EVA ARITMATIK 125 5027
KOREKSI ARITMATIK
PEKERJAAN : PENGECATAN GEDUNG PENDIDIKAN & PEMELIHARAAN PAGAR KAMPUS POLMED
HPS
2,395,353,000.00
CV.Dimensi Mulia
CV. Alfa Primadani
CV.Cindy Aurin Group
2,084,185,000
2,150,434,000
2,210,331,000
Harga Penawaran
2,084,735,288
2,151,094,257
2,210,965,468
Hasil koreksi aritmatik
(550,288)
(660,257)
(634,468)
Selisih
4
6
8
Harga
Harga
Harga
Peringkat
No
Uraian
Kuantitas
Satuan
A
1
2
3
4
5
6
7
8
9
10
B
I
1
2
3
4
II
1
2
3
4
5
6
7
III
1
2
3
4
IV
1
2
3
4
5
6
7
8
9
V
1
2
3
4
5
6
Total
Satuan
Total
CV. Eka Prima
CV. Karya Bersama
1,888,888,000
1,763,879,462
125,008,538
2
CV. Cristiano Mandiri
1,939,518,000
1,811,371,329
128,146,671
3
Harga
Harga
Satuan
Total
Satuan
Total
Satuan
CV. Dipa Project
1,916,295,000
2,093,052,496
(176,757,496)
5
Harga
Total
Satuan
CV. Pranata Eka Jaya
2,169,179,000
2,168,308,497
870,503
7
1,718,597,000
1,562,572,148
156,024,852
1
Harga
Harga
Total
Satuan
Total
Satuan
Total
PENDAHULUAN
3.00
3.00
3.00
3.00
1.00
3.00
3.00
3.00
3.00
3.00
3,500,000
2,300,000
700,000
350,000
750,000
500,000
500,000
3,400,000
300,000
400,000
10,500,000
6,900,000
2,100,000
1,050,000
750,000
1,500,000
1,500,000
10,200,000
900,000
1,200,000
3,600,000
2,400,000
700,000
350,000
750,000
500,000
500,000
3,500,000
430,000
400,000
10,800,000
7,200,000
2,100,000
1,050,000
750,000
1,500,000
1,500,000
10,500,000
1,290,000
1,200,000
1,000,000
1,000,000
850,000
500,000
500,000
500,000
500,000
1,500,000
500,000
350,000
3,000,000
3,000,000
2,550,000
1,500,000
500,000
1,500,000
1,500,000
4,500,000
1,500,000
1,050,000
2,000,000
3,000,000
900,000
450,000
1,500,000
900,000
1,050,000
3,000,000
2,500,000
1,000,000
6,000,000
9,000,000
2,700,000
1,350,000
1,500,000
2,700,000
3,150,000
9,000,000
7,500,000
3,000,000
2,250,000
2,000,000
1,050,000
300,000
750,000
500,000
500,000
3,500,000
2,000,000
1,500,000
6,750,000
6,000,000
3,150,000
900,000
750,000
1,500,000
1,500,000
10,500,000
6,000,000
4,500,000
500,000
500,000
200,000
100,000
350,000
200,000
300,000
500,000
250,000
200,000
1,500,000
1,500,000
600,000
300,000
350,000
600,000
900,000
1,500,000
750,000
600,000
3,000,000
2,000,000
1,000,000
1,000,000
750,000
3,000,000
500,000
500,000
500,000
250,000
9,000,000
6,000,000
3,000,000
3,000,000
750,000
9,000,000
1,500,000
1,500,000
1,500,000
750,000
1,000,000
2,000,000
500,000
400,000
1,000,000
500,000
500,000
1,000,000
2,000,000
500,000
3,000,000
6,000,000
1,500,000
1,200,000
1,000,000
1,500,000
1,500,000
3,000,000
6,000,000
1,500,000
15,523,348
30,075,955
700,000
400,000
17,542,057
33,987,135
700,000
400,000
600,000
1,840,000
8,220
17,821
40,000
400,000
15,523,348
33,656,741
800,000
400,000
17,542,057
38,033,578
800,000
400,000
600,000
1,840,000
8,938
29,027
25,500
150,000
16,879,363
54,819,448
510,000
150,000
9,421
12,808
90,000
1,500,000
17,792,973
24,188,245
1,800,000
1,500,000
9,054
16,896
95,000
2,000,000
17,098,440
31,908,841
1,900,000
2,000,000
9,388
21,825
15,000
200,000
17,729,233
41,218,695
300,000
200,000
8,400
18,115
50,000
850,000
15,864,240
34,211,989
1,000,000
850,000
8,350
10,858
90,000
1,000,000
15,769,810
20,506,419
1,800,000
1,000,000
8,938
29,027
25,500
150,000
9,000
35,000
19,074,413
61,948,356
510,000
150,000
360,000
1,400,000
9,421
12,808
90,000
3,000,000
3,500
71,000
20,106,832
27,333,767
1,800,000
3,000,000
140,000
2,840,000
9,054
16,896
95,000
3,500,000
12,054
95,000
19,321,980
36,058,376
1,900,000
3,500,000
482,140
3,800,000
9,388
21,825
15,000
200,000
9,388
150,000
20,034,803
46,578,915
300,000
200,000
375,500
6,000,000
8,400
18,115
50,000
850,000
8,400
30,000
17,927,280
38,661,033
1,000,000
850,000
336,000
1,200,000
8,350
10,858
90,000
3,000,000
3,500
71,000
17,820,570
23,173,144
1,800,000
3,000,000
140,000
2,840,000
1,000,000
32,422,558
62,817,596
1,050,000
500,000
268,320
1,368,767
5,926,908
10,089,856
21,001,480
39,857,727
2,303,733
1,050,000
500,000
42,095,347
74,958,179
18,276,839
354,560
1,050,000
500,000
535,000
1,070,000
32,422,558
70,296,538
1,200,000
600,000
268,320
1,368,767
5,967,228
10,158,496
21,001,480
44,603,112
2,319,405
1,200,000
600,000
42,095,347
83,882,556
18,401,174
354,560
1,200,000
600,000
728,605
1,457,210
35,254,773
114,497,642
765,000
150,000
385,710
991,981
4,431,504
3,809,920
22,836,028
72,648,685
1,680,691
765,000
150,000
45,772,513
136,626,284
13,333,893
1,448,710
765,000
150,000
25,000
50,000
35,000
1,500,000
3,000,000
2,500,000
50,000
37,162,969
50,520,336
2,700,000
3,000,000
9,036
16,896
95,000
3,000,000
9,388
21,825
15,000
200,000
37,029,839
86,090,677
450,000
200,000
8,400
18,115
50,000
850,000
8,350
10,858
90,000
2,000,000
32,937,327
42,830,358
2,700,000
2,000,000
14,765
89,935
28,808
21,808
9,421
12,808
32,519
90,000
4,000,000
495,218
3,016,412
3,871,728
4,989,556
24,072,047
32,055,123
1,698,779
2,700,000
4,000,000
14,990
85,952
29,939
22,939
9,054
16,896
26,990
95,000
5,000,000
7,008
29,058
26,738
26,738
9,188
21,825
22,325
15,000
200,000
235,032
974,589
3,593,520
6,117,540
23,474,798
54,624,483
1,166,258
450,000
200,000
12,000
47,075
20,375
18,115
18,115
18,115
43,487
50,000
850,000
13,580
80,431
26,858
19,858
8,350
10,858
29,205
90,000
3,000,000
455,473
2,697,656
3,609,715
4,543,510
21,334,918
27,175,837
1,525,669
2,700,000
3,000,000
9,421
12,808
32,519
19,000
90,000
6,000,000
48,249,990
60,284,262
13,477,396
842,080
2,700,000
6,000,000
9,054
16,896
26,990
21,000
95,000
6,000,000
9,388
21,825
22,325
10,608
15,000
200,000
48,077,143
102,729,184
9,252,596
470,124
450,000
200,000
8,400
18,115
43,487
35,000
50,000
850,000
5,000,000
33,134,556
71,456,248
1,500,000
850,000
402,480
1,578,896
2,738,400
4,144,712
46,285,274
45,338,947
2,271,761
1,500,000
850,000
43,019,760
85,266,399
18,023,187
1,551,200
1,500,000
850,000
25,000
9,421
12,808
90,000
3,000,000
70,000
35,641,343
66,645,820
2,850,000
3,000,000
502,765
2,882,822
4,023,802
5,248,443
23,132,417
42,286,733
1,409,963
2,850,000
5,000,000
46,366,595
79,526,274
11,186,047
930,720
2,850,000
6,000,000
8,350
10,858
29,205
19,000
90,000
4,000,000
42,763,690
51,108,063
12,104,012
842,080
2,700,000
4,000,000
PENGECATAN GEDUNG PENDIDIKAN
Gedung Kuliah A (2 lantai)
1,888.60
1,888.60
20.00
1.00
8,220
15,925
35,000
400,000
Gedung Kuliah B (2 lantai)
2,134.20
2,134.20
20.00
1.00
40.00
40.00
8,220
15,925
35,000
400,000
15,000
46,000
2.00
500,000
Gedung Kuliah C (3 lantai)
3,944.59
3,944.59
30.00
1.00
8,220
15,925
35,000
500,000
Gedung Kuliah U (3 lantai)
33.54
33.54
134.40
228.80
2,555.08
2,502.84
52.24
30.00
1.00
8,000
40,810
44,099
44,099
8,220
15,925
44,099
35,000
500,000
Gedung Kuliah Q (3 lantai)
5,121.40
4,706.95
414.45
44.32
30.00
1.00
8,220
15,925
44,099
8,000
35,000
500,000
8,220
17,821
40,000
400,000
15,000
46,000
8,220
17,821
40,000
600,000
8,000
40,810
44,399
44,399
8,220
17,821
44,399
40,000
600,000
8,220
17,821
44,399
8,000
40,000
600,000
8,938
29,027
25,500
150,000
11,500
29,576
32,973
16,652
8,938
29,027
32,173
25,500
150,000
8,938
29,027
32,173
32,688
25,500
150,000
VI
1
2
3
4
5
6
VII
1
2
3
4
5
6
VIII
1
2
3
4
5
6
7
IX
1
2
3
4
5
6
7
8
X
1
2
3
4
5
6
7
8
9
10
11
12
XI
1
2
3
4
5
6
Gedung Kuliah R (3 lantai)
5,083.11
4,706.95
376.16
44.32
30.00
1.00
8,220
15,925
44,099
8,000
35,000
500,000
Gedung Kuliah S (3 lantai)
5,129.02
4,684.86
444.16
44.32
30.00
1.00
8,220
15,925
44,099
8,000
35,000
500,000
Gedung Lab dan Ws ME
150.22
150.22
3.18
3.18
655.98
655.98
1.00
8,220
44,099
8,220
44,799
8,220
44,799
500,000
Gedung Lab dan Ws SI
5,259.99
5,259.99
945.86
879.23
15.84
22.08
28.71
1.00
8,220
44,099
8,220
44,799
44,799
44,799
44,799
500,000
Gedung PUML
11.00
11.00
112.00
112.00
1,870.00
1,496.00
374.00
20.00
20.00
20.00
10.00
1.00
13,500
93,078
13,500
36,323
8,220
15,925
44,099
8,000
40,810
44,099
35,000
200,000
Gedung Kopmal - P2KPN
50.50
156.00
156.00
197.34
197.34
1.00
15,925
8,220
44,099
8,220
44,099
200,000
41,780,623
74,958,179
16,588,287
354,560
1,050,000
500,000
42,157,980
74,606,396
19,587,021
354,560
1,050,000
500,000
1,234,733
6,624,555
26,138
142,461
5,391,828
29,387,261
500,000
43,234,488
231,960,404
7,774,496
39,388,642
709,616
989,162
1,286,180
500,000
148,500
1,023,856
1,512,000
4,068,180
15,370,465
23,823,800
16,493,033
160,000
816,200
881,980
350,000
200,000
804,213
1,282,242
6,879,447
1,622,036
8,702,501
200,000
8,220
17,821
44,399
8,000
40,000
600,000
8,220
17,821
44,399
8,000
40,000
600,000
8,220
44,399
8,220
45,099
8,220
45,099
600,000
8,220
44,399
8,220
45,099
45,099
45,099
45,099
600,000
13,500
93,078
13,500
36,323
8,220
17,821
44,399
8,000
40,810
44,399
40,000
200,000
17,821
8,220
44,399
8,220
44,399
200,000
41,780,623
83,882,556
16,701,135
354,560
1,200,000
600,000
42,157,980
83,488,890
19,720,269
354,560
1,200,000
600,000
1,234,733
6,669,621
26,138
143,415
5,391,828
29,584,055
600,000
43,234,488
233,538,401
7,774,496
39,652,411
714,368
995,786
1,294,793
600,000
148,500
1,023,856
1,512,000
4,068,180
15,370,465
26,660,216
16,605,233
160,000
816,200
887,980
400,000
200,000
899,961
1,282,242
6,926,247
1,622,036
8,761,703
200,000
8,938
29,027
32,173
32,688
25,500
150,000
8,938
29,027
32,173
32,688
25,500
150,000
8,938
32,173
7,938
26,580
16,652
16,652
150,000
8,938
32,173
7,938
16,652
26,580
26,580
43,800
150,000
6,000
189,100
6,000
39,355
8,938
29,027
32,173
4,500
29,576
32,973
25,500
1,500,000
32,973
8,938
32,173
8,938
22,178
150,000
45,430,296
136,626,284
12,102,008
1,448,710
765,000
150,000
45,840,616
135,985,089
14,289,738
1,448,710
765,000
150,000
1,342,591
4,832,953
25,241
84,524
10,923,215
10,923,215
150,000
47,011,161
169,227,028
7,507,764
14,640,718
421,027
586,886
1,257,498
150,000
66,000
2,080,100
672,000
4,407,782
16,713,125
43,423,644
12,032,515
90,000
591,521
659,450
255,000
1,500,000
1,665,111
1,394,250
5,018,910
1,763,726
4,376,508
150,000
9,421
12,808
32,519
19,000
90,000
7,100,000
47,889,250
60,284,262
12,232,253
842,080
2,700,000
7,100,000
9,054
16,896
26,990
21,000
95,000
5,000,000
9,421
12,808
32,509
19,000
90,000
7,250,000
48,321,780
60,001,344
14,439,086
842,080
2,700,000
7,250,000
9,054
16,896
26,990
21,000
95,000
8,000,000
9,421
32,519
12,000
88,000
11,921
32,519
3,100,000
1,415,260
4,884,967
38,160
279,840
7,820,102
21,331,650
3,100,000
9,054
26,990
12,000
88,000
11,554
26,990
3,100,000
9,421
32,519
12,000
11,921
88,000
79,858
88,000
4,100,000
49,555,681
171,048,300
11,350,320
10,481,521
1,393,920
1,763,265
2,526,480
4,100,000
9,054
26,990
12,000
11,554
88,000
76,111
88,000
5,000,000
15,000
121,000
11,000
27,000
9,421
12,808
32,519
14,765
89,935
32,519
90,000
2,500,000
165,000
1,331,000
1,232,000
3,024,000
17,617,738
19,160,020
12,162,013
295,300
1,798,695
650,375
900,000
2,500,000
15,000
106,553
11,000
27,000
9,054
16,896
26,990
14,990
85,952
29,939
95,000
3,000,000
32,519
9,421
32,519
12,000
15,100
1,500,000
1,642,197
1,469,715
5,072,925
2,368,080
2,979,834
1,500,000
29,939
9,054
26,990
12,000
15,100
1,500,000
46,019,936
79,526,274
10,152,596
930,720
2,850,000
5,000,000
46,435,583
79,153,052
11,987,923
930,720
2,850,000
8,000,000
1,360,017
4,054,453
38,160
279,840
7,578,865
17,704,966
3,100,000
47,621,319
141,967,656
11,350,320
10,158,184
1,393,920
1,680,528
2,526,480
5,000,000
165,000
1,172,086
1,232,000
3,024,000
16,930,045
25,275,668
10,094,297
299,800
1,719,035
598,780
950,000
3,000,000
1,511,920
1,412,346
4,210,456
2,368,080
2,979,834
1,500,000
9,388
21,825
22,325
10,608
15,000
200,000
47,717,695
102,729,184
8,397,772
470,124
450,000
200,000
8,400
18,115
43,487
35,000
50,000
850,000
9,388
21,825
22,325
10,608
15,000
200,000
48,148,675
102,247,070
9,915,872
470,124
450,000
200,000
8,400
18,115
43,487
35,000
50,000
850,000
9,388
22,325
9,388
7,035
9,388
7,035
200,000
1,410,190
3,353,662
29,852
22,371
6,158,012
4,614,819
200,000
8,400
43,487
8,400
43,487
8,400
18,115
850,000
9,388
22,325
9,388
26,738
7,035
7,035
7,035
200,000
49,378,156
117,429,277
8,879,261
23,508,412
111,434
155,333
201,975
200,000
8,400
43,487
8,400
18,115
43,487
43,487
43,487
850,000
59,775
153,358
59,775
99,558
9,388
21,825
22,325
7,008
29,058
26,738
15,000
200,000
657,525
1,686,942
6,694,800
11,150,496
17,554,625
32,650,200
8,349,550
140,150
581,150
534,750
150,000
200,000
15,000
165,770
135,330
40,785
8,400
18,115
43,487
12,000
47,075
20,375
50,000
850,000
26,738
9,388
22,325
9,388
22,325
200,000
1,350,244
1,464,450
3,482,700
1,852,529
4,405,616
200,000
20,375
18,115
43,487
8,400
18,115
850,000
42,698,124
85,266,399
16,358,070
1,551,200
1,500,000
850,000
43,083,768
84,866,239
19,315,186
1,551,200
1,500,000
850,000
1,261,848
6,532,617
26,712
138,289
5,510,232
11,883,078
850,000
44,183,916
228,741,185
7,945,224
15,927,251
688,834
960,193
1,248,512
850,000
165,000
1,823,470
15,156,960
4,567,920
15,708,000
27,100,040
16,264,138
240,000
941,500
407,500
500,000
850,000
1,028,938
2,825,940
6,783,972
1,657,656
3,574,814
850,000
8,350
10,858
29,205
19,000
90,000
5,000,000
42,443,969
51,108,063
10,985,753
842,080
2,700,000
5,000,000
8,350
10,858
29,205
19,000
90,000
4,000,000
42,827,317
50,868,210
12,971,693
842,080
2,700,000
4,000,000
8,350
29,205
12,000
88,000
10,850
29,205
2,500,000
1,254,337
4,387,175
38,160
279,840
7,117,383
19,157,896
2,500,000
8,350
29,205
12,000
10,850
88,000
74,335
88,000
3,000,000
43,920,917
153,618,008
11,350,320
9,539,646
1,393,920
1,641,310
2,526,480
3,000,000
15,000
121,000
11,000
27,000
8,350
10,858
29,205
13,580
80,431
29,205
90,000
2,000,000
165,000
1,331,000
1,232,000
3,024,000
15,614,500
16,243,568
10,922,670
271,600
1,608,620
584,100
900,000
2,000,000
29,205
8,350
29,205
12,000
15,100
1,500,000
1,474,853
1,302,600
4,555,980
2,368,080
2,979,834
1,500,000
XII
1
2
3
XIII
1
2
3
XIV
1
2
3
XV
1
2
3
4
5
XVI
A
1
2
3
4
5
6
B
1
2
3
4
5
6
7
XVII
1
2
3
XVIII
1
2
3
4
5
6
7
8
9
Gedung Lab Telekomunikasi
1,275.98
1,275.98
1.00
8,220
44,099
200,000
Gedung Lab Listrik
492.00
492.00
1.00
8,220
44,099
200,000
Gedung Lab Elektronika
567.00
567.00
1.00
8,220
44,099
200,000
Gedung Trafo dan Panel
28.00
28.00
60.00
60.00
1.00
8,220
44,099
8,220
44,099
200,000
2,297.93
3,587.71
3,587.71
67.00
67.00
1.00
9,500
8,220
44,099
161,700
351,800
500,000
Selasar
Selasar Beton
10,487,935
56,269,562
200,000
4,043,994
21,696,718
200,000
4,660,457
25,004,144
200,000
230,146
1,234,773
493,170
2,645,941
200,000
21,830,335
29,489,182
158,214,495
10,833,900
23,570,600
500,000
9,500
8,220
44,399
161,700
351,800
600,000
10,487,935
56,652,356
200,000
4,043,994
21,844,318
200,000
4,660,457
25,174,244
200,000
230,146
1,243,173
493,170
2,663,941
200,000
21,830,335
29,489,182
159,290,808
10,833,900
23,570,600
600,000
1,043,877
2,329,549
1,164,775
2,195,152
176,396
1,164,775
975,980
8,220
45,099
45,099
45,099
44,399
45,099
49,099
8,220
44,399
200,000
8,220
44,399
200,000
8,220
44,399
200,000
8,220
44,399
8,220
44,399
200,000
6,000
8,938
32,173
110,000
300,000
150,000
11,404,090
41,051,535
150,000
4,397,250
15,828,870
150,000
5,067,563
18,241,808
150,000
250,250
923,230
536,250
1,741,590
150,000
13,787,580
32,065,158
115,425,600
7,370,000
20,100,000
150,000
1,043,877
2,345,149
1,172,575
2,209,852
177,596
1,172,575
981,980
7,938
43,800
43,800
43,800
35,422
16,652
16,652
1,008,063
2,277,600
1,138,800
2,146,200
141,688
432,946
333,035
10,421
52,519
52,519
52,519
14,808
14,808
14,808
1,323,499
2,730,975
1,365,488
2,573,419
59,230
384,995
296,150
10,054
22,939
22,939
22,939
18,896
22,939
22,939
1,276,795
1,192,828
596,414
1,124,011
75,582
596,414
458,780
9,388
7,035
7,035
7,035
22,325
26,738
23,325
1,192,213
365,820
182,910
344,715
89,300
695,175
466,500
8,400
43,487
43,487
43,487
18,115
24,982
70,725
1,066,800
2,261,324
1,130,662
2,130,863
72,460
649,532
1,414,500
9,350
49,205
49,205
49,205
12,858
10,858
10,858
1,187,450
2,558,660
1,279,330
2,411,045
51,432
282,308
217,160
8,938
32,173
150,000
8,938
32,173
150,000
8,938
32,173
150,000
8,938
32,973
8,938
29,027
150,000
9,421
32,519
2,500,000
12,021,347
41,493,344
2,500,000
9,054
26,990
2,500,000
9,421
32,519
2,500,000
4,635,255
15,999,225
2,500,000
9,054
26,990
2,500,000
9,421
32,519
2,500,000
5,341,849
18,438,131
2,500,000
9,054
26,990
2,500,000
10,421
52,519
9,421
32,519
1,500,000
291,795
1,470,525
565,275
1,951,125
1,500,000
10,054
46,990
9,054
26,990
1,500,000
9,421
9,421
12,808
105,000
154,000
2,000,000
21,649,373
33,800,713
45,949,596
7,035,000
10,318,000
2,000,000
9,054
9,054
16,896
175,000
129,000
3,000,000
11,552,104
34,438,885
2,500,000
4,454,322
13,279,129
2,500,000
5,133,335
15,303,387
2,500,000
281,498
1,315,723
543,210
1,619,406
1,500,000
20,804,309
32,481,332
60,616,154
11,725,000
8,643,000
3,000,000
9,388
22,325
200,000
11,978,282
28,486,301
200,000
8,400
43,487
850,000
9,388
22,325
200,000
4,618,650
10,983,900
200,000
8,400
43,487
850,000
9,388
22,325
200,000
5,322,713
12,658,275
200,000
8,400
43,487
850,000
9,388
31,338
9,388
22,325
200,000
262,850
877,450
563,250
1,339,500
200,000
8,400
43,487
8,400
18,115
850,000
9,800
9,388
22,325
60,000
45,000
200,000
22,519,714
33,679,628
80,095,626
4,020,000
3,015,000
200,000
8,400
8,400
43,487
100,000
150,000
850,000
10,718,250
55,488,635
850,000
4,132,800
21,395,604
850,000
4,762,800
24,657,129
850,000
235,200
1,217,636
504,000
1,086,900
850,000
19,302,612
30,136,764
156,018,745
6,700,000
10,050,000
850,000
8,350
29,205
2,500,000
10,654,451
37,265,058
2,500,000
8,350
29,205
2,500,000
4,108,200
14,368,860
2,500,000
8,350
29,205
2,500,000
4,734,450
16,559,235
2,500,000
9,350
49,205
8,350
29,205
1,500,000
261,800
1,377,740
501,000
1,752,300
1,500,000
8,350
8,350
10,858
105,000
154,000
2,000,000
19,187,716
29,957,379
38,955,355
7,035,000
10,318,000
2,000,000
Selasar Atap Kuda-kuda Baja
127.00
52.00
26.00
49.00
4.00
26.00
20.00
8,220
44,799
44,799
44,799
44,099
44,799
48,799
Tempat Parkir Laboratorium T Sipil
52.20
52.20
7.80
36,323
44,099
121,246
1,896,063
2,301,969
945,719
36,323
44,399
121,246
1,896,063
2,317,629
945,719
39,355
32,173
94,923
2,054,331
1,679,431
740,399
27,000
14,808
121,000
1,409,400
772,952
943,800
27,000
18,896
127,000
1,409,400
986,345
990,600
99,558
22,325
90,000
5,196,948
1,165,365
702,000
40,785
18,115
70,725
2,128,977
945,603
551,655
27,000
12,858
121,000
1,409,400
671,188
943,800
25.2
147.60
147.60
89.18
11.30
7.91
6.65
63.32
1.00
510,000
16,439
132,297
24,659
89,598
89,598
44,799
33,599
450,000
12,852,000
2,426,396
19,527,046
2,199,045
1,012,458
708,720
297,913
2,127,505
450,000
510,000
16,439
133,197
24,659
90,198
90,198
45,099
33,824
551,000
12,852,000
2,426,396
19,659,886
2,199,045
1,019,238
713,466
299,908
2,141,752
551,000
160,425
8,938
16,652
7,938
16,652
35,422
43,800
26,580
150,000
4,042,710
1,319,249
2,457,835
707,911
188,168
280,188
291,270
1,683,046
150,000
52,519
9,421
52,519
10,421
52,519
52,519
52,519
52,519
2,500,000
1,323,473
1,390,577
7,751,768
929,367
593,462
415,423
349,250
3,325,487
2,500,000
22,939
9,053
22,939
10,053
22,939
22,939
22,939
22,939
2,500,000
578,063
1,336,223
3,385,796
896,527
259,211
181,447
152,544
1,452,497
2,500,000
65,000
9,388
7,035
9,388
7,035
7,035
7,035
7,035
200,000
1,638,000
1,385,595
1,038,366
837,177
79,496
55,647
46,783
445,456
200,000
145,000
8,400
43,387
43,387
43,387
18,115
43,847
43,847
850,000
3,654,000
1,239,840
6,403,921
3,869,253
490,273
143,290
291,583
2,776,392
850,000
49,205
8,350
49,205
9,350
49,205
49,205
49,205
49,205
2,500,000
1,239,966
1,232,460
7,262,658
833,833
556,017
389,212
327,213
3,115,661
2,500,000
Menara Air
XIX
1
2
3
4
5
6
C
I
1
II
1
2
3
4
5
6
7
8
III
1
IV
1
V
1
Tempat Parkir (bangunan lama) dan tangki
58.32
193.26
64.28
64.28
42.72
21.98
275,000
8,220
44,799
33,599
44,799
44,799
16,038,000
1,588,501
2,879,681
2,159,761
1,913,814
984,682
PEMELIHARAAN PAGAR KAMPUS
Pembongkaran Pagar
Pagar lama 246.20
6,000
1,477,200
Pemasangan pagar Baru
275,000
8,220
45,099
33,824
45,099
45,099
16,038,000
1,588,501
2,898,965
2,174,224
1,926,630
991,276
74,225
7,938
26,580
43,800
16,652
43,800
4,328,802
1,534,098
1,708,562
2,815,464
711,373
962,724
121,000
10,421
52,519
52,519
52,519
52,519
7,056,720
2,014,011
3,375,905
3,375,905
2,243,601
1,154,362
135,000
10,054
22,939
22,939
22,939
22,939
7,873,200
1,942,939
1,474,519
1,474,519
979,954
504,199
70,000
9,388
7,035
7,035
7,035
7,035
4,082,400
1,814,228
452,210
452,210
300,535
154,629
165,000
8,400
43,487
43,487
18,115
43,487
9,622,800
1,623,384
2,795,344
2,795,344
773,873
955,844
145,000
9,350
49,205
49,205
49,205
49,205
8,456,400
1,806,981
3,162,897
3,162,897
2,102,038
1,081,526
6,000
1,477,200
18,000
4,431,600
31,000
7,632,200
45,000
11,079,000
16,000
3,939,200
50,000
12,310,000
29,000
7,139,800
7.39
4,706,290
34,779,484
4,706,290
34,779,484
4,272,025
31,570,265
4,750,000
35,102,500
4,991,147
36,884,575
3,941,715
29,129,274
4,937,760
36,490,046
4,750,000
35,102,500
7.39
4,706,290
34,779,484
4,706,290
34,779,484
5,078,050
37,526,790
4,750,000
35,102,500
4,991,147
36,884,575
5,087,005
37,592,967
5,999,830
44,338,744
4,750,000
35,102,500
37.27
91,654
3,415,935
91,654
3,415,935
587,613
21,900,318
721,000
26,871,670
784,000
29,219,680
79,515
2,963,524
103,875
3,871,421
721,000
26,871,670
525.16
36,323
19,075,408
36,323
19,075,408
39,355
20,667,777
9,753
5,121,623
31,000
16,279,960
99,558
52,284,089
40,875
21,465,915
27,000
14,179,320
1,325.38
21,500
28,495,670
21,500
28,495,670
43,000
56,991,340
27,000
35,785,260
9,445
12,518,042
190,000
251,822,200
35,000
46,388,300
11,000
14,579,180
491.60
30,500
14,993,800
30,500
14,993,800
61,000
29,987,600
21,649
10,642,673
20,723
10,187,328
190,000
93,404,000
55,000
27,038,000
23,000
11,306,800
290.72
44,799
13,023,971
45,099
13,111,187
26,580
7,727,338
107,452
31,238,373
102,948
29,929,153
7,035
2,045,215
43,487
12,642,541
98,934
28,762,092
525.16
15,925
8,363,173
17,821
9,358,876
32,173
16,895,710
12,808
6,725,987
16,896
8,872,841
7,035
3,694,501
18,115
9,513,273
10,858
5,702,187
6,000,000
12,000,000
6,500,000
13,000,000
6,000,000
12,000,000
7,900,000
15,800,000
7,900,000
15,800,000
2,400,000
4,800,000
15,000,000
30,000,000
12,000,000
24,000,000
44,799
83,308,258
45,099
83,866,138
26,580
49,428,168
14,808
27,536,027
18,896
35,138,072
7,035
13,082,286
43,487
80,868,425
13,000
24,174,800
5,400,000
1,895,213,898
189,521,390
2,084,735,288
18,000
5,400,000
1,955,540,233
195,554,023
2,151,094,257
5,000
1,500,000
2,009,968,608
200,996,861
2,210,965,468
15,000
4,500,000
1,603,526,784
160,352,678
1,763,879,462
20,000
6,000,000
42,450
12,735,000
10,740
3,222,000
17,000
Pintu Gerbang Utama
2.00
Pengecatan pagar besi
1,859.60
Pembuangan/perapian tanah (lama)
300.00
Sub Total
PPN 10 %
Total
18,000
5,100,000
1,646,701,208
1,902,774,996
1,971,189,543
1,420,520,134
164,670,121
1,811,371,329
190,277,500
2,093,052,496
197,118,954
2,168,308,497
142,052,013
1,562,572,148
PEKERJAAN : PENGECATAN GEDUNG PENDIDIKAN & PEMELIHARAAN PAGAR KAMPUS POLMED
HPS
2,395,353,000.00
CV.Dimensi Mulia
CV. Alfa Primadani
CV.Cindy Aurin Group
2,084,185,000
2,150,434,000
2,210,331,000
Harga Penawaran
2,084,735,288
2,151,094,257
2,210,965,468
Hasil koreksi aritmatik
(550,288)
(660,257)
(634,468)
Selisih
4
6
8
Harga
Harga
Harga
Peringkat
No
Uraian
Kuantitas
Satuan
A
1
2
3
4
5
6
7
8
9
10
B
I
1
2
3
4
II
1
2
3
4
5
6
7
III
1
2
3
4
IV
1
2
3
4
5
6
7
8
9
V
1
2
3
4
5
6
Total
Satuan
Total
CV. Eka Prima
CV. Karya Bersama
1,888,888,000
1,763,879,462
125,008,538
2
CV. Cristiano Mandiri
1,939,518,000
1,811,371,329
128,146,671
3
Harga
Harga
Satuan
Total
Satuan
Total
Satuan
CV. Dipa Project
1,916,295,000
2,093,052,496
(176,757,496)
5
Harga
Total
Satuan
CV. Pranata Eka Jaya
2,169,179,000
2,168,308,497
870,503
7
1,718,597,000
1,562,572,148
156,024,852
1
Harga
Harga
Total
Satuan
Total
Satuan
Total
PENDAHULUAN
3.00
3.00
3.00
3.00
1.00
3.00
3.00
3.00
3.00
3.00
3,500,000
2,300,000
700,000
350,000
750,000
500,000
500,000
3,400,000
300,000
400,000
10,500,000
6,900,000
2,100,000
1,050,000
750,000
1,500,000
1,500,000
10,200,000
900,000
1,200,000
3,600,000
2,400,000
700,000
350,000
750,000
500,000
500,000
3,500,000
430,000
400,000
10,800,000
7,200,000
2,100,000
1,050,000
750,000
1,500,000
1,500,000
10,500,000
1,290,000
1,200,000
1,000,000
1,000,000
850,000
500,000
500,000
500,000
500,000
1,500,000
500,000
350,000
3,000,000
3,000,000
2,550,000
1,500,000
500,000
1,500,000
1,500,000
4,500,000
1,500,000
1,050,000
2,000,000
3,000,000
900,000
450,000
1,500,000
900,000
1,050,000
3,000,000
2,500,000
1,000,000
6,000,000
9,000,000
2,700,000
1,350,000
1,500,000
2,700,000
3,150,000
9,000,000
7,500,000
3,000,000
2,250,000
2,000,000
1,050,000
300,000
750,000
500,000
500,000
3,500,000
2,000,000
1,500,000
6,750,000
6,000,000
3,150,000
900,000
750,000
1,500,000
1,500,000
10,500,000
6,000,000
4,500,000
500,000
500,000
200,000
100,000
350,000
200,000
300,000
500,000
250,000
200,000
1,500,000
1,500,000
600,000
300,000
350,000
600,000
900,000
1,500,000
750,000
600,000
3,000,000
2,000,000
1,000,000
1,000,000
750,000
3,000,000
500,000
500,000
500,000
250,000
9,000,000
6,000,000
3,000,000
3,000,000
750,000
9,000,000
1,500,000
1,500,000
1,500,000
750,000
1,000,000
2,000,000
500,000
400,000
1,000,000
500,000
500,000
1,000,000
2,000,000
500,000
3,000,000
6,000,000
1,500,000
1,200,000
1,000,000
1,500,000
1,500,000
3,000,000
6,000,000
1,500,000
15,523,348
30,075,955
700,000
400,000
17,542,057
33,987,135
700,000
400,000
600,000
1,840,000
8,220
17,821
40,000
400,000
15,523,348
33,656,741
800,000
400,000
17,542,057
38,033,578
800,000
400,000
600,000
1,840,000
8,938
29,027
25,500
150,000
16,879,363
54,819,448
510,000
150,000
9,421
12,808
90,000
1,500,000
17,792,973
24,188,245
1,800,000
1,500,000
9,054
16,896
95,000
2,000,000
17,098,440
31,908,841
1,900,000
2,000,000
9,388
21,825
15,000
200,000
17,729,233
41,218,695
300,000
200,000
8,400
18,115
50,000
850,000
15,864,240
34,211,989
1,000,000
850,000
8,350
10,858
90,000
1,000,000
15,769,810
20,506,419
1,800,000
1,000,000
8,938
29,027
25,500
150,000
9,000
35,000
19,074,413
61,948,356
510,000
150,000
360,000
1,400,000
9,421
12,808
90,000
3,000,000
3,500
71,000
20,106,832
27,333,767
1,800,000
3,000,000
140,000
2,840,000
9,054
16,896
95,000
3,500,000
12,054
95,000
19,321,980
36,058,376
1,900,000
3,500,000
482,140
3,800,000
9,388
21,825
15,000
200,000
9,388
150,000
20,034,803
46,578,915
300,000
200,000
375,500
6,000,000
8,400
18,115
50,000
850,000
8,400
30,000
17,927,280
38,661,033
1,000,000
850,000
336,000
1,200,000
8,350
10,858
90,000
3,000,000
3,500
71,000
17,820,570
23,173,144
1,800,000
3,000,000
140,000
2,840,000
1,000,000
32,422,558
62,817,596
1,050,000
500,000
268,320
1,368,767
5,926,908
10,089,856
21,001,480
39,857,727
2,303,733
1,050,000
500,000
42,095,347
74,958,179
18,276,839
354,560
1,050,000
500,000
535,000
1,070,000
32,422,558
70,296,538
1,200,000
600,000
268,320
1,368,767
5,967,228
10,158,496
21,001,480
44,603,112
2,319,405
1,200,000
600,000
42,095,347
83,882,556
18,401,174
354,560
1,200,000
600,000
728,605
1,457,210
35,254,773
114,497,642
765,000
150,000
385,710
991,981
4,431,504
3,809,920
22,836,028
72,648,685
1,680,691
765,000
150,000
45,772,513
136,626,284
13,333,893
1,448,710
765,000
150,000
25,000
50,000
35,000
1,500,000
3,000,000
2,500,000
50,000
37,162,969
50,520,336
2,700,000
3,000,000
9,036
16,896
95,000
3,000,000
9,388
21,825
15,000
200,000
37,029,839
86,090,677
450,000
200,000
8,400
18,115
50,000
850,000
8,350
10,858
90,000
2,000,000
32,937,327
42,830,358
2,700,000
2,000,000
14,765
89,935
28,808
21,808
9,421
12,808
32,519
90,000
4,000,000
495,218
3,016,412
3,871,728
4,989,556
24,072,047
32,055,123
1,698,779
2,700,000
4,000,000
14,990
85,952
29,939
22,939
9,054
16,896
26,990
95,000
5,000,000
7,008
29,058
26,738
26,738
9,188
21,825
22,325
15,000
200,000
235,032
974,589
3,593,520
6,117,540
23,474,798
54,624,483
1,166,258
450,000
200,000
12,000
47,075
20,375
18,115
18,115
18,115
43,487
50,000
850,000
13,580
80,431
26,858
19,858
8,350
10,858
29,205
90,000
3,000,000
455,473
2,697,656
3,609,715
4,543,510
21,334,918
27,175,837
1,525,669
2,700,000
3,000,000
9,421
12,808
32,519
19,000
90,000
6,000,000
48,249,990
60,284,262
13,477,396
842,080
2,700,000
6,000,000
9,054
16,896
26,990
21,000
95,000
6,000,000
9,388
21,825
22,325
10,608
15,000
200,000
48,077,143
102,729,184
9,252,596
470,124
450,000
200,000
8,400
18,115
43,487
35,000
50,000
850,000
5,000,000
33,134,556
71,456,248
1,500,000
850,000
402,480
1,578,896
2,738,400
4,144,712
46,285,274
45,338,947
2,271,761
1,500,000
850,000
43,019,760
85,266,399
18,023,187
1,551,200
1,500,000
850,000
25,000
9,421
12,808
90,000
3,000,000
70,000
35,641,343
66,645,820
2,850,000
3,000,000
502,765
2,882,822
4,023,802
5,248,443
23,132,417
42,286,733
1,409,963
2,850,000
5,000,000
46,366,595
79,526,274
11,186,047
930,720
2,850,000
6,000,000
8,350
10,858
29,205
19,000
90,000
4,000,000
42,763,690
51,108,063
12,104,012
842,080
2,700,000
4,000,000
PENGECATAN GEDUNG PENDIDIKAN
Gedung Kuliah A (2 lantai)
1,888.60
1,888.60
20.00
1.00
8,220
15,925
35,000
400,000
Gedung Kuliah B (2 lantai)
2,134.20
2,134.20
20.00
1.00
40.00
40.00
8,220
15,925
35,000
400,000
15,000
46,000
2.00
500,000
Gedung Kuliah C (3 lantai)
3,944.59
3,944.59
30.00
1.00
8,220
15,925
35,000
500,000
Gedung Kuliah U (3 lantai)
33.54
33.54
134.40
228.80
2,555.08
2,502.84
52.24
30.00
1.00
8,000
40,810
44,099
44,099
8,220
15,925
44,099
35,000
500,000
Gedung Kuliah Q (3 lantai)
5,121.40
4,706.95
414.45
44.32
30.00
1.00
8,220
15,925
44,099
8,000
35,000
500,000
8,220
17,821
40,000
400,000
15,000
46,000
8,220
17,821
40,000
600,000
8,000
40,810
44,399
44,399
8,220
17,821
44,399
40,000
600,000
8,220
17,821
44,399
8,000
40,000
600,000
8,938
29,027
25,500
150,000
11,500
29,576
32,973
16,652
8,938
29,027
32,173
25,500
150,000
8,938
29,027
32,173
32,688
25,500
150,000
VI
1
2
3
4
5
6
VII
1
2
3
4
5
6
VIII
1
2
3
4
5
6
7
IX
1
2
3
4
5
6
7
8
X
1
2
3
4
5
6
7
8
9
10
11
12
XI
1
2
3
4
5
6
Gedung Kuliah R (3 lantai)
5,083.11
4,706.95
376.16
44.32
30.00
1.00
8,220
15,925
44,099
8,000
35,000
500,000
Gedung Kuliah S (3 lantai)
5,129.02
4,684.86
444.16
44.32
30.00
1.00
8,220
15,925
44,099
8,000
35,000
500,000
Gedung Lab dan Ws ME
150.22
150.22
3.18
3.18
655.98
655.98
1.00
8,220
44,099
8,220
44,799
8,220
44,799
500,000
Gedung Lab dan Ws SI
5,259.99
5,259.99
945.86
879.23
15.84
22.08
28.71
1.00
8,220
44,099
8,220
44,799
44,799
44,799
44,799
500,000
Gedung PUML
11.00
11.00
112.00
112.00
1,870.00
1,496.00
374.00
20.00
20.00
20.00
10.00
1.00
13,500
93,078
13,500
36,323
8,220
15,925
44,099
8,000
40,810
44,099
35,000
200,000
Gedung Kopmal - P2KPN
50.50
156.00
156.00
197.34
197.34
1.00
15,925
8,220
44,099
8,220
44,099
200,000
41,780,623
74,958,179
16,588,287
354,560
1,050,000
500,000
42,157,980
74,606,396
19,587,021
354,560
1,050,000
500,000
1,234,733
6,624,555
26,138
142,461
5,391,828
29,387,261
500,000
43,234,488
231,960,404
7,774,496
39,388,642
709,616
989,162
1,286,180
500,000
148,500
1,023,856
1,512,000
4,068,180
15,370,465
23,823,800
16,493,033
160,000
816,200
881,980
350,000
200,000
804,213
1,282,242
6,879,447
1,622,036
8,702,501
200,000
8,220
17,821
44,399
8,000
40,000
600,000
8,220
17,821
44,399
8,000
40,000
600,000
8,220
44,399
8,220
45,099
8,220
45,099
600,000
8,220
44,399
8,220
45,099
45,099
45,099
45,099
600,000
13,500
93,078
13,500
36,323
8,220
17,821
44,399
8,000
40,810
44,399
40,000
200,000
17,821
8,220
44,399
8,220
44,399
200,000
41,780,623
83,882,556
16,701,135
354,560
1,200,000
600,000
42,157,980
83,488,890
19,720,269
354,560
1,200,000
600,000
1,234,733
6,669,621
26,138
143,415
5,391,828
29,584,055
600,000
43,234,488
233,538,401
7,774,496
39,652,411
714,368
995,786
1,294,793
600,000
148,500
1,023,856
1,512,000
4,068,180
15,370,465
26,660,216
16,605,233
160,000
816,200
887,980
400,000
200,000
899,961
1,282,242
6,926,247
1,622,036
8,761,703
200,000
8,938
29,027
32,173
32,688
25,500
150,000
8,938
29,027
32,173
32,688
25,500
150,000
8,938
32,173
7,938
26,580
16,652
16,652
150,000
8,938
32,173
7,938
16,652
26,580
26,580
43,800
150,000
6,000
189,100
6,000
39,355
8,938
29,027
32,173
4,500
29,576
32,973
25,500
1,500,000
32,973
8,938
32,173
8,938
22,178
150,000
45,430,296
136,626,284
12,102,008
1,448,710
765,000
150,000
45,840,616
135,985,089
14,289,738
1,448,710
765,000
150,000
1,342,591
4,832,953
25,241
84,524
10,923,215
10,923,215
150,000
47,011,161
169,227,028
7,507,764
14,640,718
421,027
586,886
1,257,498
150,000
66,000
2,080,100
672,000
4,407,782
16,713,125
43,423,644
12,032,515
90,000
591,521
659,450
255,000
1,500,000
1,665,111
1,394,250
5,018,910
1,763,726
4,376,508
150,000
9,421
12,808
32,519
19,000
90,000
7,100,000
47,889,250
60,284,262
12,232,253
842,080
2,700,000
7,100,000
9,054
16,896
26,990
21,000
95,000
5,000,000
9,421
12,808
32,509
19,000
90,000
7,250,000
48,321,780
60,001,344
14,439,086
842,080
2,700,000
7,250,000
9,054
16,896
26,990
21,000
95,000
8,000,000
9,421
32,519
12,000
88,000
11,921
32,519
3,100,000
1,415,260
4,884,967
38,160
279,840
7,820,102
21,331,650
3,100,000
9,054
26,990
12,000
88,000
11,554
26,990
3,100,000
9,421
32,519
12,000
11,921
88,000
79,858
88,000
4,100,000
49,555,681
171,048,300
11,350,320
10,481,521
1,393,920
1,763,265
2,526,480
4,100,000
9,054
26,990
12,000
11,554
88,000
76,111
88,000
5,000,000
15,000
121,000
11,000
27,000
9,421
12,808
32,519
14,765
89,935
32,519
90,000
2,500,000
165,000
1,331,000
1,232,000
3,024,000
17,617,738
19,160,020
12,162,013
295,300
1,798,695
650,375
900,000
2,500,000
15,000
106,553
11,000
27,000
9,054
16,896
26,990
14,990
85,952
29,939
95,000
3,000,000
32,519
9,421
32,519
12,000
15,100
1,500,000
1,642,197
1,469,715
5,072,925
2,368,080
2,979,834
1,500,000
29,939
9,054
26,990
12,000
15,100
1,500,000
46,019,936
79,526,274
10,152,596
930,720
2,850,000
5,000,000
46,435,583
79,153,052
11,987,923
930,720
2,850,000
8,000,000
1,360,017
4,054,453
38,160
279,840
7,578,865
17,704,966
3,100,000
47,621,319
141,967,656
11,350,320
10,158,184
1,393,920
1,680,528
2,526,480
5,000,000
165,000
1,172,086
1,232,000
3,024,000
16,930,045
25,275,668
10,094,297
299,800
1,719,035
598,780
950,000
3,000,000
1,511,920
1,412,346
4,210,456
2,368,080
2,979,834
1,500,000
9,388
21,825
22,325
10,608
15,000
200,000
47,717,695
102,729,184
8,397,772
470,124
450,000
200,000
8,400
18,115
43,487
35,000
50,000
850,000
9,388
21,825
22,325
10,608
15,000
200,000
48,148,675
102,247,070
9,915,872
470,124
450,000
200,000
8,400
18,115
43,487
35,000
50,000
850,000
9,388
22,325
9,388
7,035
9,388
7,035
200,000
1,410,190
3,353,662
29,852
22,371
6,158,012
4,614,819
200,000
8,400
43,487
8,400
43,487
8,400
18,115
850,000
9,388
22,325
9,388
26,738
7,035
7,035
7,035
200,000
49,378,156
117,429,277
8,879,261
23,508,412
111,434
155,333
201,975
200,000
8,400
43,487
8,400
18,115
43,487
43,487
43,487
850,000
59,775
153,358
59,775
99,558
9,388
21,825
22,325
7,008
29,058
26,738
15,000
200,000
657,525
1,686,942
6,694,800
11,150,496
17,554,625
32,650,200
8,349,550
140,150
581,150
534,750
150,000
200,000
15,000
165,770
135,330
40,785
8,400
18,115
43,487
12,000
47,075
20,375
50,000
850,000
26,738
9,388
22,325
9,388
22,325
200,000
1,350,244
1,464,450
3,482,700
1,852,529
4,405,616
200,000
20,375
18,115
43,487
8,400
18,115
850,000
42,698,124
85,266,399
16,358,070
1,551,200
1,500,000
850,000
43,083,768
84,866,239
19,315,186
1,551,200
1,500,000
850,000
1,261,848
6,532,617
26,712
138,289
5,510,232
11,883,078
850,000
44,183,916
228,741,185
7,945,224
15,927,251
688,834
960,193
1,248,512
850,000
165,000
1,823,470
15,156,960
4,567,920
15,708,000
27,100,040
16,264,138
240,000
941,500
407,500
500,000
850,000
1,028,938
2,825,940
6,783,972
1,657,656
3,574,814
850,000
8,350
10,858
29,205
19,000
90,000
5,000,000
42,443,969
51,108,063
10,985,753
842,080
2,700,000
5,000,000
8,350
10,858
29,205
19,000
90,000
4,000,000
42,827,317
50,868,210
12,971,693
842,080
2,700,000
4,000,000
8,350
29,205
12,000
88,000
10,850
29,205
2,500,000
1,254,337
4,387,175
38,160
279,840
7,117,383
19,157,896
2,500,000
8,350
29,205
12,000
10,850
88,000
74,335
88,000
3,000,000
43,920,917
153,618,008
11,350,320
9,539,646
1,393,920
1,641,310
2,526,480
3,000,000
15,000
121,000
11,000
27,000
8,350
10,858
29,205
13,580
80,431
29,205
90,000
2,000,000
165,000
1,331,000
1,232,000
3,024,000
15,614,500
16,243,568
10,922,670
271,600
1,608,620
584,100
900,000
2,000,000
29,205
8,350
29,205
12,000
15,100
1,500,000
1,474,853
1,302,600
4,555,980
2,368,080
2,979,834
1,500,000
XII
1
2
3
XIII
1
2
3
XIV
1
2
3
XV
1
2
3
4
5
XVI
A
1
2
3
4
5
6
B
1
2
3
4
5
6
7
XVII
1
2
3
XVIII
1
2
3
4
5
6
7
8
9
Gedung Lab Telekomunikasi
1,275.98
1,275.98
1.00
8,220
44,099
200,000
Gedung Lab Listrik
492.00
492.00
1.00
8,220
44,099
200,000
Gedung Lab Elektronika
567.00
567.00
1.00
8,220
44,099
200,000
Gedung Trafo dan Panel
28.00
28.00
60.00
60.00
1.00
8,220
44,099
8,220
44,099
200,000
2,297.93
3,587.71
3,587.71
67.00
67.00
1.00
9,500
8,220
44,099
161,700
351,800
500,000
Selasar
Selasar Beton
10,487,935
56,269,562
200,000
4,043,994
21,696,718
200,000
4,660,457
25,004,144
200,000
230,146
1,234,773
493,170
2,645,941
200,000
21,830,335
29,489,182
158,214,495
10,833,900
23,570,600
500,000
9,500
8,220
44,399
161,700
351,800
600,000
10,487,935
56,652,356
200,000
4,043,994
21,844,318
200,000
4,660,457
25,174,244
200,000
230,146
1,243,173
493,170
2,663,941
200,000
21,830,335
29,489,182
159,290,808
10,833,900
23,570,600
600,000
1,043,877
2,329,549
1,164,775
2,195,152
176,396
1,164,775
975,980
8,220
45,099
45,099
45,099
44,399
45,099
49,099
8,220
44,399
200,000
8,220
44,399
200,000
8,220
44,399
200,000
8,220
44,399
8,220
44,399
200,000
6,000
8,938
32,173
110,000
300,000
150,000
11,404,090
41,051,535
150,000
4,397,250
15,828,870
150,000
5,067,563
18,241,808
150,000
250,250
923,230
536,250
1,741,590
150,000
13,787,580
32,065,158
115,425,600
7,370,000
20,100,000
150,000
1,043,877
2,345,149
1,172,575
2,209,852
177,596
1,172,575
981,980
7,938
43,800
43,800
43,800
35,422
16,652
16,652
1,008,063
2,277,600
1,138,800
2,146,200
141,688
432,946
333,035
10,421
52,519
52,519
52,519
14,808
14,808
14,808
1,323,499
2,730,975
1,365,488
2,573,419
59,230
384,995
296,150
10,054
22,939
22,939
22,939
18,896
22,939
22,939
1,276,795
1,192,828
596,414
1,124,011
75,582
596,414
458,780
9,388
7,035
7,035
7,035
22,325
26,738
23,325
1,192,213
365,820
182,910
344,715
89,300
695,175
466,500
8,400
43,487
43,487
43,487
18,115
24,982
70,725
1,066,800
2,261,324
1,130,662
2,130,863
72,460
649,532
1,414,500
9,350
49,205
49,205
49,205
12,858
10,858
10,858
1,187,450
2,558,660
1,279,330
2,411,045
51,432
282,308
217,160
8,938
32,173
150,000
8,938
32,173
150,000
8,938
32,173
150,000
8,938
32,973
8,938
29,027
150,000
9,421
32,519
2,500,000
12,021,347
41,493,344
2,500,000
9,054
26,990
2,500,000
9,421
32,519
2,500,000
4,635,255
15,999,225
2,500,000
9,054
26,990
2,500,000
9,421
32,519
2,500,000
5,341,849
18,438,131
2,500,000
9,054
26,990
2,500,000
10,421
52,519
9,421
32,519
1,500,000
291,795
1,470,525
565,275
1,951,125
1,500,000
10,054
46,990
9,054
26,990
1,500,000
9,421
9,421
12,808
105,000
154,000
2,000,000
21,649,373
33,800,713
45,949,596
7,035,000
10,318,000
2,000,000
9,054
9,054
16,896
175,000
129,000
3,000,000
11,552,104
34,438,885
2,500,000
4,454,322
13,279,129
2,500,000
5,133,335
15,303,387
2,500,000
281,498
1,315,723
543,210
1,619,406
1,500,000
20,804,309
32,481,332
60,616,154
11,725,000
8,643,000
3,000,000
9,388
22,325
200,000
11,978,282
28,486,301
200,000
8,400
43,487
850,000
9,388
22,325
200,000
4,618,650
10,983,900
200,000
8,400
43,487
850,000
9,388
22,325
200,000
5,322,713
12,658,275
200,000
8,400
43,487
850,000
9,388
31,338
9,388
22,325
200,000
262,850
877,450
563,250
1,339,500
200,000
8,400
43,487
8,400
18,115
850,000
9,800
9,388
22,325
60,000
45,000
200,000
22,519,714
33,679,628
80,095,626
4,020,000
3,015,000
200,000
8,400
8,400
43,487
100,000
150,000
850,000
10,718,250
55,488,635
850,000
4,132,800
21,395,604
850,000
4,762,800
24,657,129
850,000
235,200
1,217,636
504,000
1,086,900
850,000
19,302,612
30,136,764
156,018,745
6,700,000
10,050,000
850,000
8,350
29,205
2,500,000
10,654,451
37,265,058
2,500,000
8,350
29,205
2,500,000
4,108,200
14,368,860
2,500,000
8,350
29,205
2,500,000
4,734,450
16,559,235
2,500,000
9,350
49,205
8,350
29,205
1,500,000
261,800
1,377,740
501,000
1,752,300
1,500,000
8,350
8,350
10,858
105,000
154,000
2,000,000
19,187,716
29,957,379
38,955,355
7,035,000
10,318,000
2,000,000
Selasar Atap Kuda-kuda Baja
127.00
52.00
26.00
49.00
4.00
26.00
20.00
8,220
44,799
44,799
44,799
44,099
44,799
48,799
Tempat Parkir Laboratorium T Sipil
52.20
52.20
7.80
36,323
44,099
121,246
1,896,063
2,301,969
945,719
36,323
44,399
121,246
1,896,063
2,317,629
945,719
39,355
32,173
94,923
2,054,331
1,679,431
740,399
27,000
14,808
121,000
1,409,400
772,952
943,800
27,000
18,896
127,000
1,409,400
986,345
990,600
99,558
22,325
90,000
5,196,948
1,165,365
702,000
40,785
18,115
70,725
2,128,977
945,603
551,655
27,000
12,858
121,000
1,409,400
671,188
943,800
25.2
147.60
147.60
89.18
11.30
7.91
6.65
63.32
1.00
510,000
16,439
132,297
24,659
89,598
89,598
44,799
33,599
450,000
12,852,000
2,426,396
19,527,046
2,199,045
1,012,458
708,720
297,913
2,127,505
450,000
510,000
16,439
133,197
24,659
90,198
90,198
45,099
33,824
551,000
12,852,000
2,426,396
19,659,886
2,199,045
1,019,238
713,466
299,908
2,141,752
551,000
160,425
8,938
16,652
7,938
16,652
35,422
43,800
26,580
150,000
4,042,710
1,319,249
2,457,835
707,911
188,168
280,188
291,270
1,683,046
150,000
52,519
9,421
52,519
10,421
52,519
52,519
52,519
52,519
2,500,000
1,323,473
1,390,577
7,751,768
929,367
593,462
415,423
349,250
3,325,487
2,500,000
22,939
9,053
22,939
10,053
22,939
22,939
22,939
22,939
2,500,000
578,063
1,336,223
3,385,796
896,527
259,211
181,447
152,544
1,452,497
2,500,000
65,000
9,388
7,035
9,388
7,035
7,035
7,035
7,035
200,000
1,638,000
1,385,595
1,038,366
837,177
79,496
55,647
46,783
445,456
200,000
145,000
8,400
43,387
43,387
43,387
18,115
43,847
43,847
850,000
3,654,000
1,239,840
6,403,921
3,869,253
490,273
143,290
291,583
2,776,392
850,000
49,205
8,350
49,205
9,350
49,205
49,205
49,205
49,205
2,500,000
1,239,966
1,232,460
7,262,658
833,833
556,017
389,212
327,213
3,115,661
2,500,000
Menara Air
XIX
1
2
3
4
5
6
C
I
1
II
1
2
3
4
5
6
7
8
III
1
IV
1
V
1
Tempat Parkir (bangunan lama) dan tangki
58.32
193.26
64.28
64.28
42.72
21.98
275,000
8,220
44,799
33,599
44,799
44,799
16,038,000
1,588,501
2,879,681
2,159,761
1,913,814
984,682
PEMELIHARAAN PAGAR KAMPUS
Pembongkaran Pagar
Pagar lama 246.20
6,000
1,477,200
Pemasangan pagar Baru
275,000
8,220
45,099
33,824
45,099
45,099
16,038,000
1,588,501
2,898,965
2,174,224
1,926,630
991,276
74,225
7,938
26,580
43,800
16,652
43,800
4,328,802
1,534,098
1,708,562
2,815,464
711,373
962,724
121,000
10,421
52,519
52,519
52,519
52,519
7,056,720
2,014,011
3,375,905
3,375,905
2,243,601
1,154,362
135,000
10,054
22,939
22,939
22,939
22,939
7,873,200
1,942,939
1,474,519
1,474,519
979,954
504,199
70,000
9,388
7,035
7,035
7,035
7,035
4,082,400
1,814,228
452,210
452,210
300,535
154,629
165,000
8,400
43,487
43,487
18,115
43,487
9,622,800
1,623,384
2,795,344
2,795,344
773,873
955,844
145,000
9,350
49,205
49,205
49,205
49,205
8,456,400
1,806,981
3,162,897
3,162,897
2,102,038
1,081,526
6,000
1,477,200
18,000
4,431,600
31,000
7,632,200
45,000
11,079,000
16,000
3,939,200
50,000
12,310,000
29,000
7,139,800
7.39
4,706,290
34,779,484
4,706,290
34,779,484
4,272,025
31,570,265
4,750,000
35,102,500
4,991,147
36,884,575
3,941,715
29,129,274
4,937,760
36,490,046
4,750,000
35,102,500
7.39
4,706,290
34,779,484
4,706,290
34,779,484
5,078,050
37,526,790
4,750,000
35,102,500
4,991,147
36,884,575
5,087,005
37,592,967
5,999,830
44,338,744
4,750,000
35,102,500
37.27
91,654
3,415,935
91,654
3,415,935
587,613
21,900,318
721,000
26,871,670
784,000
29,219,680
79,515
2,963,524
103,875
3,871,421
721,000
26,871,670
525.16
36,323
19,075,408
36,323
19,075,408
39,355
20,667,777
9,753
5,121,623
31,000
16,279,960
99,558
52,284,089
40,875
21,465,915
27,000
14,179,320
1,325.38
21,500
28,495,670
21,500
28,495,670
43,000
56,991,340
27,000
35,785,260
9,445
12,518,042
190,000
251,822,200
35,000
46,388,300
11,000
14,579,180
491.60
30,500
14,993,800
30,500
14,993,800
61,000
29,987,600
21,649
10,642,673
20,723
10,187,328
190,000
93,404,000
55,000
27,038,000
23,000
11,306,800
290.72
44,799
13,023,971
45,099
13,111,187
26,580
7,727,338
107,452
31,238,373
102,948
29,929,153
7,035
2,045,215
43,487
12,642,541
98,934
28,762,092
525.16
15,925
8,363,173
17,821
9,358,876
32,173
16,895,710
12,808
6,725,987
16,896
8,872,841
7,035
3,694,501
18,115
9,513,273
10,858
5,702,187
6,000,000
12,000,000
6,500,000
13,000,000
6,000,000
12,000,000
7,900,000
15,800,000
7,900,000
15,800,000
2,400,000
4,800,000
15,000,000
30,000,000
12,000,000
24,000,000
44,799
83,308,258
45,099
83,866,138
26,580
49,428,168
14,808
27,536,027
18,896
35,138,072
7,035
13,082,286
43,487
80,868,425
13,000
24,174,800
5,400,000
1,895,213,898
189,521,390
2,084,735,288
18,000
5,400,000
1,955,540,233
195,554,023
2,151,094,257
5,000
1,500,000
2,009,968,608
200,996,861
2,210,965,468
15,000
4,500,000
1,603,526,784
160,352,678
1,763,879,462
20,000
6,000,000
42,450
12,735,000
10,740
3,222,000
17,000
Pintu Gerbang Utama
2.00
Pengecatan pagar besi
1,859.60
Pembuangan/perapian tanah (lama)
300.00
Sub Total
PPN 10 %
Total
18,000
5,100,000
1,646,701,208
1,902,774,996
1,971,189,543
1,420,520,134
164,670,121
1,811,371,329
190,277,500
2,093,052,496
197,118,954
2,168,308,497
142,052,013
1,562,572,148