik Mandor Jumlah



K.1



JUMLAH HARGA (Rp)



SPL 1 BH PEMASANGAN LAMPU RM 4 X 20 W 1.000 4.000 4.000 0.500 0.100



bh bh bh o/hr o/hr



Armatur RM ALML 4 X 20W + LAMPU Pelubangan Plafon Penggantung/Pengikat Tukang listrik Mandor Jumlah



NO



SNI



ANALISA BIAYA KONSTRUKSI PEKERJAAN MEKANIKAL & ELEKTRIKAL



K.1



SPL 1 BH PEMASANGAN LAMPU TCW 090 18 W 1.000 4.000 4.000 0.500 0.100



bh bh bh o/hr o/hr



HARGA SATUAN (Rp)



Armatur TCW 090 + Lampu 18 W Lengkap Pelubangan Plafon Penggantung/Pengikat Tukang listrik Mandor



285,000.00 7,650.00 1,173.00 70,000.00 90,000.00



285,000.00 30,600.00 4,692.00 35,000.00 9,000.00 364,292.00



428,400.00 7,650.00 1,173.00 70,000.00 90,000.00



428,400.00 30,600.00 4,692.00 35,000.00 9,000.00 507,692.00



331,500.00 7,650.00 1,173.00 70,000.00 90,000.00



331,500.00 30,600.00 4,692.00 35,000.00 9,000.00 410,792.00



3,315,000.00 7,650.00 35,700.00 70,000.00 90,000.00



3,315,000.00 30,600.00 142,800.00 147,000.00 162,000.00 3,797,400.00



12,495,000.00 7,650.00 35,700.00 70,000.00 90,000.00



12,495,000.00 30,600.00 142,800.00 196,000.00 108,000.00 12,972,400.00



453,900.00 7,650.00 1,173.00 70,000.00 90,000.00



453,900.00 30,600.00 4,692.00 17,500.00 9,000.00 515,692.00



326,400.00 765.00 70,000.00 90,000.00



326,400.00 3,060.00 17,500.00 9,000.00 355,960.00



Jumlah K.1



SPL 1 BH PEMASANGAN LAMPU RM 2 X 20 W 1.000 4.000 4.000 0.500 0.100



bh bh bh o/hr o/hr



Armatur RM ALML 2 X 20 W + Lampu Pelubangan Plafon Penggantung/Pengikat Tukang listrik Mandor Jumlah



K.1



SPL 1 BH PEMASANGAN LAMPU RM 1 X 20 W 1.000 4.000 4.000 0.500 0.100



bh bh bh o/hr o/hr



Armatur RM ALML 1 X 20 W + Lampu Pelubangan Plafon Penggantung/Pengikat Tukang listrik Mandor Jumlah



K.1



SPL 1 BH PEMASANGAN AXIAL FAN KAP. 2 PK 1.000 4.000 4.000 2.100 1.800



bh bh bh o/hr o/hr



Axial Fan Kap. 2 PK Pelubangan Plafon/Tembok Penggantung/Pengikat Tukang listrik Mandor Jumlah



K.1



SPL 1 BH PEMASANGAN AXIAL FAN KAP. 5 PK 1.000 4.000 4.000 2.800 1.200



bh bh bh o/hr o/hr



Axial Fan Kap. 5 PK Pelubangan Plafon/Tembok Penggantung/Pengikat Tukang listrik Mandor Jumlah



K.1



SPL 1 BH PEMASANGAN LAMPU RM 1 X 40 W 1.000 4.000 4.000 0.250 0.100



bh bh bh o/hr o/hr



Armatur RM ALML 1 X 40 W + Lampu Pelubangan Plafon Penggantung/Pengikat Tukang listrik Mandor Jumlah



K.1



JUMLAH HARGA (Rp)



SPL 1 BH PEMASANGAN LAMPU BL 2 X 40 W 1.000 4.000 0.250 0.100



bh bh o/hr o/hr



Armatur BL 2 X 40 W + Lampu Fitser + Sekrup Tukang listrik Mandor Jumlah



NO



SNI



ANALISA BIAYA KONSTRUKSI PEKERJAAN MEKANIKAL & ELEKTRIKAL



K.1



SPL 1 BH PEMASANGAN LAMPU BL 1 X 40 W 1.000 4.000 0.250 0.100



bh bh o/hr o/hr



HARGA SATUAN (Rp)



Armatur BL 1 X 40 W + Lampu Fitser + Sekrup Tukang listrik Mandor



260,100.00 765.00 70,000.00 90,000.00



260,100.00 3,060.00 17,500.00 9,000.00 289,660.00



168,300.00 765.00 70,000.00 90,000.00



168,300.00 3,060.00 17,500.00 9,000.00 197,860.00



300,900.00 765.00 70,000.00 90,000.00



300,900.00 3,060.00 17,500.00 9,000.00 330,460.00



3,315,000.00 765.00 35,700.00 70,000.00 90,000.00



3,315,000.00 3,060.00 142,800.00 17,500.00 9,000.00 3,487,360.00



3,550,000.00 765.00 35,700.00 70,000.00 90,000.00



3,550,000.00 6,120.00 142,800.00 56,000.00 36,000.00 3,790,920.00



6,885,000.00 765.00 35,700.00 70,000.00 90,000.00



6,885,000.00 6,120.00 142,800.00 56,000.00 36,000.00 7,125,920.00



19,635,000.00 765.00 35,700.00 70,000.00 90,000.00



19,635,000.00 6,120.00 142,800.00 66,500.00 45,000.00 19,895,420.00



Jumlah K.1



SPL 1 BH PEMASANGAN LAMPU BL 1 X 20 W 1.000 4.000 0.250 0.100



bh bh o/hr o/hr



Armatur BL 1 X 20 W + Lampu Fitser + Sekrup Tukang listrik Mandor Jumlah



K.1



SPL 1 BH PEMASANGAN ARMATUR LAMPU CERMIN 1.000 4.000 0.250 0.100



bh bh o/hr o/hr



Armatur Lampu Cermin + Lampu 40 W Fitser + Sekrup Tukang listrik Mandor Jumlah



K.1



SPL 1 BH PEMASANGAN ARMATUR LAMPU SOROT 1.000 4.000 4.000 0.250 0.100



bh bh bh o/hr o/hr



Armatur Lampu Sorot Philips + Lampu 400 W Fitser + Sekrup Penggantung Rante Tukang listrik Mandor Jumlah



K.1



SPL 1 BH PEMASANGAN AC1 PK 1.000 8.000 4.000 0.800 0.400



bh bh bh o/hr o/hr



AC 1 PK ex.Panasonic Lengkap pipa & Acc Fitser + Sekrup Penggantung Type B Tukang listrik Mandor Jumlah



K.1



SPL 1 BH PEMASANGAN AC 2 PK 1.000 8.000 4.000 0.800 0.400



bh bh bh o/hr o/hr



AC 2 PK ex.Panasonic Lengkap pipa & Acc Fitser + Sekrup Penggantung Type B Tukang listrik Mandor Jumlah



K.1



JUMLAH HARGA (Rp)



SPL 1 BH PEMASANGAN AC 5 PK 1.000 8.000 4.000 0.950 0.500



bh bh bh o/hr o/hr



AC 5 ex.PK Panasonic Lengkap pipa & Acc Fitser + Sekrup Penggantung Type B Tukang listrik Mandor Jumlah



NO



SNI



ANALISA BIAYA KONSTRUKSI PEKERJAAN MEKANIKAL & ELEKTRIKAL



K.1



SPL 1 BH PEMASANGAN INDOOR UNIT 50000 BTUH 1.000 8.000 8.000 1.500 1.200



bh bh bh o/hr o/hr



Indoor Unit Kap. 50.000 BTUH Fitser + Sekrup Penggantung Type B Tukang listrik Mandor



HARGA SATUAN (Rp)



JUMLAH HARGA (Rp)



15,810,000.00 765.00 35,700.00 70,000.00 90,000.00



15,810,000.00 6,120.00 285,600.00 105,000.00 108,000.00 16,314,720.00



78,030,000.00 765.00 35,700.00 70,000.00 90,000.00



78,030,000.00 6,120.00 285,600.00 105,000.00 108,000.00 78,534,720.00



132,600.00 290,700.00 765.00 35,700.00 60,000.00 70,000.00 90,000.00



663,000.00 4,360,500.00 6,120.00 357,000.00 48,000.00 35,000.00 7,200.00 1,116,320.00 5,930,140.00



2,295.00 867.00 1,173.00 6,630.00 4,845.00 765.00 357.00 1,275.00 2,295.00 8,670.00 6,000.00 60,000.00 70,000.00 90,000.00 13,770.00 20,910.00 79,560.00



9,180.00 12,138.00 16,422.00 6,630.00 9,690.00 21,420.00 4,998.00 8,925.00 11,475.00 26,010.00 1,200.00 48,000.00 35,000.00 7,200.00 206,550.00 313,650.00 1,193,400.00 424,838.00 531,938.00 1,609,058.00



7,535.25 2,295.00 22,500.00 60,000.00 70,000.00 90,000.00 8,287.50



7,535.25 2,295.00 22,500.00 15,000.00 8,400.00 7,200.00 8,287.50 62,930.25 71,217.75



117,300.00 765.00 22,500.00 60,000.00



117,300.00 4,590.00 4,500.00 15,000.00



Jumlah K.1



SPL 1 BH PEMASANGAN AC 10 PK 1.000 8.000 8.000 1.500 1.200



bh bh bh o/hr o/hr



AC 10 PK Panasonic Lengkap pipa & Acc Fitser + Sekrup Penggantung Type B Tukang listrik Mandor Jumlah



K.1



SPL 1 BH INSTALASI PIPA REFRIGRANT 1 PK & 2 PK & 10 PK



K.1



5.000 Mtr Pipa refrigrant leng. Isolatip 1 & 2 PK 15.000 Mtr Pipa refrigrant leng. Isolatip 10 PK 8.000 bh Fitser + Sekrup 10.000 bh Penggantung Type B 0.800 o/hr Pekerja 0.500 o/hr Tukang listrik 0.080 o/hr Mandor AC 1 & 2 PK AC 10 PK SPL 1 TTK INSTALASI AC 1 PK & 2 PK & 10 PK (Dari Panel Menuju Titik AC) 4.000 bh L.Bow Sekrup 14.000 bh Sadel 14.000 bh Penggantung 1.000 bh Inbow Dos 2.000 bh T-Dos 28.000 bh Fizzer + Sekrup 14.000 bh Kabel Teets 7.000 Mtr Pipa Spiral 5.000 bh L-Bow 3.000 btg Pipa Clipsal 0.200 bh Isolasi 0.800 o/hr Pekerja 0.500 o/hr Tukang listrik 0.080 o/hr Mandor 15.000 m' Kabel NYM 3 X 2,5 mm 15.000 m' Kabel NYM 3 X 4 mm 15.000 m' Kabel NYY 4 X 10 mm2 + NYM 3 X 2.5 mm2 TITIK AC 1 PK TITIK AC 2 PK TITIK AC 10 PK SPL 1 M INSTALASI PIPA DRAIN 1 PK & 2 PK



K.1



1.000 Mtr Pipa PVC AW 3/4" 1.000 Mtr Isolatif 1.000 Mtr Betelan dan Perapian tembok 0.250 o/hr Pekerja 0.120 o/hr Tukang listrik 0.080 o/hr Mandor 1.000 Mtr Pipa PVC AW 1" PVC AW 3/4" PVC AW 1' SPL 1 BH DUDUKAN AC 1 PK & 2 PK



K.1



1.000 6.000 0.200 0.250



bh bh Mtr o/hr



Dudukan AC Fitser + Sekrup Betelan dan Perapian tembok Pekerja



Jumlah



Jumlah



Jumlah Jumlah



NO



SNI



ANALISA BIAYA KONSTRUKSI PEKERJAAN MEKANIKAL & ELEKTRIKAL



0.120 o/hr 0.080 o/hr



HARGA SATUAN (Rp)



Tukang listrik Mandor



70,000.00 90,000.00



8,400.00 7,200.00 156,990.00



129,030.00 118,320.00 81,600.00 35,700.00 765.00 22,500.00 60,000.00 70,000.00 90,000.00



129,030.00 118,320.00 81,600.00 71,400.00 3,060.00 4,500.00 15,000.00 8,400.00 7,200.00 238,590.00 227,880.00 191,160.00



273,870.00 252,960.00 175,440.00 139,230.00 118,320.00 100,674.00 90,066.00 90,066.00 72,420.00



273,870.00 252,960.00 175,440.00 139,230.00 118,320.00 100,674.00 90,066.00 90,066.00 72,420.00



238,680.00



238,680.00



9,876,660.00 3,508,800.00



9,876,660.00 3,508,800.00



242,250.00



242,250.00



81,600.00



81,600.00



35,700.00 765.00 22,500.00 60,000.00 70,000.00 90,000.00



71,400.00 3,060.00 4,500.00 30,000.00 24,500.00 10,800.00



Jumlah K.1



K.1



JUMLAH HARGA (Rp)



SPL 1 MTR DUCTING EXHOUSE - ukuran 300(W) x 200(H) mm 1.000 Mtr 1.000 Mtr - ukuran 200(W) x 200(H) mm 1.000 Mtr Fleksibel Round Duct dia. 8" 200 mm 2.000 bh Penggantung Type B 4.000 bh Fitser + Sekrup 0.200 Mtr Betelan dan Perapian tembok 0.250 o/hr Pekerja 0.120 o/hr Tukang listrik 0.080 o/hr Mandor ukuran 300 x 200 ukuran 200 x 200 Fleksibel Round Duct dia. 8" 200 mm SPL 1 MTR DUCTING AC SENTRAL Ducting exhaust air dicat dan glass woll isolasi - BJLS 60 1.000 Mtr - ukuran 800(W) x 350(H) mm 1.000 Mtr - ukuran 700(W) x 300(H) mm 1.000 Mtr - ukuran 500(W) x 300(H) mm 1.000 Mtr - ukuran 400(W) x 250(H) mm 1.000 Mtr - ukuran 400(W) x 200(H) mm 1.000 Mtr - ukuran 300(W) x 200(H) mm 1.000 Mtr - ukuran 200(W) x 200(H) mm 1.000 Mtr - ukuran 200(W) x 150(H) mm 1.000 Mtr - ukuran 150(W) x 150(H) mm Return Air grille (RAG) 1.000 Mtr - ukuran 40 x 40 cm Return air plenum box BJLS 100 : 1.000 Mtr - ukuran 4100(L) x 900(W) x 450(H) mm 1.000 Mtr - ukuran 900(L) x 750(W) x 450(H) mm Exhaust Air Louvre (EAL) 1.000 Mtr - ukuran 16" x 12" Flexible round duct lengkap dengan isolasi tebal 1" 1.000 Mtr - dia 8", ∅ 200



2.000 4.000 0.200 0.500 0.350 0.120



bh bh Mtr o/hr o/hr o/hr



Penggantung Type B Fitser + Sekrup Betelan dan Perapian tembok Pekerja Tukang listrik Mandor



Jumlah Jumlah Jumlah



NO



SNI



ANALISA BIAYA KONSTRUKSI PEKERJAAN MEKANIKAL & ELEKTRIKAL



- ukuran 800(W) x 350(H) mm - ukuran 700(W) x 300(H) mm - ukuran 500(W) x 300(H) mm - ukuran 400(W) x 250(H) mm - ukuran 400(W) x 200(H) mm - ukuran 300(W) x 200(H) mm - ukuran 200(W) x 200(H) mm - ukuran 200(W) x 150(H) mm - ukuran 150(W) x 150(H) mm - ukuran 40 x 40 cm - ukuran 4100(L) x 900(W) x 450(H) mm - ukuran 900(L) x 750(W) x 450(H) mm - ukuran 16" x 12" - dia 8", ∅ 200 K.1



Jumlah Jumlah Jumlah Jumlah Jumlah Jumlah Jumlah Jumlah Jumlah Jumlah Jumlah Jumlah Jumlah Jumlah Jumlah



1.000 Mtr 1.000 Mtr 1.000 Mtr



144,260.00 418,130.00 397,220.00 319,700.00 283,490.00 262,580.00 244,934.00 234,326.00 234,326.00 216,680.00 382,940.00 10,020,920.00 3,653,060.00 386,510.00 225,860.00



Straight Tray Lebar 800 mm Lebar 300 mm Lebar 200 mm Elbow Lebar 300 mm Lebar 200 mm Reducer Tee Lebar 300 ke 200



2.000 bh Penggantung Type B 4.000 bh Fitser + Sekrup 0.200 Mtr Betelan dan Perapian tembok 0.250 o/hr Pekerja 0.120 o/hr Tukang listrik 0.080 o/hr Mandor Straight Tray Lebar 800 mm Straight Tray Lebar 300 mm Straight Tray Lebar 200 mm Elbow Lebar 300 mm Elbow Lebar 200 mm Reducer Lebar 300 ke 200 SPL 1 BH PEMASANGAN SAKELAR TUKAR 1.000 bh Sakelar Tukar Nasional 0.250 o/hr Tukang listrik 0.100 o/hr Mandor



270,045.00 222,870.00 205,275.00



270,045.00 222,870.00 205,275.00



285,600.00 234,600.00



285,600.00 234,600.00



351,900.00



351,900.00



35,700.00 765.00 22,500.00 60,000.00 70,000.00 90,000.00



71,400.00 3,060.00 4,500.00 15,000.00 8,400.00 7,200.00 379,605.00 332,430.00 314,835.00 395,160.00 344,160.00 461,460.00



66,300.00 70,000.00 90,000.00



66,300.00 17,500.00 9,000.00 92,800.00



408,000.00 765.00 35,700.00 70,000.00 90,000.00



408,000.00 6,120.00 142,800.00 56,000.00 18,000.00 630,920.00



Jumlah Jumlah Jumlah Jumlah Jumlah Jumlah



Jumlah K.1



JUMLAH HARGA (Rp)



SPL 1 MTR TRAY KABEL LISTRIK DAN ELEKTRONIK 1.000 Mtr 1.000 Mtr 1.000 Mtr



K.1



HARGA SATUAN (Rp)



SPL 1 BH PEMASANGAN BOX SPEAKER TBSS 1.000 8.000 4.000 0.800 0.200



bh bh bh o/hr o/hr



Box Speaker ex.toa Lengkap Ass Fitser + Sekrup Penggantung Type B Tukang listrik Mandor Jumlah



NO



SNI



ANALISA BIAYA KONSTRUKSI PEKERJAAN MEKANIKAL & ELEKTRIKAL



K.1



SPL 1 MTR KABEL NYMHY DARI TBSS KE MBSS 5.000 m' Kabel NYMHY 3 X 2,5 mm 8.000 bh Fitser + Sekrup 4.000 bh Sadel Pipa listrik 4.000 bh Kabel Teets 1.000 Mtr Pipa Spiral 1.000 bh L-Bow 0.500 btg Pipa Clipsal 0.200 bh Isolasi 0.250 o/hr Pekerja 0.250 o/hr Tukang listrik 0.100 o/hr Mandor



HARGA SATUAN (Rp)



5,737.50 765.00 765.00 357.00 1,275.00 2,295.00 8,670.00 6,000.00 60,000.00 70,000.00 90,000.00 Jumlah



K.1



bh bh bh o/hr o/hr



Speaker Profesional ex.JBL Lengkap Ass Fitser + Sekrup Penggantung Type B Tukang listrik Mandor



765.00 35,700.00 70,000.00 90,000.00



0.00 6,120.00 142,800.00 70,000.00 45,000.00 263,920.00



765.00 6,630.00 4,845.00 765.00 357.00 1,275.00 2,295.00 8,670.00 6,000.00 70,000.00 90,000.00



0.00 6,120.00 6,630.00 4,845.00 7,650.00 1,785.00 1,275.00 2,295.00 8,670.00 1,200.00 35,000.00 18,000.00 93,470.00



Jumlah SPL 1 BH PEMASANGAN OUTLET MIC 1.000 8.000 1.000 1.000 10.000 5.000 1.000 1.000 1.000 0.200 0.500 0.200



bh bh bh bh bh bh Mtr bh btg bh o/hr o/hr



Outlet Mic Panasonic Lengkap Ass Fitser + Sekrup Inbow Dos T-Dos Fizzer + Sekrup Kabel Teets Pipa Spiral L-Bow Pipa Clipsal Isolasi Tukang listrik Mandor Jumlah



K.1



SPL 1 BH PEMASANGAN HIDRANT PILAR 1.000 0.025 4.000 1.000 1.200 0.500 0.050



bh m3 bh bh o/hr o/hr o/hr



Hidrant Pilar 2 Mata Lengkap Ass + Box hidrant Conrete campuran beton Mur Baut Karet silent Pekerja Tukang listrik Mandor



6,120,000.00 2,500,000.00 15,000.00 55,000.00 60,000.00 70,000.00 90,000.00



6,120,000.00 62,500.00 60,000.00 55,000.00 72,000.00 35,000.00 4,500.00 6,409,000.00



3,825,000.00 2,500,000.00 15,000.00 55,000.00 60,000.00 70,000.00 90,000.00



3,825,000.00 312,500.00 60,000.00 55,000.00 72,000.00 35,000.00 4,500.00 4,364,000.00



Jumlah K.1



28,687.50 6,120.00 3,060.00 1,428.00 1,275.00 2,295.00 4,335.00 1,200.00 15,000.00 17,500.00 9,000.00 89,900.50



SPL 1 BH PEMASANGAN SPEAKER PROFESIONAL 1.000 8.000 4.000 1.000 0.500



K.1



JUMLAH HARGA (Rp)



SPL 1 BH PEMASANGAN SIEMESE CONNECTION 1.000 0.125 4.000 1.000 1.200 0.500 0.050



bh m3 bh bh o/hr o/hr o/hr



Siemese Connection Conrete campuran beton Mur Baut Karet silent Pekerja Tukang listrik Mandor Jumlah



NO



SNI



ANALISA BIAYA KONSTRUKSI PEKERJAAN MEKANIKAL & ELEKTRIKAL



K.1



SPL 1 BH PEMASANGAN AC 1 PK 1.000 8.000 4.000 0.500 0.050



bh bh bh o/hr o/hr



HARGA SATUAN (Rp)



AC 1 PK ex.Panasonic Lengkap pipa & Acc Fitser + Sekrup Penggantung Type B Tukang listrik Mandor



3,621,000.00 765.00 35,700.00 70,000.00 90,000.00



3,621,000.00 6,120.00 142,800.00 35,000.00 4,500.00 3,809,420.00



96,900.00 765.00 6,630.00 4,845.00 765.00 357.00 1,275.00 2,295.00 8,670.00 6,000.00 70,000.00 90,000.00



96,900.00 6,120.00 6,630.00 4,845.00 3,060.00 1,428.00 1,275.00 2,295.00 8,670.00 1,200.00 35,000.00 18,000.00 185,423.00



331,500.00 765.00 35,700.00 22,950.00 70,000.00 90,000.00



331,500.00 6,120.00 142,800.00 22,950.00 35,000.00 4,500.00 542,870.00



93,330.00 765.00 6,630.00 4,845.00 765.00 357.00 1,275.00 2,295.00 8,670.00 6,000.00 70,000.00 90,000.00



93,330.00 6,120.00 6,630.00 4,845.00 3,060.00 1,428.00 1,275.00 2,295.00 8,670.00 1,200.00 17,500.00 9,000.00 155,353.00



300,900.00 765.00 35,700.00 22,950.00 70,000.00 90,000.00



300,900.00 6,120.00 142,800.00 22,950.00 35,000.00 4,500.00 512,270.00



Jumlah K.1



SPL 1 BH PEMASANGAN Outlet TLP 1.000 8.000 1.000 1.000 4.000 4.000 1.000 1.000 1.000 0.200 0.500 0.200



bh bh bh bh bh bh Mtr bh btg bh o/hr o/hr



Outlet TLP/Fax/Internet Fitser + Sekrup Inbow Dos T-Dos Fizzer + Sekrup Kabel Teets Pipa Spiral L-Bow Pipa Clipsal Isolasi Tukang listrik Mandor Jumlah



K.1



SPL 1 BH PEMASANGAN TERMINAL BOX TLP 1.000 8.000 4.000 1.000 0.500 0.050



bh bh bh mtr o/hr o/hr



Terminal Box Tlp Lengkap Ass Fitser + Sekrup Penggantung Type B Ducting Jalur kabel Tukang listrik Mandor Jumlah



K.1



SPL 1 BH PEMASANGAN OUTLET TV 1.000 8.000 1.000 1.000 4.000 4.000 1.000 1.000 1.000 0.200 0.250 0.100



bh bh bh bh bh bh Mtr bh btg bh o/hr o/hr



Outlet TV Fitser + Sekrup Inbow Dos T-Dos Fizzer + Sekrup Kabel Teets Pipa Spiral L-Bow Pipa Clipsal Isolasi Tukang listrik Mandor Jumlah



K.1



JUMLAH HARGA (Rp)



SPL 1 BH PEMASANGAN TERMINAL BOX TV + BOSTER 1.000 8.000 4.000 1.000 0.500 0.050



bh bh bh mtr o/hr o/hr



Terminal Box TV + Boster Fitser + Sekrup Penggantung Type B Ducting Jalur kabel Tukang listrik Mandor Jumlah



NO



SNI



ANALISA BIAYA KONSTRUKSI PEKERJAAN MEKANIKAL & ELEKTRIKAL



K.1



SPL 1 BH PEMASANGAN MAIN SENTRAL TV Antenna UHF 1.000 Set Antenna VHF 1.000 Set 1.000 Set TV test point 14" 1.000 Set DVD / VCD Player 1.000 Set Passive Combiner 16 channel 1.000 Set Booster Amplifier 1.000 Set Grounding 1.000 Set kabel feeder dari antenna lokal 1.000 Set Spliter 4 way 1.000 Set Gantungan TV 1.000 Set Booster Amplifier 0.250 4.000 8.000 1.000 4.000 2.500 2.200 1.250



K.1



m3 bh bh mtr bh o/hr o/hr o/hr



HARGA SATUAN (Rp)



Dudukan Antene Kabel Teets Fitser + Sekrup Setting alat Mur Baut Pekerja Tukang listrik Mandor



Antenna UHF Antenna VHF TV test point 14" DVD / VCD Player Passive Combiner 16 channel Booster Amplifier Grounding kabel feeder dari antenna lokal Spliter 4 way Gantungan TV Booster Amplifier SPL 1 MTR KABEL COAXIAL DARI COMBINER KE SPLITER 1.000 m' Kabel Coaxial 7c-2v, 75 ohm 4.000 bh Fitser + Sekrup 2.000 bh Sadel Pipa listrik 2.000 bh Kabel Teets 0.200 Mtr Pipa Spiral 1.000 bh L-Bow 0.500 btg Pipa Clipsal 0.200 bh Isolasi 0.250 o/hr Pekerja 0.250 o/hr Tukang listrik 0.100 o/hr Mandor



673,200.00 510,000.00 3,825,000.00 2,448,000.00 1,479,000.00 2,397,000.00 2,550,000.00 19,890.00 1,887,000.00 459,000.00 2,397,000.00



673,200.00 510,000.00 3,825,000.00 2,448,000.00 1,479,000.00 2,397,000.00 2,550,000.00 19,890.00 1,887,000.00 459,000.00 2,397,000.00



2,550,000.00 357.00 765.00 150,000.00 15,300.00 60,000.00 70,000.00 90,000.00



637,500.00 1,428.00 6,120.00 150,000.00 61,200.00 150,000.00 154,000.00 112,500.00 635,248.00 1,945,948.00 1,782,748.00 4,460,248.00 3,083,248.00 2,114,248.00 3,032,248.00 3,185,248.00 655,138.00 2,522,248.00 1,094,248.00 3,032,248.00



28,050.00 765.00 765.00 357.00 1,275.00 2,295.00 8,670.00 6,000.00 60,000.00 70,000.00 90,000.00



28,050.00 3,060.00 1,530.00 714.00 255.00 2,295.00 4,335.00 1,200.00 15,000.00 17,500.00 9,000.00 82,939.00



26,928.00 96,900.00 76,500.00 87,210.00 765.00 765.00 357.00 1,275.00 2,295.00 8,670.00 6,000.00 60,000.00 70,000.00 90,000.00



26,928.00 96,900.00 76,500.00 87,210.00 3,060.00 1,530.00 714.00 255.00 2,295.00 4,335.00 1,200.00 15,000.00 17,500.00 9,000.00 81,817.00 151,789.00 131,389.00 142,099.00



Jumlah Jumlah Jumlah Jumlah Jumlah Jumlah Jumlah Jumlah Jumlah Jumlah Jumlah Jumlah



Jumlah K.1



K.1



SPL 1 MTR KABEL ITC DARI TBTLP KE MDF 1.000 m' Kabel ITC 20x2x0,6 mm 1.000 m' Kabel ITC (40+40)x2x0,6 mm 1.000 m' Kabel ITC 60x2x0,6 mm 1.000 m' Kabel ITC (40+20)x2x0,6 mm 4.000 bh Fitser + Sekrup 2.000 bh Sadel Pipa listrik 2.000 bh Kabel Teets 0.200 Mtr Pipa Spiral 1.000 bh L-Bow 0.500 btg Pipa Clipsal 0.200 bh Isolasi 0.250 o/hr Pekerja 0.250 o/hr Tukang listrik 0.100 o/hr Mandor Kabel ITC 20x2x0,6 mm Kabel ITC (40+40)x2x0,6 mm Kabel ITC 60x2x0,6 mm Kabel ITC (40+20)x2x0,6 mm SPL 1 BH PEMASANGAN PABX



Jumlah Jumlah Jumlah Jumlah



JUMLAH HARGA (Rp)



NO



SNI



1.000 4.000 2.000 4.000 2.000 24.000 8.000 1.000 4.000 5.000 3.500 2.350



Set bh bh bh mtr bh bh mtr bh o/hr o/hr o/hr



ANALISA BIAYA KONSTRUKSI PEKERJAAN MEKANIKAL & ELEKTRIKAL



HARGA SATUAN (Rp)



JUMLAH HARGA (Rp)



PABX 6 CO 70 ext. Press Kabel Pengukuran/Injection Penggantung/Pengikat Type B Ducting Jalur kabel Kabel Teets Fitser + Sekrup Setting alat Mur Baut Pekerja Tukang listrik Mandor



56,100,000.00 15,810.00 765,000.00 35,700.00 22,950.00 357.00 765.00 1,500,000.00 15,300.00 60,000.00 70,000.00 90,000.00



56,100,000.00 63,240.00 1,530,000.00 142,800.00 45,900.00 8,568.00 6,120.00 1,500,000.00 61,200.00 300,000.00 245,000.00 211,500.00 60,214,328.00



178,500.00 765.00 70,000.00 90,000.00



178,500.00 3,060.00 17,500.00 9,000.00 208,060.00



48,960,000.00 8,160,000.00 2,550,000.00 4,182,000.00 2,488,800.00 3,733,200.00



48,960,000.00 8,160,000.00 2,550,000.00 4,182,000.00 2,488,800.00 3,733,200.00



2,550,000.00 357.00 765.00 150,000.00 15,300.00 60,000.00 70,000.00 90,000.00



637,500.00 1,428.00 6,120.00 450,000.00 61,200.00 150,000.00 154,000.00 112,500.00 935,248.00 49,895,248.00 9,095,248.00 3,485,248.00 5,117,248.00 3,424,048.00 4,668,448.00



8,466,000.00 5,049,000.00 2,295,000.00 1,275,000.00 4,233,000.00 12,750,000.00 408,000.00



8,466,000.00 5,049,000.00 2,295,000.00 1,275,000.00 4,233,000.00 12,750,000.00 408,000.00



357.00 765.00 150,000.00 15,300.00 60,000.00 70,000.00 90,000.00



1,428.00 6,120.00 150,000.00 61,200.00 15,000.00 35,000.00 22,500.00 291,248.00 8,757,248.00 5,340,248.00 2,586,248.00 1,566,248.00



Jumlah K.1



SPL 1 BH PEMASANGAN TELEPON 1.000 4.000 0.250 0.100



K.1



bh bh o/hr o/hr



Armatur BL 1 X 20 W + Lampu Fitser + Sekrup Tukang listrik Mandor



Jumlah SPL 1 BH PEMASANGAN MAIN SENTRAL CCTV 1.000 Set Digital Video Recorder 32 Channel camera 1.000 Set Video Manager 1.000 Set Rack Metal 32" 1.000 Set LCD monitor 32" 1.000 Set Fixed Color camera dome type, CCD, 1/4" Lens, 1.000 Set Rotater Color camera dome type, CCD, 1/4" Lens, 0.250 4.000 8.000 3.000 4.000 2.500 2.200 1.250



m3 bh bh mtr bh o/hr o/hr o/hr



Rak Main Central CCTV Kabel Teets Fitser + Sekrup Setting alat Mur Baut Pekerja Tukang listrik Mandor



Digital Video Recorder 16 Channel camera Video Manager Rack Metal 32" LCD monitor 32" Fixed Color camera dome type, CCD, 1/4" Lens, Rotater Color camera dome type, CCD, 1/4" Lens, K.1



Jumlah Jumlah Jumlah Jumlah Jumlah Jumlah Jumlah



SPL 1 BH PEMASANGAN MAIN SOUND SYSTEM 1.000 1.000 1.000 1.000 1.000 1.000 1.000



Set Set Set Set Set Set Set



Power Amplifier 240 W Mixer pre-amplifier 1x240 W Desk Microphone + chime gong speaker selector 10 zones AM/FM tuner/ CD/MP3 + Antenna Rack cabinet c/w accesoris Horn Speaker 15 W



4.000 8.000 1.000 4.000 0.250 0.500 0.250



bh bh mtr bh o/hr o/hr o/hr



Kabel Teets Fitser + Sekrup Setting alat Mur Baut Pekerja Tukang listrik Mandor Jumlah



Power Amplifier 240 W Mixer pre-amplifier 1x240 W Desk Microphone + chime gong speaker selector 10 zones



NO



K.1



K.1



SNI



ANALISA BIAYA KONSTRUKSI PEKERJAAN MEKANIKAL & ELEKTRIKAL



AM/FM tuner/ CD/MP3 + Antenna Rack cabinet c/w accesoris Horn Speaker 15 W SPL 1 BH PEMASANGAN CEILING SPEAKER 1.000 bh Ceiling Speaker + box 1.000 bh Ceiling Speaker Panasonic Lengkap Ass 8.000 bh Fitser + Sekrup 4.000 bh Penggantung/Pengikat 0.500 o/hr Tukang listrik 0.100 o/hr Mandor Ceiling Speaker Ceiling Speaker + Box SPL 1 BH PEMASANGAN TONE CONTROL 1.000 4.000 0.250 0.100



bh bh o/hr o/hr



HARGA SATUAN (Rp)



4,524,248.00 13,041,248.00 699,248.00 204,000.00 127,500.00 765.00 1,173.00 70,000.00 90,000.00



204,000.00 127,500.00 6,120.00 4,692.00 35,000.00 9,000.00 182,312.00 258,812.00



178,500.00 1,173.00 70,000.00 90,000.00



178,500.00 4,692.00 17,500.00 9,000.00 209,692.00



127,500.00 306,000.00 204,000.00 255,000.00 127,500.00 1,020,000.00



127,500.00 306,000.00 204,000.00 255,000.00 127,500.00 1,020,000.00



22,500.00 765.00 1,173.00 60,000.00 70,000.00 90,000.00



4,500.00 3,060.00 4,692.00 15,000.00 17,500.00 9,000.00 181,252.00 359,752.00 257,752.00 308,752.00 181,252.00 1,073,752.00



7,650,000.00 16,320,000.00 45,900,000.00



7,650,000.00 16,320,000.00 45,900,000.00



357.00 765.00 500,000.00 15,300.00 60,000.00 70,000.00 90,000.00



1,428.00 6,120.00 500,000.00 61,200.00 210,000.00 196,000.00 126,000.00 8,750,748.00 17,420,748.00 47,000,748.00



4,590.00 765.00 765.00 357.00 1,275.00 2,295.00 8,670.00 6,000.00 60,000.00



22,950.00 6,120.00 3,060.00 1,428.00 1,275.00 2,295.00 4,335.00 1,200.00 15,000.00



Jumlah



Tone Control Panasonic Lengkap Ass Penggantung/Pengikat Tukang listrik Mandor Jumlah



K.1



SPL 1 BH PEMASANGAN ROR (FIRE DETECTOR) 1.000 1.000 1.000 1.000 1.000 1.000



K.1



bh bh bh bh bh bh



ROR ex.Gunnebo/Ozeki Smoke detector Manual break glass Alarm bell Indicator lamp Alat pemadam api ringan 3,5 kg



0.200 Mtr Betelan dan Perapian tembok 4.000 bh Fitser + Sekrup 4.000 bh Penggantung/Pengikat 0.250 o/hr Pekerja 0.250 o/hr Tukang listrik 0.100 o/hr Mandor ROR ex.Gunnebo/Ozeki Smoke detector Manual break glass Alarm bell Indicator lamp Alat pemadam api ringan 3,5 kg SPL 1 BH PEMASANGAN BOX HIDRANT + TERMINAL BOX 1.000 Set 1.000 Set 1.000 Set



K.1



JUMLAH HARGA (Rp)



Jumlah



Box Hidrant + Terminal Box + Announciator 10 zona Box Hidrant + Terminal Box + Announciator 40 Zona MCFA 40 Zona



4.000 bh Kabel Teets 8.000 bh Fitser + Sekrup 1.000 mtr Setting alat 4.000 bh Mur Baut 3.500 o/hr Pekerja 2.800 o/hr Tukang listrik 1.400 o/hr Mandor BOX HIDRANT 10 ZONA BOX HIDRANT 40 ZONA MCFA 40 ZONA SPL 1 MTR KABEL MULTI PAIR FIRE DETECTOR 5.000 m' Kabel NYA 3 X 1,5 mm 8.000 bh Fitser + Sekrup 4.000 bh Fizzer + Sekrup 4.000 bh Kabel Teets 1.000 Mtr Pipa Spiral 1.000 bh L-Bow 0.500 btg Pipa Clipsal 0.200 bh Isolasi 0.250 o/hr Pekerja



Jumlah



NO



SNI



ANALISA BIAYA KONSTRUKSI PEKERJAAN MEKANIKAL & ELEKTRIKAL



0.250 o/hr 0.100 o/hr



HARGA SATUAN (Rp)



Tukang listrik Mandor



70,000.00 90,000.00



17,500.00 9,000.00 84,163.00



663,000.00 765.00 70,000.00 90,000.00



663,000.00 6,120.00 35,000.00 4,500.00 708,620.00



1,275,000.00 765.00 35,700.00 22,950.00 70,000.00 90,000.00



1,275,000.00 6,120.00 142,800.00 22,950.00 140,000.00 90,000.00 1,676,870.00



9,690,000.00 5,100,000.00 1,275,000.00 2,550,000.00 56,100.00 15,300.00 70,000.00 90,000.00



29,070,000.00 5,100,000.00 1,275,000.00 637,500.00 84,150.00 122,400.00 420,000.00 180,000.00 36,889,050.00



63,750,000.00 5,100,000.00 1,275,000.00 2,550,000.00 56,100.00 15,300.00 70,000.00 90,000.00



127,500,000.00 5,100,000.00 1,275,000.00 637,500.00 84,150.00 122,400.00 420,000.00 180,000.00 135,319,050.00



45,900,000.00 229,500.00 117,300.00 3,213,000.00 2,550,000.00 56,100.00 15,300.00 70,000.00 90,000.00



45,900,000.00 22,032,000.00 11,260,800.00 3,213,000.00 1,275,000.00 112,200.00 122,400.00 420,000.00 270,000.00 84,605,400.00



35,700,000.00 127,500.00 86,700.00 1,500,000.00 765.00 35,700.00 22,950.00 70,000.00 90,000.00



35,700,000.00 15,300,000.00 10,404,000.00 3,000,000.00 6,120.00 142,800.00 45,900.00 280,000.00 180,000.00 65,058,820.00



Jumlah K.1



SPL 1 BH PEMASANGAN ARMATUR LAMPU EMERGENSI Armatur Lampu Emergensi 20 W Lengkap 1.000 bh 8.000 bh Fitser + Sekrup 0.500 o/hr Tukang listrik 0.050 o/hr Mandor Jumlah



K.1



SPL 1 BH PEMASANGAN MCB GROUP + KWH METER 1.000 8.000 4.000 1.000 2.000 1.000



bh bh bh mtr o/hr o/hr



MCB Grup 3 + Kwh Meter Pembanding Fitser + Sekrup Penggantung Type B Ducting Jalur kabel Tukang listrik Mandor Jumlah



K.1



SPL 1 BH PEMASANGAN POMPA JOCKY 3.000 1.000 1.000 0.250 1.500 8.000 6.000 2.000



Set Set Set m3 M bh o/hr o/hr



Pompa Jocky + Panel Kontrol Heather Pressure Switch Dudukan Pompa Karet Silent Mur Baut Tukang listrik Mandor Jumlah



K.1



SPL 1 BH PEMASANGAN POMPA PENGISIAN 2.000 1.000 1.000 0.250 1.500 8.000 6.000 2.000



Set Set Set m3 M bh o/hr o/hr



Pompa Pengisian + Panel Kontrol Heather Pressure Switch Dudukan Pompa Karet Silent Mur Baut Tukang listrik Mandor Jumlah



K.1



SPL 1 BH PEMASANGAN PANEL LISTRIK MDP 1.000 96.000 96.000 1.000 0.500 2.000 8.000 6.000 3.000



bh bh bh bh m3 M bh o/hr o/hr



Panel MDP 1 - 12 MCCB Group Moff Kabel Press Kabel Pengukuran/Injection Dudukan Panel dari beton Karet Silent Mur Baut Tukang listrik Mandor Jumlah



K.1



SPL 1 BH PEMASANGAN PANEL LISTRIK SUB MDP TYPE A 1.000 120.000 120.000 2.000 8.000 4.000 2.000 4.000 2.000



bh bh bh bh bh bh mtr o/hr o/hr



Panel Sub MDP 61 - 90 Grup Moff Kabel Press Kabel Pengukuran/Injection Fitser + Sekrup Penggantung/Pengikat Type B Ducting Jalur kabel Tukang listrik Mandor Jumlah



K.1



JUMLAH HARGA (Rp)



SPL 1 BH PEMASANGAN PANEL LISTRIK SUB MDP TYPE B



NO



SNI



1.000 8.000 8.000 2.000 8.000 4.000 2.000 3.000 1.000



bh bh bh bh bh bh mtr o/hr o/hr



ANALISA BIAYA KONSTRUKSI PEKERJAAN MEKANIKAL & ELEKTRIKAL



HARGA SATUAN (Rp)



JUMLAH HARGA (Rp)



Panel MDP 31 - 60 Grup Moff Kabel Press Kabel Pengukuran/Injection Fitser + Sekrup Penggantung/Pengikat Type B Ducting Jalur kabel Tukang listrik Mandor



28,050,000.00 86,700.00 45,900.00 1,530,000.00 765.00 35,700.00 22,950.00 70,000.00 90,000.00



28,050,000.00 693,600.00 367,200.00 3,060,000.00 6,120.00 142,800.00 45,900.00 210,000.00 90,000.00 32,665,620.00



18,870,000.00 66,300.00 35,700.00 1,173,000.00 765.00 35,700.00 22,950.00 70,000.00 90,000.00



18,870,000.00 530,400.00 285,600.00 2,346,000.00 6,120.00 142,800.00 45,900.00 140,000.00 90,000.00 22,456,820.00



5,610,000.00 25,500.00 15,810.00 765,000.00 765.00 35,700.00 22,950.00 70,000.00 90,000.00



5,610,000.00 204,000.00 126,480.00 1,530,000.00 6,120.00 142,800.00 45,900.00 70,000.00 45,000.00 7,780,300.00



3,570,000.00 25,500.00 15,810.00 765,000.00 765.00 35,700.00 22,950.00 765,000.00 70,000.00 90,000.00



3,570,000.00 204,000.00 126,480.00 1,530,000.00 6,120.00 142,800.00 45,900.00 765,000.00 70,000.00 45,000.00 6,505,300.00



428,400.00 25,500.00 15,810.00 765,000.00 765.00 35,700.00 1,173,000.00 22,950.00 70,000.00 90,000.00



428,400.00 204,000.00 126,480.00 1,530,000.00 6,120.00 142,800.00 1,173,000.00 45,900.00 70,000.00 45,000.00 3,771,700.00



2,397,000.00 22,950.00 8,670.00 433,500.00



2,397,000.00 1,147,500.00 190,740.00 433,500.00



Jumlah K.1



SPL 1 BH PEMASANGAN PANEL LISTRIK SUB MDP TYPE C 1.000 8.000 8.000 2.000 8.000 4.000 2.000 2.000 1.000



bh bh bh bh bh bh mtr o/hr o/hr



Panel MDP 16 - 30 Grup Moff Kabel Press Kabel Pengukuran/Injection Fitser + Sekrup Penggantung/Pengikat Type B Ducting Jalur kabel Tukang listrik Mandor Jumlah



K.1



SPL 1 BH PEMASANGAN PANEL LISTRIK SUB MDP TYPE D 1.000 8.000 8.000 2.000 8.000 4.000 2.000 1.000 0.500



bh bh bh bh bh bh mtr o/hr o/hr



Panel MDP 0 - 15 Grup Moff Kabel Press Kabel Pengukuran/Injection Fitser + Sekrup Penggantung/Pengikat Type B Ducting Jalur kabel Tukang listrik Mandor Jumlah



K.1



SPL 1 BH PEMASANGAN PANEL LISTRIK POMPA DISTRIBUSI 1.000 8.000 8.000 2.000 8.000 4.000 2.000 1.000 1.000 0.500



bh bh bh bh bh bh mtr o/hr o/hr



Panel MDP 0 - 12 Grup Moff Kabel Press Kabel Pengukuran/Injection Fitser + Sekrup Penggantung/Pengikat Type B Ducting Jalur kabel Level Control Water & kabel Tukang listrik Mandor Jumlah



K.1



SPL 1 BH PEMASANGAN PANEL LISTRIK POMPA AIR BOSTER 1.000 8.000 8.000 2.000 8.000 4.000 1.000 2.000 1.000 0.500



bh bh bh bh bh bh mtr o/hr o/hr



Panel MDP 0 - 15 Grup Moff Kabel Press Kabel Pengukuran/Injection Fitser + Sekrup Penggantung/Pengikat Type B Pressure Switch Ducting Jalur kabel Tukang listrik Mandor Jumlah



K.1



SPL 1 BH PEMASANGAN PENANGKAL PETIR 1.000 50.000 22.000 1.000



bh mtr Btg bh



Earting Road Kabel BC Pipa listrik Pengukuran/Injection



NO



SNI



ANALISA BIAYA KONSTRUKSI PEKERJAAN MEKANIKAL & ELEKTRIKAL



110.000 22.000 220.000 8.000 12.000 1.000 2.500 2.100 1.200



bh bh bh Mtr bh o/hr o/hr o/hr



HARGA SATUAN (Rp)



Sadel Penggantung/Pengikat Fizzer + Sekrup Pipa Spiral L-Bow Penangkal Petir ex UFO + Pipa Pekerja Tukang listrik Mandor



867.00 35,700.00 765.00 1,275.00 2,295.00 5,610,000.00 60,000.00 70,000.00 90,000.00



95,370.00 785,400.00 168,300.00 10,200.00 27,540.00 5,610,000.00 150,000.00 147,000.00 108,000.00 11,270,550.00



1,275,000.00 892,500.00 78,030.00 35,700.00 66,300.00 161,364.00 60,000.00 70,000.00 90,000.00



1,275,000.00 892,500.00 78,030.00 142,800.00 132,600.00 64,545.60 48,000.00 35,000.00 4,500.00 1,780,475.60 1,397,975.60



1,989,000.00 78,030.00 35,700.00 66,300.00 161,364.00 60,000.00 70,000.00 90,000.00



1,989,000.00 78,030.00 142,800.00 132,600.00 64,545.60 48,000.00 35,000.00 4,500.00 2,494,475.60



1,418,004.00 78,030.00 35,700.00 66,300.00 161,364.00 60,000.00 70,000.00 90,000.00



1,418,004.00 78,030.00 142,800.00 132,600.00 64,545.60 48,000.00 35,000.00 4,500.00 1,923,479.60



1,083,342.00 78,030.00 35,700.00 66,300.00 161,364.00 60,000.00 70,000.00 90,000.00



1,083,342.00 78,030.00 142,800.00 132,600.00 64,545.60 48,000.00 35,000.00 4,500.00 1,588,817.60



870,978.00 78,030.00 35,700.00 66,300.00 161,364.00 60,000.00 70,000.00 90,000.00



870,978.00 78,030.00 142,800.00 132,600.00 64,545.60 48,000.00 35,000.00 4,500.00 1,376,453.60



Jumlah K.1



K.1



SPL 1 MTR PEMASANGAN PENARIKAN KABEL 1.000 Meter Kabel N2XSEFGby 3x120 mm 1.000 Meter Kabel N2XSY 3x1x95 mm2 1.000 Meter Penggalian kedalaman 1 meter 4.000 Bh Pengikat 2.000 bh Beton pracetak 50X30X10 0.400 m3 Timbunan 0.800 o/hr Pekerja 0.500 o/hr Tukang listrik 0.050 o/hr Mandor Kabel N2XSEFGBY 3 X 120 mm2 Kabel N2XSY 3X1X120 mm2



Jumlah



SPL 1 MTR PEMASANGAN PENARIKAN KABEL 1.000 Meter Kabel NYY 4 X 400 mm2 1.000 Meter Penggalian kedalaman 1 meter 4.000 Bh Pengikat 2.000 bh Beton pracetak 50X30X10 0.400 m3 Timbunan 0.800 o/hr Pekerja 0.500 o/hr Tukang listrik 0.050 o/hr Mandor Jumlah



K.1



SPL 1 MTR PEMASANGAN PENARIKAN KABEL 1.000 1.000 4.000 2.000 0.400 0.800 0.500 0.050



Meter Meter Bh bh m3 o/hr o/hr o/hr



Kabel NYY 4 X 240 mm2 Penggalian kedalaman 1 meter Pengikat Beton pracetak 50X30X10 Timbunan Pekerja Tukang listrik Mandor Jumlah



K.1



SPL 1 MTR PEMASANGAN PENARIKAN KABEL 1.000 1.000 4.000 2.000 0.400 0.800 0.500 0.050



Meter Meter Bh bh m3 o/hr o/hr o/hr



Kabel NYY 4 X 185 mm2 Penggalian kedalaman 1 meter Pengikat Beton pracetak 50X30X10 Timbunan Pekerja Tukang listrik Mandor Jumlah



K.1



JUMLAH HARGA (Rp)



SPL 1 MTR PEMASANGAN PENARIKAN KABEL 1.000 1.000 4.000 2.000 0.400 0.800 0.500 0.050



Meter Meter Bh bh m3 o/hr o/hr o/hr



Kabel NYY 4 X 150 mm2 Penggalian kedalaman 1 meter Pengikat Beton pracetak 50X30X10 Timbunan Pekerja Tukang listrik Mandor Jumlah



NO



SNI



ANALISA BIAYA KONSTRUKSI PEKERJAAN MEKANIKAL & ELEKTRIKAL



K.1



SPL 1 MTR PEMASANGAN PENARIKAN KABEL 1.000 1.000 4.000 2.000 0.400 0.800 0.500 0.050



Meter Meter Bh bh m3 o/hr o/hr o/hr



HARGA SATUAN (Rp)



Kabel NYY 4 X 120 mm2 Penggalian kedalaman 1 meter Pengikat Beton pracetak 50X30X10 Timbunan Pekerja Tukang listrik Mandor



707,574.00 78,030.00 35,700.00 66,300.00 161,364.00 60,000.00 70,000.00 90,000.00



707,574.00 78,030.00 142,800.00 132,600.00 64,545.60 48,000.00 35,000.00 4,500.00 1,213,049.60



565,284.00 19,507.50 8,925.00 16,575.00 40,341.00 60,000.00 70,000.00 90,000.00



565,284.00 19,507.50 35,700.00 33,150.00 16,136.40 48,000.00 35,000.00 4,500.00 757,277.90



411,162.00 19,507.50 8,925.00 16,575.00 40,341.00 60,000.00 70,000.00 90,000.00



411,162.00 19,507.50 35,700.00 33,150.00 16,136.40 48,000.00 35,000.00 4,500.00 603,155.90



291,006.00 19,507.50 8,925.00 16,575.00 40,341.00 60,000.00 70,000.00 90,000.00



291,006.00 19,507.50 17,850.00 33,150.00 8,068.20 30,000.00 17,500.00 13,500.00 430,581.70



213,894.00 19,507.50 8,925.00 16,575.00 40,341.00 60,000.00 70,000.00 90,000.00



213,894.00 19,507.50 17,850.00 33,150.00 8,068.20 30,000.00 17,500.00 13,500.00 353,469.70



157,182.00 19,507.50 8,925.00 16,575.00 40,341.00 60,000.00 70,000.00 90,000.00



157,182.00 19,507.50 17,850.00 33,150.00 8,068.20 30,000.00 17,500.00 13,500.00 296,757.70



Jumlah K.1



SPL 1 MTR PEMASANGAN PENARIKAN KABEL 1.000 1.000 4.000 2.000 0.400 0.800 0.500 0.050



Meter Meter Bh bh m3 o/hr o/hr o/hr



Kabel NYY 4 X 95 mm2 Penggalian kedalaman 1 meter Pengikat Beton pracetak 50X30X10 Timbunan Pekerja Tukang listrik Mandor Jumlah



K.1



SPL 1 MTR PEMASANGAN PENARIKAN KABEL 1.000 1.000 4.000 2.000 0.400 0.800 0.500 0.050



Meter Meter Bh bh m3 o/hr o/hr o/hr



Kabel NYY 4 X 70 mm2 Penggalian kedalaman 1 meter Pengikat Beton pracetak 50X30X10 Timbunan Pekerja Tukang listrik Mandor Jumlah



K.1



SPL 1 MTR PEMASANGAN PENARIKAN KABEL 1.000 1.000 2.000 2.000 0.200 0.500 0.250 0.150



Meter Meter Bh bh m3 o/hr o/hr o/hr



Kabel NYY 4 X 50 mm2 Penggalian kedalaman 1 meter Pengikat Beton pracetak 50X30X10 Timbunan Pekerja Tukang listrik Mandor Jumlah



K.1



SPL 1 MTR PEMASANGAN PENARIKAN KABEL 1.000 1.000 2.000 2.000 0.200 0.500 0.250 0.150



Meter Meter Bh bh m3 o/hr o/hr o/hr



Kabel NYY 4 X 35 mm2 Penggalian kedalaman 1 meter Pengikat Beton pracetak 50X30X10 Timbunan Pekerja Tukang listrik Mandor Jumlah



K.1



JUMLAH HARGA (Rp)



SPL 1 MTR PEMASANGAN PENARIKAN KABEL 1.000 1.000 2.000 2.000 0.200 0.500 0.250 0.150



Meter Meter Bh bh m3 o/hr o/hr o/hr



Kabel NYY 4 X 25 mm2 Penggalian kedalaman 1 meter Pengikat Beton pracetak 50X30X10 Timbunan Pekerja Tukang listrik Mandor Jumlah



NO



SNI



ANALISA BIAYA KONSTRUKSI PEKERJAAN MEKANIKAL & ELEKTRIKAL



K.1



SPL 1 MTR PEMASANGAN PENARIKAN KABEL 1.000 1.000 2.000 2.000 0.200 0.500 0.250 0.150



Meter Meter Bh bh m3 o/hr o/hr o/hr



HARGA SATUAN (Rp)



Kabel NYY 4 X 16 mm2 Penggalian kedalaman 1 meter Pengikat Beton pracetak 50X30X10 Timbunan Pekerja Tukang listrik Mandor



102,510.00 19,507.50 8,925.00 16,575.00 40,341.00 60,000.00 70,000.00 90,000.00



102,510.00 19,507.50 17,850.00 33,150.00 8,068.20 30,000.00 17,500.00 13,500.00 242,085.70



65,790.00 19,507.50 8,925.00 16,575.00 40,341.00 60,000.00 70,000.00 90,000.00



65,790.00 19,507.50 17,850.00 33,150.00 8,068.20 30,000.00 17,500.00 13,500.00 205,365.70



2,295.00 2,295.00 867.00 1,173.00 6,630.00 4,845.00 765.00 357.00 1,275.00 2,295.00 8,670.00 6,000.00 60,000.00 70,000.00 90,000.00



2,295.00 34,425.00 26,010.00 17,595.00 6,630.00 9,690.00 45,900.00 5,355.00 2,550.00 11,475.00 54,187.50 1,200.00 48,000.00 35,000.00 7,200.00 307,512.50



2,295.00 3,825.00 867.00 1,173.00 6,630.00 4,845.00 765.00 357.00 1,275.00 2,295.00 8,670.00 6,000.00 60,000.00 70,000.00 90,000.00



2,295.00 38,250.00 17,340.00 11,730.00 6,630.00 9,690.00 30,600.00 3,570.00 2,550.00 11,475.00 36,125.00 1,200.00 48,000.00 35,000.00 7,200.00 261,655.00



2,295.00 2,295.00 867.00 1,173.00 6,630.00 4,845.00



2,295.00 22,950.00 17,340.00 11,730.00 6,630.00 9,690.00



Jumlah K.1



SPL 1 MTR PEMASANGAN PENARIKAN KABEL 1.000 1.000 2.000 2.000 0.200 0.500 0.250 0.150



Meter Meter Bh bh m3 o/hr o/hr o/hr



Kabel NYY 4 X 10 mm2 Penggalian kedalaman 1 meter Pengikat Beton pracetak 50X30X10 Timbunan Pekerja Tukang listrik Mandor Jumlah



K.1



K.1



K.1



JUMLAH HARGA (Rp)



SPL 1 TITIK PEMASANGAN INSTALASI TELEPON/FAX (Dari Terminal Box Ketitik Telepon) 1.000 bh L.Bow Sekrup 15.000 m' Kabel Telepon 4 X 0,6 mm2 30.000 bh Sadel 15.000 bh Penggantung 1.000 bh Inbow Dos 2.000 bh T-Dos 60.000 bh Fizzer + Sekrup 15.000 bh Kabel Teets 2.000 Mtr Pipa Spiral 5.000 bh L-Bow 6.250 btg Pipa Clipsal 0.200 bh Isolasi 0.800 o/hr Pekerja 0.500 o/hr Tukang listrik 0.080 o/hr Mandor Jumlah SPL 1 TITIK PEMASANGAN INSTALASI SOUND SYSTEM (Dari Terminal Box Sound System ke Tone Control Menuju Titik Speaker) 1.000 bh L.Bow Sekrup 10.000 m' Kabel NYMHY 3 X 1,5 20.000 bh Sadel 10.000 bh Penggantung 1.000 bh Inbow Dos 2.000 bh T-Dos 40.000 bh Fizzer + Sekrup 10.000 bh Kabel Teets 2.000 Mtr Pipa Spiral 5.000 bh L-Bow 4.167 btg Pipa Clipsal 0.200 bh Isolasi 0.800 o/hr Pekerja 0.500 o/hr Tukang listrik 0.080 o/hr Mandor Jumlah SPL 1 TITIK PEMASANGAN INSTALASI FIRE DETECTOR (Dari Terminal Box Ke Titik Fire Detector) 1.000 bh L.Bow Sekrup 10.000 m' Kabel NYA 1,5 mm2 20.000 bh Sadel 10.000 bh Penggantung 1.000 bh Inbow Dos 2.000 bh T-Dos



NO



SNI



ANALISA BIAYA KONSTRUKSI PEKERJAAN MEKANIKAL & ELEKTRIKAL



40.000 10.000 2.000 5.000 4.167 0.200 0.800 0.500 0.080



bh bh Mtr bh btg bh o/hr o/hr o/hr



HARGA SATUAN (Rp)



Fizzer + Sekrup Kabel Teets Pipa Spiral L-Bow Pipa Clipsal Isolasi Pekerja Tukang listrik Mandor



765.00 357.00 1,275.00 2,295.00 8,670.00 6,000.00 60,000.00 70,000.00 90,000.00



30,600.00 3,570.00 2,550.00 11,475.00 36,125.00 1,200.00 48,000.00 35,000.00 7,200.00 246,355.00



2,295.00 5,355.00 867.00 1,173.00 6,630.00 4,845.00 765.00 357.00 1,275.00 2,295.00 8,670.00 6,000.00 60,000.00 70,000.00 90,000.00



2,295.00 107,100.00 34,680.00 23,460.00 6,630.00 9,690.00 61,200.00 7,140.00 2,550.00 11,475.00 72,250.00 1,200.00 48,000.00 35,000.00 7,200.00 429,870.00



2,295.00 17,850.00 867.00 1,173.00 6,630.00 4,845.00 765.00 357.00 1,275.00 2,295.00 8,670.00 6,000.00 60,000.00 70,000.00 90,000.00



2,295.00 267,750.00 26,010.00 17,595.00 6,630.00 9,690.00 45,900.00 5,355.00 2,550.00 11,475.00 54,187.50 1,200.00 48,000.00 35,000.00 7,200.00 540,837.50



2,295.00 5,610.00 867.00 1,173.00 6,630.00 4,845.00 765.00 357.00 1,275.00 2,295.00 8,670.00 6,000.00 60,000.00 70,000.00 90,000.00



2,295.00 56,100.00 17,340.00 11,730.00 6,630.00 9,690.00 30,600.00 3,570.00 2,550.00 11,475.00 36,125.00 1,200.00 48,000.00 35,000.00 7,200.00 279,505.00



15,300.00



15,300.00



Jumlah K.1



SPL 1 TITIK PEMASANGAN INSTALASI CCTV (Dari Terminal Box TV ke Boster Kemudian Ke Titik Outlet TV) 1.000 bh L.Bow Sekrup 20.000 m' Kabel RG 59 40.000 bh Sadel 20.000 bh Penggantung 1.000 bh Inbow Dos 2.000 bh T-Dos 80.000 bh Fizzer + Sekrup 20.000 bh Kabel Teets 2.000 Mtr Pipa Spiral 5.000 bh L-Bow 8.333 btg Pipa Clipsal 0.200 bh Isolasi 0.800 o/hr Pekerja 0.500 o/hr Tukang listrik 0.080 o/hr Mandor Jumlah



K.1



SPL 1 TITIK PEMASANGAN INSTALASI DATA (Dari Terminal Box ke titik outlet data) 1.000 bh L.Bow Sekrup Kabel Data UTV cat 6e 15.000 m' 30.000 bh Sadel 15.000 bh Penggantung 1.000 bh Inbow Dos 2.000 bh T-Dos 60.000 bh Fizzer + Sekrup 15.000 bh Kabel Teets 2.000 Mtr Pipa Spiral 5.000 bh L-Bow 6.250 btg Pipa Clipsal 0.200 bh Isolasi 0.800 o/hr Pekerja 0.500 o/hr Tukang listrik 0.080 o/hr Mandor Jumlah



K.1



SPL 1 TITIK PEMASANGAN INSTALASI TV (Dari Terminal Box TV ke Boster Kemudian Ke Titik Outlet TV) 1.000 bh L.Bow Sekrup 10.000 m' Kabel RG 8 20.000 bh Sadel 10.000 bh Penggantung 1.000 bh Inbow Dos 2.000 bh T-Dos 40.000 bh Fizzer + Sekrup 10.000 bh Kabel Teets 2.000 Mtr Pipa Spiral 5.000 bh L-Bow 4.167 btg Pipa Clipsal 0.200 bh Isolasi 0.800 o/hr Pekerja 0.500 o/hr Tukang listrik 0.080 o/hr Mandor Jumlah



K.1



SPL 1 MTR KABEL UTV DARI STAR HUB KE SWITCH HUB 1.000 m' Kabel UTV cat 6e



JUMLAH HARGA (Rp)



NO



SNI



ANALISA BIAYA KONSTRUKSI PEKERJAAN MEKANIKAL & ELEKTRIKAL



2.000 4.000 4.000 1.000 1.000 0.500 0.200 0.250 0.250 0.100



bh bh bh Mtr bh btg bh o/hr o/hr o/hr



HARGA SATUAN (Rp)



Sadel Fizzer + Sekrup Kabel Teets Pipa Spiral L-Bow Pipa Clipsal Isolasi Pekerja Tukang listrik Mandor



765.00 765.00 357.00 1,275.00 2,295.00 8,670.00 6,000.00 60,000.00 70,000.00 90,000.00



1,530.00 3,060.00 1,428.00 1,275.00 2,295.00 4,335.00 1,200.00 15,000.00 17,500.00 9,000.00 71,923.00



12,750,000.00 5,610,000.00 1,530,000.00 1,581,000.00 102,000.00 1,581,000.00 22,500.00 765.00 1,173.00 60,000.00 70,000.00 90,000.00



12,750,000.00 5,610,000.00 1,530,000.00 1,581,000.00 102,000.00 1,581,000.00 4,500.00 3,060.00 4,692.00 15,000.00 17,500.00 9,000.00 155,752.00 12,803,752.00 5,663,752.00 1,583,752.00 1,634,752.00



145,000,000.00 70,000.00 90,000.00



145,000,000.00 35,000.00 4,500.00 145,039,500.00



112,500,000.00 70,000.00 90,000.00



112,500,000.00 35,000.00 4,500.00 112,539,500.00



85,000,000.00 70,000.00 90,000.00



85,000,000.00 35,000.00 4,500.00 85,039,500.00



93,500.00 15,500.00 35,700.00 70,000.00 90,000.00



93,500.00 15,500.00 71,400.00 35,000.00 4,500.00 219,900.00



35,700.00 15,500.00 35,700.00 70,000.00 90,000.00



35,700.00 15,500.00 71,400.00 35,000.00 4,500.00 162,100.00



Jumlah K.1



SPL 1 BH PERALATAN DATA



K.1



1.000 Set Switch hub + rak dan Setting Program 1.000 Set Patch panel 1.000 Set Star hub 12 port 1.000 Set Wifi Program internet 1.000 Set Outlet Data 1.000 Set Wifi Internet dan Setting 0.200 Mtr Betelan dan Perapian tembok 4.000 bh Fitser + Sekrup 4.000 bh Penggantung/Pengikat 0.250 o/hr Pekerja 0.250 o/hr Tukang listrik 0.100 o/hr Mandor Outlet Data+Wifi Program Switch hub + rak dan Setting Program Patch panel Star hub 12 port Wifi Program internet SPL 1 BH PEMASANGAN SETRAL TLP/PABX 1.000 Set 0.500 o/hr 0.050 o/hr



Jumlah



Sentral TLP/PABX 42 CO, 5 Line Tukang listrik Mandor Jumlah



K.1



SPL 1 BH PEMASANGAN SETRAL SOUND SYSTEM 1.000 Set 0.500 o/hr 0.050 o/hr



Sentral Sound System Tukang listrik Mandor Jumlah



K.1



SPL 1 BH PEMASANGAN SETRAL FIRE ALARM 1.000 bh 0.500 o/hr 0.050 o/hr



Sentral Fire Alarm 36 Line Tukang listrik Mandor Jumlah



K.1



SPL 1 MTR PEMASANGAN PIPA 3" GIP 1.000 1.000 2.000 0.500 0.050



Meter Meter Bh o/hr o/hr



Pipa 3" Penggalian kedalaman 1 meter Pengikat Tukang listrik Mandor Jumlah



K.1



SPL 1 MTR PEMASANGAN PIPA 2" GIP 1.000 1.000 2.000 0.500 0.050



Meter Meter Bh o/hr o/hr



Pipa 2" Penggalian kedalaman 1 meter Pengikat Tukang listrik Mandor Jumlah



K.1



JUMLAH HARGA (Rp)



SPL 1 MTR PEMASANGAN PIPA 4" Black Steal



NO



SNI



ANALISA BIAYA KONSTRUKSI PEKERJAAN MEKANIKAL & ELEKTRIKAL



1.000 1.000 2.000 0.500 0.050



Meter Meter Bh o/hr o/hr



HARGA SATUAN (Rp)



Pipa 4" Penggalian kedalaman 1 meter Pengikat Tukang listrik Mandor



116,450.00 15,500.00 35,700.00 70,000.00 90,000.00



116,450.00 15,500.00 71,400.00 35,000.00 4,500.00 242,850.00



93,500.00 15,500.00 35,700.00 70,000.00 90,000.00



93,500.00 15,500.00 71,400.00 35,000.00 4,500.00 219,900.00



76,500.00 15,500.00 35,700.00 70,000.00 90,000.00



76,500.00 15,500.00 71,400.00 35,000.00 4,500.00 202,900.00



53,550.00 15,500.00 35,700.00 70,000.00 90,000.00



53,550.00 15,500.00 71,400.00 35,000.00 4,500.00 179,950.00



212,500.00 148,835.00 116,450.00 93,500.00 84,150.00 76,500.00 53,550.00 35,700.00 15,810.00 22,500.00 765.00 35,700.00 60,000.00 70,000.00 90,000.00



212,500.00 148,835.00 116,450.00 93,500.00 84,150.00 76,500.00 53,550.00 17,850.00 15,810.00 4,500.00 3,060.00 71,400.00 21,000.00 24,500.00 22,500.00



Jumlah K.1



SPL 1 MTR PEMASANGAN PIPA 3" Black Steal 1.000 1.000 2.000 0.500 0.050



Meter Meter Bh o/hr o/hr



Pipa 3" Penggalian kedalaman 1 meter Pengikat Tukang listrik Mandor Jumlah



K.1



SPL 1 MTR PEMASANGAN PIPA 2" Black Steal 1.000 1.000 2.000 0.500 0.050



Meter Meter Bh o/hr o/hr



Pipa 2" Penggalian kedalaman 1 meter Pengikat Tukang listrik Mandor Jumlah



K.1



SPL 1 MTR PEMASANGAN PIPA 1" Black Steal 1.000 1.000 2.000 0.500 0.050



Meter Meter Bh o/hr o/hr



Pipa 1" Penggalian kedalaman 1 meter Pengikat Tukang listrik Mandor Jumlah



K.1



SPL 1 MTR PEMASANGAN PIPA BLAK STEAL HIDRANT 1.000 1.000 1.000 1.000 1.000 1.000 1.000 0.500 1.000 0.200 4.000 2.000 0.350 0.350 0.250



Meter Meter Meter Meter Meter Meter Meter kali Meter Mtr bh bh o/hr o/hr o/hr



dia 150 mm dia 125 mm dia 100 mm dia 80 mm dia 65 mm dia 50 mm dia 25 mm



Pengelasan Pengecatan Betelan dan Perapian tembok Fitser + Sekrup Penggantung/Pengikat Pekerja Tukang listrik Mandor



dia 150 mm dia 125 mm dia 100 mm dia 80 mm dia 65 mm dia 50 mm dia 25 mm



K.1



JUMLAH HARGA (Rp)



Jumlah Jumlah Jumlah Jumlah Jumlah Jumlah Jumlah Jumlah



180,620.00 393,120.00 329,455.00 297,070.00 274,120.00 264,770.00 257,120.00 234,170.00



SPL 1 MTR PEMASANGAN PIPA 4" PVC AW 1.000 1.000 2.000 0.600 0.065



Meter Meter Bh o/hr o/hr



Pipa 4" PVC AW Penggalian kedalaman 1 meter Pengikat + Lem Tukang listrik Mandor



60,052.50 15,500.00 17,850.00 70,000.00 90,000.00 Jumlah



60,052.50 15,500.00 35,700.00 42,000.00 5,850.00 159,102.50



NO



SNI



ANALISA BIAYA KONSTRUKSI PEKERJAAN MEKANIKAL & ELEKTRIKAL



K.1



SPL 1 MTR PEMASANGAN PIPA 3" PVC AW 1.000 1.000 2.000 0.500 0.050



Meter Meter Bh o/hr o/hr



HARGA SATUAN (Rp)



Pipa 3" PVC AW Penggalian kedalaman 1 meter Pengikat + Lem Tukang listrik Mandor



30,982.50 15,500.00 17,850.00 70,000.00 90,000.00



30,982.50 15,500.00 35,700.00 35,000.00 4,500.00 121,682.50



16,447.50 15,500.00 17,850.00 70,000.00 90,000.00



16,447.50 15,500.00 35,700.00 35,000.00 5,400.00 108,047.50



8,287.50 17,850.00 70,000.00 90,000.00



8,287.50 35,700.00 28,000.00 4,500.00 76,487.50



7,535.25 17,850.00 70,000.00 90,000.00



7,535.25 35,700.00 28,000.00 4,500.00 75,735.25



5,737.50 17,850.00 70,000.00 90,000.00



5,737.50 35,700.00 28,000.00 4,500.00 73,937.50



Pipa PVC D dia. 65 mm Pipa PVC D dia. 50 mm Pipa PVC D dia. 40 mm Pipa PVC D dia. 32 mm



11,793.75 8,223.75 6,693.75 5,546.25



11,793.75 8,223.75 6,693.75 5,546.25



Pengikat + Lem Tukang listrik Mandor



17,850.00 70,000.00 90,000.00



35,700.00 21,000.00 3,600.00 60,300.00 72,093.75 68,523.75 66,993.75 65,846.25



4,080,000.00 1,020,000.00



4,080,000.00 1,020,000.00



22,500.00 765.00 35,700.00 60,000.00 70,000.00 90,000.00



157,500.00 6,120.00 142,800.00 144,000.00 84,000.00 76,500.00 4,690,920.00 1,630,920.00



Jumlah K.1



SPL 1 MTR PEMASANGAN PIPA 2" PVC AW 1.000 1.000 2.000 0.500 0.060



Meter Meter Bh o/hr o/hr



Pipa 2" PVC AW Penggalian kedalaman 1 meter Pengikat + Lem Tukang listrik Mandor Jumlah



K.1



SPL 1 MTR PEMASANGAN PIPA 1" PVC AW 1.000 2.000 0.400 0.050



Meter Bh o/hr o/hr



Pipa 1" PVC AW Pengikat + Lem Tukang listrik Mandor Jumlah



K.1



SPL 1 MTR PEMASANGAN PIPA 3/4" PVC AW 1.000 2.000 0.400 0.050



Meter Bh o/hr o/hr



Pipa 3/4" PVC AW Pengikat + Lem Tukang listrik Mandor Jumlah



K.1



SPL 1 MTR PEMASANGAN PIPA 1/2" PVC AW 1.000 2.000 0.400 0.050



Meter Bh o/hr o/hr



Pipa 1/2" PVC AW Pengikat + Lem Tukang listrik Mandor Jumlah



K.1



SPL 1 MTR PEMASANGAN PIPA VENT. 1.000 1.000 1.000 1.000



Meter Meter Meter Meter



2.000 Bh 0.300 o/hr 0.040 o/hr



Pipa PVC D dia. 65 mm Pipa PVC D dia. 50 mm Pipa PVC D dia. 40 mm Pipa PVC D dia. 32 mm K.1



JUMLAH HARGA (Rp)



Jumlah Jumlah Jumlah Jumlah Jumlah



SPL 1 BH BOX HIDRANT & GATE VALVE 1.000 Set 1.000 Meter 7.000 Mtr 8.000 bh 4.000 bh 2.400 o/hr 1.200 o/hr 0.850 o/hr Box Hydrant Gate Valve 2,5"



Box Hydrant Gate Valve 2,5" Betelan dan Perapian tembok Fitser + Sekrup Penggantung/Pengikat Pekerja Tukang listrik Mandor Jumlah Jumlah



NO



SNI



ANALISA BIAYA KONSTRUKSI PEKERJAAN MEKANIKAL & ELEKTRIKAL



K.1



SPL 1 BH SPRINGKLE FLOW SWITCH & GATE VALVE 1.000 Set 1.000 Set 1.000 Set



K.1



Head Splinker Flow Switch Gate Valve 1,5"



0.200 Mtr Betelan dan Perapian tembok 8.000 bh Fitser + Sekrup 2.000 bh Penggantung/Pengikat 0.500 o/hr Pekerja 0.350 o/hr Tukang listrik 0.150 o/hr Mandor Head Splinker Flow Switch Gate Valve 1,5" SPL 1 BH PEMASANGAN ROOF TANK 1.000 0.250 1.500 16.000 6.000 3.000 1.000



Set m3 M bh o/hr o/hr o/hr



HARGA SATUAN (Rp)



56,610.00 2,601,000.00 561,000.00



56,610.00 2,601,000.00 561,000.00



22,500.00 765.00 35,700.00 60,000.00 70,000.00 90,000.00



4,500.00 6,120.00 71,400.00 30,000.00 24,500.00 13,500.00 206,630.00 2,751,020.00 711,020.00



12,750,000.00 2,550,000.00 56,100.00 15,300.00 60,000.00 70,000.00 90,000.00



12,750,000.00 637,500.00 84,150.00 244,800.00 360,000.00 210,000.00 90,000.00 14,376,450.00



86,700.00 35,700.00 70,000.00 90,000.00



86,700.00 35,700.00 35,000.00 4,500.00 161,900.00



134,130.00 70,000.00 90,000.00



134,130.00 17,500.00 4,500.00 156,130.00



306,000.00 1,326,000.00 1,326,000.00 1,530,000.00 1,530,000.00 61,200.00 306,000.00 1,530,000.00



306,000.00 1,326,000.00 1,326,000.00 1,530,000.00 1,530,000.00 61,200.00 306,000.00 1,530,000.00



22,500.00 765.00 35,700.00 60,000.00 70,000.00 90,000.00



4,500.00 6,120.00 71,400.00 30,000.00 24,500.00 13,500.00 150,020.00 456,020.00 1,476,020.00 1,476,020.00 1,680,020.00 1,680,020.00 211,220.00 456,020.00 1,680,020.00



Jumlah Jumlah Jumlah



Roof Tank kap. 12 m3 Dudukan Roof Tank Karet Silent Mur Baut Pekerja Tukang listrik Mandor Jumlah



K.1



SPL 1 BH PEMASANGAN KRAN STOP 1.000 1.000 0.500 0.050



Meter Bh o/hr o/hr



Kran Stop 1" Pengikat Tukang listrik Mandor Jumlah



K.1



SPL 1 BH PEMASANGAN CAST IRON ROOF DRAIN 1.000 Meter 0.250 o/hr 0.050 o/hr



Cast Iron Roof Drain Tukang ME Mandor Jumlah



K.1



K.1



JUMLAH HARGA (Rp)



SPL 1 BH PEMASANGAN PERALATAN KM/WC 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000



Set Set Set Set Set Set Set Set



Clossed jongkok Clossed duduk monoblok Wash taffel non standar lengkap kran dan ass Urinoir lengkap ass dan kran Shawer bilas Floor Drain Clean Out Kran shower mandi



0.200 8.000 2.000 0.500 0.350 0.150



Mtr bh bh o/hr o/hr o/hr



Betelan dan Perapian tembok Fitser + Sekrup Penggantung/Pengikat/Lem Pekerja Tukang listrik Mandor



Clossed jongkok Clossed duduk monoblok Wash taffel non standar lengkap kran dan ass Urinoir lengkap ass dan kran Shawer bilas Floor Drain Clean Out Kran shower mandi SPL 1 BH PEMASANGAN PANEL LISTRIK LVMDP & ATS



Jumlah Jumlah Jumlah Jumlah Jumlah Jumlah Jumlah Jumlah Jumlah



NO



SNI



ANALISA BIAYA KONSTRUKSI PEKERJAAN MEKANIKAL & ELEKTRIKAL



1.000 16.000 16.000 4.000 0.500 2.000 8.000 10.000 6.000 3.000



bh bh bh bh m3 M bh o/hr o/hr o/hr



HARGA SATUAN (Rp)



Panel LVMDP & ATS Moff Kabel Press Kabel Pengukuran/Injection Dudukan Panel dari beton Karet Silent Mur Baut Pekerja Tukang listrik Mandor



270,300,000.00 255,000.00 183,600.00 1,173,000.00 2,550,000.00 56,100.00 15,300.00 60,000.00 70,000.00 90,000.00



270,300,000.00 4,080,000.00 2,937,600.00 4,692,000.00 1,275,000.00 112,200.00 122,400.00 600,000.00 420,000.00 270,000.00 284,809,200.00



137,700,000.00 127,500.00 45,900.00 1,173,000.00 2,550,000.00 56,100.00 15,300.00 60,000.00 70,000.00 90,000.00



137,700,000.00 4,080,000.00 1,468,800.00 4,692,000.00 1,275,000.00 112,200.00 122,400.00 600,000.00 420,000.00 270,000.00 150,740,400.00



153,000,000.00 127,500.00 45,900.00 1,173,000.00 2,550,000.00 56,100.00 15,300.00 60,000.00 70,000.00 90,000.00



153,000,000.00 2,040,000.00 734,400.00 4,692,000.00 1,275,000.00 112,200.00 122,400.00 600,000.00 420,000.00 270,000.00 163,266,000.00



9,741,000.00 5,610,000.00 78,030.00 35,700.00 2,550,000.00 161,364.00 60,000.00 70,000.00 90,000.00



9,741,000.00 5,610,000.00 78,030.00 71,400.00 637,500.00 32,272.80 30,000.00 17,500.00 13,500.00 880,202.80 10,621,202.80 6,490,202.80



647,700.00 78,030.00 35,700.00 2,550,000.00 161,364.00 60,000.00 70,000.00 90,000.00



647,700.00 39,015.00 71,400.00 51,000.00 16,136.40 30,000.00 17,500.00 13,500.00 886,251.40



46,410,000.00 474,300,000.00 35,700.00



46,410,000.00 474,300,000.00 285,600.00



Jumlah K.1



SPL 1 BH PEMASANGAN PANEL LISTRIK MDP 1.000 32.000 32.000 4.000 0.500 2.000 8.000 10.000 6.000 3.000



bh bh bh bh m3 M bh o/hr o/hr o/hr



Panel MDP Moff Kabel Press Kabel Pengukuran/Injection Dudukan Panel dari beton Karet Silent Mur Baut Pekerja Tukang listrik Mandor Jumlah



K.1



SPL 1 BH PEMASANGAN PANEL CAPASITOR BANK 1.000 16.000 16.000 4.000 0.500 2.000 8.000 10.000 6.000 3.000



bh bh bh bh m3 M bh o/hr o/hr o/hr



Panel Capasitor bank & Capasitornya Moff Kabel Press Kabel Pengukuran/Injection Dudukan Panel dari beton Karet Silent Mur Baut Pekerja Tukang listrik Mandor Jumlah



K.1



SPL 1 MTR PEMASANGAN LAMPU PENERANGAN SITE 1.000 1.000 1.000 2.000 0.250 0.200 0.500 0.250 0.150



K.1



Set Set Meter Bh m3 m3 o/hr o/hr o/hr



Lampu Jalan 2 Arah Lampu Jalan 1 Arah Penggalian kedalaman 1 meter Pengikat mur + baut Dudukan dari beton Timbunan Pekerja Tukang listrik Mandor



Lampu Jalan 2 Arah Lampu Jalan 1 Arah SPL 1 MTR PEMASANGAN LAMPU TAMAN 1.000 0.500 2.000 0.020 0.100 0.500 0.250 0.150



Set Meter Bh m3 m3 o/hr o/hr o/hr



Jumlah Jumlah Jumlah



Lampu Taman bohlam kaca Penggalian kedalaman 1 meter Pengikat mur + baut Dudukan dari beton Timbunan Pekerja Tukang listrik Mandor Jumlah



K.1



JUMLAH HARGA (Rp)



SPL 1 SET PEMASANGAN POMPA HIDRANT 1.000 Set Jocky Pump CR 5- 18 1.000 Set Pompa Hidrant + Mesin Diesel 8.000 Bh Pengikat mur + baut



NO



SNI



ANALISA BIAYA KONSTRUKSI PEKERJAAN MEKANIKAL & ELEKTRIKAL



K.1



0.040 m3 Dudukan dari beton 0.500 m3 Timbunan 4.500 o/hr Pekerja 2.400 o/hr Tukang listrik 1.700 o/hr Mandor Pompa Hidrant + Mesin Diesel Jocky Pump CR 5- 18 SPL 1 BH PEMASANGAN ASSESORIS POMPA HIDRANT 1.000 bh 1.000 1.000 1.000 0.500 2.000 8.000 10.000 6.000 3.000



K.1



bh bh bh m3 M bh o/hr o/hr o/hr



m Set m Set bh m3 M bh o/hr o/hr o/hr



102,000.00 80,682.00 270,000.00 168,000.00 153,000.00 475,359,282.00 47,469,282.00



15,300,000.00



15,300,000.00



17,340,000.00 21,420,000.00 16,320,000.00 2,550,000.00 56,100.00 15,300.00 60,000.00 70,000.00 90,000.00



17,340,000.00 21,420,000.00 16,320,000.00 1,275,000.00 112,200.00 122,400.00 600,000.00 420,000.00 270,000.00 2,799,600.00 18,099,600.00 20,139,600.00 24,219,600.00 19,119,600.00



550,000.00 178,500,000.00 139,102.50 5,500,000.00 3,500,000.00 2,550,000.00 56,100.00 15,300.00 60,000.00 70,000.00 90,000.00



82,500,000.00 178,500,000.00 20,865,375.00 5,500,000.00 3,500,000.00 2,550,000.00 112,200.00 122,400.00 600,000.00 420,000.00 270,000.00 294,939,975.00



45,500,000.00 12,500,000.00 12,500,000.00 5,500,000.00 3,500,000.00 2,550,000.00 56,100.00 15,300.00 60,000.00 70,000.00 90,000.00



91,000,000.00 12,500,000.00 12,500,000.00 5,500,000.00 3,500,000.00 2,550,000.00 336,600.00 367,200.00 600,000.00 420,000.00 270,000.00 129,543,800.00



63,750,000.00 5,100,000.00 2,040,000.00



63,750,000.00 5,100,000.00 2,040,000.00



2,550,000.00 56,100.00 15,300.00 60,000.00 70,000.00 90,000.00



1,275,000.00 112,200.00 122,400.00 600,000.00 420,000.00 270,000.00



Jumlah Jumlah Jumlah Jumlah Jumlah



Pengeboran sumber air bersih Pompa Sumur dalam SP 14A-25 + panel Casing Sumur dalam Pipa PVC AW 6" Watel Level Control Izin dan Hasil Lab dari balai POM Dudukan dari beton Karet Silent Mur Baut Pekerja Tukang listrik Mandor Jumlah



K.1



SPL 1 SET PEKERJAAN FILTERISASI AIR 2.000 1.000 1.000 1.000 1.000 1.000 6.000 24.000 10.000 6.000 3.000



Set Set Set Set Set m3 M bh o/hr o/hr o/hr



- Pumpa transfer - Carbon filter kap 12m3/jam - Sand filter kap 12 m3/jam - Panel control & WLC - Pemipaan instalasi Dudukan dari beton Karet Silent Mur Baut Pekerja Tukang listrik Mandor Jumlah



K.1



JUMLAH HARGA (Rp)



2,550,000.00 161,364.00 60,000.00 70,000.00 90,000.00 Jumlah Jumlah



Pressure Tank 15 bar - Kapasitas : 500 L - Sertifikat Header dia 250 mm PVR dia 150 Alarm Gong dia 150 Dudukan dari beton Karet Silent Mur Baut Pekerja Tukang listrik Mandor



Pressure Tank 15 bar Header dia 250 mm PVR dia 150 Alarm Gong dia 150 SPL 1 SET PEKERJAAN SUMBER AIR BERSIH 150.000 1.000 150.000 1.000 1.000 1.000 2.000 8.000 10.000 6.000 3.000



HARGA SATUAN (Rp)



SPL 1 BH PEMASANGAN ASSESORIS POMPA AIR BERSIH 1.000 bh 1.000 Set 1.000 bh 0.500 2.000 8.000 10.000 6.000 3.000



m3 M bh o/hr o/hr o/hr



Pompa Distribusi Type CR 10-6 Header dia 6" lengkap assesoris & valve Floating valve 50 mm Dudukan dari beton Karet Silent Mur Baut Pekerja Tukang listrik Mandor



NO



SNI



ANALISA BIAYA KONSTRUKSI PEKERJAAN MEKANIKAL & ELEKTRIKAL



K.1



Pompa Distribusi Type CR 10-6 Header dia 6" lengkap assesoris & valve Floating valve 50 mm SPL 1 SET PEM. PANEL LISTRIK INCOMING, OUTGOING & METRING 1.000 1.000 24.000 6.000 1.500 3.000 24.000 12.000 6.000 3.000



bh bh bh bh m3 M bh o/hr o/hr o/hr



HARGA SATUAN (Rp) Jumlah Jumlah Jumlah Jumlah



Panel Incoming & Outgoing Panel Metring Press Kabel Pengukuran/Injection Dudukan Panel dari beton Karet Silent Mur Baut Pekerja Tukang listrik Mandor



2,799,600.00 66,549,600.00 6,624,600.00 3,330,000.00 255,000,000.00 87,210,000.00 183,600.00 1,173,000.00 2,550,000.00 56,100.00 15,300.00 60,000.00 70,000.00 90,000.00



Jumlah



JUMLAH HARGA (Rp)



255,000,000.00 87,210,000.00 4,406,400.00 7,038,000.00 3,825,000.00 168,300.00 367,200.00 720,000.00 420,000.00 270,000.00 359,424,900.00