LPSE Kabupaten Bolaang Mongondow Koreksi PDF Tayang
Tahun Anggaran : 2013
I. PEKERJAAN TANAH DAN PASIR URUG
1 Galian Tanah 102.00 M3 39,344.80 4,013,169.60 26,642.00 2,717,484.00 22,092.00 2,253,384.00 26,234.25 2,675,893.50 21,881.60 2,231,923.20 32,428.00 3,307,656.00
2 Timbunan Tanah Pilihan 75.16 M3 107,140.00 8,052,642.40 90,860.00 6,829,037.60 80,850.00 6,076,686.00 61,687.50 4,636,432.50 67,600.00 5,080,816.00 60,610.00 4,555,447.60
3 Urugan Pasir 14.78 M3 271,216.00 4,008,572.48 132,660.00 1,960,714.80 112,350.00 1,660,533.00 139,387.50 2,060,147.25 123,760.00 1,829,172.80 149,160.00 2,204,584.80
4 Timbunan Tanah Kembali 30.60 M3 12,848.00 393,148.80 8,580.00 262,548.00 7,161.00 219,126.60 8,221.50 251,577.90 7,092.80 217,039.68 10,692.00 327,175.20
II. PEKERJAAN BATU / BETON
1 Timbrisan Batu Kosong 19.36 M3 158,994.00 3,078,123.84 282,018.00 5,459,868.48 248,535.00 4,811,637.60 102,123.00 1,977,101.28 268,008.00 5,188,634.88 252,417.00 4,886,793.12
2 Pasangan Pondasi Batu Kali Sp. 1 : 4 74.30 M3 657,162.00 48,826,808.02 591,734.00 43,965,540.33 515,812.00 38,324,573.69 515,418.75 38,295,355.42 533,468.00 39,636,405.67 551,474.00 40,974,242.46
3 Pasangan Dinding Batu Bata Sp. 1 : 4 283.50 M2 119,780.65 33,957,814.28 91,795.00 26,023,882.50 80,997.00 22,962,649.50 100,852.50 28,591,683.75 86,132.80 24,418,648.80 91,982.00 26,076,897.00
4 Coor Slof Beton Bertulang 1 : 2 : 3, 15 x 20 cm 3.48 M3 4,202,402.49 14,624,360.67 3,199,822.62 11,135,382.72 3,144,232.09 10,941,927.67 3,200,276.73 11,136,963.02 3,166,807.02 11,020,488.43 3,244,564.31 11,291,083.80 5 Coor Kolom Beton Bertulang 1 : 2 : 3, 15 x 15 cm 2.94 M3 7,774,738.31 22,854,815.10 5,733,848.53 16,855,364.49 6,024,120.09 17,708,654.02 5,630,901.50 16,552,738.82 6,063,465.43 17,824,314.56 5,631,829.62 16,555,467.15 6 Coor Kolom Beton Bertulang 1 : 2 : 3, 20 x 20 cm 0.99 M3 5,645,706.66 5,577,958.18 4,169,890.57 4,119,851.88 5,154,194.59 5,092,344.25 4,063,190.67 4,014,432.38 5,181,027.02 5,118,854.70 4,061,030.25 4,012,297.89 7 Coor Balok Ring Beton Bertulang 1 : 2 : 3, 15 x 20 cm 4.42 M3 6,038,999.16 26,677,278.77 4,463,957.45 19,719,532.04 5,015,706.33 22,156,882.71 4,401,148.61 19,442,073.98 5,038,659.78 22,258,279.58 4,421,306.13 19,531,119.83
8 Plesteran Dinding Sp 1 : 4 Tebal 15 mm 567.00 M2 40,011.40 22,686,463.80 28,441.60 16,126,387.20 25,315.50 14,353,888.50 31,106.25 17,637,243.75 25,282.40 14,335,120.80 32,236.60 18,278,152.20
9 Plesteran Sp 1 : 3 93.14 M2 52,264.19 4,867,756.00 37,113.56 3,456,664.19 33,202.05 3,092,355.93 40,753.13 3,795,644.65 33,104.24 3,083,246.15 42,162.56 3,926,915.43
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah)
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah)
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah)
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah) CV. SUMBER ABADI
CV.CI TRA DWI DASA CV.BANGUN SARANA CV. ADHI GUNA JAYA
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah)
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah) No.
Mata
Pemba-yaran
Uraian Kuantitas Satuan
HPS CV. DWI ANDI KA LESTARI
9 Plesteran Sp 1 : 3 93.14 M2 52,264.19 4,867,756.00 37,113.56 3,456,664.19 33,202.05 3,092,355.93 40,753.13 3,795,644.65 33,104.24 3,083,246.15 42,162.56 3,926,915.43
10 Coor Lantai Sp 1 : 3 : 5 9.76 M3 761,162.60 7,428,185.81 76,516.00 746,719.64 493,605.00 4,817,091.20 536,628.75 5,236,959.97 503,360.00 4,912,290.24 574,299.00 5,604,583.94
11 Pas. Tegel Lantai Keramik Warna Uk. 40 x 40 cm 192.38 M2 151,490.35 29,143,713.53 169,844.40 32,674,665.67 123,506.25 23,760,132.38 128,908.50 24,799,417.23 122,590.00 23,583,864.20 110,466.40 21,251,526.03
12 Pas. Tegel Plint Keramik Warna Uk. 10 x 40 cm 121.19 M2 30,273.16 3,668,803.65 21,322.62 2,584,088.32 27,943.13 3,386,427.92 25,824.75 3,129,701.45 27,807.00 3,369,930.33 22,032.12 2,670,072.62
13 Pas. Tegel Lantai Wafel Uk. 20 x 20 cm (KM/WC) 4.82 M2 106,548.75 513,564.98 212,599.75 1,024,730.80 113,006.25 544,690.13 91,944.30 443,171.53 112,190.00 540,755.80 110,882.20 534,452.20
14 Pas. Tegel Dinding Keramik Uk. 20 x 25 cm (KM/WC) 38.56 M2 192,346.00 7,416,861.76 242,565.40 9,353,321.82 132,069.00 5,092,580.64 158,383.05 6,107,250.41 130,998.40 5,051,298.30 150,123.60 5,788,766.02
15 Pek. Saluran Air Hujan 70.00 M 144,495.84 10,114,708.65 121,847.77 8,529,343.90 53,702.09 3,759,146.30 118,090.19 8,266,313.30 54,461.49 3,812,304.30 127,672.43 8,937,070.10
16 Pek. Profil List pada Tiang Beton 2.00 Bh 210,323.35 420,646.70 276,710.88 553,421.76 391,619.13 783,238.26 170,084.25 340,168.50 392,155.50 784,311.00 210,000.00 420,000.00
17 Pembuatan Tangga Naik + Keramik Warna 10.25 M1 315,098.43 3,229,758.87 680,789.18 6,978,089.10 220,592.51 2,261,073.23 264,357.66 2,709,666.02 223,125.86 2,287,040.07 275,000.00 2,818,750.00
III. PEKERJAAN KAYU, ATAP DAN PLAFOND
1 Pek. Kosen Pintu / Jendela Kayu Klas II 3.01 M3 6,261,337.50 18,846,625.88 4,276,800.00 12,873,168.00 4,200,000.00 12,642,000.00 5,051,156.25 15,203,980.31 4,160,000.00 12,521,600.00 4,620,550.00 13,907,855.50 2 Pek. Kuda Kuda Kayu Klas II 4.20 M3 5,801,180.00 24,364,956.00 3,575,842.92 15,018,540.26 4,030,425.00 16,927,785.00 4,706,415.00 19,766,943.00 3,992,040.00 16,766,568.00 4,334,440.00 18,204,648.00 3 Gording / Rang Atap Seng balok 5/10 Kayu Klas II 254.91 M2 96,470.00 24,591,167.70 71,478.00 18,220,456.98 68,381.25 17,431,064.44 77,188.13 19,676,026.22 67,730.00 17,265,054.30 72,875.00 18,576,566.25
4 Pasang Jalusi Kayu Klas II 4.36 M2 498,465.00 2,173,307.40 322,190.00 1,404,748.40 293,475.00 1,279,551.00 404,407.50 1,763,216.70 290,680.00 1,267,364.80 364,210.00 1,587,955.60
5 Pintu Panel Tebal 3 cm Kayu. Klas II 17.65 M2 471,900.00 8,329,035.00 304,700.00 5,377,955.00 288,750.00 5,096,437.50 378,000.00 6,671,700.00 286,000.00 5,047,900.00 348,150.00 6,144,847.50
6 Pek. Rangka Jendela Kaca Kayu Klas II 13.34 M2 388,245.00 5,179,188.30 251,515.00 3,355,210.10 238,875.00 3,186,592.50 311,062.50 4,149,573.75 236,600.00 3,156,244.00 286,440.00 3,821,109.60
7 Pek. Jendela Loket 4.00 Bh 42,267.50 169,070.00 251,515.00 1,006,060.00 250,000.00 1,000,000.00 35,096.25 140,385.00 250,000.00 1,000,000.00 42,267.50 169,070.00
8 Pek. Rangka Plafond Kayu Klas III 192.50 M2 75,405.00 14,515,462.50 53,845.00 10,365,162.50 46,147.50 8,883,393.75 57,225.00 11,015,812.50 47,580.00 9,159,150.00 50,765.00 9,772,262.50
9 Pas. Plafond Tripleks 2,8 mm (60 x 80 cm) 192.50 M2 35,934.25 6,917,343.13 28,025.25 5,394,860.63 31,132.50 5,993,006.25 30,226.88 5,818,674.40 30,836.00 5,935,930.00 30,426.00 5,857,005.00
10 Pek. Listplank Papan Kayu Klas II 3 x 20 cm (2 lapis) 24.30 M2 90,640.00 2,202,552.00 61,380.00 1,491,534.00 35,700.00 867,510.00 72,660.00 1,765,638.00 35,360.00 859,248.00 66,660.00 1,619,838.00
11 Menutup Atap Seng BJLS 20 254.91 M2 48,345.00 12,323,623.95 46,519.00 11,858,158.29 67,924.50 17,314,634.30 40,635.00 10,358,267.85 67,277.60 17,149,733.02 40,612.00 10,352,404.92
12 Menutup Bubungan Atap Seng BJLS 20 38.21 M1 38,060.00 1,454,272.60 31,900.00 1,218,899.00 42,223.13 1,613,345.80 32,773.13 1,252,261.30 41,821.00 1,597,980.41 30,648.75 1,171,088.74
13 Pasang Profil List 3 cm 196.59 M1 8,314.63 1,634,572.13 19,822.00 3,896,806.98 16,117.50 3,168,539.33 6,411.56 1,260,448.58 15,964.00 3,138,362.76 7,301.25 1,435,352.74
14 Pek. Jurai Dalam Seng Plat BJLS 20 9.14 M1 116,316.53 1,063,133.08 84,372.53 771,164.92 117,016.20 1,069,528.07 102,918.17 940,672.07 115,901.76 1,059,342.09 83,310.70 761,459.80
15 Beli / Pasang Pintu PVC 2.00 Bh 621,500.00 1,243,000.00 1,012,000.00 2,024,000.00 378,262.50 756,525.00 546,000.00 1,092,000.00 374,660.00 749,320.00 533,500.00 1,067,000.00
16 Beli / Pasang Beugel, Angker dan Bout Ls Ls 500,000.00 500,000.00 - 750,000.00 750,000.00 400,000.00 400,000.00 650,000.00 650,000.00 450,000.00 450,000.00
IV. PEKERJAAN PENGGANTUNG
1 Beli/Pasang Kunci Tanam 2 Slaag 15.00 Bh 248,358.00 3,725,370.00 93,016.00 1,395,240.00 80,587.50 1,208,812.50 234,228.75 3,513,431.25 79,820.00 1,197,300.00 213,906.00 3,208,590.00
1 Beli/Pasang Kunci Tanam 2 Slaag 15.00 Bh 248,358.00
2 Beli/Pasang Hengsel Pintu 45.00 Psg 77,070.40 3,468,168.00 34,716.00 1,562,220.00 51,255.75 2,306,508.75 71,436.75 3,214,653.75 50,767.60 2,284,542.00 50,432.80 2,269,476.00
3 Beli/Pasang Hengsel Jendela 92.00 Psg 49,570.40 4,560,476.80 21,516.00 1,979,472.00 30,203.25 2,778,699.00 45,186.75 4,157,181.00 29,915.60 2,752,235.20 33,767.80 3,106,637.60
4 Beli/Pasang Grendel Jendela 46.00 Bh 26,686.00 1,227,556.00 15,466.00 711,436.00 13,453.13 618,843.98 23,342.81 1,073,769.26 13,325.00 612,950.00 20,179.50 928,257.00
5 Beli/Pasang Kait Angin Jendela 92.00 Psg 36,366.00 3,345,672.00 30,536.00 2,809,312.00 21,853.13 2,010,487.96 26,807.81 2,466,318.52 21,645.00 1,991,340.00 31,179.50 2,868,514.00
6 Beli/Pasang Tarikan Jendela 46.00 Bh 29,766.00 1,369,236.00 12,716.00 584,936.00 17,128.13 787,893.98 22,082.81 1,015,809.26 16,965.00 780,390.00 25,129.50 1,155,957.00
(2)
Tahun Anggaran : 2013
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah)
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah)
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah)
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah) CV. SUMBER ABADI
CV.CI TRA DWI DASA CV.BANGUN SARANA CV. ADHI GUNA JAYA
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah)
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah) No.
Mata
Pemba-yaran
Uraian Kuantitas Satuan
HPS CV. DWI ANDI KA LESTARI
V. PEKERJAAN INSTALASI AIR BERSIH
1 Pasang Instalasi Air Bersih 7.00 Ttk 100,000.00 700,000.00 150,000.00 1,050,000.00 125,000.00 875,000.00 75,000.00 525,000.00 110,000.00 770,000.00 75,000.00 525,000.00
2 Beli / Pasang Mata Kran dia. 1/2' 7.00 Bh 50,050.00 350,350.00 26,180.00 183,260.00 34,125.00 238,875.00 46,725.00 327,075.00 33,800.00 236,600.00 36,850.00 257,950.00
3 Beli / Pasang Kloset Jongkok TOHO Putih 2.00 Bh 493,416.00 986,832.00 473,374.00 946,748.00 324,555.00 649,110.00 385,638.75 771,277.50 321,568.00 643,136.00 378,158.00 756,316.00
4 Beli / Pasang Pipa PVC dia. 1/2' 40.00 M1 70,658.50 2,826,340.00 19,052.00 762,080.00 13,020.00 520,800.00 65,084.25 2,603,370.00 12,896.00 515,840.00 15,898.30 635,932.00
5 Beli / Pasang Floor Drain Besi 2.00 Bh 59,840.00 119,680.00 29,810.00 59,620.00 58,275.00 116,550.00 55,912.50 111,825.00 57,720.00 115,440.00 56,870.00 113,740.00
6 Beli / Pasang Pipa PVC dia. 2" AW Sanitasi 22.00 M1 12,702.53 279,455.55 19,052.00 419,144.00 35,398.13 778,758.86 10,635.19 233,974.18 35,061.00 771,342.00 34,227.05 752,995.10
7 Beli / Pasang Pipa PVC dia. 4" AW 10.00 M1 81,555.93 815,559.25 35,249.00 352,490.00 95,830.88 958,308.80 57,273.56 572,735.60 94,918.20 949,182.00 118,259.35 1,182,593.50
8 Pemasangan Wastafel 4.00 Bh 865,997.00 3,463,988.00 884,268.00 3,537,072.00 600,810.00 2,403,240.00 779,756.25 3,119,025.00 595,192.00 2,380,768.00 694,133.00 2,776,532.00
9 Beli / Pasang Tempat Cuci Piring Kecil Untuk Bak Cuci 1.00 Bh 210,000.00 210,000.00 566,049.00 566,049.00 1,359,374.15 1,359,374.15 210,000.00 210,000.00 1,368,624.91 1,368,624.91 210,000.00 210,000.00 10 Pembuatan Bak Mandi Lapis Tegel 20 x 25 cm 2.00 Bh 817,268.86 1,634,537.72 5,574,769.00 11,149,538.00 553,750.67 1,107,501.34 667,320.70 1,334,641.40 550,877.02 1,101,754.04 531,920.17 1,063,840.34 11 Meja / Bak Cuci Uk. 55 x 200 cm T = 70 cm lapis keramik 1.00 Bh 1,259,563.14 1,259,563.14 915,799.90 915,799.90 508,034.01 508,034.01 935,816.87 935,816.87 510,629.98 510,629.98 861,540.37 861,540.37
12 Beli / Pasang Pompa Air Sanyo Otomat 100/110 1.00 Bh 569,250.00 569,250.00 759,000.00 759,000.00 1,147,125.00 1,147,125.00 513,187.50 513,187.50 1,136,200.00 1,136,200.00 539,000.00 539,000.00
13 Pembuatan Sumur Beton + Rabat Beton 1.00 Unit 5,160,868.35 5,160,868.35 611,193.82 611,193.82 1,066,616.15 1,066,616.15 4,110,757.90 4,110,757.90 2,157,888.02 2,157,888.02 3,778,210.05 3,778,210.05 14 Pembuatan Septictank + Peresapan 1.00 Bh 7,476,437.01 7,476,437.01 2,955,157.21 2,955,157.21 2,745,925.11 2,745,925.11 5,429,337.50 5,429,337.50 2,723,018.01 2,723,018.01 6,048,873.06 6,048,873.06
VI. PEKERJAAN INSTALASI LISTRIK VI. PEKERJAAN INSTALASI LISTRIK
1 Pasang Instalasi Listrik 34.00 Ttk 112,420.00 3,822,280.00 395,780.00 13,456,520.00 119,437.50 4,060,875.00 103,110.00 3,505,740.00 118,300.00 4,022,200.00 93,280.00 3,171,520.00
2 Beli / Pasang Lampu SL 18 Watt / 220 V (Philips) 10.00 Bh 39,000.00 390,000.00 35,000.00 350,000.00 30,000.00 300,000.00 39,000.00 390,000.00 30,000.00 300,000.00 39,000.00 390,000.00
3 Beli / Pasang Lampu SL 8 Watt / 220 V (Philips) 7.00 Bh 31,000.00 217,000.00 27,000.00 189,000.00 25,000.00 175,000.00 31,000.00 217,000.00 25,000.00 175,000.00 30,000.00 210,000.00
4 Beli / Pasang Lampu SL 5 Watt / 220 V (Philips) 6.00 Bh 29,000.00 174,000.00 18,000.00 108,000.00 22,500.00 135,000.00 29,000.00 174,000.00 22,500.00 135,000.00 29,000.00 174,000.00
5 Beli / Pasang Down Light 23.00 Bh 40,500.00 931,500.00 5,000.00 115,000.00 45,000.00 1,035,000.00 40,500.00 931,500.00 45,000.00 1,035,000.00 40,000.00 920,000.00
6 Beli / Pasang Saklar Double Inbow 8.00 Bh 30,800.00 246,400.00 27,500.00 220,000.00 25,000.00 200,000.00 25,000.00 200,000.00 25,000.00 200,000.00 30,800.00 246,400.00
7 Beli / Pasang Saklar Tunggal Inbow 7.00 Bh 25,690.00 179,830.00 25,000.00 175,000.00 20,000.00 140,000.00 20,000.00 140,000.00 20,000.00 140,000.00 25,500.00 178,500.00
8 Beli / Pasang Stop Kontak 11.00 Bh 25,600.00 281,600.00 23,000.00 253,000.00 17,500.00 192,500.00 15,000.00 165,000.00 17,500.00 192,500.00 25,500.00 280,500.00
9 Beli / Pasang Sekring + Box panel (2 Grup) 1.00 Bh 44,500.00 44,500.00 26,000.00 26,000.00 33,000.00 33,000.00 44,500.00 44,500.00 33,000.00 33,000.00 44,500.00 44,500.00
10 Biaya Penyambungan (1200 Watt) 1.00 Unit 5,000,000.00 5,000,000.00 2,000,000.00 2,000,000.00 2,750,000.00 2,750,000.00 5,000,000.00 5,000,000.00 2,500,000.00 2,500,000.00 2,500,000.00 2,500,000.00 VII. PEKERJAAN PENGECATAN
1 Acian Dinding 660.14 M2 6,380.00 4,211,677.25 6,380.00 4,211,677.25 5,670.00 3,742,979.63 5,578.13 3,682,332.79 5,616.00 3,707,332.20 7,040.00 4,647,368.00
2 Mengecat Tembok Dengan Metrolite 660.14 M2 16,120.50 10,641,746.57 20,339.00 13,426,536.61 25,268.25 16,680,519.38 14,345.63 9,470,088.32 25,027.60 16,521,657.30 13,608.10 8,983,217.11
3 Mengecat Konzen Pintu / Jendela, Liesplank, Kisi -kisi 153.66 M2 33,830.61 5,198,411.53 47,903.90 7,360,913.27 52,955.70 8,137,172.86 31,792.43 4,885,224.79 52,451.36 8,059,675.98 32,945.00 5,062,328.70
dan Ventilasi - - -
-4 Cat Politur / Vernis Pintu Rangka Jendela Kaca 61.98 M2 76,560.00 4,745,188.80 54,463.75 3,375,663.23 51,450.00 3,188,871.00 64,443.75 3,994,223.63 50,960.00 3,158,500.80 62,535.00 3,875,919.30
5 Mengecat Meni Atap Seng 254.91 M2 10,334.28 2,634,311.31 102,316.50 26,081,499.02 8,360.10 2,131,073.09 8,875.13 2,262,359.39 8,280.48 2,110,777.16 10,435.70 2,660,164.29
6 Mengecat Plafond Tripleks Dengan Metrolite 192.50 M2 14,300.00 2,752,750.00 22,286.00 4,290,055.00 22,606.50 4,351,751.25 12,836.25 2,470,978.13 22,391.20 4,310,306.00 15,735.50 3,029,083.75
Jumlah 477,273,043.71 427,781,991.81 366,471,143.26 382,043,853.42 368,500,666.45 372,209,864.87
PPN 10% 47,727,304.37 42,778,199.18 36,647,114.33 38,204,385.34 36,850,066.64 37,220,986.49
JUMLAH + PPN 525,000,348.08 470,560,190.99 403,118,257.58 420,248,238.77 405,350,733.09 409,430,851.35
Dibulatkan 525,000,000.00 470,560,000.00 403,118,000.00 420,248,000.00 405,350,000.00 409,430,000.00
Penawaran : 470,584,000.00 418,180,000.00 420,248,000.00 420,196,000.00 409,450,000.00
(3)
Tahun Anggaran : 2013
I. PEKERJAAN TANAH DAN PASIR URUG
1 Galian Tanah 102.00 M3 39,344.80 4,013,169.60
2 Timbunan Tanah Pilihan 75.16 M3 107,140.00 8,052,642.40
3 Urugan Pasir 14.78 M3 271,216.00 4,008,572.48
4 Timbunan Tanah Kembali 30.60 M3 12,848.00 393,148.80
II. PEKERJAAN BATU / BETON
1 Timbrisan Batu Kosong 19.36 M3 158,994.00 3,078,123.84
2 Pasangan Pondasi Batu Kali Sp. 1 : 4 74.30 M3 657,162.00 48,826,808.02
3 Pasangan Dinding Batu Bata Sp. 1 : 4 283.50 M2 119,780.65 33,957,814.28
4 Coor Slof Beton Bertulang 1 : 2 : 3, 15 x 20 cm 3.48 M3 4,202,402.49 14,624,360.67 5 Coor Kolom Beton Bertulang 1 : 2 : 3, 15 x 15 cm 2.94 M3 7,774,738.31 22,854,815.10 6 Coor Kolom Beton Bertulang 1 : 2 : 3, 20 x 20 cm 0.99 M3 5,645,706.66 5,577,958.18 7 Coor Balok Ring Beton Bertulang 1 : 2 : 3, 15 x 20 cm 4.42 M3 6,038,999.16 26,677,278.77
8 Plesteran Dinding Sp 1 : 4 Tebal 15 mm 567.00 M2 40,011.40 22,686,463.80
9 Plesteran Sp 1 : 3 93.14 M2 52,264.19 4,867,756.00
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah) No.
Mata
Pemba-yaran
Uraian Kuantitas Satuan
HPS
32,112.30 3,275,454.60 26,642.00 2,717,484.00 25,163.84 2,566,711.68 39,380.00 4,016,760.00 80,355.00 6,039,481.80 97,460.00 7,325,093.60 69,264.00 5,205,882.24 107,140.00 8,052,642.40 188,705.00 2,789,059.90 145,860.00 2,155,810.80 125,424.00 1,853,766.72 271,216.00 4,008,572.48 10,681.00 326,838.60 8,580.00 262,548.00 8,112.00 248,227.20 12,848.00 393,148.80
296,303.70 5,736,439.63 294,063.00 5,693,059.68 276,931.20 5,361,388.03 319,225.50 6,180,205.68 613,376.50 45,573,567.26 617,045.00 45,846,134.98 548,912.00 40,783,887.14 621,192.00 46,154,255.00 105,050.00 29,781,675.00 93,467.00 26,497,894.50 88,992.80 25,229,458.80 85,943.00 24,364,840.50 3,205,313.21 11,154,489.97 3,348,719.06 11,653,542.33 3,223,149.14 11,216,559.01 3,449,919.07 12,005,718.36 5,332,206.35 15,674,687.09 5,927,458.92 17,424,506.43 6,166,501.76 18,127,202.74 6,445,142.18 18,946,301.08 3,863,185.06 3,816,826.84 4,308,239.33 4,256,540.46 5,266,073.14 5,202,880.26 4,693,964.26 4,637,636.69 4,219,025.08 18,637,543.29 4,622,341.99 20,419,195.74 5,120,163.07 22,618,320.36 4,994,315.75 22,062,389.83 33,246.40 18,850,708.80 29,777.00 16,883,559.00 28,142.40 15,956,740.80 36,723.50 20,822,224.50 43,322.29 4,034,929.78 38,873.45 3,620,575.95 36,879.44 3,434,858.84 48,005.10 4,471,075.00 Harga Satuan
(Rupiah)
Jumlah Harga-harga
(Rupiah)
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah)
CV. SERUAN MAJU CV. RARA PERTI WI CV. NOMAT JAYA
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah) Harga Satuan
(Rupiah)
Jumlah Harga-harga
(Rupiah)
CV. POGOGUL JAYA
9 Plesteran Sp 1 : 3 93.14 M2 52,264.19 4,867,756.00
10 Coor Lantai Sp 1 : 3 : 5 9.76 M3 761,162.60 7,428,185.81
11 Pas. Tegel Lantai Keramik Warna Uk. 40 x 40 cm 192.38 M2 151,490.35 29,143,713.53
12 Pas. Tegel Plint Keramik Warna Uk. 10 x 40 cm 121.19 M2 30,273.16 3,668,803.65
13 Pas. Tegel Lantai Wafel Uk. 20 x 20 cm (KM/WC) 4.82 M2 106,548.75 513,564.98
14 Pas. Tegel Dinding Keramik Uk. 20 x 25 cm (KM/WC) 38.56 M2 192,346.00 7,416,861.76
15 Pek. Saluran Air Hujan 70.00 M 144,495.84 10,114,708.65
16 Pek. Profil List pada Tiang Beton 2.00 Bh 210,323.35 420,646.70
17 Pembuatan Tangga Naik + Keramik Warna 10.25 M1 315,098.43 3,229,758.87
III. PEKERJAAN KAYU, ATAP DAN PLAFOND
1 Pek. Kosen Pintu / Jendela Kayu Klas II 3.01 M3 6,261,337.50 18,846,625.88
2 Pek. Kuda Kuda Kayu Klas II 4.20 M3 5,801,180.00 24,364,956.00
3 Gording / Rang Atap Seng balok 5/10 Kayu Klas II 254.91 M2 96,470.00 24,591,167.70
4 Pasang Jalusi Kayu Klas II 4.36 M2 498,465.00 2,173,307.40
5 Pintu Panel Tebal 3 cm Kayu. Klas II 17.65 M2 471,900.00 8,329,035.00
6 Pek. Rangka Jendela Kaca Kayu Klas II 13.34 M2 388,245.00 5,179,188.30
7 Pek. Jendela Loket 4.00 Bh 42,267.50 169,070.00
8 Pek. Rangka Plafond Kayu Klas III 192.50 M2 75,405.00 14,515,462.50
9 Pas. Plafond Tripleks 2,8 mm (60 x 80 cm) 192.50 M2 35,934.25 6,917,343.13
10 Pek. Listplank Papan Kayu Klas II 3 x 20 cm (2 lapis) 24.30 M2 90,640.00 2,202,552.00
11 Menutup Atap Seng BJLS 20 254.91 M2 48,345.00 12,323,623.95
12 Menutup Bubungan Atap Seng BJLS 20 38.21 M1 38,060.00 1,454,272.60
13 Pasang Profil List 3 cm 196.59 M1 8,314.63 1,634,572.13
14 Pek. Jurai Dalam Seng Plat BJLS 20 9.14 M1 116,316.53 1,063,133.08
15 Beli / Pasang Pintu PVC 2.00 Bh 621,500.00 1,243,000.00
16 Beli / Pasang Beugel, Angker dan Bout Ls Ls 500,000.00 500,000.00
IV. PEKERJAAN PENGGANTUNG
1 Beli/Pasang Kunci Tanam 2 Slaag 15.00 Bh 248,358.00 3,725,370.00
43,322.29 4,034,929.78 38,873.45 3,620,575.95 36,879.44 3,434,858.84 48,005.10 4,471,075.00 625,746.00 6,106,655.21 78,265.00 763,788.14 515,632.00 5,032,052.69 631,537.50 6,163,174.46 122,210.00 23,510,759.80 171,534.00 32,999,710.92 128,310.00 24,684,277.80 113,305.50 21,797,712.09 23,880.78 2,894,111.73 21,976.90 2,663,380.51 30,797.00 3,732,288.43 67,140.70 8,136,781.43 96,559.10 465,414.86 214,359.75 1,033,214.00 117,910.00 568,326.20 107,316.00 517,263.12 163,504.00 6,304,714.24 245,855.50 9,480,188.08 139,578.40 5,382,143.10 158,548.50 6,113,630.16 137,596.20 9,631,734.00 125,644.92 8,795,144.40 58,376.74 4,086,371.80 127,879.99 8,951,599.30 209,145.66 418,291.32 285,741.92 571,483.84 396,422.62 792,845.24 233,385.77 466,771.54 285,014.08 2,921,394.32 698,136.14 7,155,895.44 231,011.83 2,367,871.26 258,289.81 2,647,470.55
4,794,900.00 14,432,649.00 4,496,800.00 13,535,368.00 4,402,320.00 13,250,983.20 5,023,150.00 15,119,681.50 4,639,800.00 19,487,160.00 3,641,842.92 15,295,740.26 4,152,200.00 17,439,240.00 4,675,440.00 19,636,848.00 76,826.75 19,583,906.84 73,733.00 18,795,279.03 69,732.00 17,775,384.12 78,089.00 19,905,666.99 381,370.00 1,662,773.20 341,330.00 1,488,198.80 333,320.00 1,453,275.20 418,275.00 1,823,679.00 359,975.00 6,353,558.75 322,850.00 5,698,302.50 320,320.00 5,653,648.00 393,525.00 6,945,716.25 296,230.00 3,951,708.20 266,365.00 3,553,309.10 264,056.00 3,522,507.04 323,070.00 4,309,753.80 40,050.00 160,200.00 266,365.00 1,065,460.00 250,000.00 1,000,000.00 323,070.00 1,292,280.00 51,122.50 9,841,081.25 53,982.50 10,391,631.25 52,000.00 10,010,000.00 66,192.50 12,742,056.25 30,879.75 5,944,351.88 28,080.25 5,405,448.13 32,380.40 6,233,227.00 34,848.00 6,708,240.00 70,004.00 1,701,097.20 64,295.00 1,562,368.50 38,272.00 930,009.60 72,985.00 1,773,535.50 42,310.40 10,785,344.06 46,904.00 11,956,298.64 68,931.20 17,571,252.19 40,062.00 10,212,204.42 31,867.00 1,217,638.07 32,587.50 1,245,168.38 42,120.00 1,609,405.20 30,263.75 1,156,377.89 7,205.28 1,416,486.00 19,937.50 3,919,513.13 16,827.20 3,308,059.25 8,362.75 1,644,033.02 83,636.30 764,435.78 86,572.53 791,272.92 121,465.76 1,110,197.05 88,082.50 805,074.05 514,800.00 1,029,600.00 1,017,500.00 2,035,000.00 381,867.20 763,734.40 621,500.00 1,243,000.00
500,000.00 500,000.00 - 650,000.00 650,000.00 400,000.00 400,000.00
236,516.50 3,547,747.50 94,116.00 1,411,740.00 82,222.40 1,233,336.00 84,458.00 1,266,870.00
1 Beli/Pasang Kunci Tanam 2 Slaag 15.00 Bh 248,358.00
2 Beli/Pasang Hengsel Pintu 45.00 Psg 77,070.40 3,468,168.00
3 Beli/Pasang Hengsel Jendela 92.00 Psg 49,570.40 4,560,476.80
4 Beli/Pasang Grendel Jendela 46.00 Bh 26,686.00 1,227,556.00
5 Beli/Pasang Kait Angin Jendela 92.00 Psg 36,366.00 3,345,672.00
6 Beli/Pasang Tarikan Jendela 46.00 Bh 29,766.00 1,369,236.00
7 Beli/Pasang Kaca Polos 5 mm 27.20 M2 190,810.40 5,190,042.88
67,390.40 3,032,568.00 35,541.00 1,599,345.00 52,569.92 2,365,646.40 60,065.50 2,702,947.50 45,390.40 4,175,916.80 22,341.00 2,055,372.00 31,707.52 2,917,091.84 33,665.50 3,097,226.00 23,387.38 1,075,819.48 16,291.00 749,386.00 15,126.80 695,832.80 16,615.50 764,313.00 30,537.38 2,809,438.96 31,361.00 2,885,212.00 23,446.80 2,157,105.60 27,065.50 2,490,026.00 22,837.38 1,050,519.48 13,541.00 622,886.00 18,766.80 863,272.80 23,765.50 1,093,213.00 186,630.40 5,076,346.88 128,766.00 3,502,435.20 110,000.00 2,992,000.00 104,615.50 2,845,541.60
(4)
Tahun Anggaran : 2013
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah) No.
Mata
Pemba-yaran
Uraian Kuantitas Satuan
HPS
V. PEKERJAAN INSTALASI AIR BERSIH
1 Pasang Instalasi Air Bersih 7.00 Ttk 100,000.00 700,000.00
2 Beli / Pasang Mata Kran dia. 1/2' 7.00 Bh 50,050.00 350,350.00
3 Beli / Pasang Kloset Jongkok TOHO Putih 2.00 Bh 493,416.00 986,832.00
4 Beli / Pasang Pipa PVC dia. 1/2' 40.00 M1 70,658.50 2,826,340.00
5 Beli / Pasang Floor Drain Besi 2.00 Bh 59,840.00 119,680.00
6 Beli / Pasang Pipa PVC dia. 2" AW Sanitasi 22.00 M1 12,702.53 279,455.55
7 Beli / Pasang Pipa PVC dia. 4" AW 10.00 M1 81,555.93 815,559.25
8 Pemasangan Wastafel 4.00 Bh 865,997.00 3,463,988.00
9 Beli / Pasang Tempat Cuci Piring Kecil Untuk Bak Cuci 1.00 Bh 210,000.00 210,000.00
10 Pembuatan Bak Mandi Lapis Tegel 20 x 25 cm 2.00 Bh 817,268.86 1,634,537.72
11 Meja / Bak Cuci Uk. 55 x 200 cm T = 70 cm lapis keramik 1.00 Bh 1,259,563.14 1,259,563.14
12 Beli / Pasang Pompa Air Sanyo Otomat 100/110 1.00 Bh 569,250.00 569,250.00
13 Pembuatan Sumur Beton + Rabat Beton 1.00 Unit 5,160,868.35 5,160,868.35
14 Pembuatan Septictank + Peresapan 1.00 Bh 7,476,437.01 7,476,437.01
VI. PEKERJAAN INSTALASI LISTRIK
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah)
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah)
CV. SERUAN MAJU CV. RARA PERTI WI CV. NOMAT JAYA
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah) Harga Satuan
(Rupiah)
Jumlah Harga-harga
(Rupiah)
CV. POGOGUL JAYA
100,000.00 700,000.00 150,000.00 1,050,000.00 110,000.00 770,000.00 100,000.00 700,000.00 47,630.00 333,410.00 26,730.00 187,110.00 34,840.00 243,880.00 15,950.00 111,650.00 426,918.80 853,837.60 480,436.00 960,872.00 345,592.00 691,184.00 491,342.50 982,685.00 49,023.70 1,960,948.00 19,382.00 775,280.00 13,788.32 551,532.80 13,000.00 520,000.00 57,178.00 114,356.00 30,360.00 60,720.00 58,864.00 117,728.00 58,025.00 116,050.00 11,810.70 259,835.40 19,382.00 426,404.00 35,953.32 790,973.04 18,323.25 403,111.50 72,776.55 727,765.50 35,579.50 355,795.00 101,980.84 1,019,808.40 115,412.00 1,154,120.00 652,938.00 2,611,752.00 893,255.00 3,573,020.00 619,112.00 2,476,448.00 661,292.50 2,645,170.00 210,000.00 210,000.00 574,282.50 574,282.50 1,390,684.72 1,390,684.72 447,507.50 447,507.50 692,420.83 1,384,841.66 5,658,739.85 11,317,479.70 590,685.71 1,181,371.42 752,658.61 1,505,317.22 823,662.63 823,662.63 934,956.40 934,956.40 542,075.11 542,075.11 655,355.71 655,355.71 569,800.00 569,800.00 759,000.00 759,000.00 1,136,200.00 1,136,200.00 569,800.00 569,800.00 4,227,918.18 4,227,918.18 623,015.87 623,015.87 2,277,404.09 2,277,404.09 4,072,269.66 4,072,269.66 5,516,720.61 5,516,720.61 3,026,454.82 3,026,454.82 2,871,850.05 2,871,850.05 5,834,727.17 5,834,727.17 VI. PEKERJAAN INSTALASI LISTRIK
1 Pasang Instalasi Listrik 34.00 Ttk 112,420.00 3,822,280.00
2 Beli / Pasang Lampu SL 18 Watt / 220 V (Philips) 10.00 Bh 39,000.00 390,000.00
3 Beli / Pasang Lampu SL 8 Watt / 220 V (Philips) 7.00 Bh 31,000.00 217,000.00
4 Beli / Pasang Lampu SL 5 Watt / 220 V (Philips) 6.00 Bh 29,000.00 174,000.00
5 Beli / Pasang Down Light 23.00 Bh 40,500.00 931,500.00
6 Beli / Pasang Saklar Double Inbow 8.00 Bh 30,800.00 246,400.00
7 Beli / Pasang Saklar Tunggal Inbow 7.00 Bh 25,690.00 179,830.00
8 Beli / Pasang Stop Kontak 11.00 Bh 25,600.00 281,600.00
9 Beli / Pasang Sekring + Box panel (2 Grup) 1.00 Bh 44,500.00 44,500.00
10 Biaya Penyambungan (1200 Watt) 1.00 Unit 5,000,000.00 5,000,000.00
VII. PEKERJAAN PENGECATAN
1 Acian Dinding 660.14 M2 6,380.00 4,211,677.25
2 Mengecat Tembok Dengan Metrolite 660.14 M2 16,120.50 10,641,746.57
3 Mengecat Konzen Pintu / Jendela, Liesplank, Kisi -kisi 153.66 M2 33,830.61 5,198,411.53 dan Ventilasi
4 Cat Politur / Vernis Pintu Rangka Jendela Kaca 61.98 M2 76,560.00 4,745,188.80
5 Mengecat Meni Atap Seng 254.91 M2 10,334.28 2,634,311.31
6 Mengecat Plafond Tripleks Dengan Metrolite 192.50 M2 14,300.00 2,752,750.00
Jumlah 477,273,043.71
PPN 10% 47,727,304.37
JUMLAH + PPN 525,000,348.08
Dibulatkan 525,000,000.00
Penawaran : Selisih Koreksi
128,172.00 4,357,848.00 397,430.00 13,512,620.00 126,880.00 4,313,920.00 161,590.00 5,494,060.00 39,000.00 390,000.00 35,000.00 350,000.00 30,000.00 300,000.00 55,000.00 550,000.00 31,000.00 217,000.00 27,000.00 189,000.00 25,000.00 175,000.00 30,000.00 210,000.00 27,000.00 162,000.00 18,000.00 108,000.00 22,500.00 135,000.00 27,000.00 162,000.00 40,500.00 931,500.00 5,000.00 115,000.00 45,000.00 1,035,000.00 45,000.00 1,035,000.00 30,800.00 246,400.00 27,500.00 220,000.00 25,000.00 200,000.00 22,000.00 176,000.00 25,000.00 175,000.00 25,000.00 175,000.00 20,000.00 140,000.00 18,000.00 126,000.00 25,000.00 275,000.00 23,000.00 253,000.00 17,500.00 192,500.00 15,000.00 165,000.00 44,500.00 44,500.00 26,000.00 26,000.00 33,000.00 33,000.00 44,500.00 44,500.00 2,200,000.00 2,200,000.00 2,000,000.00 2,000,000.00 2,500,000.00 2,500,000.00 3,500,000.00 3,500,000.00
6,982.25 4,609,245.06 6,641.25 4,384,138.17 6,370.00 4,205,075.88 8,085.00 5,337,211.69 13,403.39 8,848,080.37 20,685.50 13,655,274.26 26,569.92 17,539,800.56 14,630.00 9,657,811.63 31,656.35 4,864,314.74 47,953.40 7,368,519.44 53,688.96 8,249,845.59 33,467.50 5,142,616.05
- - -
-65,026.50 4,030,342.47 58,588.75 3,631,330.73 60,112.00 3,725,741.76 71,170.00 4,411,116.60 11,927.85 3,040,528.24 106,441.50 27,133,002.77 9,424.48 2,402,394.20 11,481.25 2,926,685.44 15,438.50 2,971,911.25 22,506.00 4,332,405.00 24,024.00 4,624,620.00 17,204.00 3,311,770.00
395,203,643.09 439,861,166.26 385,790,305.65 412,855,991.91
39,520,364.31 43,986,116.63 38,579,030.57 41,285,599.19
434,724,007.40 483,847,282.89 424,369,336.22 454,141,591.10
434,724,000.00 483,847,000.00 424,369,000.00 454,141,000.00
434,724,000.00 483,872,000.00 439,707,000.00 454,169,000.00
(5)
Tahun Anggaran : 2013
I. PEKERJAAN TANAH DAN PASIR URUG
1 Galian Tanah 102.00 M3 39,344.80 4,013,169.60
2 Timbunan Tanah Pilihan 75.16 M3 107,140.00 8,052,642.40
3 Urugan Pasir 14.78 M3 271,216.00 4,008,572.48
4 Timbunan Tanah Kembali 30.60 M3 12,848.00 393,148.80
II. PEKERJAAN BATU / BETON
1 Timbrisan Batu Kosong 19.36 M3 158,994.00 3,078,123.84
2 Pasangan Pondasi Batu Kali Sp. 1 : 4 74.30 M3 657,162.00 48,826,808.02
3 Pasangan Dinding Batu Bata Sp. 1 : 4 283.50 M2 119,780.65 33,957,814.28
4 Coor Slof Beton Bertulang 1 : 2 : 3, 15 x 20 cm 3.48 M3 4,202,402.49 14,624,360.67 5 Coor Kolom Beton Bertulang 1 : 2 : 3, 15 x 15 cm 2.94 M3 7,774,738.31 22,854,815.10 6 Coor Kolom Beton Bertulang 1 : 2 : 3, 20 x 20 cm 0.99 M3 5,645,706.66 5,577,958.18 7 Coor Balok Ring Beton Bertulang 1 : 2 : 3, 15 x 20 cm 4.42 M3 6,038,999.16 26,677,278.77
8 Plesteran Dinding Sp 1 : 4 Tebal 15 mm 567.00 M2 40,011.40 22,686,463.80
9 Plesteran Sp 1 : 3 93.14 M2 52,264.19 4,867,756.00
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah) No.
Mata
Pemba-yaran
Uraian Kuantitas Satuan
HPS
35,321.00 3,602,742.00 24,616.80 2,510,913.60 30,652.65 3,126,570.30 35,321.00 3,602,742.00 77,825.00 5,849,327.00 69,160.00 5,198,065.60 79,222.50 5,954,363.10 81,785.00 6,146,960.60 150,810.00 2,228,971.80 125,320.00 1,852,229.60 180,127.50 2,662,284.45 150,810.00 2,228,971.80 11,748.00 359,488.80 8,091.20 247,590.72 10,195.50 311,982.30 11,748.00 359,488.80
245,652.00 4,755,822.72 284,544.00 5,508,771.84 292,288.50 5,658,705.36 212,866.50 4,121,095.44 554,510.00 41,199,815.75 552,708.00 41,065,928.05 598,358.25 44,457,718.80 554,840.00 41,224,334.58 105,985.00 30,046,747.50 87,692.80 24,860,908.80 101,204.25 28,691,404.88 106,040.00 30,062,340.00 3,470,865.11 12,078,610.59 3,188,858.87 11,097,228.87 3,171,389.27 11,036,434.66 3,339,885.35 11,622,801.02 6,242,958.77 18,351,957.66 6,098,516.76 17,927,352.33 5,460,056.92 16,050,519.82 5,908,113.89 17,367,639.30 4,503,771.45 4,449,726.19 5,210,878.87 5,148,348.32 3,959,870.69 3,912,352.24 4,270,123.15 4,218,881.68 4,877,380.60 21,545,828.78 5,068,165.52 22,388,621.18 4,294,674.89 18,971,726.33 4,629,644.92 20,451,456.41 34,276.00 19,434,492.00 26,322.40 14,924,800.80 33,002.55 18,712,445.85 34,358.50 19,481,269.50 44,848.10 4,177,039.91 34,456.24 3,209,168.05 43,044.33 4,009,041.29 44,958.10 4,187,285.04
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah) Harga Satuan
(Rupiah)
Jumlah Harga-harga
(Rupiah)
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah)
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah)
CV. MI LLENI UM CV. MELATI CV. TOMBOLI SI K
CV. NI SA KARYA
9 Plesteran Sp 1 : 3 93.14 M2 52,264.19 4,867,756.00
10 Coor Lantai Sp 1 : 3 : 5 9.76 M3 761,162.60 7,428,185.81
11 Pas. Tegel Lantai Keramik Warna Uk. 40 x 40 cm 192.38 M2 151,490.35 29,143,713.53
12 Pas. Tegel Plint Keramik Warna Uk. 10 x 40 cm 121.19 M2 30,273.16 3,668,803.65
13 Pas. Tegel Lantai Wafel Uk. 20 x 20 cm (KM/WC) 4.82 M2 106,548.75 513,564.98
14 Pas. Tegel Dinding Keramik Uk. 20 x 25 cm (KM/WC) 38.56 M2 192,346.00 7,416,861.76
15 Pek. Saluran Air Hujan 70.00 M 144,495.84 10,114,708.65
16 Pek. Profil List pada Tiang Beton 2.00 Bh 210,323.35 420,646.70
17 Pembuatan Tangga Naik + Keramik Warna 10.25 M1 315,098.43 3,229,758.87
III. PEKERJAAN KAYU, ATAP DAN PLAFOND
1 Pek. Kosen Pintu / Jendela Kayu Klas II 3.01 M3 6,261,337.50 18,846,625.88
2 Pek. Kuda Kuda Kayu Klas II 4.20 M3 5,801,180.00 24,364,956.00
3 Gording / Rang Atap Seng balok 5/10 Kayu Klas II 254.91 M2 96,470.00 24,591,167.70
4 Pasang Jalusi Kayu Klas II 4.36 M2 498,465.00 2,173,307.40
5 Pintu Panel Tebal 3 cm Kayu. Klas II 17.65 M2 471,900.00 8,329,035.00
6 Pek. Rangka Jendela Kaca Kayu Klas II 13.34 M2 388,245.00 5,179,188.30
7 Pek. Jendela Loket 4.00 Bh 42,267.50 169,070.00
8 Pek. Rangka Plafond Kayu Klas III 192.50 M2 75,405.00 14,515,462.50
9 Pas. Plafond Tripleks 2,8 mm (60 x 80 cm) 192.50 M2 35,934.25 6,917,343.13
10 Pek. Listplank Papan Kayu Klas II 3 x 20 cm (2 lapis) 24.30 M2 90,640.00 2,202,552.00
11 Menutup Atap Seng BJLS 20 254.91 M2 48,345.00 12,323,623.95
12 Menutup Bubungan Atap Seng BJLS 20 38.21 M1 38,060.00 1,454,272.60
13 Pasang Profil List 3 cm 196.59 M1 8,314.63 1,634,572.13
14 Pek. Jurai Dalam Seng Plat BJLS 20 9.14 M1 116,316.53 1,063,133.08
15 Beli / Pasang Pintu PVC 2.00 Bh 621,500.00 1,243,000.00
16 Beli / Pasang Beugel, Angker dan Bout Ls Ls 500,000.00 500,000.00
IV. PEKERJAAN PENGGANTUNG
1 Beli/Pasang Kunci Tanam 2 Slaag 15.00 Bh 248,358.00 3,725,370.00
44,848.10 4,177,039.91 34,456.24 3,209,168.05 43,044.33 4,009,041.29 44,958.10 4,187,285.04 589,545.00 5,753,369.66 511,940.00 4,996,022.46 608,910.75 5,942,360.01 589,682.50 5,754,711.52 110,137.50 21,188,252.25 125,190.00 24,084,052.20 118,864.20 22,867,094.80 112,959.00 21,731,052.42 22,766.70 2,759,096.37 29,107.00 3,527,477.33 23,618.91 2,862,375.70 23,107.70 2,800,422.16 113,543.10 547,277.74 114,790.00 553,287.80 94,999.80 457,899.04 113,620.10 547,648.88 156,316.60 6,027,568.10 134,118.40 5,171,605.50 146,958.00 5,666,700.48 156,564.10 6,037,111.70 141,182.46 9,882,772.13 56,339.49 3,943,764.30 133,646.81 9,355,276.70 141,304.83 9,891,338.38 205,000.00 410,000.00 394,058.70 788,117.40 206,954.35 413,908.70 200,000.00 400,000.00 300,000.00 3,075,000.00 227,023.06 2,326,986.37 276,778.40 2,836,978.60 275,000.00 2,818,750.00
5,236,550.00 15,762,015.50 4,191,200.00 12,615,512.00 4,781,700.00 14,392,917.00 5,187,050.00 15,613,020.50 5,021,940.00 21,092,148.00 4,012,840.00 16,853,928.00 4,583,670.00 19,251,414.00 4,852,540.00 20,380,668.00 83,050.00 21,170,275.50 68,510.00 17,463,884.10 75,560.63 19,261,160.19 82,005.00 20,903,894.55 396,770.00 1,729,917.20 295,880.00 1,290,036.80 389,550.00 1,698,438.00 397,100.00 1,731,356.00 385,000.00 6,795,250.00 291,200.00 5,139,680.00 365,925.00 6,458,576.25 384,175.00 6,780,688.75 317,240.00 4,231,981.60 240,760.00 3,211,738.40 300,772.50 4,012,305.15 316,415.00 4,220,976.10 42,267.50 169,070.00 250,000.00 1,000,000.00 40,050.00 160,200.00 42,267.50 169,070.00 56,265.00 10,831,012.50 48,360.00 9,309,300.00 52,710.00 10,146,675.00 55,742.50 10,730,431.25 31,773.50 6,116,398.75 31,200.00 6,006,000.00 30,757.13 5,920,747.53 31,828.50 6,126,986.25 75,020.00 1,822,986.00 35,880.00 871,884.00 69,636.00 1,692,154.80 74,415.00 1,808,284.50 42,592.00 10,857,126.72 68,057.60 17,348,562.82 42,451.50 10,821,311.87 42,636.00 10,868,342.76 32,848.75 1,255,150.74 41,834.00 1,598,477.14 31,618.13 1,208,128.75 32,890.00 1,256,726.90 7,669.41 1,507,728.57 16,224.00 3,189,476.16 7,184.63 1,412,426.41 7,548.75 1,484,008.76 86,179.50 787,680.63 116,941.76 1,068,847.69 85,163.40 778,393.48 87,325.70 798,156.90 591,250.00 1,182,500.00 374,972.00 749,944.00 498,750.00 997,500.00 591,250.00 1,182,500.00 400,000.00 400,000.00 650,000.00 650,000.00 400,000.00 400,000.00 350,000.00 350,000.00
209,616.00 3,144,240.00 79,924.00 1,198,860.00 227,382.75 3,410,741.25 204,226.00 3,063,390.00
1 Beli/Pasang Kunci Tanam 2 Slaag 15.00 Bh 248,358.00
2 Beli/Pasang Hengsel Pintu 45.00 Psg 77,070.40 3,468,168.00
3 Beli/Pasang Hengsel Jendela 92.00 Psg 49,570.40 4,560,476.80
4 Beli/Pasang Grendel Jendela 46.00 Bh 26,686.00 1,227,556.00
5 Beli/Pasang Kait Angin Jendela 92.00 Psg 36,366.00 3,345,672.00
6 Beli/Pasang Tarikan Jendela 46.00 Bh 29,766.00 1,369,236.00
7 Beli/Pasang Kaca Polos 5 mm 27.20 M2 190,810.40 5,190,042.88
56,840.30 2,557,813.50 50,845.60 2,288,052.00 70,789.95 3,185,547.75 56,922.80 2,561,526.00 34,757.80 3,197,717.60 29,993.60 2,759,411.20 44,539.95 4,097,675.40 34,757.80 3,197,717.60 21,087.00 970,002.00 13,403.00 616,538.00 23,537.06 1,082,704.76 21,169.50 973,797.00 32,087.00 2,952,004.00 21,723.00 1,998,516.00 30,362.06 2,793,309.52 32,169.50 2,959,594.00 26,037.00 1,197,702.00 17,043.00 783,978.00 23,012.06 1,058,554.76 26,119.50 1,201,497.00 151,990.30 4,134,136.16 110,000.00 2,992,000.00 179,359.95 4,878,590.64 152,072.80 4,136,380.16
(6)
Tahun Anggaran : 2013
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah) No.
Mata
Pemba-yaran
Uraian Kuantitas Satuan
HPS
V. PEKERJAAN INSTALASI AIR BERSIH
1 Pasang Instalasi Air Bersih 7.00 Ttk 100,000.00 700,000.00
2 Beli / Pasang Mata Kran dia. 1/2' 7.00 Bh 50,050.00 350,350.00
3 Beli / Pasang Kloset Jongkok TOHO Putih 2.00 Bh 493,416.00 986,832.00
4 Beli / Pasang Pipa PVC dia. 1/2' 40.00 M1 70,658.50 2,826,340.00
5 Beli / Pasang Floor Drain Besi 2.00 Bh 59,840.00 119,680.00
6 Beli / Pasang Pipa PVC dia. 2" AW Sanitasi 22.00 M1 12,702.53 279,455.55
7 Beli / Pasang Pipa PVC dia. 4" AW 10.00 M1 81,555.93 815,559.25
8 Pemasangan Wastafel 4.00 Bh 865,997.00 3,463,988.00
9 Beli / Pasang Tempat Cuci Piring Kecil Untuk Bak Cuci 1.00 Bh 210,000.00 210,000.00
10 Pembuatan Bak Mandi Lapis Tegel 20 x 25 cm 2.00 Bh 817,268.86 1,634,537.72
11 Meja / Bak Cuci Uk. 55 x 200 cm T = 70 cm lapis keramik 1.00 Bh 1,259,563.14 1,259,563.14
12 Beli / Pasang Pompa Air Sanyo Otomat 100/110 1.00 Bh 569,250.00 569,250.00
13 Pembuatan Sumur Beton + Rabat Beton 1.00 Unit 5,160,868.35 5,160,868.35
14 Pembuatan Septictank + Peresapan 1.00 Bh 7,476,437.01 7,476,437.01
VI. PEKERJAAN INSTALASI LISTRIK
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah) Harga Satuan
(Rupiah)
Jumlah Harga-harga
(Rupiah)
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah)
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah)
CV. MI LLENI UM CV. MELATI CV. TOMBOLI SI K
CV. NI SA KARYA
75,000.00 525,000.00 110,000.00 770,000.00 100,000.00 700,000.00 75,000.00 525,000.00 34,650.00 242,550.00 33,800.00 236,600.00 46,200.00 323,400.00 40,150.00 281,050.00 364,540.00 729,080.00 326,768.00 653,536.00 415,668.75 831,337.50 392,865.00 785,730.00 16,426.30 657,052.00 13,083.20 523,328.00 47,523.00 1,900,920.00 16,459.30 658,372.00 57,420.00 114,840.00 57,720.00 115,440.00 55,387.50 110,775.00 51,425.00 102,850.00 34,755.05 764,611.10 35,248.20 775,460.40 11,758.95 258,696.90 34,788.05 765,337.10 123,456.85 1,234,568.50 99,130.20 991,302.00 71,453.03 714,530.30 124,199.35 1,241,993.50 665,720.00 2,662,880.00 601,432.00 2,405,728.00 635,045.25 2,540,181.00 666,517.50 2,666,070.00 210,000.00 210,000.00 1,382,977.95 1,382,977.95 210,000.00 210,000.00 210,000.00 210,000.00 552,620.02 1,105,240.05 565,401.46 1,130,802.92 634,654.23 1,269,308.46 553,239.21 1,106,478.43 929,288.05 929,288.05 522,971.66 522,971.66 785,886.95 785,886.95 930,387.10 930,387.10 539,000.00 539,000.00 1,136,200.00 1,136,200.00 543,900.00 543,900.00 401,500.00 401,500.00 3,922,407.13 3,922,407.13 2,236,825.84 2,236,825.84 4,174,650.92 4,174,650.92 3,923,006.63 3,923,006.63 6,397,422.23 6,397,422.23 2,805,665.49 2,805,665.49 5,526,082.66 5,526,082.66 6,403,391.10 6,403,391.10 VI. PEKERJAAN INSTALASI LISTRIK
1 Pasang Instalasi Listrik 34.00 Ttk 112,420.00 3,822,280.00
2 Beli / Pasang Lampu SL 18 Watt / 220 V (Philips) 10.00 Bh 39,000.00 390,000.00
3 Beli / Pasang Lampu SL 8 Watt / 220 V (Philips) 7.00 Bh 31,000.00 217,000.00
4 Beli / Pasang Lampu SL 5 Watt / 220 V (Philips) 6.00 Bh 29,000.00 174,000.00
5 Beli / Pasang Down Light 23.00 Bh 40,500.00 931,500.00
6 Beli / Pasang Saklar Double Inbow 8.00 Bh 30,800.00 246,400.00
7 Beli / Pasang Saklar Tunggal Inbow 7.00 Bh 25,690.00 179,830.00
8 Beli / Pasang Stop Kontak 11.00 Bh 25,600.00 281,600.00
9 Beli / Pasang Sekring + Box panel (2 Grup) 1.00 Bh 44,500.00 44,500.00
10 Biaya Penyambungan (1200 Watt) 1.00 Unit 5,000,000.00 5,000,000.00
VII. PEKERJAAN PENGECATAN
1 Acian Dinding 660.14 M2 6,380.00 4,211,677.25
2 Mengecat Tembok Dengan Metrolite 660.14 M2 16,120.50 10,641,746.57
3 Mengecat Konzen Pintu / Jendela, Liesplank, Kisi -kisi 153.66 M2 33,830.61 5,198,411.53 dan Ventilasi
4 Cat Politur / Vernis Pintu Rangka Jendela Kaca 61.98 M2 76,560.00 4,745,188.80
5 Mengecat Meni Atap Seng 254.91 M2 10,334.28 2,634,311.31
6 Mengecat Plafond Tripleks Dengan Metrolite 192.50 M2 14,300.00 2,752,750.00
Jumlah 477,273,043.71
PPN 10% 47,727,304.37
JUMLAH + PPN 525,000,348.08
Dibulatkan 525,000,000.00
Penawaran : Selisih Koreksi
95,205.00 3,236,970.00 118,560.00 4,031,040.00 130,410.00 4,433,940.00 97,295.00 3,308,030.00 39,000.00 390,000.00 30,000.00 300,000.00 39,000.00 390,000.00 39,000.00 390,000.00 30,000.00 210,000.00 25,000.00 175,000.00 31,000.00 217,000.00 30,000.00 210,000.00 29,000.00 174,000.00 22,500.00 135,000.00 27,000.00 162,000.00 29,000.00 174,000.00 40,000.00 920,000.00 45,000.00 1,035,000.00 40,500.00 931,500.00 40,000.00 920,000.00 30,800.00 246,400.00 25,000.00 200,000.00 30,800.00 246,400.00 30,800.00 246,400.00 25,500.00 178,500.00 20,000.00 140,000.00 25,000.00 175,000.00 25,500.00 178,500.00 25,500.00 280,500.00 17,500.00 192,500.00 25,000.00 275,000.00 25,500.00 280,500.00 44,500.00 44,500.00 33,000.00 33,000.00 44,500.00 44,500.00 44,500.00 44,500.00 3,000,000.00 3,000,000.00 2,500,000.00 2,500,000.00 3,000,000.00 3,000,000.00 2,750,000.00 2,750,000.00
7,315.00 4,828,905.81 5,694.00 3,758,822.93 7,008.75 4,626,738.70 7,397.50 4,883,367.16 14,064.60 9,284,569.88 25,339.60 16,727,620.20 13,487.25 8,903,439.50 14,099.25 9,307,443.65 33,379.50 5,129,093.97 53,023.36 8,147,569.50 29,108.63 4,472,832.09 33,412.50 5,134,164.75
- - - -
-67,210.00 4,165,675.80 51,220.00 3,174,615.60 67,803.75 4,202,476.43 67,650.00 4,192,947.00 11,123.20 2,835,414.91 8,540.48 2,177,053.76 11,992.05 3,056,893.47 11,164.45 2,845,929.95 16,395.50 3,156,133.75 23,015.20 4,430,426.00 15,274.88 2,940,414.40 16,436.75 3,164,074.38
399,703,367.10 375,180,353.66 391,045,420.16 395,586,336.94
39,970,336.71 37,518,035.37 39,104,542.02 39,558,633.69
439,673,703.81 412,698,389.03 430,149,962.17 435,144,970.64
439,673,000.00 412,698,000.00 430,149,000.00 435,144,000.00
439,700,000.00 427,813,000.00 430,149,000.00 435,170,000.00
(27,000.00) (15,115,000.00) - (26,000.00)
Lolak, 18 Juni 2013
Lolak, 18 Juni 2013
POKJA JASA KONSTRUKSI ULP
(1)
Tahun Anggaran : 2013
I. PEKERJAAN TANAH DAN PASIR URUG
1 Galian Tanah 102.00 M3 39,344.80 4,013,169.60 26,642.00 2,717,484.00 22,092.00 2,253,384.00 26,234.25 2,675,893.50 21,881.60 2,231,923.20 32,428.00 3,307,656.00
2 Timbunan Tanah Pilihan 75.16 M3 107,140.00 8,052,642.40 90,860.00 6,829,037.60 80,850.00 6,076,686.00 61,687.50 4,636,432.50 67,600.00 5,080,816.00 60,610.00 4,555,447.60
3 Urugan Pasir 14.78 M3 271,216.00 4,008,572.48 132,660.00 1,960,714.80 112,350.00 1,660,533.00 139,387.50 2,060,147.25 123,760.00 1,829,172.80 149,160.00 2,204,584.80
4 Timbunan Tanah Kembali 30.60 M3 12,848.00 393,148.80 8,580.00 262,548.00 7,161.00 219,126.60 8,221.50 251,577.90 7,092.80 217,039.68 10,692.00 327,175.20
II. PEKERJAAN BATU / BETON
1 Timbrisan Batu Kosong 19.36 M3 158,994.00 3,078,123.84 282,018.00 5,459,868.48 248,535.00 4,811,637.60 102,123.00 1,977,101.28 268,008.00 5,188,634.88 252,417.00 4,886,793.12
2 Pasangan Pondasi Batu Kali Sp. 1 : 4 74.30 M3 657,162.00 48,826,808.02 591,734.00 43,965,540.33 515,812.00 38,324,573.69 515,418.75 38,295,355.42 533,468.00 39,636,405.67 551,474.00 40,974,242.46
3 Pasangan Dinding Batu Bata Sp. 1 : 4 283.50 M2 119,780.65 33,957,814.28 91,795.00 26,023,882.50 80,997.00 22,962,649.50 100,852.50 28,591,683.75 86,132.80 24,418,648.80 91,982.00 26,076,897.00
4 Coor Slof Beton Bertulang 1 : 2 : 3, 15 x 20 cm 3.48 M3 4,202,402.49 14,624,360.67 3,199,822.62 11,135,382.72 3,144,232.09 10,941,927.67 3,200,276.73 11,136,963.02 3,166,807.02 11,020,488.43 3,244,564.31 11,291,083.80 5 Coor Kolom Beton Bertulang 1 : 2 : 3, 15 x 15 cm 2.94 M3 7,774,738.31 22,854,815.10 5,733,848.53 16,855,364.49 6,024,120.09 17,708,654.02 5,630,901.50 16,552,738.82 6,063,465.43 17,824,314.56 5,631,829.62 16,555,467.15 6 Coor Kolom Beton Bertulang 1 : 2 : 3, 20 x 20 cm 0.99 M3 5,645,706.66 5,577,958.18 4,169,890.57 4,119,851.88 5,154,194.59 5,092,344.25 4,063,190.67 4,014,432.38 5,181,027.02 5,118,854.70 4,061,030.25 4,012,297.89 7 Coor Balok Ring Beton Bertulang 1 : 2 : 3, 15 x 20 cm 4.42 M3 6,038,999.16 26,677,278.77 4,463,957.45 19,719,532.04 5,015,706.33 22,156,882.71 4,401,148.61 19,442,073.98 5,038,659.78 22,258,279.58 4,421,306.13 19,531,119.83
8 Plesteran Dinding Sp 1 : 4 Tebal 15 mm 567.00 M2 40,011.40 22,686,463.80 28,441.60 16,126,387.20 25,315.50 14,353,888.50 31,106.25 17,637,243.75 25,282.40 14,335,120.80 32,236.60 18,278,152.20
9 Plesteran Sp 1 : 3 93.14 M2 52,264.19 4,867,756.00 37,113.56 3,456,664.19 33,202.05 3,092,355.93 40,753.13 3,795,644.65 33,104.24 3,083,246.15 42,162.56 3,926,915.43
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah)
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah)
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah)
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah) CV. SUMBER ABADI
CV.CI TRA DWI DASA CV.BANGUN SARANA CV. ADHI GUNA JAYA
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah)
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah) No.
Mata
Pemba-yaran
Uraian Kuantitas Satuan
HPS CV. DWI ANDI KA LESTARI
9 Plesteran Sp 1 : 3 93.14 M2 52,264.19 4,867,756.00 37,113.56 3,456,664.19 33,202.05 3,092,355.93 40,753.13 3,795,644.65 33,104.24 3,083,246.15 42,162.56 3,926,915.43
10 Coor Lantai Sp 1 : 3 : 5 9.76 M3 761,162.60 7,428,185.81 76,516.00 746,719.64 493,605.00 4,817,091.20 536,628.75 5,236,959.97 503,360.00 4,912,290.24 574,299.00 5,604,583.94
11 Pas. Tegel Lantai Keramik Warna Uk. 40 x 40 cm 192.38 M2 151,490.35 29,143,713.53 169,844.40 32,674,665.67 123,506.25 23,760,132.38 128,908.50 24,799,417.23 122,590.00 23,583,864.20 110,466.40 21,251,526.03
12 Pas. Tegel Plint Keramik Warna Uk. 10 x 40 cm 121.19 M2 30,273.16 3,668,803.65 21,322.62 2,584,088.32 27,943.13 3,386,427.92 25,824.75 3,129,701.45 27,807.00 3,369,930.33 22,032.12 2,670,072.62
13 Pas. Tegel Lantai Wafel Uk. 20 x 20 cm (KM/WC) 4.82 M2 106,548.75 513,564.98 212,599.75 1,024,730.80 113,006.25 544,690.13 91,944.30 443,171.53 112,190.00 540,755.80 110,882.20 534,452.20
14 Pas. Tegel Dinding Keramik Uk. 20 x 25 cm (KM/WC) 38.56 M2 192,346.00 7,416,861.76 242,565.40 9,353,321.82 132,069.00 5,092,580.64 158,383.05 6,107,250.41 130,998.40 5,051,298.30 150,123.60 5,788,766.02
15 Pek. Saluran Air Hujan 70.00 M 144,495.84 10,114,708.65 121,847.77 8,529,343.90 53,702.09 3,759,146.30 118,090.19 8,266,313.30 54,461.49 3,812,304.30 127,672.43 8,937,070.10
16 Pek. Profil List pada Tiang Beton 2.00 Bh 210,323.35 420,646.70 276,710.88 553,421.76 391,619.13 783,238.26 170,084.25 340,168.50 392,155.50 784,311.00 210,000.00 420,000.00
17 Pembuatan Tangga Naik + Keramik Warna 10.25 M1 315,098.43 3,229,758.87 680,789.18 6,978,089.10 220,592.51 2,261,073.23 264,357.66 2,709,666.02 223,125.86 2,287,040.07 275,000.00 2,818,750.00
III. PEKERJAAN KAYU, ATAP DAN PLAFOND
1 Pek. Kosen Pintu / Jendela Kayu Klas II 3.01 M3 6,261,337.50 18,846,625.88 4,276,800.00 12,873,168.00 4,200,000.00 12,642,000.00 5,051,156.25 15,203,980.31 4,160,000.00 12,521,600.00 4,620,550.00 13,907,855.50 2 Pek. Kuda Kuda Kayu Klas II 4.20 M3 5,801,180.00 24,364,956.00 3,575,842.92 15,018,540.26 4,030,425.00 16,927,785.00 4,706,415.00 19,766,943.00 3,992,040.00 16,766,568.00 4,334,440.00 18,204,648.00 3 Gording / Rang Atap Seng balok 5/10 Kayu Klas II 254.91 M2 96,470.00 24,591,167.70 71,478.00 18,220,456.98 68,381.25 17,431,064.44 77,188.13 19,676,026.22 67,730.00 17,265,054.30 72,875.00 18,576,566.25
4 Pasang Jalusi Kayu Klas II 4.36 M2 498,465.00 2,173,307.40 322,190.00 1,404,748.40 293,475.00 1,279,551.00 404,407.50 1,763,216.70 290,680.00 1,267,364.80 364,210.00 1,587,955.60
5 Pintu Panel Tebal 3 cm Kayu. Klas II 17.65 M2 471,900.00 8,329,035.00 304,700.00 5,377,955.00 288,750.00 5,096,437.50 378,000.00 6,671,700.00 286,000.00 5,047,900.00 348,150.00 6,144,847.50
6 Pek. Rangka Jendela Kaca Kayu Klas II 13.34 M2 388,245.00 5,179,188.30 251,515.00 3,355,210.10 238,875.00 3,186,592.50 311,062.50 4,149,573.75 236,600.00 3,156,244.00 286,440.00 3,821,109.60
7 Pek. Jendela Loket 4.00 Bh 42,267.50 169,070.00 251,515.00 1,006,060.00 250,000.00 1,000,000.00 35,096.25 140,385.00 250,000.00 1,000,000.00 42,267.50 169,070.00
8 Pek. Rangka Plafond Kayu Klas III 192.50 M2 75,405.00 14,515,462.50 53,845.00 10,365,162.50 46,147.50 8,883,393.75 57,225.00 11,015,812.50 47,580.00 9,159,150.00 50,765.00 9,772,262.50
9 Pas. Plafond Tripleks 2,8 mm (60 x 80 cm) 192.50 M2 35,934.25 6,917,343.13 28,025.25 5,394,860.63 31,132.50 5,993,006.25 30,226.88 5,818,674.40 30,836.00 5,935,930.00 30,426.00 5,857,005.00
10 Pek. Listplank Papan Kayu Klas II 3 x 20 cm (2 lapis) 24.30 M2 90,640.00 2,202,552.00 61,380.00 1,491,534.00 35,700.00 867,510.00 72,660.00 1,765,638.00 35,360.00 859,248.00 66,660.00 1,619,838.00
11 Menutup Atap Seng BJLS 20 254.91 M2 48,345.00 12,323,623.95 46,519.00 11,858,158.29 67,924.50 17,314,634.30 40,635.00 10,358,267.85 67,277.60 17,149,733.02 40,612.00 10,352,404.92
12 Menutup Bubungan Atap Seng BJLS 20 38.21 M1 38,060.00 1,454,272.60 31,900.00 1,218,899.00 42,223.13 1,613,345.80 32,773.13 1,252,261.30 41,821.00 1,597,980.41 30,648.75 1,171,088.74
13 Pasang Profil List 3 cm 196.59 M1 8,314.63 1,634,572.13 19,822.00 3,896,806.98 16,117.50 3,168,539.33 6,411.56 1,260,448.58 15,964.00 3,138,362.76 7,301.25 1,435,352.74
14 Pek. Jurai Dalam Seng Plat BJLS 20 9.14 M1 116,316.53 1,063,133.08 84,372.53 771,164.92 117,016.20 1,069,528.07 102,918.17 940,672.07 115,901.76 1,059,342.09 83,310.70 761,459.80
15 Beli / Pasang Pintu PVC 2.00 Bh 621,500.00 1,243,000.00 1,012,000.00 2,024,000.00 378,262.50 756,525.00 546,000.00 1,092,000.00 374,660.00 749,320.00 533,500.00 1,067,000.00
16 Beli / Pasang Beugel, Angker dan Bout Ls Ls 500,000.00 500,000.00 - 750,000.00 750,000.00 400,000.00 400,000.00 650,000.00 650,000.00 450,000.00 450,000.00
IV. PEKERJAAN PENGGANTUNG
1 Beli/Pasang Kunci Tanam 2 Slaag 15.00 Bh 248,358.00 3,725,370.00 93,016.00 1,395,240.00 80,587.50 1,208,812.50 234,228.75 3,513,431.25 79,820.00 1,197,300.00 213,906.00 3,208,590.00
1 Beli/Pasang Kunci Tanam 2 Slaag 15.00 Bh 248,358.00
2 Beli/Pasang Hengsel Pintu 45.00 Psg 77,070.40 3,468,168.00 34,716.00 1,562,220.00 51,255.75 2,306,508.75 71,436.75 3,214,653.75 50,767.60 2,284,542.00 50,432.80 2,269,476.00
3 Beli/Pasang Hengsel Jendela 92.00 Psg 49,570.40 4,560,476.80 21,516.00 1,979,472.00 30,203.25 2,778,699.00 45,186.75 4,157,181.00 29,915.60 2,752,235.20 33,767.80 3,106,637.60
4 Beli/Pasang Grendel Jendela 46.00 Bh 26,686.00 1,227,556.00 15,466.00 711,436.00 13,453.13 618,843.98 23,342.81 1,073,769.26 13,325.00 612,950.00 20,179.50 928,257.00
5 Beli/Pasang Kait Angin Jendela 92.00 Psg 36,366.00 3,345,672.00 30,536.00 2,809,312.00 21,853.13 2,010,487.96 26,807.81 2,466,318.52 21,645.00 1,991,340.00 31,179.50 2,868,514.00
6 Beli/Pasang Tarikan Jendela 46.00 Bh 29,766.00 1,369,236.00 12,716.00 584,936.00 17,128.13 787,893.98 22,082.81 1,015,809.26 16,965.00 780,390.00 25,129.50 1,155,957.00
(2)
Tahun Anggaran : 2013
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah)
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah)
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah)
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah) CV. SUMBER ABADI
CV.CI TRA DWI DASA CV.BANGUN SARANA CV. ADHI GUNA JAYA
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah)
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah) No.
Mata
Pemba-yaran
Uraian Kuantitas Satuan
HPS CV. DWI ANDI KA LESTARI
V. PEKERJAAN INSTALASI AIR BERSIH
1 Pasang Instalasi Air Bersih 7.00 Ttk 100,000.00 700,000.00 150,000.00 1,050,000.00 125,000.00 875,000.00 75,000.00 525,000.00 110,000.00 770,000.00 75,000.00 525,000.00
2 Beli / Pasang Mata Kran dia. 1/2' 7.00 Bh 50,050.00 350,350.00 26,180.00 183,260.00 34,125.00 238,875.00 46,725.00 327,075.00 33,800.00 236,600.00 36,850.00 257,950.00
3 Beli / Pasang Kloset Jongkok TOHO Putih 2.00 Bh 493,416.00 986,832.00 473,374.00 946,748.00 324,555.00 649,110.00 385,638.75 771,277.50 321,568.00 643,136.00 378,158.00 756,316.00
4 Beli / Pasang Pipa PVC dia. 1/2' 40.00 M1 70,658.50 2,826,340.00 19,052.00 762,080.00 13,020.00 520,800.00 65,084.25 2,603,370.00 12,896.00 515,840.00 15,898.30 635,932.00
5 Beli / Pasang Floor Drain Besi 2.00 Bh 59,840.00 119,680.00 29,810.00 59,620.00 58,275.00 116,550.00 55,912.50 111,825.00 57,720.00 115,440.00 56,870.00 113,740.00
6 Beli / Pasang Pipa PVC dia. 2" AW Sanitasi 22.00 M1 12,702.53 279,455.55 19,052.00 419,144.00 35,398.13 778,758.86 10,635.19 233,974.18 35,061.00 771,342.00 34,227.05 752,995.10
7 Beli / Pasang Pipa PVC dia. 4" AW 10.00 M1 81,555.93 815,559.25 35,249.00 352,490.00 95,830.88 958,308.80 57,273.56 572,735.60 94,918.20 949,182.00 118,259.35 1,182,593.50
8 Pemasangan Wastafel 4.00 Bh 865,997.00 3,463,988.00 884,268.00 3,537,072.00 600,810.00 2,403,240.00 779,756.25 3,119,025.00 595,192.00 2,380,768.00 694,133.00 2,776,532.00
9 Beli / Pasang Tempat Cuci Piring Kecil Untuk Bak Cuci 1.00 Bh 210,000.00 210,000.00 566,049.00 566,049.00 1,359,374.15 1,359,374.15 210,000.00 210,000.00 1,368,624.91 1,368,624.91 210,000.00 210,000.00 10 Pembuatan Bak Mandi Lapis Tegel 20 x 25 cm 2.00 Bh 817,268.86 1,634,537.72 5,574,769.00 11,149,538.00 553,750.67 1,107,501.34 667,320.70 1,334,641.40 550,877.02 1,101,754.04 531,920.17 1,063,840.34 11 Meja / Bak Cuci Uk. 55 x 200 cm T = 70 cm lapis keramik 1.00 Bh 1,259,563.14 1,259,563.14 915,799.90 915,799.90 508,034.01 508,034.01 935,816.87 935,816.87 510,629.98 510,629.98 861,540.37 861,540.37
12 Beli / Pasang Pompa Air Sanyo Otomat 100/110 1.00 Bh 569,250.00 569,250.00 759,000.00 759,000.00 1,147,125.00 1,147,125.00 513,187.50 513,187.50 1,136,200.00 1,136,200.00 539,000.00 539,000.00
13 Pembuatan Sumur Beton + Rabat Beton 1.00 Unit 5,160,868.35 5,160,868.35 611,193.82 611,193.82 1,066,616.15 1,066,616.15 4,110,757.90 4,110,757.90 2,157,888.02 2,157,888.02 3,778,210.05 3,778,210.05 14 Pembuatan Septictank + Peresapan 1.00 Bh 7,476,437.01 7,476,437.01 2,955,157.21 2,955,157.21 2,745,925.11 2,745,925.11 5,429,337.50 5,429,337.50 2,723,018.01 2,723,018.01 6,048,873.06 6,048,873.06
VI. PEKERJAAN INSTALASI LISTRIK VI. PEKERJAAN INSTALASI LISTRIK
1 Pasang Instalasi Listrik 34.00 Ttk 112,420.00 3,822,280.00 395,780.00 13,456,520.00 119,437.50 4,060,875.00 103,110.00 3,505,740.00 118,300.00 4,022,200.00 93,280.00 3,171,520.00
2 Beli / Pasang Lampu SL 18 Watt / 220 V (Philips) 10.00 Bh 39,000.00 390,000.00 35,000.00 350,000.00 30,000.00 300,000.00 39,000.00 390,000.00 30,000.00 300,000.00 39,000.00 390,000.00
3 Beli / Pasang Lampu SL 8 Watt / 220 V (Philips) 7.00 Bh 31,000.00 217,000.00 27,000.00 189,000.00 25,000.00 175,000.00 31,000.00 217,000.00 25,000.00 175,000.00 30,000.00 210,000.00
4 Beli / Pasang Lampu SL 5 Watt / 220 V (Philips) 6.00 Bh 29,000.00 174,000.00 18,000.00 108,000.00 22,500.00 135,000.00 29,000.00 174,000.00 22,500.00 135,000.00 29,000.00 174,000.00
5 Beli / Pasang Down Light 23.00 Bh 40,500.00 931,500.00 5,000.00 115,000.00 45,000.00 1,035,000.00 40,500.00 931,500.00 45,000.00 1,035,000.00 40,000.00 920,000.00
6 Beli / Pasang Saklar Double Inbow 8.00 Bh 30,800.00 246,400.00 27,500.00 220,000.00 25,000.00 200,000.00 25,000.00 200,000.00 25,000.00 200,000.00 30,800.00 246,400.00
7 Beli / Pasang Saklar Tunggal Inbow 7.00 Bh 25,690.00 179,830.00 25,000.00 175,000.00 20,000.00 140,000.00 20,000.00 140,000.00 20,000.00 140,000.00 25,500.00 178,500.00
8 Beli / Pasang Stop Kontak 11.00 Bh 25,600.00 281,600.00 23,000.00 253,000.00 17,500.00 192,500.00 15,000.00 165,000.00 17,500.00 192,500.00 25,500.00 280,500.00
9 Beli / Pasang Sekring + Box panel (2 Grup) 1.00 Bh 44,500.00 44,500.00 26,000.00 26,000.00 33,000.00 33,000.00 44,500.00 44,500.00 33,000.00 33,000.00 44,500.00 44,500.00
10 Biaya Penyambungan (1200 Watt) 1.00 Unit 5,000,000.00 5,000,000.00 2,000,000.00 2,000,000.00 2,750,000.00 2,750,000.00 5,000,000.00 5,000,000.00 2,500,000.00 2,500,000.00 2,500,000.00 2,500,000.00 VII. PEKERJAAN PENGECATAN
1 Acian Dinding 660.14 M2 6,380.00 4,211,677.25 6,380.00 4,211,677.25 5,670.00 3,742,979.63 5,578.13 3,682,332.79 5,616.00 3,707,332.20 7,040.00 4,647,368.00
2 Mengecat Tembok Dengan Metrolite 660.14 M2 16,120.50 10,641,746.57 20,339.00 13,426,536.61 25,268.25 16,680,519.38 14,345.63 9,470,088.32 25,027.60 16,521,657.30 13,608.10 8,983,217.11
3 Mengecat Konzen Pintu / Jendela, Liesplank, Kisi -kisi 153.66 M2 33,830.61 5,198,411.53 47,903.90 7,360,913.27 52,955.70 8,137,172.86 31,792.43 4,885,224.79 52,451.36 8,059,675.98 32,945.00 5,062,328.70
dan Ventilasi - - -
-4 Cat Politur / Vernis Pintu Rangka Jendela Kaca 61.98 M2 76,560.00 4,745,188.80 54,463.75 3,375,663.23 51,450.00 3,188,871.00 64,443.75 3,994,223.63 50,960.00 3,158,500.80 62,535.00 3,875,919.30
5 Mengecat Meni Atap Seng 254.91 M2 10,334.28 2,634,311.31 102,316.50 26,081,499.02 8,360.10 2,131,073.09 8,875.13 2,262,359.39 8,280.48 2,110,777.16 10,435.70 2,660,164.29
6 Mengecat Plafond Tripleks Dengan Metrolite 192.50 M2 14,300.00 2,752,750.00 22,286.00 4,290,055.00 22,606.50 4,351,751.25 12,836.25 2,470,978.13 22,391.20 4,310,306.00 15,735.50 3,029,083.75
Jumlah 477,273,043.71 427,781,991.81 366,471,143.26 382,043,853.42 368,500,666.45 372,209,864.87
PPN 10% 47,727,304.37 42,778,199.18 36,647,114.33 38,204,385.34 36,850,066.64 37,220,986.49
JUMLAH + PPN 525,000,348.08 470,560,190.99 403,118,257.58 420,248,238.77 405,350,733.09 409,430,851.35
Dibulatkan 525,000,000.00 470,560,000.00 403,118,000.00 420,248,000.00 405,350,000.00 409,430,000.00
Penawaran : 470,584,000.00 418,180,000.00 420,248,000.00 420,196,000.00 409,450,000.00
(3)
Tahun Anggaran : 2013
I. PEKERJAAN TANAH DAN PASIR URUG
1 Galian Tanah 102.00 M3 39,344.80 4,013,169.60
2 Timbunan Tanah Pilihan 75.16 M3 107,140.00 8,052,642.40
3 Urugan Pasir 14.78 M3 271,216.00 4,008,572.48
4 Timbunan Tanah Kembali 30.60 M3 12,848.00 393,148.80
II. PEKERJAAN BATU / BETON
1 Timbrisan Batu Kosong 19.36 M3 158,994.00 3,078,123.84
2 Pasangan Pondasi Batu Kali Sp. 1 : 4 74.30 M3 657,162.00 48,826,808.02
3 Pasangan Dinding Batu Bata Sp. 1 : 4 283.50 M2 119,780.65 33,957,814.28
4 Coor Slof Beton Bertulang 1 : 2 : 3, 15 x 20 cm 3.48 M3 4,202,402.49 14,624,360.67 5 Coor Kolom Beton Bertulang 1 : 2 : 3, 15 x 15 cm 2.94 M3 7,774,738.31 22,854,815.10 6 Coor Kolom Beton Bertulang 1 : 2 : 3, 20 x 20 cm 0.99 M3 5,645,706.66 5,577,958.18 7 Coor Balok Ring Beton Bertulang 1 : 2 : 3, 15 x 20 cm 4.42 M3 6,038,999.16 26,677,278.77
8 Plesteran Dinding Sp 1 : 4 Tebal 15 mm 567.00 M2 40,011.40 22,686,463.80
9 Plesteran Sp 1 : 3 93.14 M2 52,264.19 4,867,756.00
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah) No.
Mata
Pemba-yaran
Uraian Kuantitas Satuan
HPS
32,112.30 3,275,454.60 26,642.00 2,717,484.00 25,163.84 2,566,711.68 39,380.00 4,016,760.00 80,355.00 6,039,481.80 97,460.00 7,325,093.60 69,264.00 5,205,882.24 107,140.00 8,052,642.40 188,705.00 2,789,059.90 145,860.00 2,155,810.80 125,424.00 1,853,766.72 271,216.00 4,008,572.48 10,681.00 326,838.60 8,580.00 262,548.00 8,112.00 248,227.20 12,848.00 393,148.80
296,303.70 5,736,439.63 294,063.00 5,693,059.68 276,931.20 5,361,388.03 319,225.50 6,180,205.68 613,376.50 45,573,567.26 617,045.00 45,846,134.98 548,912.00 40,783,887.14 621,192.00 46,154,255.00 105,050.00 29,781,675.00 93,467.00 26,497,894.50 88,992.80 25,229,458.80 85,943.00 24,364,840.50 3,205,313.21 11,154,489.97 3,348,719.06 11,653,542.33 3,223,149.14 11,216,559.01 3,449,919.07 12,005,718.36 5,332,206.35 15,674,687.09 5,927,458.92 17,424,506.43 6,166,501.76 18,127,202.74 6,445,142.18 18,946,301.08 3,863,185.06 3,816,826.84 4,308,239.33 4,256,540.46 5,266,073.14 5,202,880.26 4,693,964.26 4,637,636.69 4,219,025.08 18,637,543.29 4,622,341.99 20,419,195.74 5,120,163.07 22,618,320.36 4,994,315.75 22,062,389.83 33,246.40 18,850,708.80 29,777.00 16,883,559.00 28,142.40 15,956,740.80 36,723.50 20,822,224.50 43,322.29 4,034,929.78 38,873.45 3,620,575.95 36,879.44 3,434,858.84 48,005.10 4,471,075.00 Harga Satuan
(Rupiah)
Jumlah Harga-harga
(Rupiah)
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah)
CV. SERUAN MAJU CV. RARA PERTI WI CV. NOMAT JAYA
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah) Harga Satuan
(Rupiah)
Jumlah Harga-harga
(Rupiah)
CV. POGOGUL JAYA
9 Plesteran Sp 1 : 3 93.14 M2 52,264.19 4,867,756.00
10 Coor Lantai Sp 1 : 3 : 5 9.76 M3 761,162.60 7,428,185.81
11 Pas. Tegel Lantai Keramik Warna Uk. 40 x 40 cm 192.38 M2 151,490.35 29,143,713.53
12 Pas. Tegel Plint Keramik Warna Uk. 10 x 40 cm 121.19 M2 30,273.16 3,668,803.65
13 Pas. Tegel Lantai Wafel Uk. 20 x 20 cm (KM/WC) 4.82 M2 106,548.75 513,564.98
14 Pas. Tegel Dinding Keramik Uk. 20 x 25 cm (KM/WC) 38.56 M2 192,346.00 7,416,861.76
15 Pek. Saluran Air Hujan 70.00 M 144,495.84 10,114,708.65
16 Pek. Profil List pada Tiang Beton 2.00 Bh 210,323.35 420,646.70
17 Pembuatan Tangga Naik + Keramik Warna 10.25 M1 315,098.43 3,229,758.87
III. PEKERJAAN KAYU, ATAP DAN PLAFOND
1 Pek. Kosen Pintu / Jendela Kayu Klas II 3.01 M3 6,261,337.50 18,846,625.88
2 Pek. Kuda Kuda Kayu Klas II 4.20 M3 5,801,180.00 24,364,956.00
3 Gording / Rang Atap Seng balok 5/10 Kayu Klas II 254.91 M2 96,470.00 24,591,167.70
4 Pasang Jalusi Kayu Klas II 4.36 M2 498,465.00 2,173,307.40
5 Pintu Panel Tebal 3 cm Kayu. Klas II 17.65 M2 471,900.00 8,329,035.00
6 Pek. Rangka Jendela Kaca Kayu Klas II 13.34 M2 388,245.00 5,179,188.30
7 Pek. Jendela Loket 4.00 Bh 42,267.50 169,070.00
8 Pek. Rangka Plafond Kayu Klas III 192.50 M2 75,405.00 14,515,462.50
9 Pas. Plafond Tripleks 2,8 mm (60 x 80 cm) 192.50 M2 35,934.25 6,917,343.13
10 Pek. Listplank Papan Kayu Klas II 3 x 20 cm (2 lapis) 24.30 M2 90,640.00 2,202,552.00
11 Menutup Atap Seng BJLS 20 254.91 M2 48,345.00 12,323,623.95
12 Menutup Bubungan Atap Seng BJLS 20 38.21 M1 38,060.00 1,454,272.60
13 Pasang Profil List 3 cm 196.59 M1 8,314.63 1,634,572.13
14 Pek. Jurai Dalam Seng Plat BJLS 20 9.14 M1 116,316.53 1,063,133.08
15 Beli / Pasang Pintu PVC 2.00 Bh 621,500.00 1,243,000.00
16 Beli / Pasang Beugel, Angker dan Bout Ls Ls 500,000.00 500,000.00
IV. PEKERJAAN PENGGANTUNG
1 Beli/Pasang Kunci Tanam 2 Slaag 15.00 Bh 248,358.00 3,725,370.00
43,322.29 4,034,929.78 38,873.45 3,620,575.95 36,879.44 3,434,858.84 48,005.10 4,471,075.00 625,746.00 6,106,655.21 78,265.00 763,788.14 515,632.00 5,032,052.69 631,537.50 6,163,174.46 122,210.00 23,510,759.80 171,534.00 32,999,710.92 128,310.00 24,684,277.80 113,305.50 21,797,712.09 23,880.78 2,894,111.73 21,976.90 2,663,380.51 30,797.00 3,732,288.43 67,140.70 8,136,781.43 96,559.10 465,414.86 214,359.75 1,033,214.00 117,910.00 568,326.20 107,316.00 517,263.12 163,504.00 6,304,714.24 245,855.50 9,480,188.08 139,578.40 5,382,143.10 158,548.50 6,113,630.16 137,596.20 9,631,734.00 125,644.92 8,795,144.40 58,376.74 4,086,371.80 127,879.99 8,951,599.30 209,145.66 418,291.32 285,741.92 571,483.84 396,422.62 792,845.24 233,385.77 466,771.54 285,014.08 2,921,394.32 698,136.14 7,155,895.44 231,011.83 2,367,871.26 258,289.81 2,647,470.55
4,794,900.00 14,432,649.00 4,496,800.00 13,535,368.00 4,402,320.00 13,250,983.20 5,023,150.00 15,119,681.50 4,639,800.00 19,487,160.00 3,641,842.92 15,295,740.26 4,152,200.00 17,439,240.00 4,675,440.00 19,636,848.00 76,826.75 19,583,906.84 73,733.00 18,795,279.03 69,732.00 17,775,384.12 78,089.00 19,905,666.99 381,370.00 1,662,773.20 341,330.00 1,488,198.80 333,320.00 1,453,275.20 418,275.00 1,823,679.00 359,975.00 6,353,558.75 322,850.00 5,698,302.50 320,320.00 5,653,648.00 393,525.00 6,945,716.25 296,230.00 3,951,708.20 266,365.00 3,553,309.10 264,056.00 3,522,507.04 323,070.00 4,309,753.80 40,050.00 160,200.00 266,365.00 1,065,460.00 250,000.00 1,000,000.00 323,070.00 1,292,280.00 51,122.50 9,841,081.25 53,982.50 10,391,631.25 52,000.00 10,010,000.00 66,192.50 12,742,056.25 30,879.75 5,944,351.88 28,080.25 5,405,448.13 32,380.40 6,233,227.00 34,848.00 6,708,240.00 70,004.00 1,701,097.20 64,295.00 1,562,368.50 38,272.00 930,009.60 72,985.00 1,773,535.50 42,310.40 10,785,344.06 46,904.00 11,956,298.64 68,931.20 17,571,252.19 40,062.00 10,212,204.42 31,867.00 1,217,638.07 32,587.50 1,245,168.38 42,120.00 1,609,405.20 30,263.75 1,156,377.89 7,205.28 1,416,486.00 19,937.50 3,919,513.13 16,827.20 3,308,059.25 8,362.75 1,644,033.02 83,636.30 764,435.78 86,572.53 791,272.92 121,465.76 1,110,197.05 88,082.50 805,074.05 514,800.00 1,029,600.00 1,017,500.00 2,035,000.00 381,867.20 763,734.40 621,500.00 1,243,000.00
500,000.00 500,000.00 - 650,000.00 650,000.00 400,000.00 400,000.00
236,516.50 3,547,747.50 94,116.00 1,411,740.00 82,222.40 1,233,336.00 84,458.00 1,266,870.00
1 Beli/Pasang Kunci Tanam 2 Slaag 15.00 Bh 248,358.00
2 Beli/Pasang Hengsel Pintu 45.00 Psg 77,070.40 3,468,168.00
3 Beli/Pasang Hengsel Jendela 92.00 Psg 49,570.40 4,560,476.80
4 Beli/Pasang Grendel Jendela 46.00 Bh 26,686.00 1,227,556.00
5 Beli/Pasang Kait Angin Jendela 92.00 Psg 36,366.00 3,345,672.00
6 Beli/Pasang Tarikan Jendela 46.00 Bh 29,766.00 1,369,236.00
7 Beli/Pasang Kaca Polos 5 mm 27.20 M2 190,810.40 5,190,042.88
67,390.40 3,032,568.00 35,541.00 1,599,345.00 52,569.92 2,365,646.40 60,065.50 2,702,947.50 45,390.40 4,175,916.80 22,341.00 2,055,372.00 31,707.52 2,917,091.84 33,665.50 3,097,226.00 23,387.38 1,075,819.48 16,291.00 749,386.00 15,126.80 695,832.80 16,615.50 764,313.00 30,537.38 2,809,438.96 31,361.00 2,885,212.00 23,446.80 2,157,105.60 27,065.50 2,490,026.00 22,837.38 1,050,519.48 13,541.00 622,886.00 18,766.80 863,272.80 23,765.50 1,093,213.00 186,630.40 5,076,346.88 128,766.00 3,502,435.20 110,000.00 2,992,000.00 104,615.50 2,845,541.60
(4)
Tahun Anggaran : 2013
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah) No.
Mata
Pemba-yaran
Uraian Kuantitas Satuan
HPS
V. PEKERJAAN INSTALASI AIR BERSIH
1 Pasang Instalasi Air Bersih 7.00 Ttk 100,000.00 700,000.00
2 Beli / Pasang Mata Kran dia. 1/2' 7.00 Bh 50,050.00 350,350.00
3 Beli / Pasang Kloset Jongkok TOHO Putih 2.00 Bh 493,416.00 986,832.00
4 Beli / Pasang Pipa PVC dia. 1/2' 40.00 M1 70,658.50 2,826,340.00
5 Beli / Pasang Floor Drain Besi 2.00 Bh 59,840.00 119,680.00
6 Beli / Pasang Pipa PVC dia. 2" AW Sanitasi 22.00 M1 12,702.53 279,455.55
7 Beli / Pasang Pipa PVC dia. 4" AW 10.00 M1 81,555.93 815,559.25
8 Pemasangan Wastafel 4.00 Bh 865,997.00 3,463,988.00
9 Beli / Pasang Tempat Cuci Piring Kecil Untuk Bak Cuci 1.00 Bh 210,000.00 210,000.00
10 Pembuatan Bak Mandi Lapis Tegel 20 x 25 cm 2.00 Bh 817,268.86 1,634,537.72
11 Meja / Bak Cuci Uk. 55 x 200 cm T = 70 cm lapis keramik 1.00 Bh 1,259,563.14 1,259,563.14
12 Beli / Pasang Pompa Air Sanyo Otomat 100/110 1.00 Bh 569,250.00 569,250.00
13 Pembuatan Sumur Beton + Rabat Beton 1.00 Unit 5,160,868.35 5,160,868.35
14 Pembuatan Septictank + Peresapan 1.00 Bh 7,476,437.01 7,476,437.01
VI. PEKERJAAN INSTALASI LISTRIK
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah)
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah)
CV. SERUAN MAJU CV. RARA PERTI WI CV. NOMAT JAYA
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah) Harga Satuan
(Rupiah)
Jumlah Harga-harga
(Rupiah)
CV. POGOGUL JAYA
100,000.00 700,000.00 150,000.00 1,050,000.00 110,000.00 770,000.00 100,000.00 700,000.00 47,630.00 333,410.00 26,730.00 187,110.00 34,840.00 243,880.00 15,950.00 111,650.00 426,918.80 853,837.60 480,436.00 960,872.00 345,592.00 691,184.00 491,342.50 982,685.00 49,023.70 1,960,948.00 19,382.00 775,280.00 13,788.32 551,532.80 13,000.00 520,000.00 57,178.00 114,356.00 30,360.00 60,720.00 58,864.00 117,728.00 58,025.00 116,050.00 11,810.70 259,835.40 19,382.00 426,404.00 35,953.32 790,973.04 18,323.25 403,111.50 72,776.55 727,765.50 35,579.50 355,795.00 101,980.84 1,019,808.40 115,412.00 1,154,120.00 652,938.00 2,611,752.00 893,255.00 3,573,020.00 619,112.00 2,476,448.00 661,292.50 2,645,170.00 210,000.00 210,000.00 574,282.50 574,282.50 1,390,684.72 1,390,684.72 447,507.50 447,507.50 692,420.83 1,384,841.66 5,658,739.85 11,317,479.70 590,685.71 1,181,371.42 752,658.61 1,505,317.22 823,662.63 823,662.63 934,956.40 934,956.40 542,075.11 542,075.11 655,355.71 655,355.71 569,800.00 569,800.00 759,000.00 759,000.00 1,136,200.00 1,136,200.00 569,800.00 569,800.00 4,227,918.18 4,227,918.18 623,015.87 623,015.87 2,277,404.09 2,277,404.09 4,072,269.66 4,072,269.66 5,516,720.61 5,516,720.61 3,026,454.82 3,026,454.82 2,871,850.05 2,871,850.05 5,834,727.17 5,834,727.17 VI. PEKERJAAN INSTALASI LISTRIK
1 Pasang Instalasi Listrik 34.00 Ttk 112,420.00 3,822,280.00
2 Beli / Pasang Lampu SL 18 Watt / 220 V (Philips) 10.00 Bh 39,000.00 390,000.00
3 Beli / Pasang Lampu SL 8 Watt / 220 V (Philips) 7.00 Bh 31,000.00 217,000.00
4 Beli / Pasang Lampu SL 5 Watt / 220 V (Philips) 6.00 Bh 29,000.00 174,000.00
5 Beli / Pasang Down Light 23.00 Bh 40,500.00 931,500.00
6 Beli / Pasang Saklar Double Inbow 8.00 Bh 30,800.00 246,400.00
7 Beli / Pasang Saklar Tunggal Inbow 7.00 Bh 25,690.00 179,830.00
8 Beli / Pasang Stop Kontak 11.00 Bh 25,600.00 281,600.00
9 Beli / Pasang Sekring + Box panel (2 Grup) 1.00 Bh 44,500.00 44,500.00
10 Biaya Penyambungan (1200 Watt) 1.00 Unit 5,000,000.00 5,000,000.00
VII. PEKERJAAN PENGECATAN
1 Acian Dinding 660.14 M2 6,380.00 4,211,677.25
2 Mengecat Tembok Dengan Metrolite 660.14 M2 16,120.50 10,641,746.57
3 Mengecat Konzen Pintu / Jendela, Liesplank, Kisi -kisi 153.66 M2 33,830.61 5,198,411.53 dan Ventilasi
4 Cat Politur / Vernis Pintu Rangka Jendela Kaca 61.98 M2 76,560.00 4,745,188.80
5 Mengecat Meni Atap Seng 254.91 M2 10,334.28 2,634,311.31
6 Mengecat Plafond Tripleks Dengan Metrolite 192.50 M2 14,300.00 2,752,750.00
Jumlah 477,273,043.71
PPN 10% 47,727,304.37
JUMLAH + PPN 525,000,348.08
Dibulatkan 525,000,000.00
Penawaran : Selisih Koreksi
128,172.00 4,357,848.00 397,430.00 13,512,620.00 126,880.00 4,313,920.00 161,590.00 5,494,060.00 39,000.00 390,000.00 35,000.00 350,000.00 30,000.00 300,000.00 55,000.00 550,000.00 31,000.00 217,000.00 27,000.00 189,000.00 25,000.00 175,000.00 30,000.00 210,000.00 27,000.00 162,000.00 18,000.00 108,000.00 22,500.00 135,000.00 27,000.00 162,000.00 40,500.00 931,500.00 5,000.00 115,000.00 45,000.00 1,035,000.00 45,000.00 1,035,000.00 30,800.00 246,400.00 27,500.00 220,000.00 25,000.00 200,000.00 22,000.00 176,000.00 25,000.00 175,000.00 25,000.00 175,000.00 20,000.00 140,000.00 18,000.00 126,000.00 25,000.00 275,000.00 23,000.00 253,000.00 17,500.00 192,500.00 15,000.00 165,000.00 44,500.00 44,500.00 26,000.00 26,000.00 33,000.00 33,000.00 44,500.00 44,500.00 2,200,000.00 2,200,000.00 2,000,000.00 2,000,000.00 2,500,000.00 2,500,000.00 3,500,000.00 3,500,000.00
6,982.25 4,609,245.06 6,641.25 4,384,138.17 6,370.00 4,205,075.88 8,085.00 5,337,211.69 13,403.39 8,848,080.37 20,685.50 13,655,274.26 26,569.92 17,539,800.56 14,630.00 9,657,811.63 31,656.35 4,864,314.74 47,953.40 7,368,519.44 53,688.96 8,249,845.59 33,467.50 5,142,616.05
- - -
-65,026.50 4,030,342.47 58,588.75 3,631,330.73 60,112.00 3,725,741.76 71,170.00 4,411,116.60 11,927.85 3,040,528.24 106,441.50 27,133,002.77 9,424.48 2,402,394.20 11,481.25 2,926,685.44 15,438.50 2,971,911.25 22,506.00 4,332,405.00 24,024.00 4,624,620.00 17,204.00 3,311,770.00
395,203,643.09 439,861,166.26 385,790,305.65 412,855,991.91
39,520,364.31 43,986,116.63 38,579,030.57 41,285,599.19
434,724,007.40 483,847,282.89 424,369,336.22 454,141,591.10
434,724,000.00 483,847,000.00 424,369,000.00 454,141,000.00
434,724,000.00 483,872,000.00 439,707,000.00 454,169,000.00
(5)
Tahun Anggaran : 2013
I. PEKERJAAN TANAH DAN PASIR URUG
1 Galian Tanah 102.00 M3 39,344.80 4,013,169.60
2 Timbunan Tanah Pilihan 75.16 M3 107,140.00 8,052,642.40
3 Urugan Pasir 14.78 M3 271,216.00 4,008,572.48
4 Timbunan Tanah Kembali 30.60 M3 12,848.00 393,148.80
II. PEKERJAAN BATU / BETON
1 Timbrisan Batu Kosong 19.36 M3 158,994.00 3,078,123.84
2 Pasangan Pondasi Batu Kali Sp. 1 : 4 74.30 M3 657,162.00 48,826,808.02
3 Pasangan Dinding Batu Bata Sp. 1 : 4 283.50 M2 119,780.65 33,957,814.28
4 Coor Slof Beton Bertulang 1 : 2 : 3, 15 x 20 cm 3.48 M3 4,202,402.49 14,624,360.67 5 Coor Kolom Beton Bertulang 1 : 2 : 3, 15 x 15 cm 2.94 M3 7,774,738.31 22,854,815.10 6 Coor Kolom Beton Bertulang 1 : 2 : 3, 20 x 20 cm 0.99 M3 5,645,706.66 5,577,958.18 7 Coor Balok Ring Beton Bertulang 1 : 2 : 3, 15 x 20 cm 4.42 M3 6,038,999.16 26,677,278.77
8 Plesteran Dinding Sp 1 : 4 Tebal 15 mm 567.00 M2 40,011.40 22,686,463.80
9 Plesteran Sp 1 : 3 93.14 M2 52,264.19 4,867,756.00
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah) No.
Mata
Pemba-yaran
Uraian Kuantitas Satuan
HPS
35,321.00 3,602,742.00 24,616.80 2,510,913.60 30,652.65 3,126,570.30 35,321.00 3,602,742.00 77,825.00 5,849,327.00 69,160.00 5,198,065.60 79,222.50 5,954,363.10 81,785.00 6,146,960.60 150,810.00 2,228,971.80 125,320.00 1,852,229.60 180,127.50 2,662,284.45 150,810.00 2,228,971.80 11,748.00 359,488.80 8,091.20 247,590.72 10,195.50 311,982.30 11,748.00 359,488.80
245,652.00 4,755,822.72 284,544.00 5,508,771.84 292,288.50 5,658,705.36 212,866.50 4,121,095.44 554,510.00 41,199,815.75 552,708.00 41,065,928.05 598,358.25 44,457,718.80 554,840.00 41,224,334.58 105,985.00 30,046,747.50 87,692.80 24,860,908.80 101,204.25 28,691,404.88 106,040.00 30,062,340.00 3,470,865.11 12,078,610.59 3,188,858.87 11,097,228.87 3,171,389.27 11,036,434.66 3,339,885.35 11,622,801.02 6,242,958.77 18,351,957.66 6,098,516.76 17,927,352.33 5,460,056.92 16,050,519.82 5,908,113.89 17,367,639.30 4,503,771.45 4,449,726.19 5,210,878.87 5,148,348.32 3,959,870.69 3,912,352.24 4,270,123.15 4,218,881.68 4,877,380.60 21,545,828.78 5,068,165.52 22,388,621.18 4,294,674.89 18,971,726.33 4,629,644.92 20,451,456.41 34,276.00 19,434,492.00 26,322.40 14,924,800.80 33,002.55 18,712,445.85 34,358.50 19,481,269.50 44,848.10 4,177,039.91 34,456.24 3,209,168.05 43,044.33 4,009,041.29 44,958.10 4,187,285.04
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah) Harga Satuan
(Rupiah)
Jumlah Harga-harga
(Rupiah)
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah)
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah)
CV. MI LLENI UM CV. MELATI CV. TOMBOLI SI K
CV. NI SA KARYA
9 Plesteran Sp 1 : 3 93.14 M2 52,264.19 4,867,756.00
10 Coor Lantai Sp 1 : 3 : 5 9.76 M3 761,162.60 7,428,185.81
11 Pas. Tegel Lantai Keramik Warna Uk. 40 x 40 cm 192.38 M2 151,490.35 29,143,713.53
12 Pas. Tegel Plint Keramik Warna Uk. 10 x 40 cm 121.19 M2 30,273.16 3,668,803.65
13 Pas. Tegel Lantai Wafel Uk. 20 x 20 cm (KM/WC) 4.82 M2 106,548.75 513,564.98
14 Pas. Tegel Dinding Keramik Uk. 20 x 25 cm (KM/WC) 38.56 M2 192,346.00 7,416,861.76
15 Pek. Saluran Air Hujan 70.00 M 144,495.84 10,114,708.65
16 Pek. Profil List pada Tiang Beton 2.00 Bh 210,323.35 420,646.70
17 Pembuatan Tangga Naik + Keramik Warna 10.25 M1 315,098.43 3,229,758.87
III. PEKERJAAN KAYU, ATAP DAN PLAFOND
1 Pek. Kosen Pintu / Jendela Kayu Klas II 3.01 M3 6,261,337.50 18,846,625.88
2 Pek. Kuda Kuda Kayu Klas II 4.20 M3 5,801,180.00 24,364,956.00
3 Gording / Rang Atap Seng balok 5/10 Kayu Klas II 254.91 M2 96,470.00 24,591,167.70
4 Pasang Jalusi Kayu Klas II 4.36 M2 498,465.00 2,173,307.40
5 Pintu Panel Tebal 3 cm Kayu. Klas II 17.65 M2 471,900.00 8,329,035.00
6 Pek. Rangka Jendela Kaca Kayu Klas II 13.34 M2 388,245.00 5,179,188.30
7 Pek. Jendela Loket 4.00 Bh 42,267.50 169,070.00
8 Pek. Rangka Plafond Kayu Klas III 192.50 M2 75,405.00 14,515,462.50
9 Pas. Plafond Tripleks 2,8 mm (60 x 80 cm) 192.50 M2 35,934.25 6,917,343.13
10 Pek. Listplank Papan Kayu Klas II 3 x 20 cm (2 lapis) 24.30 M2 90,640.00 2,202,552.00
11 Menutup Atap Seng BJLS 20 254.91 M2 48,345.00 12,323,623.95
12 Menutup Bubungan Atap Seng BJLS 20 38.21 M1 38,060.00 1,454,272.60
13 Pasang Profil List 3 cm 196.59 M1 8,314.63 1,634,572.13
14 Pek. Jurai Dalam Seng Plat BJLS 20 9.14 M1 116,316.53 1,063,133.08
15 Beli / Pasang Pintu PVC 2.00 Bh 621,500.00 1,243,000.00
16 Beli / Pasang Beugel, Angker dan Bout Ls Ls 500,000.00 500,000.00
IV. PEKERJAAN PENGGANTUNG
1 Beli/Pasang Kunci Tanam 2 Slaag 15.00 Bh 248,358.00 3,725,370.00
44,848.10 4,177,039.91 34,456.24 3,209,168.05 43,044.33 4,009,041.29 44,958.10 4,187,285.04 589,545.00 5,753,369.66 511,940.00 4,996,022.46 608,910.75 5,942,360.01 589,682.50 5,754,711.52 110,137.50 21,188,252.25 125,190.00 24,084,052.20 118,864.20 22,867,094.80 112,959.00 21,731,052.42 22,766.70 2,759,096.37 29,107.00 3,527,477.33 23,618.91 2,862,375.70 23,107.70 2,800,422.16 113,543.10 547,277.74 114,790.00 553,287.80 94,999.80 457,899.04 113,620.10 547,648.88 156,316.60 6,027,568.10 134,118.40 5,171,605.50 146,958.00 5,666,700.48 156,564.10 6,037,111.70 141,182.46 9,882,772.13 56,339.49 3,943,764.30 133,646.81 9,355,276.70 141,304.83 9,891,338.38 205,000.00 410,000.00 394,058.70 788,117.40 206,954.35 413,908.70 200,000.00 400,000.00 300,000.00 3,075,000.00 227,023.06 2,326,986.37 276,778.40 2,836,978.60 275,000.00 2,818,750.00
5,236,550.00 15,762,015.50 4,191,200.00 12,615,512.00 4,781,700.00 14,392,917.00 5,187,050.00 15,613,020.50 5,021,940.00 21,092,148.00 4,012,840.00 16,853,928.00 4,583,670.00 19,251,414.00 4,852,540.00 20,380,668.00 83,050.00 21,170,275.50 68,510.00 17,463,884.10 75,560.63 19,261,160.19 82,005.00 20,903,894.55 396,770.00 1,729,917.20 295,880.00 1,290,036.80 389,550.00 1,698,438.00 397,100.00 1,731,356.00 385,000.00 6,795,250.00 291,200.00 5,139,680.00 365,925.00 6,458,576.25 384,175.00 6,780,688.75 317,240.00 4,231,981.60 240,760.00 3,211,738.40 300,772.50 4,012,305.15 316,415.00 4,220,976.10 42,267.50 169,070.00 250,000.00 1,000,000.00 40,050.00 160,200.00 42,267.50 169,070.00 56,265.00 10,831,012.50 48,360.00 9,309,300.00 52,710.00 10,146,675.00 55,742.50 10,730,431.25 31,773.50 6,116,398.75 31,200.00 6,006,000.00 30,757.13 5,920,747.53 31,828.50 6,126,986.25 75,020.00 1,822,986.00 35,880.00 871,884.00 69,636.00 1,692,154.80 74,415.00 1,808,284.50 42,592.00 10,857,126.72 68,057.60 17,348,562.82 42,451.50 10,821,311.87 42,636.00 10,868,342.76 32,848.75 1,255,150.74 41,834.00 1,598,477.14 31,618.13 1,208,128.75 32,890.00 1,256,726.90 7,669.41 1,507,728.57 16,224.00 3,189,476.16 7,184.63 1,412,426.41 7,548.75 1,484,008.76 86,179.50 787,680.63 116,941.76 1,068,847.69 85,163.40 778,393.48 87,325.70 798,156.90 591,250.00 1,182,500.00 374,972.00 749,944.00 498,750.00 997,500.00 591,250.00 1,182,500.00 400,000.00 400,000.00 650,000.00 650,000.00 400,000.00 400,000.00 350,000.00 350,000.00
209,616.00 3,144,240.00 79,924.00 1,198,860.00 227,382.75 3,410,741.25 204,226.00 3,063,390.00
1 Beli/Pasang Kunci Tanam 2 Slaag 15.00 Bh 248,358.00
2 Beli/Pasang Hengsel Pintu 45.00 Psg 77,070.40 3,468,168.00
3 Beli/Pasang Hengsel Jendela 92.00 Psg 49,570.40 4,560,476.80
4 Beli/Pasang Grendel Jendela 46.00 Bh 26,686.00 1,227,556.00
5 Beli/Pasang Kait Angin Jendela 92.00 Psg 36,366.00 3,345,672.00
6 Beli/Pasang Tarikan Jendela 46.00 Bh 29,766.00 1,369,236.00
7 Beli/Pasang Kaca Polos 5 mm 27.20 M2 190,810.40 5,190,042.88
56,840.30 2,557,813.50 50,845.60 2,288,052.00 70,789.95 3,185,547.75 56,922.80 2,561,526.00 34,757.80 3,197,717.60 29,993.60 2,759,411.20 44,539.95 4,097,675.40 34,757.80 3,197,717.60 21,087.00 970,002.00 13,403.00 616,538.00 23,537.06 1,082,704.76 21,169.50 973,797.00 32,087.00 2,952,004.00 21,723.00 1,998,516.00 30,362.06 2,793,309.52 32,169.50 2,959,594.00 26,037.00 1,197,702.00 17,043.00 783,978.00 23,012.06 1,058,554.76 26,119.50 1,201,497.00 151,990.30 4,134,136.16 110,000.00 2,992,000.00 179,359.95 4,878,590.64 152,072.80 4,136,380.16
(6)
Tahun Anggaran : 2013
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah) No.
Mata
Pemba-yaran
Uraian Kuantitas Satuan
HPS
V. PEKERJAAN INSTALASI AIR BERSIH
1 Pasang Instalasi Air Bersih 7.00 Ttk 100,000.00 700,000.00
2 Beli / Pasang Mata Kran dia. 1/2' 7.00 Bh 50,050.00 350,350.00
3 Beli / Pasang Kloset Jongkok TOHO Putih 2.00 Bh 493,416.00 986,832.00
4 Beli / Pasang Pipa PVC dia. 1/2' 40.00 M1 70,658.50 2,826,340.00
5 Beli / Pasang Floor Drain Besi 2.00 Bh 59,840.00 119,680.00
6 Beli / Pasang Pipa PVC dia. 2" AW Sanitasi 22.00 M1 12,702.53 279,455.55
7 Beli / Pasang Pipa PVC dia. 4" AW 10.00 M1 81,555.93 815,559.25
8 Pemasangan Wastafel 4.00 Bh 865,997.00 3,463,988.00
9 Beli / Pasang Tempat Cuci Piring Kecil Untuk Bak Cuci 1.00 Bh 210,000.00 210,000.00
10 Pembuatan Bak Mandi Lapis Tegel 20 x 25 cm 2.00 Bh 817,268.86 1,634,537.72
11 Meja / Bak Cuci Uk. 55 x 200 cm T = 70 cm lapis keramik 1.00 Bh 1,259,563.14 1,259,563.14
12 Beli / Pasang Pompa Air Sanyo Otomat 100/110 1.00 Bh 569,250.00 569,250.00
13 Pembuatan Sumur Beton + Rabat Beton 1.00 Unit 5,160,868.35 5,160,868.35
14 Pembuatan Septictank + Peresapan 1.00 Bh 7,476,437.01 7,476,437.01
VI. PEKERJAAN INSTALASI LISTRIK
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah) Harga Satuan
(Rupiah)
Jumlah Harga-harga
(Rupiah)
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah)
Harga Satuan (Rupiah)
Jumlah Harga-harga
(Rupiah)
CV. MI LLENI UM CV. MELATI CV. TOMBOLI SI K
CV. NI SA KARYA
75,000.00 525,000.00 110,000.00 770,000.00 100,000.00 700,000.00 75,000.00 525,000.00 34,650.00 242,550.00 33,800.00 236,600.00 46,200.00 323,400.00 40,150.00 281,050.00 364,540.00 729,080.00 326,768.00 653,536.00 415,668.75 831,337.50 392,865.00 785,730.00 16,426.30 657,052.00 13,083.20 523,328.00 47,523.00 1,900,920.00 16,459.30 658,372.00 57,420.00 114,840.00 57,720.00 115,440.00 55,387.50 110,775.00 51,425.00 102,850.00 34,755.05 764,611.10 35,248.20 775,460.40 11,758.95 258,696.90 34,788.05 765,337.10 123,456.85 1,234,568.50 99,130.20 991,302.00 71,453.03 714,530.30 124,199.35 1,241,993.50 665,720.00 2,662,880.00 601,432.00 2,405,728.00 635,045.25 2,540,181.00 666,517.50 2,666,070.00 210,000.00 210,000.00 1,382,977.95 1,382,977.95 210,000.00 210,000.00 210,000.00 210,000.00 552,620.02 1,105,240.05 565,401.46 1,130,802.92 634,654.23 1,269,308.46 553,239.21 1,106,478.43 929,288.05 929,288.05 522,971.66 522,971.66 785,886.95 785,886.95 930,387.10 930,387.10 539,000.00 539,000.00 1,136,200.00 1,136,200.00 543,900.00 543,900.00 401,500.00 401,500.00 3,922,407.13 3,922,407.13 2,236,825.84 2,236,825.84 4,174,650.92 4,174,650.92 3,923,006.63 3,923,006.63 6,397,422.23 6,397,422.23 2,805,665.49 2,805,665.49 5,526,082.66 5,526,082.66 6,403,391.10 6,403,391.10 VI. PEKERJAAN INSTALASI LISTRIK
1 Pasang Instalasi Listrik 34.00 Ttk 112,420.00 3,822,280.00
2 Beli / Pasang Lampu SL 18 Watt / 220 V (Philips) 10.00 Bh 39,000.00 390,000.00
3 Beli / Pasang Lampu SL 8 Watt / 220 V (Philips) 7.00 Bh 31,000.00 217,000.00
4 Beli / Pasang Lampu SL 5 Watt / 220 V (Philips) 6.00 Bh 29,000.00 174,000.00
5 Beli / Pasang Down Light 23.00 Bh 40,500.00 931,500.00
6 Beli / Pasang Saklar Double Inbow 8.00 Bh 30,800.00 246,400.00
7 Beli / Pasang Saklar Tunggal Inbow 7.00 Bh 25,690.00 179,830.00
8 Beli / Pasang Stop Kontak 11.00 Bh 25,600.00 281,600.00
9 Beli / Pasang Sekring + Box panel (2 Grup) 1.00 Bh 44,500.00 44,500.00
10 Biaya Penyambungan (1200 Watt) 1.00 Unit 5,000,000.00 5,000,000.00
VII. PEKERJAAN PENGECATAN
1 Acian Dinding 660.14 M2 6,380.00 4,211,677.25
2 Mengecat Tembok Dengan Metrolite 660.14 M2 16,120.50 10,641,746.57
3 Mengecat Konzen Pintu / Jendela, Liesplank, Kisi -kisi 153.66 M2 33,830.61 5,198,411.53 dan Ventilasi
4 Cat Politur / Vernis Pintu Rangka Jendela Kaca 61.98 M2 76,560.00 4,745,188.80
5 Mengecat Meni Atap Seng 254.91 M2 10,334.28 2,634,311.31
6 Mengecat Plafond Tripleks Dengan Metrolite 192.50 M2 14,300.00 2,752,750.00
Jumlah 477,273,043.71
PPN 10% 47,727,304.37
JUMLAH + PPN 525,000,348.08
Dibulatkan 525,000,000.00
Penawaran : Selisih Koreksi
95,205.00 3,236,970.00 118,560.00 4,031,040.00 130,410.00 4,433,940.00 97,295.00 3,308,030.00 39,000.00 390,000.00 30,000.00 300,000.00 39,000.00 390,000.00 39,000.00 390,000.00 30,000.00 210,000.00 25,000.00 175,000.00 31,000.00 217,000.00 30,000.00 210,000.00 29,000.00 174,000.00 22,500.00 135,000.00 27,000.00 162,000.00 29,000.00 174,000.00 40,000.00 920,000.00 45,000.00 1,035,000.00 40,500.00 931,500.00 40,000.00 920,000.00 30,800.00 246,400.00 25,000.00 200,000.00 30,800.00 246,400.00 30,800.00 246,400.00 25,500.00 178,500.00 20,000.00 140,000.00 25,000.00 175,000.00 25,500.00 178,500.00 25,500.00 280,500.00 17,500.00 192,500.00 25,000.00 275,000.00 25,500.00 280,500.00 44,500.00 44,500.00 33,000.00 33,000.00 44,500.00 44,500.00 44,500.00 44,500.00 3,000,000.00 3,000,000.00 2,500,000.00 2,500,000.00 3,000,000.00 3,000,000.00 2,750,000.00 2,750,000.00
7,315.00 4,828,905.81 5,694.00 3,758,822.93 7,008.75 4,626,738.70 7,397.50 4,883,367.16 14,064.60 9,284,569.88 25,339.60 16,727,620.20 13,487.25 8,903,439.50 14,099.25 9,307,443.65 33,379.50 5,129,093.97 53,023.36 8,147,569.50 29,108.63 4,472,832.09 33,412.50 5,134,164.75
- - - -
-67,210.00 4,165,675.80 51,220.00 3,174,615.60 67,803.75 4,202,476.43 67,650.00 4,192,947.00 11,123.20 2,835,414.91 8,540.48 2,177,053.76 11,992.05 3,056,893.47 11,164.45 2,845,929.95 16,395.50 3,156,133.75 23,015.20 4,430,426.00 15,274.88 2,940,414.40 16,436.75 3,164,074.38
399,703,367.10 375,180,353.66 391,045,420.16 395,586,336.94
39,970,336.71 37,518,035.37 39,104,542.02 39,558,633.69
439,673,703.81 412,698,389.03 430,149,962.17 435,144,970.64
439,673,000.00 412,698,000.00 430,149,000.00 435,144,000.00
439,700,000.00 427,813,000.00 430,149,000.00 435,170,000.00
(27,000.00) (15,115,000.00) - (26,000.00)