Standar Satuan Harga 2016

ii

DAFTAR ISI

Kata Pengantar ................................................................................................... i

Daftar Isi ............................................................................................................ ii

Surat Keputusan Walikota Nomor 124.A/III.2/KT/2015, Tentang Standarisasi

Besarnya Honorium Proyek, Gaji/Upah dan Biaya Lain-lain dalam Pelaksanaan

Program/Kegiatan Satuan Unit Kerja Dana Pembangunan Kota Ternate

Tahun Anggaran 2016 ........................................................................................... 1

Lampiran I : Daftar Honorium Proyek, Gaji /Upah dan Biaya Lain-lain

Daftar Honorium Proyek, Gaji /Upah dan Biaya Lain-lain ................................. 4

Surat Keputusan Walikota Nomor 125.A/III.2/KT/2015Tentang Standarisasi,

Material Alami Harga Barang dan Harga Lainnya dalam Pelaksanaan Kegiatan

Satuan Unit Kerja perangkat Daerah/Unit Kerja dilingkungan Pemerintah

Kota Ternate Tahun Anggaran 2016 ..................................................................... 10

Lampiran II : Daftar Harga Material Alami Harga Barang dan Harga Lainnya

Harga Satuan Material Alami Pulau Ternate ...................................................... 15

Harga Satuan Material Alami Pulau Hiri .......................................................... 18

Harga Satuan Material Alami Pulau Moti ........................................................ 21

Harga Satuan Material Alami Pulau Mayau ..................................................... 24

Harga Satuan Material Alami Pulau Tifure ...................................................... 27

Upah Tenaga Kerja ............................................................................................ 30

Harga Satuan Sewa Peralatan ............................................................................ 31

Harga Satuan Fabrikasi Pulau Ternate ............................................................... 32

Harga Satuan Fabrikasi Pulau Hiri ...................................................................... 51

Harga Satuan Fabrikasi Pulau Moti ..................................................................... 70

Harga Satuan Fabrikasi Pulau Batang Dua ........................................................ 89

Harga Satuan Perikanan, Pertanian, Peternakan ................................................ 108

Harga Satuan Kendaraan Bermotor (Mobil) ...................................................... 119

Harga Satuan Kendaraan Bermotor (Motor) ....................................................... 127

iii

Harga Satuan Onderdil ....................................................................................... 132

Harga Satuan Mesin dan Listrik ........................................................................ 142

Harga Satuan Elektronik .................................................................................... 151

Harga Satuan Meubleur ..................................................................................... 175

Harga Satuan Alat Olah Raga dan Seragam Sekolah ......................................... 178

Harga Satuan Buku Paket .................................................................................. 181

Harga Satuan Alat Tulis Kantor (ATK) ............................................................. 193

Harga Satuan Cetak Jilid ....................................................................................... 199

Harga Satuan Perhubungan ................................................................................ 202

Harga Satuan Alat Uji Laboratorium ................................................................ 204

Lampiran III : Surat Pernyataan Pertanggung Jawab Mutlak

Form Surat Pernyataan Pertanggung Jawab Mutlak ............................................ 205

Surat Keputusan Walikota Nomor : 176/II.4/KT/2014, Tentang Standar Satuan

Harga Perjalanan Dinas Bagi Pimpinan dan Anggota Dewan Perwakilan Rakyat

Daerah, Pegawai Negeri Sipil dan Pegawai Tidak Tetap Tahun Anggaran 2015.. 206

4

A. HONORIUM / GAJI / UPAH

NO SATUAN JUMLAH

HONOR

A.1.

I

dengan perincian per bulan sebagai berikut :

1 Orang / Bulan 500,000Rp



4 Pejabat Penatausahaan Keuangan Orang / Bulan 400,000Rp

5 Bendahara Pengeluaran Orang / Bulan 400,000Rp




9 Pengurus Barang Inventaris Orang / Bulan 350,000Rp

10 Staf Penatausahaan Keuangan Orang / Bulan 200,000Rp

II












III












HONORARIUM PENGELOLA KEUANGAN

LAMPIRAN KEPUTUSAN WALIKOTA TERNATE

NOMOR : /III.2/KT/2014

TANGGAL : 17 Juni 2014

Pagu Belanja Langsung SKPD yang bernilai s / d Rp. 1.000.000.000

Pagu Belanja Langsung SKPD yang bernilai diatas Rp. 1.000.000.000 s / d

Rp. 3.000.000.000


Rp. 5.000.000.000

Kuasa Pengguna Anggaran

Pejabat/Anggota Penerima Hasil Pekerjaan


Pejabat Pembuat Komitmen

Pejabat Pengguna Anggaran / Barang



Pejabat Pelaksana Teknis Kegiatan


URAIAN

Pejabat Pengadaan Barang dan Jasa







DAFTAR STANDARISASI BESARNYA HONORIUM/GAJI/UPAH DAN BIAYA LAIN-LAIN DALAM PENYUSUNAN

PERENCANAAN/PELAKSANAAN KEGIATAN SATUAN KERJA PERANGKAT DAERAH/UNIT KERJA

DI LINGKUNGAN PEMERINTAH KOTA TERNATE

TAHUN ANGGARAN 2015



Lampiran Keputusan Walikota Ternate Tentang SSH Tahun Anggaran 2016

5

IV












V












VI


1 Orang / Bulan 1,000,000Rp










VII





4 Pejabat Penatausahaan Keuangan Orang / Bulan 1,000,000Rp

5 Bendahara Pengeluaran Orang / Bulan 1,000,000Rp







Rp. 7.000.000.000




Rp.10.000.000.000


Rp.20.000.000.000




















Rp.40.000.000.000






6

VIII










9 Pengurus Barang Inventaris Orang / Bulan 1,050,000Rp


IX










9 Pengurus Barang Inventaris Orang / Bulan 1,150,000Rp


A.2. HONORARIUM UNIT LAYANAN PENGADAAN (ULP)



3 Ketua Pokja Orang / Paket 300,000Rp

4 Orang / Paket 200,000Rp

A.3.

Orang / Bulan 350,000Rp Bendahara Penerima

Sekretaris ULP

Anggota Pokja

HONORARIUM PENGELOLA PENDAPATAN ASLI DAERAH (PAD)


Ketua ULP









Rp.60.000.000.000



Pagu Belanja Langsung SKPD yang bernilai diatas Rp.60.000.000.000




7

B. HONORARIUM TIM / PANITIA PELAKSANA KEGIATAN

NO SATUAN JUMLAH

HONOR

B.1.

I

a. Pembina Orang / Bulan 500,000Rp

b. Pengarah Orang / Bulan 450,000Rp

c. Koordinator Orang / Bulan 400,000Rp

d. Ketua Orang / Bulan 350,000Rp

e. Sekretaris Orang / Bulan 300,000Rp

f. Anggota Orang / Bulan 200,000Rp

II







III







IV







B.2.

I

a. Ketua Orang / Bulan 250,000Rp

b. Sekretaris Orang / Bulan 200,000Rp

c. Anggota Orang / Bulan 150,000Rp

II



c. Anggota (PNS) 200,000Rp

III



c. Anggota 250,000Rp

IV



c. Anggota Orang / Bulan 300,000Rp

Untuk Kegiatan bernilai s/d 100.000.000

YANG DITETAPKAN ATAS DASAR KEPUTUSAN KEPALA SKPD

URAIAN

Untuk Kegiatan bernilai diatas 200.000.000 s/d 500.000.000

Untuk Kegiatan bernilai diatas 500.000.000


YANG DITETAPKAN ATAS DASAR KEPUTUSAN KEPALA DAERAH



Untuk Kegiatan bernilai s/d 100.000.000

Untuk Kegiatan bernilai diatas 500.000.000


8

C. HONOR DAN BIAYA LAIN - LAIN

NO SATUAN JUMLAH

HONOR

1 Penyusun Orang / Hari 250,000Rp

2 Perumus Orang / Hari 250,000Rp

3 Pembahas Orang / Hari 250,000Rp

4

- Pegawai Tidak Tetap (PTT) Orang / Bulan 500,000Rp

- Non Pegawai Negeri Sipil (PNS)/Non Pegawai Tidak Tetap (PTT) Orang / Bulan 1,250,000Rp

5 Honorarium Direksi Lapangan Orang / Bulan 600,000Rp

6

- Menteri / Pejabat Setingkat Menteri Orang / Jam 1,000,000Rp - Pejabat Eselon I Orang / Jam 700,000Rp - Pejabat Eselon II Orang / Jam 500,000Rp - Pejabat Eselon III ke bawah Orang / Jam 350,000Rp - Pakar / Praktisi / Penceramah / Pembicara Khusus Orang / Jam 750,000Rp - Moderator Orang / Jam 150,000Rp - Notulen Orang / Kegiatan 250,000Rp - MC Orang / Kegiatan 250,000Rp - Pembaca Doa Orang / Kegiatan 250,000Rp

7 Honor Instruktur / Fasilitator

- Instruktur / Fasilitator Diklat Orang / Jam 200,000Rp

- Fasilitator / Pendampingan Orang / Bulan 300,000Rp

8 Diklat Pimpinan Struktural

- Diklat Pimpinan Tk. II /orang 85,000,000Rp

- Diklat Pimpinan Tk. III /orang 39,300,000Rp

- Diklat Pimpinan Tk. IV /orang 45,000,000Rp

9 Prajabatan

- Kategori 2 /orang 5,706,756Rp

- Golongan II Reguler /orang 9,614,725Rp

- Golongan III Reguler /orang 12,343,850Rp

10 Latihan Prajabatan

- Gol. III Orang/Angkatan 9,000,000Rp

- Gol. II Orang/Angkatan 3,500,000Rp

11 Honor Penyuluh ( Non PNS )

- SLTA Orang / Bulan 200,000Rp

- Sarjana Muda / Diploma Orang / Bulan 250,000Rp

- Sarjana Orang / Bulan 300,000Rp

12 Biaya Sewa Gedung

- Sewa Gedung Aula BLK Ternate Hari 2,875,000Rp

- Sewa Gedung Aula Makugawene Ternate Hari 1,725,000Rp

- Sewa Gedung Aula Balai Kota Ternate Hari 2,875,000Rp

- Sewa Gedung Aula Vellya (full ruangan) Hari 8,625,000Rp

- Sewa Gedung Aula Vellya (sekat ruangan) Hari 6,325,000Rp

- Sewa Gedung Aula Sanggar Kegiatan Belajar Hari 1,150,000Rp

- Sewa Gedung Balai Pertemuan Nelayan Hari 1,150,000Rp

- Sewa Gedung Aula Surya Pagi (Ruangan Kecil) Hari 2,300,000Rp

- Sewa Gedung Aula Surya Pagi (Ruangan Besar) Hari 3,450,000Rp

- Sewa Gedung Aula RRI Ternate Hari

- Sewa Gedung Losmen Kita (Full AC) Hari 3,450,000Rp

- Sewa Gedung Aula Hotel Bella (Full Ruangan) Hari 27,600,000Rp

- Sewa Gedung Aula Hotel Bella (Sekat/Ruangan Kecil) Hari 13,800,000Rp

Sopir

URAIAN

Honor Nara Sumber Dalam Rangka Seminar / Rakor / Sosialisasi / Desiminasi


9

13 Biaya Sewa,Carter Speedboat /Motor Laut/Fery :

- Dari Ternate Ke Hiri Pergi-Pulang 2,000,000Rp

- Dari Ternate Ke Moti Pergi-Pulang 5,000,000Rp

- Dari Ternate Ke Batang Dua (Mayau) Pergi-Pulang 15,000,000Rp

- Dari Mayau Ke Tifure Pergi-Pulang 3,500,000Rp

14

- Di Dalam wilayah Kota Ternate Orang / Perhari 100,000Rp

- Di Luar Pulau Ternate Dalam Wilayah Kota Ternate Orang / Perhari 250,000Rp

- Di Luar Kota Ternate Dalam Provinsi Maluku Utara Orang / Perhari 500,000Rp

15

- Peserta Lokal/ Dalam Pulau Ternate : Orang / Perhari 70,000Rp

- Peserta dari luar Pulau Ternate (ditambahkan uang Transportasi dan Akomodasi) :

Transportasi :

• Dari Hiri Orang / Kegiatan 150,000Rp

• Dari Moti Orang / Kegiatan 300,000Rp

• Dari Batang Dua Orang / Kegiatan 500,000Rp

Orang / Perhari 300,000Rp

16

- Orang/Trip 50,000Rp

- Orang/Trip 25,000Rp

17 Biaya Konsumsi/Makan Minum Harian

- Makan / Org / 1 x Makan (Prasmanan) Orang/Hari 80,000Rp

- Makan / Org / 1 x Makan (dos) Orang/Hari 50,000Rp

- Snack / Org / 1 x Snack Orang/Hari 35,000Rp

18 Biaya Makan Minum Lembur

- Golongan IV Orang/Hari 30,000Rp

- Golongan III Orang/Hari 25,000Rp

- Golongan II/I Orang/Hari 20,000Rp

19 Spanduk Per Meter 50,000Rp

Biaya Transportasi Lokal Dalam Pulau Ternate

Kecamatan Pulau Ternate

Di Luar Kecamatan Pulau Ternate

Uang Transportasi Peserta Dalam Rangka Seminar / Rakor / Sosialisasi /

Desiminasi

Akomodasi :

Uang Saku Dalam Rangka Seminar / Rakor / Sosialisasi / Desiminasi / Koordinasi

WALIKOTA TERNATE,

DR. H. BURHAN ABDURAHMAN


15

Harga Satuan Bahan / Material Alami

Lokasi : PULAU TERNATE

(Rp). (Rp). (Rp). (Rp). (Rp). (Rp).

1 2 3 4 5 6 = (4 + 5 ) 7 = 6 * 10 8 = ( 6 + 7 )

A. BATU

BATU / KERIKIL

1 Batu Pondasi > 15 Cm

Batu Angus M 3 110,000 150,000 17,600 277,600 27,760 305,400

Batu Kali / Gunung (Bulat) M 3 97,000 150,000 14,200 261,200 26,120 287,300

Batu Kali / Gunung (Belah) M 3 110,000 150,000 25,000 285,000 28,500 313,500

2 Batu Uk. 10-15 Cm

Batu Angus M 3 110,000 150,000 20,000 280,000 28,000 308,000



3 Batu Uk. 7-10 Cm

Batu Angus M 3 110,000 150,000 20,000 280,000 28,000 308,000



4 Batu Uk. 5-7 Cm

Batu Angus M 3 110,000 150,000 20,000 280,000 28,000 308,000



5 Batu Uk. 3-5 Cm

Batu Angus M 3 124,000 150,000 25,000 299,000 29,900 328,900


Batu Kali / Gunung ( Belah ) M 3 330,000 150,000 42,600 522,600 52,260 574,900

6 Batu Uk. 2-3 Cm

Batu Kali / Gunung ( Bulat ) M 3 165,000 150,000


7 Batu Uk. 1-2 Cm M 3 330,000 150,000 48,800 528,800 52,880 581,700

8 Split 0,5 - 1 Cm M 3 275,000 150,000 15,600 440,600 44,060 484,700

B. SIRTU / PASIR / TANAH

1 Sirtu M 3 138,000 150,000 15,600 303,600 30,360 334,000

2 Timbunan Pilihan Pasir urug M 3 152,000 150,000 15,600 317,600 31,760 349,400

3 Timbunan Biasa /Tanah Urug M 3 83,000 150,000 9,400 242,400 24,240 266,600

4 Pasir Gunung

Pasir Kasar M 3 171,000 150,000 28,200 349,200 34,920 384,100

Pasir Halus/Ayak M 3 248,000 150,000 43,800 441,800 44,180 486,000

5 Pasir Pantai

Pasir Kasar M 3 220,000 150,000 31,200 401,200 40,120 441,300


PAJAK

GALIAN- CKWARI

No. SATUAN

HARGA

BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

ONGKOS

ANGKUT KE

LOKASI

PROYEK

KEUNTUNGAN

PIHAK III

(10%)

HARGA DI LOKASI

PROYEK

TERMASUK

KEUNTUNGAN

PIHAK III

JENIS BAHAN


16


Lokasi : PULAU TERNATE

(Rp). (Rp). (Rp). (Rp). (Rp).

1 2 3 4 5 7 = (4 + 5 + 6) 8 = 7 * 10 9 = ( 7 + 8 )

KAYU BALOK / PAPAN

1 Kayu Balok Kelas I

Kayu Besi M 3 5,750,000 250,000 6,000,000 600,000 6,600,000

Ukuran 6 x 16 x 400 cm / Potong 227,000 10,000 237,000 23,700 260,700






Ukuran Ventilasi / Potong - - -

Kom Pintu / Potong - - -

Gufasa M 3 5,175,000 250,000 5,425,000 542,500 5,967,500

Ukuran 4 x 25 x 400 cm 213,000 10,000 223,000 22,300 245,300







Ukuran Ventilasi / Potong - - - -

Kom Pintu / Potong - - - -

Kamayoa M 3 5,175,000 250,000 5,425,000 542,500 5,967,500

Ukuran 4 x 25 x 400 cm 213,000 10,000 223,000 22,300 245,300









2 Kayu Balok Kelas II - - - -

Matoa M 3 2,875,000 250,000 3,125,000 312,500 3,437,500







Boa Rau M 3 2,760,000 250,000 3,010,000 301,000 3,311,000







Gosale M 3 2,875,000 250,000 3,125,000 312,500 3,437,500







Ket :

- Harga diatas belum termasuk PPN 10 %

- Harga diatas adalah harga rata - rata dari beberapa pedagang

HARGA DI LOKASI

PROYEK

TERMASUK

KEUNTUNGAN

PIHAK III

HARGA

PASARAN

TERNATE

KEUNTUNGAN

PIHAK III

(10%)

ONGKOS

ANGKUT KE

LOKASI

PROYEK

JENIS BAHAN SATUAN

- Harga diatas sudah termasuk inflasi + Asuransi

No.

HARGA

BELUM

TERMASUK

KEUNTUNGAN

PIHAK III


17

Harga Satuan Bahan / Material AlamiLokasi : PULAU TERNATE

(Rp). (Rp). (Rp). (Rp). (Rp).1 2 3 4 5 7 = (4 + 5 + 6) 8 = 7 * 10 9 = ( 7 + 8 )

KAYU BALOK / PAPAN

Durian/Kanari M 3 2,300,000 250,000 2,550,000 255,000 2,805,000







Marfala M 3 2,300,000 250,000 2,550,000 255,000 2,805,000







3 Papan Kelas I - - - -

Linggua M 3 5,750,000 250,000 6,000,000 600,000 6,600,000

Ukuran 4 x 25 x 225 cm / Lembar 137,000 6,000 143,000 14,300 157,300


Gufasa M 3 5,175,000 250,000 5,425,000 542,500 5,967,500



Kamayoa M 3 5,175,000 250,000 5,425,000 542,500 5,967,500



4 Papan Kelas II - - - -

Matoa M 3 2,875,000 250,000 3,125,000 312,500 3,437,500



Boa Rau M 3 2,875,000 250,000 3,125,000 312,500 3,437,500



Gosale M 3 2,875,000 250,000 3,125,000 312,500 3,437,500



Durian/Kanari M 3 2,875,000 250,000 3,125,000 312,500 3,437,500



Meranti M 3 2,300,000 250,000 2,550,000 255,000 2,805,000



Marfala 2,300,000 250,000 2,550,000 255,000 2,805,000



5 Kayu Badenga - - - -

Ø 7,6 - 12,5 Cm / Potong 38,000 5,000 43,000 4,300 47,300

Ø 5- 7,5 Cm / Potong 20,000 2,500 22,500 2,250 24,800

6 Kayu Soki - - - -

Ø 7,6 - 12,5 Cm /Ikat 14,000 2,500 16,500 1,650 18,200

Ø 5- 7,5 Cm /Ikat - 2,500 2,500 250 2,800

7 BAMBU - - - -

Bambu Besar MDK 15 Cm Batang 32,000 5,000 37,000 3,700 40,700

Bambu Sedang MDK 10 Cm Batang 26,000 2,500 28,500 2,850 31,400

Bambu Kecil MDK 5 Cm Batang 20,000 1,000 21,000 2,100 23,100

Ket :



ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA

PASARAN

TERNATENo. JENIS BAHAN SATUAN

HARGA DI LOKASI

PROYEK

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

BELUM

TERMASUK

KEUNTUNGAN

PIHAK III


WALIKOTA TERNATE



18


Lokasi : PULAU HIRI

(Rp). (Rp). (Rp). (Rp). (Rp). (Rp).

1 2 3 4 5 6 = (4 + 5 ) 7 = 6 * 10 8 = ( 6 + 7 )

A. BATU

BATU / KERIKIL


Batu Kali / Gunung M 3 266,000 125,000 22,000 413,000 41,300 454,300

2 Batu Uk. 10-15 Cm


3 Batu Uk. 7-10 Cm


4 Batu Uk. 5-7 Cm


5 Batu Uk. 3-5 Cm


6 Batu Uk. 2-3 Cm


7 Batu Uk. 1-2 Cm M 3 589,800 125,000 43,200 758,000 75,800 833,800

8 Split 0,5 - 1 Cm M 3 575,000 125,000 - 700,000 70,000 770,000


1 Sirtu M 3 429,200 125,000 30,800 585,000 58,500 643,500


3 Timbunan Biasa /Tanah Urug M 3 288,000 125,000 - 413,000 41,300 454,300

4 Pasir Pantai

Pasir Kasar M 3 370,800 125,000 32,200 528,000 52,800 580,800


Ket :

- Harga diatas adalah harga rata - rata dari beberapa kwari


HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

ONGKOS

ANGKUT KE

LOKASI PROYEK

KEUNTUNGAN

PIHAK III (10%)

PAJAK

GALIAN- CNo. SATUAN

HARGA DI

LOKASI PROYEK

TERMASUK

KEUNTUNGAN

PIHAK III

JENIS BAHANKWARI


19


Lokasi : PULAU HIRI

(Rp). (Rp). (Rp). (Rp). (Rp).

1 2 3 4 5 6 = (4 + 5 ) 7 = 6 * 10 8 = ( 6 + 7 )

KAYU BALOK / PAPAN


Kayu Besi M 3 5,750,000 850,000 6,600,000 660,000 7,260,000







Ukuran Ventilasi / Potong - - -

Kom Pintu / Potong - - -

Gufasa M 3 5,175,000 850,000 6,025,000 602,500 6,627,500









Kamayoa M 3 5,175,000 850,000 6,025,000 602,500 6,627,500







Ukuran Ventilasi / Potong - - - - -


2 Kayu Balok Kelas II

Matoa M 3 2,875,000 850,000 3,725,000 372,500 4,097,500







Boa Rau M 3 2,760,000 845,000 3,605,000 360,500 3,965,500







Gosale M 3 2,875,000 850,000 3,725,000 372,500 4,097,500







Ket :



ONGKOS

ANGKUT KE

LOKASI PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

HARGA

PASARAN

TERNATENo. JENIS BAHAN SATUAN

HARGA DI

LOKASI PROYEK

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III (10%)


20

Harga Satuan Bahan / Material AlamiLokasi : PULAU HIRI

(Rp). (Rp). (Rp). (Rp). (Rp).

1 2 3 4 5 6 = (4 + 5 ) 7 = 6 * 10 8 = ( 6 + 7 )

KAYU BALOK / PAPAN

Durian/Kanari M 3 2,300,000 850,000 3,150,000 315,000 3,465,000







Marfala M 3 2,300,000 845,000 3,145,000 314,500 3,459,500







3 Papan Kelas I

Linggua M 3 5,750,000 845,000 6,595,000 659,500 7,254,500



Gufasa M 3 5,175,000 845,000 6,020,000 602,000 6,622,000



Kamayoa M 3 5,175,000 845,000 6,020,000 602,000 6,622,000



4 Papan Kelas II

Matoa M 3 2,875,000 850,000 3,725,000 372,500 4,097,500



Boa Rau M 3 2,875,000 850,000 3,725,000 372,500 4,097,500



Gosale M 3 2,875,000 845,000 3,720,000 372,000 4,092,000



Durian/Kanari M 3 2,875,000 850,000 3,725,000 372,500 4,097,500



Meranti M 3 2,300,000 850,000 3,150,000 315,000 3,465,000



Marfala 2,300,000 845,000 3,145,000 314,500 3,459,500



5 Kayu Badenga

Ø 7,6 - 12,5 Cm / Potong 38,000 16,900 54,900 5,490 60,400

Ø 5- 7,5 Cm / Potong 20,000 8,500 28,500 2,850 31,400

6 Kayu Soki

Ø 7,6 - 12,5 Cm / Potong 14,000 16,900 30,900 3,090 34,000

Ø 5- 7,5 Cm / Potong - 8,500 8,500 850 9,400

BAMBU

1 Bambu Besar MDK 15 Cm Batang 22,800 6,000 28,800 2,880 31,700

2 Bambu Sedang MDK 10 Cm Batang 18,200 5,000 23,200 2,320 25,500

3 Bambu Kecil MDK 0,5 Cm Batang 13,000 2,500 15,500 1,550 17,100

Ket :



HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

HARGA

PASARAN

TERNATE

WALIKOTA TERNATE


ONGKOS

ANGKUT KE

LOKASI PROYEK

HARGA DI

LOKASI PROYEK

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III (10%)SATUAN No. JENIS BAHAN


21


Lokasi : PULAU MOTI

(Rp). (Rp). (Rp). (Rp). (Rp). (Rp).

1 2 3 4 5 6 = (4 + 5 ) 7 = 6 * 10 8 = ( 6 + 7 )

BATU / KERIKIL


Batu Kali / Gunung M 3

225,200 175,000 33,800 434,000 43,400 477,400

2 Batu Uk. 10-15 Cm

Batu Kali / Gunung ( Belah ) M 3

225,200 175,000 33,800 434,000 43,400 477,400

3 Batu Uk. 7-10 Cm


225,200 125,000 33,800 384,000 38,400 422,400

4 Batu Uk. 5-7 Cm


254,200 175,000 33,800 463,000 46,300 509,300

5 Batu Uk. 3-5 Cm


374,000 175,000 52,000 601,000 60,100 661,100

6 Batu Uk. 2-3 Cm


445,000 175,000 52,000 672,000 67,200 739,200

7 Batu Uk. 1-2 Cm


445,000 175,000 52,000 672,000 67,200 739,200

8 Split 0,5 - 1 Cm M 3

345,000 175,000 52,000 572,000 57,200 629,200

SIRTU / PASIR / TANAH

1 Sirtu M 3

144,600 175,000 28,400 348,000 34,800 382,800

2 Timbunan Pilihan Pasir urug M 3

196,200 175,000 33,800 405,000 40,500 445,500

3 Timbunan Biasa /Tanah Urug M 3

187,000 175,000 - 362,000 36,200 398,200

4 Pasir Kasar

Pasir Kasar (Pantai) M 3

225,200 175,000 33,800 434,000 43,400 477,400

5 Pasir Halus

Pasir Halus (Pantai) M 3

238,400 175,000 36,600 450,000 45,000 495,000

Ket :


- Harga diatas belum termasuk PPN 10 % 300,000

125,000

5,000

125

PAJAK

GALIAN- C

HARGA DI LOKASI

PROYEK TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III (10%)KWARI

ONGKOS

ANGKUT KE

LOKASI PROYEKNo. JENIS BAHAN SATUAN

HARGA TIDAK

TERMASUK

KEUNTUNGAN

PIHAK III


22


Lokasi : PULAU MOTI

(Rp). (Rp). (Rp). (Rp). (Rp).

1 2 3 4 5 6 = (4 + 5 ) 7 = 6 * 10 8 = ( 6 + 7 )

KAYU BALOK / PAPAN


Kayu Besi M 35,750,000 925,000 6,675,000 667,500 7,342,500







Ukuran Ventilasi / Potong -

Kom Pintu / Potong -

Gufasa M 3 5,175,000 925,000 6,100,000 610,000 6,710,000









Kamayoa M 3 5,175,000 925,000 6,100,000 610,000 6,710,000









2 Kayu Balok Kelas II

Matoa M 3 2,875,000 925,000 3,800,000 380,000 4,180,000







Boa Rau M 3 2,760,000 925,000 3,685,000 368,500 4,053,500







Gosale M 3 2,875,000 925,000 3,800,000 380,000 4,180,000







Ket :



KEUNTUNGAN

PIHAK III (10%)

HARGA TIDAK

TERMASUK

KEUNTUNGAN

PIHAK IIISATUAN

ONGKOS

ANGKUT KE

LOKASI PROYEK

HARGA PASARAN

TERNATENo. JENIS BAHAN

HARGA DI LOKASI

PROYEK TERMASUK

KEUNTUNGAN

PIHAK III


23

Harga Satuan Bahan / Material AlamiLokasi : PULAU MOTI

(Rp). (Rp). (Rp). (Rp). (Rp).

1 2 3 4 5 6 = (4 + 5 ) 7 = 6 * 10 8 = ( 6 + 7 )

KAYU BALOK / PAPAN

Durian/Kanari M 3 2,300,000 925,000 3,225,000 322,500 3,547,500







Marfala M 3 2,300,000 925,000 3,225,000 322,500 3,547,500







3 Papan Kelas I -

Linggua M 3 5,750,000 925,000 6,675,000 667,500 7,342,500



Gufasa M 3 5,175,000 925,000 6,100,000 610,000 6,710,000



Kamayoa M 3 5,175,000 925,000 6,100,000 610,000 6,710,000



4 Papan Kelas II -

Matoa M 3 2,875,000 925,000 3,800,000 380,000 4,180,000



Boa Rau M 3 2,875,000 925,000 3,800,000 380,000 4,180,000



Gosale M 3 2,875,000 925,000 3,800,000 380,000 4,180,000



Durian/Kanari M 3 2,875,000 925,000 3,800,000 380,000 4,180,000



Meranti M 3 2,300,000 925,000 3,225,000 322,500 3,547,500



Marfala 2,300,000 925,000 3,225,000 322,500 3,547,500



5 Kayu Badenga -

Ø 7,6 - 12,5 Cm / Potong 38,000 18,500 56,500 5,650 62,200

Ø 5- 7,5 Cm / Potong 20,000 9,300 29,300 2,930 32,200

6 Kayu Soki -

Ø 7,6 - 12,5 Cm / Potong 14,000 18,500 32,500 3,250 35,800

Ø 5- 7,5 Cm / Potong - 9,300 9,300 930 10,200

BAMBU -



3 Bambu Kecil MDK 5 Cm Batang 7,000 4,800 11,800 1,180 13,000

Ket :



HARGA PASARAN

TERNATE


No. JENIS BAHAN SATUAN

ONGKOS

ANGKUT KE

LOKASI PROYEK

KEUNTUNGAN

PIHAK III (10%)

WALIKOTA TERNATE

HARGA DI LOKASI

PROYEK TERMASUK

KEUNTUNGAN

PIHAK III

HARGA TIDAK

TERMASUK

KEUNTUNGAN

PIHAK III


24


Lokasi : PULAU MAYAU

(Rp). (Rp). (Rp). (Rp). (Rp). (Rp).

1 2 3 4 5 6 = (4 + 5 ) 7 = 6 * 10 8 = ( 6 + 7 )

A. BATU

BATU / KERIKIL



2 Batu Uk. 10-15 Cm


3 Batu Uk. 7-10 Cm


4 Batu Uk. 5-7 Cm


5 Batu Uk. 3-5 Cm


6 Batu Uk. 2-3 Cm


7 Batu Uk. 1-2 Cm M 3 275,000 125,000 44,000 444,000 44,400 488,400

8 Split 0,5 - 1 Cm M 3 231,000 125,000 44,000 400,000 40,000 440,000


1 Sirtu M 3 195,000 125,000 36,000 356,000 35,600 391,600



5 Pasir Pantai

Pasir Kasar M 3 228,000 125,000 36,000 389,000 38,900 427,900


Ket :



KWARI

ONGKOS ANGKUT

KE LOKASI

PROYEK

HARGA TIDAK

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA DI LOKASI

PROYEK

TERMASUK

KEUNTUNGAN

PIHAK III

PAJAK

GALIAN- CJENIS BAHANNo. SATUAN


25


Lokasi : PULAU MAYAU

(Rp). (Rp). (Rp). (Rp). (Rp).

1 2 3 4 5 6 = (4 + 5 ) 7 = 6 * 10 8 = ( 6 + 7 )

KAYU BALOK / PAPAN


Kayu Besi M 3 5,750,000 1,550,000 1,550,000 155,000 1,705,000






Ukuran 3 x 5 x 400 cm / Potong 36,000 9,300 9,300 930 10,200



Gufasa M 3 5,175,000 1,550,000 1,550,000 155,000 1,705,000







Ukuran Ventilasi / Potong - -

Kom Pintu / Potong - -

Kamayoa M 3 5,175,000 1,550,000 1,550,000 155,000 1,705,000









2 Kayu Balok Kelas II - -

Matoa M 3 2,875,000 1,550,000 1,550,000 155,000 1,705,000







Boa Rau M 3 2,760,000 1,550,000 1,550,000 155,000 1,705,000







Gosale M 3 2,875,000 1,550,000 1,550,000 155,000 1,705,000







Ket :



HARGA

PASARAN

TERNATE

ONGKOS ANGKUT

KE LOKASI

PROYEK

KEUNTUNGAN

PIHAK III

(10%)

HARGA DI LOKASI

PROYEK

TERMASUK

KEUNTUNGAN

PIHAK III

HARGA TIDAK

TERMASUK

KEUNTUNGAN

PIHAK IIINo. JENIS BAHAN SATUAN


26

Harga Satuan Bahan / Material AlamiLokasi : PULAU MAYAU

(Rp). (Rp). (Rp). (Rp). (Rp).

1 2 3 4 5 6 = (4 + 5 ) 7 = 6 * 10 8 = ( 6 + 7 )

Durian/Kanari M 3 2,300,000 1,550,000 1,550,000 155,000 1,705,000







Marfala M 3 2,300,000 1,550,000 1,550,000 155,000 1,705,000







3 Papan Kelas I - -

Linggua M 3 5,750,000 1,550,000 1,550,000 155,000 1,705,000



Gufasa M 3 5,175,000 1,550,000 1,550,000 155,000 1,705,000



Kamayoa M 3 5,175,000 1,550,000 1,550,000 155,000 1,705,000



4 Papan Kelas II - -

Matoa M 3 2,875,000 1,550,000 1,550,000 155,000 1,705,000



Boa Rau M 3 2,875,000 1,550,000 1,550,000 155,000 1,705,000



Gosale M 3 2,875,000 1,550,000 1,550,000 155,000 1,705,000



Durian/Kanari M 3 2,875,000 1,550,000 1,550,000 155,000 1,705,000



Meranti M 3 2,300,000 1,550,000 1,550,000 155,000 1,705,000



Marfala M 3 2,300,000 1,550,000 1,550,000 155,000 1,705,000



5 Kayu Badenga - -

Ø 7,6 - 12,5 Cm / Potong 38,000 31,000 31,000 3,100 34,100

Ø 5- 7,5 Cm / Potong 20,000 15,500 15,500 1,550 17,100

6 Kayu Soki - -

Ø 7,6 - 12,5 Cm / Potong 14,000 31,000 31,000 3,100 34,100

Ø 5- 7,5 Cm / Potong - 15,500 15,500 1,550 17,100

BAMBU - -


2 Bambu Sedang MDK 10 Cm Batang 15,000 9,300 9,300 930 10,200

3 Bambu Kecil MDK 0,5 Cm Batang 12,000 9,300 9,300 930 10,200

Ket :



HARGA

PASARAN

TERNATE

ONGKOS ANGKUT

KE LOKASI

PROYEK

KEUNTUNGAN

PIHAK III

(10%)

HARGA DI LOKASI

PROYEK

TERMASUK

KEUNTUNGAN

PIHAK III


HARGA TIDAK

TERMASUK

KEUNTUNGAN

PIHAK III


WALIKOTA TERNATE


27


Lokasi : PULAU TIFURE

(Rp). (Rp). (Rp). (Rp). (Rp). (Rp).

1 2 3 4 5 6 = (4 + 5 ) 7 = 6 * 10 8 = ( 6 + 7 )

A. BATU

BATU / KERIKIL



2 Batu Uk. 10-15 Cm


3 Batu Uk. 7-10 Cm


4 Batu Uk. 5-7 Cm


5 Batu Uk. 3-5 Cm


6 Batu Uk. 2-3 Cm


7 Batu Uk. 1-2 Cm M 3 290,000 125,000 55,000 470,000 47,000 517,000

8 Split 0,5 - 1 Cm M 3 290,000 125,000 55,000 470,000 47,000 517,000


1 Sirtu M 3 277,400 125,000 38,600 441,000 44,100 485,000



5 Pasir Pantai

Pasir Kasar M 3 301,000 125,000 44,000 470,000 47,000 517,000


Ket :



PAJAK GALIAN-

CKWARI

ONGKOS

ANGKUT KE

LOKASI PROYEK

HARGA TIDAK

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA DI LOKASI

PROYEK

TERMASUK

KEUNTUNGAN

PIHAK III

No. SATUAN JENIS BAHAN


28


Lokasi : PULAU TIFURE

(Rp). (Rp). (Rp). (Rp). (Rp).

1 2 3 4 5 6 = (4 + 5 ) 7 = 6 * 10 8 = ( 6 + 7 )

KAYU BALOK / PAPAN


Kayu Besi M 3 5,750,000 1,650,000 7,400,000 740,000 8,140,000









Gufasa M 3 5,175,000 1,650,000 6,825,000 682,500 7,508,000









Kamayoa M 3 5,175,000 1,650,000 6,825,000 682,500 7,508,000









2 Kayu Balok Kelas II - - - -

Matoa M 3 2,875,000 1,650,000 4,525,000 452,500 4,978,000







Boa Rau M 3 2,760,000 1,650,000 4,410,000 441,000 4,851,000







Gosale M 3 2,875,000 1,650,000 4,525,000 452,500 4,978,000







Ket :



HARGA

PASARAN

TERNATE

HARGA TIDAK

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA DI LOKASI

PROYEK

TERMASUK

KEUNTUNGAN

PIHAK III


ONGKOS

ANGKUT KE

LOKASI PROYEK


29

Harga Satuan Bahan / Material AlamiLokasi : PULAU TIFURE

(Rp). (Rp). (Rp). (Rp). (Rp).

1 2 3 4 5 6 = (4 + 5 ) 7 = 6 * 10 8 = ( 6 + 7 )

Durian/Kanari M 3 2,300,000 1,650,000 3,950,000 395,000 4,345,000







Marfala M 3 2,300,000 1,650,000 3,950,000 395,000 4,345,000







3 Papan Kelas I - - - -

Linggua M 3 5,750,000 1,650,000 7,400,000 740,000 8,140,000



Gufasa M 3 5,175,000 1,650,000 6,825,000 682,500 7,508,000



Kamayoa M 3 5,175,000 1,650,000 6,825,000 682,500 7,508,000



4 Papan Kelas II - - - -

Matoa M 3 2,875,000 1,650,000 4,525,000 452,500 4,978,000



Boa Rau M 3 2,875,000 1,650,000 4,525,000 452,500 4,978,000



Gosale M 3 2,875,000 1,650,000 4,525,000 452,500 4,978,000



Durian/Kanari M 3 2,875,000 1,650,000 4,525,000 452,500 4,978,000



Meranti M 3 2,300,000 1,650,000 3,950,000 395,000 4,345,000



Marfala M 3 2,300,000 1,650,000 3,950,000 395,000 4,345,000



5 Kayu Badenga - - - -

Ø 7,6 - 12,5 Cm / Potong 38,000 33,000 71,000 7,100 78,000

Ø 5- 7,5 Cm / Potong 20,000 17,000 37,000 3,700 41,000

6 Kayu Soki - - - -

Ø 7,6 - 12,5 Cm / Potong 14,000 33,000 47,000 4,700 52,000

Ø 5- 7,5 Cm / Potong - 17,000 17,000 1,700 19,000

BAMBU - - - -



3 Bambu Kecil MDK 0,5 Cm Batang 12,000 10,000 22,000 2,200 24,000

Ket :



HARGA

PASARAN

TERNATE

WALIKOTA TERNATE


ONGKOS

ANGKUT KE

LOKASI PROYEK

HARGA TIDAK

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA DI LOKASI

PROYEK

TERMASUK

KEUNTUNGAN

PIHAK III



30

1 2 3 4 5 6 7

1 Mandor Lapangan Org / Hari 116,424 11,642 128,100 18,300

2 Mekanik Org / Hari 139,524 13,952 153,500 21,900

3 Pembantu Mekanik Org / Hari 106,722 10,672 117,400 16,800

4 Tukang Kepala Org / Hari 139,466 13,947 153,400 21,900

5 Tukang Org / Hari 111,573 11,157 122,700 17,500

6 Tukang Listrik/Instalatir Org / Hari 111,573 11,157 122,700 17,500

7 Tukang Las Org / Hari 111,573 11,157 122,700 17,500

8 Tukang Pipa Org / Hari 111,573 11,157 122,700 17,500

9 Tukang Kayu Org / Hari 111,573 11,157 122,700 17,500

10 Tukang Batu Org / Hari 111,573 11,157 122,700 17,500

11 Penjaga Api Org / Hari 106,722 10,672 117,400 16,800

12 Operator Org / Hari 139,524 13,952 153,500 21,900

13 Pembantu Operator Org / Hari 106,722 10,672 117,400 16,800

14 Supir Org / Hari 116,424 11,642 128,100 18,300

15 Pembantu Supir / Kenek Org / Hari 106,722 10,672 117,400 16,800

16 Pekerja Biasa Org / Hari 97,020 9,702 106,700 15,200

17 Pekerja Terampil Org / Hari 106,722 10,672 117,400 16,800

Ket :

- Harga sudah termasuk keuntungan pihak ketiga


- Jam kerja efektif 7 jam/hari

WALIKOTA TERNATE


P E K E R J A

Keuntungan

Pihak III

10%

Upah

Termasuk

Keuntungan

Pihak III

(Rp)

HARGA SATUAN UPAH TENAGA KERJA

Upah Perjam

(Rp/Org/Jam)

Upah Belum

Termasuk

Keuntungan

Pihak III

(Rp)

No. Satuan


31

HARGA SEWA SATUAN PER JAM PERALATAN

LOKASI : PULAU TERNATE

HP

1 2 4 6 5 5

1 ASPHALT MIXING PLANT (AMP) E01 220.0 50.0 T/Jam 9,059,945 905,995 9,965,900 Alat Baru

2 ASPHALT FINISHER E02 50.0 5.0 Ton 689,076 68,908 758,000 Alat Baru

3 ASPHALT SPRAYER E03 15.0 800.0 Liter 117,492 11,749 129,200 Alat Baru

4 BULLDOZER 100 - 150 HP E04 140.0 - 812,697 81,270 894,000 Alat Baru

5 COMPRESSOR 4000 - 6500 L/M E05 80.0 - 246,387 24,639 271,000 Alat Baru

6 CONCRETE MIXER 0,3 - 0,6 M³ E06 15.0 500.0 Liter 384,950 38,495 423,400 Alat Baru

7 CRANE 10 - 15 TON E07 150.0 25.0 Ton 625,436 62,544 688,000 Alat Baru

8 DUMP TRUCK 3 - 4 M³ E08 100.0 6.0 Ton 337,933 33,793 371,700 Alat Baru

9 DUMP TRUCK E09 150.0 3.0 Ton 434,309 43,431 477,700 Alat Baru

10 EXCAVATOR 80 - 140 HP E10 80.0 0.5 M3 490,059 49,006 539,100 Alat Baru

11 FLAT BED TRUCK 3 - 4 M³ E11 125.0 4.0 M3 385,342 38,534 423,900 Alat Baru

12 GENERATOR SET E12 220.0 180.0 KVA 632,675 63,268 695,900 Alat Baru

13 MOTOR GRADER > 100 HP E13 125.0 - 800,949 80,095 881,000 Alat Baru

14 TRACK LOADER 75 - 100 HP E14 95.0 1.5 M3 848,103 84,810 932,900 Alat Baru

15 WHELL LOADER 1,0 -1,6 M³ E15 125.0 1.5 M3 701,840 70,184 772,000 Alat Baru

16 THREE WHELL ROLLER 6 - 8 TON E16 60.0 8.0 Ton 266,240 26,624 292,900 Alat Baru

17 TANDEM ROLLER 6 - 8 TON E17 60.0 8.0 Ton 405,514 40,551 446,100 Alat Baru

18 TIRE ROLLER 8-10 T0N E18 60.0 10.0 Ton 496,419 49,642 546,100 Alat Baru

19 VIBRATOR ROLLER 5-8 TON E19 60.0 8.0 Ton 505,283 50,528 555,800 Alat Baru

20 CONCRATE VIBRATOR E20 3.0 - 47,560 4,756 52,300 Alat Baru

21 STONE CRUSHER E21 220.0 50.0 T/Jam 887,643 88,764 976,400 Alat Baru

22 WATER PUMP 70 - 100 MM E22 6.0 - 52,612 5,261 57,900 Alat Baru

23 WATER TANKER 3000 - 4500 LT E23 125.0 4,000.0 Liter 381,669 38,167 419,800 Alat Baru

24 PEDESTRIAN ROLLER E24 11.0 1.0 Ton 88,226 8,823 97,000 Alat Baru

25 STAMPER E25 5.0 0.2 Ton 51,329 5,133 56,500 Alat Baru

26 JACK HAMMER E26 3.0 - 75,075 7,507 82,600 Alat Baru

27 FULVI MIXER E27 75.0 - 231,519 23,152 254,700 Alat Baru

28 CONCRATE PUMP E28 100.0 8.0 M3 312,823 31,282 344,100 Alat Baru

29 TRAILLER 20 TON E29 175.0 20.0 Ton 532,883 53,288 586,200 Alat Baru

30 PILE DRIVER + HAMMER E30 25.0 2.5 Ton 141,842 14,184 156,000 Alat Baru

31 CRANE ON TRACK 35 TON E31 125.0 35.0 Ton 561,212 56,121 617,300 Alat Baru

32 WELDING SET E32 40.0 250.0 Amp 137,969 13,797 151,800 Alat Baru

33 BORE PILE MACHINE E33 150.0 2,000.0 Meter 1,156,075 115,608 1,271,700 Alat Baru

34 ASPHALT LIQUID MIXER E34 5.0 1,000.0 Liter 52,430 5,243 57,700 Alat Baru

35 TRAILLER 15 TON E35 150.0 15.0 Ton 425,783 42,578 468,400 Alat Baru

36 ROCK DRILL BREAKER E36 125.0 - Ton 491,355 49,136 540,500 Alat Baru

37 COLD MILLING E37 3.0 - - 48,354 4,835 53,200 Alat Baru

38 DOZER D7G TTT E38 140.0 - - 924,194 92,419 1,016,600 Alat Baru

39 DOZER D6G TTT E39 140.0 - - 796,652 79,665 876,300 Alat Baru

40 EXCAVATOR 320 D E40 138.0 0.8 M3 662,260 66,226 728,500 Alat Baru

41 EXCAVATOR 311 E41 80.0 0.5 M3 490,059 49,006 539,100 Alat Baru

42 GENSET GEP 150 - 2 E42 220.0 135.0 Kva 612,900 61,290 674,200 Alat Baru

43 MOTOR GRADER 120 K E43 125.0 - - 800,949 80,095 881,000 Alat Baru

44 WHELL LOADER 924 Hz E44 129.0 2.5 M3 768,877 76,888 845,800 Alat Baru

45 COMPACTOR CS533E E45 130.0 - - 565,351 56,535 621,900 Alat Baru

Ket:

- Harga Belum Termasuk PPN 10 %

- Harga diatas sudah termasuk ongkos operator, pembantu operator, sopir, pembantu sopir,mekanik dan pembantu mekanik

- Harga diatas sudah termasuk BBM, Pelumas, Maintenance dan Asuransi peralatan

- Harga belum termasuk mobilisasi dan demobilisasi peralatan keluar p. Ternate

KEUNTUNGAN

PIHAK III (10%)KET.

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III



3

WALIKOTA TERNATE

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

No. JENIS BAHAN KODE KAP.


32

HARGA SATUAN FABRIKASI


( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

A BAHAN SEMEN

1 SEMEN PC

Tonasa 50 kg 90,900 8,000 98,900 9,890 108,800

Bosowa 50 kg 88,000 8,000 96,000 9,600 105,600

2 SEMEN WARNA Super /Kg 19,600 700 20,300 2,030 22,300

- - - - -

- - - - -

1 BATU BATA - - - - -

Tanah Liat Bh - 200 200 20 200

Semen Press Uk. 12 x 25 x 8 cm Bh 1,700 300 2,000 200 2,200

2 BATU ALAM Uk. 30 x 15 316,300 8,000 324,300 32,430 356,700

Tekstur kasar Uk. 10 x 20 Peti 316,300 8,000 324,300 32,430 356,700

Tekstur halus Uk. 10 x 20 Peti 276,000 8,000 284,000 28,400 312,400

Tekstur kasar Uk. 10 x 20 Peti (isi 75 Bh) 560,600 8,000 568,600 56,860 625,500

Tekstur halus Uk. 10 x 20 Peti (isi 55 Bh) 258,800 8,000 266,800 26,680 293,500

Batu alam andesit alur Peti 316,300 8,000 324,300 32,430 356,700

Batu alam andesit polos Peti 316,300 8,000 324,300 32,430 356,700

Palimanan 15 X 30 Peti - 8,000 8,000 800 8,800

Batu alam hijau 10 X 20 Peti - 8,000 8,000 800 8,800

3 BATU TEMPEL Peti 287,500 700 288,200 28,820 317,000

4 PAVING STONE - 300 300 30 300

Segi Empat 20 x 20 Bh 3,100 300 3,400 340 3,700

10 x 20 Bh 3,000 300 3,300 330 3,600

10 x 20 (Manual) -

10 x 20 (Press) -

Segi Tiga Bh 2,900 300 3,200 320 3,500

Segi Enam Bh 3,100 300 3,400 340 3,700

5 KANSTEIN Bh/50 cm 28,800 8,000 36,800 3,680 40,500

6 BOWLING (keramik) Bh - 8,000 8,000 800 8,800

7 BOWLING (beton) Uk. Sedang Bh - 8,000 8,000 800 8,800

8 BATU ANGIN - -

Batu Angin (keramik) Bunga Matahari 30X30 Cm Bh 74,800 700 75,500 7,550 83,100

Batu Angin (beton) Empat persegi panjang 18 x 70 Bh 28,800 700 29,500 2,950 32,500

Segi Empat -

20 x70 Bh -

20 x 50 Bh -

20 x40 Bh -

25 x 40 Bh -

30 x 30 Bh -

20 x 30 Bh -

15 x 30 Bh -

12 x 30 Bh -

20 x 20 Bh -

Batu Angin (beton) Persegi enam Bh - 700 700 70 800

9 GLASS BLOCK Bh 40,300 700 41,000 4,100 45,100

10 GEOTEXTILE M - -

11 FIBERGLASS 3 mm uk (122 x 244) Lbr - 8,000 8,000 800 8,800

12 POT BUNGA - - - - -

Pot Bunga Type I biasa T = 70 cm,Dia 30 cm Bh - 8,000 8,000 800 8,800

Pot Bunga Type II biasa T= 40 cm,Dia 35 cm Bh - 8,000 8,000 800 8,800

C BAHAN BESI - - - - -

1 BESI BETON - - - - -

Polos "A" Dia (3,6 mm x 12 m) Staf 11,500 400 11,900 1,190 13,100

Dia (5,0 mm x 12 m) Staf 31,100 400 31,500 3,150 34,700

Dia (6,7 mm x 12 m) Staf 48,300 800 49,100 4,910 54,000

Dia (8,5 mm x 12 m) Staf 97,800 1,200 99,000 9,900 108,900

Dia (10,5 mm x 12 m) Staf 102,400 1,700 104,100 10,410 114,500

Dia (12,3 mm x 12 m) Staf 161,000 2,300 163,300 16,330 179,600

Dia (14,0 mm x 12 m) Staf 178,300 3,100 181,400 18,140 199,500

Dia (17,0 mm x 12 m) Staf - 3,700 3,700 370 4,100

Dia (18,2 mm x 12 m) Staf - 4,300 4,300 430 4,700

Dia (19,5 mm x 12 m) Staf 345,000 5,000 350,000 35,000 385,000

Dia (21,2 mm x 12 m) Staf - 5,700 5,700 570 6,300

Dia (24,2 mm x 12 m) Staf - 7,000 7,000 700 7,700

Dia (25,5 mm x 12 m) Staf - 7,400 7,400 740 8,100

Dia (25,5 mm x 12 m) Staf - - - - -

Dia (29,5 mm x 12 m) Staf - 7,500 7,500 750 8,300

KET : - HARGA DIATAS BELUM TERMASUK PPN 10%

- HARGA DIATAS SUDAH TERMASUK KEUNTUNGAN PIHAK III

- HARGA DIATAS SUDAH TERMASUK TRANSPORTASI KE LOKASI PROYEK

- HARGA DIATAS SUDAH TERMASUK INFLASI + ASURANSI

NOSATUAN

BATU BATA / PAVING / GLASS BLOK /

BOWLING / POT BUNGA

MEREK,MODEL/ UKURANJENIS BAHAN / MATERIAL

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA

PASARAN

TERNATE

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III

B


33



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

2 Polos "B" Dia (3,6 mm x 10 m) Staf - 400 400 40 400

Dia (5,0 mm x 10 m) Staf 23,000 400 23,400 2,340 25,700

Dia (6,7 mm x 10,3 m) Staf 37,400 800 38,200 3,820 42,000

Dia (8,5 mm x 10,3 m) Staf 52,900 1,200 54,100 5,410 59,500

Dia (10,5 mm x 10,3 m) Staf 81,700 1,700 83,400 8,340 91,700

Dia (12,3 mm x 10,5 m) Staf 112,700 2,300 115,000 11,500 126,500

Dia (14,0 mm x 10,5 m) Staf 155,300 3,100 158,400 15,840 174,200

Dia (17,0 mm x 10,5 m) Staf - 3,700 3,700 370 4,100

Dia (17,5 mm x 11 m) Staf - 4,300 4,300 430 4,700

Dia (19,5 mm x 11 m) Staf - 5,000 5,000 500 5,500

Dia (21,5 mm x 11 m) Staf - 5,700 5,700 570 6,300

Dia (24,5 mm x 11 m) Staf - 7,000 7,000 700 7,700

Dia (25,5 mm x 11 m) Staf - 7,500 7,500 750 8,300

Dia (29,5 mm x 11 m) Staf - 7,500 7,500 750 8,300

3 Ulir - - - - -

Dia. 4 mm A Staf 11,500 300 11,800 1,180 13,000

Dia. 6 mm SNI Staf 34,500 400 34,900 3,490 38,400

Dia. 8 mm SNI Staf 56,400 800 57,200 5,720 62,900

Dia. 10 mm SNI Staf 95,500 1,200 96,700 9,670 106,400

Dia. 12 mm SNI Staf 124,200 1,700 125,900 12,590 138,500

Dia. 13 mm Staf 178,300 2,300 180,600 18,060 198,700

Dia. 16 mm Staf 264,500 3,100 267,600 26,760 294,400

Dia. 18 mm Staf 327,800 3,700 331,500 33,150 364,700

Dia. 19 mm Staf 356,500 4,300 360,800 36,080 396,900

Dia. 20 mm Staf - 5,000 5,000 500 5,500

Dia. 22 mm Staf 517,500 5,700 523,200 52,320 575,500

Dia. 25 mm Staf 661,300 7,000 668,300 66,830 735,100

Dia. 26 mm Staf - 7,400 7,400 740 8,100

Dia. 28 mm Staf - - - - -

Dia. 30 mm Staf - 7,500 7,500 750 8,300

Dia. 32 mm Staf 1,081,000 12,100 1,093,100 109,310 1,202,400

4 KAWAT - - - -

Ikat Beton (bendrat) /Kg 25,900 700 26,600 2,660 29,300

Bronjong /M 28,800 700 29,500 2,950 32,500

ROL 201,300 8,000 209,300 20,930 230,200

/Kg 28,800 700 29,500 2,950 32,500

Nyamuk /M 37,400 300 37,700 3,770 41,500

Plastik PVC /M 28,800 300 29,100 2,910 32,000

Ayakan Kecil /M 109,300 300 109,600 10,960 120,600

Duri / ROL 132,300 8,000 140,300 14,030 154,300

5 PAKU - - - - -

Paku Campuran 5 cm s/d 15 cm Kg 17,300 700 18,000 1,800 19,800

Paku Tripleks Kg 23,000 700 23,700 2,370 26,100

Paku Seng Kg 28,800 700 29,500 2,950 32,500

DOS 86,300 700 87,000 8,700 95,700

Paku Beton Kg 17,300 700 18,000 1,800 19,800

DOS 25,900 700 26,600 2,660 29,300

6 BESI PLAT - - - - -

0,9 mm = 120 x 240 mm ( 1 ML) lbr 460,000 2,300 462,300 46,230 508,500

1,2 mm = 120 x 240 mm lbr 557,800 3,100 560,900 56,090 617,000

2 mm = 120 x 240 mm lbr 805,000 5,700 810,700 81,070 891,800

3 mm = 120 x 240 mm lbr 1,063,800 7,000 1,070,800 107,080 1,177,900





JENIS BAHAN / MATERIALNO

KEUNTUNGAN

PIHAK III

(10%)

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

SATUAN

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III

HARGA

PASARAN

TERNATEMEREK,MODEL/ UKURAN


34



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

-

7 BESI STRIP - - - - -

3/4" x 1/8" x 6 m btg - 400 400 40 400

3/4" x 3/8" x 6 m btg - 400 400 40 400

1" x 1/8" x 6 m btg - 800 800 80 900

1" x 3/8" x 6 m btg - - - - -

8 BESI SIKU - -

30.30.3 (TPS) btg 92,000 400 92,400 9,240 101,600

30.30.3 (TBL) btg - 400 400 40 400

40.40.4 TPS) btg 103,500 400 103,900 10,390 114,300

40.40.4 (TBL) btg 143,800 400 144,200 14,420 158,600

50.50.5 (SNI) btg - 400 400 40 400

50.50.5 (TPS) btg 172,500 400 172,900 17,290 190,200

50.50.5 (TBL) btg 258,800 400 259,200 25,920 285,100

60.60.6 btg 287,500 400 287,900 28,790 316,700

70.70.7 btg 488,800 400 489,200 48,920 538,100

100.100.10 btg 1,523,800 400 1,524,200 152,420 1,676,600

9 MUR 1/2 pcs 46,000 700 46,700 4,670 51,400

10 BAUT ukuran 25 pcs 40,300 700 41,000 4,100 45,100

11 ANGKER 1/2 Kg - 700 700 70 800

- -

D. BAHAN LANGIT-LANGIT - - - - -

1 Teakwood - - - - -

3 mm Uk 122 x 244 Cm Lembar 149,500 1,000 150,500 15,050 165,600

3 mm Uk 80 x 244 Cm Lembar 138,000 1,000 139,000 13,900 152,900

2 Tripleks - - - -

2 mm Uk 122x244 Cm Lembar 69,000 1,000 70,000 7,000 77,000

3 mm Uk 122x244 Cm Lembar 106,400 1,000 107,400 10,740 118,100

5 mm Uk 122x244 Cm Lembar 172,500 1,200 173,700 17,370 191,100

1 cm Uk 122x244 Cm Lembar 322,000 1,500 323,500 32,350 355,900

2 cm Uk 122x244 Cm Lembar 293,300 2,500 295,800 29,580 325,400

3 Tripleks KM/WC Lapis Alumanium - - - - -

3 mm Lembar 132,300 1,000 133,300 13,330 146,600

4 Tripleks Melamin - - - - -

3 mm Uk 122x244 Cm Lembar 138,000 1,000 139,000 13,900 152,900

5 Hard Board 120,800 1,000 121,800 12,180 134,000

Uk 122x244 Cm Lembar 97,800 1,500 99,300 9,930 109,200

6 Eternit - - - -

Uk 100x100 Cm Lembar - - - -

7 Asbes Plat Harflex - - - -

3 mm Uk 200x100 Cm Lembar - - - -

8 GYPSUM - -

Papan Gypsum 9 mm Lembar 97,800 2,500 100,300 10,030 110,300

Cornis CA 15 20 Kg 138,000 2,700 140,700 14,070 154,800

Casting A Plus 20 Kg Sak 138,000 3,200 141,200 14,120 155,300

Casting SGP 40 Kg Sak 212,800 6,700 219,500 21,950 241,500

Alkasit pembungkus Bks 34,500 700 35,200 3,520 38,700

Kain Kompon Roll 28,800 700 29,500 2,950 32,500

Paku Gypsum Kg 103,500 700 104,200 10,420 114,600

Paku Skruf Bh 74,800 10 74,810 7,481 82,300





MEREK,MODEL/ UKURANNO JENIS BAHAN / MATERIAL

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

PASARAN

TERNATE

SATUAN


35



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

9 PROFIL GYPSUM - - - -

Polos Gubernur B 15 cm Staff 34,500 2,500 37,000 3,700 40,700

Polos Manado 10 cm Staff - 2,500 2,500 250 2,800

Polos Sofifi 12 cm Staff 31,600 2,700 34,300 3,430 37,700

Polos S 12 cm Staff 28,800 2,700 31,500 3,150 34,700

Polos Bela 8 cm Staff 25,300 2,700 28,000 2,800 30,800

Piano Kecil 8 cm Staff 28,800 1,667 30,467 3,047 33,500

Piano Besar 12 cm Staff 34,500 2,500 37,000 3,700 40,700

Piala Kecil 10 cm Staff 23,000 1,667 24,667 2,467 27,100

Piala Besar 15 cm Staff 34,500 2,500 37,000 3,700 40,700

Pita Kecil 12 cm Staff 31,600 1,667 33,267 3,327 36,600

Pita Besar 15 cm Staff 34,500 2,500 37,000 3,700 40,700

Lidah Buaya 10 cm Staff 31,600 2,700 34,300 3,430 37,700

Luwing 15 cm Staff 34,500 2,700 37,200 3,720 40,900

Lidah 10 cm Staff 28,800 2,700 31,500 3,150 34,700

Lowo Piano 10 cm Staff 28,800 2,700 31,500 3,150 34,700

Lowo Kecil 10 cm Staff 25,900 1,667 27,567 2,757 30,300

Lowo Besar 20 cm Staff 40,300 2,500 42,800 4,280 47,100

Bawang 10 cm Staff 25,900 2,700 28,600 2,860 31,500

Bunga Kali 15 cm Staff 31,600 2,700 34,300 3,430 37,700

Bunga Sepasi Polos 15 cm Staff 40,300 2,700 43,000 4,300 47,300

Samosir 18 cm Staff 40,300 2,700 43,000 4,300 47,300

Sawi Kecil 8 cm Staff 28,800 1,667 30,467 3,047 33,500

Sawi Besar 14 cm Staff 34,500 2,500 37,000 3,700 40,700

Duplak Kecil 10 cm Staff 34,500 1,667 36,167 3,617 39,800

Duplak Besar 12 cm Staff 46,000 2,500 48,500 4,850 53,400

Gelombang Ombak 15 cm Staff 28,800 2,700 31,500 3,150 34,700

Gandengan Bunga Spasi 40 cm Staff 63,300 2,700 66,000 6,600 72,600

Rasing Besar 15 cm Staff 46,000 2,500 48,500 4,850 53,400

Cengkeh 8 cm Staff 23,000 2,700 25,700 2,570 28,300

Kipas Kecil 10 cm Staff 28,800 1,667 30,467 3,047 33,500

Kipas Besar 15 cm Staff 34,500 2,500 37,000 3,700 40,700

Kangkung Kecil 10 cm Staff 28,800 1,667 30,467 3,047 33,500

Kangkung Besar 15 cm Staff 34,500 2,500 37,000 3,700 40,700

Kepiting 12 cm Staff - 2,700 2,700 270 3,000

Mawar Besar 40 cm Staff 63,300 2,500 65,800 6,580 72,400

Minimalis Polos Kecil 10 cm Staff 23,000 1,667 24,667 2,467 27,100

Minimalis Polos Besar 15 cm Staff 34,500 2,500 37,000 3,700 40,700

Lingkaran Bulat 10 cm Staff 46,000 2,700 48,700 4,870 53,600

10 PROFIL GYPSUM TEMPEL - - - -



Kacang Atom 5 cm Staff 13,800 1,667 15,467 1,547 17,000

Tahu 6 cm Staff 19,600 1,667 21,267 2,127 23,400

Tampar 4 cm Staff 13,800 1,667 15,467 1,547 17,000

Salur Kecil 5 cm Staff 13,800 1,667 15,467 1,547 17,000

Salur Besar 5 cm Staff 15,000 1,667 16,667 1,667 18,300

Semanggi 5 cm Staff 16,100 2,500 18,600 1,860 20,500

Daun Ulir 4 cm Staff 15,000 1,667 16,667 1,667 18,300

Jagung 5 cm Staff 16,100 1,667 17,767 1,777 19,500

Anggrek 4 cm Staff 16,100 1,667 17,767 1,777 19,500

Polos Besar 4 cm Staff 31,600 2,500 34,100 3,410 37,500

Polos Kecil 3 cm Staff 23,000 1,667 24,667 2,467 27,100

Daun Siri 4 cm Staff 15,000 1,667 16,667 1,667 18,300





JENIS BAHAN / MATERIAL MEREK,MODEL/ UKURAN

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA

TERMASUK

KEUNTUNGAN

PIHAK IIINO

HARGA

PASARAN

TERNATE

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

SATUAN


36



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

11 MATA LAMPU GYPSUM - 9 9 1 -

Daun Sawi Kecil bulat (50 cm) Bh 115,000 1,667 116,667 11,667 128,300

Daun Sawi Sedang bulat (40 cm) Bh 172,500 2,700 175,200 17,520 192,700


Merak Besar bulat (80 cm) Bh 201,300 2,500 203,800 20,380 224,200

Merak Kecil bulat (60 cm) Bh 115,000 1,667 116,667 11,667 128,300

Merak Oval oval (60 cm) Bh 201,300 2,700 204,000 20,400 224,400

Daun Ceplok Ulir bulat (60 cm) Bh 143,800 2,700 146,500 14,650 161,200

Jogja Besar oval (100 cm) Bh 287,500 2,500 290,000 29,000 319,000

Jogja Kecil oval (60 cm) Bh 184,000 1,667 185,667 18,567 204,200

Helm oval (60 cm) Bh 115,000 2,700 117,700 11,770 129,500

Gear oval (60 cm) Bh 143,800 2,700 146,500 14,650 161,200

Oval Kecil oval (30 cm) Bh 143,800 1,667 145,467 14,547 160,000

Racing oval (50 cm) Bh 230,000 2,700 232,700 23,270 256,000

Daun Bintang oval (50 cm) Bh 172,500 2,700 175,200 17,520 192,700

Kaligrafi bulat (70 cm) Bh 86,300 2,700 89,000 8,900 97,900

Dom Polos Besar bulat (100 cm) Bh 575,000 2,500 577,500 57,750 635,300

Dom S bulat (81 cm) Bh 460,000 2,700 462,700 46,270 509,000

Dom Bunga bulat (81 cm) Bh 460,000 2,700 462,700 46,270 509,000

Dom Mak Lampir bulat (100 cm) Bh 575,000 2,700 577,700 57,770 635,500

Daun Matahari bulat (60 cm) Bh 402,500 2,700 405,200 40,520 445,700

12 GRC - - - -

GRC "3.5" NUSA BOR M2 81,700 8,000 89,700 8,970 98,700

GRC "6" NUSA BOR M2 155,300 8,000 163,300 16,330 179,600

13 List Profil - -

SK.1 Staff 24,200 1,300 25,500 2,550 28,100

SK.2 Staff 23,000 1,300 24,300 2,430 26,700

SK.3 Staff 20,100 1,300 21,400 2,140 23,500

SK.4a Staff 17,300 1,300 18,600 1,860 20,500

SK.4b Staff 17,300 1,300 18,600 1,860 20,500

SK 5 Staff - 1,300 1,300 130 1,400

SK 6 Staff - 1,300 1,300 130 1,400

SK 7 Staff - 1,300 1,300 130 1,400

SK 8 Staff - 1,300 1,300 130 1,400

SK 9 Staff - 1,300 1,300 130 1,400

SK 10 Staff - 1,300 1,300 130 1,400

SK 11 Staff 28,800 1,300 30,100 3,010 33,100

SK 12 Staff 20,700 1,300 22,000 2,200 24,200

SK 13 Staff - 1,300 1,300 130 1,400

SK 14 Staff 17,300 1,300 18,600 1,860 20,500

SK 15 Staff - 1,300 1,300 130 1,400

SK 16 Staff 34,500 1,300 35,800 3,580 39,400

SK 17 Staff 23,000 1,300 24,300 2,430 26,700

SK 18 E Staff 17,300 1,300 18,600 1,860 20,500

SK 18 a Staff 17,300 1,300 18,600 1,860 20,500

SK.18 b Staff - 1,300 1,300 130 1,400

SK 19 E Staff - 1,300 1,300 130 1,400

SK 20 E Staff 40,300 1,300 41,600 4,160 45,800

SK 21 Staff - 1,300 1,300 130 1,400

SK 22 E Staff 28,800 1,300 30,100 3,010 33,100

SK 23 E Staff 28,800 1,300 30,100 3,010 33,100

SK 24 Staff - 1,300 1,300 130 1,400

SK 25 Staff 23,000 1,300 24,300 2,430 26,700

SK 28 E Staff 23,000 1,300 24,300 2,430 26,700

SK 30 E Staff 17,300 1,300 18,600 1,860 20,500






ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

SATUAN

HARGA

PASARAN

TERNATE

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN

PIHAK IIIMEREK,MODEL/ UKURAN


37



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

SK 32 Staff 17,300 1,300 18,600 1,860 20,500

SK 40 E Staff 34,500 1,300 35,800 3,580 39,400

SK 41 E Staff 17,300 1,300 18,600 1,860 20,500

SK 42 E Staff 20,100 1,300 21,400 2,140 23,500

SK 43 E Staff 20,100 1,300 21,400 2,140 23,500

SK 44 E Staff - 1,300 1,300 130 1,400

SK 45 E Staff 23,000 1,300 24,300 2,430 26,700

SK 51 a Staff 23,000 1,300 24,300 2,430 26,700

SK 51 b Staff - 1,300 1,300 130 1,400

SK 52 a Staff - 1,300 1,300 130 1,400

SK 52 b Staff - 1,300 1,300 130 1,400

SK 53 a Staff - 1,300 1,300 130 1,400

SK 53 b Staff 40,300 1,300 41,600 4,160 45,800

SK 55 E Staff 51,800 1,300 53,100 5,310 58,400

SK 56 E Staff 69,000 1,300 70,300 7,030 77,300

SK 57 E Staff 74,800 1,300 76,100 7,610 83,700

SK 58 E Staff 74,800 1,300 76,100 7,610 83,700

E. BAHAN ATAP - - - - -

1 Rangka Atap Baja Ringan (Giga Steel Ecomax) -

Profil C CR-75/75 ( Panjang 5.80 m ) Staff 109,300 10,000 119,300 11,930 131,200

Reng BR-32/045 ( Panjang 5.80 m) Staff 69,000 20,000 89,000 8,900 97,900

2 Seng Gelombang - - - - -

BJLS 0,20 mm Lembar 50,000 1,600 51,600 5,160 56,800

BJLS 0,25 mm Lembar 63,300 1,600 64,900 6,490 71,400

BJLS 0,30 mm Lembar 74,800 1,600 76,400 7,640 84,000

3 Seng Plat ( Bubungan ) - -

BJLS 0,20 mm Lembar 54,600 1,600 56,200 5,620 61,800

BJLS 0,25 mm Lembar 66,100 1,600 67,700 6,770 74,500

BJLS 0,30 mm Lembar 77,600 1,600 79,200 7,920 87,100

4 Seng Alumanium Gelombang - -

SWG 32" 0,25 mm 66,100 1,600 67,700 6,770 74,500

SWG 32" 0,25 mm Lembar 77,600 1,600 79,200 7,920 87,100

SWG 30" 0,30 mm Lembar - 1,600 1,600 160 1,800

SWG 28" 0,40 mm Lembar - 400 400 40 400

5 Seng Plastik (gelombang besar) Lembar 74,800 400 75,200 7,520 82,700

6 Seng Fiber - 400 400 40 400

Kwalitas Baik Lembar 97,800 700 98,500 9,850 108,400

Kwalitas Sedang Lembar 57,500 700 58,200 5,820 64,000

7 Genteng Semen/keramik - - - - -

Beton BH - - - - -

Keramik BH - -

Asbes BH 46,000 200 46,200 4,620 50,800

8 Genteng Metal - - - - -

MULTI ROOF Tebal 2 mm Lembar - 700 700 70 800

Tebal 3 mm Lembar - 700 700 70 800

MULTI ROOF ( Giga Steel ) ( 70 cm x 80 cm ) Lembar 45,400 700 46,100 4,610 50,700

SAKURA ROOF Tebal 2 mm / 0,22 Lembar 43,100 700 43,800 4,380 48,200

Tebal 3 mm Lembar - 700 700 70 800

SURYA ROOF (Pasir) Tebal 2 mm / 0,30 Lembar 69,000 700 69,700 6,970 76,700

Lembar - 700 700 70 800

SUN ROOF Tebal 2 mm Lembar - 700 700 70 800

Tebal 3 mm Lembar - 700 700 70 800

GLOBAL Tebal 2 mm / 0,25 Lembar 40,300 700 41,000 4,100 45,100

Tebal 3 mm Lembar - 700 700 70 800

9 Nok Bubungan - 700 700 70 800

Nok Giga Steel Lembar 21,900 5,000 26,900 2,690 29,600

Span Dek Giga Steel ( 70 x 1 m) M² 80,500 1,000 81,500 8,150 89,700

Nok Span Dek Giga Steel M 74,800 500 75,300 7,530 82,800

Nok Genteng Keramik BH - 700 700 70 800

Nok Genteng Metal (Global) BH 40,300 700 41,000 4,100 45,100

Nok Seng Ratu Bulat BH 46,000 700 46,700 4,670 51,400

List Plang Giga Steel (3 m x 20 cm ) Lembar 97,800 700 98,500 9,850 108,400

10 Boot (Scrup Baja Ringan dan Csrup tutup atap) -

Scrup Baja ringan buah 300 10 310 31 300

Scrup Span dek buah 600 10 610 61 700

11 Karpet Pelapis Genteng/Multi Roof (Aluminium M - 8,000 8,000 800 8,800

Foil) Roll 1,322,500 700 1,323,200 132,320 1,455,500





NO

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA

PASARAN

TERNATE

SATUAN

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III



38



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

F. BAHAN LANTAI - - - -

1. Tegel PC - - - -

Abu-abu 20 x 20 Cm Bh - 800 800 80 900

Abu-abu 30 x 30 Cm Bh - 800 800 80 900

Warna 20 x 20 Cm Bh - 800 800 80 900

Badak 20 x 20 Cm Bh - 800 800 80 900

Badak 30 x 30 Cm Bh - 800 800 80 900

Wafel 20 x 20 Cm Bh - 800 800 80 900

Wafel 30 x 30 Cm Bh - 800 800 80 900

2. Plint Keramik (Kuku Tegel) - 800 800 80 900

10 cm Dos 224,300 1,600 225,900 22,590 248,500

10 cm Bh 1,700 10 1,710 171 1,900

3. Tegel Keramik - - - - -

ROYAL Putih 10 x 20 cm Dos - 1,600 1,600 160 1,800

Warna 10 x 20 cm Dos - 1,600 1,600 160 1,800

Putih 20 x 20 cm Dos 63,300 1,600 64,900 6,490 71,400

Warna 20 x 20 cm Dos 71,300 1,600 72,900 7,290 80,200

Putih 20 x 25 cm Dos 74,800 1,600 76,400 7,640 84,000

Warna 20 x 25 cm Dos 86,300 1,600 87,900 8,790 96,700

Putih 30 x 30 cm Dos 66,100 1,600 67,700 6,770 74,500

Warna 30 x 30 cm Dos 78,200 1,600 79,800 7,980 87,800

Putih 40 x 40 cm Dos 71,900 1,600 73,500 7,350 80,900

Warna 40 x 40 cm Dos 110,400 1,600 112,000 11,200 123,200

Putih 60 x 60 cm Dos 445,100 1,600 446,700 44,670 491,400

Warna 60 x 60 cm Dos 385,300 1,600 386,900 38,690 425,600

GARUDA Putih 30 x 30 cm Dos - 1,600 1,600 160 1,800

WHITE HORSE Warna 10 x 20 cm Dos - 800 800 80 900

ARWANA Putih 30 x 30 cm Dos 66,100 1,600 67,700 6,770 74,500

Putih 40 x 40 cm Dos 71,900 1,600 73,500 7,350 80,900

ASIA Putih 10 x 20 cm Dos - 1,600 1,600 160 1,800

Warna 10 x 20 cm Dos 72,500 1,600 74,100 7,410 81,500

Putih 20 x 20 cm Dos 72,500 1,600 74,100 7,410 81,500

Warna 20 x 20 cm Dos 72,500 1,600 74,100 7,410 81,500

Putih 20 x 25 cm Dos 72,500 1,600 74,100 7,410 81,500

Warna 20 x 25 cm Dos 74,800 1,600 76,400 7,640 84,000

Putih 30 x 30 cm Dos 64,400 1,600 66,000 6,600 72,600

Warna 30 x 30 cm Dos 62,100 1,600 63,700 6,370 70,100

Putih 40 x 40 cm Dos 70,200 1,600 71,800 7,180 79,000

Warna 40 x 40 cm Dos 79,400 1,600 81,000 8,100 89,100

Putih 60 x 60 cm Dos - -

Warna 60 x 60 cm Dos - -

DIAMOND Warna 30 x 30 cm Dos 82,800 1,600 84,400 8,440 92,800

MASTERINA/ PELICAN Putih 10 x 20 cm Dos 62,100 800 62,900 6,290 69,200

Warna 10 x 20 cm Dos - 1,600 1,600 160 1,800

Putih 20 x 20 cm Dos - 1,600 1,600 160 1,800

Warna 20 x 20 cm Dos 74,800 1,600 76,400 7,640 84,000

Putih 20 x 25 cm Dos - 1,600 1,600 160 1,800

Warna 20 x 25 cm Dos 69,000 1,600 70,600 7,060 77,700

Putih 30 x 30 cm Dos - 800 800 80 900

Warna 30 x 30 cm Dos - 800 800 80 900

Putih 40 x 40 cm Dos - 800 800 80 900

Warna 40 x 40 cm Dos 90,900 1,600 92,500 9,250 101,800







NO JENIS BAHAN / MATERIAL MEREK,MODEL/ UKURAN

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA

PASARAN

TERNATE

KEUNTUNGAN

PIHAK III

(10%)

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III

SATUAN


39



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

MULIA Putih 10 x 20 cm Dos - 1,600 1,600 160 1,800

Warna 10 x 20 cm Dos - 800 800 80 900

Putih 20 x 20 cm Dos 62,100 1,600 63,700 6,370 70,100

Warna 20 x 20 cm Dos 63,300 1,600 64,900 6,490 71,400

Putih 20 x 25 cm Dos - 1,600 1,600 160 1,800

Warna 20 x 25 cm Dos - 1,600 1,600 160 1,800

Putih 30 x 30 cm Dos - 1,600 1,600 160 1,800

Warna 30 x 30 cm Dos - 1,600 1,600 160 1,800

Putih 40 x 40 cm Dos - 1,600 1,600 160 1,800

Warna 40 x 40 cm Dos - 1,600 1,600 160 1,800



ESSENZA Putih 10 x 20 cm Dos - 800 800 80 900

Warna 10 x 20 cm Dos - 800 800 80 900

Putih 20 x 20 cm Dos - 800 800 80 900

Warna 20 x 20 cm Dos 79,900 1,600 81,500 8,150 89,700

Putih 20 x 25 cm Dos - 800 800 80 900

Warna 20 x 25 cm Dos 79,400 1,600 81,000 8,100 89,100

Putih 30 x 30 cm Dos - 800 800 80 900

Warna 30 x 30 cm Dos 79,900 800 80,700 8,070 88,800

Putih 40 x 40 cm Dos - 800 800 80 900

Warna 40 x 40 cm Dos 89,700 1,600 91,300 9,130 100,400



IKAD Putih 10 x 20 cm Dos - 1,600 1,600 160 1,800

Warna 10 x 20 cm Dos - 1,600 1,600 160 1,800

Putih 20 x 20 cm Dos 82,800 1,600 84,400 8,440 92,800

Warna 20 x 20 cm Dos 86,300 1,600 55,000 5,500 60,500

Putih 20 x 25 cm Dos 86,300 1,600 87,900 8,790 96,700

Warna 20 x 25 cm Dos 86,300 1,600 87,900 8,790 96,700

Putih 30 x 30 cm Dos - 1,600 1,600 160 1,800

Warna 30 x 30 cm Dos 78,200 1,600 79,800 7,980 87,800

Putih 40 x 40 cm Dos 70,200 1,600 71,800 7,180 79,000

Warna 40 x 40 cm Dos 82,800 1,600 84,400 8,440 92,800


Warna 60 x 60 cm Dos - 1,600 1,600 160 1,800

MILAN Putih 10 x 20 cm Dos - 800 800 80 900

Warna 10 x 20 cm Dos - 800 800 80 900

Putih 20 x 20 cm Dos - 1,600 1,600 160 1,800

Warna 20 x 20 cm Dos - 1,600 1,600 160 1,800

Putih 20 x 25 cm Dos - 1,600 1,600 160 1,800

Warna 20 x 25 cm Dos - 1,600 1,600 160 1,800

Putih 30 x 30 cm Dos - 1,600 1,600 160 1,800

Warna 30 x 30 cm Dos - 1,600 1,600 160 1,800

Warna muda 40x40 cm Dos 90,900 1,600 92,500 9,250 101,800

Warna Tua 40x40 cm Dos 89,700 1,600 91,300 9,130 100,400



SUPER MILAN Putih 10 x 20 cm Dos - 800 800 80 900

Warna 10 x 20 cm Dos - 800 800 80 900

Putih 20 x 20 cm Dos - 800 800 80 900

Warna 20 x 20 cm Dos - 800 800 80 900

Putih 20 x 25 cm Dos - 800 800 80 900

Warna 20 x 25 cm Dos - 800 800 80 900

Putih 30 x 30 cm Dos - 800 800 80 900

Warna 30 x 30 cm Dos - 1,600 1,600 160 1,800





NO

KEUNTUNGAN

PIHAK III

(10%)

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

HARGA

PASARAN

TERNATE

SATUANMEREK,MODEL/ UKURANJENIS BAHAN / MATERIAL


40



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )


Warna Tua 40x40 cm Dos 92,000 1,600 93,600 9,360 103,000



- -

HERKULES Putih 10 x 20 cm Dos - 800 800 80 900

Warna 10 x 20 cm Dos - 800 800 80 900

Putih 20 x 20 cm Dos - 800 800 80 900

Warna 20 x 20 cm Dos - 800 800 80 900

Putih 20 x 25 cm Dos - 800 800 80 900

Warna 20 x 25 cm Dos - 800 800 80 900

Putih 30 x 30 cm Dos - 800 800 80 900

Warna 30 x 30 cm Dos - 800 800 80 900

Putih 40 x 40 cm Dos 74,800 1,600 76,400 7,640 84,000

Warna 40 x 40 cm Dos 80,500 1,600 82,100 8,210 90,300

Putih 60 x 60 cm Dos - 1,600 1,600 160 1,800


ACCURA Putih 10 x 20 cm Dos - 1,600 1,600 160 1,800

Warna 10 x 20 cm Dos - 800 800 80 900

Putih 20 x 20 cm Dos - 800 800 80 900

Warna 20 x 20 cm Dos - 800 800 80 900

Putih 20 x 25 cm Dos - 1,600 1,600 160 1,800

Warna 20 x 25 cm Dos - 1,600 1,600 160 1,800

Putih 30 x 30 cm Dos - 800 800 80 900

Warna 30 x 30 cm Dos - 800 800 80 900

Putih 40 x 40 cm Dos - 1,600 1,600 160 1,800

Warna 40 x 40 cm Dos 69,000 1,600 70,600 7,060 77,700



Granit Putih 60 x 60 cm Dos 289,800 1,600 291,400 29,140 320,500

Warna 60 x 60 cm 414,000 1,600 415,600 41,560 457,200

Putih 100 x 100 cm -

Warna 1000 x 100 cm -

4 Tegel Porselin - 800 800 80 900

10 x 20 cm Dos - 1,600 1,600 160 1,800

10 x 10 cm Dos 258,800 800 259,600 25,960 285,600

5 Marmer - -

Pabrikan M2 - -

Alami M2 - -

- -

- -

G. BAHAN KACA - -

1 Kaca Bening 2 mm Uk. 122 x 75 (127x76) Lembar 69,000 4,300 73,300 7,330 80,600

2 mm Uk. 122 x 75 (127x75) Lembar 184,000 4,300 188,300 18,830 207,100

3 mm Uk. 122 x 152 Lembar 287,500 8,000 295,500 29,550 325,100

5 mm Uk. 122 x 152 Lembar 667,000 8,000 675,000 67,500 742,500

8 mm Uk. 100 x 200 Lembar 2,012,500 8,800 2,021,300 202,130 2,223,400

8 mm Uk. 130 x 240 Lembar 2,875,000 8,800 2,883,800 288,380 3,172,200

12 mm Uk. 200 x 300 Lembar 3,737,500 9,200 3,746,700 374,670 4,121,400

12 mm Uk. 200 x 310 Lembar 4,025,000 9,200 4,034,200 403,420 4,437,600

2 Kaca Buram 3 mm Uk.120 x 150 Lembar 287,500 4,300 291,800 29,180 321,000

5 mm Uk.120 x 150 Lembar - 8,000 8,000 800 8,800

3 Kaca Rayband 3 mm Uk. 122 x 152 Lembar 143,800 8,000 151,800 15,180 167,000

5 mm Uk. 122 x 152 Lembar 207,000 9,000 216,000 21,600 237,600

8 mm Uk. 122 x 152 Lembar 253,000 10,000 263,000 26,300 289,300

10 mm Uk. 122 x 152 Lembar - -

4 Rangka Nako (tanpa terali) Set M2 - 1,600 1,600 160 1,800

5 Kaca Cermin 2 mm Uk. 122 x 152 Lembar 69,000 4,300 73,300 7,330 80,600

3 mm Uk. 122 x 152 Lembar 258,800 8,000 266,800 26,680 293,500

3 mm Uk. 122 x 150 Lembar 345,000 8,000 353,000 35,300 388,300

5 mm Uk. 200 x 100 Lembar 862,500 9,000 871,500 87,150 958,700





NO

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III

ONGKOS

ANGKUT KE

LOKASI

PROYEK

SATUAN

HARGA

PASARAN

TERNATE

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III



41



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

- -

- -

1 Pagar BRC ( Lengkap ) Galfanis M2 - 11,000 11,000 1,100 12,100

2 Cat Kayu / Besi - -

Glotex Kg 59,200 250 59,450 5,945 65,400

Avian Kg 61,300 250 61,550 6,155 67,700

Palatone Kg 112,700 250 112,950 11,295 124,200

Dulux (Interior) Kg 195,500 250 195,750 19,575 215,300

Dulux (Interior) 5 Kg 164,500 250 164,750 16,475 181,200

Dulux (Eksterior) 316,300 250 316,550 31,655 348,200

Dulux (Eksterior) 5 Kg 319,700 250 319,950 31,995 351,900

Mowilex Kg 235,800 250 236,050 23,605 259,700

Altex 5 Kg - 1,250 1,250 125 1,400

3 Cat Meni Kayu - -

Altex 1 Kg 37,400 250 37,650 3,765 41,400

5 Kg 155,300 1,250 156,550 15,655 172,200

4 Politur Tan Ltr 59,800 250 60,050 6,005 66,100

Kepala Indian Ltr 65,600 250 65,850 6,585 72,400

Avian Kg 61,000 250 61,250 6,125 67,400

5 Teak Oil Ltr - 250 250 25 300

6 Stone Care / Pelapis Batu Alam Arca Ltr 63,300 250 63,550 6,355 69,900

7 Dumpul Kayu Altex Kg 37,400 250 37,650 3,765 41,400

Impra Kg 42,300 250 42,550 4,255 46,800

8 Wood Stain Infra Ltr 71,900 250 72,150 7,215 79,400

9 Melamik Infra Ltr 69,000 250 69,250 6,925 76,200

Melamik + Obat pengering Infra 5 Ltr 287,500 1,250 288,750 28,875 317,600

Sanding Sealer Infra 1 Ltr 69,000 250 69,250 6,925 76,200

5 Ltr 296,700 1,250 297,950 29,795 327,700

10 Minyak Cat - - - - -

Thinner A 0,5 ltr 21,000 125 21,125 2,113 23,200

Thinner A 1 ltr 32,800 250 33,050 3,305 36,400

Afduner 0,5 ltr 14,700 125 14,825 1,483 16,300

1 ltr - 250 250 25 300

11 Cat Tembok - - - - -

Matex 5 Kg 102,100 1,250 103,350 10,335 113,700

25 Kg 400,200 6,250 406,450 40,645 447,100

Aviatex 5 Kg 114,000 1,250 115,250 11,525 126,800

Aries 5 Kg 69,000 1,250 70,250 7,025 77,300

20 Kg 172,500 5,000 177,500 17,750 195,300

Metrolite 5 Kg 111,300 1,250 112,550 11,255 123,800

25 Kg 549,700 6,250 555,950 55,595 611,500

Dulux / ICI 2 1/2 Kg 184,000 625 184,625 18,463 203,100

Kimex 5 Kg 109,300 1,250 110,550 11,055 121,600

Catylac 5 Kg 134,600 1,250 135,850 13,585 149,400

Alkaly (LUAR) 2 1/2 Ltr 1,188,500 625 1,189,125 118,913 1,308,000

2,5 Ltr 171,400 625 172,025 17,203 189,200

20 Ltr 1,132,800 5,000 1,137,800 113,780 1,251,600

12 Cat Tembok Anti Lumut No Drop 1 Kg 71,900 250 72,150 7,215 79,400

13 Cat Jotun - -

Eksterior (Warna Standard) Jotatough 3,5 Ltr 197,800 625 198,425 19,843 218,300

18 Ltr 921,200 2,500 923,700 92,370 1,016,100

Jotun Gardex 1 Ltr 70,200 250 70,450 7,045 77,500

Jotashield 2,5 Ltr 327,800 625 328,425 32,843 361,300

20 Ltr 2,453,000 5,000 2,458,000 245,800 2,703,800

Interior (Warna Standard) Jotaplast 3,5 Ltr 132,300 625 132,925 13,293 146,200

18 Ltr 588,800 2,500 591,300 59,130 650,400

Strax Matt 2,5 Ltr - 625 625 63 700

Majestic 1 Ltr - 250 250 25 300

2,5 Ltr 296,700 625 297,325 29,733 327,100

20 Ltr 2,047,000 5,000 2,052,000 205,200 2,257,200





NO

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

HARGA

PASARAN

TERNATE

BAHAN FINISHING / CAT ,FURNITURE

,INTERIOR & EKSTERIOR

SATUANJENIS BAHAN / MATERIAL MEREK,MODEL/ UKURAN

H.


42



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

14 Plamir Tembok Boyo 5 Kg 54,600 1,250 55,850 5,585 61,400

25 Kg 216,200 6,250 222,450 22,245 244,700

15 Cat Atap Altex/Yoko 5 Kg 155,300 1,250 156,550 15,655 172,200

BELMAS 5 Kg 115,000 1,250 116,250 11,625 127,900

16 Lem Seng Rol 9,200 250 9,450 945 10,400

Meter 40,300 250 40,550 4,055 44,600

17 Kuas Cat (lengkap ukuran) - 700 700 70 800

1 Inc Bh 28,800 125 28,925 2,893 31,800

2 Inc Bh 9,000 125 9,125 913 10,000

2,5 Inc Bh 57,500 125 57,625 5,763 63,400

3 Inc Bh 69,000 125 69,125 6,913 76,000

4 Inc Bh 46,000 125 46,125 4,613 50,700

5 Inc Bh 26,200 125 26,325 2,633 29,000

Kuas Lukis Bh 9,000 125 9,125 913 10,000

Kuas Rol Ukuran Besar Bh 35,500 250 35,750 3,575 39,300

Ukuran Kecil Bh 23,000 250 23,250 2,325 25,600

18 Amplas / Kertas Gosok - - - - -

No. 0 Lbr 9,800 63 9,863 986 10,800

No. 1 Lbr 9,800 63 9,863 986 10,800

No. 2 Lbr 9,800 63 9,863 986 10,800

No. 3 Lbr 9,800 63 9,863 986 10,800

No. 100 Lbr 8,100 63 8,163 816 9,000

I. BAHAN SANITER - -

1 Kloset - -

Duduk - -

Warna Kualitas Baik I Toto Komplet Bh 3,143,800 11,000 3,154,800 315,480 3,470,300

Warna Kualitas Baik II Merk Lain (Tdk Lengkap) Bh 1,437,500 11,000 1,448,500 144,850 1,593,400

Warna Kualitas Sedang Merk Lain (Tdk Lengkap) Bh 1,437,500 11,000 1,448,500 144,850 1,593,400

Putih Kualitas Baik I Toto Komplet Bh 3,438,300 11,000 3,449,300 344,930 3,794,200

Putih Kualitas Baik II Bh 3,143,800 11,000 3,154,800 315,480 3,470,300

Putih Kualitas Sedang I Bh - 7,150 7,150 715 7,900

Putih Kualitas Sedang II Bh 1,757,400 11,000 1,768,400 176,840 1,945,200

Jongkok - - - - -

Warna Kualitas Baik I Toto (Warna) Bh 345,000 7,150 352,150 35,215 387,400

Warna Kualitas Baik II Merk Lain Bh 287,500 7,150 294,650 29,465 324,100

Warna Kualitas Sedang I INA Bh 258,800 7,150 265,950 26,595 292,500

VITO Bh 287,500 7,150 294,650 29,465 324,100

Warna Kualitas Sedang II Bh 330,900 7,150 338,050 33,805 371,900

Putih Kualitas Baik I TOTO Bh 316,300 7,150 323,450 32,345 355,800

Putih Kualitas Baik II Merk Lain Bh 201,300 7,150 208,450 20,845 229,300


Putih Kualitas Sedang II INA Bh - 7,150 7,150 715 7,900

2 Washtavel - - - - -

Warna Kualitas Baik I TOTO (lengkap) Bh 1,725,000 8,800 1,733,800 173,380 1,907,200

Warna Kualitas Baik II Bh 1,035,000 8,800 1,043,800 104,380 1,148,200

Warna Kualitas Sedang I Bh 575,000 8,800 583,800 58,380 642,200


Putih Kualitas Baik I Bh 802,700 8,800 811,500 81,150 892,700

917,700 8,800 926,500 92,650 1,019,200

Putih Kualitas Baik II Bh 538,200 8,800 547,000 54,700 601,700


Putih Kualitas Sedang II Bh - 8,800 8,800 880 9,700

3 Bath Up kualitas biasa 575,000 15,000 590,000 59,000 649,000

Bath Up (Persegi panjang) TOTO Bh 4,068,700 15,000 4,083,700 408,370 4,492,100

Hammer Bh 3,162,500 15,000 3,177,500 317,750 3,495,300

American Style Bh 3,220,000 15,000 3,235,000 323,500 3,558,500

Diva (170 x 73)cm Bh - 8,800 8,800 880 9,700





HARGA

TERMASUK

KEUNTUNGAN

PIHAK III

HARGA

PASARAN

TERNATENO

KEUNTUNGAN

PIHAK III

(10%)

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

SATUANJENIS BAHAN / MATERIAL

ONGKOS

ANGKUT KE

LOKASI

PROYEK

MEREK,MODEL/ UKURAN


43



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

Bath Up (Sudut/Segi tiga) TOTO Bh 316,300 15,000 331,300 33,130 364,400

Hammer Merioian Bh 8,603,700 15,000 8,618,700 861,870 9,480,600


Diva - 8,800 8,800 880 9,700

4 Avour / Saringan Air Kotor / Saringan Lantai - - - - -

Bahan Plastik (kasar) Mangkok Bh 17,300 125 17,425 1,743 19,200

Bahan Plastik (halus) Bh 15,500 125 15,625 1,563 17,200

Bahan Stanless/kuningan (kasar) Bh 57,300 125 57,425 5,743 63,200

Bahan Stanless/kuningan (Sedang) Bh 97,800 125 97,925 9,793 107,700

Bahan Stanless/kuningan (halus) Bh 249,200 125 249,325 24,933 274,300

5 Kran Air - - - - -

Bahan Kuningan Uk. 1/2" Bh 32,800 125 32,925 3,293 36,200


Bahan Stainlees Uk. 1/2" Bh 157,000 125 157,125 15,713 172,800


Kran Bathtub Bh 400,200 125 400,325 40,033 440,400

Kran Whastafel Bh 250,100 125 250,225 25,023 275,200

6 Stop Kran 1/2" Bh 77,600 125 77,725 7,773 85,500

7 Hand Shower - -

Ukuran Besar / Kamar Mandi Kualitas Baik I / Tiang Bh 4,646,000 1,000 4,647,000 464,700 5,111,700

Kualitas Baik II / Tiang Bh 4,401,600 1,000 4,402,600 440,260 4,842,900

Kualitas Sedang Bh 956,800 1,000 957,800 95,780 1,053,600

Ukuran Kecil / WC Kualitas Baik I Bh 222,600 750 223,350 22,335 245,700

Kualitas Baik II Bh 139,700 750 140,450 14,045 154,500

Kualitas Sedang Bh 75,000 750 75,750 7,575 83,300

8 Profil Tank - - - - -

Bahan Fiberglass 1100 liter Bh 2,127,500 70,000 2,197,500 219,750 2,417,300

Bahan Stainlees 1100 liter Bh 5,175,000 70,000 5,245,000 524,500 5,769,500

9 Bak Kamar Mandi Fiber Bh 586,500 20,000 606,500 60,650 667,200

10 Bak Cuci Piring Stainlees - - - - -

1 Bak Bh 434,700 16,000 450,700 45,070 495,800

2 Bak Bh 1,543,900 16,000 1,559,900 155,990 1,715,900

11 Slang Air - - - - -

Biasa Ukuran 1 / 2 " Meter 6,900 188 7,088 709 7,800


Biasa Ukuran 3 / 4 " Meter 86,300 188 86,488 8,649 95,100

Biasa Ukuran 1 " Meter 14,400 300 14,700 1,470 16,200


Serat Ukuran 1 / 2 " Meter 14,400 188 14,588 1,459 16,000



Serat Ukuran 1 " Meter 40,300 300 40,600 4,060 44,700


Ulir Ukuran 1 " Meter - 188 188 19 200


Ulir Ukuran 2 1/2 " Meter - - - - -


Spiral Ukuran 1 " Meter 28,800 300 29,100 2,910 32,000


Spiral Ukuran 2 1/2 " Meter - 1,500 1,500 150 1,700

Spiral Ukuran 3 " Meter - 600 600 60 700





HARGA

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

PASARAN

TERNATENOSATUAN

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK IIIMEREK,MODEL/ UKURANJENIS BAHAN / MATERIAL

ONGKOS

ANGKUT KE

LOKASI

PROYEK


44



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

J. MINYAK / ASPAL / PELUMAS - - - -

1. Aspal Ex. Pertamina Kg 12,700 700 13,400 1,340 14,700

E s s o Kg - 700 700 70 800

2. Solar Industri Lt 14,000 500 14,500 1,450 16,000

Subsidi Lt 7,900 500 8,400 840 9,200

3. Bensin Premium Industri Lt 10,900 500 11,400 1,140 12,500

Subsidi Lt 8,400 500 8,900 890 9,800

4. Minyak Tanah Industri Lt 14,400 500 14,900 1,490 16,400

Subsidi Lt 2,900 500 3,400 340 3,700

5. Pelumas / Olie Kendaraan Top One SAE 30 - 40 Lt - 700 700 70 800

Mesran 40 SE/CC Lt 34,500 5,000 39,500 3,950 43,500

Mesran 40/30 20 x 1 L 690,000 5,000 695,000 69,500 764,500

Mesran 40/30 6 x 4 L 759,000 6,250 765,250 76,525 841,800

Mesran Super 20W/50SG/CD 6 x 4 L 869,400 6,250 875,650 87,565 963,200

Mesran Super 20W/50 24 x 0,8 L - 5,000 5,000 500 5,500

Mesran Super 20W/50 20 x 1 L - 5,000 5,000 500 5,500

2 T Enviro 24 x 0,8 L - 5,000 5,000 500 5,500

Mesrania 2T Super 20 x 1 L 805,000 5,000 810,000 81,000 891,000

Meditran S 40 / S 30 20 x 1 L 807,300 5,000 812,300 81,230 893,500

Meditran S 40 / S 30 4 x 5 L 736,000 5,000 741,000 74,100 815,100

Meditran S 40 / S 30 2 x 10 L 736,000 5,000 741,000 74,100 815,100

Meditran SC-15W/40 4 x 5 L 798,100 5,000 803,100 80,310 883,400

Meditran SC-15W/40 CF-4/SF 20 x 1 L 885,500 5,000 890,500 89,050 979,600

Meditran SX-15W/40 20 x 1 L 1,115,500 5,000 1,120,500 112,050 1,232,600

Meditran SX-15W/40 CH 4 6 x 4 L 1,239,200 6,250 1,245,450 124,545 1,370,000

Prima XP 20/50 20 x 1 L 966,000 5,000 971,000 97,100 1,068,100

Prima XP 20/50 6 x 4 L 1,091,600 6,250 1,097,850 109,785 1,207,600

Prima XP 10 W/40 12 x 1 L 759,000 2,500 761,500 76,150 837,700

Prima XP 10 W/40 20 x 1 L 1,265,000 5,000 1,270,000 127,000 1,397,000

Prima XP 10 W/40 6 x 4 L 1,428,300 6,250 1,434,550 143,455 1,578,000

Rored EPA 90 4 x 5 L 752,100 5,000 757,100 75,710 832,800

Rored EPA 140 4 x 5 L 772,800 5,000 777,800 77,780 855,600

Rored HDA 90 4 x 5 L 857,000 5,000 862,000 86,200 948,200

Rored HDA 140 4 x 5 L 860,200 5,000 865,200 86,520 951,700

Rored EPA 90 12 x 1 L 924,600 2,500 927,100 92,710 1,019,800

Rored MTF 80 W / 90 12 x 1 L 683,100 2,500 685,600 68,560 754,200

Fastron 10 W/40 20 x 1 L 1,817,000 5,000 1,822,000 182,200 2,004,200

Fastron 10 W/40 6 x 4 L 2,056,200 6,250 2,062,450 206,245 2,268,700

Fastron 20 W/50 12 x 1 L 1,322,500 2,500 1,325,000 132,500 1,457,500

Fastron Diesel 15 W - 40 Cl 4 6 x 4 L 1,725,000 6,250 1,731,250 173,125 1,904,400

Fastron Diesel 15 W - 40 Cl 4 12 x 1 L 938,400 2,500 940,900 94,090 1,035,000

Fastron 0 W/50 12 x 1 L 2,428,800 2,500 2,431,300 243,130 2,674,400

Fastron Techo Synthetic 15w/50 20 x 1 L 1,380,000 5,000 1,385,000 138,500 1,523,500


Fastron Techo Synthetic 10w/40 SM 20 x 1 L 1,817,000 5,000 1,822,000 182,200 2,004,200


Enduro 4T 20W/50 20 x 1 L 920,000 5,000 925,000 92,500 1,017,500

Enduro 4T 20W/50 24 x 0,80 L 993,600 6,250 999,850 99,985 1,099,800

Enduro Racing 10 W/40 6 x 1 L 334,700 1,250 335,950 33,595 369,500

Enduro Matic 6 x 1 L 310,500 1,250 311,750 31,175 342,900

Enduro Matic 6 x 0,80 L 276,000 1,250 277,250 27,725 305,000

Enduro Gear Matic 24 x 120 ML 358,800 6,250 365,050 36,505 401,600

Pertamina ATF 20 x 1 L 1,150,000 5,000 1,155,000 115,500 1,270,500

Pertamina Coolant 30 % 6 x 4 L 572,700 6,250 578,950 57,895 636,800

Pertamina Brake Fluid 300 Ml 24 x 0,30 L 662,400 1,250 663,650 66,365 730,000





KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA

PASARAN

TERNATENOSATUAN

JENIS BAHAN / MATERIAL

HARGA BELUM

TERMASUK

KEUNTUNGAN



45



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

Mesran 40 209 L 6,753,800 25,000 6,778,800 677,880 7,456,700

Mesran 30 209 L 6,753,800 25,000 6,778,800 677,880 7,456,700

Mesran Super 20 w / 50 209 L 6,874,000 25,000 6,899,000 689,900 7,588,900

Mesrania 2T Super 209 L 7,715,200 25,000 7,740,200 774,020 8,514,200

Mesran B-40 209 L 6,922,100 25,000 6,947,100 694,710 7,641,800

Meditran 30 209 L 6,014,800 25,000 6,039,800 603,980 6,643,800

Meditran S 40 209 L 6,649,300 25,000 6,674,300 667,430 7,341,700

Meditran S 30 209 L 6,649,300 25,000 6,674,300 667,430 7,341,700

Meditran S 50 209 L 7,045,900 25,000 7,070,900 707,090 7,778,000

Meditran S 10 W 209 L 6,622,800 25,000 6,647,800 664,780 7,312,600

Meditran SC 15W/40 209 L 7,098,700 25,000 7,123,700 712,370 7,836,100

Meditran SC 15W/40 CH 4 209 L 7,772,900 25,000 7,797,900 779,790 8,577,700

Meditran SC 15W/40 CI 4 200 L 7,098,700 25,000 7,123,700 712,370 7,836,100

Medripal 411 209 L 7,045,900 25,000 7,070,900 707,090 7,778,000

Medripal 412 209 L 7,178,100 25,000 7,203,100 720,310 7,923,400

Medripal 440 209 L 9,227,000 25,000 9,252,000 925,200 10,177,200

Medripal 420 209 L 7,495,300 25,000 7,520,300 752,030 8,272,300

Turalik 45 / 48 209 L 6,147,000 25,000 6,172,000 617,200 6,789,200

Turalik 52 / 69 209 L 6,213,000 25,000 6,238,000 623,800 6,861,800

Gemuk Pertamina SGX - NL 178 Kg 7,614,800 22,500 7,637,300 763,730 8,401,000

Gemuk Pertamina EPX - NL 1 178 Kg 10,188,900 22,500 10,211,400 1,021,140 11,232,500


Rored HDA 90 209 L 9,200,600 25,000 9,225,600 922,560 10,148,200

Rored HDA 140 209 L 10,231,600 25,000 10,256,600 1,025,660 11,282,300

Rored EPA 90 209 L 9,068,400 25,000 9,093,400 909,340 10,002,700

Rored EPA 140 209 L 8,116,600 25,000 8,141,600 814,160 8,955,800

Rored HAD 85 w / 90 209 L 9,174,200 25,000 9,199,200 919,920 10,119,100

Rored HAD 85 w / 140 209 L 9,491,400 25,000 9,516,400 951,640 10,468,000

Salyx 420 209 L 8,817,200 25,000 8,842,200 884,220 9,726,400

Salyx 320 209 L 8,552,900 25,000 8,577,900 857,790 9,435,700

Salyx 430 209 L 9,517,900 25,000 9,542,900 954,290 10,497,200

Salyx 440 209 L 10,125,900 25,000 10,150,900 1,015,090 11,166,000

Translik HD 30 209 L 8,817,200 25,000 8,842,200 884,220 9,726,400

Translik HD 50 209 L 9,570,700 25,000 9,595,700 959,570 10,555,300

Meditran SMX 15 w / 40 209 L 8,077,000 25,000 8,102,000 810,200 8,912,200

Meditran SX Plus 15 w /40 CI 4 200 L 8,159,300 25,000 8,184,300 818,430 9,002,700

Pertamina ATF 200 L 9,196,600 25,000 9,221,600 922,160 10,143,800

Meditran SX Plus 15 w /40 CI 4 1000 L - 70,000 70,000 7,000 77,000

Meditran SX 15 w / 40 CH 4 1000 L - 70,000 70,000 7,000 77,000

Meditran SMX 15 w / 40 1000 L - 70,000 70,000 7,000 77,000

Meditran SC 15 w / 40 1000 L - 70,000 70,000 7,000 77,000

Meditran S 30 1000 L - 70,000 70,000 7,000 77,000

Meditran S 40 1000 L - 70,000 70,000 7,000 77,000

Meditran S 50 1000 L - 70,000 70,000 7,000 77,000

RORED HDA 90 1000 L - 70,000 70,000 7,000 77,000

RORED HDA 140 1000 L - 70,000 70,000 7,000 77,000

RORED HDA 85/90 1000 L - 70,000 70,000 7,000 77,000

RORED HDA 85/140 1000 L - 70,000 70,000 7,000 77,000

RORED EPA 90/140 1000 L - 70,000 70,000 7,000 77,000

Pertamina ATF 1000 L - 70,000 70,000 7,000 77,000

Translik HD 30/50 1000 L - 70,000 70,000 7,000 77,000

Turalik 52 / 69 1000 L - 70,000 70,000 7,000 77,000





HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

NO JENIS BAHAN / MATERIAL MEREK,MODEL/ UKURANSATUAN

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA

PASARAN

TERNATE


46



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

6 Gemuk (Grase) - 6,250 6,250 625 6,900

Pertamina SGX-NL (178 Kg) - 22,500 22,500 2,250 24,800

Pertamina EPX NL 1 (178 Kg) (178 Kg) - 22,500 22,500 2,250 24,800


Pertamina SGX 16 Kg - 5,000 5,000 500 5,500

7. Gas Elpiji - -

Tabung Baru 12 Kg - 2,500 2,500 250 2,800

Isi Ulang 12 Kg - 2,500 2,500 250 2,800

Elpiji Isi 12 Kg 12 Kg 255,300 2,500 257,800 25,780 283,600

Elpiji Isi 50 Kg 50 Kg 1,637,600 12,500 1,650,100 165,010 1,815,100

K. BAHAN PINTU, KUNCI & PENGGANTUNG - -

1 Kusen Almunium Tebal 4 Inchi M1 1,552,500 12,000 1,564,500 156,450 1,721,000

2 Pintu Harmonika Varia M2 1,253,500 20,000 1,273,500 127,350 1,400,900

3 Rolling Door M2 977,500 20,000 997,500 99,750 1,097,300

4 Pintu Alumunium + Kaca Lbr 977,500 20,000 997,500 99,750 1,097,300

5 Panel Alumunium Composit + Rangka +

Ongkos PsgM - 12,000 12,000 1,200 13,200

6 Lemari Alumunium uk (1m x 1m x 0.4m) Unit 1,552,500 20,000 1,572,500 157,250 1,729,800

7 Vertical Blees Standard M2 80,500 20,000 100,500 10,050 110,600

Deluxe M2 402,500 20,000 422,500 42,250 464,800

8 Karpet Nobel Jawa M - 4,000 4,000 400 4,400

9 Wallpaper Import (rol) M - 4,000 4,000 400 4,400

Lokal (rol) M - 4,000 4,000 400 4,400

10 Kaca Tampered uk (210cm x 90 cm) Lbr 3,162,500 20,000 3,182,500 318,250 3,500,800

uk (210cm x 80 cm) Lbr 2,875,000 20,000 2,895,000 289,500 3,184,500

Karet Kaca Alumunium Roll 115,000 750 115,750 11,575 127,300

Karet Omega jendela Roll 80,500 750 81,250 8,125 89,400

11 Acesoris - 4,000 4,000 400 4,400

12 - Pas Fitting - 4,000 4,000 400 4,400

13 Handel Type C Set 126,500 2,000 128,500 12,850 141,400

Type H Set 287,500 2,000 289,500 28,950 318,500

14 Engsel Tanam Dorma/Decson Set - 2,000 2,000 200 2,200

Jendela Alumunium cesment M - 4,000 4,000 400 4,400

Pintu KM Alumunium uk : (2 x 0,8 ) M Unit 575,000 20,000 595,000 59,500 654,500

- -

15 Pintu KM/WC Bahan Plastik/Fiber Standard bh 549,700 2,500 552,200 55,220 607,400

Baik bh 862,500 2,500 865,000 86,500 951,500

16 Pintu Besi + Engsel Besi M2 - 2,500 2,500 250 2,800

Pintu Besi + Rool M2 2,415,000 2,500 2,417,500 241,750 2,659,300

Pagar Besi M2 2,242,500 2,500 2,245,000 224,500 2,469,500

Relling Pagar Besi M - 2,500 2,500 250 2,800

Rangka Besi Holo M2 - 2,500 2,500 250 2,800

Besi Siku + Ram M2 - 2,500 2,500 250 2,800

17 Relling Pagar Besi Stainlees biasa M - 2,500 2,500 250 2,800

Motif M - 2,500 2,500 250 2,800

Pagar Besi Stainlees biasa M2 - 2,500 2,500 250 2,800

Motif M2 - 2,500 2,500 250 2,800

Pintu Besi Stainlees M2 - 2,500 2,500 250 2,800

Pintu Baja Lipat M2 - 2,500 2,500 250 2,800

Handle Stainlees bh 819,400 2,500 821,900 82,190 904,100

Door closer bh 166,800 2,500 169,300 16,930 186,200

Engsel Casement bh -

Pekerjaan Las Besi Kawat Stainlees bh - - - -

Kawat Biasa btg/kg - - - -






HARGA

TERMASUK

KEUNTUNGAN

PIHAK III

HARGA

PASARAN

TERNATE

KEUNTUNGAN

PIHAK III

(10%)

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN


SATUAN


47



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

18 Kunci pintu 1 Slaag - - - -

Kualitas Sedang I Set 97,800 700 98,500 9,850 108,400

Kualitas Sedang II Set 146,600 700 147,300 14,730 162,000

Kualitas Sedang III Set 159,900 700 160,600 16,060 176,700

Kualitas Baik I Set 169,900 700 170,600 17,060 187,700

Kualitas Baik II Set 362,300 700 363,000 36,300 399,300

Kualitas Baik III Set 543,100 700 543,800 54,380 598,200

19 Kunci pintu 2 Slaag - - - - -

Kualitas Sedang I Set 506,200 700 506,900 50,690 557,600

Kualitas Sedang II Set 458,500 700 459,200 45,920 505,100

Kualitas Sedang III Set 411,200 700 411,900 41,190 453,100

Kualitas Baik I Set 1,536,400 700 220,000 22,000 242,000

Kualitas Baik II Set 1,077,300 700 1,078,000 107,800 1,185,800

Kualitas Baik III Set 764,500 700 765,200 76,520 841,700

20 Penggantung - - - - -

Kait Angin - 125 125 13 -

stainless Bh 108,100 125 108,225 10,823 119,000

Kuningan Bh 32,200 125 32,325 3,233 35,600

Biasa Bh 28,800 125 28,925 2,893 31,800

21 Grendel - 125 125 13 100

Besar stainless 101,200 125 101,325 10,133 111,500

Kuningan Bh 46,000 125 46,125 4,613 50,700

Biasa Bh 14,400 125 14,525 1,453 16,000

Kecil stainless Bh 50,000 125 50,125 5,013 55,100

Kuningan Bh 28,800 125 28,925 2,893 31,800

Biasa Bh 19,000 125 19,125 1,913 21,000

22 Engsel Jendela - - - - -

stainless Bh 95,500 125 95,625 9,563 105,200

Kuningan Bh 40,300 125 40,425 4,043 44,500

Biasa Bh 28,800 125 28,925 2,893 31,800

23 Engsel Pintu - - - - -

Besar stainless Bh 210,500 125 210,625 21,063 231,700

Kuningan Bh 64,400 125 64,525 6,453 71,000

Biasa Bh 40,300 125 40,425 4,043 44,500


Kuningan Bh 36,200 125 36,325 3,633 40,000

Biasa Bh 14,400 125 14,525 1,453 16,000

24 Gembok / Kunci Slot Kecil Bh 19,000 125 19,125 1,913 21,000

Sedang Bh 38,900 125 39,025 3,903 42,900

Besar Kualitas II Bh 64,200 125 64,325 6,433 70,800

Besar Kualitas I Bh 158,700 125 158,825 15,883 174,700

M. BAHAN PIPA - -

1 PIPA GIP - -

GIP Medium B - -

Dia. 1/2 inc Staf 149,500 1,400 150,900 15,090 166,000

Dia. 3/4 inc Staf 201,300 2,200 203,500 20,350 223,900

Dia. 1 inc Staf 258,800 2,600 261,400 26,140 287,500

Dia. 1 1/4 inc Staf 316,300 2,900 319,200 31,920 351,100

Dia. 1 1/2 inc Staf 373,800 3,200 377,000 37,700 414,700

Dia. 2 inc Staf 437,000 5,300 442,300 44,230 486,500

Dia. 2 1/2 inc Staf 667,000 5,700 672,700 67,270 740,000

Dia. 3 inc Staf 661,300 6,800 668,100 66,810 734,900





HARGA

PASARAN

TERNATE

HARGA

TERMASUK

KEUNTUNGAN

PIHAK IIIJENIS BAHAN / MATERIAL MEREK,MODEL/ UKURAN

SATUANNO

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)


48



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

GIP Medium A - -

Dia. 1/2 inc Staf 201,300 1,000 202,300 20,230 222,500

Dia. 3/4 inc Staf 258,800 1,600 260,400 26,040 286,400

Dia. 1 inc Staf 402,500 1,900 404,400 40,440 444,800

Dia. 1 1/4 inc Staf 488,800 2,100 490,900 49,090 540,000

Dia. 1 1/2 inc Staf 575,000 2,300 577,300 57,730 635,000

Dia. 2 inc Staf 776,300 3,900 780,200 78,020 858,200

Dia. 2 1/2 inc Staf 1,006,300 4,200 1,010,500 101,050 1,111,600

Dia. 3 inc Staf 1,265,000 5,000 1,270,000 127,000 1,397,000

Stainless - - - -

Dia. 1/2 inc Staf 80,500 1,000 81,500 8,150 89,700

Dia. 3/4 inc Staf 120,800 1,600 122,400 12,240 134,600

Dia. 1 inc Staf 166,800 1,900 168,700 16,870 185,600

Dia. 1 1/4 inc Staf 207,000 2,100 209,100 20,910 230,000

Dia. 1 1/2 inc Staf 253,000 2,300 255,300 25,530 280,800

Dia. 2 inc Staf 333,500 3,900 337,400 33,740 371,100

2. PIPA PVC - - - - -

Jenis Btg AW untuk saluran Air Bersih Dia. 1/2 inc - 4 m Staf 212,800 1,000 213,800 21,380 235,200

WAFIN Dia. 3/4 inc - 4 m Staf 37,700 1,600 39,300 3,930 43,200

WAFIN Dia. 1 inc Staf 48,100 1,900 50,000 5,000 55,000


WAFIN Dia. 2 1/2 inc Staf 131,100 2,300 133,400 13,340 146,700





WAFIN Dia. 8 inc Staf 1,137,400 6,000 1,143,400 114,340 1,257,700

WAFIN Dia. 10 inc Staf - - - - -

Jenis Btg D untuk saluran Pembuangan Air - - - - -

WAFIN Dia. 1/2 inc - 4 m Staf - 1,000 1,000 100 1,100


WAFIN Dia. 1 inc - 4 m Staf - 1,900 1,900 190 2,100

WAFIN Dia. 1 1/4 inc - 4 m Staf 38,000 2,100 40,100 4,010 44,100

WAFIN Dia. 2 inc - 4 m Staf 55,800 2,300 58,100 5,810 63,900








Jenis Btg AW untuk saluran Air Bersih - - - - -

RUCIKA Dia. 1/2 inc - 4 m Staf 43,100 1,000 44,100 4,410 48,500


RUCIKA Dia. 1 inc Staf 71,900 1,900 73,800 7,380 81,200


M ALAT PERTUKANGAN - - - - -

I TUKANG BATU - - - - -

1 SEKOP - -

Kualitas Baik BH 101,200 1,000 102,200 10,220 112,400

WIPRO BH 76,800 1,000 77,800 7,780 85,600

Kualitas sedang 74,800 1,000 75,800 7,580 83,400

CARMEN / ARCO BH 64,200 1,000 65,200 6,520 71,700

2 CANGKUL (kwalitas sedang) 69,000 1,000 70,000 7,000 77,000

Tanpa gagang BH 51,500 1,000 52,500 5,250 57,800

3 PAHAT - - - - -

Kualitas Baik Wipro I" BH 80,500 500 81,000 8,100 89,100

Kualitas Biasa Freder I" BH 42,600 500 43,100 4,310 47,400

4 LINGGIS BH 86,300 1,000 87,300 8,730 96,000





ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III


HARGA

PASARAN

TERNATE


49



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

5 TROFOL - - - - -

Kualitas Baik Jason 8" BH 31,600 500 32,100 3,210 35,300

Kualitas Biasa fortune 8" BH 19,900 500 20,400 2,040 22,400

6 WATERPASS 287,500 287,500 28,750 316,300

Kualitas Baik I (duduk) BH 330,100 700 330,800 33,080 363,900

Kualitas Sedang I BH 215,600 700 216,300 21,630 237,900

WIPRO ( Panjang 48 Ungu ) BH 239,200 700 239,900 23,990 263,900

Kualitas Sedang II (slang) M 172,500 700 173,200 17,320 190,500

7 PEMOTONG TEGEL BH 88,600 2,500 91,100 9,110 100,200

Kualitas Baik Wipro cm 600 b BH 4,471,200 2,500 4,473,700 447,370 4,921,100

Kualitas Sedang Wipro Cm 440 BH 978,100 2,500 980,600 98,060 1,078,700

Neptang Oris 6" BH 28,800 1,000 29,800 2,980 32,800

8 HAMMER - - - - -

1 Kg BH 258,800 500 259,300 25,930 285,200

3 Kg BH 194,400 700 195,100 19,510 214,600

5 Kg BH 232,900 1,000 233,900 23,390 257,300

10 Kg BH 368,600 1,000 369,600 36,960 406,600

9 PAKUWEL BH 78,200 1,000 79,200 7,920 87,100

II TUKANG KAYU - - - - -

1 NEPTANG - - - - -

Kualitas Baik BH 103,500 250 103,750 10,375 114,100

Kualitas Biasa BH 90,600 250 90,850 9,085 99,900

2 OBENG - -

Kualitas Baik BH 36,800 250 37,050 3,705 40,800


3 TOOL KIT Kualitas Baik SET 2,328,800 2,500 2,331,300 233,130 2,564,400

4 KAPAK - - - - -

Kualitas Baik BH 124,200 1,000 125,200 12,520 137,700

Kualitas Biasa BH 78,200 1,000 79,200 7,920 87,100

5 SKAP MANUAL BH - 1,000 1,000 100 1,100

6 BOR MANUAL BH 69,000 1,000 70,000 7,000 77,000

7 BOR LISTRIK 561,900 2,500 564,400 56,440 620,800

BOSCH GSB 13 mm UNIT 1,000,300 2,500 1,002,800 100,280 1,103,100

BOSCH GBM 360 UNIT 653,800 2,500 656,300 65,630 721,900

RYOBY UNIT - -

WIPRO W 6134, 13 mm UNIT 672,800 2,500 675,300 67,530 742,800

WIPRO W 6102, 10 mm UNIT 517,500 2,500 520,000 52,000 572,000

WIPRO W 6131, 13 mm UNIT 706,700 2,500 709,200 70,920 780,100

WIPRO W 6160 UNIT 884,900 2,500 887,400 88,740 976,100

WIPRO W 6101 UNIT - 2,500 2,500 250 2,800

MAKITA 1620 / 1630 UNIT 977,500 2,500 980,000 98,000 1,078,000

6101 B UNIT - 2,500 2,500 250 2,800

PROHEZ 3070-004 UNIT - 2,500 2,500 250 2,800

8 GERGAJI LISTRIK 1,380,000 2,500 1,382,500 138,250 1,520,800

WIPRO HITACI W 91901 UNIT 931,500 2,500 934,000 93,400 1,027,400

WIPRO W 9180 UNIT 931,500 2,500 934,000 93,400 1,027,400

GERGAJI WIPRO, BESAR MAKTEK UNIT 2,711,100 2,500 2,713,600 271,360 2,985,000

MAKITA 5600 NB UNIT 2,932,500 2,500 2,935,000 293,500 3,228,500

PROHEX 3120.001 UNIT - 2,500 2,500 250 2,800





NO JENIS BAHAN / MATERIAL

KEUNTUNGAN

PIHAK III

(10%)

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN


SATUAN

HARGA

PASARAN

TERNATE

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III


50



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

9 ROTTER LISTRIK - - - - -

RYOBI MAKITA 3600 H UNIT 1,941,000 2,500 1,943,500 194,350 2,137,900

MAKTEC MT 360 UNIT 2,067,700 2,500 2,070,200 207,020 2,277,200

WIPRO W 1090, 6 mm UNIT 503,700 2,500 506,200 50,620 556,800

WIPRO ROTER BESAR W 1062, 6 mm UNIT - 2,500 2,500 250 2,800

WIPRO W 1121 UNIT - 2,500 2,500 250 2,800

WIPRO W 1123 UNIT 1,251,200 2,500 1,253,700 125,370 1,379,100

PROHEX 3100 - 002 UNIT - 2,500 2,500 250 2,800

MAKITA N 3709 UNIT 1,035,000 2,500 1,037,500 103,750 1,141,300

10 SKAP LISTRIK - 2,500 2,500 250 2,800

WIPRO MODEREN 2950 UNIT 517,500 2,500 520,000 52,000 572,000

WIPRO HITACI W 2820 UNIT 745,200 2,500 747,700 74,770 822,500

WIPRO MARTEK W 2821 UNIT 698,600 2,500 701,100 70,110 771,200

MAKITA N 1900 B/ Kp 800 UNIT 2,355,200 2,500 2,357,700 235,770 2,593,500

PROHEX 30.90 - 001 UNIT - 2,500 2,500 250 2,800

11 GURINDA - - - -

Kualitas Baik UNIT 3,206,200 2,500 3,208,700 320,870 3,529,600

kualitas sedang I UNIT 2,125,200 2,500 2,127,700 212,770 2,340,500

kualitas sedang II UNIT 676,200 2,500 678,700 67,870 746,600

12 GURINDA LISTRIK - - - - -

BOSC GWS 6-100 UNIT - 2,500 2,500 250 2,800

WIPRO W 3435 UNIT 517,500 2,500 520,000 52,000 572,000

MAKITA N 9500 N UNIT 1,539,400 2,500 1,541,900 154,190 1,696,100

PROHEX UNIT - 2,500 2,500 250 2,800

GURINDA LISTRIK (DUDUK) - - - - -

WIPRO S' UNIT 722,200 2,500 724,700 72,470 797,200

WIPRO W 150 UNIT 952,200 2,500 954,700 95,470 1,050,200

13 MESIN AMPLAS LISTRIK - - - - -

WIPRO W 4935 UNIT 671,000 2,500 673,500 67,350 740,900

RYOBY BO 4540 UNIT - 2,500 2,500 250 2,800

PROHEX 3130 - 001 UNIT - 2,500 2,500 250 2,800

14 SIKU BH 38,900 300 39,200 3,920 43,100

15 METERAN - - - - -

3 Meter wipro BH 40,300 300 40,600 4,060 44,700

5 Meter wipro BH 51,800 300 52,100 5,210 57,300

7.5 Meter wipro BH 71,900 300 72,200 7,220 79,400

16 Meter Rol 50 Meter - - - - -

Kualitas Baik BH 90,600 1,000 91,600 9,160 100,800

Kualitas Sedang BH 63,300 1,000 64,300 6,430 70,700


Kualitas Baik BH 327,800 1,000 328,800 32,880 361,700


18 GERGAJI KAYU Wipro 20" SET 72,500 1,000 73,500 7,350 80,900

19 GERGAJI BESI Prohex BH 28,800 1,000 29,800 2,980 32,800

20 MATA GERGAJI BESI TIPE A BH 17,800 300 18,100 1,810 19,900

21 MARTEL/PALU - - - - -

Kualitas Baik BH 69,000 700 69,700 6,970 76,700






HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III



HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT KE

LOKASI

PROYEK

WALIKOTA TERNATE


51


LOKASI : PULAU HIRI

( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

A BAHAN SEMEN

1 SEMEN PC

Tonasa 50 kg 90,900 24,000 114,900 11,490 126,400

Bosowa 50 kg 88,000 24,000 112,000 11,200 123,200

2 SEMEN WARNA Super /Kg 19,600 2,100 21,700 2,170 23,900

- - - - -

- - - - -

1 BATU BATA - - - - -

Tanah Liat Bh - 600 600 60 700

Semen Press Uk. 12 x 25 x 8 cm Bh 1,700 900 2,600 260 2,900

2 BATU ALAM Uk. 30 x 15 316,300 24,000 340,300 34,030 374,300







Palimanan 15 X 30 Peti - 24,000 24,000 2,400 26,400

Batu alam hijau 10 X 20 Peti - 24,000 24,000 2,400 26,400

3 BATU TEMPEL Peti 287,500 2,100 289,600 28,960 318,600

4 PAVING STONE - 900 900 90 1,000

Segi Empat 20 x 20 Bh 3,100 900 4,000 400 4,400

10 x 20 Bh 3,000 900 3,900 390 4,300

10 x 20 (Manual) - - - - -

10 x 20 (Press) - - - - -

Segi Tiga Bh 2,900 900 3,800 380 4,200

Segi Enam Bh 3,100 900 4,000 400 4,400

5 KANSTEIN Bh/50 cm 28,800 24,000 52,800 5,280 58,100

6 BOWLING (keramik) Bh - 24,000 24,000 2,400 26,400

7 BOWLING (beton) Uk. Sedang Bh - 24,000 24,000 2,400 26,400

8 BATU ANGIN - - - - -

Batu Angin (keramik) Bunga Matahari 30X30 Cm Bh 74,800 2,100 76,900 7,690 84,600

Batu Angin (beton) Empat persegi panjang 18 x 70 Bh 28,800 2,100 30,900 3,090 34,000

Segi Empat - - - - -

20 x70 Bh - - - - -

20 x 50 Bh - - - - -

20 x40 Bh - - - - -

25 x 40 Bh - - - - -

30 x 30 Bh - - - - -

20 x 30 Bh - - - - -

15 x 30 Bh - - - - -

12 x 30 Bh - - - - -

20 x 20 Bh - - - - -

Batu Angin (beton) Persegi enam Bh - 2,100 2,100 210 2,300

9 GLASS BLOCK Bh 40,300 2,100 42,400 4,240 46,600

10 GEOTEXTILE M - - - - -

11 FIBERGLASS 3 mm uk (122 x 244) Lbr - 24,000 24,000 2,400 26,400

12 POT BUNGA - - - - -

Pot Bunga Type I biasa T = 70 cm,Dia 30 cm Bh - 24,000 24,000 2,400 26,400

Pot Bunga Type II biasa T= 40 cm,Dia 35 cm Bh - 24,000 24,000 2,400 26,400



Polos "A" Dia (3,6 mm x 12 m) Staf 11,500 1,200 12,700 1,270 14,000

Dia (5,0 mm x 12 m) Staf 31,100 1,200 32,300 3,230 35,500

Dia (6,7 mm x 12 m) Staf 48,300 2,400 50,700 5,070 55,800

Dia (8,5 mm x 12 m) Staf 97,800 3,600 101,400 10,140 111,500

Dia (10,5 mm x 12 m) Staf 102,400 5,100 107,500 10,750 118,300

Dia (12,3 mm x 12 m) Staf 161,000 6,900 167,900 16,790 184,700

Dia (14,0 mm x 12 m) Staf 178,300 9,300 187,600 18,760 206,400

Dia (17,0 mm x 12 m) Staf - 11,100 11,100 1,110 12,200

Dia (18,2 mm x 12 m) Staf - 12,900 12,900 1,290 14,200

Dia (19,5 mm x 12 m) Staf 345,000 15,000 360,000 36,000 396,000

Dia (21,2 mm x 12 m) Staf - 17,100 17,100 1,710 18,800

Dia (24,2 mm x 12 m) Staf - 21,000 21,000 2,100 23,100

Dia (25,5 mm x 12 m) Staf - 22,200 22,200 2,220 24,400

Dia (25,5 mm x 12 m) Staf - - - - -

Dia (29,5 mm x 12 m) Staf - 22,500 22,500 2,250 24,800





KEUNTUNGAN

PIHAK III

(10%)

SATUAN

HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III


BBATU BATA / PAVING / GLASS BLOK /

BOWLING / POT BUNGA

MEREK,MODEL/ UKURAN


52


LOKASI : PULAU HIRI

( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

2 Polos "B" Dia (3,6 mm x 10 m) Staf - 1,200 1,200 120 1,300

Dia (5,0 mm x 10 m) Staf 23,000 1,200 24,200 2,420 26,600

Dia (6,7 mm x 10,3 m) Staf 37,400 2,400 39,800 3,980 43,800

Dia (8,5 mm x 10,3 m) Staf 52,900 3,600 56,500 5,650 62,200

Dia (10,5 mm x 10,3 m) Staf 81,700 5,100 86,800 8,680 95,500

Dia (12,3 mm x 10,5 m) Staf 112,700 6,900 119,600 11,960 131,600

Dia (14,0 mm x 10,5 m) Staf 155,300 9,300 164,600 16,460 181,100

Dia (17,0 mm x 10,5 m) Staf - 11,100 11,100 1,110 12,200

Dia (17,5 mm x 11 m) Staf - 12,900 12,900 1,290 14,200

Dia (19,5 mm x 11 m) Staf - 15,000 15,000 1,500 16,500

Dia (21,5 mm x 11 m) Staf - 17,100 17,100 1,710 18,800

Dia (24,5 mm x 11 m) Staf - 21,000 21,000 2,100 23,100

Dia (25,5 mm x 11 m) Staf - 22,500 22,500 2,250 24,800

Dia (29,5 mm x 11 m) Staf - 22,500 22,500 2,250 24,800

Ulir - - - - -

Dia. 4 mm A Staf 11,500 900 12,400 1,240 13,600

Dia. 6 mm SNI Staf 34,500 1,200 35,700 3,570 39,300

Dia. 8 mm SNI Staf 56,400 2,400 58,800 5,880 64,700

Dia. 10 mm SNI Staf 95,500 3,600 99,100 9,910 109,000

Dia. 12 mm SNI Staf 124,200 5,100 129,300 12,930 142,200

Dia. 13 mm Staf 178,300 6,900 185,200 18,520 203,700

Dia. 16 mm Staf 264,500 9,300 273,800 27,380 301,200

Dia. 18 mm Staf 327,800 11,100 338,900 33,890 372,800

Dia. 19 mm Staf 356,500 12,900 369,400 36,940 406,300

Dia. 20 mm Staf - 15,000 15,000 1,500 16,500

Dia. 22 mm Staf 517,500 17,100 534,600 53,460 588,100

Dia. 25 mm Staf 661,300 21,000 682,300 68,230 750,500

Dia. 26 mm Staf - 22,200 22,200 2,220 24,400

Dia. 28 mm Staf - - - - -

Dia. 30 mm Staf - 22,500 22,500 2,250 24,800

Dia. 32 mm Staf 1,081,000 36,300 1,117,300 111,730 1,229,000

2 KAWAT - - - - -

Ikat Beton (bendrat) /Kg 25,900 2,100 28,000 2,800 30,800

Bronjong /M 28,800 2,100 30,900 3,090 34,000

ROL 201,300 24,000 225,300 22,530 247,800

/Kg 28,800 2,100 30,900 3,090 34,000

Nyamuk /M 37,400 900 38,300 3,830 42,100

Plastik PVC /M 28,800 900 29,700 2,970 32,700

Ayakan Kecil /M 109,300 900 110,200 11,020 121,200

Duri / ROL 132,300 24,000 156,300 15,630 171,900

3 PAKU - - - - -

Paku Campuran 5 cm s/d 15 cm Kg 17,300 2,100 19,400 1,940 21,300

Paku Tripleks Kg 23,000 2,100 25,100 2,510 27,600

Paku Seng Kg 28,800 2,100 30,900 3,090 34,000

DOS 86,300 2,100 88,400 8,840 97,200

Paku Beton Kg 17,300 2,100 19,400 1,940 21,300

DOS 25,900 2,100 28,000 2,800 30,800

4 BESI PLAT - - - - -

0,9 mm = 120 x 240 mm ( 1 ML) lbr 460,000 6,900 466,900 46,690 513,600

1,2 mm = 120 x 240 mm lbr 557,800 9,300 567,100 56,710 623,800

2 mm = 120 x 240 mm lbr 805,000 17,100 822,100 82,210 904,300

3 mm = 120 x 240 mm lbr 1,063,800 21,000 1,084,800 108,480 1,193,300





HARGA

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

SATUAN

HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK IIINO JENIS BAHAN / MATERIAL MEREK,MODEL/ UKURAN


53


LOKASI : PULAU HIRI

( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

-


3/4" x 1/8" x 6 m btg - 520 520 52 600

3/4" x 3/8" x 6 m btg - 520 520 52 600

1" x 1/8" x 6 m btg - 1,040 1,040 104 1,100

1" x 3/8" x 6 m btg - - - - -

6 BESI SIKU - - - - -

30.30.3 (TPS) btg 92,000 520 92,520 9,252 101,800

30.30.3 (TBL) btg - 520 520 52 600

40.40.4 TPS) btg 103,500 520 104,020 10,402 114,400

40.40.4 (TBL) btg 143,800 520 144,320 14,432 158,800

50.50.5 (SNI) btg - 520 520 52 600

50.50.5 (TPS) btg 172,500 520 173,020 17,302 190,300

50.50.5 (TBL) btg 258,800 520 259,320 25,932 285,300

60.60.6 btg 287,500 520 288,020 28,802 316,800

70.70.7 btg 488,800 520 489,320 48,932 538,300

100.100.10 btg 1,523,800 520 1,524,320 152,432 1,676,800

7 MUR 1/2 pcs 46,000 910 46,910 4,691 51,600

8 BAUT ukuran 25 pcs 40,300 910 41,210 4,121 45,300

9 ANGKER 1/2 Kg - 910 910 91 1,000

- - - - -



3 mm Uk 122 x 244 Cm Lembar 149,500 1,300 150,800 15,080 165,900

3 mm Uk 80 x 244 Cm Lembar 138,000 1,300 139,300 13,930 153,200

2 Tripleks - - - - -

2 mm Uk 122x244 Cm Lembar 69,000 1,300 70,300 7,030 77,300

3 mm Uk 122x244 Cm Lembar 106,400 1,300 107,700 10,770 118,500

5 mm Uk 122x244 Cm Lembar 172,500 1,560 174,060 17,406 191,500

1 cm Uk 122x244 Cm Lembar 322,000 1,950 323,950 32,395 356,300

2 cm Uk 122x244 Cm Lembar 293,300 3,250 296,550 29,655 326,200


3 mm Lembar 132,300 1,300 133,600 13,360 147,000


3 mm Uk 122x244 Cm Lembar 138,000 1,300 139,300 13,930 153,200

5 Hard Board 120,800 1,300 122,100 12,210 134,300

Uk 122x244 Cm Lembar 97,800 1,950 99,750 9,975 109,700

6 Eternit - - - - -

Uk 100x100 Cm Lembar - - - - -

7 Asbes Plat Harflex - - - - -

3 mm Uk 200x100 Cm Lembar - - - - -

8 GYPSUM - - - - -


Cornis CA 15 20 Kg 138,000 3,510 141,510 14,151 155,700



Alkasit pembungkus Bks 34,500 910 35,410 3,541 39,000

Kain Kompon Roll 28,800 910 29,710 2,971 32,700

Paku Gypsum Kg 103,500 910 104,410 10,441 114,900

Paku Skruf Bh 74,800 30 74,830 7,483 82,300





MEREK,MODEL/ UKURANSATUAN

HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT KE

LOKASI

PROYEK

KEUNTUNGAN

PIHAK III

(10%)

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

HARGA

TERMASUK

KEUNTUNGAN

PIHAK IIINO JENIS BAHAN / MATERIAL


54


LOKASI : PULAU HIRI

( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

9 PROFIL GYPSUM #REF! #REF! #REF! #REF!


Polos Manado 10 cm Staff - 7,500 7,500 750 8,300


Polos S 12 cm Staff 28,800 8,100 36,900 3,690 40,600









Luwing 15 cm Staff 34,500 8,100 42,600 4,260 46,900

Lidah 10 cm Staff 28,800 8,100 36,900 3,690 40,600




Bawang 10 cm Staff 25,900 8,100 34,000 3,400 37,400



Samosir 18 cm Staff 40,300 8,100 48,400 4,840 53,200








Cengkeh 8 cm Staff 23,000 8,100 31,100 3,110 34,200





Kepiting 12 cm Staff - 8,100 8,100 810 8,900





10 PROFIL GYPSUM TEMPEL - - - - -




Tahu 6 cm Staff 19,600 5,000 24,600 2,460 27,100

Tampar 4 cm Staff 13,800 5,000 18,800 1,880 20,700





Jagung 5 cm Staff 16,100 5,000 21,100 2,110 23,200

Anggrek 4 cm Staff 16,100 5,000 21,100 2,110 23,200








HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN


SATUAN


55


LOKASI : PULAU HIRI

( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

11 MATA LAMPU GYPSUM #REF! 9 #REF! #REF! #REF!










Helm oval (60 cm) Bh 115,000 8,100 123,100 12,310 135,400

Gear oval (60 cm) Bh 143,800 8,100 151,900 15,190 167,100


Racing oval (50 cm) Bh 230,000 8,100 238,100 23,810 261,900




Dom S bulat (81 cm) Bh 460,000 8,100 468,100 46,810 514,900




12 GRC - - - - -

GRC "3.5" NUSA BOR M2 81,700 24,000 105,700 10,570 116,300

GRC "6" NUSA BOR M2 155,300 24,000 179,300 17,930 197,200

13 List Profil - - - - -

SK.1 Staff 24,200 3,900 28,100 2,810 30,900

SK.2 Staff 23,000 3,900 26,900 2,690 29,600

SK.3 Staff 20,100 3,900 24,000 2,400 26,400

SK.4a Staff 17,300 3,900 21,200 2,120 23,300

SK.4b Staff 17,300 3,900 21,200 2,120 23,300

SK 5 Staff - 3,900 3,900 390 4,300

SK 6 Staff - 3,900 3,900 390 4,300

SK 7 Staff - 3,900 3,900 390 4,300

SK 8 Staff - 3,900 3,900 390 4,300

SK 9 Staff - 3,900 3,900 390 4,300

SK 10 Staff - 3,900 3,900 390 4,300

SK 11 Staff 28,800 3,900 32,700 3,270 36,000

SK 12 Staff 20,700 3,900 24,600 2,460 27,100

SK 13 Staff - 3,900 3,900 390 4,300

SK 14 Staff 17,300 3,900 21,200 2,120 23,300

SK 15 Staff - 3,900 3,900 390 4,300

SK 16 Staff 34,500 3,900 38,400 3,840 42,200

SK 17 Staff 23,000 3,900 26,900 2,690 29,600

SK 18 E Staff 17,300 3,900 21,200 2,120 23,300

SK 18 a Staff 17,300 3,900 21,200 2,120 23,300

SK.18 b Staff - 3,900 3,900 390 4,300

SK 19 E Staff - 3,900 3,900 390 4,300

SK 20 E Staff 40,300 3,900 44,200 4,420 48,600

SK 21 Staff - 3,900 3,900 390 4,300

SK 22 E Staff 28,800 3,900 32,700 3,270 36,000

SK 23 E Staff 28,800 3,900 32,700 3,270 36,000

SK 24 Staff - 3,900 3,900 390 4,300

SK 25 Staff 23,000 3,900 26,900 2,690 29,600

SK 28 E Staff 23,000 3,900 26,900 2,690 29,600

SK 30 E Staff 17,300 3,900 21,200 2,120 23,300





ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN


SATUAN

HARGA

PASARAN

TERNATE


56


LOKASI : PULAU HIRI

( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

SK 32 Staff 17,300 3,900 21,200 2,120 23,300

SK 40 E Staff 34,500 3,900 38,400 3,840 42,200

SK 41 E Staff 17,300 3,900 21,200 2,120 23,300

SK 42 E Staff 20,100 3,900 24,000 2,400 26,400

SK 43 E Staff 20,100 3,900 24,000 2,400 26,400

SK 44 E Staff - 3,900 3,900 390 4,300

SK 45 E Staff 23,000 3,900 26,900 2,690 29,600

SK 51 a Staff 23,000 3,900 26,900 2,690 29,600

SK 51 b Staff - 3,900 3,900 390 4,300

SK 52 a Staff - 3,900 3,900 390 4,300

SK 52 b Staff - 3,900 3,900 390 4,300

SK 53 a Staff - 3,900 3,900 390 4,300

SK 53 b Staff 40,300 3,900 44,200 4,420 48,600

SK 55 E Staff 51,800 3,900 55,700 5,570 61,300

SK 56 E Staff 69,000 3,900 72,900 7,290 80,200

SK 57 E Staff 74,800 3,900 78,700 7,870 86,600

SK 58 E Staff 74,800 3,900 78,700 7,870 86,600


1 Rangka Atap Baja Ringan (Giga Steel Ecomax) - - - - -




BJLS 0,20 mm Lembar 50,000 4,800 54,800 5,480 60,300

BJLS 0,25 mm Lembar 63,300 4,800 68,100 6,810 74,900

BJLS 0,30 mm Lembar 74,800 4,800 79,600 7,960 87,600

3 Seng Plat ( Bubungan ) - - - - -

BJLS 0,20 mm Lembar 54,600 4,800 59,400 5,940 65,300

BJLS 0,25 mm Lembar 66,100 4,800 70,900 7,090 78,000

BJLS 0,30 mm Lembar 77,600 4,800 82,400 8,240 90,600

4 Seng Alumanium Gelombang - - - - -

SWG 32" 0,25 mm 66,100 4,800 70,900 7,090 78,000

SWG 32" 0,25 mm Lembar 77,600 4,800 82,400 8,240 90,600

SWG 30" 0,30 mm Lembar - 4,800 4,800 480 5,300

SWG 28" 0,40 mm Lembar - 1,200 1,200 120 1,300

5 Seng Plastik (gelombang besar) Lembar 74,800 1,200 76,000 7,600 83,600

6 Seng Fiber - 1,200 1,200 120 1,300

Kwalitas Baik Lembar 97,800 2,100 99,900 9,990 109,900

Kwalitas Sedang Lembar 57,500 2,100 59,600 5,960 65,600


Beton BH - - - - -

Keramik BH - - - - -

Asbes BH 46,000 600 46,600 4,660 51,300


MULTI ROOF Tebal 2 mm Lembar - 2,100 2,100 210 2,300

Tebal 3 mm Lembar - 2,100 2,100 210 2,300

MULTI ROOF ( Giga Steel ) ( 70 cm x 80 cm ) Lembar 45,400 2,100 47,500 4,750 52,300

SAKURA ROOF Tebal 2 mm / 0,22 Lembar 43,100 2,100 45,200 4,520 49,700

Tebal 3 mm Lembar - 2,100 2,100 210 2,300

SURYA ROOF (Pasir) Tebal 2 mm / 0,30 Lembar 69,000 2,100 71,100 7,110 78,200

Lembar - 2,100 2,100 210 2,300

SUN ROOF Tebal 2 mm Lembar - 2,100 2,100 210 2,300

Tebal 3 mm Lembar - 2,100 2,100 210 2,300

GLOBAL Tebal 2 mm / 0,25 Lembar 40,300 2,100 42,400 4,240 46,600

Tebal 3 mm Lembar - 2,100 2,100 210 2,300

9 Nok Bubungan - 2,100 2,100 210 2,300



Nok Span Dek Giga Steel M 74,800 1,500 76,300 7,630 83,900

Nok Genteng Keramik BH - 2,100 2,100 210 2,300

Nok Genteng Metal (Global) BH 40,300 2,100 42,400 4,240 46,600

Nok Seng Ratu Bulat BH 46,000 2,100 48,100 4,810 52,900

List Plang Giga Steel (3 m x 20 cm ) Lembar 97,800 2,100 99,900 9,990 109,900

10 Boot (Scrup Baja Ringan dan Csrup tutup atap) - - - - -



11 Karpet Pelapis Genteng/Multi Roof (Aluminium M - 24,000 24,000 2,400 26,400

Foil) Roll 1,322,500 2,100 1,324,600 132,460 1,457,100





HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III



57


LOKASI : PULAU HIRI

( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

F. BAHAN LANTAI #REF! #REF! #REF! #REF!

1. Tegel PC #REF! #REF! #REF! #REF!

Abu-abu 20 x 20 Cm Bh - 2,400 2,400 240 2,600

Abu-abu 30 x 30 Cm Bh - 2,400 2,400 240 2,600

Warna 20 x 20 Cm Bh - 2,400 2,400 240 2,600

Badak 20 x 20 Cm Bh - 2,400 2,400 240 2,600

Badak 30 x 30 Cm Bh - 2,400 2,400 240 2,600

Wafel 20 x 20 Cm Bh - 2,400 2,400 240 2,600

Wafel 30 x 30 Cm Bh - 2,400 2,400 240 2,600

2. Plint Keramik (Kuku Tegel) - 2,400 2,400 240 2,600

10 cm Dos 224,300 4,800 229,100 22,910 252,000

10 cm Bh 1,700 30 1,730 173 1,900



Warna 10 x 20 cm Dos - 4,800 4,800 480 5,300

Putih 20 x 20 cm Dos 63,300 4,800 68,100 6,810 74,900

Warna 20 x 20 cm Dos 71,300 4,800 76,100 7,610 83,700

Putih 20 x 25 cm Dos 74,800 4,800 79,600 7,960 87,600

Warna 20 x 25 cm Dos 86,300 4,800 91,100 9,110 100,200

Putih 30 x 30 cm Dos 66,100 4,800 70,900 7,090 78,000

Warna 30 x 30 cm Dos 78,200 4,800 83,000 8,300 91,300

Putih 40 x 40 cm Dos 71,900 4,800 76,700 7,670 84,400

Warna 40 x 40 cm Dos 110,400 4,800 115,200 11,520 126,700

Putih 60 x 60 cm Dos 445,100 4,800 449,900 44,990 494,900

Warna 60 x 60 cm Dos 385,300 4,800 390,100 39,010 429,100


WHITE HORSE Warna 10 x 20 cm Dos - 2,400 2,400 240 2,600


Putih 40 x 40 cm Dos 71,900 4,800 76,700 7,670 84,400


Warna 10 x 20 cm Dos 72,500 4,800 77,300 7,730 85,000

Putih 20 x 20 cm Dos 72,500 4,800 77,300 7,730 85,000

Warna 20 x 20 cm Dos 72,500 4,800 77,300 7,730 85,000

Putih 20 x 25 cm Dos 72,500 4,800 77,300 7,730 85,000

Warna 20 x 25 cm Dos 74,800 4,800 79,600 7,960 87,600

Putih 30 x 30 cm Dos 64,400 4,800 69,200 6,920 76,100

Warna 30 x 30 cm Dos 62,100 4,800 66,900 6,690 73,600

Putih 40 x 40 cm Dos 70,200 4,800 75,000 7,500 82,500

Warna 40 x 40 cm Dos 79,400 4,800 84,200 8,420 92,600

Putih 60 x 60 cm Dos - - - - -

Warna 60 x 60 cm Dos - - - - -


MASTERINA/ PELICAN Putih 10 x 20 cm Dos 62,100 2,400 64,500 6,450 71,000

Warna 10 x 20 cm Dos - 4,800 4,800 480 5,300

Putih 20 x 20 cm Dos - 4,800 4,800 480 5,300

Warna 20 x 20 cm Dos 74,800 4,800 79,600 7,960 87,600

Putih 20 x 25 cm Dos - 4,800 4,800 480 5,300

Warna 20 x 25 cm Dos 69,000 4,800 73,800 7,380 81,200

Putih 30 x 30 cm Dos - 2,400 2,400 240 2,600

Warna 30 x 30 cm Dos - 2,400 2,400 240 2,600

Putih 40 x 40 cm Dos - 2,400 2,400 240 2,600

Warna 40 x 40 cm Dos 90,900 4,800 95,700 9,570 105,300

Putih 60 x 60 cm Dos - - - - -

Warna 60 x 60 cm Dos - - - - -





HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN


SATUAN


58


LOKASI : PULAU HIRI

( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )


Warna 10 x 20 cm Dos - 2,400 2,400 240 2,600

Putih 20 x 20 cm Dos 62,100 4,800 66,900 6,690 73,600

Warna 20 x 20 cm Dos 63,300 4,800 68,100 6,810 74,900

Putih 20 x 25 cm Dos - 4,800 4,800 480 5,300

Warna 20 x 25 cm Dos - 4,800 4,800 480 5,300

Putih 30 x 30 cm Dos - 4,800 4,800 480 5,300

Warna 30 x 30 cm Dos - 4,800 4,800 480 5,300

Putih 40 x 40 cm Dos - 4,800 4,800 480 5,300

Warna 40 x 40 cm Dos - 4,800 4,800 480 5,300

Putih 60 x 60 cm Dos - - - - -

Warna 60 x 60 cm Dos - - - - -

ESSENZA Putih 10 x 20 cm Dos - 2,400 2,400 240 2,600

Warna 10 x 20 cm Dos - 2,400 2,400 240 2,600

Putih 20 x 20 cm Dos - 2,400 2,400 240 2,600

Warna 20 x 20 cm Dos 79,900 4,800 84,700 8,470 93,200

Putih 20 x 25 cm Dos - 2,400 2,400 240 2,600

Warna 20 x 25 cm Dos 79,400 4,800 84,200 8,420 92,600

Putih 30 x 30 cm Dos - 2,400 2,400 240 2,600

Warna 30 x 30 cm Dos 79,900 2,400 82,300 8,230 90,500

Putih 40 x 40 cm Dos - 2,400 2,400 240 2,600

Warna 40 x 40 cm Dos 89,700 4,800 94,500 9,450 104,000

Putih 60 x 60 cm Dos - - - - -

Warna 60 x 60 cm Dos - - - - -


Warna 10 x 20 cm Dos - 4,800 4,800 480 5,300

Putih 20 x 20 cm Dos 82,800 4,800 87,600 8,760 96,400

Warna 20 x 20 cm Dos 86,300 4,800 91,100 9,110 100,200

Putih 20 x 25 cm Dos 86,300 4,800 91,100 9,110 100,200

Warna 20 x 25 cm Dos 86,300 4,800 91,100 9,110 100,200

Putih 30 x 30 cm Dos - 4,800 4,800 480 5,300

Warna 30 x 30 cm Dos 78,200 4,800 83,000 8,300 91,300

Putih 40 x 40 cm Dos 70,200 4,800 75,000 7,500 82,500

Warna 40 x 40 cm Dos 82,800 4,800 87,600 8,760 96,400

Putih 60 x 60 cm Dos - - - - -

Warna 60 x 60 cm Dos - 4,800 4,800 480 5,300

MILAN Putih 10 x 20 cm Dos - 2,400 2,400 240 2,600

Warna 10 x 20 cm Dos - 2,400 2,400 240 2,600

Putih 20 x 20 cm Dos - 4,800 4,800 480 5,300

Warna 20 x 20 cm Dos - 4,800 4,800 480 5,300

Putih 20 x 25 cm Dos - 4,800 4,800 480 5,300

Warna 20 x 25 cm Dos - 4,800 4,800 480 5,300

Putih 30 x 30 cm Dos - 4,800 4,800 480 5,300

Warna 30 x 30 cm Dos - 4,800 4,800 480 5,300


Warna Tua 40x40 cm Dos 89,700 4,800 94,500 9,450 104,000

Putih 60 x 60 cm Dos - - - - -

Warna 60 x 60 cm Dos - - - - -

SUPER MILAN Putih 10 x 20 cm Dos - 2,400 2,400 240 2,600

Warna 10 x 20 cm Dos - 2,400 2,400 240 2,600

Putih 20 x 20 cm Dos - 2,400 2,400 240 2,600

Warna 20 x 20 cm Dos - 2,400 2,400 240 2,600

Putih 20 x 25 cm Dos - 2,400 2,400 240 2,600

Warna 20 x 25 cm Dos - 2,400 2,400 240 2,600

Putih 30 x 30 cm Dos - 2,400 2,400 240 2,600

Warna 30 x 30 cm Dos - 4,800 4,800 480 5,300





HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN


SATUAN


59


LOKASI : PULAU HIRI

( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )


Warna Tua 40x40 cm Dos 92,000 4,800 96,800 9,680 106,500

Putih 60 x 60 cm Dos - - - - -

Warna 60 x 60 cm Dos - - - - -

- - - - -

HERKULES Putih 10 x 20 cm Dos - 2,400 2,400 240 2,600

Warna 10 x 20 cm Dos - 2,400 2,400 240 2,600

Putih 20 x 20 cm Dos - 2,400 2,400 240 2,600

Warna 20 x 20 cm Dos - 2,400 2,400 240 2,600

Putih 20 x 25 cm Dos - 2,400 2,400 240 2,600

Warna 20 x 25 cm Dos - 2,400 2,400 240 2,600

Putih 30 x 30 cm Dos - 2,400 2,400 240 2,600

Warna 30 x 30 cm Dos - 2,400 2,400 240 2,600

Putih 40 x 40 cm Dos 74,800 4,800 79,600 7,960 87,600

Warna 40 x 40 cm Dos 80,500 4,800 85,300 8,530 93,800

Putih 60 x 60 cm Dos - 4,800 4,800 480 5,300

Warna 60 x 60 cm Dos - - - - -


Warna 10 x 20 cm Dos - 2,400 2,400 240 2,600

Putih 20 x 20 cm Dos - 2,400 2,400 240 2,600

Warna 20 x 20 cm Dos - 2,400 2,400 240 2,600

Putih 20 x 25 cm Dos - 4,800 4,800 480 5,300

Warna 20 x 25 cm Dos - 4,800 4,800 480 5,300

Putih 30 x 30 cm Dos - 2,400 2,400 240 2,600

Warna 30 x 30 cm Dos - 2,400 2,400 240 2,600

Putih 40 x 40 cm Dos - 4,800 4,800 480 5,300

Warna 40 x 40 cm Dos 69,000 4,800 73,800 7,380 81,200

Putih 60 x 60 cm Dos - - - - -

Warna 60 x 60 cm Dos - - - - -


Warna 60 x 60 cm 414,000 4,800 418,800 41,880 460,700

Putih 100 x 100 cm - - - - -

Warna 1000 x 100 cm - - - - -

4 Tegel Porselin - 2,400 2,400 240 2,600

10 x 20 cm Dos - 4,800 4,800 480 5,300

10 x 10 cm Dos 258,800 2,400 261,200 26,120 287,300

5 Marmer - - - - -

Pabrikan M2 - - - - -

Alami M2 - - - - -

- - - - -

- - - - -

G. BAHAN KACA - - - - -


2 mm Uk. 122 x 75 (127x75) Lembar 184,000 12,900 196,900 19,690 216,600

3 mm Uk. 122 x 152 Lembar 287,500 24,000 311,500 31,150 342,700

5 mm Uk. 122 x 152 Lembar 667,000 24,000 691,000 69,100 760,100

8 mm Uk. 100 x 200 Lembar 2,012,500 26,400 2,038,900 203,890 2,242,800

8 mm Uk. 130 x 240 Lembar 2,875,000 26,400 2,901,400 290,140 3,191,500

12 mm Uk. 200 x 300 Lembar 3,737,500 27,600 3,765,100 376,510 4,141,600

12 mm Uk. 200 x 310 Lembar 4,025,000 27,600 4,052,600 405,260 4,457,900


5 mm Uk.120 x 150 Lembar - 24,000 24,000 2,400 26,400


5 mm Uk. 122 x 152 Lembar 207,000 27,000 234,000 23,400 257,400

8 mm Uk. 122 x 152 Lembar 253,000 30,000 283,000 28,300 311,300

10 mm Uk. 122 x 152 Lembar - - - - -



3 mm Uk. 122 x 152 Lembar 258,800 24,000 282,800 28,280 311,100

3 mm Uk. 122 x 150 Lembar 345,000 24,000 369,000 36,900 405,900

5 mm Uk. 200 x 100 Lembar 862,500 27,000 889,500 88,950 978,500





ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III

HARGA

PASARAN

TERNATENO JENIS BAHAN / MATERIAL MEREK,MODEL/ UKURANSATUAN


60


LOKASI : PULAU HIRI

( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

#REF! -

#REF! -


2 Cat Kayu / Besi - - - - -

Glotex Kg 59,200 750 59,950 5,995 65,900

Avian Kg 61,300 750 62,050 6,205 68,300

Palatone Kg 112,700 750 113,450 11,345 124,800

Dulux (Interior) Kg 195,500 750 196,250 19,625 215,900

Dulux (Interior) 5 Kg 164,500 750 165,250 16,525 181,800

Dulux (Eksterior) 316,300 750 317,050 31,705 348,800

Dulux (Eksterior) 5 Kg 319,700 750 320,450 32,045 352,500

Mowilex Kg 235,800 750 236,550 23,655 260,200

Altex 5 Kg - 3,750 3,750 375 4,100

3 Cat Meni Kayu - - - - -

Altex 1 Kg 37,400 750 38,150 3,815 42,000

5 Kg 155,300 3,750 159,050 15,905 175,000

4 Politur Tan Ltr 59,800 750 60,550 6,055 66,600

Kepala Indian Ltr 65,600 750 66,350 6,635 73,000

Avian Kg 61,000 750 61,750 6,175 67,900

5 Teak Oil Ltr - 750 750 75 800

6 Stone Care / Pelapis Batu Alam Arca Ltr 63,300 750 64,050 6,405 70,500

7 Dumpul Kayu Altex Kg 37,400 750 38,150 3,815 42,000

Impra Kg 42,300 750 43,050 4,305 47,400

8 Wood Stain Infra Ltr 71,900 750 72,650 7,265 79,900

9 Melamik Infra Ltr 69,000 750 69,750 6,975 76,700


Sanding Sealer Infra 1 Ltr 69,000 750 69,750 6,975 76,700

5 Ltr 296,700 3,750 300,450 30,045 330,500

10 Minyak Cat - - - - -

Thinner A 0,5 ltr 21,000 375 21,375 2,138 23,500

Thinner A 1 ltr 32,800 750 33,550 3,355 36,900

Afduner 0,5 ltr 14,700 375 15,075 1,508 16,600

1 ltr - 750 750 75 800

11 Cat Tembok - - - - -

Matex 5 Kg 102,100 3,750 105,850 10,585 116,400

25 Kg 400,200 18,750 418,950 41,895 460,800

Aviatex 5 Kg 114,000 3,750 117,750 11,775 129,500

Aries 5 Kg 69,000 3,750 72,750 7,275 80,000

20 Kg 172,500 15,000 187,500 18,750 206,300

Metrolite 5 Kg 111,300 3,750 115,050 11,505 126,600

25 Kg 549,700 18,750 568,450 56,845 625,300

Dulux / ICI 2 1/2 Kg 184,000 1,875 185,875 18,588 204,500

Kimex 5 Kg 109,300 3,750 113,050 11,305 124,400

Catylac 5 Kg 134,600 3,750 138,350 13,835 152,200

Alkaly (LUAR) 2 1/2 Ltr 1,188,500 1,875 1,190,375 119,038 1,309,400

2,5 Ltr 171,400 1,875 173,275 17,328 190,600

20 Ltr 1,132,800 15,000 1,147,800 114,780 1,262,600

12 Cat Tembok Anti Lumut No Drop 1 Kg 71,900 750 72,650 7,265 79,900

13 Cat Jotun - - - - -

Eksterior (Warna Standard) Jotatough 2,5 Ltr 197,800 1,875 199,675 19,968 219,600

10 Ltr 921,200 7,500 928,700 92,870 1,021,600

Jotun Gardex 1 Ltr 70,200 750 70,950 7,095 78,000

Jotashield 2,5 Ltr 327,800 1,875 329,675 32,968 362,600

20 Ltr 2,453,000 15,000 2,468,000 246,800 2,714,800

Interior (Warna Standard) Jotaplast 3,5 Ltr 132,300 1,875 134,175 13,418 147,600

18 Ltr 588,800 7,500 596,300 59,630 655,900

Strax Matt 2,5 Ltr - 1,875 1,875 188 2,100

Majestic 1 Ltr - 750 750 75 800

2,5 Ltr 296,700 1,875 298,575 29,858 328,400

20 Ltr 2,047,000 15,000 2,062,000 206,200 2,268,200





HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN


SATUAN

H. BAHAN FINISHING / CAT ,FURNITURE



61


LOKASI : PULAU HIRI

( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )


25 Kg 216,200 18,750 234,950 23,495 258,400


BELMAS 5 Kg 115,000 3,750 118,750 11,875 130,600

16 Lem Seng Rol 9,200 750 9,950 995 10,900

Meter 40,300 750 41,050 4,105 45,200

17 Kuas Cat (lengkap ukuran) - 2,100 2,100 210 2,300

1 Inc Bh 28,800 375 29,175 2,918 32,100

2 Inc Bh 9,000 375 9,375 938 10,300

2,5 Inc Bh 57,500 375 57,875 5,788 63,700

3 Inc Bh 69,000 375 69,375 6,938 76,300

4 Inc Bh 46,000 375 46,375 4,638 51,000

5 Inc Bh 26,200 375 26,575 2,658 29,200

Kuas Lukis Bh 9,000 375 9,375 938 10,300

Kuas Rol Ukuran Besar Bh 35,500 750 36,250 3,625 39,900

Ukuran Kecil Bh 23,000 750 23,750 2,375 26,100


No. 0 Lbr 9,800 188 9,988 999 11,000

No. 1 Lbr 9,800 188 9,988 999 11,000

No. 2 Lbr 9,800 188 9,988 999 11,000

No. 3 Lbr 9,800 188 9,988 999 11,000

No. 100 Lbr 8,100 188 8,288 829 9,100

I. BAHAN SANITER - - - - -

1 Kloset - - - - -

Duduk - - - - -






Putih Kualitas Sedang I Bh - 21,450 21,450 2,145 23,600


Jongkok - - - - -




VITO Bh 287,500 21,450 308,950 30,895 339,800





Putih Kualitas Sedang II INA Bh - 21,450 21,450 2,145 23,600







917,700 26,400 944,100 94,410 1,038,500



Putih Kualitas Sedang II Bh - 26,400 26,400 2,640 29,000



Hammer Bh 3,162,500 45,000 3,207,500 320,750 3,528,300


Diva (170 x 73)cm Bh - 26,400 26,400 2,640 29,000





HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN


SATUANNO JENIS BAHAN / MATERIAL


62


LOKASI : PULAU HIRI

( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )




Diva - 26,400 26,400 2,640 29,000







5 Kran Air - - - - -





Kran Bathtub Bh 400,200 375 400,575 40,058 440,600


6 Stop Kran 1/2" Bh 77,600 375 77,975 7,798 85,800

7 Hand Shower - - - - -




Ukuran Kecil / WC Kualitas Baik I Bh 222,600 2,250 224,850 22,485 247,300

Kualitas Baik II Bh 139,700 2,250 141,950 14,195 156,100

Kualitas Sedang Bh 75,000 2,250 77,250 7,725 85,000






1 Bak Bh 434,700 48,000 482,700 48,270 531,000

2 Bak Bh 1,543,900 48,000 1,591,900 159,190 1,751,100

11 Slang Air - - - - -





Biasa Ukuran 2 " Meter 40,300 1,200 41,500 4,150 45,700





Serat Ukuran 2 " Meter 74,800 1,200 76,000 7,600 83,600


Ulir Ukuran 2 " Meter - 2,100 2,100 210 2,300




Spiral Ukuran 2 " Meter 56,100 1,200 57,300 5,730 63,000


Spiral Ukuran 3 " Meter - 1,800 1,800 180 2,000





HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN


SATUAN


63


LOKASI : PULAU HIRI

( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

J. MINYAK / ASPAL / PELUMAS #REF! #REF! #REF! #REF!

1. Aspal Ex. Pertamina Kg 12,700 2,100 14,800 1,480 16,300

E s s o Kg - 2,100 2,100 210 2,300

2. Solar Industri Lt 14,000 1,500 15,500 1,550 17,100

Subsidi Lt 7,900 1,500 9,400 940 10,300

3. Bensin Premium Industri Lt 10,900 1,500 12,400 1,240 13,600

Subsidi Lt 8,400 1,500 9,900 990 10,900

4. Minyak Tanah Industri Lt 14,400 1,500 15,900 1,590 17,500

Subsidi Lt 2,900 1,500 4,400 440 4,800

5. Pelumas / Olie Kendaraan Top One SAE 30 - 40 Lt - 2,100 2,100 210 2,300

Mesran 40 SE/CC Lt 34,500 15,000 49,500 4,950 54,500

Mesran 40/30 20 x 1 L 690,000 15,000 705,000 70,500 775,500

Mesran 40/30 6 x 4 L 759,000 18,750 777,750 77,775 855,500


Mesran Super 20W/50 24 x 0,8 L - 15,000 15,000 1,500 16,500

Mesran Super 20W/50 20 x 1 L - 15,000 15,000 1,500 16,500

2 T Enviro 24 x 0,8 L - 15,000 15,000 1,500 16,500


Meditran S 40 / S 30 20 x 1 L 807,300 15,000 822,300 82,230 904,500

Meditran S 40 / S 30 4 x 5 L 736,000 15,000 751,000 75,100 826,100

Meditran S 40 / S 30 2 x 10 L 736,000 15,000 751,000 75,100 826,100

Meditran SC-15W/40 4 x 5 L 798,100 15,000 813,100 81,310 894,400


Meditran SX-15W/40 20 x 1 L 1,115,500 15,000 1,130,500 113,050 1,243,600


Prima XP 20/50 20 x 1 L 966,000 15,000 981,000 98,100 1,079,100

Prima XP 20/50 6 x 4 L 1,091,600 18,750 1,110,350 111,035 1,221,400

Prima XP 10 W/40 12 x 1 L 759,000 7,500 766,500 76,650 843,200

Prima XP 10 W/40 20 x 1 L 1,265,000 15,000 1,280,000 128,000 1,408,000

Prima XP 10 W/40 6 x 4 L 1,428,300 18,750 1,447,050 144,705 1,591,800

Rored EPA 90 4 x 5 L 752,100 15,000 767,100 76,710 843,800

Rored EPA 140 4 x 5 L 772,800 15,000 787,800 78,780 866,600

Rored HDA 90 4 x 5 L 857,000 15,000 872,000 87,200 959,200

Rored HDA 140 4 x 5 L 860,200 15,000 875,200 87,520 962,700

Rored EPA 90 12 x 1 L 924,600 7,500 932,100 93,210 1,025,300

Rored MTF 80 W / 90 12 x 1 L 683,100 7,500 690,600 69,060 759,700

Fastron 10 W/40 20 x 1 L 1,817,000 15,000 1,832,000 183,200 2,015,200

Fastron 10 W/40 6 x 4 L 2,056,200 18,750 2,074,950 207,495 2,282,400

Fastron 20 W/50 12 x 1 L 1,322,500 7,500 1,330,000 133,000 1,463,000



Fastron 0 W/50 12 x 1 L 2,428,800 7,500 2,436,300 243,630 2,679,900





Enduro 4T 20W/50 20 x 1 L 920,000 15,000 935,000 93,500 1,028,500

Enduro 4T 20W/50 24 x 0,80 L 993,600 18,750 1,012,350 101,235 1,113,600


Enduro Matic 6 x 1 L 310,500 3,750 314,250 31,425 345,700

Enduro Matic 6 x 0,80 L 276,000 3,750 279,750 27,975 307,700


Pertamina ATF 20 x 1 L 1,150,000 15,000 1,165,000 116,500 1,281,500







HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN


SATUANNO JENIS BAHAN / MATERIAL


64


LOKASI : PULAU HIRI

( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

Mesran 40 209 L 6,753,800 75,000 6,828,800 682,880 7,511,700

Mesran 30 209 L 6,753,800 75,000 6,828,800 682,880 7,511,700

Mesran Super 20 w / 50 209 L 6,874,000 75,000 6,949,000 694,900 7,643,900


Mesran B-40 209 L 6,922,100 75,000 6,997,100 699,710 7,696,800

Meditran 30 209 L 6,014,800 75,000 6,089,800 608,980 6,698,800

Meditran S 40 209 L 6,649,300 75,000 6,724,300 672,430 7,396,700

Meditran S 30 209 L 6,649,300 75,000 6,724,300 672,430 7,396,700

Meditran S 50 209 L 7,045,900 75,000 7,120,900 712,090 7,833,000

Meditran S 10 W 209 L 6,622,800 75,000 6,697,800 669,780 7,367,600

Meditran SC 15W/40 209 L 7,098,700 75,000 7,173,700 717,370 7,891,100

Meditran SC 15W/40 CH 4 209 L 7,772,900 75,000 7,847,900 784,790 8,632,700

Meditran SC 15W/40 CI 4 200 L 7,098,700 75,000 7,173,700 717,370 7,891,100

Medripal 411 209 L 7,045,900 75,000 7,120,900 712,090 7,833,000

Medripal 412 209 L 7,178,100 75,000 7,253,100 725,310 7,978,400

Medripal 440 209 L 9,227,000 75,000 9,302,000 930,200 10,232,200

Medripal 420 209 L 7,495,300 75,000 7,570,300 757,030 8,327,300

Turalik 45 / 48 209 L 6,147,000 75,000 6,222,000 622,200 6,844,200

Turalik 52 / 69 209 L 6,213,000 75,000 6,288,000 628,800 6,916,800




Rored HDA 90 209 L 9,200,600 75,000 9,275,600 927,560 10,203,200

Rored HDA 140 209 L 10,231,600 75,000 10,306,600 1,030,660 11,337,300

Rored EPA 90 209 L 9,068,400 75,000 9,143,400 914,340 10,057,700

Rored EPA 140 209 L 8,116,600 75,000 8,191,600 819,160 9,010,800

Rored HAD 85 w / 90 209 L 9,174,200 75,000 9,249,200 924,920 10,174,100

Rored HAD 85 w / 140 209 L 9,491,400 75,000 9,566,400 956,640 10,523,000

Salyx 420 209 L 8,817,200 75,000 8,892,200 889,220 9,781,400

Salyx 320 209 L 8,552,900 75,000 8,627,900 862,790 9,490,700

Salyx 430 209 L 9,517,900 75,000 9,592,900 959,290 10,552,200

Salyx 440 209 L 10,125,900 75,000 10,200,900 1,020,090 11,221,000

Translik HD 30 209 L 8,817,200 75,000 8,892,200 889,220 9,781,400

Translik HD 50 209 L 9,570,700 75,000 9,645,700 964,570 10,610,300

Meditran SMX 15 w / 40 209 L 8,077,000 75,000 8,152,000 815,200 8,967,200


Pertamina ATF 200 L 9,196,600 75,000 9,271,600 927,160 10,198,800


Meditran SX 15 w / 40 CH 4 1000 L - 210,000 210,000 21,000 231,000

Meditran SMX 15 w / 40 1000 L - 210,000 210,000 21,000 231,000

Meditran SC 15 w / 40 1000 L - 210,000 210,000 21,000 231,000

Meditran S 30 1000 L - 210,000 210,000 21,000 231,000

Meditran S 40 1000 L - 210,000 210,000 21,000 231,000

Meditran S 50 1000 L - 210,000 210,000 21,000 231,000

RORED HDA 90 1000 L - 210,000 210,000 21,000 231,000

RORED HDA 140 1000 L - 210,000 210,000 21,000 231,000

RORED HDA 85/90 1000 L - 210,000 210,000 21,000 231,000

RORED HDA 85/140 1000 L - 210,000 210,000 21,000 231,000

RORED EPA 90/140 1000 L - 210,000 210,000 21,000 231,000

Pertamina ATF 1000 L - 210,000 210,000 21,000 231,000

Translik HD 30/50 1000 L - 210,000 210,000 21,000 231,000

Turalik 52 / 69 1000 L - 210,000 210,000 21,000 231,000





HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN


SATUAN


65


LOKASI : PULAU HIRI

( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

6 Gemuk (Grase) #REF! 18,750 #REF! #REF! #REF!




Pertamina SGX 16 Kg - 15,000 15,000 1,500 16,500

7. Gas Elpiji - - - - -

Tabung Baru 12 Kg - 7,500 7,500 750 8,300

Isi Ulang 12 Kg - 7,500 7,500 750 8,300

Elpiji Isi 12 Kg 12 Kg 255,300 7,500 262,800 26,280 289,100

Elpiji Isi 50 Kg 50 Kg 1,637,600 37,500 1,675,100 167,510 1,842,600

K. BAHAN PINTU, KUNCI & PENGGANTUNG - - - - -



3 Rolling Door M2 977,500 60,000 1,037,500 103,750 1,141,300

4 Pintu Alumunium + Kaca Lbr 977,500 60,000 1,037,500 103,750 1,141,300

5 Panel Alumunium Composit + Rangka + Ongkos

PsgM - 36,000 36,000 3,600 39,600



Deluxe M2 402,500 60,000 462,500 46,250 508,800

8 Karpet Nobel Jawa M - 12,000 12,000 1,200 13,200

9 Wallpaper Import (rol) M - 12,000 12,000 1,200 13,200

Lokal (rol) M - 12,000 12,000 1,200 13,200


uk (210cm x 80 cm) Lbr 2,875,000 60,000 2,935,000 293,500 3,228,500

Karet Kaca Alumunium Roll 115,000 2,250 117,250 11,725 129,000

Karet Omega jendela Roll 80,500 2,250 82,750 8,275 91,000

11 Acesoris - 12,000 12,000 1,200 13,200

12 - Pas Fitting - 12,000 12,000 1,200 13,200

13 Handel Type C Set 126,500 6,000 132,500 13,250 145,800

Type H Set 287,500 6,000 293,500 29,350 322,900


Jendela Alumunium cesment M - 12,000 12,000 1,200 13,200


- - - - -


Baik bh 862,500 7,500 870,000 87,000 957,000

16 Pintu Besi + Engsel Besi M2 - 7,500 7,500 750 8,300

Pintu Besi + Rool M2 2,415,000 7,500 2,422,500 242,250 2,664,800

Pagar Besi M2 2,242,500 7,500 2,250,000 225,000 2,475,000

Relling Pagar Besi M - 7,500 7,500 750 8,300

Rangka Besi Holo M2 - 7,500 7,500 750 8,300

Besi Siku + Ram M2 - 7,500 7,500 750 8,300

17 Relling Pagar Besi Stainlees biasa M - 7,500 7,500 750 8,300

Motif M - 7,500 7,500 750 8,300

Pagar Besi Stainlees biasa M2 - 7,500 7,500 750 8,300

Motif M2 - 7,500 7,500 750 8,300

Pintu Besi Stainlees M2 - 7,500 7,500 750 8,300

Pintu Baja Lipat M2 - 7,500 7,500 750 8,300


Door closer bh 166,800 7,500 174,300 17,430 191,700

Engsel Casement bh - - - - -

Pekerjaan Las Besi Kawat Stainlees bh - - - - -

Kawat Biasa btg/kg - - - - -





ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN


SATUAN

HARGA

PASARAN

TERNATE


66


LOKASI : PULAU HIRI

( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )


Kualitas Sedang I Set 97,800 2,100 99,900 9,990 109,900

Kualitas Sedang II Set 146,600 2,100 148,700 14,870 163,600

Kualitas Sedang III Set 159,900 2,100 162,000 16,200 178,200

Kualitas Baik I Set 169,900 2,100 172,000 17,200 189,200

Kualitas Baik II Set 362,300 2,100 364,400 36,440 400,800

Kualitas Baik III Set 543,100 2,100 545,200 54,520 599,700





Kualitas Baik I Set 1,536,400 2,100 1,538,500 153,850 1,692,400

Kualitas Baik II Set 1,077,300 2,100 1,079,400 107,940 1,187,300



Kait Angin - 375 375 38 400

stainless Bh 108,100 375 108,475 10,848 119,300

Kuningan Bh 32,200 375 32,575 3,258 35,800

Biasa Bh 28,800 375 29,175 2,918 32,100

21 Grendel - 375 375 38 400

Besar stainless 101,200 375 101,575 10,158 111,700

Kuningan Bh 46,000 375 46,375 4,638 51,000

Biasa Bh 14,400 375 14,775 1,478 16,300


Kuningan Bh 28,800 375 29,175 2,918 32,100

Biasa Bh 19,000 375 19,375 1,938 21,300


stainless Bh 95,500 375 95,875 9,588 105,500

Kuningan Bh 40,300 375 40,675 4,068 44,700

Biasa Bh 28,800 375 29,175 2,918 32,100



Kuningan Bh 64,400 375 64,775 6,478 71,300

Biasa Bh 40,300 375 40,675 4,068 44,700


Kuningan Bh 36,200 375 36,575 3,658 40,200

Biasa Bh 14,400 375 14,775 1,478 16,300


Sedang Bh 38,900 375 39,275 3,928 43,200



M. BAHAN PIPA - - - - -

1 PIPA GIP - - - - -

GIP Medium B - - - - -

Dia. 1/2 inc Staf 149,500 4,200 153,700 15,370 169,100

Dia. 3/4 inc Staf 201,300 6,600 207,900 20,790 228,700

Dia. 1 inc Staf 258,800 7,800 266,600 26,660 293,300

Dia. 1 1/4 inc Staf 316,300 8,700 325,000 32,500 357,500

Dia. 1 1/2 inc Staf 373,800 9,600 383,400 38,340 421,700

Dia. 2 inc Staf 437,000 15,900 452,900 45,290 498,200

Dia. 2 1/2 inc Staf 667,000 17,100 684,100 68,410 752,500

Dia. 3 inc Staf 661,300 20,400 681,700 68,170 749,900





HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN


SATUAN


67


LOKASI : PULAU HIRI

( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

GIP Medium A #REF! -

Dia. 1/2 inc Staf 201,300 3,000 204,300 20,430 224,700

Dia. 3/4 inc Staf 258,800 4,800 263,600 26,360 290,000

Dia. 1 inc Staf 402,500 5,700 408,200 40,820 449,000

Dia. 1 1/4 inc Staf 488,800 6,300 495,100 49,510 544,600

Dia. 1 1/2 inc Staf 575,000 6,900 581,900 58,190 640,100

Dia. 2 inc Staf 776,300 11,700 788,000 78,800 866,800

Dia. 2 1/2 inc Staf 1,006,300 12,600 1,018,900 101,890 1,120,800

Dia. 3 inc Staf 1,265,000 15,000 1,280,000 128,000 1,408,000

Stainless - - - - -

Dia. 1/2 inc Staf 80,500 3,000 83,500 8,350 91,900

Dia. 3/4 inc Staf 120,800 4,800 125,600 12,560 138,200

Dia. 1 inc Staf 166,800 5,700 172,500 17,250 189,800

Dia. 1 1/4 inc Staf 207,000 6,300 213,300 21,330 234,600

Dia. 1 1/2 inc Staf 253,000 6,900 259,900 25,990 285,900

Dia. 2 inc Staf 333,500 11,700 345,200 34,520 379,700

2. PIPA PVC - - - - -
























WAFIN Dia. 10 inc - 4 m Staf - 24,000 24,000 2,400 26,400








1 SEKOP - - - - -

Kualitas Baik BH 101,200 3,000 104,200 10,420 114,600

WIPRO BH 76,800 3,000 79,800 7,980 87,800

Kualitas sedang 74,800 3,000 77,800 7,780 85,600

CARMEN / ARCO BH 64,200 3,000 67,200 6,720 73,900


Tanpa gagang BH 51,500 3,000 54,500 5,450 60,000

3 PAHAT - - - - -

Kualitas Baik Wipro I" BH 80,500 1,500 82,000 8,200 90,200

Kualitas Biasa Freder I" BH 42,600 1,500 44,100 4,410 48,500

4 LINGGIS BH 86,300 3,000 89,300 8,930 98,200





HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN


SATUAN


68


LOKASI : PULAU HIRI

( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

5 TROFOL #REF! - #REF! #REF! #REF!

Kualitas Baik Jason 8" BH 31,600 1,500 33,100 3,310 36,400

Kualitas Biasa fortune 8" BH 19,900 1,500 21,400 2,140 23,500

6 WATERPASS 287,500 2,100 289,600 28,960 318,600

Kualitas Baik I (duduk) BH 330,100 2,100 332,200 33,220 365,400

Kualitas Sedang I BH 215,600 2,100 217,700 21,770 239,500

WIPRO ( Panjang 48 Ungu ) BH 239,200 2,100 241,300 24,130 265,400

Kualitas Sedang II (slang) M 172,500 2,100 174,600 17,460 192,100




Neptang Oris 6" BH 28,800 3,000 31,800 3,180 35,000

8 HAMMER - - - - -

1 Kg BH 258,800 1,500 260,300 26,030 286,300

3 Kg BH 194,400 2,100 196,500 19,650 216,200

5 Kg BH 232,900 3,000 235,900 23,590 259,500

10 Kg BH 368,600 3,000 371,600 37,160 408,800

9 PAKUWEL BH 78,200 3,000 81,200 8,120 89,300


1 NEPTANG - - - - -

Kualitas Baik BH 103,500 750 104,250 10,425 114,700


2 OBENG - - - - -

Kualitas Baik BH 36,800 750 37,550 3,755 41,300



4 KAPAK - - - - -

Kualitas Baik BH 124,200 3,000 127,200 12,720 139,900


5 SKAP MANUAL BH - 3,000 3,000 300 3,300

6 BOR MANUAL BH 69,000 3,000 72,000 7,200 79,200

7 BOR LISTRIK 561,900 7,500 569,400 56,940 626,300

BOSCH GSB 13 mm UNIT 1,000,300 7,500 1,007,800 100,780 1,108,600

BOSCH GBM 360 UNIT 653,800 7,500 661,300 66,130 727,400

RYOBY UNIT - - - - -

WIPRO W 6134, 13 mm UNIT 672,800 7,500 680,300 68,030 748,300

WIPRO W 6102, 10 mm UNIT 517,500 7,500 525,000 52,500 577,500

WIPRO W 6131, 13 mm UNIT 706,700 7,500 714,200 71,420 785,600

WIPRO W 6160 UNIT 884,900 7,500 892,400 89,240 981,600

WIPRO W 6101 UNIT - 7,500 7,500 750 8,300

MAKITA 1620 / 1630 UNIT 977,500 7,500 985,000 98,500 1,083,500

6101 B UNIT - 7,500 7,500 750 8,300

PROHEZ 3070-004 UNIT - 7,500 7,500 750 8,300

8 GERGAJI LISTRIK 1,380,000 7,500 1,387,500 138,750 1,526,300


WIPRO W 9180 UNIT 931,500 7,500 939,000 93,900 1,032,900


MAKITA 5600 NB UNIT 2,932,500 7,500 2,940,000 294,000 3,234,000

PROHEX 3120.001 UNIT - 7,500 7,500 750 8,300





HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN


SATUAN


69


LOKASI : PULAU HIRI

( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

9 ROTTER LISTRIK #REF! - #REF! #REF! #REF!


MAKTEC MT 360 UNIT 2,067,700 7,500 2,075,200 207,520 2,282,700

WIPRO W 1090, 6 mm UNIT 503,700 7,500 511,200 51,120 562,300

WIPRO ROTER BESAR W 1062, 6 mm UNIT - 7,500 7,500 750 8,300

WIPRO W 1121 UNIT - 7,500 7,500 750 8,300

WIPRO W 1123 UNIT 1,251,200 7,500 1,258,700 125,870 1,384,600

PROHEX 3100 - 002 UNIT - 7,500 7,500 750 8,300

MAKITA N 3709 UNIT 1,035,000 7,500 1,042,500 104,250 1,146,800

10 SKAP LISTRIK - 7,500 7,500 750 8,300




MAKITA N 1900 B/ Kp 800 UNIT 2,355,200 7,500 2,362,700 236,270 2,599,000

PROHEX 30.90 - 001 UNIT - 7,500 7,500 750 8,300

11 GURINDA - - - - -





BOSC GWS 6-100 UNIT - 7,500 7,500 750 8,300

WIPRO W 3435 UNIT 517,500 7,500 525,000 52,500 577,500

MAKITA N 9500 N UNIT 1,539,400 7,500 1,546,900 154,690 1,701,600

PROHEX UNIT - 7,500 7,500 750 8,300

13 GURINDA LISTRIK (DUDUK) - - - - -

WIPRO S' UNIT 722,200 7,500 729,700 72,970 802,700

WIPRO W 150 UNIT 952,200 7,500 959,700 95,970 1,055,700


WIPRO W 4935 UNIT 671,000 7,500 678,500 67,850 746,400

RYOBY BO 4540 UNIT - 7,500 7,500 750 8,300

PROHEX 3130 - 001 UNIT - 7,500 7,500 750 8,300

15 SIKU BH 38,900 900 39,800 3,980 43,800

16 METERAN - - - - -

3 Meter wipro BH 40,300 900 41,200 4,120 45,300

5 Meter wipro BH 51,800 900 52,700 5,270 58,000

7.5 Meter wipro BH 71,900 900 72,800 7,280 80,100


Kualitas Baik BH 90,600 3,000 93,600 9,360 103,000



Kualitas Baik BH 327,800 3,000 330,800 33,080 363,900




21 MATA GERGAJI BESI TIPE A BH 17,800 900 18,700 1,870 20,600


Kualitas Baik BH 69,000 2,100 71,100 7,110 78,200







HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III

WALIKOTA TERNATE



70


LOKASI : PULAU MOTI

( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

A BAHAN SEMEN

1 SEMEN PC

Tonasa 50 kg 90,900 32,000 122,900 12,290 135,200

Bosowa 50 kg 88,000 32,000 120,000 12,000 132,000


- - - - -

- - - - -

1 BATU BATA - - - - -

Tanah Liat Bh - 800 800 80 900

Semen Press Uk. 12 x 25 x 8 cm Bh 1,700 1,200 2,900 290 3,200

2 BATU ALAM Uk. 30 x 15 316,300 32,000 348,300 34,830 383,100







Palimanan 15 X 30 Peti - 32,000 32,000 3,200 35,200


3 BATU TEMPEL Peti 287,500 2,800 290,300 29,030 319,300

4 PAVING STONE - 1,200 1,200 120 1,300

Segi Empat 20 x 20 Bh 3,100 1,200 4,300 430 4,700

10 x 20 Bh 3,000 1,200 4,200 420 4,600

10 x 20 (Manual) - -

10 x 20 (Press) - -

Segi Tiga Bh 2,900 1,200 4,100 410 4,500

Segi Enam Bh 3,100 1,200 4,300 430 4,700

5 KANSTEIN Bh/50 cm 28,800 32,000 60,800 6,080 66,900



8 BATU ANGIN - - -



Segi Empat - -

20 x70 Bh - -

20 x 50 Bh - -

20 x40 Bh - -

25 x 40 Bh - -

30 x 30 Bh - -

20 x 30 Bh - -

15 x 30 Bh - -

12 x 30 Bh - -

20 x 20 Bh - -


9 GLASS BLOCK Bh 40,300 2,800 43,100 4,310 47,400

10 GEOTEXTILE M - - -


12 POT BUNGA - - - - -






Dia (5,0 mm x 12 m) Staf 31,100 1,600 32,700 3,270 36,000

Dia (6,7 mm x 12 m) Staf 48,300 3,200 51,500 5,150 56,700

Dia (8,5 mm x 12 m) Staf 97,800 4,800 102,600 10,260 112,900

Dia (10,5 mm x 12 m) Staf 102,400 6,800 109,200 10,920 120,100

Dia (12,3 mm x 12 m) Staf 161,000 9,200 170,200 17,020 187,200

Dia (14,0 mm x 12 m) Staf 178,300 12,400 190,700 19,070 209,800

Dia (17,0 mm x 12 m) Staf - 14,800 14,800 1,480 16,300

Dia (18,2 mm x 12 m) Staf - 17,200 17,200 1,720 18,900

Dia (19,5 mm x 12 m) Staf 345,000 20,000 365,000 36,500 401,500

Dia (21,2 mm x 12 m) Staf - 22,800 22,800 2,280 25,100

Dia (24,2 mm x 12 m) Staf - 28,000 28,000 2,800 30,800

Dia (25,5 mm x 12 m) Staf - 29,600 29,600 2,960 32,600

Dia (25,5 mm x 12 m) Staf - - - - -

Dia (29,5 mm x 12 m) Staf - 30,000 30,000 3,000 33,000





KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III


HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III


BOWLING / POT BUNGA

HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT KE

LOKASI

PROYEK

MEREK,MODEL/

UKURAN

SATUAN


71


LOKASI : PULAU MOTI

( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )


Dia (5,0 mm x 10 m) Staf 23,000 1,600 24,600 2,460 27,100

Dia (6,7 mm x 10,3 m) Staf 37,400 3,200 40,600 4,060 44,700

Dia (8,5 mm x 10,3 m) Staf 52,900 4,800 57,700 5,770 63,500

Dia (10,5 mm x 10,3 m) Staf 81,700 6,800 88,500 8,850 97,400

Dia (12,3 mm x 10,5 m) Staf 112,700 9,200 121,900 12,190 134,100

Dia (14,0 mm x 10,5 m) Staf 155,300 12,400 167,700 16,770 184,500

Dia (17,0 mm x 10,5 m) Staf - 14,800 14,800 1,480 16,300

Dia (17,5 mm x 11 m) Staf - 17,200 17,200 1,720 18,900

Dia (19,5 mm x 11 m) Staf - 20,000 20,000 2,000 22,000

Dia (21,5 mm x 11 m) Staf - 22,800 22,800 2,280 25,100

Dia (24,5 mm x 11 m) Staf - 28,000 28,000 2,800 30,800

Dia (25,5 mm x 11 m) Staf - 30,000 30,000 3,000 33,000

Dia (29,5 mm x 11 m) Staf - 30,000 30,000 3,000 33,000

Ulir - - - - -

Dia. 4 mm A Staf 11,500 1,200 12,700 1,270 14,000

Dia. 6 mm SNI Staf 34,500 1,600 36,100 3,610 39,700

Dia. 8 mm SNI Staf 56,400 3,200 59,600 5,960 65,600

Dia. 10 mm SNI Staf 95,500 4,800 100,300 10,030 110,300

Dia. 12 mm SNI Staf 124,200 6,800 131,000 13,100 144,100

Dia. 13 mm Staf 178,300 9,200 187,500 18,750 206,300

Dia. 16 mm Staf 264,500 12,400 276,900 27,690 304,600

Dia. 18 mm Staf 327,800 14,800 342,600 34,260 376,900

Dia. 19 mm Staf 356,500 17,200 373,700 37,370 411,100

Dia. 20 mm Staf - 20,000 20,000 2,000 22,000

Dia. 22 mm Staf 517,500 22,800 540,300 54,030 594,300

Dia. 25 mm Staf 661,300 28,000 689,300 68,930 758,200

Dia. 26 mm Staf - 29,600 29,600 2,960 32,600

Dia. 28 mm Staf - - - - -

Dia. 30 mm Staf - 30,000 30,000 3,000 33,000

Dia. 32 mm Staf 1,081,000 48,400 1,129,400 112,940 1,242,300

2 KAWAT - - - - -


Bronjong /M 28,800 2,800 31,600 3,160 34,800

ROL 201,300 32,000 233,300 23,330 256,600

/Kg 28,800 2,800 31,600 3,160 34,800

Nyamuk /M 37,400 1,200 38,600 3,860 42,500

Plastik PVC /M 28,800 1,200 30,000 3,000 33,000

Ayakan Kecil /M 109,300 1,200 110,500 11,050 121,600

Duri / ROL 132,300 32,000 164,300 16,430 180,700

3 PAKU - - - - -


Paku Tripleks Kg 23,000 2,800 25,800 2,580 28,400

Paku Seng Kg 28,800 2,800 31,600 3,160 34,800

DOS 86,300 2,800 89,100 8,910 98,000

Paku Beton Kg 17,300 2,800 20,100 2,010 22,100

DOS 25,900 2,800 28,700 2,870 31,600

4 BESI PLAT - - - - -

0,9 mm = 120 x 240 mm ( 1 ML) lbr 460,000 9,200 469,200 46,920 516,100

1,2 mm = 120 x 240 mm lbr 557,800 12,400 570,200 57,020 627,200

2 mm = 120 x 240 mm lbr 805,000 22,800 827,800 82,780 910,600

3 mm = 120 x 240 mm lbr 1,063,800 28,000 1,091,800 109,180 1,201,000





NO JENIS BAHAN / MATERIALMEREK,MODEL/

UKURAN

SATUAN

HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III


72


LOKASI : PULAU MOTI

( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

-


3/4" x 1/8" x 6 m btg - 1,600 1,600 160 1,800

3/4" x 3/8" x 6 m btg - 1,600 1,600 160 1,800

1" x 1/8" x 6 m btg - 3,200 3,200 320 3,500

1" x 3/8" x 6 m btg - - - - -

6 BESI SIKU - - -

30.30.3 (TPS) btg 92,000 1,600 93,600 9,360 103,000

30.30.3 (TBL) btg - 1,600 1,600 160 1,800

40.40.4 TPS) btg 103,500 1,600 105,100 10,510 115,600

40.40.4 (TBL) btg 143,800 1,600 145,400 14,540 159,900

50.50.5 (SNI) btg - 1,600 1,600 160 1,800

50.50.5 (TPS) btg 172,500 1,600 174,100 17,410 191,500

50.50.5 (TBL) btg 258,800 1,600 260,400 26,040 286,400

60.60.6 btg 287,500 1,600 289,100 28,910 318,000

70.70.7 btg 488,800 1,600 490,400 49,040 539,400

100.100.10 btg 1,523,800 1,600 1,525,400 152,540 1,677,900

7 MUR 1/2 pcs 46,000 2,800 48,800 4,880 53,700

8 BAUT ukuran 25 pcs 40,300 2,800 43,100 4,310 47,400

9 ANGKER 1/2 Kg - 2,800 2,800 280 3,100

- - -



3 mm Uk 122 x 244 Cm Lembar 149,500 4,000 153,500 15,350 168,900

3 mm Uk 80 x 244 Cm Lembar 138,000 4,000 142,000 14,200 156,200


2 mm Uk 122x244 Cm Lembar 69,000 4,000 73,000 7,300 80,300

3 mm Uk 122x244 Cm Lembar 106,400 4,000 110,400 11,040 121,400

5 mm Uk 122x244 Cm Lembar 172,500 4,800 177,300 17,730 195,000

1 cm Uk 122x244 Cm Lembar 322,000 6,000 328,000 32,800 360,800

2 cm Uk 122x244 Cm Lembar 293,300 10,000 303,300 30,330 333,600


3 mm Lembar 132,300 4,000 136,300 13,630 149,900


3 mm Uk 122x244 Cm Lembar 138,000 4,000 142,000 14,200 156,200

5 Hard Board 120,800 4,000 124,800 12,480 137,300

Uk 122x244 Cm Lembar 97,800 6,000 103,800 10,380 114,200

6 Eternit - - - - -

Uk 100x100 Cm Lembar - - - - -


3 mm Uk 200x100 Cm Lembar - - - - -

8 GYPSUM - - -


Cornis CA 15 20 Kg 138,000 10,800 148,800 14,880 163,700



Alkasit pembungkus Bks 34,500 2,800 37,300 3,730 41,000

Kain Kompon Roll 28,800 2,800 31,600 3,160 34,800

Paku Gypsum Kg 103,500 2,800 106,300 10,630 116,900

Paku Skruf Bh 74,800 40 74,840 7,484 82,300






UKURAN

SATUAN

HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III


73


LOKASI : PULAU MOTI

( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

9 PROFIL GYPSUM - - - -


Polos Manado 10 cm Staff - 10,000 10,000 1,000 11,000


Polos S 12 cm Staff 28,800 10,800 39,600 3,960 43,600









Luwing 15 cm Staff 34,500 10,800 45,300 4,530 49,800

Lidah 10 cm Staff 28,800 10,800 39,600 3,960 43,600




Bawang 10 cm Staff 25,900 10,800 36,700 3,670 40,400



Samosir 18 cm Staff 40,300 10,800 51,100 5,110 56,200








Cengkeh 8 cm Staff 23,000 10,800 33,800 3,380 37,200





Kepiting 12 cm Staff - 10,800 10,800 1,080 11,900









Tahu 6 cm Staff 19,600 6,667 26,267 2,627 28,900

Tampar 4 cm Staff 13,800 6,667 20,467 2,047 22,500





Jagung 5 cm Staff 16,100 6,667 22,767 2,277 25,000

Anggrek 4 cm Staff 16,100 6,667 22,767 2,277 25,000









UKURAN

SATUAN

HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III


74


LOKASI : PULAU MOTI

( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )











Helm oval (60 cm) Bh 115,000 10,800 125,800 12,580 138,400

Gear oval (60 cm) Bh 143,800 10,800 154,600 15,460 170,100


Racing oval (50 cm) Bh 230,000 10,800 240,800 24,080 264,900




Dom S bulat (81 cm) Bh 460,000 10,800 470,800 47,080 517,900




12 GRC - - - - -

GRC "3.5" NUSA BOR M2 81,700 32,000 113,700 11,370 125,100

GRC "6" NUSA BOR M2 155,300 32,000 187,300 18,730 206,000

13 List Profil - - -

SK.1 Staff 24,200 5,200 29,400 2,940 32,300

SK.2 Staff 23,000 5,200 28,200 2,820 31,000

SK.3 Staff 20,100 5,200 25,300 2,530 27,800

SK.4a Staff 17,300 5,200 22,500 2,250 24,800

SK.4b Staff 17,300 5,200 22,500 2,250 24,800

SK 5 Staff - 5,200 5,200 520 5,700

SK 6 Staff - 5,200 5,200 520 5,700

SK 7 Staff - 5,200 5,200 520 5,700

SK 8 Staff - 5,200 5,200 520 5,700

SK 9 Staff - 5,200 5,200 520 5,700

SK 10 Staff - 5,200 5,200 520 5,700

SK 11 Staff 28,800 5,200 34,000 3,400 37,400

SK 12 Staff 20,700 5,200 25,900 2,590 28,500

SK 13 Staff - 5,200 5,200 520 5,700

SK 14 Staff 17,300 5,200 22,500 2,250 24,800

SK 15 Staff - 5,200 5,200 520 5,700

SK 16 Staff 34,500 5,200 39,700 3,970 43,700

SK 17 Staff 23,000 5,200 28,200 2,820 31,000

SK 18 E Staff 17,300 5,200 22,500 2,250 24,800

SK 18 a Staff 17,300 5,200 22,500 2,250 24,800

SK.18 b Staff - 5,200 5,200 520 5,700

SK 19 E Staff - 5,200 5,200 520 5,700

SK 20 E Staff 40,300 5,200 45,500 4,550 50,100

SK 21 Staff - 5,200 5,200 520 5,700

SK 22 E Staff 28,800 5,200 34,000 3,400 37,400

SK 23 E Staff 28,800 5,200 34,000 3,400 37,400

SK 24 Staff - 5,200 5,200 520 5,700

SK 25 Staff 23,000 5,200 28,200 2,820 31,000

SK 28 E Staff 23,000 5,200 28,200 2,820 31,000

SK 30 E Staff 17,300 5,200 22,500 2,250 24,800






UKURAN

SATUAN

HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III


75


LOKASI : PULAU MOTI

( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

SK 32 Staff 17,300 5,200 22,500 2,250 24,800

SK 40 E Staff 34,500 5,200 39,700 3,970 43,700

SK 41 E Staff 17,300 5,200 22,500 2,250 24,800

SK 42 E Staff 20,100 5,200 25,300 2,530 27,800

SK 43 E Staff 20,100 5,200 25,300 2,530 27,800

SK 44 E Staff - 5,200 5,200 520 5,700

SK 45 E Staff 23,000 5,200 28,200 2,820 31,000

SK 51 a Staff 23,000 5,200 28,200 2,820 31,000

SK 51 b Staff - 5,200 5,200 520 5,700

SK 52 a Staff - 5,200 5,200 520 5,700

SK 52 b Staff - 5,200 5,200 520 5,700

SK 53 a Staff - 5,200 5,200 520 5,700

SK 53 b Staff 40,300 5,200 45,500 4,550 50,100

SK 55 E Staff 51,800 5,200 57,000 5,700 62,700

SK 56 E Staff 69,000 5,200 74,200 7,420 81,600

SK 57 E Staff 74,800 5,200 80,000 8,000 88,000

SK 58 E Staff 74,800 5,200 80,000 8,000 88,000


1 Rangka Atap Baja Ringan (Giga Steel Ecomax) - -




BJLS 0,20 mm Lembar 50,000 6,400 56,400 5,640 62,000

BJLS 0,25 mm Lembar 63,300 6,400 69,700 6,970 76,700

BJLS 0,30 mm Lembar 74,800 6,400 81,200 8,120 89,300

3 Seng Plat ( Bubungan ) - - -

BJLS 0,20 mm Lembar 54,600 6,400 61,000 6,100 67,100

BJLS 0,25 mm Lembar 66,100 6,400 72,500 7,250 79,800

BJLS 0,30 mm Lembar 77,600 6,400 84,000 8,400 92,400

4 Seng Alumanium Gelombang - - -

SWG 32" 0,25 mm 66,100 6,400 72,500 7,250 79,800

SWG 32" 0,25 mm Lembar 77,600 6,400 84,000 8,400 92,400

SWG 30" 0,30 mm Lembar - 6,400 6,400 640 7,000

SWG 28" 0,40 mm Lembar - 1,600 1,600 160 1,800


6 Seng Fiber - 1,600 1,600 160 1,800




Beton BH - - - - -

Keramik BH - - -

Asbes BH 46,000 800 46,800 4,680 51,500



Tebal 3 mm Lembar - 2,800 2,800 280 3,100



Tebal 3 mm Lembar - 2,800 2,800 280 3,100


Lembar - 2,800 2,800 280 3,100


Tebal 3 mm Lembar - 2,800 2,800 280 3,100


Tebal 3 mm Lembar - 2,800 2,800 280 3,100

9 Nok Bubungan - 2,800 2,800 280 3,100








10 Boot (Scrup Baja Ringan dan Csrup tutup atap) - -




Foil) Roll 1,322,500 2,800 1,325,300 132,530 1,457,800






UKURAN

SATUAN

HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III


76


LOKASI : PULAU MOTI

( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

F. BAHAN LANTAI - - - - -

1. Tegel PC - - - - -

Abu-abu 20 x 20 Cm Bh - 3,200 3,200 320 3,500

Abu-abu 30 x 30 Cm Bh - 3,200 3,200 320 3,500

Warna 20 x 20 Cm Bh - 3,200 3,200 320 3,500

Badak 20 x 20 Cm Bh - 3,200 3,200 320 3,500

Badak 30 x 30 Cm Bh - 3,200 3,200 320 3,500

Wafel 20 x 20 Cm Bh - 3,200 3,200 320 3,500

Wafel 30 x 30 Cm Bh - 3,200 3,200 320 3,500


10 cm Dos 224,300 6,400 230,700 23,070 253,800

10 cm Bh 1,700 40 1,740 174 1,900



Warna 10 x 20 cm Dos - 6,400 6,400 640 7,000

Putih 20 x 20 cm Dos 63,300 6,400 69,700 6,970 76,700

Warna 20 x 20 cm Dos 71,300 6,400 77,700 7,770 85,500

Putih 20 x 25 cm Dos 74,800 6,400 81,200 8,120 89,300

Warna 20 x 25 cm Dos 86,300 6,400 92,700 9,270 102,000

Putih 30 x 30 cm Dos 66,100 6,400 72,500 7,250 79,800

Warna 30 x 30 cm Dos 78,200 6,400 84,600 8,460 93,100

Putih 40 x 40 cm Dos 71,900 6,400 78,300 7,830 86,100

Warna 40 x 40 cm Dos 110,400 6,400 116,800 11,680 128,500

Putih 60 x 60 cm Dos 445,100 6,400 451,500 45,150 496,700

Warna 60 x 60 cm Dos 385,300 6,400 391,700 39,170 430,900




Putih 40 x 40 cm Dos 71,900 6,400 78,300 7,830 86,100


Warna 10 x 20 cm Dos 72,500 6,400 78,900 7,890 86,800

Putih 20 x 20 cm Dos 72,500 6,400 78,900 7,890 86,800

Warna 20 x 20 cm Dos 72,500 6,400 78,900 7,890 86,800

Putih 20 x 25 cm Dos 72,500 6,400 78,900 7,890 86,800

Warna 20 x 25 cm Dos 74,800 6,400 81,200 8,120 89,300

Putih 30 x 30 cm Dos 64,400 6,400 70,800 7,080 77,900

Warna 30 x 30 cm Dos 62,100 6,400 68,500 6,850 75,400

Putih 40 x 40 cm Dos 70,200 6,400 76,600 7,660 84,300

Warna 40 x 40 cm Dos 79,400 6,400 85,800 8,580 94,400

Putih 60 x 60 cm Dos - - -

Warna 60 x 60 cm Dos - - -



Warna 10 x 20 cm Dos - 6,400 6,400 640 7,000

Putih 20 x 20 cm Dos - 6,400 6,400 640 7,000

Warna 20 x 20 cm Dos 74,800 6,400 81,200 8,120 89,300

Putih 20 x 25 cm Dos - 6,400 6,400 640 7,000

Warna 20 x 25 cm Dos 69,000 6,400 75,400 7,540 82,900

Putih 30 x 30 cm Dos - 3,200 3,200 320 3,500

Warna 30 x 30 cm Dos - 3,200 3,200 320 3,500

Putih 40 x 40 cm Dos - 3,200 3,200 320 3,500

Warna 40 x 40 cm Dos 90,900 6,400 97,300 9,730 107,000








UKURAN

SATUAN

HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III


77


LOKASI : PULAU MOTI

( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )


Warna 10 x 20 cm Dos - 3,200 3,200 320 3,500

Putih 20 x 20 cm Dos 62,100 6,400 68,500 6,850 75,400

Warna 20 x 20 cm Dos 63,300 6,400 69,700 6,970 76,700

Putih 20 x 25 cm Dos - 6,400 6,400 640 7,000

Warna 20 x 25 cm Dos - 6,400 6,400 640 7,000

Putih 30 x 30 cm Dos - 6,400 6,400 640 7,000

Warna 30 x 30 cm Dos - 6,400 6,400 640 7,000

Putih 40 x 40 cm Dos - 6,400 6,400 640 7,000

Warna 40 x 40 cm Dos - 6,400 6,400 640 7,000




Warna 10 x 20 cm Dos - 3,200 3,200 320 3,500

Putih 20 x 20 cm Dos - 3,200 3,200 320 3,500

Warna 20 x 20 cm Dos 79,900 6,400 86,300 8,630 94,900

Putih 20 x 25 cm Dos - 3,200 3,200 320 3,500

Warna 20 x 25 cm Dos 79,400 6,400 85,800 8,580 94,400

Putih 30 x 30 cm Dos - 3,200 3,200 320 3,500

Warna 30 x 30 cm Dos 79,900 3,200 83,100 8,310 91,400

Putih 40 x 40 cm Dos - 3,200 3,200 320 3,500

Warna 40 x 40 cm Dos 89,700 6,400 96,100 9,610 105,700




Warna 10 x 20 cm Dos - 6,400 6,400 640 7,000

Putih 20 x 20 cm Dos 82,800 6,400 89,200 8,920 98,100

Warna 20 x 20 cm Dos 86,300 6,400 92,700 9,270 102,000

Putih 20 x 25 cm Dos 86,300 6,400 92,700 9,270 102,000

Warna 20 x 25 cm Dos 86,300 6,400 92,700 9,270 102,000

Putih 30 x 30 cm Dos - 6,400 6,400 640 7,000

Warna 30 x 30 cm Dos 78,200 6,400 84,600 8,460 93,100

Putih 40 x 40 cm Dos 70,200 6,400 76,600 7,660 84,300

Warna 40 x 40 cm Dos 82,800 6,400 89,200 8,920 98,100


Warna 60 x 60 cm Dos - 6,400 6,400 640 7,000


Warna 10 x 20 cm Dos - 3,200 3,200 320 3,500

Putih 20 x 20 cm Dos - 6,400 6,400 640 7,000

Warna 20 x 20 cm Dos - 6,400 6,400 640 7,000

Putih 20 x 25 cm Dos - 6,400 6,400 640 7,000

Warna 20 x 25 cm Dos - 6,400 6,400 640 7,000

Putih 30 x 30 cm Dos - 6,400 6,400 640 7,000

Warna 30 x 30 cm Dos - 6,400 6,400 640 7,000


Warna Tua 40x40 cm Dos 89,700 6,400 96,100 9,610 105,700




Warna 10 x 20 cm Dos - 3,200 3,200 320 3,500

Putih 20 x 20 cm Dos - 3,200 3,200 320 3,500

Warna 20 x 20 cm Dos - 3,200 3,200 320 3,500

Putih 20 x 25 cm Dos - 3,200 3,200 320 3,500

Warna 20 x 25 cm Dos - 3,200 3,200 320 3,500

Putih 30 x 30 cm Dos - 3,200 3,200 320 3,500

Warna 30 x 30 cm Dos - 6,400 6,400 640 7,000






UKURAN

SATUAN

HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III


78


LOKASI : PULAU MOTI

( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )


Warna Tua 40x40 cm Dos 92,000 6,400 98,400 9,840 108,200



- - -


Warna 10 x 20 cm Dos - 3,200 3,200 320 3,500

Putih 20 x 20 cm Dos - 3,200 3,200 320 3,500

Warna 20 x 20 cm Dos - 3,200 3,200 320 3,500

Putih 20 x 25 cm Dos - 3,200 3,200 320 3,500

Warna 20 x 25 cm Dos - 3,200 3,200 320 3,500

Putih 30 x 30 cm Dos - 3,200 3,200 320 3,500

Warna 30 x 30 cm Dos - 3,200 3,200 320 3,500

Putih 40 x 40 cm Dos 74,800 6,400 81,200 8,120 89,300

Warna 40 x 40 cm Dos 80,500 6,400 86,900 8,690 95,600

Putih 60 x 60 cm Dos - 6,400 6,400 640 7,000



Warna 10 x 20 cm Dos - 3,200 3,200 320 3,500

Putih 20 x 20 cm Dos - 3,200 3,200 320 3,500

Warna 20 x 20 cm Dos - 3,200 3,200 320 3,500

Putih 20 x 25 cm Dos - 6,400 6,400 640 7,000

Warna 20 x 25 cm Dos - 6,400 6,400 640 7,000

Putih 30 x 30 cm Dos - 3,200 3,200 320 3,500

Warna 30 x 30 cm Dos - 3,200 3,200 320 3,500

Putih 40 x 40 cm Dos - 6,400 6,400 640 7,000

Warna 40 x 40 cm Dos 69,000 6,400 75,400 7,540 82,900




Warna 60 x 60 cm 414,000 6,400 420,400 42,040 462,400

Putih 100 x 100 cm - -

Warna 1000 x 100 cm - -

4 Tegel Porselin - 3,200 3,200 320 3,500

10 x 20 cm Dos - 6,400 6,400 640 7,000

10 x 10 cm Dos 258,800 3,200 262,000 26,200 288,200

5 Marmer - - -

Pabrikan M2 - - -

Alami M2 - - -

- - -

- - -

G. BAHAN KACA - - -


2 mm Uk. 122 x 75 (127x75) Lembar 184,000 17,200 201,200 20,120 221,300

3 mm Uk. 122 x 152 Lembar 287,500 32,000 319,500 31,950 351,500

5 mm Uk. 122 x 152 Lembar 667,000 32,000 699,000 69,900 768,900

8 mm Uk. 100 x 200 Lembar 2,012,500 35,200 2,047,700 204,770 2,252,500

8 mm Uk. 130 x 240 Lembar 2,875,000 35,200 2,910,200 291,020 3,201,200

12 mm Uk. 200 x 300 Lembar 3,737,500 36,800 3,774,300 377,430 4,151,700

12 mm Uk. 200 x 310 Lembar 4,025,000 36,800 4,061,800 406,180 4,468,000


5 mm Uk.120 x 150 Lembar - 32,000 32,000 3,200 35,200


5 mm Uk. 122 x 152 Lembar 207,000 36,000 243,000 24,300 267,300

8 mm Uk. 122 x 152 Lembar 253,000 40,000 293,000 29,300 322,300

10 mm Uk. 122 x 152 Lembar - - -



3 mm Uk. 122 x 152 Lembar 258,800 32,000 290,800 29,080 319,900

3 mm Uk. 122 x 150 Lembar 345,000 32,000 377,000 37,700 414,700

5 mm Uk. 200 x 100 Lembar 862,500 36,000 898,500 89,850 988,400






UKURAN

SATUAN

HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III


79


LOKASI : PULAU MOTI

( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

- - -

- - -


2 Cat Kayu / Besi - - -

Glotex Kg 59,200 1,000 60,200 6,020 66,200

Avian Kg 61,300 1,000 62,300 6,230 68,500

Palatone Kg 112,700 1,000 113,700 11,370 125,100

Dulux (Interior) Kg 195,500 1,000 196,500 19,650 216,200

Dulux (Interior) 5 Kg 164,500 1,000 165,500 16,550 182,100

Dulux (Eksterior) 316,300 1,000 317,300 31,730 349,000

Dulux (Eksterior) 5 Kg 319,700 1,000 320,700 32,070 352,800

Mowilex Kg 235,800 1,000 236,800 23,680 260,500

Altex 5 Kg - 5,000 5,000 500 5,500

3 Cat Meni Kayu - - -

Altex 1 Kg 37,400 1,000 38,400 3,840 42,200

5 Kg 155,300 5,000 160,300 16,030 176,300

4 Politur Tan Ltr 59,800 1,000 60,800 6,080 66,900

Kepala Indian Ltr 65,600 1,000 66,600 6,660 73,300

Avian Kg 61,000 1,000 62,000 6,200 68,200

5 Teak Oil Ltr - 1,000 1,000 100 1,100

6 Stone Care / Pelapis Batu Alam Arca Ltr 63,300 1,000 64,300 6,430 70,700

7 Dumpul Kayu Altex Kg 37,400 1,000 38,400 3,840 42,200

Impra Kg 42,300 1,000 43,300 4,330 47,600

8 Wood Stain Infra Ltr 71,900 1,000 72,900 7,290 80,200

9 Melamik Infra Ltr 69,000 1,000 70,000 7,000 77,000


Sanding Sealer Infra 1 Ltr 69,000 1,000 70,000 7,000 77,000

5 Ltr 296,700 5,000 301,700 30,170 331,900

10 Minyak Cat - - - - -

Thinner A 0,5 ltr 21,000 500 21,500 2,150 23,700

Thinner A 1 ltr 32,800 1,000 33,800 3,380 37,200

Afduner 0,5 ltr 14,700 500 15,200 1,520 16,700

1 ltr - 1,000 1,000 100 1,100

11 Cat Tembok - - - - -

Matex 5 Kg 102,100 5,000 107,100 10,710 117,800

25 Kg 400,200 25,000 425,200 42,520 467,700

Aviatex 5 Kg 114,000 5,000 119,000 11,900 130,900

Aries 5 Kg 69,000 5,000 74,000 7,400 81,400

20 Kg 172,500 20,000 192,500 19,250 211,800

Metrolite 5 Kg 111,300 5,000 116,300 11,630 127,900

25 Kg 549,700 25,000 574,700 57,470 632,200

Dulux / ICI 2 1/2 Kg 184,000 2,500 186,500 18,650 205,200

Kimex 5 Kg 109,300 5,000 114,300 11,430 125,700

Catylac 5 Kg 134,600 5,000 139,600 13,960 153,600

Alkaly (LUAR) 2 1/2 Ltr 1,188,500 2,500 1,191,000 119,100 1,310,100

2,5 Ltr 171,400 2,500 173,900 17,390 191,300

20 Ltr 1,132,800 20,000 1,152,800 115,280 1,268,100

12 Cat Tembok Anti Lumut No Drop 1 Kg 71,900 1,000 72,900 7,290 80,200

13 Cat Jotun - - -


10 Ltr 921,200 10,000 931,200 93,120 1,024,300

Jotun Gardex 1 Ltr 70,200 1,000 71,200 7,120 78,300

Jotashield 2,5 Ltr 327,800 2,500 330,300 33,030 363,300

20 Ltr 2,453,000 20,000 2,473,000 247,300 2,720,300


18 Ltr 588,800 10,000 598,800 59,880 658,700

Strax Matt 2,5 Ltr - 2,500 2,500 250 2,800

Majestic 1 Ltr - 1,000 1,000 100 1,100

2,5 Ltr 296,700 2,500 299,200 29,920 329,100

20 Ltr 2,047,000 20,000 2,067,000 206,700 2,273,700






UKURAN

SATUAN

HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III




80


LOKASI : PULAU MOTI

( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )


25 Kg 216,200 25,000 241,200 24,120 265,300


BELMAS 5 Kg 115,000 5,000 120,000 12,000 132,000

16 Lem Seng Rol 9,200 1,000 10,200 1,020 11,200

Meter 40,300 1,000 41,300 4,130 45,400


1 Inc Bh 28,800 500 29,300 2,930 32,200

2 Inc Bh 9,000 500 9,500 950 10,500

2,5 Inc Bh 57,500 500 58,000 5,800 63,800

3 Inc Bh 69,000 500 69,500 6,950 76,500

4 Inc Bh 46,000 500 46,500 4,650 51,200

5 Inc Bh 26,200 500 26,700 2,670 29,400

Kuas Lukis Bh 9,000 500 9,500 950 10,500

Kuas Rol Ukuran Besar Bh 35,500 1,000 36,500 3,650 40,200

Ukuran Kecil Bh 23,000 1,000 24,000 2,400 26,400


No. 0 Lbr 9,800 250 10,050 1,005 11,100

No. 1 Lbr 9,800 250 10,050 1,005 11,100

No. 2 Lbr 9,800 250 10,050 1,005 11,100

No. 3 Lbr 9,800 250 10,050 1,005 11,100

No. 100 Lbr 8,100 250 8,350 835 9,200

I. BAHAN SANITER - - -

1 Kloset - - -

Duduk - - -








Jongkok - - - - -




VITO Bh 287,500 28,600 316,100 31,610 347,700












917,700 35,200 952,900 95,290 1,048,200






Hammer Bh 3,162,500 60,000 3,222,500 322,250 3,544,800


Diva (170 x 73)cm Bh - 35,200 35,200 3,520 38,700






UKURAN

SATUAN

HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III


81


LOKASI : PULAU MOTI

( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )




Diva - 35,200 35,200 3,520 38,700







5 Kran Air - - - - -





Kran Bathtub Bh 400,200 500 400,700 40,070 440,800


6 Stop Kran 1/2" Bh 77,600 500 78,100 7,810 85,900

7 Hand Shower - - -












1 Bak Bh 434,700 64,000 498,700 49,870 548,600

2 Bak Bh 1,543,900 64,000 1,607,900 160,790 1,768,700

11 Slang Air - - - - -
























UKURAN

SATUAN

HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III


82


LOKASI : PULAU MOTI

( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

J. MINYAK / ASPAL / PELUMAS - - - - -


E s s o Kg - 2,800 2,800 280 3,100


Subsidi Lt 7,900 2,000 9,900 990 10,900


Subsidi Lt 8,400 2,000 10,400 1,040 11,400


Subsidi Lt 2,900 2,000 4,900 490 5,400


Mesran 40 SE/CC Lt 34,500 20,000 54,500 5,450 60,000

Mesran 40/30 20 x 1 L 690,000 20,000 710,000 71,000 781,000

Mesran 40/30 6 x 4 L 759,000 25,000 784,000 78,400 862,400


Mesran Super 20W/50 24 x 0,8 L - 20,000 20,000 2,000 22,000

Mesran Super 20W/50 20 x 1 L - 20,000 20,000 2,000 22,000

2 T Enviro 24 x 0,8 L - 20,000 20,000 2,000 22,000


Meditran S 40 / S 30 20 x 1 L 807,300 20,000 827,300 82,730 910,000

Meditran S 40 / S 30 4 x 5 L 736,000 20,000 756,000 75,600 831,600

Meditran S 40 / S 30 2 x 10 L 736,000 20,000 756,000 75,600 831,600

Meditran SC-15W/40 4 x 5 L 798,100 20,000 818,100 81,810 899,900


Meditran SX-15W/40 20 x 1 L 1,115,500 20,000 1,135,500 113,550 1,249,100


Prima XP 20/50 20 x 1 L 966,000 20,000 986,000 98,600 1,084,600

Prima XP 20/50 6 x 4 L 1,091,600 25,000 1,116,600 111,660 1,228,300

Prima XP 10 W/40 12 x 1 L 759,000 10,000 769,000 76,900 845,900

Prima XP 10 W/40 20 x 1 L 1,265,000 20,000 1,285,000 128,500 1,413,500

Prima XP 10 W/40 6 x 4 L 1,428,300 25,000 1,453,300 145,330 1,598,600

Rored EPA 90 4 x 5 L 752,100 20,000 772,100 77,210 849,300

Rored EPA 140 4 x 5 L 772,800 20,000 792,800 79,280 872,100

Rored HDA 90 4 x 5 L 857,000 20,000 877,000 87,700 964,700

Rored HDA 140 4 x 5 L 860,200 20,000 880,200 88,020 968,200

Rored EPA 90 12 x 1 L 924,600 10,000 934,600 93,460 1,028,100

Rored MTF 80 W / 90 12 x 1 L 683,100 10,000 693,100 69,310 762,400

Fastron 10 W/40 20 x 1 L 1,817,000 20,000 1,837,000 183,700 2,020,700

Fastron 10 W/40 6 x 4 L 2,056,200 25,000 2,081,200 208,120 2,289,300

Fastron 20 W/50 12 x 1 L 1,322,500 10,000 1,332,500 133,250 1,465,800



Fastron 0 W/50 12 x 1 L 2,428,800 10,000 2,438,800 243,880 2,682,700



Fastron Techo Synthetic 10w/40 SM20 x 1 L 1,817,000 20,000 1,837,000 183,700 2,020,700


Enduro 4T 20W/50 20 x 1 L 920,000 20,000 940,000 94,000 1,034,000

Enduro 4T 20W/50 24 x 0,80 L 993,600 25,000 1,018,600 101,860 1,120,500


Enduro Matic 6 x 1 L 310,500 5,000 315,500 31,550 347,100

Enduro Matic 6 x 0,80 L 276,000 5,000 281,000 28,100 309,100


Pertamina ATF 20 x 1 L 1,150,000 20,000 1,170,000 117,000 1,287,000








UKURAN

SATUAN

HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III


83


LOKASI : PULAU MOTI

( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

Mesran 40 209 L 6,753,800 100,000 6,853,800 685,380 7,539,200

Mesran 30 209 L 6,753,800 100,000 6,853,800 685,380 7,539,200

Mesran Super 20 w / 50 209 L 6,874,000 100,000 6,974,000 697,400 7,671,400


Mesran B-40 209 L 6,922,100 100,000 7,022,100 702,210 7,724,300

Meditran 30 209 L 6,014,800 100,000 6,114,800 611,480 6,726,300

Meditran S 40 209 L 6,649,300 100,000 6,749,300 674,930 7,424,200

Meditran S 30 209 L 6,649,300 100,000 6,749,300 674,930 7,424,200

Meditran S 50 209 L 7,045,900 100,000 7,145,900 714,590 7,860,500

Meditran S 10 W 209 L 6,622,800 100,000 6,722,800 672,280 7,395,100

Meditran SC 15W/40 209 L 7,098,700 100,000 7,198,700 719,870 7,918,600

Meditran SC 15W/40 CH 4 209 L 7,772,900 100,000 7,872,900 787,290 8,660,200

Meditran SC 15W/40 CI 4 200 L 7,098,700 100,000 7,198,700 719,870 7,918,600

Medripal 411 209 L 7,045,900 100,000 7,145,900 714,590 7,860,500

Medripal 412 209 L 7,178,100 100,000 7,278,100 727,810 8,005,900

Medripal 440 209 L 9,227,000 100,000 9,327,000 932,700 10,259,700

Medripal 420 209 L 7,495,300 100,000 7,595,300 759,530 8,354,800

Turalik 45 / 48 209 L 6,147,000 100,000 6,247,000 624,700 6,871,700

Turalik 52 / 69 209 L 6,213,000 100,000 6,313,000 631,300 6,944,300




Rored HDA 90 209 L 9,200,600 100,000 9,300,600 930,060 10,230,700

Rored HDA 140 209 L 10,231,600 100,000 10,331,600 1,033,160 11,364,800

Rored EPA 90 209 L 9,068,400 100,000 9,168,400 916,840 10,085,200

Rored EPA 140 209 L 8,116,600 100,000 8,216,600 821,660 9,038,300

Rored HAD 85 w / 90 209 L 9,174,200 100,000 9,274,200 927,420 10,201,600

Rored HAD 85 w / 140 209 L 9,491,400 100,000 9,591,400 959,140 10,550,500

Salyx 420 209 L 8,817,200 100,000 8,917,200 891,720 9,808,900

Salyx 320 209 L 8,552,900 100,000 8,652,900 865,290 9,518,200

Salyx 430 209 L 9,517,900 100,000 9,617,900 961,790 10,579,700

Salyx 440 209 L 10,125,900 100,000 10,225,900 1,022,590 11,248,500

Translik HD 30 209 L 8,817,200 100,000 8,917,200 891,720 9,808,900

Translik HD 50 209 L 9,570,700 100,000 9,670,700 967,070 10,637,800

Meditran SMX 15 w / 40 209 L 8,077,000 100,000 8,177,000 817,700 8,994,700


Pertamina ATF 200 L 9,196,600 100,000 9,296,600 929,660 10,226,300


Meditran SX 15 w / 40 CH 4 1000 L - 280,000 280,000 28,000 308,000

Meditran SMX 15 w / 40 1000 L - 280,000 280,000 28,000 308,000

Meditran SC 15 w / 40 1000 L - 280,000 280,000 28,000 308,000

Meditran S 30 1000 L - 280,000 280,000 28,000 308,000

Meditran S 40 1000 L - 280,000 280,000 28,000 308,000

Meditran S 50 1000 L - 280,000 280,000 28,000 308,000

RORED HDA 90 1000 L - 280,000 280,000 28,000 308,000

RORED HDA 140 1000 L - 280,000 280,000 28,000 308,000

RORED HDA 85/90 1000 L - 280,000 280,000 28,000 308,000

RORED HDA 85/140 1000 L - 280,000 280,000 28,000 308,000

RORED EPA 90/140 1000 L - 280,000 280,000 28,000 308,000

Pertamina ATF 1000 L - 280,000 280,000 28,000 308,000

Translik HD 30/50 1000 L - 280,000 280,000 28,000 308,000

Turalik 52 / 69 1000 L - 280,000 280,000 28,000 308,000






UKURAN

SATUAN

HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III


84


LOKASI : PULAU MOTI

( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

6 Gemuk (Grase) - 25,000 25,000 2,500 27,500




Pertamina SGX 16 Kg - 20,000 20,000 2,000 22,000

7. Gas Elpiji - - -

Tabung Baru 12 Kg - 10,000 10,000 1,000 11,000

Isi Ulang 12 Kg - 10,000 10,000 1,000 11,000

Elpiji Isi 12 Kg 12 Kg 255,300 10,000 265,300 26,530 291,800

Elpiji Isi 50 Kg 50 Kg 1,637,600 50,000 1,687,600 168,760 1,856,400

K. BAHAN PINTU, KUNCI & PENGGANTUNG - - -



3 Rolling Door M2 977,500 80,000 1,057,500 105,750 1,163,300



PsgM - 48,000 48,000 4,800 52,800



Deluxe M2 402,500 80,000 482,500 48,250 530,800



Lokal (rol) M - 16,000 16,000 1,600 17,600


uk (210cm x 80 cm) Lbr 2,875,000 80,000 2,955,000 295,500 3,250,500



11 Acesoris - 16,000 16,000 1,600 17,600

12 - Pas Fitting - 16,000 16,000 1,600 17,600

13 Handel Type C Set 126,500 8,000 134,500 13,450 148,000

Type H Set 287,500 8,000 295,500 29,550 325,100




- - -


Baik bh 862,500 10,000 872,500 87,250 959,800

16 Pintu Besi + Engsel Besi M2 - 10,000 10,000 1,000 11,000

Pintu Besi + Rool M2 2,415,000 10,000 2,425,000 242,500 2,667,500

Pagar Besi M2 2,242,500 10,000 2,252,500 225,250 2,477,800

Relling Pagar Besi M - 10,000 10,000 1,000 11,000

Rangka Besi Holo M2 - 10,000 10,000 1,000 11,000

Besi Siku + Ram M2 - 10,000 10,000 1,000 11,000

17 Relling Pagar Besi Stainlees biasa M - 10,000 10,000 1,000 11,000

Motif M - 10,000 10,000 1,000 11,000

Pagar Besi Stainlees biasa M2 - 10,000 10,000 1,000 11,000

Motif M2 - 10,000 10,000 1,000 11,000

Pintu Besi Stainlees M2 - 10,000 10,000 1,000 11,000

Pintu Baja Lipat M2 - 10,000 10,000 1,000 11,000


Door closer bh 166,800 10,000 176,800 17,680 194,500

Engsel Casement bh - -








UKURAN

SATUAN

HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III


85


LOKASI : PULAU MOTI

( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )
















Kait Angin - 500 500 50 1,000

stainless Bh 108,100 500 108,600 10,860 119,500

Kuningan Bh 32,200 500 32,700 3,270 36,000

Biasa Bh 28,800 500 29,300 2,930 32,200

21 Grendel - 500 500 50 600

Besar stainless 101,200 500 101,700 10,170 111,900

Kuningan Bh 46,000 500 46,500 4,650 51,200

Biasa Bh 14,400 500 14,900 1,490 16,400


Kuningan Bh 28,800 500 29,300 2,930 32,200

Biasa Bh 19,000 500 19,500 1,950 21,500


stainless Bh 95,500 500 96,000 9,600 105,600

Kuningan Bh 40,300 500 40,800 4,080 44,900

Biasa Bh 28,800 500 29,300 2,930 32,200



Kuningan Bh 64,400 500 64,900 6,490 71,400

Biasa Bh 40,300 500 40,800 4,080 44,900


Kuningan Bh 36,200 500 36,700 3,670 40,400

Biasa Bh 14,400 500 14,900 1,490 16,400


Sedang Bh 38,900 500 39,400 3,940 43,300



M. BAHAN PIPA - - -

1 PIPA GIP - - -

GIP Medium B - - -

Dia. 1/2 inc Staf 149,500 5,600 155,100 15,510 170,600

Dia. 3/4 inc Staf 201,300 8,800 210,100 21,010 231,100

Dia. 1 inc Staf 258,800 10,400 269,200 26,920 296,100

Dia. 1 1/4 inc Staf 316,300 11,600 327,900 32,790 360,700

Dia. 1 1/2 inc Staf 373,800 12,800 386,600 38,660 425,300

Dia. 2 inc Staf 437,000 21,200 458,200 45,820 504,000

Dia. 2 1/2 inc Staf 667,000 22,800 689,800 68,980 758,800

Dia. 3 inc Staf 661,300 27,200 688,500 68,850 757,400






UKURAN

SATUAN

HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III


86


LOKASI : PULAU MOTI

( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

GIP Medium A - -

Dia. 1/2 inc Staf 201,300 4,000 205,300 20,530 225,800

Dia. 3/4 inc Staf 258,800 6,400 265,200 26,520 291,700

Dia. 1 inc Staf 402,500 7,600 410,100 41,010 451,100

Dia. 1 1/4 inc Staf 488,800 8,400 497,200 49,720 546,900

Dia. 1 1/2 inc Staf 575,000 9,200 584,200 58,420 642,600

Dia. 2 inc Staf 776,300 15,600 791,900 79,190 871,100

Dia. 2 1/2 inc Staf 1,006,300 16,800 1,023,100 102,310 1,125,400

Dia. 3 inc Staf 1,265,000 20,000 1,285,000 128,500 1,413,500

Stainless - - - - -

Dia. 1/2 inc Staf 80,500 4,000 84,500 8,450 93,000

Dia. 3/4 inc Staf 120,800 6,400 127,200 12,720 139,900

Dia. 1 inc Staf 166,800 7,600 174,400 17,440 191,800

Dia. 1 1/4 inc Staf 207,000 8,400 215,400 21,540 236,900

Dia. 1 1/2 inc Staf 253,000 9,200 262,200 26,220 288,400

Dia. 2 inc Staf 333,500 15,600 349,100 34,910 384,000

2. PIPA PVC - - - - -
































1 SEKOP - - -

Kualitas Baik BH 101,200 4,000 105,200 10,520 115,700

WIPRO BH 76,800 4,000 80,800 8,080 88,900

Kualitas sedang 74,800 4,000 78,800 7,880 86,700

CARMEN / ARCO BH 64,200 4,000 68,200 6,820 75,000


Tanpa gagang BH 51,500 4,000 55,500 5,550 61,100

3 PAHAT - - - - -



4 LINGGIS BH 86,300 4,000 90,300 9,030 99,300






UKURAN

SATUAN

HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III


87


LOKASI : PULAU MOTI

( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

5 TROFOL - - - - -



6 WATERPASS 287,500 2,800 290,300 29,030 319,300








Neptang Oris 6" BH 28,800 4,000 32,800 3,280 36,100

8 HAMMER - - - - -

1 Kg BH 258,800 2,000 260,800 26,080 286,900

3 Kg BH 194,400 2,800 197,200 19,720 216,900

5 Kg BH 232,900 4,000 236,900 23,690 260,600

10 Kg BH 368,600 4,000 372,600 37,260 409,900

9 PAKUWEL BH 78,200 4,000 82,200 8,220 90,400


1 NEPTANG - - - - -

Kualitas Baik BH 103,500 1,000 104,500 10,450 115,000


2 OBENG - - -

Kualitas Baik BH 36,800 1,000 37,800 3,780 41,600



4 KAPAK - - - - -

Kualitas Baik BH 124,200 4,000 128,200 12,820 141,000


5 SKAP MANUAL BH - 4,000 4,000 400 4,400

6 BOR MANUAL BH 69,000 4,000 73,000 7,300 80,300

7 BOR LISTRIK 561,900 10,000 571,900 57,190 629,100

BOSCH GSB 13 mm UNIT 1,000,300 10,000 1,010,300 101,030 1,111,300

BOSCH GBM 360 UNIT 653,800 10,000 663,800 66,380 730,200

RYOBY UNIT - - -

WIPRO W 6134, 13 mm UNIT 672,800 10,000 682,800 68,280 751,100

WIPRO W 6102, 10 mm UNIT 517,500 10,000 527,500 52,750 580,300

WIPRO W 6131, 13 mm UNIT 706,700 10,000 716,700 71,670 788,400

WIPRO W 6160 UNIT 884,900 10,000 894,900 89,490 984,400

WIPRO W 6101 UNIT - 10,000 10,000 1,000 11,000

MAKITA 1620 / 1630 UNIT 977,500 10,000 987,500 98,750 1,086,300

6101 B UNIT - 10,000 10,000 1,000 11,000

PROHEZ 3070-004 UNIT - 10,000 10,000 1,000 11,000

8 GERGAJI LISTRIK 1,380,000 10,000 1,390,000 139,000 1,529,000


WIPRO W 9180 UNIT 931,500 10,000 941,500 94,150 1,035,700


MAKITA 5600 NB UNIT 2,932,500 10,000 2,942,500 294,250 3,236,800

PROHEX 3120.001 UNIT - 10,000 10,000 1,000 11,000






UKURAN

SATUAN

HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III


88


LOKASI : PULAU MOTI

( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )



MAKTEC MT 360 UNIT 2,067,700 10,000 2,077,700 207,770 2,285,500

WIPRO W 1090, 6 mm UNIT 503,700 10,000 513,700 51,370 565,100

WIPRO ROTER BESAR W 1062, 6 mm UNIT - 10,000 10,000 1,000 11,000

WIPRO W 1121 UNIT - 10,000 10,000 1,000 11,000

WIPRO W 1123 UNIT 1,251,200 10,000 1,261,200 126,120 1,387,300

PROHEX 3100 - 002 UNIT - 10,000 10,000 1,000 11,000

MAKITA N 3709 UNIT 1,035,000 10,000 1,045,000 104,500 1,149,500

10 SKAP LISTRIK - 10,000 10,000 1,000 11,000




MAKITA N 1900 B/ Kp 800 UNIT 2,355,200 10,000 2,365,200 236,520 2,601,700

PROHEX 30.90 - 001 UNIT - 10,000 10,000 1,000 11,000

11 GURINDA - - - - -





BOSC GWS 6-100 UNIT - 10,000 10,000 1,000 11,000

WIPRO W 3435 UNIT 517,500 10,000 527,500 52,750 580,300

MAKITA N 9500 N UNIT 1,539,400 10,000 1,549,400 154,940 1,704,300

PROHEX UNIT - 10,000 10,000 1,000 11,000


WIPRO S' UNIT 722,200 10,000 732,200 73,220 805,400

WIPRO W 150 UNIT 952,200 10,000 962,200 96,220 1,058,400


WIPRO W 4935 UNIT 671,000 10,000 681,000 68,100 749,100

RYOBY BO 4540 UNIT - 10,000 10,000 1,000 11,000

PROHEX 3130 - 001 UNIT - 10,000 10,000 1,000 11,000

15 SIKU BH 38,900 1,200 40,100 4,010 44,100

16 METERAN - - - - -

3 Meter wipro BH 40,300 1,200 41,500 4,150 45,700

5 Meter wipro BH 51,800 1,200 53,000 5,300 58,300

7.5 Meter wipro BH 71,900 1,200 73,100 7,310 80,400


Kualitas Baik BH 90,600 4,000 94,600 9,460 104,100



Kualitas Baik BH 327,800 4,000 331,800 33,180 365,000




21 MATA GERGAJI BESI TIPE A BH 17,800 1,200 19,000 1,900 20,900


Kualitas Baik BH 69,000 2,800 71,800 7,180 79,000







UKURAN

SATUAN

HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT KE

LOKASI

PROYEK

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III

WALIKOTA TERNATE


HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III


89


LOKASI : PULAU BATANG DUA

( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

A BAHAN SEMEN

1 SEMEN PC

Tonasa 50 kg 90,900 48,000 138,900 13,890 152,800

Bosowa 50 kg 88,000 48,000 136,000 13,600 149,600


- - - - -

- - - - -

1 BATU BATA - - - - -

Tanah Liat Bh - 1,200 1,200 120 1,300

Semen Press Uk. 12 x 25 x 8 cm Bh 1,700 1,800 3,500 350 3,900

2 BATU ALAM Uk. 30 x 15 316,300 48,000 364,300 36,430 400,700







Palimanan 15 X 30 Peti - 48,000 48,000 4,800 52,800


3 BATU TEMPEL Peti 287,500 4,200 291,700 29,170 320,900

4 PAVING STONE - 1,800 1,800 180 2,000

Segi Empat 20 x 20 Bh 3,100 1,800 4,900 490 5,400

10 x 20 Bh 3,000 1,800 4,800 480 5,300

10 x 20 (Manual) - -

10 x 20 (Press) - -

Segi Tiga Bh 2,900 1,800 4,700 470 5,200

Segi Enam Bh 3,100 1,800 4,900 490 5,400

5 KANSTEIN Bh/50 cm 28,800 48,000 76,800 7,680 84,500



8 BATU ANGIN - - -



Segi Empat - -

20 x70 Bh - -

20 x 50 Bh - -

20 x40 Bh - -

25 x 40 Bh - -

30 x 30 Bh - -

20 x 30 Bh - -

15 x 30 Bh - -

12 x 30 Bh - -

20 x 20 Bh - -


9 GLASS BLOCK Bh 40,300 4,200 44,500 4,450 49,000

10 GEOTEXTILE M - - -


12 POT BUNGA - - - - -






Dia (5,0 mm x 12 m) Staf 31,100 2,400 33,500 3,350 36,900

Dia (6,7 mm x 12 m) Staf 48,300 4,800 53,100 5,310 58,400

Dia (8,5 mm x 12 m) Staf 97,800 7,200 105,000 10,500 115,500

Dia (10,5 mm x 12 m) Staf 102,400 10,200 112,600 11,260 123,900

Dia (12,3 mm x 12 m) Staf 161,000 13,800 174,800 17,480 192,300

Dia (14,0 mm x 12 m) Staf 178,300 18,600 196,900 19,690 216,600

Dia (17,0 mm x 12 m) Staf - 22,200 22,200 2,220 24,400

Dia (18,2 mm x 12 m) Staf - 25,800 25,800 2,580 28,400

Dia (19,5 mm x 12 m) Staf 345,000 30,000 375,000 37,500 412,500

Dia (21,2 mm x 12 m) Staf - 34,200 34,200 3,420 37,600

Dia (24,2 mm x 12 m) Staf - 42,000 42,000 4,200 46,200

Dia (25,5 mm x 12 m) Staf - 44,400 44,400 4,440 48,800

Dia (25,5 mm x 12 m) Staf - - - - -

Dia (29,5 mm x 12 m) Staf - 45,000 45,000 4,500 49,500





HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III


BOWLING / POT BUNGA


HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT KE

LOKASI

PROYEK


90



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )


Dia (5,0 mm x 10 m) Staf 23,000 2,400 25,400 2,540 27,900

Dia (6,7 mm x 10,3 m) Staf 37,400 4,800 42,200 4,220 46,400

Dia (8,5 mm x 10,3 m) Staf 52,900 7,200 60,100 6,010 66,100

Dia (10,5 mm x 10,3 m) Staf 81,700 10,200 91,900 9,190 101,100

Dia (12,3 mm x 10,5 m) Staf 112,700 13,800 126,500 12,650 139,200

Dia (14,0 mm x 10,5 m) Staf 155,300 18,600 173,900 17,390 191,300

Dia (17,0 mm x 10,5 m) Staf - 22,200 22,200 2,220 24,400

Dia (17,5 mm x 11 m) Staf - 25,800 25,800 2,580 28,400

Dia (19,5 mm x 11 m) Staf - 30,000 30,000 3,000 33,000

Dia (21,5 mm x 11 m) Staf - 34,200 34,200 3,420 37,600

Dia (24,5 mm x 11 m) Staf - 42,000 42,000 4,200 46,200

Dia (25,5 mm x 11 m) Staf - 45,000 45,000 4,500 49,500

Dia (29,5 mm x 11 m) Staf - 45,000 45,000 4,500 49,500

Ulir - - - - -

Dia. 4 mm A Staf 11,500 1,800 13,300 1,330 14,600

Dia. 6 mm SNI Staf 34,500 2,400 36,900 3,690 40,600

Dia. 8 mm SNI Staf 56,400 4,800 61,200 6,120 67,300

Dia. 10 mm SNI Staf 95,500 7,200 102,700 10,270 113,000

Dia. 12 mm SNI Staf 124,200 10,200 134,400 13,440 147,800

Dia. 13 mm Staf 178,300 13,800 192,100 19,210 211,300

Dia. 16 mm Staf 264,500 18,600 283,100 28,310 311,400

Dia. 18 mm Staf 327,800 22,200 350,000 35,000 385,000

Dia. 19 mm Staf 356,500 25,800 382,300 38,230 420,500

Dia. 20 mm Staf - 30,000 30,000 3,000 33,000

Dia. 22 mm Staf 517,500 34,200 551,700 55,170 606,900

Dia. 25 mm Staf 661,300 42,000 703,300 70,330 773,600

Dia. 26 mm Staf - 44,400 44,400 4,440 48,800

Dia. 28 mm Staf - - - - -

Dia. 30 mm Staf - 45,000 45,000 4,500 49,500

Dia. 32 mm Staf 1,081,000 72,600 1,153,600 115,360 1,269,000

2 KAWAT - - - - -


Bronjong /M 28,800 4,200 33,000 3,300 36,300

ROL 201,300 48,000 249,300 24,930 274,200

/Kg 28,800 4,200 33,000 3,300 36,300

Nyamuk /M 37,400 1,800 39,200 3,920 43,100

Plastik PVC /M 28,800 1,800 30,600 3,060 33,700

Ayakan Kecil /M 109,300 1,800 111,100 11,110 122,200

Duri / ROL 132,300 48,000 180,300 18,030 198,300

3 PAKU - - - - -


Paku Tripleks Kg 23,000 4,200 27,200 2,720 29,900

Paku Seng Kg 28,800 4,200 33,000 3,300 36,300

DOS 86,300 4,200 90,500 9,050 99,600

Paku Beton Kg 17,300 4,200 21,500 2,150 23,700

DOS 25,900 4,200 30,100 3,010 33,100

4 BESI PLAT - - - - -

0,9 mm = 120 x 240 mm ( 1 ML) lbr 460,000 13,800 473,800 47,380 521,200

1,2 mm = 120 x 240 mm lbr 557,800 18,600 576,400 57,640 634,000

2 mm = 120 x 240 mm lbr 805,000 34,200 839,200 83,920 923,100

3 mm = 120 x 240 mm lbr 1,063,800 42,000 1,105,800 110,580 1,216,400





ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN


SATUAN

HARGA

PASARAN

TERNATE


91



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

-


3/4" x 1/8" x 6 m btg - 2,400 2,400 240 2,600

3/4" x 3/8" x 6 m btg - 2,400 2,400 240 2,600

1" x 1/8" x 6 m btg - 4,800 4,800 480 5,300

1" x 3/8" x 6 m btg - - - - -

6 BESI SIKU - - -

30.30.3 (TPS) btg 92,000 2,400 94,400 9,440 103,800

30.30.3 (TBL) btg - 2,400 2,400 240 2,600

40.40.4 TPS) btg 103,500 2,400 105,900 10,590 116,500

40.40.4 (TBL) btg 143,800 2,400 146,200 14,620 160,800

50.50.5 (SNI) btg - 2,400 2,400 240 2,600

50.50.5 (TPS) btg 172,500 2,400 174,900 17,490 192,400

50.50.5 (TBL) btg 258,800 2,400 261,200 26,120 287,300

60.60.6 btg 287,500 2,400 289,900 28,990 318,900

70.70.7 btg 488,800 2,400 491,200 49,120 540,300

100.100.10 btg 1,523,800 2,400 1,526,200 152,620 1,678,800

7 MUR 1/2 pcs 46,000 4,200 50,200 5,020 55,200

8 BAUT ukuran 25 pcs 40,300 4,200 44,500 4,450 49,000

9 ANGKER 1/2 Kg - 4,200 4,200 420 4,600

- - -



3 mm Uk 122 x 244 Cm Lembar 149,500 6,000 155,500 15,550 171,100

3 mm Uk 80 x 244 Cm Lembar 138,000 6,000 144,000 14,400 158,400


2 mm Uk 122x244 Cm Lembar 69,000 6,000 75,000 7,500 82,500

3 mm Uk 122x244 Cm Lembar 106,400 6,000 112,400 11,240 123,600

5 mm Uk 122x244 Cm Lembar 172,500 7,200 179,700 17,970 197,700

1 cm Uk 122x244 Cm Lembar 322,000 9,000 331,000 33,100 364,100

2 cm Uk 122x244 Cm Lembar 293,300 15,000 308,300 30,830 339,100


3 mm Lembar 132,300 6,000 138,300 13,830 152,100


3 mm Uk 122x244 Cm Lembar 138,000 6,000 144,000 14,400 158,400

5 Hard Board 120,800 6,000 126,800 12,680 139,500

Uk 122x244 Cm Lembar 97,800 9,000 106,800 10,680 117,500

6 Eternit - - - - -

Uk 100x100 Cm Lembar - - - - -


3 mm Uk 200x100 Cm Lembar - - - - -

8 GYPSUM - - -


Cornis CA 15 20 Kg 138,000 16,200 154,200 15,420 169,600



Alkasit pembungkus Bks 34,500 4,200 38,700 3,870 42,600

Kain Kompon Roll 28,800 4,200 33,000 3,300 36,300

Paku Gypsum Kg 103,500 4,200 107,700 10,770 118,500

Paku Skruf Bh 74,800 60 74,860 7,486 82,300





HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN


SATUAN

HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT KE

LOKASI

PROYEK


92



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

9 PROFIL GYPSUM - - - - -


Polos Manado 10 cm Staff - 15,000 15,000 1,500 16,500


Polos S 12 cm Staff 28,800 16,200 45,000 4,500 49,500









Luwing 15 cm Staff 34,500 16,200 50,700 5,070 55,800

Lidah 10 cm Staff 28,800 16,200 45,000 4,500 49,500




Bawang 10 cm Staff 25,900 16,200 42,100 4,210 46,300



Samosir 18 cm Staff 40,300 16,200 56,500 5,650 62,200








Cengkeh 8 cm Staff 23,000 16,200 39,200 3,920 43,100





Kepiting 12 cm Staff - 16,200 16,200 1,620 17,800









Tahu 6 cm Staff 19,600 10,000 29,600 2,960 32,600

Tampar 4 cm Staff 13,800 10,000 23,800 2,380 26,200





Jagung 5 cm Staff 16,100 10,000 26,100 2,610 28,700

Anggrek 4 cm Staff 16,100 10,000 26,100 2,610 28,700








KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN


SATUAN

HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III


93



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )











Helm oval (60 cm) Bh 115,000 16,200 131,200 13,120 144,300

Gear oval (60 cm) Bh 143,800 16,200 160,000 16,000 176,000


Racing oval (50 cm) Bh 230,000 16,200 246,200 24,620 270,800




Dom S bulat (81 cm) Bh 460,000 16,200 476,200 47,620 523,800




12 GRC - - - - -

GRC "3.5" NUSA BOR M2 81,700 48,000 129,700 12,970 142,700

GRC "6" NUSA BOR M2 155,300 48,000 203,300 20,330 223,600

13 List Profil - - -

SK.1 Staff 24,200 7,800 32,000 3,200 35,200

SK.2 Staff 23,000 7,800 30,800 3,080 33,900

SK.3 Staff 20,100 7,800 27,900 2,790 30,700

SK.4a Staff 17,300 7,800 25,100 2,510 27,600

SK.4b Staff 17,300 7,800 25,100 2,510 27,600

SK 5 Staff - 7,800 7,800 780 8,600

SK 6 Staff - 7,800 7,800 780 8,600

SK 7 Staff - 7,800 7,800 780 8,600

SK 8 Staff - 7,800 7,800 780 8,600

SK 9 Staff - 7,800 7,800 780 8,600

SK 10 Staff - 7,800 7,800 780 8,600

SK 11 Staff 28,800 7,800 36,600 3,660 40,300

SK 12 Staff 20,700 7,800 28,500 2,850 31,400

SK 13 Staff - 7,800 7,800 780 8,600

SK 14 Staff 17,300 7,800 25,100 2,510 27,600

SK 15 Staff - 7,800 7,800 780 8,600

SK 16 Staff 34,500 7,800 42,300 4,230 46,500

SK 17 Staff 23,000 7,800 30,800 3,080 33,900

SK 18 E Staff 17,300 7,800 25,100 2,510 27,600

SK 18 a Staff 17,300 7,800 25,100 2,510 27,600

SK.18 b Staff - 7,800 7,800 780 8,600

SK 19 E Staff - 7,800 7,800 780 8,600

SK 20 E Staff 40,300 7,800 48,100 4,810 52,900

SK 21 Staff - 7,800 7,800 780 8,600

SK 22 E Staff 28,800 7,800 36,600 3,660 40,300

SK 23 E Staff 28,800 7,800 36,600 3,660 40,300

SK 24 Staff - 7,800 7,800 780 8,600

SK 25 Staff 23,000 7,800 30,800 3,080 33,900

SK 28 E Staff 23,000 7,800 30,800 3,080 33,900

SK 30 E Staff 17,300 7,800 25,100 2,510 27,600





HARGA

TERMASUK

KEUNTUNGAN


SATUAN

HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)


94



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

SK 32 Staff 17,300 7,800 25,100 2,510 27,600

SK 40 E Staff 34,500 7,800 42,300 4,230 46,500

SK 41 E Staff 17,300 7,800 25,100 2,510 27,600

SK 42 E Staff 20,100 7,800 27,900 2,790 30,700

SK 43 E Staff 20,100 7,800 27,900 2,790 30,700

SK 44 E Staff - 7,800 7,800 780 8,600

SK 45 E Staff 23,000 7,800 30,800 3,080 33,900

SK 51 a Staff 23,000 7,800 30,800 3,080 33,900

SK 51 b Staff - 7,800 7,800 780 8,600

SK 52 a Staff - 7,800 7,800 780 8,600

SK 52 b Staff - 7,800 7,800 780 8,600

SK 53 a Staff - 7,800 7,800 780 8,600

SK 53 b Staff 40,300 7,800 48,100 4,810 52,900

SK 55 E Staff 51,800 7,800 59,600 5,960 65,600

SK 56 E Staff 69,000 7,800 76,800 7,680 84,500

SK 57 E Staff 74,800 7,800 82,600 8,260 90,900

SK 58 E Staff 74,800 7,800 82,600 8,260 90,900


1 Rangka Atap Baja Ringan (Giga Steel Ecomax) - -




BJLS 0,20 mm Lembar 50,000 9,600 59,600 5,960 65,600

BJLS 0,25 mm Lembar 63,300 9,600 72,900 7,290 80,200

BJLS 0,30 mm Lembar 74,800 9,600 84,400 8,440 92,800

3 Seng Plat ( Bubungan ) - - -

BJLS 0,20 mm Lembar 54,600 9,600 64,200 6,420 70,600

BJLS 0,25 mm Lembar 66,100 9,600 75,700 7,570 83,300

BJLS 0,30 mm Lembar 77,600 9,600 87,200 8,720 95,900

4 Seng Alumanium Gelombang - - -

SWG 32" 0,25 mm 66,100 9,600 75,700 7,570 83,300

SWG 32" 0,25 mm Lembar 77,600 9,600 87,200 8,720 95,900

SWG 30" 0,30 mm Lembar - 9,600 9,600 960 10,600

SWG 28" 0,40 mm Lembar - 2,400 2,400 240 2,600


6 Seng Fiber - 2,400 2,400 240 2,600




Beton BH - - - - -

Keramik BH - - -

Asbes BH 46,000 1,200 47,200 4,720 51,900



Tebal 3 mm Lembar - 4,200 4,200 420 4,600



Tebal 3 mm Lembar - 4,200 4,200 420 4,600


Lembar - 4,200 4,200 420 4,600


Tebal 3 mm Lembar - 4,200 4,200 420 4,600


Tebal 3 mm Lembar - 4,200 4,200 420 4,600

9 Nok Bubungan - 4,200 4,200 420 4,600








10 Boot (Scrup Baja Ringan dan Csrup tutup atap) - -




Foil) Roll 1,322,500 4,200 1,326,700 132,670 1,459,400






HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III


95



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

F. BAHAN LANTAI - - - - -

1. Tegel PC - - - - -

Abu-abu 20 x 20 Cm Bh - 4,800 4,800 480 5,300

Abu-abu 30 x 30 Cm Bh - 4,800 4,800 480 5,300

Warna 20 x 20 Cm Bh - 4,800 4,800 480 5,300

Badak 20 x 20 Cm Bh - 4,800 4,800 480 5,300

Badak 30 x 30 Cm Bh - 4,800 4,800 480 5,300

Wafel 20 x 20 Cm Bh - 4,800 4,800 480 5,300

Wafel 30 x 30 Cm Bh - 4,800 4,800 480 5,300


10 cm Dos 224,300 9,600 233,900 23,390 257,300

10 cm Bh 1,700 60 1,760 176 1,900



Warna 10 x 20 cm Dos - 9,600 9,600 960 10,600

Putih 20 x 20 cm Dos 63,300 9,600 72,900 7,290 80,200

Warna 20 x 20 cm Dos 71,300 9,600 80,900 8,090 89,000

Putih 20 x 25 cm Dos 74,800 9,600 84,400 8,440 92,800

Warna 20 x 25 cm Dos 86,300 9,600 95,900 9,590 105,500

Putih 30 x 30 cm Dos 66,100 9,600 75,700 7,570 83,300

Warna 30 x 30 cm Dos 78,200 9,600 87,800 8,780 96,600

Putih 40 x 40 cm Dos 71,900 9,600 81,500 8,150 89,700

Warna 40 x 40 cm Dos 110,400 9,600 120,000 12,000 132,000

Putih 60 x 60 cm Dos 445,100 9,600 454,700 45,470 500,200

Warna 60 x 60 cm Dos 385,300 9,600 394,900 39,490 434,400




Putih 40 x 40 cm Dos 71,900 9,600 81,500 8,150 89,700


Warna 10 x 20 cm Dos 72,500 9,600 82,100 8,210 90,300

Putih 20 x 20 cm Dos 72,500 9,600 82,100 8,210 90,300

Warna 20 x 20 cm Dos 72,500 9,600 82,100 8,210 90,300

Putih 20 x 25 cm Dos 72,500 9,600 82,100 8,210 90,300

Warna 20 x 25 cm Dos 74,800 9,600 84,400 8,440 92,800

Putih 30 x 30 cm Dos 64,400 9,600 74,000 7,400 81,400

Warna 30 x 30 cm Dos 62,100 9,600 71,700 7,170 78,900

Putih 40 x 40 cm Dos 70,200 9,600 79,800 7,980 87,800

Warna 40 x 40 cm Dos 79,400 9,600 89,000 8,900 97,900





Warna 10 x 20 cm Dos - 9,600 9,600 960 10,600

Putih 20 x 20 cm Dos - 9,600 9,600 960 10,600

Warna 20 x 20 cm Dos 74,800 9,600 84,400 8,440 92,800

Putih 20 x 25 cm Dos - 9,600 9,600 960 10,600

Warna 20 x 25 cm Dos 69,000 9,600 78,600 7,860 86,500

Putih 30 x 30 cm Dos - 4,800 4,800 480 5,300

Warna 30 x 30 cm Dos - 4,800 4,800 480 5,300

Putih 40 x 40 cm Dos - 4,800 4,800 480 5,300

Warna 40 x 40 cm Dos 90,900 9,600 100,500 10,050 110,600







HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN


SATUAN

HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT KE

LOKASI

PROYEK


96



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )


Warna 10 x 20 cm Dos - 4,800 4,800 480 5,300

Putih 20 x 20 cm Dos 62,100 9,600 71,700 7,170 78,900

Warna 20 x 20 cm Dos 63,300 9,600 72,900 7,290 80,200

Putih 20 x 25 cm Dos - 9,600 9,600 960 10,600

Warna 20 x 25 cm Dos - 9,600 9,600 960 10,600

Putih 30 x 30 cm Dos - 9,600 9,600 960 10,600

Warna 30 x 30 cm Dos - 9,600 9,600 960 10,600

Putih 40 x 40 cm Dos - 9,600 9,600 960 10,600

Warna 40 x 40 cm Dos - 9,600 9,600 960 10,600




Warna 10 x 20 cm Dos - 4,800 4,800 480 5,300

Putih 20 x 20 cm Dos - 4,800 4,800 480 5,300

Warna 20 x 20 cm Dos 79,900 9,600 89,500 8,950 98,500

Putih 20 x 25 cm Dos - 4,800 4,800 480 5,300

Warna 20 x 25 cm Dos 79,400 9,600 89,000 8,900 97,900

Putih 30 x 30 cm Dos - 4,800 4,800 480 5,300

Warna 30 x 30 cm Dos 79,900 4,800 84,700 8,470 93,200

Putih 40 x 40 cm Dos - 4,800 4,800 480 5,300

Warna 40 x 40 cm Dos 89,700 9,600 99,300 9,930 109,200




Warna 10 x 20 cm Dos - 9,600 9,600 960 10,600

Putih 20 x 20 cm Dos 82,800 9,600 92,400 9,240 101,600

Warna 20 x 20 cm Dos 86,300 9,600 95,900 9,590 105,500

Putih 20 x 25 cm Dos 86,300 9,600 95,900 9,590 105,500

Warna 20 x 25 cm Dos 86,300 9,600 95,900 9,590 105,500

Putih 30 x 30 cm Dos - 9,600 9,600 960 10,600

Warna 30 x 30 cm Dos 78,200 9,600 87,800 8,780 96,600

Putih 40 x 40 cm Dos 70,200 9,600 79,800 7,980 87,800

Warna 40 x 40 cm Dos 82,800 9,600 92,400 9,240 101,600


Warna 60 x 60 cm Dos - 9,600 9,600 960 10,600


Warna 10 x 20 cm Dos - 4,800 4,800 480 5,300

Putih 20 x 20 cm Dos - 9,600 9,600 960 10,600

Warna 20 x 20 cm Dos - 9,600 9,600 960 10,600

Putih 20 x 25 cm Dos - 9,600 9,600 960 10,600

Warna 20 x 25 cm Dos - 9,600 9,600 960 10,600

Putih 30 x 30 cm Dos - 9,600 9,600 960 10,600

Warna 30 x 30 cm Dos - 9,600 9,600 960 10,600


Warna Tua 40x40 cm Dos 89,700 9,600 99,300 9,930 109,200




Warna 10 x 20 cm Dos - 4,800 4,800 480 5,300

Putih 20 x 20 cm Dos - 4,800 4,800 480 5,300

Warna 20 x 20 cm Dos - 4,800 4,800 480 5,300

Putih 20 x 25 cm Dos - 4,800 4,800 480 5,300

Warna 20 x 25 cm Dos - 4,800 4,800 480 5,300

Putih 30 x 30 cm Dos - 4,800 4,800 480 5,300

Warna 30 x 30 cm Dos - 9,600 9,600 960 10,600





KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN


SATUAN

HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III


97



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )


Warna Tua 40x40 cm Dos 92,000 9,600 101,600 10,160 111,800



- - -


Warna 10 x 20 cm Dos - 4,800 4,800 480 5,300

Putih 20 x 20 cm Dos - 4,800 4,800 480 5,300

Warna 20 x 20 cm Dos - 4,800 4,800 480 5,300

Putih 20 x 25 cm Dos - 4,800 4,800 480 5,300

Warna 20 x 25 cm Dos - 4,800 4,800 480 5,300

Putih 30 x 30 cm Dos - 4,800 4,800 480 5,300

Warna 30 x 30 cm Dos - 4,800 4,800 480 5,300

Putih 40 x 40 cm Dos 74,800 9,600 84,400 8,440 92,800

Warna 40 x 40 cm Dos 80,500 9,600 90,100 9,010 99,100

Putih 60 x 60 cm Dos - 9,600 9,600 960 10,600



Warna 10 x 20 cm Dos - 4,800 4,800 480 5,300

Putih 20 x 20 cm Dos - 4,800 4,800 480 5,300

Warna 20 x 20 cm Dos - 4,800 4,800 480 5,300

Putih 20 x 25 cm Dos - 9,600 9,600 960 10,600

Warna 20 x 25 cm Dos - 9,600 9,600 960 10,600

Putih 30 x 30 cm Dos - 4,800 4,800 480 5,300

Warna 30 x 30 cm Dos - 4,800 4,800 480 5,300

Putih 40 x 40 cm Dos - 9,600 9,600 960 10,600

Warna 40 x 40 cm Dos 69,000 9,600 78,600 7,860 86,500




Warna 60 x 60 cm 414,000 9,600 423,600 42,360 466,000

Putih 100 x 100 cm - -

Warna 1000 x 100 cm - -

4 Tegel Porselin - 4,800 4,800 480 5,300

10 x 20 cm Dos - 9,600 9,600 960 10,600

10 x 10 cm Dos 258,800 4,800 263,600 26,360 290,000

5 Marmer - - -

Pabrikan M2 - - -

Alami M2 - - -

- - -

- - -

G. BAHAN KACA - - -


2 mm Uk. 122 x 75 (127x75) Lembar 184,000 25,800 209,800 20,980 230,800

3 mm Uk. 122 x 152 Lembar 287,500 48,000 335,500 33,550 369,100

5 mm Uk. 122 x 152 Lembar 667,000 48,000 715,000 71,500 786,500

8 mm Uk. 100 x 200 Lembar 2,012,500 52,800 2,065,300 206,530 2,271,800

8 mm Uk. 130 x 240 Lembar 2,875,000 52,800 2,927,800 292,780 3,220,600

12 mm Uk. 200 x 300 Lembar 3,737,500 55,200 3,792,700 379,270 4,172,000

12 mm Uk. 200 x 310 Lembar 4,025,000 55,200 4,080,200 408,020 4,488,200


5 mm Uk.120 x 150 Lembar - 48,000 48,000 4,800 52,800


5 mm Uk. 122 x 152 Lembar 207,000 54,000 261,000 26,100 287,100

8 mm Uk. 122 x 152 Lembar 253,000 60,000 313,000 31,300 344,300

10 mm Uk. 122 x 152 Lembar - - -



3 mm Uk. 122 x 152 Lembar 258,800 48,000 306,800 30,680 337,500

3 mm Uk. 122 x 150 Lembar 345,000 48,000 393,000 39,300 432,300

5 mm Uk. 200 x 100 Lembar 862,500 54,000 916,500 91,650 1,008,200





HARGA

TERMASUK

KEUNTUNGAN

PIHAK III


HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)


98



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

- - -

- - -


2 Cat Kayu / Besi - - -

Glotex Kg 59,200 1,500 60,700 6,070 66,800

Avian Kg 61,300 1,500 62,800 6,280 69,100

Palatone Kg 112,700 1,500 114,200 11,420 125,600

Dulux (Interior) Kg 195,500 1,500 197,000 19,700 216,700

Dulux (Interior) 5 Kg 164,500 1,500 166,000 16,600 182,600

Dulux (Eksterior) 316,300 1,500 317,800 31,780 349,600

Dulux (Eksterior) 5 Kg 319,700 1,500 321,200 32,120 353,300

Mowilex Kg 235,800 1,500 237,300 23,730 261,000

Altex 5 Kg - 7,500 7,500 750 8,300

3 Cat Meni Kayu - - -

Altex 1 Kg 37,400 1,500 38,900 3,890 42,800

5 Kg 155,300 7,500 162,800 16,280 179,100

4 Politur Tan Ltr 59,800 1,500 61,300 6,130 67,400

Kepala Indian Ltr 65,600 1,500 67,100 6,710 73,800

Avian Kg 61,000 1,500 62,500 6,250 68,800

5 Teak Oil Ltr - 1,500 1,500 150 1,700

6 Stone Care / Pelapis Batu Alam Arca Ltr 63,300 1,500 64,800 6,480 71,300

7 Dumpul Kayu Altex Kg 37,400 1,500 38,900 3,890 42,800

Impra Kg 42,300 1,500 43,800 4,380 48,200

8 Wood Stain Infra Ltr 71,900 1,500 73,400 7,340 80,700

9 Melamik Infra Ltr 69,000 1,500 70,500 7,050 77,600


Sanding Sealer Infra 1 Ltr 69,000 1,500 70,500 7,050 77,600

5 Ltr 296,700 7,500 304,200 30,420 334,600

10 Minyak Cat - - - - -

Thinner A 0,5 ltr 21,000 750 21,750 2,175 23,900

Thinner A 1 ltr 32,800 1,500 34,300 3,430 37,700

Afduner 0,5 ltr 14,700 750 15,450 1,545 17,000

1 ltr - 1,500 1,500 150 1,700

11 Cat Tembok - - - - -

Matex 5 Kg 102,100 7,500 109,600 10,960 120,600

25 Kg 400,200 37,500 437,700 43,770 481,500

Aviatex 5 Kg 114,000 7,500 121,500 12,150 133,700

Aries 5 Kg 69,000 7,500 76,500 7,650 84,200

20 Kg 172,500 30,000 202,500 20,250 222,800

Metrolite 5 Kg 111,300 7,500 118,800 11,880 130,700

25 Kg 549,700 37,500 587,200 58,720 645,900

Dulux / ICI 2 1/2 Kg 184,000 3,750 187,750 18,775 206,500

Kimex 5 Kg 109,300 7,500 116,800 11,680 128,500

Catylac 5 Kg 134,600 7,500 142,100 14,210 156,300

Alkaly (LUAR) 2 1/2 Ltr 1,188,500 3,750 1,192,250 119,225 1,311,500

2,5 Ltr 171,400 3,750 175,150 17,515 192,700

20 Ltr 1,132,800 30,000 1,162,800 116,280 1,279,100

12 Cat Tembok Anti Lumut No Drop 1 Kg 71,900 1,500 73,400 7,340 80,700

13 Cat Jotun - - -


10 Ltr 921,200 15,000 936,200 93,620 1,029,800

Jotun Gardex 1 Ltr 70,200 1,500 71,700 7,170 78,900

Jotashield 2,5 Ltr 327,800 3,750 331,550 33,155 364,700

20 Ltr 2,453,000 30,000 2,483,000 248,300 2,731,300


18 Ltr 588,800 15,000 603,800 60,380 664,200

Strax Matt 2,5 Ltr - 3,750 3,750 375 4,100

Majestic 1 Ltr - 1,500 1,500 150 1,700

2,5 Ltr 296,700 3,750 300,450 30,045 330,500

20 Ltr 2,047,000 30,000 2,077,000 207,700 2,284,700








HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III


99



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )


25 Kg 216,200 37,500 253,700 25,370 279,100


BELMAS 5 Kg 115,000 7,500 122,500 12,250 134,800

16 Lem Seng Rol 9,200 1,500 10,700 1,070 11,800

Meter 40,300 1,500 41,800 4,180 46,000


1 Inc Bh 28,800 750 29,550 2,955 32,500

2 Inc Bh 9,000 750 9,750 975 10,700

2,5 Inc Bh 57,500 750 58,250 5,825 64,100

3 Inc Bh 69,000 750 69,750 6,975 76,700

4 Inc Bh 46,000 750 46,750 4,675 51,400

5 Inc Bh 26,200 750 26,950 2,695 29,600

Kuas Lukis Bh 9,000 750 9,750 975 10,700

Kuas Rol Ukuran Besar Bh 35,500 1,500 37,000 3,700 40,700

Ukuran Kecil Bh 23,000 1,500 24,500 2,450 27,000


No. 0 Lbr 9,800 375 10,175 1,018 11,200

No. 1 Lbr 9,800 375 10,175 1,018 11,200

No. 2 Lbr 9,800 375 10,175 1,018 11,200

No. 3 Lbr 9,800 375 10,175 1,018 11,200

No. 100 Lbr 8,100 375 8,475 848 9,300

I. BAHAN SANITER - - -

1 Kloset - - -

Duduk - - -








Jongkok - - - - -




VITO Bh 287,500 42,900 330,400 33,040 363,400










Warna Kualitas Sedang II Bh 862,500 52,800 915,300 91,530 1,006,800


917,700 52,800 970,500 97,050 1,067,600






Hammer Bh 3,162,500 90,000 3,252,500 325,250 3,577,800


Diva (170 x 73)cm Bh - 52,800 52,800 5,280 58,100





HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III



100



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )




Diva - 52,800 52,800 5,280 58,100







5 Kran Air - - - - -





Kran Bathtub Bh 400,200 750 400,950 40,095 441,000


6 Stop Kran 1/2" Bh 77,600 750 78,350 7,835 86,200

7 Hand Shower - - -












1 Bak Bh 434,700 96,000 530,700 53,070 583,800

2 Bak Bh 1,543,900 96,000 1,639,900 163,990 1,803,900

11 Slang Air - - - - -

Biasa Ukuran 1 / 2 " Meter 6,900 1,125 8,025 803 8,800

Biasa Ukuran 5 / 8 " Meter 6,900 1,125 8,025 803 8,800

Biasa Ukuran 3 / 4 " Meter 86,300 1,125 87,425 8,743 96,200



Serat Ukuran 1 / 2 " Meter 14,400 1,125 15,525 1,553 17,100

















ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN


SATUAN

HARGA

PASARAN

TERNATE


101



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

J. MINYAK / ASPAL / PELUMAS - - - - -


E s s o Kg - 4,200 4,200 420 4,600


Subsidi Lt 7,900 3,000 10,900 1,090 12,000


Subsidi Lt 8,400 3,000 11,400 1,140 12,500


Subsidi Lt 2,900 3,000 5,900 590 6,500


Mesran 40 SE/CC Lt 34,500 30,000 64,500 6,450 71,000

Mesran 40/30 20 x 1 L 690,000 30,000 720,000 72,000 792,000

Mesran 40/30 6 x 4 L 759,000 37,500 796,500 79,650 876,200


Mesran Super 20W/50 24 x 0,8 L - 30,000 30,000 3,000 33,000

Mesran Super 20W/50 20 x 1 L - 30,000 30,000 3,000 33,000

2 T Enviro 24 x 0,8 L - 30,000 30,000 3,000 33,000


Meditran S 40 / S 30 20 x 1 L 807,300 30,000 837,300 83,730 921,000

Meditran S 40 / S 30 4 x 5 L 736,000 30,000 766,000 76,600 842,600

Meditran S 40 / S 30 2 x 10 L 736,000 30,000 766,000 76,600 842,600

Meditran SC-15W/40 4 x 5 L 798,100 30,000 828,100 82,810 910,900

Meditran SC-15W/40 CF-4/SF 20 x 1 L 885,500 30,000 915,500 91,550 1,007,100

Meditran SX-15W/40 20 x 1 L 1,115,500 30,000 1,145,500 114,550 1,260,100


Prima XP 20/50 20 x 1 L 966,000 30,000 996,000 99,600 1,095,600

Prima XP 20/50 6 x 4 L 1,091,600 37,500 1,129,100 112,910 1,242,000

Prima XP 10 W/40 12 x 1 L 759,000 15,000 774,000 77,400 851,400

Prima XP 10 W/40 20 x 1 L 1,265,000 30,000 1,295,000 129,500 1,424,500

Prima XP 10 W/40 6 x 4 L 1,428,300 37,500 1,465,800 146,580 1,612,400

Rored EPA 90 4 x 5 L 752,100 30,000 782,100 78,210 860,300

Rored EPA 140 4 x 5 L 772,800 30,000 802,800 80,280 883,100

Rored HDA 90 4 x 5 L 857,000 30,000 887,000 88,700 975,700

Rored HDA 140 4 x 5 L 860,200 30,000 890,200 89,020 979,200

Rored EPA 90 12 x 1 L 924,600 15,000 939,600 93,960 1,033,600

Rored MTF 80 W / 90 12 x 1 L 683,100 15,000 698,100 69,810 767,900

Fastron 10 W/40 20 x 1 L 1,817,000 30,000 1,847,000 184,700 2,031,700

Fastron 10 W/40 6 x 4 L 2,056,200 37,500 2,093,700 209,370 2,303,100

Fastron 20 W/50 12 x 1 L 1,322,500 15,000 1,337,500 133,750 1,471,300



Fastron 0 W/50 12 x 1 L 2,428,800 15,000 2,443,800 244,380 2,688,200





Enduro 4T 20W/50 20 x 1 L 920,000 30,000 950,000 95,000 1,045,000

Enduro 4T 20W/50 24 x 0,80 L 993,600 37,500 1,031,100 103,110 1,134,200


Enduro Matic 6 x 1 L 310,500 7,500 318,000 31,800 349,800

Enduro Matic 6 x 0,80 L 276,000 7,500 283,500 28,350 311,900


Pertamina ATF 20 x 1 L 1,150,000 30,000 1,180,000 118,000 1,298,000







HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN


SATUAN

HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT KE

LOKASI

PROYEK


102



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

Mesran 40 209 L 6,753,800 150,000 6,903,800 690,380 7,594,200

Mesran 30 209 L 6,753,800 150,000 6,903,800 690,380 7,594,200

Mesran Super 20 w / 50 209 L 6,874,000 150,000 7,024,000 702,400 7,726,400


Mesran B-40 209 L 6,922,100 150,000 7,072,100 707,210 7,779,300

Meditran 30 209 L 6,014,800 150,000 6,164,800 616,480 6,781,300

Meditran S 40 209 L 6,649,300 150,000 6,799,300 679,930 7,479,200

Meditran S 30 209 L 6,649,300 150,000 6,799,300 679,930 7,479,200

Meditran S 50 209 L 7,045,900 150,000 7,195,900 719,590 7,915,500

Meditran S 10 W 209 L 6,622,800 150,000 6,772,800 677,280 7,450,100

Meditran SC 15W/40 209 L 7,098,700 150,000 7,248,700 724,870 7,973,600

Meditran SC 15W/40 CH 4 209 L 7,772,900 150,000 7,922,900 792,290 8,715,200

Meditran SC 15W/40 CI 4 200 L 7,098,700 150,000 7,248,700 724,870 7,973,600

Medripal 411 209 L 7,045,900 150,000 7,195,900 719,590 7,915,500

Medripal 412 209 L 7,178,100 150,000 7,328,100 732,810 8,060,900

Medripal 440 209 L 9,227,000 150,000 9,377,000 937,700 10,314,700

Medripal 420 209 L 7,495,300 150,000 7,645,300 764,530 8,409,800

Turalik 45 / 48 209 L 6,147,000 150,000 6,297,000 629,700 6,926,700

Turalik 52 / 69 209 L 6,213,000 150,000 6,363,000 636,300 6,999,300




Rored HDA 90 209 L 9,200,600 150,000 9,350,600 935,060 10,285,700

Rored HDA 140 209 L 10,231,600 150,000 10,381,600 1,038,160 11,419,800

Rored EPA 90 209 L 9,068,400 150,000 9,218,400 921,840 10,140,200

Rored EPA 140 209 L 8,116,600 150,000 8,266,600 826,660 9,093,300

Rored HAD 85 w / 90 209 L 9,174,200 150,000 9,324,200 932,420 10,256,600

Rored HAD 85 w / 140 209 L 9,491,400 150,000 9,641,400 964,140 10,605,500

Salyx 420 209 L 8,817,200 150,000 8,967,200 896,720 9,863,900

Salyx 320 209 L 8,552,900 150,000 8,702,900 870,290 9,573,200

Salyx 430 209 L 9,517,900 150,000 9,667,900 966,790 10,634,700

Salyx 440 209 L 10,125,900 150,000 10,275,900 1,027,590 11,303,500

Translik HD 30 209 L 8,817,200 150,000 8,967,200 896,720 9,863,900

Translik HD 50 209 L 9,570,700 150,000 9,720,700 972,070 10,692,800

Meditran SMX 15 w / 40 209 L 8,077,000 150,000 8,227,000 822,700 9,049,700


Pertamina ATF 200 L 9,196,600 150,000 9,346,600 934,660 10,281,300


Meditran SX 15 w / 40 CH 4 1000 L - 420,000 420,000 42,000 462,000

Meditran SMX 15 w / 40 1000 L - 420,000 420,000 42,000 462,000

Meditran SC 15 w / 40 1000 L - 420,000 420,000 42,000 462,000

Meditran S 30 1000 L - 420,000 420,000 42,000 462,000

Meditran S 40 1000 L - 420,000 420,000 42,000 462,000

Meditran S 50 1000 L - 420,000 420,000 42,000 462,000

RORED HDA 90 1000 L - 420,000 420,000 42,000 462,000

RORED HDA 140 1000 L - 420,000 420,000 42,000 462,000

RORED HDA 85/90 1000 L - 420,000 420,000 42,000 462,000

RORED HDA 85/140 1000 L - 420,000 420,000 42,000 462,000

RORED EPA 90/140 1000 L - 420,000 420,000 42,000 462,000

Pertamina ATF 1000 L - 420,000 420,000 42,000 462,000

Translik HD 30/50 1000 L - 420,000 420,000 42,000 462,000

Turalik 52 / 69 1000 L - 420,000 420,000 42,000 462,000





KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN


SATUAN

HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III


103



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

6 Gemuk (Grase) - 37,500 37,500 3,750 41,300




Pertamina SGX 16 Kg - 30,000 30,000 3,000 33,000

7. Gas Elpiji - - -

Tabung Baru 12 Kg - 15,000 15,000 1,500 16,500

Isi Ulang 12 Kg - 15,000 15,000 1,500 16,500

Elpiji Isi 12 Kg 12 Kg 255,300 15,000 270,300 27,030 297,300

Elpiji Isi 50 Kg 50 Kg 1,637,600 75,000 1,712,600 171,260 1,883,900

K. BAHAN PINTU, KUNCI & PENGGANTUNG - - -



3 Rolling Door M2 977,500 120,000 1,097,500 109,750 1,207,300



PsgM - 72,000 72,000 7,200 79,200



Deluxe M2 402,500 120,000 522,500 52,250 574,800



Lokal (rol) M - 24,000 24,000 2,400 26,400


uk (210cm x 80 cm) Lbr 2,875,000 120,000 2,995,000 299,500 3,294,500



11 Acesoris - 24,000 24,000 2,400 26,400

12 - Pas Fitting - 24,000 24,000 2,400 26,400

13 Handel Type C Set 126,500 12,000 138,500 13,850 152,400

Type H Set 287,500 12,000 299,500 29,950 329,500

14 Engsel Tanam Dorma/Decson Set - 12,000 12,000 1,200 13,200



- - -


Baik bh 862,500 15,000 877,500 87,750 965,300

16 Pintu Besi + Engsel Besi M2 - 15,000 15,000 1,500 16,500

Pintu Besi + Rool M2 2,415,000 15,000 2,430,000 243,000 2,673,000

Pagar Besi M2 2,242,500 15,000 2,257,500 225,750 2,483,300

Relling Pagar Besi M - 15,000 15,000 1,500 16,500

Rangka Besi Holo M2 - 15,000 15,000 1,500 16,500

Besi Siku + Ram M2 - 15,000 15,000 1,500 16,500

17 Relling Pagar Besi Stainlees biasa M - 15,000 15,000 1,500 16,500

Motif M - 15,000 15,000 1,500 16,500

Pagar Besi Stainlees biasa M2 - 15,000 15,000 1,500 16,500

Motif M2 - 15,000 15,000 1,500 16,500

Pintu Besi Stainlees M2 - 15,000 15,000 1,500 16,500

Pintu Baja Lipat M2 - 15,000 15,000 1,500 16,500


Door closer bh 166,800 15,000 181,800 18,180 200,000

Engsel Casement bh - -







HARGA

TERMASUK

KEUNTUNGAN


SATUAN

HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)


104



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )
















Kait Angin - 750 750 75 1,000

stainless Bh 108,100 750 108,850 10,885 119,700

Kuningan Bh 32,200 750 32,950 3,295 36,200

Biasa Bh 28,800 750 29,550 2,955 32,500

21 Grendel - 750 750 75 800

Besar stainless 101,200 750 101,950 10,195 112,100

Kuningan Bh 46,000 750 46,750 4,675 51,400

Biasa Bh 14,400 750 15,150 1,515 16,700


Kuningan Bh 28,800 750 29,550 2,955 32,500

Biasa Bh 19,000 750 19,750 1,975 21,700


stainless Bh 95,500 750 96,250 9,625 105,900

Kuningan Bh 40,300 750 41,050 4,105 45,200

Biasa Bh 28,800 750 29,550 2,955 32,500



Kuningan Bh 64,400 750 65,150 6,515 71,700

Biasa Bh 40,300 750 41,050 4,105 45,200


Kuningan Bh 36,200 750 36,950 3,695 40,600

Biasa Bh 14,400 750 15,150 1,515 16,700


Sedang Bh 38,900 750 39,650 3,965 43,600



M. BAHAN PIPA - - -

1 PIPA GIP - - -

GIP Medium B - - -

Dia. 1/2 inc Staf 149,500 8,400 157,900 15,790 173,700

Dia. 3/4 inc Staf 201,300 13,200 214,500 21,450 236,000

Dia. 1 inc Staf 258,800 15,600 274,400 27,440 301,800

Dia. 1 1/4 inc Staf 316,300 17,400 333,700 33,370 367,100

Dia. 1 1/2 inc Staf 373,800 19,200 393,000 39,300 432,300

Dia. 2 inc Staf 437,000 31,800 468,800 46,880 515,700

Dia. 2 1/2 inc Staf 667,000 34,200 701,200 70,120 771,300

Dia. 3 inc Staf 661,300 40,800 702,100 70,210 772,300






HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III


105



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

GIP Medium A - - -

Dia. 1/2 inc Staf 201,300 6,000 207,300 20,730 228,000

Dia. 3/4 inc Staf 258,800 9,600 268,400 26,840 295,200

Dia. 1 inc Staf 402,500 11,400 413,900 41,390 455,300

Dia. 1 1/4 inc Staf 488,800 12,600 501,400 50,140 551,500

Dia. 1 1/2 inc Staf 575,000 13,800 588,800 58,880 647,700

Dia. 2 inc Staf 776,300 23,400 799,700 79,970 879,700

Dia. 2 1/2 inc Staf 1,006,300 25,200 1,031,500 103,150 1,134,700

Dia. 3 inc Staf 1,265,000 30,000 1,295,000 129,500 1,424,500

Stainless - - - - -

Dia. 1/2 inc Staf 80,500 6,000 86,500 8,650 95,200

Dia. 3/4 inc Staf 120,800 9,600 130,400 13,040 143,400

Dia. 1 inc Staf 166,800 11,400 178,200 17,820 196,000

Dia. 1 1/4 inc Staf 207,000 12,600 219,600 21,960 241,600

Dia. 1 1/2 inc Staf 253,000 13,800 266,800 26,680 293,500

Dia. 2 inc Staf 333,500 23,400 356,900 35,690 392,600

2. PIPA PVC - - - - -
































1 SEKOP - - -

Kualitas Baik BH 101,200 6,000 107,200 10,720 117,900

WIPRO BH 76,800 6,000 82,800 8,280 91,100

Kualitas sedang 74,800 6,000 80,800 8,080 88,900

CARMEN / ARCO BH 64,200 6,000 70,200 7,020 77,200


Tanpa gagang BH 51,500 6,000 57,500 5,750 63,300

3 PAHAT - - - - -



4 LINGGIS BH 86,300 6,000 92,300 9,230 101,500





HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN


SATUAN

HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT KE

LOKASI

PROYEK


106



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

5 TROFOL - - - - -



6 WATERPASS 287,500 4,200 291,700 29,170 320,900








Neptang Oris 6" BH 28,800 6,000 34,800 3,480 38,300

8 HAMMER - - - - -

1 Kg BH 258,800 3,000 261,800 26,180 288,000

3 Kg BH 194,400 4,200 198,600 19,860 218,500

5 Kg BH 232,900 6,000 238,900 23,890 262,800

10 Kg BH 368,600 6,000 374,600 37,460 412,100

9 PAKUWEL BH 78,200 6,000 84,200 8,420 92,600


1 NEPTANG - - - - -

Kualitas Baik BH 103,500 1,500 105,000 10,500 115,500


2 OBENG - - -

Kualitas Baik BH 36,800 1,500 38,300 3,830 42,100



4 KAPAK - - - - -

Kualitas Baik BH 124,200 6,000 130,200 13,020 143,200


5 SKAP MANUAL BH - 6,000 6,000 600 6,600

6 BOR MANUAL BH 69,000 6,000 75,000 7,500 82,500

7 BOR LISTRIK 561,900 15,000 576,900 57,690 634,600

BOSCH GSB 13 mm UNIT 1,000,300 15,000 1,015,300 101,530 1,116,800

BOSCH GBM 360 UNIT 653,800 15,000 668,800 66,880 735,700

RYOBY UNIT - - -

WIPRO W 6134, 13 mm UNIT 672,800 15,000 687,800 68,780 756,600

WIPRO W 6102, 10 mm UNIT 517,500 15,000 532,500 53,250 585,800

WIPRO W 6131, 13 mm UNIT 706,700 15,000 721,700 72,170 793,900

WIPRO W 6160 UNIT 884,900 15,000 899,900 89,990 989,900

WIPRO W 6101 UNIT - 15,000 15,000 1,500 16,500

MAKITA 1620 / 1630 UNIT 977,500 15,000 992,500 99,250 1,091,800

6101 B UNIT - 15,000 15,000 1,500 16,500

PROHEZ 3070-004 UNIT - 15,000 15,000 1,500 16,500

8 GERGAJI LISTRIK 1,380,000 15,000 1,395,000 139,500 1,534,500


WIPRO W 9180 UNIT 931,500 15,000 946,500 94,650 1,041,200


MAKITA 5600 NB UNIT 2,932,500 15,000 2,947,500 294,750 3,242,300

PROHEX 3120.001 UNIT - 15,000 15,000 1,500 16,500





KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III

HARGA BELUM

TERMASUK

KEUNTUNGAN


SATUAN

HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT KE

LOKASI

PROYEK


107



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )



MAKTEC MT 360 UNIT 2,067,700 15,000 2,082,700 208,270 2,291,000

WIPRO W 1090, 6 mm UNIT 503,700 15,000 518,700 51,870 570,600

WIPRO ROTER BESAR W 1062, 6 mm UNIT - 15,000 15,000 1,500 16,500

WIPRO W 1121 UNIT - 15,000 15,000 1,500 16,500

WIPRO W 1123 UNIT 1,251,200 15,000 1,266,200 126,620 1,392,800

PROHEX 3100 - 002 UNIT - 15,000 15,000 1,500 16,500

MAKITA N 3709 UNIT 1,035,000 15,000 1,050,000 105,000 1,155,000

10 SKAP LISTRIK - 15,000 15,000 1,500 16,500




MAKITA N 1900 B/ Kp 800 UNIT 2,355,200 15,000 2,370,200 237,020 2,607,200

PROHEX 30.90 - 001 UNIT - 15,000 15,000 1,500 16,500

11 GURINDA - - - - -





BOSC GWS 6-100 UNIT - 15,000 15,000 1,500 16,500

WIPRO W 3435 UNIT 517,500 15,000 532,500 53,250 585,800

MAKITA N 9500 N UNIT 1,539,400 15,000 1,554,400 155,440 1,709,800

PROHEX UNIT - 15,000 15,000 1,500 16,500


WIPRO S' UNIT 722,200 15,000 737,200 73,720 810,900

WIPRO W 150 UNIT 952,200 15,000 967,200 96,720 1,063,900


WIPRO W 4935 UNIT 671,000 15,000 686,000 68,600 754,600

RYOBY BO 4540 UNIT - 15,000 15,000 1,500 16,500

PROHEX 3130 - 001 UNIT - 15,000 15,000 1,500 16,500

14 SIKU BH 38,900 1,800 40,700 4,070 44,800

15 METERAN - - - - -

3 Meter wipro BH 40,300 1,800 42,100 4,210 46,300

5 Meter wipro BH 51,800 1,800 53,600 5,360 59,000

7.5 Meter wipro BH 71,900 1,800 73,700 7,370 81,100


Kualitas Baik BH 90,600 6,000 96,600 9,660 106,300



Kualitas Baik BH 327,800 6,000 333,800 33,380 367,200




20 MATA GERGAJI BESI TIPE A BH 17,800 1,800 19,600 1,960 21,600


Kualitas Baik BH 69,000 4,200 73,200 7,320 80,500






WALIKOTA TERNATE



HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III


Halaman 108

HARGA SATUAN BAHAN PERIKANAN, PERTANIAN

DAN PERKEBUNAN


( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 = ( 5 * 10% ) 7 = ( 5 + 6 )

A PERIKANAN

A.I JARING

1 Jaring PACF D/6 90 X 100 Y 100/100 ARIDA 2 1/2 inchi 718,800 71,880 790,680

Jaring PACF D/6 90 X 100 Y 100/90 2 1/2 inchi - - -

2 Jaring PACF D/6 90 X 100 Y 100/100 ARIDA 1 inchi 977,500 97,750 1,075,250

Jaring PACF D/6 90 X 100 Y 100/90 1 inchi - - -

3 Jaring PACF D/6 90 X 100 Y 100/100 ARIDA 1 1/4 inchi 862,500 86,250 948,750


4 Jaring PACF D/6 90 X 100 Y 100/100 ARIDA 1 1/2 833,800 83,380 917,180

Jaring PACF D/6 90 X 100 Y 100/90 1 1/2 - - -

5 Jaring PACF D/6 90 X 100 Y 100/100 ARIDA 2 inchi 747,500 74,750 822,250


6 Jaring PACF D/6 90 X 100 Y 100/100 SHARK 3/4 inchi - - -

Jaring PACF D/6 90 X 100 Y 100/90 3/4 inchi 920,000 92,000 1,012,000

7 Jaring PACF D/6 90 X 100 Y 100/100 SHARK 1 inchi 862,500 86,250 948,750


8 Jaring PACF D/6 90 X 100 Y 100/100 SHARK 1 1/4 inchi 833,800 83,380 917,180


9 Jaring PACF D/6 90 X 100 Y 100/100 SHARK 1 1/2 805,000 80,500 885,500

10 Jaring PACF D/6 90 X 100 Y 100/100 SHARK 2 inchi 718,800 71,880 790,680

A.II PELAMPUNG -

1 Pelampung Plastik 8 INCHI Bh 201,300 20,130 221,430

2 Pelampung Sandal Bks 57,500 5,750 63,250

3 Pelampung Tanda Bh - - -

A.III TALI -

2 Tali 3 mm UNITED/GOJAH KG 112,100 11,210 123,310

4 Tali 4 mm UNITED/GOJAH ROLL 196,700 19,670 216,370

1 Tali 6 mm UNITED/GOJAH ROLL 414,000 41,400 455,400

3 Tali 16 mm UNITED/GOJAH KG 106,400 10,640 117,040

A.IV PEMBERAT -

1 Timah Pemberat Kg 97,800 9,780 107,580

JANGKAR / SAUH -

1 JANGKAR 5 kg 172,500 17,250 189,750

7 kg 241,500 24,150 265,650

A.V KAIL -

1 KAIL NO. 1 DOS 882,600 88,260 970,860

2 KAIL NO. 2 DOS 764,800 76,480 841,280

3 KAIL NO. 3 DOS 645,200 64,520 709,720

4 KAIL NO. 4 DOS 500,300 50,030 550,330

5 KAIL NO. 5 DOS 228,900 22,890 251,790

6 KAIL NO. 6 DOS 118,500 11,850 130,350

7 KAIL NO. 7 DOS 94,900 9,490 104,390

8 KAIL NO. 8 DOS 70,700 7,070 77,770

9 KAIL NO. 9 DOS 58,700 5,870 64,570

10 KAIL NO. 10 DOS 46,600 4,660 51,260

A.VI HAND LINE -

1 HAND LINE 10 Lbs. Cap Ikan Paus DAMIL Kapala 4,000 400 4,400

HAND LINE 10 Lbs. 14,400 1,440 15,840

2 HAND LINE 20 Lbs Cap Ikan Paus DAMIL Kapala 8,100 810 8,910

HAND LINE 20 Lbs 20,100 2,010 22,110

3 HAND LINE 30 Lbs.Cap Ikan Paus DAMIL Kapala 10,600 1,060 11,660

HAND LINE 30 Lbs 28,800 2,880 31,680

4 HAND LINE 40 Lbs Cap Ikan Paus DAMIL Kapala 12,100 1,210 13,310

HAND LINE 40 Lbs 40,300 4,030 44,330

5 HAND LINE 100 Lbs. Cap Ikan Paus DAMIL Kapala - - -

HAND LINE 100 Lbs. 97,800 9,780 107,580

6 HAND LINE 200 Lbs. Cap Ikan Paus DAMIL Kapala 137,400 13,740 151,140

HAND LINE 200 Lbs. 212,800 21,280 234,080

A.IX COLD BOX -

1 COLD BOX KECIL STEREO FORM Unit 80,500 8,050 88,550

2 COLD BOX SEDANG STEREO FORM Unit 189,800 18,980 208,780

3 COLD BOX BESAR STEREO FORM Unit 287,500 28,750 316,250

4 COLD BOX FIBER 100X60X65 CM Unit - - -

5 COLD BOX FIBER 80X60X65 CM Unit 2,990,000 299,000 3,289,000

6 COLD BOX FIBER 50X37X35 CM Unit - - -

Ket : - Harga diatas belum termasuk PPN 10%

- Harga diatas Sudah termasuk Keuntungan Pihak ke tiga

- Harga diatas belum termasuk ongkos angkut ke lokasi proyek


SATUAN

KEUNTUNGAN

PIHAK III

(10%)

HARGA TERMASUK

KEUNTUNGAN


HARGA PASARAN

TERNATE


Halaman 109


DAN PERKEBUNAN


( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 = ( 5 * 10% ) 7 = ( 5 + 6 )

B PERTANIAN / PERKEBUNAN

B.I INSEKTISIDA

1 DURSBAN 500 ML 258,800 25,880 284,680

2 AZODRIN 500 ML - - -

3 KANON 500 ML 161,000 16,100 177,100

400 ML 57,500 5,750 63,250

100 ML 54,600 5,460 60,060

4 RADAR 500 ML 86,300 8,630 94,930

5 GUSADRIN 500 ML - - -

6 MONITOR 1000 ml - - -

7 BAICARB 500 ML 147,200 14,720 161,920

8 KILTOP 500 ML - - -

9 DARMABAS 500 ML 143,800 14,380 158,180

400 ML 86,300 8,630 94,930

100 ML 109,300 10,930 120,230

DUPON 100 ML 126,500 12,650 139,150

REGENT 500 ML 172,500 17,250 189,750

100 ML 44,900 4,490 49,390

10 EXOCET 500 ML 86,300 8,630 94,930

TETRIN - - -

11 DECIS 100 ml 132,300 13,230 145,530

250 ml 101,200 10,120 111,320

500 ml 425,500 42,550 468,050

12 MATADOR 80 ml 117,900 11,790 129,690

13 FASTAK 100 ml 94,300 9,430 103,730

14 CURACRON 100 ml 140,900 14,090 154,990

500 ml 431,300 43,130 474,430

15 FURADAN 3 - G 1 Kg 100,600 10,060 110,660

2 Kg 100,600 10,060 110,660

RUDAL 100 ml 36,800 3,680 40,480

500 ml 88,600 8,860 97,460

16 INDOVIN / SEVIN 100 Gr 115,000 11,500 126,500

500 gr 304,800 30,480 335,280

17 AKODAN 100 ml 138,000 13,800 151,800

300 ml 51,800 5,180 56,980

18 IDODAN 100 ml 83,400 8,340 91,740

500 ml 198,400 19,840 218,240

KANON 100 ml 40,300 4,030 44,330

SIDAMETRIN ec 100 ml 38,000 3,800 41,800

MASSA 500 ml 36,800 3,680 40,480

DUPON PRIVATON 100 ml 109,300 10,930 120,230

CYPERMAX 100 ec 100 ml 36,800 3,680 40,480

500 ml 86,300 8,630 94,930

TETRIN 36 ec 100 ml 36,800 3,680 40,480

SPONTAN 400 SL 500 ml 89,700 8,970 98,670

ALPHADINE 450 SL 200 ml 54,100 5,410 59,510

METAL 400 ml 88,600 8,860 97,460

DARMABAS 50 ec 400 ml 87,400 8,740 96,140

MARSHAL 200 ec 500 ml 88,600 8,860 97,460

19 DURSBAN 100 ml 20,100 2,010 22,110

500 ml 132,300 13,230 145,530

20 SUPRASID 100 ml 34,500 3,450 37,950

B.II HERBISIDA -

1 POLARIS/LARIS 1000 ml 149,500 14,950 164,450

2 TOUPAN/ Rambo 480 sl 1000 ml 109,300 10,930 120,230

3 ROUN UP 1000 ml 437,000 43,700 480,700

200 ml 28,800 2,880 31,680

4 GRAMAXONE 1000 ml 304,800 30,480 335,280

5 BASMILANG 1000 ml 396,800 39,680 436,480

500 ml - - -

NOXONE 1000 ml 109,300 10,930 120,230

6 LINDAS/ BABLAS 1000 ml 109,300 10,930 120,230

400 ml 74,800 7,480 82,280

7 STARMIN 1000 ml - - -

200 ml 51,800 5,180 56,980

8 BMA-6/DMA-6 400 ml 181,100 18,110 199,210

KIL UP 200 ml 138,000 13,800 151,800





HARGA PASARAN

TERNATE

KEUNTUNGAN PIHAK

III

(10%)

HARGA TERMASUK

KEUNTUNGAN PIHAK

IIISATUANNO JENIS BAHAN / MATERIAL MEREK,MODEL/ UKURAN


Halaman 110


DAN PERKEBUNAN


( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 = ( 5 * 10% ) 7 = ( 5 + 6 )

B.III FUNGISIDA - - -

1 DHITANE M-45 200 gr 129,400 12,940 142,340

500 gr 230,000 23,000 253,000

1 KG 440,500 44,050 484,550

2 ANTRAKOL 500 Gr 184,600 18,460 203,060

250 Gr 95,500 9,550 105,050

3 KLERAT 1 kg 40,300 4,030 44,330

4 PETRUKUM Bks 47,200 4,720 51,920

B.IV PPC

1 RONSAE SUPER 500 ml - - -

SUPER FLORA 500 ml 28,800 2,880 31,680

2 SEPRINT 300 ml 47,200 4,720 51,920

3 DARMA SARI 5 ml 74,800 7,480 82,280

4 GANDASIL B 100 Gr 62,100 6,210 68,310

5 GANDASIL D 100 Gr 69,600 6,960 76,560

6 ATHONIK 100 ml 53,500 5,350 58,850

500 ml 81,700 8,170 89,870

7 BIOSAN 1000 ML - - -

8 SUPER KING 1000 ML - - -

9 DIAM0ND 1000 ML 40,300 4,030 44,330

10 POLIBAG 1 Kg / 10 cm 120,800 12,080 132,880

GREEN TONIK 500 ml 34,500 3,450 37,950

1 Kg / 20 cm - - -

B.V PUPUK -

1 KCL 1 Kg 4,600 460 5,060

2 SP - 36 1 Kg - - -

SP - 36 (SUBSIDI) 1 Kg 2,900 290 3,190

3 UREA 1 Kg - - -

UREA (SUBSIDI) 1 Kg 2,900 290 3,190

4 P. GANTIK 1 Kg 28,200 2,820 31,020

5 ZA 1 Kg 2,900 290 3,190

6 NPK GRAND 1 Kg - - -

NPK (SUBSIDI) 15.15.15 PONSKA 3,500 350 3,850

NPK (NON SUBSIDI) 15.15.15 KEBOMAS 22,400 2,240 24,640

7 YARA MILA 16.16.16 1 Kg 46,000 4,600 50,600

8 PUPUK ORGANIK 1 Kg 6,300 630 6,930

PUPUK ORGANIK (NON SUBSIDI) 4,800 480 5,280

-

B.VI BENIH PERTANIAN -

1 JAGUNG HEBRIDA BISI 2 1 kg 97,800 9,780 107,580

2 JAGUNG ARJUNA SEJAHTERA BISI 16 kg - - -

3 JAGUNG MANIS SUPER SWEET CORN 1 kg 212,800 21,280 234,080

Bonensa 250 Gr 143,800 14,380 158,180

4 JAGUNG MANIS Kapal Terbang 250 Gr 143,800 14,380 158,180

5 JAGUNG CAP SURYA MENTARI 250 Gr - - -

6 PETSAY / VIKIMA / PAK CHOY WHITE 100 Gr - - -

7 KACANG PANJANG / PUTIH SUPER 1 Kg 247,300 24,730 272,030

8 KACANG TANAH kg - - -

9 KEDELAI kg - - -

10 KANGKUNG CABUT /GRAN 1 kg 143,800 14,380 158,180

11 CABE KERITING CEMETI (Kpl.Terbang) 25 Gr 64,400 6,440 70,840

Panah Merah 10 Gr 31,600 3,160 34,760

Lado 5 Gr 172,500 17,250 189,750

LARIS 1750 Butir 103,500 10,350 113,850

12 CABE RAWIT BARA / Panah Merah 10 Gr 40,300 4,030 44,330

CABE STREET/ RAWIT/ NONA 10 Gr 39,100 3,910 43,010

13 CABE UNGGUL LAURA PUTIH Panah Merah 25 Gr - - -

14 KETIMUN HIJAU ROKET 10 Gr - - -

Hercules 10 Gr 43,700 4,370 48,070

PANDA / Panah Merah 20 Gr 34,500 3,450 37,950

KETIMUN HYBRID Hercules 56/Kapal Terbang 10 Gr 87,400 8,740 96,140

15 TOMAT PERMATA 10 Gr 247,300 24,730 272,030

TOMAT THYMOTY 1750 Butir 224,300 22,430 246,730

TOMAT BETAVILA 1750 Butir 201,300 20,130 221,430

16 PARE PURNAMA 10 Gr 89,700 8,970 98,670

PARE WUKU Fi 10 Gr 41,400 4,140 45,540

17 TER0NG MUSTANG 5 Gr 77,600 7,760 85,360

TER0NG Bungo F 1 5 Gr 42,600 4,260 46,860

18 SELEDRI Amigos 20 Gr 83,400 8,340 91,740

19 BENIH BUNCIS LEBAT / PERKASA 500 Gr 132,300 13,230 145,530

225 BUTIR - - -

Ket :


KEUNTUNGAN PIHAK

III

(10%)NO MEREK,MODEL/ UKURAN

HARGA PASARAN

TERNATE

HARGA TERMASUK

KEUNTUNGAN PIHAK

III

- Harga diatas belum termasuk PPN 10%





Halaman 111


DAN PERKEBUNAN


( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 = ( 5 * 10% ) 7 = ( 5 + 6 )

20 BUNCIS LEBAT / KAPAL TERBANG 500 Gr 69,000 6,900 75,900

21 KOL KK CROSS 20 Gr 230,000 23,000 253,000

22 BAYAM CABUT MIRA (Panah Merah) 50 Gr 97,800 9,780 107,580

BAYAM CABUT MIRA (Panah Merah) 100 Gr -

23 BAYAM CABUT HIJAU MAESTRO / Panah Merah 500 Gr 57,500 5,750 63,250

50 Gr 31,100 3,110 34,210

24 PARIA HIBRIDA PURNAMA F1 / Panah Merah 10 Gr 63,300 6,330 69,630

25 SAWI TOSAKKAN 25 ML 40,300 4,030 44,330

26 CAIJIM BANGKOK TOSAKAN / Panah Merah 25 Gr 15,000 1,500 16,500

CAIJIM (Gren Park) TOSAKAN / Panah Merah 25 Gr 40,300 4,030 44,330

27 SEMANGKA DIANA BANGKOK DRAGON/Kapal Terbang 20 Gr 69,000 6,900 75,900

SEMANGKA Anabel Fi 20 Gr 69,000 6,900 75,900

28 PEPAYA BANGKOK 28,800 2,880 31,680

GREEN PACCHOY 50 Gr 38,000 3,800 41,800

B.VII BIBIT PERKEBUNAN

PERBANYAKAN VEGETATIF

MANGGA CANGKOK Anakan/50 Cm Pohon 26,500 2,650 29,150

RAMBUTAN / OKULASI / STEK Anakan/50 Cm Pohon 74,800 7,480 82,280

DURIAN OKULASI Anakan/50 Cm Pohon 86,300 8,630 94,930

DURIAN SAMBUNG PUCUK Anakan/60 Cm Pohon 86,300 8,630 94,930

JERUK Anakan Pohon - - -

DUKU Anakan Pohon - - -

SUKUN Anakan/40 Cm Pohon 23,000 2,300 25,300

PERBANYAKAN GENERATIF -

MANGGA -

RAMBUTAN -

DURIAN Onderstum/100 Cm 28,800 2,880 31,680

NANGKA Anakan/40 Cm Pohon 13,800 1,380 15,180

ADVOKAT Anakan Pohon - - -

PALA Anakan Pohon 23,000 2,300 25,300

CENGKEH Anakan Pohon 23,000 2,300 25,300

KELAPA DALAM Anakan Pohon 34,500 3,450 37,950

KAYU MANIS Anakan Pohon 23,000 2,300 25,300

- - -

B.VII ALAT PERTANIAN/PERKEBUNAN - - -

1 HAND SPRAYER SOLO 424 INDO Unit 1,270,800 127,080 1,397,880

HAND SPRAYER SOLO Jerman/15 lt 488,800 48,880 537,680

HAND SPRAYER SWAN PLASTIK 15 Lt 460,000 46,000 506,000

HAND SPRAYER SWAN BESI 15 Lt 546,300 54,630 600,930

2 PACUL (Kwalitas Baik) 1 Bh 220,800 22,080 242,880

3 GARU - GARU 1 Bh 157,600 15,760 173,360

4 PARANG 1 Bh 164,500 16,450 180,950

9 MESIN POTONG RUMPUT Bh 8,625,000 862,500 9,487,500

11 MESIN PENGGILING PADI Bh - - -

MESIN PENGGILING PADI (Linggis) 100 Cm 80,500 8,050 88,550

ALAT PEMERAS BUAH HIDROLIK Unit 4,025,000 402,500 4,427,500

MESIN PENGIRIS BUAH Kapasitas 50 Kg/jam Unit 2,875,000 287,500 3,162,500

MESIN PERONTOK CENGKEH Unit 20,125,000 2,012,500 22,137,500

MESIN PEMECAH CANGKANG PALA 100-200 Kg Unit 13,340,000 1,334,000 14,674,000

ALAT PENGERING CENGKEH Unit 43,700,000 4,370,000 48,070,000

ALAT PENGERING PALA Unit 43,700,000 4,370,000 48,070,000

MESIN PENGHANCUR BIJI PALA Unit 13,685,000 1,368,500 15,053,500

12 HANDS TRAKTOR Bh - - -

13 MESIN PARUT LENGKAP + JIANDONG 5,5 PK Bh - - -

14 HITER No 8 / WATERING 5 LTR Bh 110,400 11,040 121,440

15 PISAU OKULASI Bh - - -

16 GUNTING PANGKAS Bh 74,800 7,480 82,280

KOFO / POLINET 1 100 M x1 Ball 747,500 74,750 822,250

PARANET 3 x 100 Ball 2,300,000 230,000 2,530,000

Ket :




HARGA TERMASUK

KEUNTUNGAN PIHAK

III


SATUANNO JENIS BAHAN / MATERIAL MEREK,MODEL/ UKURAN

HARGA PASARAN

TERNATE

KEUNTUNGAN PIHAK

III

(10%)


Halaman 112


DAN PERKEBUNAN


( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 = ( 5 * 10% ) 7 = ( 5 + 6 )

C PETERNAKAN -

-

-

PREPARAT REPRODUKSI -

1 PREPARAT ANTO DEFISAINSI Inject Cc 12,900 1,290 14,190

VITAMIN. MINERAL Inject/500 cc btl 33,100 3,310 36,410

ASAM AMINO 39,100 3,910 43,010

2 PROSTAGLANDIN Juramade DOSIS 202,200 20,220 222,420

3 ESTROGEN BOTOL 116,700 11,670 128,370

4 OXITOSIN OXITOSIN BOTOL 1,022,900 102,290 1,125,190

5 PREPARAT HEMATINIK, RUBORANSIA & TONIKA BIOSANT P CC 1,009,700 100,970 1,110,670

6 PREPARAT ANTI SEPTIKA & DESINFEKTAN ( SPRAY ) DESTAN Ltr 1,385,200 138,520 1,523,720

7PREPARAT ANTI SEPTIKA & DESINFEKTAN ( LARUTAN

) VIDONE ml 1,682,500 168,250 1,850,750

8 PREPARAT ANTI EKTOPARASIT POWDER ASUMTOL KG 557,200 55,720 612,920

9 PREPARAT ANTI THELMENTIKA VERM O BOLUS 75,100 7,510 82,610 - - -

C.II PERALATAN KEBERSIHAN / BAHAN - - -

1 NITROGEN CAIR Liter 693,200 69,320 762,520

C.III BAHAN UNTUK INSEMINASI BUATAN ( IB ) - -

1 FLOOZENSEMEN 0,25 CC BBIB SINGOSARI Straw 134,800 13,480 148,280

2 PLASTIK SHEET IB DENMARK Buah 4,000 400 4,400

3 PLASTIK GLOVE 5 JARI LOKAL Buah 22,300 2,230 24,530

4 MASKER TISSUE LOKAL Box 375,500 37,550 413,050

5 EARTAG SAPI DEMOPLAST Buah 91,400 9,140 100,540

6 HANDSSOAP Buah 38,500 3,850 42,350

7 ROLL TISSUE IMPORT Buah 117,300 11,730 129,030

8 TAG PEN SECONEL Buah 603,800 60,380 664,180

9 CANESTER PERNCIS Buah 784,900 78,490 863,390

10 GUNTING STRAW CINA Buah 543,400 54,340 597,740

11 PINZET ANATOMICH 30 CM CINA Buah 253,600 25,360 278,960

12 PINZET ANATOMICH 20 CM PERANCIS Buah 236,700 23,670 260,370

13 GOBLET PERANCIS Buah 141,100 14,110 155,210

14 ANTIVIACIAL INSEMINATION GUN / A.I GUN Buah 1,086,800 108,680 1,195,480

15 FLASLIGHT ( 4 BATERAI ) Buah 893,600 89,360 982,960

16 MEASURING TAPE Buah 724,500 72,450 796,950

17 MEASURING STICK Buah 8,573,300 857,330 9,430,630

18 LARGE BLOODLESS CANTRATOR IMPORT Buah 8,573,300 857,330 9,430,630

19 APLICATOR SAPI ITALIA Buah 1,398,200 139,820 1,538,020

20 TAS IB LOKAL Buah 337,000 33,700 370,700

21 KONTAINER DEPO KAP. 10 LITER USA Unit 21,137,000 2,113,700 23,250,700



24 TERMOS IB ENGLAND Unit 518,100 51,810 569,910 - - -

C.IV PAKAIAN KERJA LAPANGAN - - -

1 WEAR PACK Pasang 239,000 23,900 262,900

2 RAINCOAT Pasang 404,200 40,420 444,620

3 BOOT Pasang 193,200 19,320 212,520 - - -

C.V PAKAN TERNAK - - -

1 PASE PEMBESARAN COMFEED/PHOKPAN Kg 42,800 4,280 47,080

2 PASE PRODUKSI COMFEED/PHOKPAN Kg 42,800 4,280 47,080

3 PASE SUPLEMENT Gr 84,900 8,490 93,390 - - -

C.VI BIBIT TERNAK - - -

1 BIBIT AYAM PEDAGING Ekor 32,500 3,250 35,750

2 BIBIT AYAM PARENSTOCK Ekor 168,500 16,850 185,350

3 BIBIT/DOC AYAM RAS PETELUR Ekor 23,500 2,350 25,850

4 BIBIT AYAM BURAS Ekor 388,700 38,870 427,570

5 BIBIT TERNAK KAMBING LOKAL Ekor 6,497,500 649,750 7,147,250

6 BIBIT TERNAK KAMBING ETAWA (PE ) Ekor 32,372,500 3,237,250 35,609,750

7 BIBIT TERNAK SAPI Ekor 30,072,500 3,007,250 33,079,750

8 KUDA - - -

9 ITIK 649,800 64,980 714,780

Ket :


KEUNTUNGAN PIHAK

III

(10%)NO

HARGA PASARAN

TERNATE





C.IOBAT DAN PERLENGKAPAN INSEMINASI BUATAN (

IB )

HARGA TERMASUK

KEUNTUNGAN PIHAK

III


Halaman 113


DAN PERKEBUNAN


( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 = ( 5 * 10% ) 7 = ( 5 + 6 )

C.VII OBAT - OBATAN & PERLENGKAPAN PETERNAKAN

1 VAKSIN ND UMUR PEMBESARAN / B1 Lasota/1 1000 Dosis 107,800 10,780 118,580

2 VAKSIN ND UMUR DEWASA/LAYER Lasota 1000 Dosis 104,400 10,440 114,840

3 VAKSIN GUMBORO Medion Dosis 65,000 6,500 71,500

4 VITA CHIKS Medion Kg 198,400 19,840 218,240

Medion 250 grm 147,800 14,780 162,580

5 VITA STRESS Medion Kg 116,700 11,670 128,370

Medion 250 grm 75,100 7,510 82,610

6 PREPARAT ANTIBIOTIK INJECTION Teramycin CC 58,400 5,840 64,240

7 PREPARAT VITAMIN INJECTION B. Comp CC 55,400 5,540 60,940

8 PELARUT Na Cl Na Cl Botol 48,900 4,890 53,790

9 EKTOPARASIT INJECTION IVOMEC CC 39,700 3,970 43,670

10 HELMATINIC / GEL / SALEP Gr 25,900 2,590 28,490

11 SPUIT PLASTIK 3 ml Buah 13,200 1,320 14,520

12 TERRAMICIN INJ 2O CC Btl 10 ml 50,600 5,060 55,660

13 TERRAMICIN INJ 1OO CC Btl 196,700 19,670 216,370

14 SULFA STRONG INJ 50 CC Btl 51,800 5,180 56,980

15 BIOSALAMIN INJ 50 CC Btl 427,200 42,720 469,920

16 DOVENIX INJ 50 CC Btl 453,700 45,370 499,070

17 DEXATOZONE INJ 100 CC Btl 198,400 19,840 218,240

18 B. COM INJ 50 ml Btl 57,700 5,770 63,470

19 B. COM INJ 100 ml Btl 130,000 13,000 143,000

20 ANTI BLOAT 100 ml Btl 224,300 22,430 246,730

21 IVOMEC INJ 50 ml Btl 2,446,600 244,660 2,691,260

22 PIPERAZINE CITRAT CAPS Kg 896,400 89,640 986,040

23 ASUNTOL 50 % WP 10 Gr Btl 33,700 3,370 37,070

24 VITAPLEX 50 KAPLET Bks 13,200 1,320 14,520

25 TETRA CLOR 50 KPL Btl 21,000 2,100 23,100

26 TERAPI 10 Gr. Bks 49,500 4,950 54,450

27 BEPLEK INJ 50 CC Btl 78,200 7,820 86,020

28 RHODOLON 100 CC / 1 LT LTR 233,500 23,350 256,850

29 AQUADES PELARUT 50 ml BTL 21,400 2,140 23,540

30 EGG STIMULAN 10 Gr Bks 6,700 670 7,370

31 DOXYVET 10 Gr Bks 6,100 610 6,710

32 VITA STRES 10 Gr Bks 5,400 540 5,940

33 NEOBRO 10 Gr Bks 5,400 540 5,940

34 NEOBRO 250 Gr Bks 52,300 5,230 57,530

35 COXY 10 gr Bks 6,000 600 6,600

36 TRIMEZYN S 10 Gr Bks 61,900 6,190 68,090

37 TRIMEZYN S 250 Gr Bks 185,600 18,560 204,160

38 STREP PLUS LBR 77,600 7,760 85,360

39 SUPER TOP 10 Biji Pot 17,800 1,780 19,580

40 DOPING 10 Biji Pot 52,700 5,270 57,970

41 PUYUH MEDI EGG 100 Gr Bks 81,900 8,190 90,090

42 SULFA MIX 20 Ml Btl 23,200 2,320 25,520

43 SUPER POWER 10 Biji Pot 15,600 1,560 17,160

44 OSTELIN Bks 24,300 2,430 26,730

45 VITA STRONG 10 Gr Bks 68,800 6,880 75,680

46 SPUIT OTOMATIS Bh 4,030,800 403,080 4,433,880

47 JARUM BD 3 ml Bh 46,300 4,630 50,930

48 OBAT CACING EX SITOR Bks 7,700 770 8,470

49 GUSANEX NETTO 13 OZ Btl 388,700 38,870 427,570

50 TETRA CHLOR 10 KAPSUL Bks 5,400 540 5,940

51 VET OXY LA 50 ML Btl 143,200 14,320 157,520

52 VET OXY SB 50 ML Btl 76,500 7,650 84,150

53 COLLIBACT BOLUS 12 BOLUS Btl 125,100 12,510 137,610

54 STERPTOMYCIN 5 GR Btl 76,500 7,650 84,150

55 PROCAIN PENICILLIN G 3 JUTA IU Btl 76,500 7,650 84,150

56 RECO TETES MATA 10 ML Btl 10,800 1,080 11,880

57 AQUAPRIN 100 ML Btl 387,000 38,700 425,700

58 TRISULFA 1000 TABLET Kaleng 906,200 90,620 996,820

59 OXYSALEP MATA 3 GR Tube 76,500 7,650 84,150

60 OXYSALEP KULIT 3 GR Tube 87,700 8,770 96,470

61 BIOSOLAMIN 50 ML Btl 424,900 42,490 467,390

62 HEMATOPHAN B 12 50 ML Btl 376,600 37,660 414,260

63 VITAMIN B COMP 50 ML Btl 134,000 13,400 147,400

Ket :


HARGA TERMASUK

KEUNTUNGAN PIHAK

III





HARGA PASARAN

TERNATE

KEUNTUNGAN PIHAK

III

(10%)


Halaman 114


DAN PERKEBUNAN


( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 = ( 5 * 10% ) 7 = ( 5 + 6 )

64 VITAMIN B1 100 ML Kaleng 78,200 7,820 86,020

65 HEMADEX 50 ML Btl 127,100 12,710 139,810

66 CALCIDEX 50 ML Btl 272,000 27,200 299,200

67 VERM 0 42 BOLUE Pot 388,700 38,870 427,570

68 VERM 0 CAPLET 10 TABLET Kaplet 85,400 8,540 93,940

69 FILKUKCIDA 12.5% 500 GR Sak 91,400 9,140 100,540

70 IVOMEC SUPER 50 ML Btl 1,747,400 174,740 1,922,140

71 KLOSAN 200 50 ML Btl 272,000 27,200 299,200

72 ASUNTOL UD 50% 500 GR Sak 841,200 84,120 925,320

73 TRIPAMIDIUN 100 MG Sachet 298,400 29,840 328,240

74 SULPHIDON INJECT 100 ML Btl 116,700 11,670 128,370

75 ATROPIN SULPHAT 1 ML Btl 6,700 670 7,370

76 KORTISON 10 ML Btl 99,400 9,940 109,340

77 VETADRYL 50 ML Btl 65,000 6,500 71,500

78 LUTALYSE 10 ML Btl 298,400 29,840 328,240

79 TYMPANOL 100 ML Btl 65,000 6,500 71,500

80 ANTIPLOAT 100 ML Btl 91,400 9,140 100,540

81 RIVANOL 50 ML Btl 13,200 1,320 14,520

82 ALKOHOL 70% 1 LTR Btl 83,000 8,300 91,300

83 POVIDON IODINE 300 ML Btl 116,700 11,670 128,370

84 GUSANEX SPRAY 13 OZ Kaleng 563,500 56,350 619,850

85 KETAMIL 50 ML Btl 1,488,700 148,870 1,637,570

86 PROCAIN HCL Btl 6,700 670 7,370

87 STRYCHININE 1 KG Btl 18,837,000 1,883,700 20,720,700

88 AQUADESTILATA 500 ML Btl 40,400 4,040 44,440

89 AQUADESTILATA 100 ML Btl 13,200 1,320 14,520

90 SPUIT DISPOSIBEL TERUMO 3 ML Box isi 100 517,500 51,750 569,250



93 SPUIT FIBERGLASS EUROPLEX Bh 337,000 33,700 370,700

94 SPUIT OTOMATIC SOCOREX 1 ML Set 3,910,000 391,000 4,301,000

95 OBYEK GLAAS Kotak 65,000 6,500 71,500

96 COVER GLAAS Kotak 51,800 5,180 56,980

97 CAWAN PORSELEN (MORTIR) BESAR Bh 110,600 11,060 121,660

98 CAWAN PORSELEN (MORTIR) KECIL Bh 89,000 8,900 97,900

99 SARUNG TANGAN KARET TEBAL Lusin 406,800 40,680 447,480

100 SARUNG TANGAN KARET TIPIS Lusin 298,400 29,840 328,240

101 GLOVE PLASTIK (PUTIH) Box isi 100 122,700 12,270 134,970

102 ICE BAG Bh 231,000 23,100 254,100

103 ICE PACK Bh 23,500 2,350 25,850

104 MASKER Box isi 50 120,800 12,080 132,880

105 TANGKAI GERGAJI TULANG Bh 1,165,000 116,500 1,281,500

106 MATA GERGAJI Bh 207,000 20,700 227,700

107 STETOSKOP Bh 130,000 13,000 143,000

108 NEEDLE HOLDER Bh 186,500 18,650 205,150

109 BENANG SILK Sachet 39,100 3,910 43,010

110 BENANG CAT GUT Sachet 39,100 3,910 43,010

111 JARUM JAHIT KULIT Sachet 65,000 6,500 71,500

112 JARUM JAHIT MUSCULAR Sachet 65,000 6,500 71,500

113 SCALPEL HANDLE Bh 131,800 13,180 144,980

114 BLADE SCALPEL Kotak isi 100 737,700 73,770 811,470

115 PERKUSI HAMMER Bh 207,000 20,700 227,700

116 IVOMEC SUPER INJEKTION 50 ML Btl 1,747,400 174,740 1,922,140

117 TAS COOL BOX Unit 246,700 24,670 271,370

118 TASA PERALATAN IB Buah 246,700 24,670 271,370

119 TERMOS VAKSIN Buah 453,700 45,370 499,070

120 THERMOS IB Unit 465,800 46,580 512,380

121 PERALATAN BEDAH Set 2,587,500 258,750 2,846,250

122 TABUNG REAKSI 10 - 15 ML Buah 13,200 1,320 14,520

123 BOTOL SPESIMEN 50 CC Buah 13,200 1,320 14,520

124 PIPET Buah 10,800 1,080 11,880

Ket :


KEUNTUNGAN PIHAK

III

(10%)NO





HARGA PASARAN

TERNATE

HARGA TERMASUK

KEUNTUNGAN PIHAK

III


Halaman 115


DAN PERKEBUNAN


( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 = ( 5 * 10% ) 7 = ( 5 + 6 )

125 CAWAN PORSELIN KECIL Buah 414,900 41,490 456,390

126 ERTAG SAPI Box 906,200 90,620 996,820

127 PLASTIK GLOVE 5 JARI Dos 258,800 25,880 284,680

128 TABUNG KACA SERUM Dos 647,500 64,750 712,250

129 DEBELKER Unit 9,706,000 970,600 10,676,600

130 STETOSKOP Unit 258,800 25,880 284,680

131 BORDIZZO TANG KECIL Unit 6,497,500 649,750 7,147,250

132 TATONING FORCUPS Unit 7,158,800 715,880 7,874,680

133 THERMOMETER DIGITAL Buah 258,800 25,880 284,680

134 SPUIT OTOMATIS 0,5 ML Set 3,910,000 391,000 4,301,000

135 SPUIT KACA OTOMATIS 10 ML Set 2,587,500 258,750 2,846,250

136 JARUM SUNTIK 1,10 ML X 25 MM Set 362,300 36,230 398,530

137 JARUM SUNTIK 0,5 ML S/D 10 ML Buah 258,800 25,880 284,680

138 UJI FORMALIN Set 5,175,000 517,500 5,692,500

139 TANG BORDIZZO (HEWAN BESAR) Buah 7,158,800 715,880 7,874,680

140 PERCUSI HAMMER Set 1,035,000 103,500 1,138,500

141 TROCARD 12,7 CM Set 194,900 19,490 214,390

142 GLOVES Set 258,800 25,880 284,680

143 JAS LAB Buah 388,700 38,870 427,570

144 ALAT HITUNG Buah 453,700 45,370 499,070

145 STOP WATCH Buah 582,500 58,250 640,750

146 CANESTER IB Buah 563,500 56,350 619,850

147 GUNTING STRAW Buah 271,400 27,140 298,540

148 PINSET ANATOMICH 30 CM Buah 132,300 13,230 145,530

149 PINSET ANATOMICH 20 CM Buah 126,500 12,650 139,150

150 MEASURING TAPE Buah 402,500 40,250 442,750

151 MEASURING STICK Buah 3,335,000 333,500 3,668,500

152 LARGE BLOODLESS CASTRATOR Buah 5,060,000 506,000 5,566,000

153 APLICATOR SAPI Buah 529,000 52,900 581,900

154 SEPATU BOOT Dos 132,300 13,230 145,530

155 SPUIT PLASTIK 2 ML Dos 238,100 23,810 261,910

156 SPUIT PLASTIK 3 ML Dos 238,100 23,810 261,910

157 SPUIT PLASTIK 5 ML Unit 297,900 29,790 327,690

158 ULTRASONIC DOPPLER Unit 80,500 8,050 88,550

159 TIMBANGAN SAPI 22,400 2,240 24,640

DHARGA BIBIT KEHUTANAN (TEKNIK PERBANYAKAN

GENERATIF (BENIH)

D.I TANAMAN KAYU-KAYUAN

D.I.I KAYU BAKAR

1. KELOMPOK 3 - 4 BULAN

SENGON BUTO Pohon 4,700 470 5,170

LAMTORO Pohon 4,700 470 5,170

#REF!

D.I.II KAYU PERTUKANGAN/PULP/ENDEMIK #REF!

#REF!

1 KELOMPOK 3 - 4 BULAN #REF!

MELINA/JATI PUTIH Pohon 5,800 580 6,380

WARU GUNUNG Pohon 5,800 580 6,380

SENGON Pohon 5,800 580 6,380

KIARA PAYUNG Pohon 5,800 580 6,380

2 KELOMPOK 5 - 6 BULAN #REF!

MAHONI Pohon 12,100 1,210 13,310

MATOA Pohon 12,100 1,210 13,310

BUNGUR Pohon 12,100 1,210 13,310

JATI Pohon 12,100 1,210 13,310

KENANGA Pohon 12,100 1,210 13,310

KETAPANG Pohon 12,100 1,210 13,310

NYATOH/NANTU Pohon 12,100 1,210 13,310

SALAM Pohon 12,100 1,210 13,310

SAWO KECIK Pohon 12,100 1,210 13,310

TANJUNG Pohon 12,100 1,210 13,310

CEMARA LAUT Pohon 12,100 1,210 13,310

Ket :


HARGA TERMASUK

KEUNTUNGAN PIHAK

III





HARGA PASARAN

TERNATE

KEUNTUNGAN PIHAK

III

(10%)


Halaman 116


DAN PERKEBUNAN


( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 = ( 5 * 10% ) 7 = ( 5 + 6 )

3 KELOMPOK 7 - 12 BULAN

DAMAR Pohon 12,500 1,250 13,750

KENARI Pohon 12,500 1,250 13,750

MERANTI Pohon 12,500 1,250 13,750

PINUS Pohon 12,500 1,250 13,750

ASAM Pohon 12,500 1,250 13,750

BERINGIN Pohon 12,500 1,250 13,750

KALUMPANG Pohon 12,500 1,250 13,750

KENANGA Pohon 12,500 1,250 13,750

PUSPA Pohon 12,500 1,250 13,750

RASAMALA Pohon 12,500 1,250 13,750

CEMPAKA Pohon 12,500 1,250 13,750

JATI Pohon 12,500 1,250 13,750 #REF! #REF! #REF!

4 KELOMPOK > 12 BULAN #REF! #REF! #REF!

CENDANA Pohon 8,400 840 9,240 #REF! #REF! #REF!

D.II TANAMAN UNGGULAN LOKAL #REF! #REF! #REF!#REF! #REF! #REF!

1 KELOMPOK 5 - 6 BULAN Pohon - - -

PALA Pohon 15,900 1,590 17,490

NYATOH Pohon 12,100 1,210 13,310

MATOA Pohon 12,100 1,210 13,310 Pot - - -

2 KELOMPOK 7 - 12 BULAN #REF! #REF! #REF!

PALA Pohon 31,600 3,160 34,760

NYATOH Pohon 23,500 2,350 25,850

MATOA Pohon 23,500 2,350 25,850

D.III MPTS #REF! #REF! #REF!

1 KELOMPOK 3 - 4 BULAN DI PERSEMAIAN #REF! #REF! #REF!

RANDU/KAPUK Pohon 5,500 550 6,050

PETAI Pohon 5,500 550 6,050

DURIAN Pohon 9,300 930 10,230

RAMBUTAN Pohon 9,300 930 10,230

KAYU MANIS Pohon 9,300 930 10,230

JAMBU METE Pohon 9,300 930 10,230

MANGGA Pohon - - -

NANGKA Pohon 9,300 930 10,230 #REF! #REF! #REF!

2 KELOMPOK 5 - 6 BULAN DI PERSEMAIAN #REF! #REF! #REF!

ALPUKAT Pohon 12,100 1,210 13,310

CENGKEH Pohon - - -

JAMBU MENTE Pohon 13,900 1,390 15,290

KAYU MANIS Pohon 15,800 1,580 17,380

MANGGA Pohon - - -

NANGKA Pohon 12,100 1,210 13,310

RAMBUTAN Pohon - - -

PINANG Pohon 13,000 1,300 14,300

SALAM Pohon 12,100 1,210 13,310

SUKUN Pohon 12,100 1,210 13,310

ASAM Pohon 12,100 1,210 13,310

KAYU PUTIH Pohon 12,100 1,210 13,310

AREN Pohon 12,100 1,210 13,310

BAMBU Pohon 34,500 3,450 37,950

CEMPEDAK Pohon - - -

KENANGA Pohon - - -

KEMIRI Pohon - - -

MENGKUDU Pohon - - -

ROTAN Pohon 12,100 1,210 13,310

SIRSAK Pohon - - -

SRIKAYA Pohon - - -

KENARI Pohon 12,100 1,210 13,310

KLUWIH Pohon - - -

SUKUN -

SAGU Pohon - - -

DURIAN Pohon 13,900 1,390 15,290

Ket :


KEUNTUNGAN PIHAK

III

(10%)NO





HARGA PASARAN

TERNATE

HARGA TERMASUK

KEUNTUNGAN PIHAK

III


Halaman 117


DAN PERKEBUNAN


( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 = ( 5 * 10% ) 7 = ( 5 + 6 )

3 KELOMPOK 7- 12 BULAN DI PERSEMAIAN #REF! #REF! #REF!

DURIAN Pohon 27,800 2,780 30,580

MANGGIS Pohon - - -

MELINJO Pohon - - -

SAWO Pohon - - -

DUKU Pohon - - -

LANGSAT Pohon - - -

RAMBUTAN Pohon - - -

NANGKA Pohon - - -

KAYU MANIS Pohon - - -

#REF! #REF! #REF!

D.IV TURUS JALAN / HUTAN KOTA #REF! #REF! #REF!

(Tinggi lebih dari 1 m) Pohon - - -

#REF! #REF! #REF!

1 KELOMPOK 7- 12 BULAN #REF! #REF! #REF!

ASAM KRANJI Pohon 12,500 1,250 13,750

BUNGUR Pohon 12,500 1,250 13,750

DAMAR Pohon 12,500 1,250 13,750

FELISIUM Pohon 12,500 1,250 13,750

KENANGA Pohon 12,500 1,250 13,750

KENARI Pohon 19,000 1,900 20,900

MANGROVE Pohon 19,000 1,900 20,900

PALA Pohon - - -

PINUS Pohon 12,500 1,250 13,750

JATI HIAS Pohon 12,500 1,250 13,750

#REF! #REF! #REF!

2 KELOMPOK > 12 BULAN #REF! #REF! #REF!

ASAM Pohon 13,000 1,300 14,300

BERINGIN Pohon 13,000 1,300 14,300

KIARA PAYUNG Pohon 13,000 1,300 14,300

PUSPA Pohon 13,000 1,300 14,300

D.V HUTAN KOTA #REF! #REF! #REF!

1 KELOMPOK 7- 12 BULAN (tinggi lebih dari 1 m) #REF! #REF! #REF!

AKASIA Pohon 14,500 1,450 15,950

BUNGUR Pohon 14,500 1,450 15,950

DAMAR Pohon 14,500 1,450 15,950

FELISIUM Pohon 14,500 1,450 15,950

KENANGA Pohon 14,500 1,450 15,950

KENARI Pohon 31,600 3,160 34,760

SALAM Pohon 14,500 1,450 15,950

TANJUNG Pohon 19,000 1,900 20,900

MAHONI Pohon 19,000 1,900 20,900

2 KELOMPOK > 12 BULAN

ASAM Pohon 15,200 1,520 16,720

BERINGIN Pohon 15,200 1,520 16,720

KIARA PAYUNG Pohon 15,200 1,520 16,720

PALA HUTAN Pohon - - -

PUSPA Pohon 15,200 1,520 16,720

MERANTI MERAH Pohon 15,200 1,520 16,720

D.VI TANAMAN MANGROVE #REF!

1 JENIS PROPAGUL #REF!

BAKAU Pohon 12,500 1,250 13,750

TANCANG Pohon 12,500 1,250 13,750

SERIOP Pohon 12,500 1,250 13,750

#REF! #REF! #REF!

2 JENIS NON PROPAGUL #REF! #REF! #REF!

API-API Pohon 12,500 1,250 13,750

PEDADA Pohon 12,500 1,250 13,750

NYIRIH BUNGA Pohon 12,500 1,250 13,750

NIPAH Pohon - - -

Ket :

HARGA TERMASUK

KEUNTUNGAN PIHAK

III





HARGA PASARAN

TERNATE


KEUNTUNGAN PIHAK

III

(10%)


Halaman 118


DAN PERKEBUNAN


( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 = ( 5 * 10% ) 7 = ( 5 + 6 )

D.VII TANAMAN PANTAI #REF! #REF! #REF!

CEMARA LAUT Pohon 12,500 1,250 13,750

KEBEN Pohon 12,500 1,250 13,750

NYEMPLUNG Pohon 12,500 1,250 13,750

WARU Pohon 12,500 1,250 13,750

KETAPANG Pohon 12,500 1,250 13,750

PANDAN Pohon 12,500 1,250 13,750

SAWO KECIK Pohon 12,500 1,250 13,750

GELAM Pohon 12,500 1,250 13,750

KELAPA Pohon 12,500 1,250 13,750

RUMBAI Pohon 12,500 1,250 13,750

#REF! #REF! #REF!

HARGA BIBIT KEHUTANAN (TEKNIK PERBANYAKAN

VEGETATIF

#REF! #REF! #REF!

I TANAMAN KAYU-KAYUAN #REF! #REF! #REF!

1 OKULASI, SAMBUNGAN, CANGKOK #REF! #REF! #REF!

KELOMPOK 3 - 4 BULAN DI PERSEMAIAN Pohon 11,200 1,120 12,320



#REF! #REF! #REF!

2 STEK PUCUK #REF! #REF! #REF!




3 KULTUR JARINGAN #REF! #REF! #REF!




#REF! #REF! #REF!

II MPTS #REF! #REF! #REF!

#REF! #REF! #REF!

1 STEK #REF! #REF! #REF!




#REF! #REF! #REF!

2 OKULASI, SAMBUNGAN, CANGKOK #REF! #REF! #REF!




Ket :


KEUNTUNGAN PIHAK

III

(10%)SATUAN




WALIKOTA TERNATE


HARGA PASARAN

TERNATE

HARGA TERMASUK

KEUNTUNGAN PIHAK

IIINO JENIS BAHAN / MATERIAL MEREK,MODEL/ UKURAN


127

HARGA SATUAN KENDARAAN BERMOTOR


( Rp ) ( Rp )

1 2 3 4 5 = ( 4 * 10% ) 6 = ( 4 + 5 )

KENDARAAN RODA DUA -

I YAMAHA -

1 FIZ RHC CW - - -

2 VEGA - R - - -

VEGA - R R - - -

VEGA - RD RD - - -

VEGA - ZR DB R (NEW) - - -

VEGA - ZR RD (NEW) - - -

VEGA - RD (New ) - - -

VEGA RR (TROMOL) 18,233,300 1,823,330 20,056,600

VEGA RR DB (DISK BRAKE) 18,808,300 1,880,830 20,689,100

3 JUPITER - - -

JUPITER Z Z - - -

JUPITER Z New ( Baru ) Z NEW 20,257,300 2,025,730 22,283,000

JUPITER Z CW SE Z CW 22,074,300 2,207,430 24,281,700

JUPITER Z CW New ( Baru ) Z CW NEW 21,499,300 2,149,930 23,649,200

JUPITER Z1/F1 21,384,300 2,138,430 23,522,700

JUPITER Z1 CW F1 22,419,300 2,241,930 24,661,200

JUPITER Z1 CW F1 FURIOUS 22,189,300 2,218,930 24,408,200

JUPITER Z1 CW F1 GP 22,419,300 2,241,930 24,661,200

New JUPITER Z CW 115 - - -

New JUPITER Z CW 115 SE Z CW 115 S - - -

JUPITER MX CW GP MX 25,535,800 2,553,580 28,089,400

JUPITER MX - ACW MX ACW 23,833,800 2,383,380 26,217,200

JUPITER MX - CW MX CW 24,960,800 2,496,080 27,456,900

4 MIO - - -

MIO SPORTY SPORTY - - -

MIO CW CW - - -

MIO SOUL CW - - -

MIO SOUL LE - - -

MIO GT 20,360,800 2,036,080 22,396,900

MIO GT GP 20,590,800 2,059,080 22,649,900

MIO M3 125 20,981,800 2,098,180 23,080,000

MIO J F1 19,302,800 1,930,280 21,233,100

MIO J CW F1 20,222,800 2,022,280 22,245,100

MIO J CW F1 TEEN 19,992,800 1,999,280 21,992,100

5 NOUVO - - -

NOUVO - - -

NOUVO Z CW Z CW - - -

6 RX KING NEW - - -

7 SCORPIO - - -

SCORPIO Z CW 35,069,300 3,506,930 38,576,200

SCORPIO Z CW LE 35,644,300 3,564,430 39,208,700

8 VIXION - - -

NEW VIXION KICK STARTER 34,040,000 3,404,000 37,444,000

NEW VIXION SE KICK STARTER 34,960,000 3,496,000 38,456,000

NEW VIXION GP KICK STARTER 34,845,000 3,484,500 38,329,500

9 XEON - - -

XEON RC 24,293,800 2,429,380 26,723,200

XEON RC GP 24,753,800 2,475,380 27,229,200

10 BYSON 30,089,800 3,008,980 33,098,800

11 GT - - -

GT 125 24,236,300 2,423,630 26,659,900

GT 125 GARUDA 24,351,300 2,435,130 26,786,400

12 SOUL - - -

SOUL GT 22,057,000 2,205,700 24,262,700

SOUL GT STREET 22,057,000 2,205,700 24,262,700

ALL NEW SOUL GT 22,885,000 2,288,500 25,173,500

13 FINO - - -

FINO SPORTY F1 22,022,500 2,202,250 24,224,800

FINO SPORTY F1 SE 23,287,500 2,328,750 25,616,300

FINO PREMIUM F1 22,137,500 2,213,750 24,351,300

FINO PREMIUM F1 SE 24,207,500 2,420,750 26,628,300

14 FORCE - - -

FORCE SPORTY 20,763,300 2,076,330 22,839,600

FORCE ELEGANT 20,763,300 2,076,330 22,839,600

15 X - RIDE - - -

X - RIDE 22,281,300 2,228,130 24,509,400

X - RIDE SE 23,109,300 2,310,930 25,420,200

X - RIDE ASE 25,351,800 2,535,180 27,887,000



- HARGA DIATAS BELUM TERMASUK ONGKOS ANGKUT KE LOKASI PROYEK


MEREK,MODEL/ UKURANKET.

HARGA TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA PASARAN

TERNATENO JENIS BAHAN / MATERIAL


128



( Rp ) ( Rp )

1 2 3 4 5 = ( 4 * 10% ) 6 = ( 4 + 5 )

16 R15 43,067,500 4,306,750 47,374,300

R25 70,253,500 7,025,350 77,278,900

R25 ABS 81,155,500 8,115,550 89,271,100

17 NMAX ABS 37,892,500 3,789,250 41,681,800

18 MX-KING 150 28,658,000 2,865,800 31,523,800

- - -

II SUZUKI - - -

1 NEW SMASH - - -

FK 110 SDK - CAKRAM FK 110 SDK - - -

FK 110 SCD/CW - RACING FK 110 SDC - - -

FK 110 SDC NR - RACING FK 110 SDC NR - - -

FK 110 SCDZ / NR - RACING BLACK FK 110 SDC NR - - -

FK 110 SCDK6 FK 110 SCDK6 - - -

2 SPIN - - -

UY 125 S UY 125 S - - -

UY 125 SL - CAMPURAN UY 125 SL - - -

UY 125 NR2/NR3 - SPIN MATIC UY 125 NR2/NR3 - - -

UY 125 SC - CAMPURAN RACING UY 125 SC - - -

UY 125 SC - DAYTONA UY 125 SC - - -

UW 125 CW - SPIN MATIC UW 125 CW - - -

UW 125 CW / NR - SPIN MATIC UW 125 CW / NR - - -

UW 125 CW / NR2-SR - SPIN MATIC UW 125 CW / NR2-SR - - -

UK 125 - SKY DRIVE UK 125 18,814,000 1,881,400 20,695,400

UK 125 - SKY DRIVE Z UK 125 18,929,000 1,892,900 20,821,900

UD 110 EE - NEX UD 110 EE 16,634,800 1,663,480 18,298,300

UK 110 NE / ADDRESS 18,549,500 1,854,950 20,404,500

3 SKY WAVE - - -

UW 125 CW - SKY WAVE UW 125 CW - - -

UW 125 CW NR - SKY WAVE UW 125 CW NR - - -

UW 125 CW NR2 / SR - SKY WAVE UW 125 CW NR - - -

4 SHOGUN -

NEW SHOGUN FL 125 SD - CAKRAM FL 125 SD - - -

NEW SHOGUN FL 125 SCDI - AXELO FL 125 SCDI - - -

NEW SHOGUN FL 125 RCD - RACING FL 125 RCD - - -

NEW SHOGUN FL 125 RCD/NR - BLACK FL 125 RCD /NR - - -

NEW SHOGUN BLACK FL 125 RCDZ - RACING NR FL 125 RCDZ - - -

NEW SHOGUN INJECTION FL 125 RCDF FL 125 RCDF - - -

NEW SHOGUN INJECTION NR FL 125 RCDF NR2-SR FL 125 RCDF/NR2-SR - - -

NEW SHOGUN RACING FL 125 RCMD FL 125 RCMD - - -

NEW SHOGUN AXELO FL 125 RCD FL 125 RCD 20,677,000 2,067,700 22,744,700

NEW SHOGUN AXELO FL 125 RCMD FL 125 RCMD - - -

5 ARASHI - - -

FH 125 CD - RACING FH 125 CD - - -

FH 125 CM - RACING KOPLING FH 125 CM - - -

6 THUNDER - - -

THUNDER EN 125 EN 125 20,941,500 2,094,150 23,035,700

7 SATRIA - - -

SATRIA FU 150 SCD FU 150 SCD 2 26,139,500 2,613,950 28,753,500

8 TITAN ( NEW ) - - -

NEW TITAN SD TITAN SD - - -

NEW TITAN SCD FW 115 SCD 18,710,500 1,871,050 20,581,600

9 HAYATE (NEW) - - -

HAYATE - 125 NEW MATIC 125 20,780,500 2,078,050 22,858,600

10 NEX - - -

NEX BLACK FIRE 17,848,000 1,784,800 19,632,800

11 INAZUMA GW 250 61,640,000 6,164,000 67,804,000




HARGA TERMASUK

KEUNTUNGAN PIHAK IIIKET.

NO JENIS BAHAN / MATERIAL MEREK,MODEL/ UKURANPASARAN TERNATE

KEUNTUNGAN PIHAK

III (10%)



129



( Rp ) ( Rp )

1 2 3 4 5 = ( 4 * 10% ) 6 = ( 4 + 5 )

III HONDA - - -

1 SUPRA - - -

SUPRA S TROMOL NF 100 SLF - - -

SUPRA FIT X CAKRAM NF 100 SE - - -

SUPRA FIT CAKRAM NF 100 SLD - - -

SUPRA FIT CAKRAM V. BINTANG NF 100 SLC - - -

SUPRA X STRD/SPOKE NF 125 TD 1 M/T - - -

SUPRA X CASTWHEEL NF 125 R TR1 M/T - - -

SUPRA X INJECTION NF 125 TR1 - - -

NEW SUPRA X HELM IN - - -

NEW SUPRA X HELM IN F1 MMC NF 12 A1 CF3 M/T 22,827,500 2,282,750 25,110,300

SUPRA X 125 SPOKE 21,102,500 2,110,250 23,212,800

SUPRA X 125 F1 CW 22,310,000 2,231,000 24,541,000

2 CBR - - -

CBR 150 - - -

CBR 250 NON ABS CBR 250 RB - - -

CBR 250 ABS CBR 250 RAB - - -

ALL NEW CBR 150 R T5T02R11L0M/T 39,157,500 3,915,750 43,073,300

ALL NEW CBR 150 R TRICOLOR T5T02R11LBM/T 39,157,500 3,915,750 43,073,300

ALL NEW CBR 150R REPSOL T5T02R11LAM/T 39,847,500 3,984,750 43,832,300

CBR 250 MMC STANDAR CBR250RFINM/T 59,800,000 5,980,000 65,780,000

CBR 250 MMC TRICOLOR CBR250RF2INM/T 60,950,000 6,095,000 67,045,000

CBR 250 MMC REPSOL CBR250RF4INM/T 61,525,000 6,152,500 67,677,500

CBR 250 MMC ABS CBR250RAFINM/T 67,735,000 6,773,500 74,508,500

CBR MMC ABS TRICOLOR CBR250RAF2INM/T 68,885,000 6,888,500 75,773,500

CBR 150 MMC ABS REPSOL CBR250RAF4INM/T 69,460,000 6,946,000 76,406,000

CBR 150R MMC CB15A1RRF1M/T 30,877,500 3,087,750 33,965,300

CBR 150R MMC SPECIAL EDITION CB15A1RRF2M/T 31,452,500 3,145,250 34,597,800

NEW CB150R STREETFIRE 30,877,500 3,087,750 33,965,300

ALL NEW CBR150 R 39,847,500 3,984,750 43,832,300

3 MEGA PRO - - -

MEGA PRO CW F1 27,140,000 2,714,000 29,854,000

4 REVO - - -

REVO SPOKE NF 11B2 DA 1 M/T - - -

REVO CASTWHEEL NF 11B2 C M/T - - -

REVO DELUXE - - -

REVO TECHNO / AT NFC 11A ICF A/T - - -

REVO FIT NF 11B2 D M/T - - -

REVO FIT F1 NF11T11C01M/T 17,710,000 1,771,000 19,481,000

REVO SPK F1 NF11T11C02M/T 18,342,500 1,834,250 20,176,800

REV0 CW F1 NF11T11C03M/T 19,262,500 1,926,250 21,188,800

5 BLADE - - -

BLADE NEW NF 11A1C M/T - - -

BLADE REPSOL (NEW) NF 11A1CA M/T - - -

BLADE REPSOL ORANGE NF 11A1CA M/T (OR) - - -

BLADE S125 F1 AFP12W21C03M/T 20,815,000 2,081,500 22,896,500

BLADE R125 F1 AFP12W21C08M/T 21,390,000 2,139,000 23,529,000

BLADE REPSOL 125 F1 AFP12W21C08AM/T 21,620,000 2,162,000 23,782,000

6 VERZA - - -

VERZA CW 23,977,500 2,397,750 26,375,300

7 SPACY - - -

SPACY CW HI 18,745,000 1,874,500 20,619,500

8 PCX - - -

PCX 150 WW 150EXFINA/T 51,692,500 5,169,250 56,861,800

9 VARIO - - -

VARIO CBS MMC 22,080,000 2,208,000 24,288,000

VARIO CBS ISS 23,287,500 2,328,750 25,616,300

NEW VARIO 150 Esp 26,220,000 2,622,000 28,842,000

VARIO 150 eSP M 26,392,500 2,639,250 29,031,800

VARIO 125 eSP CBS 22,942,500 2,294,250 25,236,800

VARIO 125 eSP CBS ISS 23,575,000 2,357,500 25,932,500

VARIO F1 ABS 20,815,000 2,081,500 22,896,500





NOKET.


KEUNTUNGAN PIHAK

III (10%)

HARGA TERMASUK

KEUNTUNGAN PIHAK IIIPASARAN TERNATE


130



( Rp ) ( Rp )

1 2 3 4 5 = ( 4 * 10% ) 6 = ( 4 + 5 )

10 BEAT - - -

BEAT SP0RTY CW 19,377,500 1,937,750 21,315,300

BEAT SPORTY CBS 19,492,500 1,949,250 21,441,800

BEAT SPORTY CW CBS ISS 20,067,500 2,006,750 22,074,300

BEAT FI MMC 19,435,000 1,943,500 21,378,500

BEAT FI CBS MMC 19,435,000 1,943,500 21,378,500

BEAT CBS 19,722,500 1,972,250 21,694,800

BEAT CBS ISS 20,297,500 2,029,750 22,327,300

BEAT POP CW 18,975,000 1,897,500 20,872,500

BEAT POP CW CBS 19,320,000 1,932,000 21,252,000

BEAT POP CW CBS ISS 19,780,000 1,978,000 21,758,000

NEW MEAT MMC - - -

BEAT SPOKE - - -

11 VARIO - - -

VARIO TECHNO 125 CBS ACB2J21B02A/T 22,080,000 2,208,000 24,288,000

VARIO TECHNO 125 CBS ISS ACB2J21B03A/T 23,287,500 2,328,750 25,616,300

VARIO TECHNO 125 NON CBS NC 11A1CF A/T - - -

VARIO TECHNO 125 CBS NC 12A1CBF A/T - - -

VARIO MMC NC 110AIC A/T - - -

N.VARIO 150 SPORTY K1H02N14L0A/T 26,220,000 2,622,000 28,842,000

N. VARIO 150 EXCLUSIVE K1H02N14L0MA/T 26,392,500 2,639,250 29,031,800

N.VARIO 125 ESP CBS E1F02N11M2A/T 22,942,500 2,294,250 25,236,800

N. VARIO 125 ESP CBS ISS E1F02N12M2A/T 23,575,000 2,357,500 25,932,500

NEW VARIO F1 ATI1I21B01A/T 20,815,000 2,081,500 22,896,500

12 CS 1 - - -

CITY SPORT 1 CS 1 12 A1RR - - -

13 MEGA PRO - - -

MEGA PRO SPOKE GL 15A 1D - - -

MEGA PRO CASTWHEEL GL 15A 1RR - - -

MEGA PRO CW F1 GL15C21A07 27,140,000 2,714,000 29,854,000

14 TIGER - - -

TIGER 2000 GL 200 D - - -

TIGER GL 200 R - - -

TIGER CW GL200RA2M/T 33,114,300 3,311,430 36,425,700

15 SCOOPY ( NEW ) - - -

SCOOPY STYLISH ACF1L21B06A/T 20,815,000 2,081,500 22,896,500

SCOOPY SPORTY ACF1L21B06SA/T 20,815,000 2,081,500 22,896,500

16 SPACY ( NEW ) - - -

SPACY HELM IN NC 11 D 1 C A/T - - -

SPACY CW F-1 NC 11 D 1 CF 2 A/T 18,745,000 1,874,500 20,619,500

17 VERZA - - -

VERZA SPK MMC GL15B1DF1M/T - - -

VERZA CW MMC GL15B1CF1M/T - - -




HARGA TERMASUK

KEUNTUNGAN PIHAK IIIKET.


KEUNTUNGAN PIHAK

III (10%)



131



( Rp ) ( Rp )

1 2 3 4 5 = ( 4 * 10% ) 6 = ( 4 + 5 )

IV KAWASAKI - - -

1 NINJA

NINJA R 36,455,000 3,645,500 40,100,500

NINJA R SE 37,145,000 3,714,500 40,859,500

NINJA RR 46,920,000 4,692,000 51,612,000

NINJA RR SE 48,300,000 4,830,000 53,130,000

NINJA RR MONO (ABS) 60,375,000 6,037,500 66,412,500

NINJA RR MONO 54,050,000 5,405,000 59,455,000

NINJA SS 36,340,000 3,634,000 39,974,000

NINJA 650 131,215,000 13,121,500 144,336,500

NINJA 250 ABS 77,855,000 7,785,500 85,640,500

NINJA 250 F1 NEW SE 76,360,000 7,636,000 83,996,000

NINJA 250 F1 67,965,000 6,796,500 74,761,500

2 D -TRACKER - - -

D-TRACKER X 75,555,000 7,555,500 83,110,500

D-TRACKER 35,075,000 3,507,500 38,582,500

3 KLX - - -

KLX 150 S 36,110,000 3,611,000 39,721,000

KLS 150 L 37,950,000 3,795,000 41,745,000

KLS 250 S 75,210,000 7,521,000 82,731,000

4 KSR - - -

KSR 110 D 28,865,000 2,886,500 31,751,500

KSR 110 E 29,325,000 2,932,500 32,257,500

ATHLETE 22,655,000 2,265,500 24,920,500

ER-6N 125,810,000 12,581,000 138,391,000

ER-6N ABS 138,000,000 13,800,000 151,800,000

ESTRELLA 80,385,000 8,038,500 88,423,500

ESTRELLA SE 82,340,000 8,234,000 90,574,000

Z 250 SL (ABS) 58,190,000 5,819,000 64,009,000

Z 250 62,675,000 6,267,500 68,942,500

Z 250SL 51,865,000 5,186,500 57,051,500

VULCAN 186,875,000 18,687,500 205,562,500

PULSAR 200NS 28,750,000 2,875,000 31,625,000




WALIKOTA TERNATE


KET.



KEUNTUNGAN PIHAK

III (10%)

HARGA TERMASUK

KEUNTUNGAN PIHAK III


132

HARGA SATUAN ONDERDIL


( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 = (5*10%) 7= (5+6)

I BAN / ACCU

1 BAN LUAR UKURAN 550 - 13 - 8 (GT) SAD BH 488,800 48,880 537,680

2 BAN LUAR UKURAN 600 - 13 - 8 (GT) SUP MEALIGE BH 575,000 57,500 632,500

3 BAN LUARUKURAN 750 - 13 - 14 (GT) DURATON BH - - -

4 BAN LUARUKURAN 1000/20 (GT) BH 3,737,500 373,750 4,111,250

5 BAN LUARUKURAN 750/16 (GT) BH - - -

6 BAN LUARUKURAN 700/14 (GT) BH 747,500 74,750 822,250

7 BAN LUAR UKURAN 550 - 13 - 8 SAD BH - - -

8 BAN LUAR UKURAN 600 - 13 - 8 SUP MEALIGE BH - - -

9 BAN LUAR UKURAN 750 - 13 - 14 DURATON BH - - -

10 BAN LUAR 500 - 106 PR - HTM GOODYEAR BH - - -

11 BAN LUAR 500 - 126 PR - HTM GOODYEAR BH 345,000 34,500 379,500

12 BAN LUAR 500 - 128 PR - HTM GOODYEAR BH 373,800 37,380 411,180

13 BAN LUAR 500 - 13 8 PR - HGM 11 GOODYEAR BH - - -

14 BAN LUAR 500 - 13 8 PR GOODYEAR BH - - -

15 BAN LUAR 500 - 13 8 PR - HTM 11 GOODYEAR BH - - -

16 BAN LUAR 500 - 13 8 PR - HTM 11 GOODYEAR BH - - -

17 BAN LUAR 600 - 148 PR - HMG 11/ SBE GOODYEAR BH - - -

18 BAN LUAR 700 -14 6 PR -HMG 141 GOODYEAR/GT BH 632,500 63,250 695,750

19 BAN LUAR 600 - 1486 PR - HMG 141 GOODYEAR BH - - -

20 BAN LUAR 710 / 760-15 6 - HMG&G GOODYEAR BH - - -

21 BAN LUAR 700-15 10 PR-HMG 141 GOODYEAR BH - - -





26 BAN LUAR 750-16 10 PR-HMG 11 SWALLOW BH - - -

27 BAN LUAR 750-16 10 PR-HMG 11 GT 1,598,500 159,850 1,758,350



30 BAN LUAR 825-20 14 PR-G 141 TUBE BH - - -

31 BAN DALAM 500 - 10 SWL BH - - -

32 BAN DALAM 500 - 12 (GT) TUBE BH 69,000 6,900 75,900

33 BAN DALAM 500 - 12 (SWALLOW) TUBE BH - - -

34 BAN DALAM 600 - 12 (GT) TUBE BH 74,800 7,480 82,280

35 BAN DALAM 550 /600 -13 TUBE BH 86,300 8,630 94,930

36 BAN DALAM 550 /600 -13 (SWALLOW) TUBE BH - - -

37 BAN DALAM 600/734 - 14 TUBE BH 115,000 11,500 126,500

38 BAN DALAM 600/734 - 14 (SWALLOW) TUBE BH - - -

39 BAN DALAM 560 - 15 TUBE BH - - -

40 BAN DALAM 710/815 - 15 TUBE BH 126,500 12,650 139,150

41 BAN DALAM 710/815 - 15 (SWALLOW) TUBE BH - - -

42 BAN DALAM 650/750 - 15 TUBE BH - - -

43 BAN DALAM 650/750 - 15 (SWALLOW) TUBE BH 143,800 14,380 158,180

44 BAN DALAM 600/650 - 16 TUBE BH - - -

45 BAN DALAM 650/750 - 16 TUBE BH - - -

46 BAN DALAM 650/750 - 16 (SWALLOW) TUBE/KRC BH 230,000 23,000 253,000

47 BAN DALAM 900 - 20 TUBE BH 402,500 40,250 442,750

48 BAN DALAM 1000 - 20 BH 575,000 57,500 632,500

48 LIDAH BAN M.15 - 6,9 BH - - -

49 LIDAH BAN M.16 - 6,9 BH 57,500 5,750 63,250

50 LIDAH BAN M.16 - 6,9 (BLACKSTONE) BH - - -

51 LIDAH BAN M.20 - 7,0 BH - - -



- Harga diatas sudah termasuk keuntungan Pihak ke-III

HARGA PASARAN

TERNATEMODEL / UKURANJENIS BAHAN SATUAN

HARGA TERMASUK

KEUNTUNGAN PIHAK

IIINo.

KEUNTUNGAN PIHAK

III (10%)

- Harga diatas belum termasuk ongkos angkut ke lokasi

Lampiran Keputusan Walikota Ternate SSHTahun Anggaran 2016

133



( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 = (5*10%) 7= (5+6)

52 LIDAH BAN M.20 - 8,0 BH - - -

53 LIDAH BAN 1000/20 BH 575,000 57,500 632,500

54 LIDAH BAN 750/16 BH 115,000 11,500 126,500

55 ACCU / BATTERI GS-N (YUASA) 200/200 AMP BH 2,932,500 293,250 3,225,750





54 ACCU / BATTERI GS-N (YUASA) 60/60 AMP BH 833,800 83,380 917,180

55 ACCU / BATTERI GS-N (YUASA) 50/50 AMP BH 718,800 71,880 790,680

56 ACCU / BATTERI GS-N 40/40 AMP BH - - -

57 ACCU /BATTERIYUASA NS 40 (L) BH 747,500 74,750 822,250

58 ACCU /BATTERIYUASA NS 60 - PPC BH 690,000 69,000 759,000

59 ACCU /BATTERIYUASA / HITACI NS 40 (L) BH 747,500 74,750 822,250

60 ACCU /BATTERIYUASA / HITACI NS 60 - PPC BH - - -

61 ACCU /BATTERIYUASA / HITACI NS 60 (S) BH - - -

62 ACCU /BATTERIYUASA / HITACI NS 60 (S) BH - - -

63 ACCU /BATTERIYUASA / HITACI NS 50 BH - - -

64 ACCU /BATTERIYUASA / HITACI NS 100 BH - - -

65 ACCU /BATTERIYUASA / HITACI N 120 / EBONIL BH - - -

66 ACCU /BATTERIYUASA NS 40 BH 586,500 58,650 645,150

67 ACCU MOTOR GS.6 V.6 AH 6 N 6 - 3 B BH - - -

68 ACCU MOTOR GS.6 V.4 AH 6 N 11 - 2 DA BH - - -

69 ACCU MOTOR GS.6 V.11 AH 6 N 11 - 2 DA BH - - - - - -

B OLIE - - -

1 MESRAN 40 SE/CC Ltr 31,600 3,160 34,760

2 MESRAN SUPER 20 W/50 SG/CD Ltr 35,700 3,570 39,270

3 OLIE MESRAN SUPER 4 Ltr 138,000 13,800 151,800

4 OLIE TOP ONE Ltr 57,500 5,750 63,250

6 YAMAHALUBE Ltr 36,800 3,680 40,480

- - -

C BUSI - - -

1 NGK BH 17,300 1,730 19,030

2 DENSO BH 17,300 1,730 19,030 - - -

D MOBIL - -

I TOYOTA - -

1 RUSH - -

KANVAS KOPLING UNIT 948,800 94,880 1,043,680

MATAHARI UNIT 948,800 94,880 1,043,680

DRAG LAHER UNIT 253,000 25,300 278,300

FILTER OLI UNIT 63,300 6,330 69,630

KANVAS REM UNIT 402,500 40,250 442,750

KANVAS REM ATAS UNIT 379,500 37,950 417,450

KANVAS REM BAWAH UNIT 379,500 37,950 417,450

MASTER KOPLING ATAS UNIT 442,800 44,280 487,080

MASTER KOPLING BAWAH UNIT 442,800 44,280 487,080

BAUT DINAMO STAR UNIT 28,800 2,880 31,680

POMPA MINYAK UNIT 442,800 44,280 487,080

2 RINO 110 ET - -

CLUTH COVER UNIT 1,610,000 161,000 1,771,000

FILTER MINYAK UNIT 287,500 28,750 316,250

FILTER MINYAK BAWAH UNIT - - -

LAHER GANTUNGAN UNIT - - -

JOINT DAM UNIT - - -

KACA SPION UNIT - - -

LAHER KNALPOT UNIT - - -



SATUAN

HARGA TERMASUK

KEUNTUNGAN PIHAK

IIINo. JENIS BAHAN

KEUNTUNGAN PIHAK

III (10%)




HARGA PASARAN

TERNATEMODEL / UKURAN


134



( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 = (5*10%) 7= (5+6)


MASTER REM RODA UNIT 345,000 34,500 379,500

METAL JALAN STD UNIT - - -

METAL DUDUK STD UNIT - - -

METAL BULAN STD UNIT - - -

FLEKSIBEL UNIT - - -

RELAY LAMPU UNIT - - -

FER DAUN UNIT 1,610,000 161,000 1,771,000

FER DAUN PEMBANTU UNIT 1,150,000 115,000 1,265,000

TIE ROAD UNIT - - -

TALI DUMP UNIT - - -

DINAMO STAR UNIT - - -

LAMPU BELAKANG UNIT - - -

LAMPU DEPAN UNIT - - -

KAKI MESIN UNIT - - -

SARINGAN UDARA UNIT 230,000 23,000 253,000

LAHER BOLA BELAKANG UNIT - - -

LAHER BOLA MUKA UNIT - - -

WHIPER UNIT - - -

KANVAS KOPLING UNIT 1,437,500 143,750 1,581,250

KANVAS REM UNIT 230,000 23,000 253,000

ACCU 50 Amp UNIT 776,300 77,630 853,930

DRAG LAHER UNIT - - -

RING SEHER UNIT - - -

PISTON UNIT - - - - - -

3 RINO 115 ET - - -

CLUTH COVER UNIT 1,552,500 155,250 1,707,750


TALI PORSNELING UNIT 575,000 57,500 632,500

LAHER GANTUNGAN UNIT 287,500 28,750 316,250

JOINT DAM UNIT 86,300 8,630 94,930

KACA SPION UNIT 230,000 23,000 253,000

LAHER KNALPOT UNIT 920,000 92,000 1,012,000



PACKING SET UNIT 862,500 86,250 948,750

METAL JALAN STD UNIT 345,000 34,500 379,500

METAL DUDUK STD UNIT 575,000 57,500 632,500

METAL BULAN STD UNIT 230,000 23,000 253,000

FLEKSIBEL UNIT 690,000 69,000 759,000

RELAY LAMPU UNIT 86,300 8,630 94,930

FER DAUN UNIT 1,437,500 143,750 1,581,250

TIE ROAD UNIT 402,500 40,250 442,750

TALI DUMP UNIT 230,000 23,000 253,000

DINAMO STAR UNIT 2,587,500 258,750 2,846,250

LAMPU BELAKANG UNIT 172,500 17,250 189,750

LAMPU DEPAN UNIT 230,000 23,000 253,000

KAKI MESIN UNIT 172,500 17,250 189,750


LAHER BOLA BELAKANG UNIT 345,000 34,500 379,500


KEUNTUNGAN PIHAK

III (10%)

HARGA TERMASUK

KEUNTUNGAN PIHAK

III



JENIS BAHAN MODEL / UKURAN SATUAN


HARGA PASARAN

TERNATENo.


135



( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 = (5*10%) 7= (5+6)

LAHER BOLA MUKA UNIT 345,000 34,500 379,500

WHIPER UNIT 172,500 17,250 189,750


KANVAS REM SET (4 BUAH) UNIT 862,500 86,250 948,750

ACCU 50 Amp UNIT 776,300 77,630 853,930

DRAG LAHER UNIT 345,000 34,500 379,500

RING SEHER UNIT 2,875,000 287,500 3,162,500

PISTON UNIT 1,725,000 172,500 1,897,500 - - -

4 RINO 115 PS - - -

CLUTH COVER UNIT 1,552,500 155,250 1,707,750


TALI PORSNELING UNIT - - -

LAHER GANTUNGAN UNIT - - -

JOINT DAM UNIT - - -

KACA SPION UNIT 230,000 23,000 253,000

TALI DAM UNIT 230,000 23,000 253,000



BLOWER VACUUM UNIT 1,725,000 172,500 1,897,500

FILTER OLY UNIT 115,000 11,500 126,500

SLANG HOUS UNIT 690,000 69,000 759,000

RADIATOR UNIT 2,012,500 201,250 2,213,750

WATER PUMP UNIT 1,725,000 172,500 1,897,500

FER DAUN DEPAN UNIT 1,437,500 143,750 1,581,250

FER DAUN BELAKANG UNIT 1,725,000 172,500 1,897,500

TIE ROAD UNIT 230,000 23,000 253,000

PIPE TIE ROAD UNIT 747,500 74,750 822,250

DINAMO STAR UNIT 2,875,000 287,500 3,162,500


LAMPU DEPAN UNIT 287,500 28,750 316,250

KAKI MESIN UNIT 172,500 17,250 189,750


LAHER BOLA BELAKANG UNIT 345,000 34,500 379,500

LAHER BOLA MUKA UNIT 345,000 34,500 379,500

WHIPER UNIT 115,000 11,500 126,500


KANVAS REM UNIT 345,000 34,500 379,500

ACCU 100 Amp UNIT 1,552,500 155,250 1,707,750


RING SEHER UNIT - - -

PISTON UNIT - - -


No. JENIS BAHAN MODEL / UKURAN SATUAN

HARGA PASARAN

TERNATE

KEUNTUNGAN PIHAK

III (10%)

HARGA TERMASUK

KEUNTUNGAN PIHAK

III





136



( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 = (5*10%) 7= (5+6)

5 DYNA 130 HT - -

CLUTH COVER UNIT 1,610,000 161,000 1,771,000


KANVAS REM DEPAN UNIT 602,600 60,260 662,860

KANVAS REM BELAKANG UNIT 602,600 60,260 662,860

BAK LAMPU BELAKANG UNIT 143,800 14,380 158,180

FILTER OLI UNIT 115,000 11,500 126,500




ACCU 50 Amp UNIT 776,300 77,630 853,930

TIE ROAD UNIT 575,000 57,500 632,500


FER DAUN BELAKANG UNIT 1,840,000 184,000 2,024,000


LAMPU DEPAN UNIT 287,500 28,750 316,250


TALI DAM UNIT 230,000 23,000 253,000

SLANG HOUSE UNIT 575,000 57,500 632,500

POMPA OLI UNIT 1,725,000 172,500 1,897,500


KACA SPION UNIT 230,000 23,000 253,000

DINAMO STAR UNIT 2,875,000 287,500 3,162,500

MASTER REM ATAS UNIT 1,150,000 115,000 1,265,000

MASTER REM MUKA UNIT 287,500 28,750 316,250

MASTER REM BELAKANG UNIT 287,500 28,750 316,250

DRAG LAHER UNIT 517,500 51,750 569,250 - - -

II IZUSU - - -

1 IZUSU PS 100 - - -

CLUTH COVER UNIT 1,610,000 161,000 1,771,000




BAK LAMPU BELAKANG UNIT - - -

FILTER OLI UNIT 115,000 11,500 126,500




ACCU 50 Amp UNIT 776,300 77,630 853,930

TIE ROAD UNIT - - -

FER DAUN DEPAN UNIT - - -

FER DAUN BELAKANG UNIT - - -



SARINGAN UDARA UNIT - - -

SEAL RODA DEPAN UNIT 115,000 11,500 126,500

SLANG HOUSE UNIT - - -

POMPA OLI UNIT - - -

POMPA MINYAK UNIT - - -



HARGA PASARAN

TERNATE

KEUNTUNGAN PIHAK

III (10%)

HARGA TERMASUK

KEUNTUNGAN PIHAK

III





137



( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 = (5*10%) 7= (5+6)



MASTER REM ATAS UNIT - - -

MASTER REM MUKA UNIT - - -

MASTER REM BELAKANG UNIT - - -

DRAG LAHER UNIT - - - - -

2 IZUSU PS 135 PS - -

CLUTH COVER UNIT 1,610,000 161,000 1,771,000


KANVAS REM UNIT 690,000 69,000 759,000

LAHER RODA DEPAN UNIT 345,000 34,500 379,500

LAHER RODA BELAKANG UNIT 287,500 28,750 316,250

FILTER OLI UNIT - - -




ACCU 50 Amp UNIT 776,300 77,630 853,930

TIE ROAD UNIT 345,000 34,500 379,500

FER DAUN UNIT 1,437,500 143,750 1,581,250

KAKI MESIN UNIT 172,500 17,250 189,750


LAMPU DEPAN UNIT 172,500 17,250 189,750


TALI DAM UNIT 230,000 23,000 253,000




KACA SPION UNIT 230,000 23,000 253,000

WHIPER UNIT 115,000 11,500 126,500



MASTER REM BELAKANG UNIT - - - - -

3 IZUSU PANTHER - -

CLUTH COVER UNIT 747,500 74,750 822,250

KANVAS KOPLING UNIT 690,000 69,000 759,000

KANVAS REM UNIT 345,000 34,500 379,500

SEAL CRECK AS UNIT 287,500 28,750 316,250

WHIPER UNIT 115,000 11,500 126,500

FILTER OLI UNIT 115,000 11,500 126,500




ACCU 50 Amp UNIT 776,300 77,630 853,930

TIE ROAD UNIT 345,000 34,500 379,500

SILIKON BESAR 28,800 2,880 31,680


PERCIS LAMPU 2 MATA UNIT 5,800 580 6,380

PERCIS LAMPU 1 MATA 5,800 580 6,380


LAMPU DEPAN UNIT 287,500 28,750 316,250



HARGA PASARAN

TERNATE

KEUNTUNGAN PIHAK

III (10%)

HARGA TERMASUK

KEUNTUNGAN PIHAK

III





138



( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 = (5*10%) 7= (5+6)


RADIATOR UNIT 2,012,500 201,250 2,213,750

AIR RADIATOR UNIT 86,300 8,630 94,930

POMPA OLI UNIT 1,092,500 109,250 1,201,750


KACA SPION UNIT 230,000 23,000 253,000

KAIN MAJUN UNIT 23,000 2,300 25,300

MASTER REM UNIT 862,500 86,250 948,750

MINYAK REM UNIT 86,300 8,630 94,930

CARBON CLEANER UNIT 86,300 8,630 94,930

KEPS REM UNIT 287,500 28,750 316,250 - -

III HINO - -

1 DUTRO 125 LT - - -

CLUTH COVER UNIT 1,610,000 161,000 1,771,000


RING SEHER UNIT 2,875,000 287,500 3,162,500

FLEKSIBEL UNIT 977,500 97,750 1,075,250

LEHER KNALPOT UNIT 690,000 69,000 759,000

FILTER OLI UNIT 115,000 11,500 126,500


LAHER RODA DEPAN UNIT 345,000 34,500 379,500

LAHER RODA BELAKANG UNIT 345,000 34,500 379,500

ACCU 50 Amp UNIT 776,300 77,630 853,930

TIE ROAD UNIT 345,000 34,500 379,500

FER DAUN UNIT 1,725,000 172,500 1,897,500

KAKI MESIN UNIT 287,500 28,750 316,250


LAMPU DEPAN UNIT 345,000 34,500 379,500


TALI DAM UNIT 575,000 57,500 632,500

STANG PISTON UNIT 977,500 97,750 1,075,250

POMPA OLI UNIT 1,725,000 172,500 1,897,500

POMPA AIR UNIT 690,000 69,000 759,000

KACA SPION UNIT 287,500 28,750 316,250

DINAMO STAR UNIT 2,875,000 287,500 3,162,500

COSS JOINT UNIT 172,500 17,250 189,750

BLOCK MESIN UNIT 23,000,000 2,300,000 25,300,000

GANTUNGAN TENGAH UNIT 460,000 46,000 506,000

DRAG LAHER UNIT 517,500 51,750 569,250

TALI DAM 575,000 57,500 632,500

PACKING SET 1,035,000 103,500 1,138,500

WHIPER 230,000 23,000 253,000



HARGA PASARAN

TERNATE

KEUNTUNGAN PIHAK

III (10%)

HARGA TERMASUK

KEUNTUNGAN PIHAK

III





139



( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 = (5*10%) 7= (5+6)

2 HINO 500 - -

CLUTH COVER UNIT 2,587,500 258,750 2,846,250



KANVAS REM BELAKANG UNIT 920,000 92,000 1,012,000


FILTER OLI UNIT 230,000 23,000 253,000




ACCU 50 Amp UNIT - - -

TIE ROAD UNIT - - -






TALI DAM UNIT - - -








MASTER REM BELAKANG UNIT - - -

DRAG LAHER UNIT - - - - -

IV MITSUBISHI - -

1 L300 - -

CLUTH COVER UNIT 805,000 80,500 885,500

KANVAS KOPLING UNIT 805,000 80,500 885,500




FILTER OLI UNIT 115,000 11,500 126,500




ACCU 70 Amp UNIT 1,121,300 112,130 1,233,430

KARET SUSU UNIT 115,000 11,500 126,500




LAMPU DEPAN UNIT 345,000 34,500 379,500


CROSS JOINT UNIT 172,500 17,250 189,750



HARGA PASARAN

TERNATE

KEUNTUNGAN PIHAK

III (10%)

HARGA TERMASUK

KEUNTUNGAN PIHAK

III





140



( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 = (5*10%) 7= (5+6)






MASTER REM ATAS UNIT 287,500 28,750 316,250

MASTER REM MUKA UNIT 287,500 28,750 316,250

MASTER REM BELAKANG UNIT 143,800 14,380 158,180


E ALAT BERAT

1 DOZER

ELEMENT/RACTOR 2040 TMxxx 905,600 90,560 996,160

FUEL FILTER 6732-71-xxx 567,200 56,720 623,920

ELEMENT ASSY 6742-01-xxx 4,542,500 454,250 4,996,750

ELEMENT/TM 07063-01-xxx 1,132,800 113,280 1,246,080

AIR CLEANER ASSY 2,127,500 212,750 2,340,250

GUARD R/L 4,025,000 402,500 4,427,500

TRACK LINK 100,625,000 10,062,500 110,687,500

TRACK ROLLER 4,352,800 435,280 4,788,080

BOLT & NUT 112,700 11,270 123,970

2 EXAVATOR ZAXIS 200

OIL FILTER 840642 454,300 45,430 499,730

FUEL FILTER ME076670 419,800 41,980 461,780

FUEL FILTER P-55-2564 396,800 39,680 436,480

FUEL FILTER J86-20080 393,300 39,330 432,630

AIR CLEANER ASSY 2,127,500 212,750 2,340,250

CUTTER ASSY 3,277,500 327,750 3,605,250

BOLT CUTTER 109,300 10,930 120,230

TRACK ROLLER 4,197,500 419,750 4,617,250

HOUSE RADIATOR ATAS/BAWAH 862,500 86,250 948,750

WATER PUMP ASSY 6,727,500 672,750 7,400,250

OIL SEAL BUCKET 402,500 40,250 442,750

RELAY STARTER 494,500 49,450 543,950

TOOTH 546,300 54,630 600,930

PIN TOOTH 109,300 10,930 120,230

ADAPTER 557,800 55,780 613,580

3 EXAVATOR COBELCO SK200

OIL FILTER - - -

FUEL FILTER - - -

FUEL FILTER - - -

FUEL FILTER - - -

AIR CLEANER ASSY 2,127,500 212,750 2,340,250

CUTTER ASSY 3,277,500 327,750 3,605,250

BOLT CUTTER 109,300 10,930 120,230

TRACK ROLLER 4,197,500 419,750 4,617,250


WATER PUMP ASSY 6,727,500 672,750 7,400,250

OIL SEAL BUCKET 402,500 40,250 442,750

RELAY STARTER 494,500 49,450 543,950

TOOTH 557,800 55,780 613,580

PIN TOOTH 103,500 10,350 113,850

ADAPTER - - -






HARGA PASARAN

TERNATE

KEUNTUNGAN PIHAK

III (10%)

HARGA TERMASUK

KEUNTUNGAN PIHAK

III


141



( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 = (5*10%) 7= (5+6)

4 BOMAG

OIL PUMP 5,577,500 557,750 6,135,250

AIR CLEANER ASSY 2,127,500 212,750 2,340,250

HOUSE HYDROULICK 2,213,800 221,380 2,435,180

SEPARATOR 1,581,300 158,130 1,739,430

OIL FILTER 546,300 54,630 600,930

FUEL FILTER 483,000 48,300 531,300

5 WHELL LOADER

SEAL BOOM CYL 1,437,500 143,750 1,581,250

SEAL BUCKET CYL 677,400 67,740 745,140

SEAL STREERING CYL 661,300 66,130 727,430

HYD ROD GUIDE 4,287,500 428,750 4,716,250

SEAL CYL ROD 1,518,000 151,800 1,669,800

SEAL CRANKSHAFF, IDLER GEAR & MAIN BEARING 538,400 53,840 592,240

UNIVERSAL JOINT CROSS 4,389,200 438,920 4,828,120

CAP SCEW 55,500 5,550 61,050

STARTING MOTOR 19,837,500 1,983,750 21,821,250

WATER PUMP 7,801,000 780,100 8,581,100


ENGINE 97,750,000 9,775,000 107,525,000



HARGA PASARAN

TERNATE

KEUNTUNGAN PIHAK

III (10%)

WALIKOTA TERNATE





HARGA TERMASUK

KEUNTUNGAN PIHAK

III


142

HARGA SATUAN MESIN LISTRIK DAN ALAT KELISTRIKAN


( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

I MESIN - MESIN LISTRIK

A COMPRESOR 1 HP UNIT 3,680,000 368,000 4,048,000

SHARK ( Manual ) 1/4 HP UNIT 2,012,500 201,250 2,213,750

1/2 HP UNIT 3,047,500 304,750 3,352,250

1 HP UNIT - - -

2 HP UNIT 5,577,500 557,750 6,135,250

MULTI PRO ( Automatik ) 3/4 HP UNIT - - -

1 HP UNIT - - -

HARPOON GE 160 ( JIANDONG ) 5,5 HP UNIT 1,610,000 161,000 1,771,000

HARPOON GE 200 ( JIANDONG ) 6,5 HP UNIT 1,667,500 166,750 1,834,250

B GENSET / GENERATOR

STAR ST 1000 DC 700 W UNIT - - -

HEMAMOTOR 1200 850 W UNIT - - -

MATARI ET 1000 DC 700 W UNIT - - -

YAMAHA ET 950 700 W UNIT 1,840,000 184,000 2,024,000

JIANGDONG 1300 W UNIT 1,552,500 155,250 1,707,750

KOBAL ET 1250 DC / YAMADA 1200 700 W UNIT - - -

HONDA H 1250 700 W UNIT - - -

MOTOYAMA ETS 1250 DCV - 2T 700 W UNIT - - -

JIANGDONG JD 1500 1,5 KW UNIT - - -

JIANGDONG JD 1800 1,5 KW UNIT 2,587,500 258,750 2,846,250

JIANGDONG JD 3000 2,5 KW UNIT 3,565,000 356,500 3,921,500

GENERATOR ( SOLAR ) ( SHANHAI ) 3 KW UNIT 5,117,500 511,750 5,629,250

EXXO PLATINUM (STARTER TANGAN) - - -

5 KW (MANUAL) UNIT - - -

5 KW (AUTOMATIS) UNIT - - -

KIPOR KDE 6700 T STARTER TANGAN 6 KW UNIT 16,215,000 1,621,500 17,836,500

JIANDONG 7800 STARTER TANGAN 7 KW UNIT 13,225,000 1,322,500 14,547,500

8 KW UNIT - - -

JIANDONG 8000 SILENT - BENSIN 8 KW - - -

C YANMAR

PARKINS OPEN TYPE 100 KVA UNIT - - -

60 KVA UNIT - - -

40 KVA UNIT - - -

30 KVA UNIT - - -

20 KVA UNIT - - -

TF155 R - DI + Denyo 10 KVA 10 KVA UNIT 53,302,500 5,330,250 58,632,750

TF 65 R - DI + Denyo 3 KVA 3 KVA UNIT 19,665,000 1,966,500 21,631,500

1KVA UNIT - - -

D ALKON

HONDA 4,0 PK 2 INC GX 120 UNIT - - -

HONDA 5,5 PK 2 INC GX 160 UNIT 3,392,500 339,250 3,731,750

HONDA 5,5 PK 3 INC GX 160 UNIT - - -

ROBIN 3,5 PK 2 INC GY 15 DJ UNIT 3,277,500 327,750 3,605,250

ROBIN 5,0 PK 3 INC EY 20 DJ UNIT 3,622,500 362,250 3,984,750

JIANGDONG 5,5 PK 2 INC GX 160 UNIT 2,185,000 218,500 2,403,500

HEMAMOTOR 6,5 HP / JIANDONG 3 INC GX 200 UNIT 2,357,500 235,750 2,593,250

MITSUBISHI ONGA 370 2 INCH GX 200 UNIT - - -

E POMPA AIR ( ENGKEL 1 PIPA )

SHARP 6 PK UNIT - - -

SANYO OTOMATIS PH 137 A UNIT 747,500 74,750 822,250

SHIMIZU OTOMATIS PS 135 661,300 66,130 727,430

MANUAL UNIT - - -

OTOMATIS UNIT - - -

PANASONIC 200 UNIT 839,500 83,950 923,450

SPERONI - - -

SP 133 A UNIT - - -

SP 401/ R UNIT - - -

SP 501 UNIT - - -




HARGA TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

SATUANMEREK,MODEL/ UKURANJENIS BARANG


HARGA PASARAN

TERNATENO


143



( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

F POMPA AIR ( OTOMATIS 2 PIPA )

SANYO + TABUNG PH 151 AB UNIT - - -

SANYO + TABUNG PH 100 ANB UNIT - - -

POMPA CELUP - - -

SPERONI KDM 280 / S UNIT 690,000 69,000 759,000

G DIESEL ( Hanya Mesin )

SHANHAI UNIT - - -

R175 HSH 6,6 PK UNIT 4,025,000 402,500 4,427,500

R180 HSH 7,7 PK UNIT 3,392,500 339,250 3,731,750

S 195 HSH 12,5 PK UNIT 5,692,500 569,250 6,261,750

S 1100 HSH 16 PK UNIT 5,922,500 592,250 6,514,750

S 1110 HSH 22 PK UNIT 6,957,500 695,750 7,653,250

S 1115 HSH 23 PK UNIT 7,245,000 724,500 7,969,500

YAMADA ( YMD ) 1125 H 28 PK UNIT 8,970,000 897,000 9,867,000

YAMADA ( YMD ) 1130 H 30 PK UNIT - - -

JD 300 H 30 PK UNIT 15,180,000 1,518,000 16,698,000

H DINAMO ( Hanya DINAMO )

SPECTEC

ST 3 KVA UNIT 1,667,500 166,750 1,834,250

ST 5 KVA UNIT 4,312,500 431,250 4,743,750

ST 7,5 KVA UNIT - - -

ST 10 KVA UNIT - - -

STC 10 KVA UNIT 5,692,500 569,250 6,261,750

STC 12 KVA UNIT 5,980,000 598,000 6,578,000

STC 15 KVA UNIT 7,705,000 770,500 8,475,500

STC 20 KVA UNIT 8,510,000 851,000 9,361,000

STC 30 KVA UNIT 14,030,000 1,403,000 15,433,000

I NINGDONG / MINDONG

ST 3 KVA UNIT - - -

ST 5 KVA UNIT - - -

ST 7,5 KVA UNIT - - -

ST 10 KVA UNIT - - -

STC 10 KVA UNIT - - -





j KATINGTING

1 MITSUBISHI

GM 401 13 PK UNIT 8,797,500 879,750 9,677,250

GM 301 10 PK UNIT 7,302,500 730,250 8,032,750

GM 291 8 PK UNIT 6,612,500 661,250 7,273,750

GM 231 7 PK UNIT 5,462,500 546,250 6,008,750

GM 182 6 PK UNIT - - -

GM 132 4 PK UNIT - - -

2 YAMAHA

YAMAHA 5,5 PK + AS Pendek MZ175 UNIT 3,335,000 333,500 3,668,500

YAMAHA 6'5 PK + AS MZ250 UNIT 379,500 37,950 417,450

YAMAHA 9 PK + AS MZ250 UNIT 6,325,000 632,500 6,957,500




3 HONDA -

HONDA 5,5 PK + AS Pendek 6X160 UNIT 2,990,000 299,000 3,289,000

HONDA 9 PK + AS 6'5 6X200 UNIT 6,095,000 609,500 6,704,500

HONDA 9 PK + AS 6X270 UNIT 5,750,000 575,000 6,325,000

HONDA 13 PK + AS 6X390 UNIT 6,440,000 644,000 7,084,000

MESIN PARUT LENGKAP + JIANDONG 5,5 PK UNIT 2,070,000 207,000 2,277,000





NO

KEUNTUNGAN

PIHAK III

(10%)

HARGA TERMASUK

KEUNTUNGAN

PIHAK III

SATUANMEREK,MODEL/ UKURANJENIS BARANG

HARGA PASARAN

TERNATE


144



( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

K MESIN LAUT TEMPEL

1 OBM 2 - STROKE

YAMAHA 2 PK (Bensin) 2CMHS UNIT 8,970,000 897,000 9,867,000

YAMAHA 3 PK 3AMHS UNIT 13,225,000

YAMAHA 4 PK (Bensin) 4ACMHS UNIT 15,180,000 1,518,000 16,698,000

YAMAHA 4 PK 4ACMHL UNIT - - -

YAMAHA 5 PK (Bensin) 5CMHS UNIT 16,790,000 1,679,000 18,469,000

YAMAHA 5 PK 5CMHL UNIT 17,020,000 1,702,000 18,722,000

YAMAHA 5 PK 5CSMHS UNIT - - -

YAMAHA 5 PK 5CSMHL UNIT 17,020,000 1,702,000 18,722,000

YAMAHA 8 PK (Bensin) E8DMHL UNIT 24,150,000 2,415,000 26,565,000

YAMAHA 8 PK (Minyak Tanah) EK8DMHL UNIT - - -

YAMAHA 15 PK (Bensin) 15FMHL UNIT - - -

YAMAHA 15 PK (Bensin) E15DMHS UNIT 37,490,000 3,749,000 41,239,000

YAMAHA 15 PK (Bensin) E15DMHL UNIT 26,450,000 2,645,000 29,095,000

YAMAHA 15 PK (Minyak Tanah) EK15DMHL UNIT 29,900,000 2,990,000 32,890,000

YAMAHA 25 PK (Bensin) E25BMHS UNIT 35,420,000 3,542,000 38,962,000

YAMAHA 25 PK (Minyak Tanah) EK25BMHL UNIT 33,350,000

YAMAHA 25 PK (Bensin) E25BMHL UNIT 36,800,000 3,680,000 40,480,000

YAMAHA 25 PK (Minyak Tanah) EK25BMHK UNIT - - -

YAMAHA 30 PK (Bensin) E30HMHL UNIT - - -

YAMAHA 40 PK (Minyak Tanah) EK40GMHS UNIT - - -

YAMAHA 40 PK (Minyak Tanah) EK40GMHL-LT UNIT 45,885,000 4,588,500 50,473,500

YAMAHA 40 PK (Minyak Tanah) E40G/J/XMHL UNIT 44,390,000

YAMAHA 40 PK (Minyak Tanah) E40G/XMHL UNIT 46,920,000

YAMAHA 40 PK (Minyak Tanah) E40J/XWL UNIT 53,245,000

YAMAHA 40 PK (Minyak Tanah) EK40GMHL UNIT 46,000,000

YAMAHA 40 PK (Minyak Tanah) EK40GMHL-TT UNIT 45,885,000 4,588,500 50,473,500

YAMAHA 40 PK (Bensin) E40GMHL UNIT 44,735,000 4,473,500 49,208,500

YAMAHA 40 PK (Minyak Tanah) EK40JMHS TT UNIT - - -

YAMAHA 40 PK (Minyak Tanah) EK40JMHL TT UNIT - - -

YAMAHA 40 PK (Bensin) E40JMHS UNIT - - -

YAMAHA 40 PK (Bensin) E40JMHL UNIT - - -

YAMAHA 40 PK (Bensin) E40JWL UNIT - - -

YAMAHA 40 PK (Bensin) E40G / J / XMHL UNIT - - -

YAMAHA 40 PK (Bensin) E40XWL UNIT - - -

YAMAHA 60 PK (Bensin) E60HMHDL UNIT 70,610,000 7,061,000 77,671,000

YAMAHA 60 PK (Bensin) E60HWDL UNIT 75,095,000 7,509,500 82,604,500

YAMAHA 75 PK (Bensin) E75BMHDL UNIT 78,315,000 7,831,500 86,146,500

YAMAHA 85 PK (Bensin) E85AEDL UNIT 89,125,000 8,912,500 98,037,500

YAMAHA 85 PK (Bensin) A85AETL UNIT 103,960,000 10,396,000 114,356,000

YAMAHA 85 PK (Bensin) 150AETX 149,845,000

YAMAHA 85 PK (Bensin) 85AETX UNIT - - -

YAMAHA 85 PK (Bensin) 85AEHDL UNIT - - -

YAMAHA 115 PK (Bensin) E115AEL UNIT 116,725,000 11,672,500 128,397,500

YAMAHA 115 PK (Bensin) E115AETL UNIT 137,770,000 13,777,000 151,547,000

YAMAHA 115 PK (Bensin) E115AETX UNIT - - -

YAMAHA 200 PK (Bensin) 200AETL UNIT 155,020,000 15,502,000 170,522,000

YAMAHA 200 PK (Bensin) 200AETX UNIT 156,055,000 15,605,500 171,660,500

YAMAHA 200 PK (Bensin) L200AETX UNIT 172,500,000 17,250,000 189,750,000

YAMAHA 250 PK (Bensin) 250GETOX UNIT - - -

YAMAHA 250 PK (Bensin) L250GETOX UNIT - - -





KEUNTUNGAN

PIHAK III

(10%)

HARGA TERMASUK

KEUNTUNGAN

PIHAK III

SATUANHARGA PASARAN

TERNATEMEREK,MODEL/ UKURANJENIS BARANGNO


145



( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

2 OBM 4 - STROKE

YAMAHA 15 PK (Bensin) F15BMHL UNIT - - -

YAMAHA 40 PK (Bensin) F40BMHDL UNIT - - -

YAMAHA 50 PK (Bensin) FT50CETX UNIT 110,400,000 11,040,000 121,440,000

YAMAHA 50 PK (Bensin) FT50CEHDL UNIT 97,750,000 9,775,000 107,525,000

YAMAHA 50 PK (Bensin) FT50CEHDX UNIT - - -

YAMAHA 60 PK (Bensin) F60CETL UNIT - - -

YAMAHA 60 PK (Bensin) F60CEHTL UNIT - - -

YAMAHA 75 PK (Bensin) F75CEDL UNIT - - -

YAMAHA 75 PK (Bensin) F75CEHDL UNIT - - -

YAMAHA 100 PK (Bensin) F100BETL UNIT - - -

YAMAHA 100 PK (Bensin) F100BETX UNIT 142,600,000 14,260,000 156,860,000

YAMAHA 115 PK (Bensin) F115AETL UNIT - - -

YAMAHA 115 PK (Bensin) F115AETX UNIT - - -


YAMAHA 150 PK (Bensin) FL150BETX UNIT 217,350,000 21,735,000 239,085,000


YAMAHA 200 PK (Bensin) FL200BETX UNIT 287,500,000 28,750,000 316,250,000


YAMAHA 225 PK (Bensin) FL225AETX UNIT - - -

YAMAHA 250 PK (Bensin) F250GETX UNIT 310,500,000

YAMAHA 250 PK (Bensin) FL250GETX UNIT 319,700,000

YAMAHA 250 PK (Bensin) F250GETU UNIT 318,550,000

YAMAHA 250 PK (Bensin) FL250GETU UNIT 325,450,000


YAMAHA 250 PK (Bensin) FL250AETX UNIT - - -

YAMAHA 300 PK (Bensin) F300BETX UNIT 392,150,000

YAMAHA 300 PK (Bensin) FL300BETX UNIT 399,050,000

YAMAHA 300 PK (Bensin) F300BETU UNIT 397,900,000

YAMAHA 300 PK (Bensin) FL300BETU UNIT 403,650,000

YAMAHA 350 PK (Bensin) F350AETX UNIT 438,150,000 43,815,000 481,965,000

YAMAHA 350 PK (Bensin) FL350AETX UNIT 445,050,000 44,505,000 489,555,000

YAMAHA 350 PK (Bensin) F350AETU UNIT 451,950,000 45,195,000 497,145,000

YAMAHA 350 PK (Bensin) FL350AETU UNIT 458,850,000 45,885,000 504,735,000

YAMAHA Al 5.5 AMHX (Bensin) Al 5.5 AMHX UNIT - - - - - -





MEREK,MODEL/ UKURANNO

HARGA PASARAN

TERNATEJENIS BARANGSATUAN

KEUNTUNGAN

PIHAK III

(10%)

HARGA TERMASUK

KEUNTUNGAN

PIHAK III


146



( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

II ALAT - ALAT KELISTRIKAN

A TIANG LISTRIK

1 Tiang Listrik PLN H 07 - 90 daN 7 Meter Btg - - -

Tiang Listrik PLN H 09 - 90 daN 9 Meter Btg - - -



B PERLENGKAPAN TIANG

1 TRAVERS UNP 10 X 200 CM SET - - -

2 CAT HITAM - KG - - -

3 CAT FLINGKUT - KG - - -

4 PONDASI TIANG BETON - BUAH - - -

5 ARMATUR - - -

Armature 250 Watt SGP 328 Bh - - -

Armature 250 Watt SGP 338 Bh - - -

Armature 250 Watt SRC 504 Bh - - -

Armature Lampu Sorot HPI - T 1000 Watt DVP 311 Bh - - -

Armature Lampu Sorot HPI - T 1000 Watt DVF 028 Bh - - -

Armature Metronomis 18 Watt Type CDS 50 Bh - - -

C KONDUKTOR / KABEL -

1 AAAC 35 - 24 MM2 METER - - -

2 NYA

ETERNA 1 1/2 mm METER 3,500 350 3,850

Rol (100 m) 247,300 24,730 272,030

2 1/2 mm METER 4,600 460 5,060

Rol (100 m) 362,300 36,230 398,530

3 mm METER - - -

Rol (100 m) - - -

4 mm METER 6,900 690 7,590

Rol (100 m) 569,300 56,930 626,230

6mm METER 9,200 920 10,120

Rol (100 m) 805,000 80,500 885,500

- - -

COMET 1 1/2 mm METER - - -

Rol (100 m) - - -

2 1/2 mm METER - - -

Rol (100 m) - - -

3 mm METER - - -

Rol (100 m) - - -

4 mm METER - - -

Rol (100 m) - - -

6mm METER - - -

Rol (100 m) - - -

-





NO

HARGA TERMASUK

KEUNTUNGAN

PIHAK IIIJENIS BARANG MEREK,MODEL/ UKURAN

HARGA PASARAN

TERNATESATUAN

KEUNTUNGAN

PIHAK III

(10%)


147



( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

3 NYM

ETERNA 2 x 1 1/2 mm METER 8,100 810 8,910

Rol (50 m) 362,300 36,230 398,530

Rol (100 m) 724,500 72,450 796,950

2 x 2 1/2 mm METER 10,400 1,040 11,440

Rol (50 m) 500,300 50,030 550,330

Rol (100 m) 1,000,500 100,050 1,100,550

2 x 3 mm METER - - -

Rol (50 m) - - -

Rol (100 m) - - -


Rol (50 m) - - -

Rol (100 m) - - -


Rol (50 m) - - -

Rol (100 m) - - -

3 x 1 1/2 mm METER 10,400 1,040 11,440

Rol (50 m) 483,000 48,300 531,300

Rol (100 m) 966,000 96,600 1,062,600

3 x 2 1/2 mm METER 12,700 1,270 13,970

Rol (50 m) 609,500 60,950 670,450

Rol (100 m) 1,219,000 121,900 1,340,900


Rol (50 m) - - -

Rol (100 m) - - -

3 x 4 mm METER 23,000 2,300 25,300

Rol (50 m) 1,063,800 106,380 1,170,180

Rol (100 m) 2,127,500 212,750 2,340,250


Rol (50 m) - - -

Rol (100 m) - - -

- - -

COMET 2 x 1 1/2 mm METER - - -

Rol (100 m) - - -

2 x 2 1/2 mm METER - - -

Rol (100 m) - - -


Rol (100 m) - - -


Rol (100 m) - - -


Rol (100 m) - - -

3 x 1 1/2 mm METER - - -

Rol (100 m) - - -

3 x 2 1/2 mm METER - - -

Rol (100 m) - - -


Rol (100 m) - - -


Rol (100 m) - - -


- - -

4 TWIESTED

2 x 10 mm2 Mtr 8,600 860 9,460

4 x 10 mm2 Mtr - - -

4 x 16 mm2 Mtr - - -




MEREK,MODEL/ UKURANNO

HARGA PASARAN

TERNATE

KEUNTUNGAN

PIHAK III

(10%)

HARGA TERMASUK

KEUNTUNGAN

PIHAK IIIJENIS BARANG

SATUAN



148



( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

5 NYAF 16 mm2 Mtr 34,500 3,450 37,950

6 BC 16 mm2 Bh - - -

7 SCHOON Schoon 16 mm2 Bh 5,800 580 6,380

8 NYYHY NYYHY 1 x 1,5 mm2 Rol - - -

9 NYFGBY NYFGBY 4x 10 mm2 Rol - - -

NYFGBY 2x 10 mm2 Rol - - -

10 NYY 2 X 2,5 MM2 Rol 799,300 79,930 879,230

D ACCESSORIES

1 Timer Switch SUL 181, 24 Jam Bh 546,300 54,630 600,930

2 Selector Switch 6A Bh 109,300 10,930 120,230

3 Kwh Meter 3 Phase Bh - - -

4 OK Meter Bh - - -

5 Tera Kwh Meter PLN 16 mm2 Bh - - -

6 Terminal Strip 4p 60 A Bh - - -

7 Terminal Kabel 6/25 mm2 Bh 28,800 2,880 31,680

8 Tap Connector 6/25 mm2 Bh 17,300 1,730 19,030

9 Tap Connector 35/70 mm2 Bh 17,300 1,730 19,030

10 Service Wedge Clamp 2 jalur Dia 3 " Bh 11,500 1,150 12,650

11 Beugel Clamp 80x55x30 Bh - - -

12 Box Panel 80x55x30 75x75x500 Bh - - -

13 Kanal UNP 75x75x500 Bh - - -

14 Beugel U Bh - - -

14 Dead and Clamp Bh - - -

15 Grounding Dia 3/5 " 1,5 meter Mtr 51,800 5,180 56,980

17 Pipa Kabel Dia. 5/8 inc - 4 m Btg 9,200 920 10,120

Dia. 3/4 inc - 4 m Btg 17,300 1,730 19,030

Dia. 1 inc - 4 m Btg - - -

Dia. 1 1/2 inc - 4 m Btg - - -

18 Isolasi Unibel Bh 9,200 920 10,120

19 Klem Kabel No. 17 Dos 31,100 3,110 34,210

E IKNITOR & KAPASITOR

1 Ignitor SN 58 T15 Bh 86,300 8,630 94,930

2 Kapasitor 12 uf Bh 86,300 8,630 94,930

F STRAIN ISOLATOR 20 KV Bh - - -

G TRANSFORMATOR

1 TRAFO 3 PHASE 250 KVA / 20 KV Bh - - -





H TRANSISTOR

1 TRANSISTOR 2 SC 18855 Bh - - -

2 TRANSISTOR 2 SC 2098 Bh - - -

I SEKERING

1 Box Sekering (Tempel) 1 Group Bh 5,800 580 6,380

2 Group Bh 11,500 1,150 12,650




NO JENIS BARANG MEREK,MODEL/ UKURANSATUAN


HARGA PASARAN

TERNATE

HARGA TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)


149



( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

J SAKLAR / STOP KONTAK

1 Saklar

Saklar Tunggal Tanam BROCO Bh 20,700 2,070 22,770

Saklar Tunggal Tempel BROCO Bh 18,400 1,840 20,240

Saklar Tunggal Tanam Panasonic Bh 23,000 2,300 25,300

Saklar Tunggal Tempel Panasonic Bh - - -

Saklar Ganda Tanam BROCO Bh 28,800 2,880 31,680

Saklar Ganda Tempel BROCO Bh 21,900 2,190 24,090

Saklar Ganda Tanam Panasonic Bh 28,800 2,880 31,680

Saklar Ganda Tempel Panasonic Bh - - -

2 Stop Kontak

Stop Kontak Tanam BROCO Bh 23,000 2,300 25,300

Stop Kontak Tempel BROCO Bh 20,700 2,070 22,770

Stop Kontak Tanam Panasonic Bh 26,500 2,650 29,150

Stop Kontak Tempel Panasonic Bh - - -

3 Stop Kontak Roll Bh - - -

Panjang 5 M Kualitas Baik Bh 63,300 6,330 69,630




4 Fitting

Fitting Tempel BROCO Bh 17,300 1,730 19,030

Fitting Gantung BROCO Bh - - -

Fitting Kombinasi Bh 17,300 1,730 19,030

K PENGAMAN

1 MCB

MCB 4A MERLIN GERIN Bh 57,500 5,750 63,250




MCB 100A MERLIN GERIN Bh - - -

MCB 4A LG Bh - - -

MCB 6A LG Bh - - -

MCB 10A LG Bh - - -

MCB 32A LG Bh - - -

MCB 100A LG Bh - -

2 Box MCB Tempel 1 Group Bh 5,800 580 6,380

2 Group Bh 11,500 1,150 12,650

3 Group Bh - - -

4 Group Bh 34,500 3,450 37,950

3 Box MCB Tanam 1 Group Bh 28,800 2,880 31,680

2 Group Bh 28,800 2,880 31,680

3 Group Bh 51,800 5,180 56,980

4 Group Bh 51,800 5,180 56,980

4 KONTAKTOR

Kontaktor 4 P 60 A Bh 977,500 97,750 1,075,250

5 FUSE - - -

6 SEKRING KASTI LOKAL BIASA

Lokal 2 Group Automat Bh - - -

Lokal 3 Group Biasa Bh - - -

L LAMPU

1 Lampu Pijar 5 Watt (CHYODA) Bh 5,800 580 6,380

10 watt Bh 6,900 690 7,590

15 Watt Bh 9,200 920 10,120

25 Watt Bh 11,500 1,150 12,650

40 Watt Bh 11,500 1,150 12,650

60 Watt Bh 12,700 1,270 13,970

75 Watt Bh 16,100 1,610 17,710

100 Watt Bh 11,500 1,150 12,650

2 Lampu Hias

Tinggi = 3 m, Dia = 2 Capasitor = 990 - 3000 W P. Palem DA - 200 Bh - - -

Tinggi = 3-4 m, Dia = 2 Capasitor = 990 - 3000 W P. Sawit DA - 210 Bh - - -




SATUANNO


JENIS BARANG MEREK,MODEL/ UKURAN

HARGA TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA PASARAN

TERNATE


150



( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

3 Jam Pajangan

Jam Pajangan ( Kota ) Batrei tipe 1 40 x 40 cm Bh - - -

Jam Pajangan ( Kota ) Batrei tipe 2 60 x 60 cm Bh - - -

Jam Pajangan ( Kota ) Batrei dan Listrik 70 x 70 cm Bh - - -

4 Lampu Mercury / Lampu Jalan 250 Watt (PHILIPS) Bh 109,300 10,930 120,230

100 Watt Bh 74,800 7,480 82,280

160 Wat (PHILIPS) Bh 86,300 8,630 94,930

5 Electrik Gear HPI - T 1000 Watt Bh - - -

6 Balon Lampu HPI - T 1000 Watt Bh - - -

Balon Lampu SON - T 250 Watt Bh 316,300 31,630 347,930

Balon Lampu SON - T 100 Watt Bh - - -

7 Balon Lampu Essentrial 18 Watt (PHILIPS) Bh 42,600 4,260 46,860

8 Ballast 100 Watt BSN 100 Bh - - -

9 Lampu TL 1 x 20 W Bh 143,800 14,380 158,180

2 x 20 W Bh - - -

1 x 40 W Bh 166,800 16,680 183,480

2 x 40 W Bh - - -

100 Watt Bh - - -

10 Lampu Jari - Jari 8 Watt Philips Bh 34,500 3,450 37,950

9 Watt Philips Bh - - -

11 Watt Philips Bh 38,000 3,800 41,800

14 Watt Philips Bh 40,300 4,030 44,330

15 Watt Philips (Spiral) Bh 50,600 5,060 55,660

18 Watt Philips Bh 43,100 4,310 47,410

23 Watt Philips Bh 49,500 4,950 54,450

25 Watt Philips Bh 57,500 5,750 63,250

8 Watt Visicom Bh - - -




15 Watt Visicom (spiral) Bh - - -



25 Watt Visicom (spiral) Bh - - -




WALIKOTA TERNATE



HARGA PASARAN

TERNATE

HARGA TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)NO JENIS BARANG MEREK/MODEL/ UKURAN

SATUAN


151

HARGA SATUAN ELEKTRONIK


( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

I MESIN KETIK ELEKTRONIK

1 MESIN KETIK ELEKTRONIK UNIT -

II MESIN KETIK MANUAL

1 MESIN KETIK 18 INC OLYMPIA SMI8 UNIT 2,300,000 4,500 2,304,500 230,450 2,535,000

MESIN KETIK 27 INC OLIVETTY UNIT - 3,000 -

OPTIMA UNIT - -

2 MESIN KETIK 13 INC OLIMPIA CARINA 13 UNIT 2,012,500 4,500 2,017,000 201,700 2,218,700

BROTHER M.2000 UNIT - 4,500 4,500 450 5,000

OLIMPIA UNIT - 4,500 4,500 450 5,000

UNIT - 4,500 4,500 450 5,000

3 MESIN KETIK 9 INC BROTHER UNIT - 4,500 4,500 450 5,000

III FAXIMILE - - -

1 FAXIMILE PANASONIC FT 983 /501 UNIT 2,070,000 5,000 2,075,000 207,500 2,282,500

PANASONIC FP 987/501 UNIT 2,242,500 5,000 2,247,500 224,750 2,472,300

PANASONIC FT 379 UNIT - 5,000 5,000 500 5,500

PANASONIC 931 UNIT - 5,000 5,000 500 5,500

UNIT - 5,000 5,000 500 5,500

BROTHER Fax 1360 UNIT - 4,400 4,400 440 4,840

BROTHER Fax 235 UNIT - - - -

BROTHER Fax 837 MC UNIT - - - -

IV KAMERA - - -

1 KAMERA MANUAL STANDAR FUJI UNIT 920,000 2,000 922,000 92,200 1,014,200

2 KAMERA OTOMATIS SLR CANON 600 D UNIT 1,150,000 2,000 1,152,000 115,200 1,267,200

-

V KAMERA DIGITAL

A KODAK -

1 KODAK C123 Underwater UNIT 1,380,000 2,000 1,382,000 138,200 1,520,200

2 KODAK C143 UNIT 1,150,000 2,000 1,152,000 115,200 1,267,200

3 KODAK M532 UNIT 1,380,000 2,000 1,382,000 138,200 1,520,200

4 KODAK M550 + 4g UNIT 1,495,000 2,000 1,497,000 149,700 1,646,700

5 KODAK M575 + 4g UNIT 1,725,000 2,000 1,727,000 172,700 1,899,700

6 KODAK PLAYSPORT Underwater + case +4g UNIT 1,495,000 2,000 1,497,000 149,700 1,646,700

B CASIO

1 CASIO ZS15 + case UNIT 1,380,000 2,000 1,382,000 138,200 1,520,200

2 CASIO Z55 UNIT 1,265,000 2,000 1,267,000 126,700 1,393,700

3 CASIO EX-ZS6 UNIT 1,150,000 2,000 1,152,000 115,200 1,267,200

4 CASIO EX R200 UNIT 1,150,000 2,000 1,152,000 115,200 1,267,200

5 CASIO QV R 300 -

C SONY

1 SONY W670 UNIT 1,725,000 2,000 1,727,000 172,700 1,899,700

2 SONY WX80 UNIT 2,817,500 2,000 2,819,500 281,950 3,101,500

SONY DSC W800 UNIT 1,091,400 2,000 1,093,400 109,340 1,202,700

SONY DSC WX80 UNIT 2,298,900 2,000 2,300,900 230,090 2,531,000

SONY DSC W830 UNIT 1,522,600 2,000 1,524,600 152,460 1,677,100

3 SONY DSC W330 UNIT - 2,000 2,000 200 2,200

4 SONY DSC W570 UNIT 1,380,000 2,000 1,382,000 138,200 1,520,200

5 SONY DSC W810 UNIT 1,495,000 2,000 1,497,000 149,700 1,646,700

6 SONY DSC W560 UNIT 1,782,500 2,000 1,784,500 178,450 1,963,000

7 SONY TX100 UNIT 1,725,000 2,000 1,727,000 172,700 1,899,700

8 SONY W630 UNIT 1,725,000 2,000 1,727,000 172,700 1,899,700

9 SONY W730 UNIT 1,897,500 2,000 1,899,500 189,950 2,089,500

10 SONY W710 UNIT -

11 SONY W630 UNIT - 2,000 2,000 200 2,200




KEUNTUNGAN

PIHAK III

(10%)

HARGA

PASARAN

TERNATE


HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

TYPE

HARGA

TERMASUK

KEUNTUNGAN

PIHAK IIINO JENIS BARANG

ONGKOS

ANGKUT

KE LOKASI

PROYEK

SATUAN


152



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

D CANON

1 CANON IXUS 145 UNIT 1,091,400 2,000 1,093,400 109,340 1,202,700

2 CANON IXUS 160 UNIT 1,167,300 2,000 1,169,300 116,930 1,286,200

3 CANON E0S 1200 D UNIT 1,610,000 2,000 1,612,000 161,200 1,773,200

4 CANON A-810 UNIT 6,325,000 2,000 6,327,000 632,700 6,959,700

5 CANON 5d MK II + 24-105mm UNIT 27,600,000 2,000 27,602,000 2,760,200 30,362,200

6 CANON A-2300 UNIT 1,150,000 2,000 1,152,000 115,200 1,267,200

7 CANON Z-55 UNIT 1,265,000 2,000 1,267,000 126,700 1,393,700

8 CANON BRICA LS-6 UNIT 1,380,000 2,000 1,382,000 138,200 1,520,200

9 CANON A-3400 UNIT 1,092,500 2,000 1,094,500 109,450 1,204,000

10 CANON EOS 600 D UNIT 1,380,000 2,000 1,382,000 138,200 1,520,200

11 CANON EOS 1100 D UNIT -

12 CANON R 300 UNIT -

E SAMSUNG

1 SAMSUNG ES 28 + 4g + case UNIT -

2 SAMSUNG PL 150 UNIT 1,150,000 2,000 1,152,000 115,200 1,267,200

3 SAMSUNG ST 80 / NV 11 UNIT 1,495,000 2,000 1,497,000 149,700 1,646,700

4 SAMSUNG WB 1000 UNIT 3,099,300 2,000 3,101,300 310,130 3,411,400

5 SAMSUNG DVISOF UNIT 1,725,000 2,000 1,727,000 172,700 1,899,700

6 SAMSUNG ST-150F UNIT 1,470,900 2,000 1,472,900 147,290 1,620,200

7 SAMSUNG ES9S UNIT 1,125,900 2,000 1,127,900 112,790 1,240,700

F PANASONIC -

1 PANASONIC S-3 2,127,500 2,000 2,129,500 212,950 2,342,500

2 PANASONIC FH-27 1,150,000 2,000 1,152,000 115,200 1,267,200

3 PANASONIC FH4 Lumix 1,495,000 2,000 1,497,000 149,700 1,646,700

G NIKON

1 NIKON S-2800 UNIT 1,265,000 2,000 1,267,000 126,700 1,393,700

2 NIKON COOLPIX-L29 UNIT 861,400 2,000 863,400 86,340 949,700

3 NIKON COOLPIX-S3600 UNIT 1,378,900 2,000 1,380,900 138,090 1,519,000

4 NIKON COOLPIX-S3400 UNIT 1,608,900 2,000 1,610,900 161,090 1,772,000

5 NIKON COOLPIX-610 UNIT 1,723,900 2,000 1,725,900 172,590 1,898,500

6 NIKON COOLPIX 53100 UNIT 1,610,000 2,000 1,612,000 161,200 1,773,200

7 NIKON S3100 UNIT 1,150,000 2,000 1,152,000 115,200 1,267,200

8 NIKON S4150 UNIT 6,555,000 2,000 6,557,000 655,700 7,212,700

9 NIKON S6000 UNIT 1,495,000 2,000 1,497,000 149,700 1,646,700

10 NIKON S3300 UNIT 1,725,000 2,000 1,727,000 172,700 1,899,700

11 NIKON L820 UNIT -

12 NIKON COOLPIX 53300 UNIT - 2,000 2,000 200 2,200

13 NIKON P3200 UNIT 1,265,000 2,000 1,267,000 126,700 1,393,700

H OLYMPUS

1 OLYMPUS VH-210 -

2 OLYMPUS FE 2,012,500 2,000 2,014,500 201,450 2,216,000

3 OLYMPUS FE 4020 2,242,500 2,000 2,244,500 224,450 2,469,000

-

VI HANDYCAM

1 SONY DCR-SX44E FUJI UNIT 4,025,000 5,000 4,030,000 403,000 4,433,000

2 SONY DCR-SX21E UNIT 3,450,000 5,000 3,455,000 345,500 3,800,500

3 SONY DSC-H200 UNIT -

4 SONY DCR-SX65E UNIT -

5 SONY DSC-W810 UNIT -

6 SONY SR 68 UNIT 4,025,000 5,000 4,030,000 403,000 4,433,000

7 PANASONIC SDR-S26 / H.40 UNIT 6,037,500 5,000 6,042,500 604,250 6,646,800

8 PANASONIC SDR-S50 UNIT 3,450,000 5,000 3,455,000 345,500 3,800,500

9 PANASONIC SDR-H59 / H.59 UNIT 4,312,500 5,000 4,317,500 431,750 4,749,300

10 PANASONIC SDR-AV20 UNIT 4,600,000 5,000 4,605,000 460,500 5,065,500

11 SPECTRA DX 4 UNIT 4,025,000 5,000 4,030,000 403,000 4,433,000

12 JVC GZ-E10 UNIT 3,450,000 5,000 3,455,000 345,500 3,800,500

BRICA DV-5002 UNIT 2,528,900 5,000 2,533,900 253,390 2,787,300

BRICA DV-15HD UNIT 1,666,400 5,000 1,671,400 167,140 1,838,500

BRICA DV-H5 HD UNIT 573,900 5,000 578,900 57,890 636,800

BRICA NV-1 UNIT 2,586,400 5,000 2,591,400 259,140 2,850,500




NO JENIS BARANGSATUANTYPE

ONGKOS

ANGKUT

KE LOKASI

PROYEK


HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)MEREK,MODEL/ UKURAN

HARGA

PASARAN

TERNATE

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III


153



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

VII AIR CONDITIONER(AC)

1 AC. SPLIT 1/2 PK PANASONIC PC5 MKJ UNIT 30,000 30,000 3,000 33,000

LG S-05 LS UNIT 4,082,500 30,000 4,112,500 411,250 4,523,750

LG PLASMA UNIT 3,507,500 30,000 3,537,500 353,750 3,891,250

NASIONAL UNIT - 30,000 30,000 3,000 33,000

GREE UNIT - 30,000 30,000 3,000 33,000

THOSIBA UNIT 3,622,500 30,000 3,652,500 365,250 4,017,750

CHANG HONG UNIT - 30,000 30,000 3,000 33,000

2 AC SPLIT 3/4 PK PANASONIC PC7 MKJ UNIT 30,000 30,000 3,000 33,000

LG S-07 LS UNIT 4,197,500 30,000 4,227,500 422,750 4,650,250

LG PLASMA UNIT 3,622,500 30,000 3,652,500 365,250 4,017,750

NASIONAL UNIT - 30,000 30,000 3,000 33,000

GREE UNIT -

CHANG HONG UNIT 3,737,500 30,000 3,767,500 376,750 4,144,250

3 AC SPLIT 1 PK PANASONIC PC9 MKJ UNIT 30,000 30,000 3,000 33,000

LG S-09 LS UNIT 4,312,500 30,000 4,342,500 434,250 4,776,750

LG PLASMA S-09 LV UNIT 3,737,500 30,000 3,767,500 376,750 4,144,250

NASIONAL UNIT - 30,000 30,000 3,000 33,000

GREE UNIT -

UCHIDA UNIT 3,852,500 30,000 3,882,500 388,250 4,270,750

THOSIBA UNIT - - - -

CHANG HONG UNIT - 30,000 30,000 3,000 33,000

4 AC SPLIT 2 PK PANASONIC PC 18 KKP UNIT - 30,000 30,000 3,000 33,000

NASIONAL UNIT 8,280,000 30,000 8,310,000 831,000 9,141,000

GREE UNIT - 30,000 30,000 3,000 33,000

LG S.18-LG UNIT 6,555,000 30,000 6,585,000 658,500 7,243,500

UCHIDA UNIT 6,670,000 30,000 6,700,000 670,000 7,370,000

CHANG HONG UNIT - 30,000 30,000 3,000 33,000

-

VIII LEMARI ES - - -

1 LEMARI ES 1 PINTU PANASONIC NR - 17 AD UNIT - 45,000 45,000 4,500 49,500

PANASONIC NR - 17 KX UNIT - 45,000 45,000 4,500 49,500

PANASONIC NR - 172 MB -

PANASONIC NR - 19 AD UNIT 2,012,500 45,000 2,057,500 205,750 2,263,300

PANASONIC NR - 192 UNIT 2,242,500 45,000 2,287,500 228,750 2,516,300

PANASONIC NR - 172 s UNIT - 45,000 45,000 4,500 49,500

PANASONIC NR - 192 s UNIT 2,242,500 45,000 2,287,500 228,750 2,516,300

NASIONAL 15 KD NR-A 1905 UNIT 2,587,500 45,000 2,632,500 263,250 2,895,800

NASIONAL 6 KD UNIT - 45,000 45,000 4,500 49,500

SANYO UNIT - 45,000 45,000 4,500 49,500

LG 191 SL LR191SL/RL UNIT - 45,000 45,000 4,500 49,500

LG 231 SL UNIT 2,472,500 45,000 2,517,500 251,750 2,769,300

SAMSUNG UNIT 3,105,000 45,000 3,150,000 315,000 3,465,000

2 LEMARI ES 2 PINTU PANASONIC DEON UNIT - 45,000 45,000 4,500 49,500

PANASONIC NR 23 IF UNIT - 45,000 45,000 4,500 49,500

PANASONIC B221M UNIT - 45,000 45,000 4,500 49,500

NASIONAL 19 AI NR - 25 BI UNIT 4,140,000 45,000 4,185,000 418,500 4,603,500

NASIONAL B261M UNIT - 45,000 45,000 4,500 49,500

NASIONAL 21 AF MR - 243 G UNIT - 45,000 45,000 4,500 49,500

NASIONAL 21 AF B256F UNIT - 45,000 45,000 4,500 49,500

LG 212 RV UNIT - 45,000 45,000 4,500 49,500

LG 212 SV/SLT UNIT 3,162,500 45,000 3,207,500 320,750 3,528,300

3 LEMARI ES FREZEER PANASONIC MANR 16 F UNIT 3,737,500 45,000 3,782,500 378,250 4,160,800

PANASONIC NR 17 A UNIT 3,450,000 45,000 3,495,000 349,500 3,844,500

UCHIDA USG 218 UNIT 4,715,000 45,000 4,760,000 476,000 5,236,000

UCHIDA USG 188 UNIT - 45,000 45,000 4,500 49,500

UCHIDA USG 126 UNIT - 45,000 45,000 4,500 49,500

NASIONAL 16 DN UNIT - 45,000 45,000 4,500 49,500

SANYO UNIT - - - -

LG 191/201 RL UNIT - 45,000 45,000 4,500 49,500

LG 191/204 RL - 45,000 45,000 4,500 49,500

GN 204 UNIT 3,565,000 45,000 3,610,000 361,000 3,971,000

LG 204 RL (freezer) UNIT 2,702,500 45,000 2,747,500 274,750 3,022,300




NOSATUAN

HARGA

PASARAN


TYPE


HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III

ONGKOS

ANGKUT

KE LOKASI

PROYEKJENIS BARANG


154



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

IX MESIN CUCI

1 MESIN CUCI 4 KILO NASIONAL UNIT - 30,000 30,000 3,000 33,000

LG UNIT - 45,000 45,000 4,500 49,500

ELEKTROLUX UNIT - - - -

2 MESIN CUCI 6 KILO PANASONIC 7 KG UNIT - 45,000 45,000 4,500 49,500

LG (OTOMATIS) 7 KG UNIT 2,415,000 45,000 2,460,000 246,000 2,706,000

PANASONIC 8 KG UNIT -

LG (OTOMATIS) 8 KG UNIT -

LG OTOMATIS WP 600 N (7KG) UNIT - 45,000 45,000 4,500 49,500

PANASONIC OTOMATIS NA 60 BB (7KG) UNIT 2,415,000 45,000 2,460,000 246,000 2,706,000

PANASONIC SEMI AUTO UNIT 2,990,000 45,000 3,035,000 303,500 3,338,500

SANYO UNIT - - - -

ELEKTROLUX UNIT - 45,000 45,000 4,500 49,500

SAMSUNG UNIT - 30,000 30,000 3,000 33,000

3 MESIN CUCI 7 KILO PANASONIC NA.F UNIT - 45,000 45,000 4,500 49,500

LG SEMI AUTO WP 700 N UNIT 2,530,000 45,000 2,575,000 257,500 2,832,500

PANASONIC SEMI AUTO NA 70 BB UNIT 2,472,500 45,000 2,517,500 251,750 2,769,300

LG FULL AUTO NAF 701 UNIT 2,357,500 45,000 2,402,500 240,250 2,642,800

PANASONIC FULL AUTO WF H 707 UNIT 3,047,500 45,000 3,092,500 309,250 3,401,800

PANASONIC MANUAL NA - W60BB3W UNIT 2,990,000 45,000 3,035,000 303,500 3,338,500

PANASONIC ORGANIC

MANUAL

NA - W70BB3W UNIT 1,782,500 45,000 1,827,500 182,750 2,010,300

PANASONIC FUZZY LOGIC

OTOMATIS

NA - F90G6 UNIT - 45,000 45,000 4,500 49,500

LG ROLLER JET MANUAL WP - 700 N UNIT - 45,000 45,000 4,500 49,500

LG FUZZY LOGIC OTOMATIS WF - L701 TC UNIT 2,530,000 45,000 2,575,000 257,500 2,832,500

LG FUZZY LOGIC OTOMATIS WF - F781 TC UNIT 2,875,000 45,000 2,920,000 292,000 3,212,000

LG FUZZY LOGIC OTOMATIS WF - T800 C UNIT 3,220,000 45,000 3,265,000 326,500 3,591,500

POLYTRON OTOMATIS PAW 7000 UNIT 2,990,000 45,000 3,035,000 303,500 3,338,500

4 MESIN CUCI 8 KILO PANASONIC NA 80 BB UNIT 2,645,000 45,000 2,690,000 269,000 2,959,000

X TELEVISI BERWARNA

1 TELEVISI 14 INC. WARNA THOSIBA UNIT 3,105,000 45,000 3,150,000 315,000 3,465,000

LG 14FU7AB UNIT - 45,000 45,000 4,500 49,500

PANASONIC 14RIM10 UNIT - 45,000 45,000 4,500 49,500

POLITRON UNIT 1,207,500 45,000 1,252,500 125,250 1,377,800

AKARI UNIT - 45,000 45,000 4,500 49,500

2 TELEVISI 20 INC. WARNA THOSIBA UNIT - 37,500 37,500 3,750 41,300

LG UNIT - 37,500 37,500 3,750 41,300

PANASONIC UNIT 1,840,000 37,500 1,877,500 187,750 2,065,300

POLITRON UNIT 1,782,500 37,500 1,820,000 182,000 2,002,000

3 TELEVISI 21 INC. WARNA THOSIBA UNIT - 25,000 25,000 2,500 27,500

LG 22FCI UNIT - 37,500 37,500 3,750 41,300

LG FLAT 21FU 1 UNIT 1,437,500 37,500 1,475,000 147,500 1,622,500

LG FLAT 21FU 2 UNIT - 37,500 37,500 3,750 41,300

LG FLAT 21FU 1RL UNIT - 37,500 37,500 3,750 41,300

LG FLAT 21FU 3RL UNIT - 37,500 37,500 3,750 41,300

LG FLAT 21FU 6RL UNIT - 37,500 37,500 3,750 41,300

LG FLAT 21FU 6AD UNIT - 37,500 37,500 3,750 41,300

PANASONIC 24C28 UNIT - 37,500 37,500 3,750 41,300

PANASONIC FLAT 21FJ21 UNIT - 37,500 37,500 3,750 41,300

POLITRON UNIT - 37,500 37,500 3,750 41,300

4 TELEVISI 29 INC. WARNA THOSIBA BIASA 29 UNIT - 45,000 45,000 4,500 49,500

THOSIBA FLAT 32 UNIT 2,932,500 45,000 2,977,500 297,750 3,275,300

LG FLAT 29FU 1RL UNIT - 37,500 37,500 3,750 41,300

LG FLAT 29FU 6RL UNIT 2,875,000 37,500 2,912,500 291,250 3,203,800

LG FLAT 29FU 1 UNIT - 37,500 37,500 3,750 41,300

LG FLAT 29FU 3 UNIT - 37,500 37,500 3,750 41,300

LG FLAT 29FU 6 UNIT - 37,500 37,500 3,750 41,300

POLYTRON 29 UNIT - 37,500 37,500 3,750 41,300

PANASONIC PLAT UNIT - 45,000 45,000 4,500 49,500

-

5 TELEVISI LCD LG 22 LK230 UNIT - 37,500 37,500 3,750 41,300

LG 24 LK230 UNIT 2,300,000 37,500 2,337,500 233,750 2,571,300

PANASONIC 24 C28C UNIT 2,530,000 37,500 2,567,500 256,750 2,824,300

POLYTRON PLM 32 1370 UNIT 2,587,500 37,500 2,625,000 262,500 2,887,500

PANASONIC 32 CAG UNIT 3,392,500 37,500 3,430,000 343,000 3,773,000

LG FLAT 32 LK313 UNIT 4,140,000 37,500 4,177,500 417,750 4,595,300

LG 42 DT 350 UNIT 4,025,000 37,500 4,062,500 406,250 4,468,800

7,130,000




HARGA

PASARAN


TYPE

ONGKOS

ANGKUT

KE LOKASI

PROYEKNO JENIS BARANG

SATUAN

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III



155



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

XI DIGITAL RECIVER + PARABOLA

1 DIGITAL RECIVER + PARABOLA GOLDSAT UNIT - 45,000 45,000 4,500 49,500

HITEC / VENERS UNIT - 25,000 25,000 2,500 27,500

MATRIX KOMPLIT UNIT - 45,000 45,000 4,500 49,500

XII HANDY CAM

1 HANDY CAM PANASONIC UNIT 1,265,000 3,000 1,268,000 126,800 1,394,800

SONY DCR - HC28E UNIT - 3,000 3,000 300 3,300

SONY DCR - HC62E UNIT 4,025,000 3,000 4,028,000 402,800 4,430,800

SONY DCR - HC52E UNIT 6,037,500 3,000 6,040,500 604,050 6,644,600

SONY DCR - SX40E UNIT 4,600,000 3,000 4,603,000 460,300 5,063,300

SONY DCR - SX47E UNIT 4,025,000 3,000 4,028,000 402,800 4,430,800

SONY DCR - DVD610E UNIT 5,175,000 3,000 5,178,000 517,800 5,695,800

SAMSUNG UNIT 5,175,000 3,000 5,178,000 517,800 5,695,800

XIII VCD/DVD - - -

1 VCD UNIT - 7,500 7,500 750 8,300

ASATRON VCD UNIT - 7,500 7,500 750 8,300

ASATRON VCD 3360 UNIT - 7,500 7,500 750 8,300

UNISAT VCD 2088 UNIT - 7,500 7,500 750 8,300

UNISAT VCD SGK 18 UNIT - 7,500 7,500 750 8,300

ICHIKO UNIT - 7,500 7,500 750 8,300

DAT UNIT - 7,500 7,500 750 8,300

POLYTRON UNIT - 7,500 7,500 750 8,300

2 DVD MEGA THEATER UNIT - 7,500 7,500 750 8,300

DV 522 - 7,500 7,500 750 8,300

LG DVD 341 UNIT - 7,500 7,500 750 8,300

LG DVD 251 UNIT 632,500 7,500 640,000 64,000 704,000

LG DVD 440 UNIT - 7,500 7,500 750 8,300

LG DVD 487 USB UNIT - 7,500 7,500 750 8,300

LG DVD 481 UNIT - 7,500 7,500 750 8,300

SAMSUNG DVD 181 K UNIT - 7,500 7,500 750 8,300

SAMSUNG DVD 860 UNIT 575,000 7,500 582,500 58,250 640,800

SONY DVD 518 UNIT - 7,500 7,500 750 8,300

SONY DVD USB UNIT - 7,500 7,500 750 8,300

POLYTRON DVD MP4 UNIT - 7,500 7,500 750 8,300

POLYTRON DVD 2165 UNIT 575,000 7,500 582,500 58,250 640,800

POLYTRON DVD 2160 M UNIT - 7,500 7,500 750 8,300

POLYTRON DVD 2185 UNIT - 7,500 7,500 750 8,300

PHILIPS DVD 3350 UNIT - 7,500 7,500 750 8,300

PIONER DVD 120 K UNIT - 7,500 7,500 750 8,300

VITRON DVD 901 UNIT - 7,500 7,500 750 8,300

ASATRON DVD 3850 AS UNIT - 7,500 7,500 750 8,300

HOYE DVD 525 UNIT - 7,500 7,500 750 8,300

NAGOYA UNIT - 7,500 7,500 750 8,300

XIV TAPE RECORDER 7,500 7,500 750 8,300

AKARI

1 TAPE RECORDER POLYTRON DAT 59 CAD UNIT - 7,500 7,500 750 8,300

SONY UNIT - 7,500 7,500 750 8,300

XV AMPLIFIER

1 AMPLIFIER UNIT - 7,500 7,500 750 8,300

BBS UNIT - 7,500 7,500 750 8,300

BBS SA 5000 UNIT - 7,500 7,500 750 8,300

BBS SA 7000 UNIT - 7,500 7,500 750 8,300

BBS SA - 3500 UNIT - 7,500 7,500 750 8,300

BBS DAJ3 MKII UNIT - 7,500 7,500 750 8,300

BBS DAX - 3200 MKII UNIT - 7,500 7,500 750 8,300

MARTIN ROLAND KA 880 UNIT - 7,500 7,500 750 8,300

MARTIN ROLAND KA 1800 II UNIT - 7,500 7,500 750 8,300

MARTIN ROLAND MA 3000 K UNIT - 7,500 7,500 750 8,300

MARTIN ROLAND MA 3990 UNIT - 7,500 7,500 750 8,300

MARTIN ROLAND MR 3200 UNIT - 7,500 7,500 750 8,300

SYMPHONY AMP 8100 K UNIT - 7,500 7,500 750 8,300

3G AUDIO G - 60 B UNIT - 7,500 7,500 750 8,300

WISDOM SH 7100 UNIT - 7,500 7,500 750 8,300

VENON VN 2700 UNIT - 7,500 7,500 750 8,300

REXON PRO UNIT - 7,500 7,500 750 8,300




NOTYPE SATUAN

HARGA

PASARAN



HARGA

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

ONGKOS

ANGKUT

KE LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN



156



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

3S EQ UNIT - 7,500 7,500 750 8,300

PRIMO UNIT - 7,500 7,500 750 8,300

THUNDER UNIT - 7,500 7,500 750 8,300

BMB UNIT - 7,500 7,500 750 8,300

XVI KIPAS ANGIN

1 KIPAS ANGIN MASPION 160 EM UNIT - 7,500 7,500 750 8,300

MASPION F 409 EC UNIT 431,300 7,500 438,800 43,880 482,700

MASPION JF 21115C UNIT 632,500 7,500 640,000 64,000 704,000

NATIONAL EK 305 UNIT 517,500 7,500 525,000 52,500 577,500

NATIONAL F ES 406 UNIT - 7,500 7,500 750 8,300

NATIONAL EE 305 UNIT 661,300 12,800 674,100 67,410 741,500

PANASONIC EP 405 UNIT - 7,500 7,500 750 8,300

REGENCY TORNADO FAN UNIT 632,500 7,500 640,000 64,000 704,000

REGENCY TORNADO FAN UNIT 747,500 7,500 755,000 75,500 830,500

HYUNDAI REMOTE UNIT 747,500 7,500 755,000 75,500 830,500

-

XVII AQUILIESER - - -

1 AQUILIESER BEHRINGER 1502 UNIT - 7,500 7,500 750 8,300

DOD 1024 UNIT - 7,500 7,500 750 8,300

EALSEM UNIT -

PRIMO 868 UNIT - 7,500 7,500 750 8,300

XVIII MIC - - -

1 MIC TOA ZM 420 UNIT - 3,000 3,000 300 3,300

TOA ZM 320 UNIT - 3,000 3,000 300 3,300

TOA ZM 260 -

UNIT 230,000 3,000 233,000 23,300 256,300

XIX MEGA PHONE

1 MEGA PHONE TOA ZH 201 S UNIT - 7,500 7,500 750 8,300

XX PESAWAT TELEPHONE

1 PESAWAT TELEPHONE PANASONIC 505 UNIT 862,500 2,700 865,200 86,520 951,700

PANASONIC UNIT 230,000 2,700 232,700 23,270 256,000

PANASONIC CIP CALLER UNIT - 2,700 2,700 270 3,000

PANASONIC 2375 UNIT - 2,700 2,700 270 3,000

PANASONIC KX 1100 UNIT 632,500 2,700 635,200 63,520 698,700

VITAPHONE WHITE UNIT - 2,700 2,700 270 3,000

VITAPHONE BLACK UNIT - 2,700 2,700 270 3,000

LG 5140 UNIT - 2,700 2,700 270 3,000

TENS UNIT - 2,700 2,700 270 3,000

XXI SETRIKA PAKAIAN

1 SETRIKA MASPION UNIT - 2,700 2,700 270 3,000

PANASONIC UNIT 189,800 2,700 192,500 19,250 211,800

NATIONAL UNIT 281,800 2,700 284,500 28,450 313,000

PHILIPS UNIT - 2,700 2,700 270 3,000

SUNICO UNIT 345,000 2,700 347,700 34,770 382,500

XXII DISPENSER

1 DISPENSER UCHIDA MDR - 101 PAS UNIT - 45,000 45,000 4,500 49,500

MDB - 10 PAS UNIT 2,127,500 45,000 2,172,500 217,250 2,389,800

NATIONAL UNIT 1,552,500 45,000 1,597,500 159,750 1,757,300

POLYTRON UNIT - 45,000 45,000 4,500 49,500

MIYAKO UNIT 2,472,500 45,000 2,517,500 251,750 2,769,300

689 UNIT 316,300 45,000 361,300 36,130 397,400

DAIYAMA UNIT - - - -




NO JENIS BARANG MEREK,MODEL/ UKURANTYPE SATUAN

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III


HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT

KE LOKASI

PROYEK

KEUNTUNGAN

PIHAK III

(10%)


157



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

XXIII KOMPUTER

A CPU -

1 CPU 1 UNIT 8,395,000 15,000 8,410,000 841,000 9,251,000

-

- -

-

-

2 CPU 3 UNIT 4,025,000 15,000 4,040,000 404,000 4,444,000

- 15,000 15,000 1,500 16,500

- -

- -

- -

3 CPU 2 UNIT 4,887,500 15,000 4,902,500 490,250 5,392,800

- -

- -

- -

- -

4 CPU 4 UNIT 3,737,500 15,000 3,752,500 375,250 4,127,800

- -

- -

- -

- -

5 CPU 5 UNIT 4,312,500 15,000 4,327,500 432,750 4,760,300

- -

- -

- -

- -

6 CPU 6 UNIT 2,587,500 15,000 2,602,500 260,250 2,862,800

-

- -

-

-

7 CPU 2B UNIT 4,772,500 15,000 4,787,500 478,750 5,266,300

-

- -

-

-

8 CPU 3B UNIT - 15,000 15,000 1,500 16,500

-

- -

-

-

9 CPU 4B UNIT - 15,000 15,000 1,500 16,500

-

- -

-

-

10 CPU 5B UNIT 3,162,500 15,000 3,177,500 317,750 3,495,300

-

- -

-

-

11 CPU 1C UNIT - 15,000 15,000 1,500 16,500

-

- -

-

-




Intel Liano A4 3300, AMD ECS A55F, DDR3 4GB,

HDD 500 GB, DVD RW, Casing Azzura

NO

AMD Liano A4 3300, AMD ECS A55F, DDR3 2

GB, HDD 500 GB, DVD RW, Casing Futura

Intel Core i7-2600, Intel ECS Z77, DDR3 8 GB,

HDD 2 TB, DVD RW, Casing Atrix 5500

ONGKOS

ANGKUT

KE LOKASI

PROYEK

Intel G630, Intel Gigabyte B75M-D3V, DDR3 4 GB,

HDD 500 GB, DVD RW , Casing Modena X

Intel Core i3-2100, Intel Gigabyte H61-Ds2, DDR3

4GB, HDD 750 GB, DVD RW, Casing Xenon

Intel G620, Intel Achrock H61-VS, DDR3 4GB,

HDD 500 GB, DVD RW, Casing Modena GT

Intel Sempron 145, AMD Biostar A780, DDR3

2GB, HDD 320 GB, DVD RW, Casing Power Pro

Intel Phenom II X6 1100T BK, AMD ECS 880G

Chipset, DDR3 4GB, HDD1,5 TB, DVD RW ,

Casing Allerga

AMD FX 4100-Core, AMD Gigabyte 78 LMT-S2P,

DDR3 4GB, DVD RW, Casing Amargedon

HARGA

TERMASUK

KEUNTUNGAN


TYPE SATUAN

HARGA

PASARAN

TERNATE

KEUNTUNGAN

PIHAK III

(10%)

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III


AMD Sempron 145, DDR2 2 GB, HDD 160 GB,

DVD RW, Casing Avaris

Intel Core i5-2310, Intel Gigabyte H61-DS2, DDR3

4 GB, HDD 1 TB, DVD RW, Casing Casing

Climatica


158



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

12 CPU 2C UNIT - 15,000 15,000 1,500 16,500

-

- -

-

-

13 CPU 3C UNIT 3,680,000 15,000 3,695,000 369,500 4,064,500

-

- -

-

-

14 CPU 4C UNIT - 15,000 15,000 1,500 16,500

-

- -

-

-

15 CPU 5C UNIT - 15,000 15,000 1,500 16,500

-

- -

-

-

XXIV MONITOR

1 LCD LG 20' UNIT - 15,000 15,000 1,500 16,500

2 LCD Benq 22' UNIT 1,437,500 15,000 1,452,500 145,250 1,597,800

3 LCD AOC 21,5" UNIT - 15,000 15,000 1,500 16,500

4 LCD AOC 20" UNIT - 15,000 15,000 1,500 16,500

5 LCD Samsung 19" Samsung 19 " UNIT - 15,000 15,000 1,500 16,500

6 LCD Philips 18,5'' UNIT 1,495,000 15,000 1,510,000 151,000 1,661,000

7 LCD LG 18,5'' UNIT 1,495,000 15,000 1,510,000 151,000 1,661,000

8 LCD AOC 18,5'' UNIT - 15,000 15,000 1,500 16,500

9 LCD Acer 19,5'' UNIT - 15,000 15,000 1,500 16,500

10 LCD LG 16'' UNIT 1,092,500 15,000 1,107,500 110,750 1,218,300

11 LCD Acer 16'' UNIT 1,150,000 15,000 1,165,000 116,500 1,281,500

12 LCD AOC 16'' UNIT - 15,000 15,000 1,500 16,500

13 LCD Benq 16'' UNIT - 15,000 15,000 1,500 16,500

14 LCD Power Max 16'' UNIT - 15,000 15,000 1,500 16,500

XXV NOTEBOOK/LAPTOP

A SONY VAIO

1 Sony Vaio VPC-CA35FG UNIT - 15,000 15,000 1,500 16,500

Core i5 2430M 2.4Ghz, 4GB DDR3, 500GB,

DVDRW, Wifi, Bluetooth, AMD Radeon HD 6630M

1GB, Camera, 14inch WXGA, Win 7 Home

Premium

-

2 Sony Vaio VPC-CA36FG UNIT - 15,000 15,000 1,500 16,500


DVDRW, Wifi, Bluetooth, AMD Radeon HD 6630M

1GB, Camera, 14inch WXGA, Win 7 Home

Premium

-

3 3. Sony Vaio VPC-CB36FG UNIT - 15,000 15,000 1,500 16,500

Core i5 2430M 2.4Ghz, 4GB DDR3, 640GB, Blu-

ray Disc, Wifi, Bluetooth, AMD Radeon HD 6630M

1GB, Camera, 15.5inch WXGA, Win 7 Home

Premium

-




MEREK,MODEL/ UKURANNOSATUANTYPE

HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT

KE LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN


AMD Sempron 145 AMD Biostar A780, DDR3 1

GB, HDD 80 GB, DVD RW, Casing Basic Value

AMD Liano A6 3500, AMD Gigabyte A55-DS,

DDR3 4GB, HDD 750 GB, DVD RW, Casing

Venom

Intel G540 Intel Ashrock H61-VS, DDR3 2GB, HDD

320 GB, DVD RW, Casing Legend

AMD Liano A4 3300, AMD ECS A55F, DDR3 2GB,

HDD 320 GB, DVD RW , Casing Power Pro



159



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

4 Sony Vaio VPC-EG25EG UNIT - 15,000 15,000 1,500 16,500


DVDRW, Intel HD Graphics, 14inch WXGA, Wifi,

Bluetooth, Camera, Win 7 Home Basic

-

5 Sony Vaio VPC-EG28FG UNIT - 15,000 15,000 1,500 16,500


DVDRW, Nvidia Geforce 410M 512MB, 14inch

WXGA, Wifi, Bluetooth, Camera, Win 7 Home

Premium

-

6 Sony Vaio VPC-EH15EG UNIT 7,762,500 15,000 7,777,500 777,750 8,555,300


DVDRW, Intel HD Graphics, 15.5inch WXGA, Wifi,

Bluetooth, Camera, Win 7 Home Basic

-

7 Sony Vaio VPC-EH18FG UNIT 9,372,500 15,000 9,387,500 938,750 10,326,300


DVDRW, Nvidia Geforce G410M 512MB, 15.5inch

WXGA, Wifi, Bluetooth, Camera, Win 7 Home

Premium

-

8 Sony Vaio VPC-EK25EG UNIT - 15,000 15,000 1,500 16,500

AMD E-450 1.65Ghz, 2GB DDR3, 320GB,

DVDRW, Ati Radeon HD 6320, 14inch WXGA,

Wifi, Bluetooth, Camera, Win 7 Home Basic

-

9 Sony Vaio VPC-F217HG UNIT - 15,000 15,000 1,500 16,500

Core i7 2820QM 2.3Ghz, 8GB DDR3, 640GB, Blu-

Ray Disc Drive, Nvidia Geforce GT540M 1GB,

16inch Wide, Wifi, Bluetooth, Camera, Win 7

Ultimate

-

10 Sony Vaio VPC-SA25GG UNIT - 15,000 15,000 1,500 16,500


DVDRW, AMD Radeon HD6630M 1GB, 13.3inch

WXGA, Wifi, Bluetooth, Camera, Fingerprint, Win 7

Pro

-

11 Sony Vaio VPC-SA26GG UNIT - 15,000 15,000 1,500 16,500

Core i7 2620M 2.7Ghz, 8GB DDR3, SSD 256GB,



Pro

-

12 Sony Vaio VPCEB21EG UNIT - 15,000 15,000 1,500 16,500

Core i3-2310M, 2GB DDR3, 500GB HDD,

DVD±RW, GbE NIC, WiFi, Bluetooth, VGA AMD

Radeon HD 6470M or Intel HD Graphic 3000

(hybrid), Camera, 13.3inch WXGA, Win 7 Home

Premium

-

13 Sony Vaio VPC-SB36GG UNIT - 15,000 15,000 1,500 16,500


DVDRW, AMD Radeon HD6470M 512MB,

13.3inch WXGA, Wifi, Bluetooth, Camera,

Fingerprint, Win 7 Home Premium

-

14 Sony Vaio VPC-SB38GG UNIT - 15,000 15,000 1,500 16,500


DVDRW, AMD Radeon HD6470M 512MB,

13.3inch WXGA, Wifi, Bluetooth, Camera,

Fingerprint, Win 7 Pro

-




NO

ONGKOS

ANGKUT

KE LOKASI

PROYEK

TYPE SATUAN

HARGA

PASARAN

TERNATE

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III



KEUNTUNGAN

PIHAK III

(10%)


160



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

15 Sony Vaio VPC-YB15AG UNIT - 15,000 15,000 1,500 16,500

AMD E-350, 2GB DDR3, 320GB HDD, GbE NIC,

WiFi, Bluetooth, VGA AMD Radeon HD6310,

Camera, 11.6inch WXGA, Win7 Starter

-

16 Sony Vaio VPC-YB35AG UNIT - 15,000 15,000 1,500 16,500

AMD E-450 1.65Ghz, 2GB DDR3, 320GB, No

Optical Drive, Wifi, Bluetooth, Ati Radeon HD6320,

Camera, 11.6inch WXGA, Win 7 Starter

-

17 Sony Vaio VPC-Z217GG UNIT - 15,000 15,000 1,500 16,500




Pro

-

B AXIOO

1 Axioo Neon CLW.3.522 UNIT 5,606,300 15,000 5,621,300 562,130 6,183,400


DVD±RW, NIC, WiFi, Bluetooth, VGA Intel GMA

HD 256MB (shared), Camera, 12inch WXGA, Non

OS, Black

-

2 Axioo Neon CLW.5.620 UNIT 7,072,500 15,000 7,087,500 708,750 7,796,300


DVD±RW, GbE NIC, WiFi, Bluetooth, VGA Intel

GMA HD 256MB (shared), Camera, 12inch WXGA,

Non OS

-

3 Axioo Neon CLW.7.620 UNIT - 15,000 15,000 1,500 16,500




Non OS, Black

-

4 Axioo Neon CLW.7.844 UNIT - 15,000 15,000 1,500 16,500




Non OS

-

5 Axioo Neon CLW.P.122 UNIT 4,887,500 15,000 4,902,500 490,250 5,392,800

Dual Core P6200, 2GB DDR3, 320GB HDD,

DVD±RW, NIC, WiFi, Bluetooth, VGA Intel GMA,

Camera, 12inch WXGA, Non OS

-

6 Axioo Neon CNW.3.212 UNIT - 15,000 15,000 1,500 16,500

Core i3-350, 1GB DDR3, 320GB HDD, DVD±RW,

NIC, WiFi, VGA Integrated, Camera, 14inch

WXGA, Non OS

-

7 Axioo Neon CNW.P.112 UNIT 4,715,000 15,000 4,730,000 473,000 5,203,000

Dual Core P6200, 1GB DDR3, 320GB HDD,

DVD±RW, NIC, WiFi, VGA Intel GMA, Camera,

14inch WXGA, Non OS

-

8 Axioo Neon HNM.3.120 UNIT - 15,000 15,000 1,500 16,500

Core i3, 2GB DDR3, 500GB HDD, DVD±RW, GbE

NIC, WiFi, Bluetooth, VGA Intel GMA, Camera,

14inch WXGA, Non OS

-



GbE NIC, WiFi, Bluetooth, VGA Intel HD Graphics

3000, Camera, 14inch WXGA, Non OS

-




NO

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III

HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT

KE LOKASI

PROYEK


JENIS BARANG MEREK,MODEL/ UKURANTYPE

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

SATUAN


161



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )


Core i5, 2GB DDR3, 500GB HDD, DVD±RW, GbE

NIC, WiFi, Bluetooth, VGA Intel GMA, Camera,

14inch WXGA, Non OS

-



GbE NIC, WiFi, Bluetooth, VGA Intel GMA,

Camera, 14inch WXGA, Non OS

-





Non OS

-





Non OS

-

14 Axioo Neon HNM.C.512 UNIT - 15,000 15,000 1,500 16,500

Pentium B800, 1GB DDR3, 320GB HDD,


HD Graphics 3000, Camera, 14inch WXGA, Non

OS

-

15 Axioo Neon HNM.P.012 UNIT - 15,000 15,000 1,500 16,500



GMA HD, Camera, 14inch WXGA, Non OS

-

16 Axioo Neon HNM.P.022 UNIT - 15,000 15,000 1,500 16,500



HD Graphics 3000, Camera, 14inch WXGA, Non

OS

-

17 Axioo Neon HNW.C.512 UNIT - 15,000 15,000 1,500 16,500

Intel B800 1.5Ghz, 1GB, 250GB, DVDRW,

14.1inch WXGA, Card Reader, Camera, Wifi, Non

OS

-

18 Axioo Pico PJM A318 UNIT 3,565,000 15,000 3,580,000 358,000 3,938,000

Intel Atom N435 1.33Ghz, 1GB DDR3, 8GB USB,

No Optical Drive, 10inch WSVGA, Camera, Wifi,

No Modem, No Bluetooth, Non 3G, Card Reader,

Non OS

-

19 Axioo Pico PJM715 UNIT - 15,000 15,000 1,500 16,500

Atom N455, 1GB DDR3, 250GB HDD, NIC, WiFi,

VGA Intel GMA3150 256MB (shared), Camera,

10.1inch WSVGA, Non OS

-

20 Axioo Pico PJM722 UNIT - 15,000 15,000 1,500 16,500

Atom Dual Core N570 (1.5 Ghz), 2GB DDR3,

320GB HDD, Wifi, Webcam, HDMI, Non OS-




NO

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

ONGKOS

ANGKUT

KE LOKASI

PROYEK

HARGA

PASARAN

TERNATE

TYPE SATUAN




162



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

21 Axioo Zetta MMT.2.622 UNIT - 15,000 15,000 1,500 16,500

Pentium SU4100, 1GB DDR2, 320GB HDD, NIC,

WiFi, VGA Intel GMA 4500, Camera, 11.6inch

WXGA, Non OS

-

22 Axioo Zetta MLM.2.022 UNIT - 15,000 15,000 1,500 16,500

Core2 Duo SU9600, 2GB DDR2, 120GB HDD,

NIC, WiFi, VGA Intel GMA 4500, Camera, 13inch

WXGA, Win7 Home Premium

-

23 Axioo Zetta MMT.P.332 UNIT - 15,000 15,000 1,500 16,500

Pentium SU2700, 3GB DDR2, 120GB HDD, NIC,

WiFi, VGA Intel GMA 4500, Camera, 13.3inch

WXGA, Win Vista Home Premium

-

-

C ACER

Acer Aspire E5-471G-34VN UNIT 8,912,500 15,000 8,927,500 892,750 9,820,300

1

Intel Core i5-421OU, @2,6 GHz, NVIDIA Geforce

820 M, 2GB DDR3, 4GB, HDD,500 GB, Wireless

LAN,Cardreader, Web Cam, Bluetooth, LCD 14''

DVD Supermulti

-

Acer E5-471G335D UNIT 7,590,000 15,000 7,605,000 760,500 8,365,500

2

IntelCore 13 - [email protected], NVDIA Geforce

820M, 2GB, DDR3 4GB HDD 500 GB Wireless

LAN, Cardreader, Web Cam, Bluetooth LCD 14''

DVD Supermulti

-

Acer Aspire E5-471-34VN UNIT 6,555,000 15,000 6,570,000 657,000 7,227,000

3

Intel Core i3-4005U, @ 1,8 GHz, Intel HD

Graphics, DDR3, 2GB HDD,500GB,Wireless

LAN,Cardreader, Web Cam,Bluetooth LCD 14''

DVD Super Multi

-

Acer Z1401-C9UE UNIT 6,210,000 15,000 6,225,000 622,500 6,847,500

4

Intel Celeron N2840, @ 2.1Ghz Intel HD Graphics

DDR3 2GB,HDD 500GB, Wireless LAN,

Cardreader, Web Cam,Bluetooth LCD 14'' DVD

Super Multi

-

Acer E3-112M UNIT 4,312,500 15,000 4,327,500 432,750 4,760,300

5

Intel Celeron N283D, ,@2,2 GHz, Intel HD

Graphics,DDR3,2GB, HDD, 500GB Wireless LAN,

Cardreader, Bluetooth Web Cam, LCD 11,6"

-

Acer ES1-411-C666 UNIT 4,973,800 15,000 4,988,800 498,880 5,487,700

6

Intel Celeron N2840, @2,1GHz, Intel HD Graphics

DDR3, 2GB Wireless LAN, Cardreader, Bluetooth

Web Cam,LCD 14,DVD Super Multi

-

Acer ES1-111-C8XP UNIT 4,398,800 15,000 4,413,800 441,380 4,855,200

7

Intel Celeron N2840 @2,2GHz, Intel HD Graphics,

DDR3, 2GB HDD, 500GB, Wireless LAN,

Cardreader,Bluetooth, Web Cam, LCD 11,6''

-




NO JENIS BARANG MEREK,MODEL/ UKURAN

KEUNTUNGAN

PIHAK III

(10%)

ONGKOS

ANGKUT

KE LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III


TYPE SATUAN

HARGA

PASARAN

TERNATE


163



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

D TOSHIBA

Toshiba Satellite C40-A UNIT 10,292,500 15,000 10,307,500 1,030,750 11,338,300

1

Intel Core i7-3517U, @2,4GHz,NVIDIA Geforce

710M 1GB, DDR3 4 GB, HDD 500GB, Wireless

LAN, Cardreader, web cam,Bluetooth, LCD 14''

DVD Super Multi

-

Toshiba Satellite E45-B4200 UNIT 9,372,500 15,000 9,387,500 938,750 10,326,300

2

Intel Core i5 - 4210U, @2,0GHz, 2GB DDR3, HDD

500 GB, DVD Super Multi, Wireless LAN,

Bluetooth, Cardreader, Web Cam, LCD 14'' DVD

External

-

Toshiba Satellite C55-A5302 UNIT 6,871,300 15,000 6,886,300 688,630 7,574,900

3

Intel Core i3 - 3110M, @ 2,4GHz,Intel HD

Graphics, DDR3, 4GB,HDD 500 GB, Wireless

LAN, Cardreader, Web Cam, LCD 15,6'' DVD

Super Multi

-

Toshiba Satellite C 55-B UNIT 5,721,300 15,000 5,736,300 573,630 6,309,900

4

Intel Celeron N2840 ,@2,2GHz, Intel HD

Graphics,DDR3, 4GB HDD,500GB Wireless LAN,

Cardreader, Web Cam, LCD 15,6'' DVD Super

Multi

-

Toshiba Satellite NB 10-A UNIT 5,376,300 15,000 5,391,300 539,130 5,930,400

5

Intel Celeron N2840 @2,0GHz, Intel HD Graphics

,DDR3, 2GB, HDD, 500GB Wireless LAN,

Cardreader, Bluetooth,Web Cam, LCD 11,8''

-

Toshiba Satellite C55-A5100 UNIT - 15,000 15,000 1,500 16,500

6 Intel Core i7-3537U, @2,5GHz,Intel HD Graphics 4000 DDR3, 4GB HDD,500GB Wireless LAN, Cardreader, Web Cam. LC, Bluetooth,LCD 15'' DVD Super Multi-

Toshiba Satellite C40 UNIT - 15,000 15,000 1,500 16,500

7

Intel Core i3-2348M, @2,GHz, Intel HD Graphics,

DDR3, 2GB HDD,500GB, Wireless

LAN,Cardreader, Web Cam' Bluetooth LCD 14 ''

DVD Super Multi

-

-

E ASUS

1 Asus A455LN UNIT 10,235,000 15,000 10,250,000 1,025,000 11,275,000

Intel Core i5-4210U, @1,7GHz,NVIDIA Geforce

840M 2GB DDR3, 4GB,HDD,1 TB, Wireless LAN,

Cardreader, Web Cam Bluetooth LCD 14 '' DVD

Super Multi

-

2 Asus A455LD UNIT 9,027,500 15,000 9,042,500 904,250 9,946,800

Intel Core i5 - 4210U @1,7GHz, NVIDIA Geforce

840M 2GB DDR3, 4GB HDD, 500GB Wireless

LAN, Cardreader, Web Cam' Bluetooth LCD 14 ''

DVD Super Multi

-

3 Asus A455LA 4,571,300 15,000 4,586,300 458,630 5,044,900

F

Intel Core i3 - 4030 @1,9GHz,Intel HD Graphics,

DDR3L, 2GB HDD, 500GB Wireless LAN,

Cardreader, Web Cam' LCD 14 '' DVD Super

Multi

-




NO

ONGKOS

ANGKUT

KE LOKASI

PROYEK


HARGA

PASARAN

TERNATE

HARGA BELUM

TERMASUK

KEUNTUNGAN


TYPE SATUAN

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN



164



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

4 Asus X453MA -

Intel Pentium Quad Core N3540 Intel HD Graphics

DDR3L, 2GB HDD, 500GB Wireless LAN,

Cardreader, Web Cam' LCD 14 '' DVD Super

Multi

-

5 Asus X453MA -

Intel Dual Core N2840 Intel HD Graphics DDR3L,

2GB HDD, 500GB Wireless LAN, Cardreader,

Web Cam' LCD 14 '' DVD Super Multi

-

6 Asus X200MA -

Intel Celeron N2815 @1.9Ghz,Intel HD Graphics

DDR3,2GB HDD, 500GB Wireless

LAN,Cardreader Web Cam, LCD 11,6 '' 3 Cell

Battery

-

7 LENOVO

G Lenovo IdeaPad G40 - 70 -

Intel Core i3 - 4010U @1.8Ghz, AMD Grapichs

Radean DDR3,2GB HDD, 500GB Wireless

LAN,Cardreader Web Cam, Bluetooth LCD 14 ''

DVD Super Multi

-

1 Lenovo IdeaPad G40 -30 -

Intel Celeron N2830 @2.1Ghz, Intel HD Graphics


LAN,Cardreader Web Cam, Bluetooth LCD 14 ''

DVD Super Multi

-

2 Lenovo E 10 - 30 -

Intel Celeron N2830 @2.1Ghz, Intel HD Graphics


LAN,Cardreader Web Cam, Bluetooth LCD 10 '' 3

Cell Battery

-

3 DELL

1 DELL Inspiration N4110 UNIT 5,577,500 15,000 5,592,500 559,250 6,151,800

Intel Core i3 2310M @2.10Ghz, 4GB DDR3,

500GB HDD, DVD Super Multi , Wireless LAN,

Bluetooth, Cardreader, Web Cam' LCD 14 ''

-

2 DELL Inspiration N4050 UNIT 4,312,500 15,000 4,327,500 432,750 4,760,300

Intel Core B970, @2.30Ghz, 2GB DDR3, 500GB

HDD, DVD Super Multi , Wireless LAN,

Cardreader, Web Cam' LCD 14 ''

-

G ZYREX

1 Zyrex Ellipse LW4343-802G32 UNIT - 15,000 15,000 1,500 16,500

Intel Core B815, @1.60Ghz, 2GB DDR3, 500GB

HDD, DVD Super Multi , Wireless LAN, Bluetooth,

Cardreader, Web Cam' LCD 14 ''

-

2 Zyrex SKY LM1215PN-57 UNIT - 15,000 15,000 1,500 16,500

Intel Atom N570, @1.66Ghz, 2GB DDR3, 320GB

HDD, Wireless LAN, Cardreader, Web Cam' LCD

10,1 ''

-

3 Zyrex One Pad SP1113G UNIT - 15,000 15,000 1,500 16,500

Tegra 250 1GHz Core, RAM 512 MB, Storage 512

MB, Bonus Micro SD 16 GB. Wireless, Bluetooth,

GPS, 3G/hsdpa, Web Cam, Multi-Touch Pad, LCD

10"

-

-




NO


HARGA

TERMASUK

KEUNTUNGAN

PIHAK III

HARGA BELUM

TERMASUK

KEUNTUNGAN


KEUNTUNGAN

PIHAK III

(10%)

ONGKOS

ANGKUT

KE LOKASI

PROYEK

TYPE SATUAN

HARGA

PASARAN

TERNATE


165



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

H MSI

1 MSI CX420 MS-1453 UNIT - 15,000 15,000 1,500 16,500

Intel Core I3 380M, @2.53Ghz, ATI Kadeon

HD5470, 1GB DDR3, 320GB HDD, DVD Super

Multi , Wireless LAN, Bluetooth, Cardreader, Web

Cam' LCD 14 ''

-

I HP

1 HP Mini 110-4112TU UNIT 3,565,000 15,000 3,580,000 358,000 3,938,000

Intel Atom N2600, @1,60 GHz, 2GB DDR3,

320GB HDD, Wireless LAN, Bluetooth,

Cardreader, Web Cam', Battery 6 Cell, LCD 10,1 ''

-

2 Compac Presario CQ43-304 AU UNIT - 15,000 15,000 1,500 16,500

AMD Dual Core E-300@1,30GHz, AMD Kadeon

HD Graphics, 2GB DDR3, 500GB HDD, Wireless

LAN, Bluetooth, Cardreader, Web Cam', LCD 14,0

''

-

3 HP - 1000 - 1432 14 " 4,703,500 15,000 4,718,500 471,850 5,190,400

XXVI PRINTER

A CANON

1 CANON iX6770 UNIT 4,197,500 15,000 4,212,500 421,250 4,633,800

2 CANON iX6560 UNIT 3,852,500 15,000 3,867,500 386,750 4,254,300

3 CANON E510 UNIT 1,696,300 15,000 1,711,300 171,130 1,882,400

4 CANON Scanlide 120 UNIT 948,800 15,000 963,800 96,380 1,060,200

5 CANON iP 2770 + Infus UNIT 920,000 15,000 935,000 93,500 1,028,500

6 CANON MP237 UNIT 1,265,000 15,000 1,280,000 128,000 1,408,000

7 CANON MP237 + Infus UNIT 1,408,800 15,000 1,423,800 142,380 1,566,200

8 CANON iP 2770 UNIT 776,300 15,000 791,300 79,130 870,400

B EPSON

1 EPSON T1100 (A3) UNIT - 15,000 15,000 1,500 16,500

2 EPSON L1800+Infus UNIT 4,922,000 15,000 4,937,000 493,700 5,430,700

3 EPSON LQ2190 UNIT 8,970,000 15,000 8,985,000 898,500 9,883,500


5 EPSON L335+Infus 8,395,000 15,000 8,410,000 841,000 9,251,000

6 EPSON Workforce WF 3,795,000 15,000 3,810,000 381,000 4,191,000

7 EPSON L555+Infus -

8 EPSON 1390 + Infus UNIT 6,612,500 15,000 6,627,500 662,750 7,290,300

9 EPSON Workforce WF-7511 UNIT 6,497,500 15,000 6,512,500 651,250 7,163,800


11 EPSON Workforce WF-7511 UNIT 5,405,000 15,000 5,420,000 542,000 5,962,000


13 EPSON 210 + Infus UNIT 3,335,000 15,000 3,350,000 335,000 3,685,000

14 EPSON 120 + Infus UNIT 2,932,500 15,000 2,947,500 294,750 3,242,300

15 EPSON L550 UNIT 4,904,800 15,000 4,919,800 491,980 5,411,800

C SAMSUNG

Samsung CL-310N - 15,000 15,000 1,500 16,500

-

D BROTHER

Brother HL-2140 - 15,000 15,000 1,500 16,500

-

E HEWLET-PACKARD (HP)

1 HP Officejet 7610 UNIT - 15,000 15,000 1,500 16,500

2 HP Pro CP 1025 UNIT 4,364,300 15,000 4,379,300 437,930 4,817,200

3 HP 1000 UNIT 3,593,800 15,000 3,608,800 360,880 3,969,700

4 HP Laserjet P1102 UNIT - 15,000 15,000 1,500 16,500

5 HP 1050 UNIT 1,437,500 15,000 1,452,500 145,250 1,597,800

6 HP 2000 UNIT - 15,000 15,000 1,500 16,500

- #REF! #REF! #REF! #REF!




NO MEREK,MODEL/ UKURAN

ONGKOS

ANGKUT

KE LOKASI

PROYEKJENIS BARANG

TYPE SATUAN

HARGA

PASARAN

TERNATE

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)


HARGA

TERMASUK

KEUNTUNGAN

PIHAK III


166



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

XXVIII SCANER

CANON LIDE 110 UNIT - 15,000 15,000 1,500 16,500

HP UNIT 833,800 15,000 848,800 84,880 933,700

EPSON UNIT -

XXIX UPS

UPS Prolink Pro 1200 VA ICA 1200 UNIT - 15,000 15,000 1,500 16,500

UPS Prolink Pro 700 VA ICA 650 UNIT 1,380,000 15,000 1,395,000 139,500 1,534,500

UPS ICA 1200VA 862,500 15,000 877,500 87,750 965,300

UPSICA 650VA 1,437,500 15,000 1,452,500 145,250 1,597,800

Stavol Sunaga 862,500 15,000 877,500 87,750 965,300

UPS Montero 600 VA UNIT 632,500 15,000 647,500 64,750 712,300

UPS Power Tree S650B UNIT - 15,000 15,000 1,500 16,500

UPS Power Tree S650N UNIT - 15,000 15,000 1,500 16,500

XXX MONITOR

LCD LG 22'' LG UNIT 2,271,300 15,000 2,286,300 228,630 2,514,900

LCD LG 18,5'' LG UNIT 1,380,000 15,000 1,395,000 139,500 1,534,500

LCD LG 16'' LG UNIT 1,092,500 15,000 1,107,500 110,750 1,218,300

LCD LG 20'' LG UNIT 1,495,000 15,000 1,510,000 151,000 1,661,000

LCD Acer 19,5'' ACER UNIT 1,667,500 15,000 1,682,500 168,250 1,850,800

LCD Acer 16'' ACER UNIT 1,092,500 15,000 1,107,500 110,750 1,218,300

LCD AOC 16'' AOC UNIT - 15,000 15,000 1,500 16,500

LCD AOC 18,5'' AOC - 15,000 15,000 1,500 16,500

LCD AOC 20'' AOC UNIT - 15,000 15,000 1,500 16,500

LCD AOC 21,5'' AOC UNIT - 15,000 15,000 1,500 16,500

LCD Benq 16'' BENQ UNIT 1,092,500 15,000 1,107,500 110,750 1,218,300

LCD Benq 19'' BENQ UNIT 1,380,000 15,000 1,395,000 139,500 1,534,500

LCD Samsung 19'' SAMSUNG UNIT 1,380,000 15,000 1,395,000 139,500 1,534,500

LCD Philips 18,5'' PHILIPS UNIT - 15,000 15,000 1,500 16,500

LCD Power Max 16'' POWER UNIT - 15,000 15,000 1,500 16,500

XXXI HARD DISK

HDD 80 SATA UNIT - 2,500 2,500 250 2,800

HDD 160 GB SATA UNIT - 2,500 2,500 250 2,800

HDD 320 GB SATA UNIT - 2,500 2,500 250 2,800

HDD 500 GB SATA UNIT 690,000 2,500 692,500 69,250 761,800

HDD 750 GB SATA UNIT 816,500 2,500 819,000 81,900 900,900

HDD 1TB GB SATA UNIT - 2,500 2,500 250 2,800

HDD 1500 TB SATA UNIT 1,029,300 2,500 1,031,800 103,180 1,135,000

HDD 2TB GB SATA UNIT - 2,500 2,500 250 2,800

XXXII EXTERNAL HARD DISK

HDD External 500 GB Seagate UNIT 891,300 2,500 893,800 89,380 983,200

HDD External 320 GB Seagate UNIT - 2,500 2,500 250 2,800

HDD External 320 GB WD UNIT - 2,500 2,500 250 2,800

HDD External 320 GB Speptra UNIT - 2,500 2,500 250 2,800




XXXIII CD ROOM / DVD ROOM

DVD RW SATA Samsung UNIT 373,800 2,500 376,300 37,630 413,900

DVD RW External Samsung UNIT 414,000 2,500 416,500 41,650 458,200

DVD RW External Asus UNIT 431,300 2,500 433,800 43,380 477,200

DVD RW External LG UNIT - 2,500 2,500 250 2,800




NO

HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT

KE LOKASI

PROYEKMEREK,MODEL/ UKURAN

TYPE SATUAN

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)JENIS BARANG


HARGA

TERMASUK

KEUNTUNGAN

PIHAK III


167



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

XXXIV MOUSE

Mouse USB ACER UNIT 86,300 1,000 87,300 8,730 96,000

Mouse USB Toshiba UNIT 86,300 1,000 87,300 8,730 96,000

Mouse PS/2 K-One UNIT 86,300 1,000 87,300 8,730 96,000

Mouse USB FU UNIT - 1,000 1,000 100 1,100

Mouse USB MICROPACK UNIT 46,000 1,000 47,000 4,700 51,700

Mouse Mini Tarik Toshiba UNIT 40,300 1,000 41,300 4,130 45,400

Mouse Wireless MIKROPUCLE LOGITEC UNIT 201,300 1,000 202,300 20,230 222,500

Mouse Tarik Micropack UNIT - 1,000 1,000 100 1,100

XXXV KEYBOARD + MOUSE

Keyboard PS/2 K-One UNIT - 2,500 2,500 250 2,800

Keyboard + Mouse Explorer 1200 UNIT - 2,500 2,500 250 2,800

Keyboard + Mouse Wifi Logiteck 172,500 2,500 175,000 17,500 192,500

Keyboard + Mouse Logiteck UNIT 230,000 2,500 232,500 23,250 255,800

Keyboard PS/2 Komic UNIT 69,000 2,500 71,500 7,150 78,700

Keyboard USB Flexibel UNIT 115,000 2,500 117,500 11,750 129,300

Keyboard Mini Numeric UNIT 51,800 2,500 54,300 5,430 59,700

Keyboard USB OBAMBA UNIT 57,500 2,500 60,000 6,000 66,000

PS/2 UNIT - 2,500 2,500 250 2,800

PROLINK UNIT - 2,500 2,500 250 2,800

EXPLORER UNIT - 2,500 2,500 250 2,800

LOGITECH UNIT - 2,500 2,500 250 2,800

XXXVI MODEM DLINK

Modem Prolink + Kartu UNIT 402,500 2,500 405,000 40,500 445,500

Modem Telkomflash + Kartu UNIT 460,000 2,500 462,500 46,250 508,800

XXXVII CARTRIDGE PRINTER (HEAD) CANON

Cartridge Canon 830 Original UNIT - 1,000 1,000 100 1,100

Cartridge Canon 831 Original UNIT 253,000 1,000 254,000 25,400 279,400

Cartridge Canon 830 Comptibel UNIT 299,000 1,000 300,000 30,000 330,000

Cartridge Canon 831 Comptibel UNIT - 1,000 1,000 100 1,100

Cartridge Canon iX5000 Magenta Orig UNIT - 1,000 1,000 100 1,100

Cartridge Canon iX5000 Cyan Orig UNIT 201,300 1,000 202,300 20,230 222,500

Cartridge Canon iX5000 Yellow Orig UNIT 201,300 1,000 202,300 20,230 222,500

Cartridge Canon iX5000 Black Orig UNIT 201,300 1,000 202,300 20,230 222,500

Cartridge HP 96 UNIT 201,300 1,000 202,300 20,230 222,500

Cartridge HP 97 UNIT 333,500 1,000 334,500 33,450 368,000

Cartridge HP 802 Black ORI UNIT - 1,000 1,000 100 1,100

Cartridge HP 802 Color ORI UNIT 109,300 1,000 110,300 11,030 121,300



Cartridge Canon 41 ORIG UNIT - 1,000 1,000 100 1,100

Cartridge Canon 40 ORIG UNIT 310,500 1,000 311,500 31,150 342,700





Cartridge HP 60 Color Original UNIT - 1,000 1,000 100 1,100

Cartridge HP 60 Black Original UNIT 224,300 1,000 225,300 22,530 247,800

Cartridge HP 60 Black Comptibel UNIT 201,300 1,000 202,300 20,230 222,500

Cartridge HP 60 Color Comptibel UNIT - 1,000 1,000 100 1,100

Cartridge HP Laserjet 49A Com UNIT - 1,000 1,000 100 1,100

Cartridge HP Laserjet 85A Com UNIT - 1,000 1,000 100 1,100

Cartridge HP Laserjet 85A ORIG UNIT - 1,000 1,000 100 1,100

Cartridge HP Laserjet 35A Com UNIT 920,000 1,000 921,000 92,100 1,013,100

Cartridge Epson L100 UNIT 920,000 1,000 921,000 92,100 1,013,100

Cartridge HP 21 Comptibel UNIT 126,500 1,000 127,500 12,750 140,300

Cartridge HP 22 Comptibel UNIT - 1,000 1,000 100 1,100

Cartridge HP Laserjet 12 A Com UNIT - 1,000 1,000 100 1,100

Cartridge HP Laserjet 12 A ORI UNIT - 1,000 1,000 100 1,100

Cartridge HP Laserjet 35 A ORI UNIT 879,800 1,000 880,800 88,080 968,900

Cartridge HP Laserjet 53 A ORI UNIT 862,500 1,000 863,500 86,350 949,900




NO

ONGKOS

ANGKUT

KE LOKASI

PROYEK


JENIS BARANG MEREK,MODEL/ UKURANTYPE SATUAN

HARGA

PASARAN

TERNATE

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III


168



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

XXXVIII FLASH DISK

UFD Kingston 16 GB TOSIBA UNIT - 1,000 1,000 100 1,100

UFD Kingston 8 GB TOSIBA UNIT 161,000 1,000 162,000 16,200 178,200

UFD Kingston 4 GB TOSIBA UNIT 120,800 1,000 121,800 12,180 134,000

UFD Transcan 4 GB UNIT 103,500 1,000 104,500 10,450 115,000

UFD Transcan 8 GB UNIT - 1,000 1,000 100 1,100

UFD HP 4 GB UNIT - 1,000 1,000 100 1,100

XXXIX CD BLANK ( Kosong )

CD-R @ Box PAK UNIT 103,500 2,500 106,000 10,600 116,600

DVD-R @ Box PAK UNIT 143,800 2,500 146,300 14,630 160,900

XXXX TINTA KOMPUTER

Tinta 1 L Cyan Epson EPSON UNIT - 1,000 1,000 100 1,100

Tinta 1 L Magenta Epson EPSON UNIT - 1,000 1,000 100 1,100

Tinta 1 L Yellow Epson EPSON UNIT - 1,000 1,000 100 1,100

Tinta 1 L Black Epson EPSON UNIT - 1,000 1,000 100 1,100

Tinta 1 L (LM) Epson EPSON UNIT - 1,000 1,000 100 1,100

Tinta 1 L (LC) Epson EPSON UNIT - 1,000 1,000 100 1,100

Tinta 1 L Cyan Canon CANON UNIT - 1,000 1,000 100 1,100

Tinta 1 L Magenta Canon CANON UNIT - 1,000 1,000 100 1,100

Tinta 1 L Yellow Canon CANON UNIT - 1,000 1,000 100 1,100

Tinta 1 L Black Canon CANON UNIT - 1,000 1,000 100 1,100

Tinta 100 ML Cyan Epson EPSON UNIT - 1,000 1,000 100 1,100

Tinta 100 ML Magenta Epson EPSON UNIT 46,000 1,000 47,000 4,700 51,700

Tinta 100 ML Yellow Epson EPSON UNIT 46,000 1,000 47,000 4,700 51,700

Tinta 100 ML (LC) Epson EPSON UNIT 46,000 1,000 47,000 4,700 51,700

Tinta 100 ML (LM) Epson EPSON UNIT 115,000 1,000 116,000 11,600 127,600

Tinta 100 ML Black Epson EPSON UNIT 46,000 1,000 47,000 4,700 51,700

Tinta 100 ML Cyan Canon CANON UNIT 46,000 1,000 47,000 4,700 51,700

Tinta 100 ML Magenta Canon CANON UNIT 46,000 1,000 47,000 4,700 51,700

Tinta 100 ML Yellow Canon CANON UNIT 46,000 1,000 47,000 4,700 51,700

Tinta 100 ML Black Canon CANON UNIT 46,000 1,000 47,000 4,700 51,700

Tinta 100 ML HP Cyan HP UNIT 46,000 1,000 47,000 4,700 51,700

Tinta 100 ML HP Magenta HP UNIT 46,000 1,000 47,000 4,700 51,700

Tinta 100 ML HP Yellow HP UNIT 46,000 1,000 47,000 4,700 51,700

Tinta 100 ML HP Black HP UNIT 46,000 1,000 47,000 4,700 51,700

Tinta 100 ML HP Black Luvy HP UNIT 46,000 1,000 47,000 4,700 51,700

Tinta 100 ML HP LM Luvy HP UNIT - 1,000 1,000 100 1,100

Tinta 100 ML HP LC Luvy HP UNIT - 1,000 1,000 100 1,100

Tinta 100 ML HP Cyan Luvy HP UNIT - 1,000 1,000 100 1,100

Tinta 100 ML HP Yellow Luvy HP UNIT - 1,000 1,000 100 1,100

Tinta 100 ML HP Magenta Luvy HP UNIT - 1,000 1,000 100 1,100

Tinta Kerucut Black UNIT - 1,000 1,000 100 1,100

Tinta Kerucut Cyan UNIT - 1,000 1,000 100 1,100

Tinta Kerucut Magenta UNIT - 1,000 1,000 100 1,100

Tinta Kerucut Yellow UNIT - 1,000 1,000 100 1,100

XXXXI STAVOLT

KASUGAWA 500 VA STAR X UNIT - 7,500 7,500 750 8,300

KENIKA 500 VA UNIT - 7,500 7,500 750 8,300

MATSUNAGA 500 VA UNIT - 7,500 7,500 750 8,300

AUGEN 500 VA UNIT - 7,500 7,500 750 8,300

NIKO - 7,500 7,500 750 8,300

Stavolt Star X 650 VA UNIT - 7,500 7,500 750 8,300




NO JENIS BARANG MEREK,MODEL/ UKURANTYPE

HARGA

PASARAN

TERNATE

ONGKOS

ANGKUT

KE LOKASI

PROYEK

SATUAN


HARGA

TERMASUK

KEUNTUNGAN

PIHAK III

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)


169



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

XXXXII SPEAKER ACTIVE

SIMBADA CST 1800N 747,500 15,000 762,500 76,250 838,800

SIMBADA CST 5100N 414,000 15,000 429,000 42,900 471,900

SIMBADA CST 6100N 632,500 15,000 647,500 64,750 712,300

SIMBADA CST 6200N 557,800 15,000 572,800 57,280 630,100

SIMBADA CST 6300N UNIT 563,500 15,000 578,500 57,850 636,400





SIMBADA CST 9650N UNIT 931,500 15,000 946,500 94,650 1,041,200

SIMBADA CST 9950N UNIT 1,132,800 15,000 1,147,800 114,780 1,262,600


SPIKER MINI MULTIMEDA UNIT 115,000 15,000 130,000 13,000 143,000






SIMBADA CST 9980N UNIT 1,552,500 15,000 1,567,500 156,750 1,724,300

SONIC GEAR EVO 3 UNIT - 15,000 15,000 1,500 16,500

TLEC LANSING UNIT - 15,000 15,000 1,500 16,500

SPEAKER ENZO UNIT - 15,000 15,000 1,500 16,500

XXXXIII PROYEKTOR

A SONY

1 Sony VPL-MX20 Acer VGA (640 x 480) UNIT - 25,000 25,000 2,500 27,500

Projector, D-Sub, 4:3, 1024 x 768, 2500 ANSI,

LCD, XGA-

2 Sony VPL-FX41 Acer VGA (640 x 480) UNIT - 25,000 25,000 2,500 27,500

Projector, S-Video, D-Sub, 4:3, 1024 x 768, LCD,

LAN, 5200 ANSI, XGA-

3 Sony VPL-FW300L Acer VGA (640 x 480) UNIT - 25,000 25,000 2,500 27,500

Projector, HDMI, D-Sub, 4:3, LCD, 1366 x 800,

7000 ANSI, WXGA-

4 Sony VPL-FE40 Acer VGA (640 x 480) UNIT - 25,000 25,000 2,500 27,500

Projector, S-Video, HDMI, 4:3, 4000 ANSI, LCD,

1400 x 1050-

5 Sony VPL-EX70 Acer VGA (640 x 480) UNIT - 25,000 25,000 2,500 27,500

Projector, S-Video, 4:3, 1024 x 768, LCD, 2600

ANSI, XGA-

6 Sony VPL-EX7 Acer VGA (640 x 480) UNIT - 25,000 25,000 2,500 27,500

Projector, S-Video, 4:3, 1024 x 768, 2000 ANSI,

LCD, XGA-

7 Sony VPL-EW5 Acer VGA (640 x 480) UNIT - 25,000 25,000 2,500 27,500

Projector, S-Video, D-Sub, 2000 ANSI, LCD, 1280

x 800, WXGA-

8 Sony VPL-DX15 Acer VGA (640 x 480) UNIT - 25,000 25,000 2,500 27,500

Projector, S-Video, D-Sub, 4:3, 3000 ANSI, 1024 x

768, LCD, LAN, WLAN/WiFi, XGA-


Projector, S-Video, D-Sub, 4:3, 3000 ANSI, 1024 x

768, LCD, XGA-


Projector, S-Video, D-Sub, 4:3, 1024 x 768, 2500

ANSI, LCD, XGA-

11 Sony VPL-ES7 Acer VGA (640 x 480) UNIT - 25,000 25,000 2,500 27,500

Projector, S-Video, D-Sub, 4:3, 800 x 600, 2000

ANSI, LCD, SVGA-

12 Sony VPI - DX 102 -




NO

ONGKOS

ANGKUT

KE LOKASI

PROYEK

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III

HARGA

PASARAN

TERNATEJENIS BARANG

KEUNTUNGAN

PIHAK III

(10%)


HARGA BELUM

TERMASUK

KEUNTUNGAN


TYPE SATUAN


170



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

B ACER

1 Acer X1173G SVGA (858 x 600) UNIT 6,382,500 25,000 6,407,500 640,750 7,048,300

Projector, DLP, S-Video, D-Sub, 4:3, 1024 x 768,

2400 ANSI, XGA-

2 Acer X1230S SVGA (858 x 600) UNIT 5,002,500 25,000 5,027,500 502,750 5,530,300


2400 ANSI, XGA-

3 Acer P7280 SVGA (858 x 600) UNIT - 25,000 25,000 2,500 27,500

Projector, DLP, S-Video, HDMI, DVI, D-Sub, 4:3,

1024 x 768, USB, 4500 ANSI, XGA-

4 Acer P7270i SVGA (858 x 600) UNIT - 25,000 25,000 2,500 27,500


1024 x 768, 4000 ANSI, XGA-

5 Acer P1270 SVGA (858 x 600) UNIT - 25,000 25,000 2,500 27,500

Projector, DLP, S-Video, HDMI, D-Sub, 4:3, 1024 x

768, 3100 ANSI, XGA-

6 Acer K10 SVGA (858 x 600) UNIT - 25,000 25,000 2,500 27,500


100 ANSI, SVGA-

7 Acer X 1161 N -

C BENQ

1 BenQ MP724 UNIT - 25,000 25,000 2,500 27,500


1024 x 768, 3500 ANSI, XGA-

2 BenQ MP525P UNIT 6,325,000 25,000 6,350,000 635,000 6,985,000


2500 ANSI, XGA-

3 BenQ CP270 UNIT - 25,000 25,000 2,500 27,500

Projector, 16:9, DLP, S-Video, D-Sub, 1024 x 768,

2000 ANSI, XGA-

4 BenQ MP523 UNIT 6,325,000 25,000 6,350,000 635,000 6,985,000


2000 ANSI, XGA-

5 BenQ MP512ST UNIT - 25,000 25,000 2,500 27,500

Projector, DLP, D-Sub, 4:3, 800 x 600, 2200 ANSI,

SVGA-

6 BenQ MP522 UNIT - 25,000 25,000 2,500 27,500

Projector, DLP, D-Sub, 4:3, 1024 x 768, 2000

ANSI, XGA-

7 BenQ MP522ST UNIT - 25,000 25,000 2,500 27,500


ANSI, XGA-

8 BenQ CP220C UNIT - 25,000 25,000 2,500 27,500


ANSI, XGA-

9 BenQ Joybee GP1 UNIT - 25,000 25,000 2,500 27,500


USB-

10 BenQ MP514 UNIT - 25,000 25,000 2,500 27,500


SVGA-




NO

KEUNTUNGAN

PIHAK III

(10%)

HARGA

PASARAN

TERNATE

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

TYPE


SATUAN

ONGKOS

ANGKUT

KE LOKASI

PROYEKMEREK,MODEL/ UKURANJENIS BARANG


171



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

11 BenQ MP515ST UNIT - 25,000 25,000 2,500 27,500


SVGA-

12 BenQ MP515 UNIT - 25,000 25,000 2,500 27,500


SVGA-

13 BenQ W500 UNIT - 25,000 25,000 2,500 27,500

Projector, 1280 x 720, 16:9, DLP, D-Sub, 720p,

1100 ANSI-

14 BenQ SP870 UNIT - 25,000 25,000 2,500 27,500


ANSI, XGA-

15 BenQ SP831 UNIT - 25,000 25,000 2,500 27,500

Projector, DLP, D-Sub, 720p, 15:9, 4000 ANSI,

1280 x 768 -

16 BenQ SP830 UNIT - 25,000 25,000 2,500 27,500

Projector, DLP, D-Sub, 720p, 3500 ANSI, 15:9,

1280 x 768, WXGA-

17 BenQ MP771 UNIT - 25,000 25,000 2,500 27,500

Projector, 16:9, DLP, D-Sub, 3000 ANSI, 1024 x

768, XGA-

18 BenQ PE8720 UNIT - 25,000 25,000 2,500 27,500

Projector, 1280 x 720, 16:9, DLP, 1000 ANSI, S-

Video, D-Sub, 720p-

D SHARP

1 Sharp PG-F320W UNIT - 25,000 25,000 2,500 27,500

Projector, 16:9, DLP, S-Video, D-Sub, 3000 ANSI,

1280 x 800, WXGA-

2 Sharp PG-F320W UNIT - 25,000 25,000 2,500 27,500

Projector, DLP, S-Video, DVI, D-Sub, 4:3, 1024 x

768, 2100 ANSI, XGA-

-

E CANON

1 Canon LV-7265 UNIT - 25,000 25,000 2,500 27,500


LCD, XGA- 25,000 25,000 2,500 27,500

2 Canon LV-7260 UNIT - 25,000 25,000 2,500 27,500


LCD, XGA- 25,000 25,000 2,500 27,500

XXXXIV PROCESSOR/BIOS

1 Intel Pentium 4 1,8 GHz UNIT - 2,500 2,500 250 2,800

2 AMD Sempron 140 2,7 GHz UNIT - 2,500 2,500 250 2,800

3 AMD Athlon II UNIT - 2,500 2,500 250 2,800

4 AMD Phenom II UNIT - 2,500 2,500 250 2,800

5 AMD Phenom II X4 955 UNIT - 2,500 2,500 250 2,800

6 AMD Phenom II Black Edition 1100T UNIT - 2,500 2,500 250 2,800

7 AMD Phenom II X4 965 UNIT - 2,500 2,500 250 2,800

8 AMD Phenom II X6 1055T UNIT - 2,500 2,500 250 2,800

9 Intel Dual Core E6500 UNIT - 2,500 2,500 250 2,800




13 Intel Core 2 Duo E7500 UNIT - 2,500 2,500 250 2,800

14 Intel Core 2 Quad Q8300 UNIT - 2,500 2,500 250 2,800

15 Intel G620 LGA 1155 UNIT - 2,500 2,500 250 2,800

16 Intel Core i3 (540) UNIT - 2,500 2,500 250 2,800




NO

ONGKOS

ANGKUT

KE LOKASI

PROYEK

HARGA

PASARAN

TERNATEJENIS BARANG

HARGA

TERMASUK

KEUNTUNGAN


TYPE

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III


SATUAN

KEUNTUNGAN

PIHAK III

(10%)


172



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

17 Intel Core i5 UNIT 1,696,300 2,500 1,698,800 169,880 1,868,700

18 Intel Core i7 UNIT - 2,500 2,500 250 2,800

19 Mobo Amptron 945 LM4 UNIT - 2,500 2,500 250 2,800

20 Mobo Amptron G31 UNIT - 2,500 2,500 250 2,800

21 Mobo G31 Soket 478 UNIT - 2,500 2,500 250 2,800

22 Mobo G31 Soket 775 UNIT - 2,500 2,500 250 2,800

23 Mobo Biostar G31M7 UNIT - 2,500 2,500 250 2,800

24 Mobo Biostar G41M7 UNIT - 2,500 2,500 250 2,800

25 Mobo Biostar Mcp6p M2+ UNIT - 2,500 2,500 250 2,800

26 Mobo Biostar N68S3B UNIT - 2,500 2,500 250 2,800

27 Mobo Biostar A780L3G UNIT - 2,500 2,500 250 2,800

28 Mobo Biostar A780L3B UNIT - 2,500 2,500 250 2,800

29 Mobo Biostar A740G M2L+ UNIT - 2,500 2,500 250 2,800

30 Mobo Biostar G41D3+ UNIT - 2,500 2,500 250 2,800

31 Mobo Winsonic UNIT - 2,500 2,500 250 2,800

32 Mobo Gigabayte G31M UNIT - 2,500 2,500 250 2,800

33 Mobo Gigabayte G41M UNIT - 2,500 2,500 250 2,800

34 Mobo Asrock G31M UNIT - 2,500 2,500 250 2,800

35 Mobo Asrock G41M UNIT - 2,500 2,500 250 2,800

36 Mobo ECS A880 UNIT 879,800 2,500 882,300 88,230 970,500

37 Mobo ECS G41T-M6 UNIT - 2,500 2,500 250 2,800

38 Mobo ECS AMD UNIT - 2,500 2,500 250 2,800

39 Mobo ECS G41T-B3 UNIT - 2,500 2,500 250 2,800

40 Mobo ECS A780LM-M2 UNIT - 2,500 2,500 250 2,800

41 Mobo ECS H55H-M UNIT - 2,500 2,500 250 2,800

42 Mobo ECS H61H2-M2 UNIT - 2,500 2,500 250 2,800

43 Mobo ECS A880GM-AD3 UNIT 747,500 2,500 750,000 75,000 825,000

44 Mobo Gigabayte AMD 880GM-UD2H UNIT - 2,500 2,500 250 2,800

45 Mobo Gigabayte H55N-USB3 UNIT - 2,500 2,500 250 2,800

46 Mobo Gigabayte H61M-D2-B3 UNIT - 2,500 2,500 250 2,800

47 Mobo Gigabayte PH67-D3-B3 UNIT 1,265,000 2,500 1,267,500 126,750 1,394,300

48 Mobo Gigabayte H67M-D2-B3 UNIT - 2,500 2,500 250 2,800

49 Mobo Gigabayte P67-DS3-B3 UNIT - 2,500 2,500 250 2,800

XXXXV RAM / MEMORY / VGA

1 DDR3 4GB Kingston V-gen UNIT - 2,500 2,500 250 2,800

2 DDR3 2GB Kingston V-gen UNIT 684,300 2,500 686,800 68,680 755,500

3 DDR3 4GB V - Gen UNIT 454,300 2,500 456,800 45,680 502,500

4 DDR3 2GB V - Gen UNIT - 2,500 2,500 250 2,800

5 DDR3 1GB Kingston UNIT - 2,500 2,500 250 2,800

6 DDR2 2GB Kingston UNIT - 2,500 2,500 250 2,800

7 DDR2 1GB Kingston UNIT 569,300 2,500 571,800 57,180 629,000

8 DDR2 1GB Spectra UNIT - 2,500 2,500 250 2,800

9 DDR DUAL CHANEL UNIT - 2,500 2,500 250 2,800

10 DDR1 512 MB Deam Memory UNIT - 2,500 2,500 250 2,800

11 Sodim DDR 3 1 Gb Kingston UNIT - 2,500 2,500 250 2,800

12 Sodim DDR 3 2 Gb Kingston UNIT 287,500 2,500 290,000 29,000 319,000

13 Sodim DDR 2 2 Gb Kingston UNIT 454,300 2,500 456,800 45,680 502,500

14 Sodim DDR 3 2 Gb VEN UNIT 569,300 2,500 571,800 57,180 629,000

15 Sodim DDR 2 2 Gb VEN UNIT - 2,500 2,500 250 2,800

16 Sodim DDR 3 2 Gb V-Gen UNIT - 2,500 2,500 250 2,800

17 Sodim DDR 512 MB V-Gen UNIT 402,500 2,500 405,000 40,500 445,500

18 Sodim DDR2 2 GB V-Gen UNIT - 2,500 2,500 250 2,800

19 Sodim DDR2 2 GB Visipro UNIT - 2,500 2,500 250 2,800

20 Sodim DDR2 1 GB Visipro UNIT - 2,500 2,500 250 2,800

21 DDR3 2 GB Visipro UNIT - 2,500 2,500 250 2,800



24 VGA Splitter 4 Port UNIT - 2,500 2,500 250 2,800

25 VGA AGP 256 MB FX 5500 UNIT 143,800 2,500 146,300 14,630 160,900

26 VGA AGP 512 MB Cardex UNIT - 2,500 2,500 250 2,800

27 VGA PCIE EN 8400GS 512 MB UNIT - 2,500 2,500 250 2,800

28 VGA PCI-E RADEON HIS HD6450 1 GB DDR3 UNIT - 2,500 2,500 250 2,800

29 VGA PCI-E RADEON HIS HD5450 512 MB DDR3 UNIT 580,800 2,500 583,300 58,330 641,600




NO MEREK,MODEL/ UKURANTYPE


SATUANJENIS BARANG

HARGA

PASARAN

TERNATE

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

ONGKOS

ANGKUT

KE LOKASI

PROYEK

KEUNTUNGAN

PIHAK III

(10%)


173



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

XXXXVI ACCESORIES

1 Fan LGA UNIT 86,300 2,500 88,800 8,880 97,700

2 Fan Soket 478 UNIT - 2,500 2,500 250 2,800

3 Fan Casing 8 cm UNIT - 2,500 2,500 250 2,800

4 Fan Casing 12 cm UNIT - 2,500 2,500 250 2,800

5 SSD 120 GB UNIT - 2,500 2,500 250 2,800

7 Box HDD External 2,5'' IDE UNIT - 2,500 2,500 250 2,800

8 Box HDD External 2,5'' SATA UNIT 86,300 2,500 88,800 8,880 97,700

9 Mesin Hitung Uang ZSA 2710 UNIT 3,162,500 2,500 3,165,000 316,500 3,481,500

10 Power Supplay E-Pro 450 W ESMILE 500W UNIT 230,000 2,500 232,500 23,250 255,800

11 Baterai CMOS PCS 11,500 2,500 14,000 1,400 15,400

12 Adaptor Laptop Universal Power UNIT 115,000 2,500 117,500 11,750 129,300

13 Manual Switch Printer 4 Port UNIT 115,000 2,500 117,500 11,750 129,300

14 USB Hub 4 Port MICROPACK UNIT 115,000 2,500 117,500 11,750 129,300

15 USB SOUND UNIT 92,000 2,500 94,500 9,450 104,000

16 Konverter USB to RS232 UNIT - 2,500 2,500 250 2,800

17 Konverter USB to IDE to SATA UNIT - 2,500 2,500 250 2,800

18 Switch Hub 8 Port TP-Link UNIT 109,300 2,500 111,800 11,180 123,000

19 Switch Hub 8 Port D-Link UNIT 230,000 2,500 232,500 23,250 255,800

20 Switch Hub 24 Port D-Link UNIT 224,300 2,500 226,800 22,680 249,500

21 Konektor RJ45 UNIT 730,300 2,500 732,800 73,280 806,100

22 Crimping Tool UNIT 201,300 2,500 203,800 20,380 224,200

23 Lan Card TP-Link UNIT 80,500 2,500 83,000 8,300 91,300

24 Lan Card D-Link UNIT 103,500 2,500 106,000 10,600 116,600

25 Lan USB UNIT - 2,500 2,500 250 2,800

26 Lan Tester UNIT 92,000 2,500 94,500 9,450 104,000

27 Wireless Adaptor USB Tp-Link UNIT 115,000 2,500 117,500 11,750 129,300

28 Wireless N Router D-Link UNIT 224,300 2,500 226,800 22,680 249,500

29 Wireless Router D-Link UNIT - 2,500 2,500 250 2,800

30 Wireless Router TP-Link UNIT - 2,500 2,500 250 2,800

31 Aceess Point D-Link UNIT - 2,500 2,500 250 2,800

32 Aceess Point TP-Link UNIT 373,800 2,500 376,300 37,630 413,900

33 Wireless Card Internal UNIT - 2,500 2,500 250 2,800

34 TV USB External Gadmei UNIT - 2,500 2,500 250 2,800

35 TV Combo External Gadmei UNIT 339,300 2,500 341,800 34,180 376,000

36 Kabel Powe CPU UNIT 287,500 2,500 290,000 29,000 319,000

37 Kabel Power Printer UNIT 17,300 2,500 19,800 1,980 21,800

38 Kabel Power SATA UNIT 17,300 2,500 19,800 1,980 21,800

39 Kabel Data SATA UNIT 17,300 2,500 19,800 1,980 21,800

40 Kabel Perpanjang USB 1,5 M UNIT 34,500 2,500 37,000 3,700 40,700

41 Kabel Perpanjang USB 3 M UNIT 28,800 2,500 31,300 3,130 34,400

42 Kabel Perpanjang USB 5 M UNIT 46,000 2,500 48,500 4,850 53,400

43 Kabel VGA 1,5M UNIT 80,500 2,500 83,000 8,300 91,300

44 Kabel VGA 3M UNIT 46,000 2,500 48,500 4,850 53,400

45 Kabel VGA 5M UNIT 57,500 2,500 60,000 6,000 66,000

46 Kabel VGA 10M UNIT 86,300 2,500 88,800 8,880 97,700

47 Kabel VGA 15M UNIT 115,000 2,500 117,500 11,750 129,300

48 Kabel VGA 20M UNIT 126,500 2,500 129,000 12,900 141,900

49 Kabel VGA 25M UNIT 143,800 2,500 146,300 14,630 160,900

50 Kabel Belden @Dus UNIT 172,500 2,500 175,000 17,500 192,500

51 Card Reader All in One UNIT 1,667,500 2,500 1,670,000 167,000 1,837,000

52 Bluetooth USB UNIT 46,000 2,500 48,500 4,850 53,400

53 MP3 FM Modulator UNIT 51,800 2,500 54,300 5,430 59,700

54 Carger Mobile Modulator UNIT - 2,500 2,500 250 2,800

55 PC Laser Pointer UNIT - 2,500 2,500 250 2,800

56 Presenter PP 1000 UNIT 143,800 2,500 146,300 14,630 160,900

57 Box CD 1 Animasi UNIT - 2,500 2,500 250 2,800

58 Box CD 2 UNIT - 2,500 2,500 250 2,800

59 Box CD Dadu UNIT - 2,500 2,500 250 2,800

60 Cool Pad 1 Fan UNIT - 2,500 2,500 250 2,800

61 Cool Pad 2 Fan Mini UNIT 69,000 2,500 71,500 7,150 78,700

62 Cool Pad 3 Fan UNIT 57,500 2,500 60,000 6,000 66,000

63 Stick Game Analogi Single UNIT 51,800 2,500 54,300 5,430 59,700




NO

ONGKOS

ANGKUT

KE LOKASI

PROYEK

KEUNTUNGAN

PIHAK III

(10%)

TYPE SATUANJENIS BARANG MEREK,MODEL/ UKURAN

HARGA

PASARAN

TERNATE


HARGA

TERMASUK

KEUNTUNGAN

PIHAK III

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III


174



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5+6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

46 Stick Game Analogi Double UNIT - 2,500 2,500 250 2,800

47 Sticker Laptop Blink 14'' UNIT 103,500 2,500 106,000 10,600 116,600

48 Sticker Laptop 14'' UNIT - 2,500 2,500 250 2,800

49 Sticker Laptop 14'' Blitz UNIT 92,000 2,500 94,500 9,450 104,000

50 Sticker Laptop 10'' Blitz UNIT - 2,500 2,500 250 2,800

51 PCI Sound Card UNIT - 2,500 2,500 250 2,800

52 PCI IEEE 1394 (Fire Wire) UNIT 57,500 2,500 60,000 6,000 66,000

53 PCI SERIES ADAPTER UNIT 57,500 2,500 60,000 6,000 66,000

54 PCI Card UNIT - 2,500 2,500 250 2,800

55 Sound Card USB UNIT 86,300 2,500 88,800 8,880 97,700

56 Tas Softkey Lapotop 10'' UNIT 86,300 2,500 88,800 8,880 97,700

57 Tas Softkey Lapotop 12'' UNIT - 2,500 2,500 250 2,800



60 Screen Guard 14'' UNIT - 2,500 2,500 250 2,800

61 Screen Guard 10'' UNIT 51,800 2,500 54,300 5,430 59,700

62 Mouse Pad Dolar UNIT 51,800 2,500 54,300 5,430 59,700

63 Mouse Pad Bantal UNIT - 2,500 2,500 250 2,800

64 Keyboard Protective Film 10 UNIT - 2,500 2,500 250 2,800

65 Keyboard Protective Film 14 UNIT 17,300 2,500 19,800 1,980 21,800

66 Pembersih Keyboard UNIT - 2,500 2,500 250 2,800

67 Headset Erphone Wireless UNIT 51,800 2,500 54,300 5,430 59,700

68 Headset Kenion KDM 219 UNIT - 2,500 2,500 250 2,800

69 Headset SONICGEAR UNIT 103,500 2,500 106,000 10,600 116,600

70 Web Cam 1,3 MP UNIT 74,800 2,500 77,300 7,730 85,000

71 Web Cam 5 MP UNIT - 2,500 2,500 250 2,800

72 Web Cam GSOW UNIT - 2,500 2,500 250 2,800




NO JENIS BARANG MEREK,MODEL/ UKURANTYPE SATUAN

ONGKOS

ANGKUT

KE LOKASI

PROYEK

WALIKOTA TERNATE

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III



HARGA

PASARAN

TERNATE


175

HARGA SATUAN MEUBELAIR


( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 = ( 5 * 10% ) 7 = ( 5 + 6 )

I MEJA

A MEJA KERJA

MEJA KERJA KEPALA DAERAH 190 X 90 CM Jati Ukir UNIT 13,800,000 1,380,000 15,180,000

MEJA KERJA WAKIL KEPALA DAERAH 190 X 90 CM Jati Ukir UNIT 13,800,000 1,380,000 15,180,000

MEJA KERJA KETUA DPRD 190 X 90 CM Jati Ukir UNIT 13,800,000 1,380,000 15,180,000

MEJA KERJA SEKRETARIS DAERAH 185 X 90 CM Jati Ukir UNIT 12,650,000 1,265,000 13,915,000

B MEJA KERJA LAIN-LAIN - -

MEJA KERJA 1 BIRO - -

CHINA, MT 301 Kayu Kls I UNIT 3,278,000 327,800 3,605,800

MARTIN Hardboard UNIT - - -

MU 105 Hardboard UNIT - - -

FREN Hardboard UNIT - - -

EXPO 3002 Hardboard UNIT 972,000 97,200 1,069,200

VISI Hardboard UNIT 1,380,000 138,000 1,518,000

MEJA KERJA 1/2 BIRO

ALINDA Hardboard UNIT - - -

OSCAR Hardboard UNIT 1,323,000 132,300 1,455,300

OLIMPYC Hardboard UNIT - - -

EXPO MT 3001 Hardboard UNIT 631,000 63,100 694,100

AKTIV MTO 120 Hardboard UNIT 742,000 74,200 816,200

GENERAL Hardboard UNIT 403,000 40,300 443,300

C. MEJA KOMPUTER - -

MEJA KOMPUTER BESAR CD 811 Hardboard UNIT - - -

MEJA KOMPUTER SEDANG HF 816 Hardboard UNIT - - -

MEJA KOMPUTER KECIL HF 420 Hardboard UNIT - - -

ODDYSEY (Kualitas I) Hardboard UNIT 443,000 44,300 487,300

ODDYSEY (Kualitas II) Hardboard UNIT 288,000 28,800 316,800

CT 80 Kecil Hardboard UNIT 518,000 51,800 569,800

D. MEJA MAKAN + KURSI - -

MEJA MAKAN + KURSI ANTIK Jati Ukir (Kecil) Kayu SET 5,693,000 569,300 6,262,300

MEJA MAKAN + KURSI ANTIK Jati Ukir (Besar) Kayu SET 9,775,000 977,500 10,752,500

Seni jati Kayu SET 5,003,000 500,300 5,503,300

MEJA MAKAN + KURSI BIASA Besi SET - - -

Besi SET - - -

II KURSI - -

A. KURSI KERJA - -

KURSI DIREKSI MODEL KULIT EC 036 Besi UNIT 5,693,000 569,300 6,262,300

KURSI DIREKSI MODEL KULIT KD 188 CTL Besi UNIT 2,818,000 281,800 3,099,800

KURSI DIREKSI MODEL KULIT MALVIN Besi UNIT - - -

KURSI DIREKSI MODEL KULIT EC 028 Besi UNIT 3,163,000 316,300 3,479,300

KURSI DIREKSI/EKSEKUTIF MODEL KULIT GC 059 Besi UNIT - - -

KURSI PUTAR PAKAI TANGAN Verona KS 900 MTK Besi UNIT - - -

KURSI PUTAR TANPA TANGAN MALVIN KP 900 HTK Besi UNIT 884,000 88,400 972,400

Verona LES 900 Besi UNIT - - -

ERGOTEC Besi UNIT 1,035,000 103,500 1,138,500



- HARGA DIATAS BELUM TERMASUK TRANSPORTASI KE LOKASI PROYEK

- HARGA DIATAS SUDAH TERMASUK INFLASI DAN ASURANSI

BAHANNO HARGA TERMASUK

KEUNTUNGAN PIHAK

III

KEUNTUNGAN PIHAK

III (10%)

HARGA PASARAN

TERNATEMEREK,MODEL/

UKURAN


Lampiran Keputusan Walikota Ternate SSH Tahun Anggaran 2016

176



( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

B. KURSI TAMU - - -

SOFA OSCAR JAKARTA I BESAR SET 33,925,000 3,392,500 37,317,500

OSCAR JAKARTA II BESAR SET 29,325,000 2,932,500 32,257,500

UKIR BESAR SET 22,425,000 2,242,500 24,667,500

MORESA / BESAR SET 10,925,000 1,092,500 12,017,500

SANIA L / SEDANG SET 7,475,000 747,500 8,222,500

PARIS / KECIL SET 4,543,000 454,300 4,997,300

ROMAWI BESAR Jati Ukir SET 7,475,000 747,500 8,222,500

ROMAWI KECIL Jati Ukir SET 4,715,000 471,500 5,186,500

KURSI LAIN-LAIN

KURSI LIPAT

PHONIX Besi UNIT - - -

CHITOSE D SHOGUN Besi UNIT - - -

CHITOSE NN Besi UNIT 380,000 38,000 418,000

OLIMPYC Besi UNIT - - -

FORTUNER Besi UNIT - - -

COSMOS NN Besi UNIT - - -

FRONT LING Besi UNIT 312,000 31,200 343,200

KURSI TIDAK LIPAT - -

OLIMPYC KSPB 103 Besi UNIT 339,000 33,900 372,900

MASTER Besi UNIT 288,000 28,800 316,800

TAKANO Besi UNIT 403,000 40,300 443,300

KURSI KULIAH CHITOSE MND Besi UNIT 615,000 61,500 676,500

III LEMARI - -

A LEMARI ARSIP - -

LEMARI ARSIP BESAR 2 PINTU OLIMPYC LH 0601 Hardboard UNIT 4,025,000 402,500 4,427,500

INOVA MLC 1823 Hardboard UNIT - - -

LEMARI ARSIP SEDANG OLIMPYC LH 0501 Hardboard UNIT - - -

LEMARI ARSIP KECIL INOVA MLC 0820 Hardboard UNIT - - -

LEMARI ARSIP BESI 2 PINTU BROTHER B 303 Besi UNIT 3,135,000 313,500 3,448,500

BROTHER B 203 Besi UNIT 2,358,000 235,800 2,593,800

LEMARI ARSIP BESI 2 PINTU KACA BROTHER B 304 Besi UNIT 3,135,000 313,500 3,448,500

B LEMARI PAKAIAN - -

LEMARI PAKAIAN 2 PINTU LP 208 ZETA KAYU UNIT - - -

INOVA 2000 Hardboard UNIT - - -

LEMARI PAKAIAN 3 PINTU LP ZETA KAYU UNIT - - -

LPB 010280 Hardboard UNIT - - -

LP ANGEL Hardboard UNIT 5,750,000 575,000 6,325,000

LEMARI PAKAIAN 4 PINTU CHINO LP NEWAT 80 Hardboard UNIT - - -

IV BUFET - -

BUFET ANTIK BESAR CRISTAL Jati ukir UNIT 21,275,000 2,127,500 23,402,500

BUFET ANTIK SEDANG Jati ukir UNIT 9,775,000 977,500 10,752,500

V. KURSI TAMAN - -

KURSI TAMAN / TERAS ANTIK IMAX GRAND Besi UNIT 3,450,000 345,000 3,795,000





SATUANHARGA PASARAN

TERNATEBAHAN

HARGA TERMASUK

KEUNTUNGAN PIHAK

III

MEREK,MODEL/

UKURAN

KEUNTUNGAN PIHAK

III (10%)NO JENIS BAHAN / MATERIAL


177



( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

VI. FILLING KABINET - - -

PLASTIK 5 LACI KECIL MULTI PLASINDO Plastik UNIT - - -

4 LACI BESAR BROTHER 104 BESI UNIT 2,271,000 227,100 2,498,100

GRAND FURNITURE Hardboard UNIT - - -

3 LACI BESAR BROTHER 103 Besi UNIT 1,685,000 168,500 1,853,500

- - -

VII. PERLENGKAPAN SEKOLAH - - -

MEJA MURID STANDAR (70X60X75) Kls II Kayu Kls I Bh - - -

KURSI MURID STANDAR Kls II Kayu Kls I Bh - - -

PAPAN TULIS TRIPLEKS 2 cm STANDAR Tripleks Bh - - -

PAPAN DATA LAPIS FORMIKA Formika Bh - - -

PAPAN NAMA SEKOLAH Papan Bh - - -






UKURAN

BAHAN SATUAN

WALIKOTA TERNATE


KEUNTUNGAN PIHAK

III (10%) HARGA TERMASUK

KEUNTUNGAN PIHAK

III

HARGA PASARAN

TERNATE


178

HARGA SATUAN ALAT OLAH RAGA & SERAGAM SEKOLAH


( Rp ) ( Rp )

1 2 3 4 5 6 = ( 5 * 10% ) 7 = ( 5 + 6 )

A ALAT - ALAT OLAH RAGA

I SEPAK BOLA

1 BAJU KAOS BOLA 18 LBR ADIDAS ( BIASA) SET 2,012,500 201,250 2,213,750

ADIDAS (BAIK) SET 3,105,000 310,500 3,415,500

3 CELANA BOLA PUMA I BUAH 34,500 3,450 37,950

PUMA II BUAH 57,500 5,750 63,250

4 SEPATU BOLA SPECH (biasa) PASANG 316,300 31,630 347,930

SPECH (baik) PASANG 603,800 60,380 664,180

ADIDAS (biasa) PASANG 517,500 51,750 569,250

ADIDAS (baik) PASANG 747,500 74,750 822,250

EAGLE (biasa) PASANG 345,000 34,500 379,500

EAGLE (baik) PASANG - - -

5 KOS KAKI BOLA ORIENT PASANG 23,000 2,300 25,300

SET 362,300 36,230 398,530

ADIDAS PASANG 34,500 3,450 37,950

SET 621,000 62,100 683,100

UMBRO - - -

6 BOLA KAKI MIKASA (Baik) BUAH 546,300 54,630 600,930

MIKASA (Biasa) BUAH 316,300 31,630 347,930

MOLTEN (Baik) BUAH 431,300 43,130 474,430

MOLTEN ((Biasa) BUAH 287,500 28,750 316,250

7 DEKER LUTUT GOLD WIN PASANG 57,500 5,750 63,250

II VOLLY - - -

1 BOLA VOLLY MIKASA MG BUAH 747,500 74,750 822,250

MIKASA BOLD BUAH 632,500 63,250 695,750

MVA 330 BUAH - - -

MVA310 BUAH - - -

2 NET BOLA VOLLY TERPAL GTO I BUAH 402,500 40,250 442,750

3 ALAS LUTUT PLASTIK (Baik) PASANG 69,000 6,900 75,900

PLASTIK (Biasa) PASANG 28,800 2,880 31,680

4 KAUS TANPA LENGAN 12 LBR + CELANA MIKASA SET 1,725,000 172,500 1,897,500

III BASKET - - -

1 BOLA BASKET (kwalitas Sedang) BUAH 402,500 40,250 442,750

BOLA BASKET (kwalitas Baik) BUAH 747,500 74,750 822,250

2 JARING BASKET/RING SET 402,500 40,250 442,750

IV TENIS LAPANGAN - - -

1 BOLA TENIS ISI 4 BH DUNLOP SLOP 115,000 11,500 126,500

2 RAKET TENIS WILSON I BUAH 2,932,500 293,250 3,225,750

WILSON II BUAH 1,725,000 172,500 1,897,500

WILSON III BUAH 1,035,000 103,500 1,138,500

WILSON IV BUAH 862,500 86,250 948,750

YONEX R 27 BUAH - - -

3 NET TENIS LAPANGAN GTO (Baik) BUAH 1,150,000 115,000 1,265,000

GTO (Biasa) BUAH 747,500 74,750 822,250

4 SENAR TENIS ASLI PRINCE/WILSON I GULUNG 345,000 34,500 379,500

PRINCE/WILSON II GULUNG 230,000 23,000 253,000

V BULUTANGKIS - - -

1 BOLA BADMINTON INDO SLOP 97,800 9,780 107,580

GAJAH MADA SLOP 120,800 12,080 132,880

2 RAKET BADMINTON YONEX CB 15 BUAH 2,012,500 201,250 2,213,750

YONEX CB 10 BUAH 1,897,500 189,750 2,087,250

YONEX CB 8 BUAH 517,500 51,750 569,250

3 NET BADMINTON TOALSA BUAH 230,000 23,000 253,000

YONEX (kualitas I) BUAH 460,000 46,000 506,000

YONEX (kualitas II) BUAH 201,300 20,130 221,430

YONEX (kualitas II) BUAH 86,300 8,630 94,930

4 SENAR BADMINTON HY.SHEEP - - -

YONEX BG - 66 GULUNG 120,800 12,080 132,880

YONEX BG - 85 GULUNG 143,800 14,380 158,180

KET :




(10%)

HARGA TERMASUK

KEUNTUNGAN PIHAK III SATUANHARGA PASARAN

TERNATEJENIS BAHAN

- HARGA DIATAS SUDAH TERMASUK KEUNTUNGAN PIHAK III 10%

No. MEREK / TYPE

- HARGA DIATAS BELUM TERMASUK PPN 10% + PPh 2%


179



( Rp ) ( Rp )

1 2 3 4 5 6 = ( 5 * 10% ) 7 = ( 5 + 6 )

VI TENIS MEJA #REF! -

1 MEJA PINGPONG Kualitas I Unit 5,750,000 575,000 6,325,000

MEJA PINGPONG Kualitas II Unit 5,175,000 517,500 5,692,500

2 BOLA PINGPONG ISI 3 BH NITAKO SLOP 28,800 2,880 31,680

3 BED PINGPONG DOBLE SHARP/HAPINES BUAH 143,800 14,380 158,180

BUTTERFLY I BUAH 483,000 48,300 531,300

BUTTERFLY II BUAH 345,000 34,500 379,500

BUTTERFLY III BUAH 230,000 23,000 253,000

BUTTERFLY IV 57,500 5,750 63,250

LION I BUAH - - -

4 BED PINGPONG DOBLE DHS FLAS I BUAH 345,000 34,500 379,500

DHS FLAS II BUAH 230,000 23,000 253,000

DHS FLAS III BUAH 172,500 17,250 189,750

5 DOBLE HENPENS - BUAH 115,000 11,500 126,500

- - -

VII TAKRAW - - -

1 NET TAKROW Kualitas Baik BUAH 287,500 28,750 316,250

NET TAKROW Kualitas Biasa BUAH 74,800 7,480 82,280

2 BOLA TAKROW Kualitas Baik BUAH 212,800 21,280 234,080

Kualitas Biasa BUAH 57,500 5,750 63,250

VIII TINJU - - -

1 SARUNG TINJU EVERLAST (kwa.sedang) PASANG 517,500 51,750 569,250

EVERLAST (kwa.Baik) PASANG - - -

IX MACAM-MACAM PERLENGKAPAN - - -

1 TIANG NET DOBLE EBOX PASANG 172,500 17,250 189,750

TIANG NET BESI DHS I PASANG 287,500 28,750 316,250

DHS II 201,300 20,130 221,430

2 TROPY K.1 306 (KAKI SATU) K.4.T.160 CM BUAH 1,092,500 109,250 1,201,750

TROPY K.1 306 (KAKI EMPAT) K.4.T.110 CM BUAH 977,500 97,750 1,075,250

TROPY K.1 306 (KAKI EMPAT) K.4.T.96 CM BUAH 776,300 77,630 853,930

TROPY K.1 306 (KAKI EMPAT) K.4.T.98 CM BUAH 747,500 74,750 822,250

3 PIALA UKURAN SEDANG I SET 460,000 46,000 506,000

SEDANG II SET 517,500 51,750 569,250

KECIL SET 345,000 34,500 379,500

BESAR SET 632,500 63,250 695,750

4 MEDALI EMAS SET 172,500 17,250 189,750

MEDALI PERUNGGU SET 172,500 17,250 189,750

MEDALI PERAK SET 172,500 17,250 189,750

5 MEJA KERAMBOL + BUAH - BUAH 258,800 25,880 284,680

6 TAS OLAH RAGA BESAR - BUAH 258,800 25,880 284,680

TAS OLAH RAGA SEDANG BUAH 172,500 17,250 189,750

TAS OLAH RAGA KECIL - BUAH 86,300 8,630 94,930

7 SKIPPING DALAM NEGERI - BUAH 40,300 4,030 44,330

SKIPPING LUAR NEGERI BUAH 115,000 11,500 126,500

8 PAKAIAN OLAHRAGA/TRAINING - - -

KAOS T-SHIRT (lengan panjang) BUAH 172,500 17,250 189,750

SET 287,500 28,750 316,250

KAOS T-SHIRT (lengan Pendek) BUAH 172,500 17,250 189,750

Kualitas I SET 258,800 25,880 284,680

Kualitas II SET 218,500 21,850 240,350

CELANA (training) BUAH 201,300 20,130 221,430

SET - - -

JAKET BUAH 115,000 11,500 126,500

JAKET Kualitas I SET 402,500 40,250 442,750

Kualitas II SET 316,300 31,630 347,930

KET :





(10%)

HARGA TERMASUK

KEUNTUNGAN PIHAK III JENIS BAHAN


No. MEREK / TYPE UKURANHARGA PASARAN

TERNATE


180



( Rp ) ( Rp )

1 2 3 4 5 6 = ( 5 * 10% ) 7 = ( 5 + 6 )

B SERAGAM SEKOLAH #REF! #REF! #REF!

I SERAGAM SEKOLAH DASAR (SD) #REF! #REF! #REF!

CELANA PENDEK MERAH (SD) Standar BUAH 80,500 8,050 88,550

ROK MERAH ( SD) Standar BUAH 103,500 10,350 113,850

KEMEJA PUTIH (SD) Standar BUAH 69,000 6,900 75,900

KEMEJA BATIK (SD) Standar BUAH 74,800 7,480 82,280

TOPI SEKOLAH (SD) Standar BUAH 17,300 1,730 19,030

DASI (SD) Standar BUAH 17,300 1,730 19,030

LOKASI SEKOLAH (SD) Standar BUAH 17,300 1,730 19,030

LAMBANG OSIS (SD) Standar BUAH 11,500 1,150 12,650

II SERAGAM SEKOLAH (SMP) - - -

CELANA PENDEK BIRU (SMP) Standar BUAH 103,500 10,350 113,850

ROK BIRU PANJANG (SMP) Standar BUAH 132,300 13,230 145,530

ROK BIRU PENDEK (SMP) Standar BUAH 103,500 10,350 113,850

KEMEJA PUTIH (SMP) Standar BUAH 86,300 8,630 94,930

KEMEJA BATIK (SMP) Standar BUAH 92,000 9,200 101,200

TOPI SEKOLAH (SMP) Standar BUAH 17,300 1,730 19,030

DASI (SMP) Standar BUAH 17,300 1,730 19,030

LOKASI SEKOLAH (SMP) Standar BUAH 17,300 1,730 19,030

LAMBANG OSIS (SMP) Standar BUAH 11,500 1,150 12,650

III SERAGAM SEKOLAH (SMU) - - -

CELANA PANJANG ABU - ABU (SMU) Standar BUAH 149,500 14,950 164,450

ROK ABU - ABU (SMU) PANJANG Standar BUAH 132,300 13,230 145,530

ROK ABU - ABU (SMU) PENDEK Standar BUAH 103,500 10,350 113,850

KEMEJA PUTIH (SMU) Standar BUAH 92,000 9,200 101,200

KEMEJA BATIK (SMU) Standar BUAH 92,000 9,200 101,200

TOPI SEKOLAH (SMU) Standar BUAH 17,300 1,730 19,030

DASI (SMU) Standar BUAH 17,300 1,730 19,030

LOKASI SEKOLAH (SMU) Standar BUAH 17,300 1,730 19,030

LAMBANG OSIS (SMU) Standar BUAH 11,500 1,150 12,650

SEPATU SEKOLAH STANDAR Standar BUAH 115,000 11,500 126,500

KAOS KAKI PUTIH STANDART Standar BUAH 17,300 1,730 19,030

VI PERLENGKAPAN PRAMUKA - - -

CELANA PANJANG PRAMUKA (SMU) Standar BUAH 149,500 14,950 164,450

CELANA PENDEK PRAMUKA (SMP) Standar BUAH 103,500 10,350 113,850

CELANA PENDEK PRAMUKA (SD) Standar BUAH 92,000 9,200 101,200

KEMEJA PRAMUKA (SMU) Standar BUAH 92,000 9,200 101,200

KEMEJA PRAMUKA (SMP) Standar BUAH 92,000 9,200 101,200

KEMEJA PRAMUKA (SD) Standar BUAH 80,500 8,050 88,550

PAPAN NAMA KAIN Standar BUAH 23,000 2,300 25,300

PET PRAMUKA (LAKI-LAKI) Standar BUAH 57,500 5,750 63,250

TOPI PRAMUKA (PEREMPUAN) Standar BUAH 69,000 6,900 75,900

KAOS KAKI HITAM STANDAR Standar BUAH 17,300 1,730 19,030

TALI AIR BESAR Standar BUAH 34,500 3,450 37,950

TALI AIR KECIL Standar BUAH 23,000 2,300 25,300

RIFIT Standar BUAH 23,000 2,300 25,300

KET :




WALIKOTA TERNATE



No. HARGA PASARAN

TERNATERUMUS KIMIA UKURAN

HARGA TERMASUK



(10%) JENIS BAHAN


181

HARGA SATUAN BUKU PAKET


( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 8=(6+7)

I BUKU PAKET SD

1 NEW SPEED UP ENGLISH HB -

NEW SPEED UP ENGLISH 1 SD YUDHISTIRA EXAMPLAR 59,800 5,980 65,780






2 BASIC ENGLISH - -

BASIC ENGLISH 1 SD HVS' 06 REVISI YUDHISTIRA EXAMPLAR 73,600 7,360 80,960

BASIC ENGLISH 2 SD HVS' 06 REVIS YUDHISTIRA EXAMPLAR 73,600 7,360 80,960





3 PENJASKES KTSP - -

PEND.JAS OLAHRAGA & KESEHATAN 1 SD (KC) YUDHISTIRA EXAMPLAR 55,800 5,580 61,380






4 KTK KTSP - -

Seni Budaya & Keterampilan 1 SD (BSR) YUDHISTIRA EXAMPLAR 65,000 6,500 71,500






5 TIK KTSP - -

TIK 1 SD HVS '06 YUDHISTIRA EXAMPLAR 63,800 6,380 70,180






6 ILMU PENGETAHUAN SOSIAL KTSP

ILMU PENG.SOSIAL 1 SD HVS '06 (KC) YUDHISTIRA EXAMPLAR 51,800 5,180 56,980






7 ILMU PENGETAHUAN SOSIAL KTSP 2015

IPS 1 SD KTSP (2015) YUDHISTIRA EXAMPLAR 74,800 7,480 82,280






KET :

HARGA TERMASUK

KEUNTUNGAN

PIHAK III P E N E R B I T P E N U L I SSATUAN

HARGA

PASARAN

TERNATE NO JENIS BUKU

KEUNTUNGAN

PIHAK III

(10%)




- HARGA DIATAS BELUM TERMASUK PPN + PPh


182



( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 9 = ( 8 * 10% ) 10 = ( 8 + 9 )

8 ILMU PENGETAHUAN ALAM

LMU PENGETAHUAN ALAM 1 SD YUDHISTIRA EXAMPLAR 56,400 5,640 62,040






9 SERI TEMATIK 1

SERI TEMATIK 1 A (Diri sendiri) YUDHISTIRA 69,000 6,900 75,900

SERI TEMATIK 1 B (Kegemaranku) YUDHISTIRA 69,000 6,900 75,900

SERI TEMATIK 1 C (Kegiatanku) YUDHISTIRA 69,000 6,900 75,900

SERI TEMATIK 1 D (Keluarga) YUDHISTIRA 69,000 6,900 75,900

SERI TEMATIK 1 E (Pengalamanku) YUDHISTIRA 69,000 6,900 75,900

SERI TEMATIK 1 F (Benda, Binatang & Tanaman) YUDHISTIRA 69,000 6,900 75,900

SERI TEMATIK 1 G (Kingkungan Bersih, Sehat & Asri) YUDHISTIRA 69,000 6,900 75,900

SERI TEMATIK 1 H (Kingkungan Bersih, Sehat & Asri) YUDHISTIRA 69,000 6,900 75,900

10 SERI TEMATIK 2

SERI TEMATIK 2 A (Hidup Rukun) YUDHISTIRA 69,000 6,900 75,900

SERI TEMATIK 2 B (Brmain Dilingkunganku) YUDHISTIRA 69,000 6,900 75,900

SERI TEMATIK 2 C (Tugasku Sehari-hari) YUDHISTIRA 69,000 6,900 75,900

SERI TEMATIK 2 D (Aku & Sekolahku) YUDHISTIRA 69,000 6,900 75,900

SERI TEMATIK 2 E (Hidup Bersih & Sehat) YUDHISTIRA 69,000 6,900 75,900

SERI TEMATIK 2 F (Air, Binatang & Matahari) YUDHISTIRA 69,000 6,900 75,900

SERI TEMATIK 2 G (Merawat Hewan & Tumbuhan) YUDHISTIRA 69,000 6,900 75,900

SERI TEMATIK 2 H (Keselamatan Dirumah & Prjln) YUDHISTIRA 69,000 6,900 75,900

11 SERI TEMATIK 3

SERI TEMATIK 3 A YUDHISTIRA 69,000 6,900 75,900

SERI TEMATIK 3 B YUDHISTIRA 69,000 6,900 75,900

SERI TEMATIK 3 C YUDHISTIRA 69,000 6,900 75,900

SERI TEMATIK 3 D YUDHISTIRA 69,000 6,900 75,900

SERI TEMATIK 3 E YUDHISTIRA 69,000 6,900 75,900

SERI TEMATIK 3 F YUDHISTIRA 69,000 6,900 75,900

SERI TEMATIK 3 G YUDHISTIRA 69,000 6,900 75,900

SERI TEMATIK 3 H YUDHISTIRA 69,000 6,900 75,900

SERI TEMATIK 3 I YUDHISTIRA 69,000 6,900 75,900

12 SERI TEMATIK 4

SERI TEMATIK 4 A (Indahnya Kebersamaan) YUDHISTIRA 69,000 6,900 75,900

SERI TEMATIK 4 B (Selalu Berhemat Energi) YUDHISTIRA 69,000 6,900 75,900

SERI TEMATIK 4 C (Peduli Terhadap Makhluk Hidup) YUDHISTIRA 69,000 6,900 75,900

SERI TEMATIK 4 D (Berbagi Pekerjaan) YUDHISTIRA 69,000 6,900 75,900

SERI TEMATIK 4 E (Menghargai Jasa Pahlawan) YUDHISTIRA 69,000 6,900 75,900

SERI TEMATIK 4 F (Indahnya Negeriku) YUDHISTIRA 69,000 6,900 75,900

SERI TEMATIK 4 G (Cita-citaku) YUDHISTIRA 69,000 6,900 75,900

SERI TEMATIK 4 H (Daerah Tempat Tinggalku) YUDHISTIRA 69,000 6,900 75,900

SERI TEMATIK 4 I (Makanan Sehat & Bergizi) YUDHISTIRA 69,000 6,900 75,900

13 SERI TEMATIK 5

SERI TEMATIK 5A SD (Benda2 Dilingkungan Sekitar) YUDHISTIRA 69,000 6,900 75,900

SERI TEMATIK 5B SD (Peristiwa Dalam Kehidupan) YUDHISTIRA 69,000 6,900 75,900

SERI TEMATIK 5C SD (Hidup Rukun) YUDHISTIRA 69,000 6,900 75,900

SERI TEMATIK 5D SD (Sehat Itu Penting) YUDHISTIRA 69,000 6,900 75,900

SERI TEMATIK 5E SD (Bangga Sbg Bangsa Indonesia) YUDHISTIRA 69,000 6,900 75,900

SERI TEMATIK 5F SD (Organ Tubuh Manusia & Hewan) YUDHISTIRA 69,000 6,900 75,900

SERI TEMATIK 5G SD (Sejarah Peradaban Indonesia) YUDHISTIRA 69,000 6,900 75,900

SERI TEMATIK 5H SD (Ekosistem) YUDHISTIRA 69,000 6,900 75,900

SERI TEMATIK 5I SD (Lingk.Sahabat Kita) YUDHISTIRA 69,000 6,900 75,900

KET :



KEUNTUNGAN

PIHAK III

(10%) HARGA TERMASUK

KEUNTUNGAN

PIHAK III

P E N E R B I T P E N U L I SSATUAN

HARGA

PASARAN

TERNATE NO JENIS BUKU




183



( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 9 = ( 8 * 10% ) 10 = ( 8 + 9 )

14 SERI TEMATIK 6

SERI TEMATIK 6 A 69,000 6,900 75,900

SERI TEMATIK 6 B 69,000 6,900 75,900

SERI TEMATIK 6 C 69,000 6,900 75,900

SERI TEMATIK 6 D 69,000 6,900 75,900

SERI TEMATIK 6 E 69,000 6,900 75,900

SERI TEMATIK 6 F 69,000 6,900 75,900

SERI TEMATIK 6 G 69,000 6,900 75,900

SERI TEMATIK 6 H 69,000 6,900 75,900

SERI TEMATIK 6 I 69,000 6,900 75,900

15 PBT TEMATIK 1

PBT TEMATIK 1A SD (Diri Sendiri) YUDHISTIRA 40,300 4,030 44,330

PBT TEMATIK 1B SD (Kegemaranku) YUDHISTIRA 40,300 4,030 44,330

PBT TEMATIK 1C SD (Kegiatanku) YUDHISTIRA 40,300 4,030 44,330

PBT TEMATIK 1C SD (Keluargaku) YUDHISTIRA 40,300 4,030 44,330

PBT TEMATIK 1D SD (Pengalamanku) YUDHISTIRA 40,300 4,030 44,330

PBT TEMATIK 1F SD (Lingk.Brs Sehat & Asri) YUDHISTIRA 40,300 4,030 44,330

PBT TEMATIK 1G SD (Benda, Binatang & Tanamn) YUDHISTIRA 40,300 4,030 44,330

PBT TEMATIK 1H SD (Peristiwa Alam) YUDHISTIRA 40,300 4,030 44,330

16 PBT TEMATIK 2

PBT TEMATIK 2 A (Hidup Rukun) YUDHISTIRA 40,300 4,030 44,330

PBT TEMATIK 2 B (Brmain Dilingkunganku) YUDHISTIRA 40,300 4,030 44,330

PBT TEMATIK 2 C (Tugasku Sehari-hari) YUDHISTIRA 40,300 4,030 44,330

PBT TEMATIK 2 D (Aku & Sekolahku) YUDHISTIRA 40,300 4,030 44,330

PBT TEMATIK 2 E (Hidup Bersih & Sehat) YUDHISTIRA 40,300 4,030 44,330

PBT TEMATIK 2 F (Air, Binatang & Matahari) YUDHISTIRA 40,300 4,030 44,330

PBT TEMATIK 2 G (Merawat Hewan & Tumbuhan) YUDHISTIRA 40,300 4,030 44,330

PBT TEMATIK 2 H (Keselamatan Dirumah & Prjln) YUDHISTIRA 40,300 4,030 44,330

17 PBT TEMATIK 3

SERI TEMATIK 3 A YUDHISTIRA 40,300 4,030 44,330

SERI TEMATIK 3 B YUDHISTIRA 40,300 4,030 44,330

SERI TEMATIK 3 C YUDHISTIRA 40,300 4,030 44,330

SERI TEMATIK 3 D YUDHISTIRA 40,300 4,030 44,330

SERI TEMATIK 3 E YUDHISTIRA 40,300 4,030 44,330

SERI TEMATIK 3 F YUDHISTIRA 40,300 4,030 44,330

SERI TEMATIK 3 G YUDHISTIRA 40,300 4,030 44,330

SERI TEMATIK 3 H YUDHISTIRA 40,300 4,030 44,330

SERI TEMATIK 3 I YUDHISTIRA 40,300 4,030 44,330

18 PBT TEMATIK 4

PBT TEMATIK 4A SD (Indahnya Kebersamaan) YUDHISTIRA 40,300 4,030 44,330

PBT TEMATIK 4B SD (Selalu Berhemat Energi) YUDHISTIRA 40,300 4,030 44,330

PBT TEMATIK 4C SD (Peduli Terhadap Makhluk Hidup) YUDHISTIRA 40,300 4,030 44,330

PBT TEMATIK 4D SD (Berbagi Pekerjaan) YUDHISTIRA 40,300 4,030 44,330

PBT TEMATIK 4E SD (Menghargai Jasa Pahlawan) YUDHISTIRA 40,300 4,030 44,330

PBT TEMATIK 4F SD (Indahnya Negeriku) YUDHISTIRA 40,300 4,030 44,330

PBT TEMATIK 4G SD (Cita-citaku) YUDHISTIRA 40,300 4,030 44,330

PBT TEMATIK 4H SD (Daerah Tempat Tinggalku) YUDHISTIRA 40,300 4,030 44,330

PBT TEMATIK 4 I SD (Makanan Sehat & Bergizi) YUDHISTIRA 40,300 4,030 44,330

19 PBT TEMATIK 5

PBT TEMATIK 5A SD (Benda2 Dilingkungan Sekitar) YUDHISTIRA 40,300 4,030 44,330

PBT TEMATIK 5B SD (Peristiwa Dalam Kehidupan) YUDHISTIRA 40,300 4,030 44,330

PBT TEMATIK 5C SD (Hidup Rukun) YUDHISTIRA 40,300 4,030 44,330

PBTTEMATIK 5D SD (Sehat Itu Penting) YUDHISTIRA 40,300 4,030 44,330

PBTTEMATIK 5E SD (Bangga Sbg Bangsa Indonesia) YUDHISTIRA 40,300 4,030 44,330

PBT TEMATIK 5F SD (Organ Tubuh Manusia & Hewan) YUDHISTIRA 40,300 4,030 44,330

PBT TEMATIK 5G SD (Sejarah Peradaban Indonesia) YUDHISTIRA 40,300 4,030 44,330

PBT TEMATIK 5H SD (Ekosistem) YUDHISTIRA 40,300 4,030 44,330

PBT TEMATIK 5I SD (Lingk.Sahabat Kita) YUDHISTIRA 40,300 4,030 44,330

KET :



NO JENIS BUKU P E N E R B I T P E N U L I SSATUAN

HARGA

PASARAN

TERNATE

KEUNTUNGAN

PIHAK III


KEUNTUNGAN

PIHAK III




184



( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 9 = ( 8 * 10% ) 10 = ( 8 + 9 )

20 PBT TEMATIK 6

PBT TEMATIK 6A YUDHISTIRA 40,300 4,030 44,330

PBT TEMATIK 6B YUDHISTIRA 40,300 4,030 44,330

PBT TEMATIK 6C YUDHISTIRA 40,300 4,030 44,330

PBT TEMATIK 6D YUDHISTIRA 40,300 4,030 44,330

PBT TEMATIK 6E YUDHISTIRA 40,300 4,030 44,330

PBT TEMATIK 6F YUDHISTIRA 40,300 4,030 44,330

PBT TEMATIK 6G YUDHISTIRA 40,300 4,030 44,330

PBT TEMATIK 6H YUDHISTIRA 40,300 4,030 44,330

PBT TEMATIK 6 I YUDHISTIRA 40,300 4,030 44,330

21 MUDAH BERHITUNG MATEMATIKA

MUDAH BERHITUNG MATEMATIKA 1 SD YUDHISTIRA 58,700 5,870 64,570






22 MATEMATIKA SD KTSP (2015)

MATEMATIKA 1 SD KTSP (2015) YUDHISTIRA 77,100 7,710 84,810






23 BAHASA INDONESIA

MUDAH BELAJAR BAHASA INDONESIA 1 SD YUDHISTIRA EXAMPLAR 56,400 5,640 62,040






24 BAHASA INDONESIA KTSP (2015)

BAHASA INDONESIA 1 SD KTSP (2015) YUDHISTIRA 77,100 7,710 84,810






25 GEMAR MENULIS (BSR)

GEMAR MENULIS 1 SD YUDHISTIRA EXAMPLAR 51,800 5,180 56,980

GEMAR MENULIS 2 SD YUDHISTIRA EXAMPLAR 49,500 4,950 54,450

26 GEMAR MENULIS

AKU GEMAR MENULIS 1 SD 2013 YUDHISTIRA EXAMPLAR 51,800 5,180 56,980

AKU GEMAR MENULIS 2 SD 2013 YUDHISTIRA EXAMPLAR 49,500 4,950 54,450

27 HIKMAH AGAMA ISLAM #REF!

HIKMAH AGAMA ISLAM 1 SD HVS 06 YUDHISTIRA EXAMPLAR 63,300 6,330 69,630






KET :




HARGA

PASARAN

TERNATE

KEUNTUNGAN

PIHAK III


KEUNTUNGAN

PIHAK III




185



( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 9 = ( 8 * 10% ) 10 = ( 8 + 9 )

28 PENDIDIKAN AGAMA ISLAM & BUDI PEKERTI

PENDIDIKAN AGAMA ISLAM & BUDI PEKERTI 1 SD YUDHISTIRA 74,800 7,480 82,280






29 PAI & BUDI PEKERTI SD'13 REVISI

PAI & BUDI PEKERTI 1 SD'13 REVISI YUDHISTIRA 74,800 7,480 82,280

PAI & BUDI PEKERTI 4 SD'13 REVISI YUDHISTIRA 74,800 7,480 82,280

PKN 1 SD KTSP (2015) 65,600 6,560 72,160

PKN 2 SD KTSP (2015) 65,600 6,560 72,160

PKN 3 SD KTSP (2015) 65,600 6,560 72,160

PKN 4 SD KTSP (2015) 65,600 6,560 72,160

PKN 5 SD KTSP (2015) 65,600 6,560 72,160

PKN 6 SD KTSP (2015) 65,600 6,560 72,160

30 PPKN HVS'13

PPKN 1 SD HVS'13 61,000 6,100 67,100

PPKN 2 SD HVS'13 61,000 6,100 67,100

PPKN 3 SD HVS'13 61,000 6,100 67,100

PPKN 4 SD HVS'13 67,900 6,790 74,690

PPKN 5 SD HVS'13 63,300 6,330 69,630

PPKN 6 SD HVS'13 63,300 6,330 69,630

31 PELAJARAN PKN

PELAJARAN PKN 1 SD 63,300 6,330 69,630

PELAJARAN PKN 2 SD 63,300 6,330 69,630

PELAJARAN PKN 3 SD 63,300 6,330 69,630

PELAJARAN PKN 4 SD 63,300 6,330 69,630

PELAJARAN PKN 5 SD 63,300 6,330 69,630

PELAJARAN PKN 6 SD 63,300 6,330 69,630

II BUKU PAKET SD1 PKN PKBB

PKN 1 SMP PKBB 74,200 7,420 81,620

PKN 2 SMP PKBB 77,100 7,710 84,810

PKN 3 SMP PKBB 76,500 7,650 84,150

2 PPKN HVS'13

PPKN 1/VII SMP HVS'13 REVISI 74,800 7,480 82,280

PPKN 2/VIII SMP HVS'13 80,500 8,050 88,550

3 BAHASA INDONESIA KTSP

BAHASA INDONESIA 1A SMP YUDHISTIRA EXAMPLAR -



4 BAHASA INDONESIA KTSP

BAHASA INDONESIA 1B SMP YUDHISTIRA EXAMPLAR -



5 BAHASA INDONESIA MADYA 06 KTSP

BAHASA INDONESI 1/VII SMP HVS MADYA 06 (KTSP 2015) YUDHISTIRA 70,200 7,020 77,220

BAHASA INDONESI 1/VIII SMP HVS MADYA 06 (KTSP 2015) YUDHISTIRA 70,200 7,020 77,220

BAHASA INDONESI 1/IX SMP HVS MADYA 06 (KTSP 2015) YUDHISTIRA 70,200 7,020 77,220

6 BHS & SASTRA INDONESIA BSR

BHS & SASTRA IND. 1/VII SMP BSR YUDHISTIRA 81,700 8,170 89,870

BHS & SASTRA IND. 2/VIII SMP BSR REVISI YUDHISTIRA 86,300 8,630 94,930

BHS & SASTRA IND. 3/IX SMP BSR YUDHISTIRA 79,400 7,940 87,340

KET :




HARGA

PASARAN

TERNATE

KEUNTUNGAN

PIHAK III


KEUNTUNGAN

PIHAK III




186



( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 9 = ( 8 * 10% ) 10 = ( 8 + 9 )

7 MAHIR BERBAHASA INDONESIA

MAHIR BERBAHASA IND. 1/VII SMP HVS'13 REVISI YUDHISTIRA 78,200 7,820 86,020

MAHIR BERBAHASA IND. 1/VIII SMP HVS'13 YUDHISTIRA 82,800 8,280 91,080

8 EKONOMI BESAR

EKONOMI 1 SMP BSR'10 YUDHISTIRA EXAMPLAR 68,400 6,840 75,240



9 GEOGRAFI BESAR #REF!

GEOGRAFI 1 SMP BSR'10 YUDHISTIRA EXAMPLAR 73,600 7,360 80,960



10 GEOGRAFI KTSP

GEOGRAFI VII ANEKA ILMU GRUP Mulyadi EXAMPLAR - - -

GEOGRAFI VIII ANEKA ILMU GRUP Mulyadi EXAMPLAR - - -

GEOGRAFI IX ANEKA ILMU GRUP Mulyadi EXAMPLAR - - -

11 PENGSOS GEOGRAFI

PENGSOS GEOGRAFI 1/VII SMP'13 77,100 7,710 84,810

PENGSOS GEOGRAFI 2/VIII SMP'13 77,100 7,710 84,810

12 P. SOSIOLOGI

P. SOSIOLOGI 1/VII SMP HVS'06 59,800 5,980 65,780

P. SOSIOLOGI 1/VIII SMP HVS'06 65,600 6,560 72,160

P. SOSIOLOGI 3/IX SMP HVS'06 63,300 6,330 69,630

13 SEJARAH BESAR #REF!

SEJARAH 1 SMP BESAR YUDHISTIRA EXAMPLAR 76,500 7,650 84,150



14 SEJARAH SMP'13

SEJARAH 1/VII SMP'13 YUDHISTIRA 74,800 7,480 82,280

SEJARAH 2/VIII SMP'13 YUDHISTIRA 71,300 7,130 78,430

15 INTERACTIVE ENGLISH HVS'06

INTERACTIVE ENGLISH 1/VII SMP HVS'06 YUDHISTIRA 66,700 6,670 73,370

INTERACTIVE ENGLISH 1/VIII SMP HVS'06 YUDHISTIRA 66,700 6,670 73,370

INTERACTIVE ENGLISH 1/XI SMP HVS'06 YUDHISTIRA 67,900 6,790 74,690

16 INTERACTIVE ENGLISH HVS'13

INTERACTIVE ENGLISH 1/VII SMP HVS'13 REVISI YUDHISTIRA 73,600 7,360 80,960

INTERACTIVE ENGLISH 1/VIII SMP HVS'13 YUDHISTIRA 79,400 7,940 87,340

17 MATEMATIKA KTSP MADYA 2015

MATEMATIKA 1/VII SMP HVS MADYA 06 (KTSP 2015) YUDHISTIRA 70,200 7,020 77,220

MATEMATIKA 1/VIII SMP HVS MADYA 06 (KTSP 2015) YUDHISTIRA 70,200 7,020 77,220

MATEMATIKA 1/IX SMP HVS MADYA 06 (KTSP 2015) YUDHISTIRA 70,200 7,020 77,220

18 MATEMATIKA BESAR 06

MATEMATIKA 1/VII SMP HVS BSR 06 (KTSP 2015) YUDHISTIRA 92,000 9,200 101,200

MATEMATIKA 1/VIII SMP HVS BSR 06 (KTSP 2015) YUDHISTIRA 88,600 8,860 97,460

MATEMATIKA 1/IX SMP HVS BSR 06 (KTSP 2015) YUDHISTIRA 82,800 8,280 91,080

19 JELAJAH MATEMATIKA

JELAJAH MATEMATIKA 1/VII SMP HVS'13 REVISI YUDHISTIRA 94,300 9,430 103,730

JELAJAH MATEMATIKA 1/VIII SMP HVS'13 YUDHISTIRA 97,800 9,780 107,580

JELAJAH MATEMATIKA 1/IX SMP HVS'13 YUDHISTIRA 94,300 9,430 103,730

20 FISIKA

FISIKA1/VII SMP'13 YUDHISTIRA 70,200 7,020 77,220

FISIKA1/VII SMP'13 YUDHISTIRA 74,800 7,480 82,280

21 FISIKA BESAR

FISIKA BESAR 1 YUDHISTIRA EXAMPLAR 61,500 6,150 67,650



KET :

KEUNTUNGAN

PIHAK III


KEUNTUNGAN

PIHAK III



HARGA

PASARAN

TERNATE





187



( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 9 = ( 8 * 10% ) 10 = ( 8 + 9 )

22 BIOLOGI BESAR #REF!

BIOLOGI 1 SMP BSR YUDHISTIRA EXAMPLAR 65,600 6,560 72,160



23 BIOLOGI SMP'13

BIOLOGI 1/VII SMP'13 YUDHISTIRA 77,100 7,710 84,810

BIOLOGI 2/VIII SMP'13 YUDHISTIRA 63,300 6,330 69,630

24 K I M I A BESAR #REF!

MENGENAL KIMIA 1/VII BESAR YUDHISTIRA EXAMPLAR 63,300 6,330 69,630

MENGENAL KIMIA 2/VIII BESAR YUDHISTIRA EXAMPLAR 61,500 6,150 67,650

25 BIMBINGAN KONSELING #REF!

BIMBINGAN KONSELING 1 SMP HVS YUDHISTIRA EXAMPLAR 57,500 5,750 63,250



26 PLH #REF!

PLH 1/VII SMP HVS YUDHISTIRA EXAMPLAR 58,700 5,870 64,570

PLH 2/VIII SMP HVS YUDHISTIRA EXAMPLAR 62,100 6,210 68,310

PLH 3/IX SMP HVS YUDHISTIRA EXAMPLAR 56,400 5,640 62,040

27 ELEKTRONIK #REF!

ELEKTRONIK SMP YUDHISTIRA EXAMPLAR 54,100 5,410 59,510



28 IPA TERPADU MADYA BARU

IPA TERPADU 1/VII MADYA BARU YUDHISTIRA 88,600 8,860 97,460

IPA TERPADU 2/VIII MADYA BARU YUDHISTIRA 88,600 8,860 97,460

IPA TERPADU 3/IX MADYA BARU YUDHISTIRA 88,600 8,860 97,460

29 IPA TERPADU BESAR 06

IPA TERPADU 1/VII SMP HVS BSR 06 YUDHISTIRA 100,600 10,060 110,660

IPA TERPADU 2/VIII SMP HVS BSR 06 YUDHISTIRA 104,100 10,410 114,510

IPA TERPADU 3/IX SMP HVS BSR 06 YUDHISTIRA 99,500 9,950 109,450

30 IPA TERPADU HVS'13

IPA TERPADU 1/VII SMP HVS'13 YUDHISTIRA 74,800 7,480 82,280

IPA TERPADU 2/VIII SMP HVS'13 YUDHISTIRA 77,100 7,710 84,810

31 IPS TERPADU BESAR

IPS TERPADU VII SMP HVS BSR 06 YUDHISTIRA 113,300 11,330 124,630

IPS TERPADU VIII SMP HVS BSR 06 YUDHISTIRA 108,100 10,810 118,910

IPS TERPADU IX SMP HVS BSR 06 YUDHISTIRA 118,500 11,850 130,350

32 IPS TERPADU HVS'13

IPS TERPADU 1/VII SMP HVS'13 REVISI YUDHISTIRA 88,600 8,860 97,460

IPS TERPADU 1/VIII SMP HVS'13 YUDHISTIRA 88,600 8,860 97,460

KET :


HARGA

PASARAN

TERNATE

KEUNTUNGAN

PIHAK III


KEUNTUNGAN

PIHAK III






188



( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 9 = ( 8 * 10% ) 10 = ( 8 + 9 )

IV BUKU PAKET M T S - STANDAR ISI1 AGIS P. AKHLAQ

AGIS P. AKHLAQ (SK DEPAG) YUDHISTIRA 74,800 7,480 82,280



2 PAI & BUDI PEKERTI

PAI & BUDI PEKERTI 1/VII SMP HVS'13 REVISI YUDHISTIRA 77,100 7,710 84,810

PAI & BUDI PEKERTI 1/VIII SMP HVS'13 YUDHISTIRA 74,800 7,480 82,280

3 TIK BESAR

TIK VII SMP BSR YUDHISTIRA 80,500 8,050 88,550

TIK VIII SMP BSR YUDHISTIRA 89,100 8,910 98,010

TIK IX SMP BSR YUDHISTIRA 82,800 8,280 91,080

4 PENJASKES

PENJASKES 1/VII SMP HVS'06 YUDHISTIRA 81,700 8,170 89,870

PENJASKES 1/VIII SMP HVS'06 YUDHISTIRA 81,700 8,170 89,870

PENJASKES 1/IX SMP HVS'06 YUDHISTIRA 81,700 8,170 89,870

5 PENJASORKES

PENJASKES 1/VII SMP HVS'13 YUDHISTIRA 79,400 7,940 87,340

PENJASKES 1/VIII SMP HVS'13 YUDHISTIRA 77,100 7,710 84,810

6 P.SENI & BUDAYA HVS'06

P.SENI & BUDAYA 1`/VII HVS'06 YUDHISTIRA 78,800 7,880 86,680

P.SENI & BUDAYA 1`/VIII HVS'06 YUDHISTIRA 81,700 8,170 89,870

P.SENI & BUDAYA 1`/IX HVS'06 YUDHISTIRA 81,700 8,170 89,870

7 P.SENI & BUDAYA HVS'13

P.SENI & BUDAYA 1`/VII HVS'13 YUDHISTIRA 81,700 8,170 89,870

P.SENI & BUDAYA 1`/VIII HVS'13 YUDHISTIRA 79,400 7,940 87,340

8 P.KETERAMPILAN

P.KETERAMPILAN 1`/VII SMP CD 06 YUDHISTIRA 61,000 6,100 67,100

P.KETERAMPILAN 2/VIII SMP CD 06 YUDHISTIRA 61,000 6,100 67,100

P.KETERAMPILAN 3`/IX SMP CD 06 YUDHISTIRA 56,400 5,640 62,040

9 KEWIRAUSAHAAN & PRAKARYA

KEWIRAUSAHAAN & PRAKARYA 1 SMP HVS'13 YUDHISTIRA 71,300 7,130 78,430

KEWIRAUSAHAAN & PRAKARYA 2 SMP HVS'13 YUDHISTIRA 71,300 7,130 78,430

III BUKU PAKET S M A

1 PENDIDIKAN JASMANI

PEND.JASMANI 1/X SMA HVS 06 YUDHISTIRA 80,500 8,050 88,550

PEND.JASMANI 2/XI SMA HVS 06 YUDHISTIRA 75,300 7,530 82,830

PEND.JASMANI 3/XII SMA HVS 06 YUDHISTIRA 77,600 7,760 85,360

2 PENJASORKES

PENJASORKES 1/X SMA HVS'13 YUDHISTIRA 70,200 7,020 77,220

PENJASORKES 2/XI SMA HVS'13 YUDHISTIRA 72,500 7,250 79,750

3 PADUAN SOSIOLOGI PKBB

PADUAN SOSIOLOGI 1 SMA PKBB YUDHISTIRA 73,600 7,360 80,960



4 SOSIOLOGI

SOSIOLOGI 1/X HVS'13 YUDHISTIRA 77,100 7,710 84,810

SOSIOLOGI 2/XI HVS'13 YUDHISTIRA 77,100 7,710 84,810

KET :

HARGA TERMASUK

KEUNTUNGAN

PIHAK III




HARGA

PASARAN

TERNATE

KEUNTUNGAN

PIHAK III

(10%)




189



( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 9 = ( 8 * 10% ) 10 = ( 8 + 9 )

5 KIMIA SMA BESAR

KIMIA 1/X SMA HVS BSR 06 YUDHISTIRA 102,900 10,290 113,190

KIMIA 2/XI SMA HVS BSR 06 YUDHISTIRA 105,800 10,580 116,380

KIMIA 3/XII SMA HVS BSR 06 YUDHISTIRA 110,400 11,040 121,440

6 PANBEL KIMIA

PANBEL KIMIA 1A/X SMA HVS'13 REVISI YUDHISTIRA 77,100 7,710 84,810

7 KIMIA

KIMIA SMA/MA KLS X PT. Intan Pariwara Grup 69,000 6,900 75,900

KIMIA SMA/MA KLS XI PT. Intan Pariwara Grup 92,000 9,200 101,200

KIMIA SMA/MA KLS XII PT. Intan Pariwara Grup 92,000 9,200 101,200

8 ANTROPOLOGI

ANTROPOLOGI 1/XI SMA HVS 06 YUDHISTIRA EXAMPLAR 70,200 7,020 77,220

ANTROPOLOGI 2/XIISMA HVS 06 YUDHISTIRA EXAMPLAR 70,200 7,020 77,220

9 BAHASA INDONESIA BESAR

BHS INDONESIA 1/X BSR YUDHISTIRA EXAMPLAR 78,800 7,880 86,680

BHS INDONESIA 2/XI IPA/IPS BSR YUDHISTIRA EXAMPLAR 82,800 8,280 91,080

BHS INDONESIA 3/XII IPA/IPS BSR YUDHISTIRA EXAMPLAR 85,100 8,510 93,610

10 CAKAP BERBAHASA INDONESIA

CAKAP BERBAHASA INDO. 1/X SMA HVS'13 REVISI YUDHISTIRA 77,100 7,710 84,810

CAKAP BERBAHASA INDO. 2/XI SMA HVS'13 YUDHISTIRA 81,700 8,170 89,870

11 PEND.KEWARGANEGARAAN SMA/MA/SMK

PENDIDIKAN KEWARGANEGARAAN KLS X CEMPAKA PUTIH 69,000 6,900 75,900

PENDIDIKAN KEWARGANEGARAAN KLS XI CEMPAKA PUTIH 63,300 6,330 69,630

PENDIDIKAN KEWARGANEGARAAN KLS XII CEMPAKA PUTIH 63,300 6,330 69,630

12 PKN SMA PKBB

PKN 1 SMA PKBB YUDHISTIRA 80,500 8,050 88,550



13 PPKN SMA

PPKN SMA 1/X SMA HVS'13 REVISI YUDHISTIRA 84,000 8,400 92,400

PPKN SMA 2/XI SMA HVS'13 YUDHISTIRA 82,800 8,280 91,080

14 MATEMATIKA BESAR

MATEMATIKA 1/X SMA HVS BSR 06 YUDHISTIRA EXAMPLAR 89,100 8,910 98,010

MATEMATIKA 2/IX IPA SMA HVS BSR 06 YUDHISTIRA EXAMPLAR 93,200 9,320 102,520

MATEMATIKA 2/XI IPS SMA HVS BSR 06 YUDHISTIRA EXAMPLAR 81,700 8,170 89,870

MATEMATIKA 3/XII IPA SMA HVS BSR 06 YUDHISTIRA EXAMPLAR 88,600 8,860 97,460

MATEMATIKA 3/XII IPS SMA HVS BSR 06 YUDHISTIRA EXAMPLAR 80,500 8,050 88,550

15 JELAJAH MATEMATIKA

JELAJAH MATEMATIKA 1 A/X SMA HVSPROGRAM WAJIB REVISIYUDHISTIRA 81,700 8,170 89,870

JELAJAH MATEMATIKA 2 A/XI SMA HVSPROGRAM WAJIB YUDHISTIRA 77,100 7,710 84,810

16 MATEMATIKA PEMINATAN MIPA

MATEMATIKA 1/X SMA PEMINATAN MIPA HVS'13 REVISI YUDHISTIRA 77,100 7,710 84,810

MATEMATIKA 2/XI SMA PEMINATAN MIPA HVS'13 YUDHISTIRA 84,000 8,400 92,400

17 MATEMATIKA PEMINATAN MIPA MADYA

MATEMATIKA 1/X SMA PEMINATAN MIPA HVS'13 MADYA YUDHISTIRA 94,300 9,430 103,730

18 AKUNTANSI SMA

AKUNTANSI 1/XI SMA HVS 2010 YUDHISTIRA 88,000 8,800 96,800

AKUNTANSI 2/XII SMA HVS 2010 YUDHISTIRA 85,100 8,510 93,610

19 MATEMATIKA KONTEKSTUAL

MATEMATIKA KONTEKSTUAL KLS X PT. Intan Pariwara Group 80,500 8,050 88,550

MATEMATIKA KONTEKSTUAL KLS XI IPA PT. Intan Pariwara Group 80,500 8,050 88,550

MATEMATIKA KONTEKSTUAL KLS XII IPA PT. Intan Pariwara Group 74,800 7,480 82,280

MATEMATIKA KONTEKSTUAL KLS XI IPS PT. Intan Pariwara Group 51,800 5,180 56,980

MATEMATIKA KONTEKSTUAL KLS XII IPS PT. Intan Pariwara Group 48,300 4,830 53,130

MATEMATIKA KONTEKSTUAL KLS XI ILMU BHS PT. Intan Pariwara Group 34,500 3,450 37,950

MATEMATIKA KONTEKSTUAL KLS XII ILMU BHS PT. Intan Pariwara Group 40,300 4,030 44,330

KET :


HARGA

PASARAN

TERNATE

KEUNTUNGAN

PIHAK III


KEUNTUNGAN

PIHAK III






190



( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 9 = ( 8 * 10% ) 10 = ( 8 + 9 )

20 BIOLOGI BESAR

BIOLOGI 1/X SMA HVS BSR 06 YUDHISTIRA EXAMPLAR 95,500 9,550 105,050

BIOLOGI 2/XI SMA HVS BSR 06 YUDHISTIRA EXAMPLAR 97,800 9,780 107,580

BIOLOGI 3/XII SMA HVS BSR 06 YUDHISTIRA EXAMPLAR 97,800 9,780 107,580

21 PANBEL BIOLOGI

PANBEL BIOLOGI 1/X SMA HVS'13 YUDHISTIRA 74,800 7,480 82,280

PANBEL BIOLOGI 2/XI SMA HVS'13 YUDHISTIRA 74,800 7,480 82,280

22 BIOLOGI SMA MADYA

BIOLOGI 1/X SMA HVS'13 (MADYA) YUDHISTIRA 82,800 8,280 91,080

23 GEOGRAFI SMA BSR

GEOGRAFI 1/X SMA HVS BSR YUDHISTIRA 85,100 8,510 93,610

GEOGRAFI 2/XI SMA HVS BSR YUDHISTIRA 82,800 8,280 91,080

GEOGRAFI 3/XII SMA HVS BSR YUDHISTIRA 88,600 8,860 97,460

24 GEOGRAFI SMA

GEOGRAFI 1/X SMA HVS'13 REVISI YUDHISTIRA 80,500 8,050 88,550

GEOGRAFI 2/XI SMA HVS'13 YUDHISTIRA 81,700 8,170 89,870

25 SEJARAH SMA BESAR

SEJARAH 1/X SMA BESAR YUDHISTIRA 82,800 8,280 91,080

SEJARAH 2/XI IPA SMA BESAR YUDHISTIRA 90,300 9,030 99,330

SEJARAH 2/XI IPS SMA BESAR YUDHISTIRA 93,200 9,320 102,520

SEJARAH 3/XII IPA SMA BESAR YUDHISTIRA 80,500 8,050 88,550

SEJARAH 3/XII IPS SMA BESAR YUDHISTIRA 94,300 9,430 103,730

26 SEJARAH INDONESIA

SEJARAH INDONESIA 1/X SMA HVS PROGRAM WAJIB YUDHISTIRA 81,700 8,170 89,870

SEJARAH INDONESIA 2/XI SMA HVS PROGRAM WAJIB YUDHISTIRA 81,700 8,170 89,870

27 SEJARAH SMA PEMINATAN IPS

SEJARAH 1/X SMA PEMINATAN IPS HVS'13 YUDHISTIRA 81,700 8,170 89,870

SEJARAH 2/XI SMA PEMINATAN IPS HVS'13 YUDHISTIRA 86,300 8,630 94,930

28 SEJARAH SMA PEMINATAN IPS MADYA

SEJARAH SMA PEMINATAN IPS HVS'13 MADYA YUDHISTIRA 74,800 7,480 82,280

29 APR.SENI MUSIK & TARI

APR.SENI MUSIK & TARI 1/X SMA HVS 06 YUDHISTIRA 63,300 6,330 69,630

APR.SENI MUSIK & TARI 2/XI SMA HVS 06 YUDHISTIRA 63,300 6,330 69,630

APR.SENI MUSIK & TARI 3/XII SMA HVS 06 YUDHISTIRA 63,300 6,330 69,630

30 SENI RUPA & TEATER

SENI RUPA & TEATER 1/X SMA HVS 06 YUDHISTIRA 63,300 6,330 69,630

SENI RUPA & TEATER 2/XI SMAHVS 06 YUDHISTIRA 63,300 6,330 69,630

SENI RUPA & TEATER 3/XII SMA HVS 06 YUDHISTIRA 63,300 6,330 69,630

31 PENDIDIKAN SENI & BUDAYA

PENDIDIKAN SENI & BUDAYA 1/X SMA HVS 13 YUDHISTIRA 84,000 8,400 92,400

PENDIDIKAN SENI & BUDAYA 2/XI SMA HVS 13 YUDHISTIRA 84,000 8,400 92,400

32 PEL.EKONOMI BESAR

PEL.EKONOMI 1/X SMA HVS BSR YUDHISTIRA EXAMPLAR 79,400 7,940 87,340

PEL.EKONOMI 2/XI SMA HVS BSR YUDHISTIRA EXAMPLAR 79,400 7,940 87,340

PEL.EKONOMI 3/XII SMA HVS BSR YUDHISTIRA EXAMPLAR 79,400 7,940 87,340

33 EKONOMI SMA

EKONOMI 1/X SMA HVS'13 REVISI YUDHISTIRA 86,300 8,630 94,930

EKONOMI 2/XI SMA HVS'13 YUDHISTIRA 86,300 8,630 94,930

34 EKONOMI SMA MADYA

EKONOMI 1/X SMA HVS'13 (MADYA) YUDHISTIRA 77,100 7,710 84,810

KET :

HARGA TERMASUK

KEUNTUNGAN

PIHAK III






HARGA

PASARAN

TERNATE

KEUNTUNGAN

PIHAK III

(10%)


191



( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 9 = ( 8 * 10% ) 10 = ( 8 + 9 )

35 EKONOMI SMA/MA

EKONOMI SMS/MA KLS X 80,500 8,050 88,550

EKONOMI SMS/MA KLS XI 74,800 7,480 82,280

EKONOMI SMS/MA KLS XII 63,300 6,330 69,630

36 PAI DAN BUDI PEKERTI

PAI DAN BUDI PEKERTI 1/X SMA HVS'13 REVISI YUDHISTIRA 84,000 8,400 92,400

PAI DAN BUDI PEKERTI 2/XI SMA HVS'13 YUDHISTIRA 79,400 7,940 87,340

37 LENTERA KHDP

LENTERA KHDP X SMA'06 (SK DEPAG) YUDHISTIRA 85,100 8,510 93,610

LENTERA KHDP XI SMA'06 (SK DEPAG) YUDHISTIRA 82,800 8,280 91,080

LENTERA KHDP XII SMA'06 (SK DEPAG) YUDHISTIRA 80,500 8,050 88,550

38 BAHASA INGGRIS

LINKED TO THE WORLD 1/X SMA HVS 06 REV YUDHISTIRA EXAMPLAR 86,300 8,630 94,930

LINKED TO THE WORLD 2/X SMA 06 YUDHISTIRA EXAMPLAR - - -

LINKED TO THE WORLD 3/X SMA 06 YUDHISTIRA EXAMPLAR - - -

39 ENGLISH ALIVE

ENGLISH ALIVE 2/XI SMA HVS YUDHISTIRA 86,300 8,630 94,930

ENGLISH ALIVE 3/XII SMA HVS YUDHISTIRA 86,300 8,630 94,930

40 TALK AKTIVE

TALK AKTIVE SMA 1/X HVS'13 REVISI YUDHISTIRA 77,100 7,710 84,810

TALK AKTIVE 2/XI SMA HVS'13 YUDHISTIRA 81,700 8,170 89,870

41 FISIKA SMA BESAR

FISIKA 1/X SMA HVS BSR 06 YUDHISTIRA 89,100 8,910 98,010

FISIKA 2/XI SMA HVS BSR 06 YUDHISTIRA 96,600 9,660 106,260

FISIKA 3/XII SMA HVS BSR 06 YUDHISTIRA 101,800 10,180 111,980

42 PANBEL FISIKA

PANBEL FISIKA 1A/X SMA HVS'13 YUDHISTIRA 77,100 7,710 84,810

PANBEL FISIKA 2A/XI SMA HVS'13 YUDHISTIRA 77,100 7,710 84,810

43 FISIKA MADYA

FISIKA 1/X SMA HVS'13 (MADYA) YUDHISTIRA 82,800 8,280 91,080

44 FISIKA (MENGUNGKAPKAN FENOMENA ALAM)

MENGUNGKAPKAN FENOMENA ALAM KLS X Cempaka Putih 63,300 6,330 69,630

MENGUNGKAPKAN FENOMENA ALAM KLS XI Cempaka Putih 63,300 6,330 69,630

MENGUNGKAPKAN FENOMENA ALAM KLS XII Cempaka Putih 69,000 6,900 75,900

45 SUKSES UN SMA

SUKSES UN SMA IPA YUDHISTIRA 61,000 6,100 67,100

SUKSES UN SMA IPS YUDHISTIRA 63,300 6,330 69,630

46 TRY OUT UN SMA

TRY OUT UN SMA IPA YUDHISTIRA 46,000 4,600 50,600

TRY OUT UN SMA IPS YUDHISTIRA 46,000 4,600 50,600

47 TEKIN SMA

TEKIN 1/X SMA HVS BSR 06 YUDHISTIRA 82,800 8,280 91,080

TEKIN 2/XI SMA HVS BSR 06 YUDHISTIRA 88,600 8,860 97,460

TEKIN 3/XII SMA HVS BSR 06 YUDHISTIRA 84,000 8,400 92,400

48 BIMBINGAN CONSELING

BIMBINGAN CONSELING 1/X SMA YUDHISTIRA EXAMPLAR 63,800 6,380 70,180

BIMBINGAN CONSELING 2/XI SMA YUDHISTIRA EXAMPLAR 63,800 6,380 70,180

BIMBINGAN CONSELING 3/XII SMA YUDHISTIRA EXAMPLAR 63,800 6,380 70,180

49 BAHASA MANDARIN

MUDAH BEL.MANDARIN X SMA HVS 06 YUDHISTIRA EXAMPLAR 76,500 7,650 84,150

MUDAH BEL.MANDARIN XI SMA HVS 06 YUDHISTIRA 67,900 6,790 74,690

MUDAH BEL.MANDARIN XII SMA HVS 06 YUDHISTIRA 70,200 7,020 77,220

50 BUKU SISWA KLS X

BIOLOGI SMA/MA KLS X PT. Intan Pariwara 69,000 6,900 75,900

FISIKA SMA/MA KLS X PT. Intan Pariwara 63,300 6,330 69,630

SEJARAH SMA.MA KLS X Cempaka Putih 63,300 6,330 69,630

EKONOMI SMA/MA KLS X Cempaka Putih 57,500 5,750 63,250

SOSIOLOGI SMA/MA KLS X Cempaka Putih 69,000

KET :

KEUNTUNGAN

PIHAK III


KEUNTUNGAN

PIHAK III



HARGA

PASARAN

TERNATE





192



( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 9 = ( 8 * 10% ) 10 = ( 8 + 9 )

51 BUKU GURU KLS X -

BIOLOGI SMA/MA KLS X PT. Intan Pariwara 71,900 7,190 79,090

FISIKA SMA/MA KLS X PT. Intan Pariwara 51,800 5,180 56,980

SEJARAH SMA.MA KLS X Cempaka Putih 51,800 5,180 56,980

EKONOMI SMA/MA KLS X Cempaka Putih 51,800 5,180 56,980

SOSIOLOGI SMA/MA KLS X Cempaka Putih 51,800 5,180 56,980

52 BUKU SISWA KLS XI -

BIOLOGI SMA/MA KLS XI PT. Intan Pariwara 74,800 7,480 82,280

KIMIA SMA/MA KLS XI PT. Intan Pariwara 74,800 7,480 82,280

FISIKA SMA.MA KLS XI PT. Intan Pariwara 74,800 7,480 82,280

EKONOMI SMA/MA KLS XI Cempaka Putih 63,300 6,330 69,630

SEJARAH SMA.MA KLS XI Cempaka Putih 74,800 7,480 82,280

53 BUKU GURU KLS XI -

BIOLOGI SMA/MA KLS XI PT. Intan Pariwara 63,300 6,330 69,630

KIMIA SMA/MA KLS XI PT. Intan Pariwara 63,300 6,330 69,630

FISIKA SMA.MA KLS XI PT. Intan Pariwara 63,300 6,330 69,630

EKONOMI SMA/MA KLS XI Cempaka Putih 69,000 6,900 75,900

SEJARAH SMA.MA KLS XI Cempaka Putih 69,000 6,900 75,900

54 BUKU SISWA KLS XII -

BIOLOGI SMA/MA KLS XII PT. Intan Pariwara 74,800 7,480 82,280

KIMIA SMA/MA KLS XII PT. Intan Pariwara 69,000 6,900 75,900

FISIKA SMA.MA KLS XII PT. Intan Pariwara 74,800 7,480 82,280

MATEMATIKA KLS XII PT. Intan Pariwara 57,500 5,750 63,250

EKONOMI SMA/MA KLS XII Cempaka Putih 57,500 5,750 63,250

SOSIOLOGI SMA/MA KLS XII Cempaka Putih 69,000 6,900 75,900

GEOGRAFI KLS XII Cempaka Putih 80,500 8,050 88,550

55 BUKU GURU KLS XII -

BIOLOGI SMA/MA KLS XII PT. Intan Pariwara 92,000 9,200 101,200

KIMIA SMA/MA KLS XII PT. Intan Pariwara 63,300 6,330 69,630

FISIKA SMA.MA KLS XII PT. Intan Pariwara 80,500 8,050 88,550

MATEMATIKA KLS XII PT. Intan Pariwara 57,500 5,750 63,250

EKONOMI SMA/MA KLS XII Cempaka Putih 63,300 6,330 69,630

SOSIOLOGI SMA/MA KLS XII Cempaka Putih 69,000 6,900 75,900

GEOGRAFI KLS XII Cempaka Putih 69,000 6,900 75,900

KET :



WALIKOTA TERNATE



HARGA

PASARAN

TERNATE

KEUNTUNGAN

PIHAK III


KEUNTUNGAN

PIHAK III




193

HARGA SATUAN ALAT TULIS KANTOR (ATK)


( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5 + 6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

I ALAT TULIS KANTOR (ATK)

I.1 K E R T A S

1 KERTAS HVS FOLIO 70 GR FOLIO RIM 51,800 1,500 53,300 5,330 58,600

2 KERTAS HVS KUARTO 70 GR KWARTO RIM 49,500 1,500 51,000 5,100 56,100

3 KERTAS DOBLE FOLIO 70 GR D.KWARTO RIM 80,500 1,500 82,000 8,200 90,200

4 KERTAS DOBLE FOLIO 70 GR 200 LBR D.KWARTO RIM - 1,500 1,500 150 1,700

5 KERTAS HVS A3 70 GR HVS A3 RIM 86,300 1,500 87,800 8,780 96,600

6 KERTAS HVS FOLIO 60 GR FOLIO RIM 40,300 1,500 41,800 4,180 46,000

7 KERTAS HVS KUARTO 60 GR KWARTO RIM - 1,500 1,500 150 1,700

8 KERTAS DOBLE FOLIO 60 GR D. FOLIO RIM 74,800 1,500 76,300 7,630 83,900

9 KERTAS DOBLE FOLIO BERGARIS D. FOLIO RIM 28,800 1,500 30,300 3,030 33,300

10 KERTAS DOBLE FOLIO BERGARIS (KIKY) D. FOLIO RIM 41,400 1,500 42,900 4,290 47,200

11 KERTAS DOBLE FOLIO BERKOTAK D. FOLIO BUKU 5,800 1,500 7,300 730 8,000

12 KERTAS DOBLE FOLIO DOORSLAG DORSLAG RIM - 1,500 1,500 150 1,700

13 KERTAS DOBLE FOLIO WARNA D. FOLIO RIM - 1,500 1,500 150 1,700

14 KERTAS HVS FOLIO WARNA 70 gr FOLIO RIM 80,500 1,500 82,000 8,200 90,200

15 KERTAS DOORSLAG FOLIO DORSLAG RIM - 1,500 1,500 150 1,700

16 KERTAS DOORSLAG FOLIO WARNA DORSLAG RIM - 1,500 1,500 150 1,700

17 KERTAS STENSIL KOK KOK RIM - 1,500 1,500 150 1,700

18 KERTAS STENSIL CD CD RIM 25,300 1,500 26,800 2,680 29,500

19 KERTAS TIK HVS WARNA HVS A3 RIM - 1,500 1,500 150 1,700

20 KERTAS GRAFIK D. FOLIO BUKU 5,800 1,500 7,300 730 8,000

21 KERTAS DOORSLAG E. FOLIO DORSLAG RIM - 1,500 1,500 150 1,700

22 KERTAS DOORSLAG D. FOLIO DORSLAG RIM - 1,500 1,500 150 1,700

23 KERTAS KALKIR 60/65 60/65 ROL - 1,500 1,500 150 1,700



26 KERTAS KALKIR 90/95 90/95 ROL 109,300 1,500 110,800 11,080 121,900

27 KERTAS KALKIR 100/105 FOLIO ROL - 1,500 1,500 150 1,700

28 KERTAS FACSMAILE 210 X 100 FCSMILE ROL 28,800 1,500 30,300 3,030 33,300



31 KERTAS TELEX 2 PLY TELEX ROL - 1,500 1,500 150 1,700

32 KERTAS TELEX 3 PLY TELEX ROL - 1,500 1,500 150 1,700

33 KERTAS MAR-MER MARMER LEMBAR 8,100 200 8,300 830 9,100

34 KERTAS HAMMER LEMBAR 8,100 200 8,300 830 9,100

35 KERTAS SKAP LEMBAR 2,300 200 2,500 250 2,800

36 KERTAS SKREP LEMBAR 2,300 200 2,500 250 2,800

37 KERTAS FOTO/GLOSSY PAPER LEMBAR 2,900 200 3,100 310 3,400

PAK 56,400 1,500 57,900 5,790 63,700

38 KERTAS BUFFALO PAK 40,300 1,500 41,800 4,180 46,000

39 KERTAS CONTINUES FOAM UK. BESAR DOS 575,000 5,000 580,000 58,000 638,000

UK. KECIL DOS 287,500 5,000 292,500 29,250 321,800

40 KERTAS NCR FOLIO RIM 74,800 1,500 76,300 7,630 83,900

I.3 B U K U - - - -

1 F. 100 LEMBAR FOLIO BUKU 20,700 500 21,200 2,120 23,300

2 F. 200 LEMBAR FOLIO BUKU 45,400 500 45,900 4,590 50,500

3 F. ERO 100 LEMBAR FOLIO BUKU 20,100 500 20,600 2,060 22,700

4 F. ERO 50 LEMBAR FOLIO BUKU 11,500 500 12,000 1,200 13,200

5 KAS FOLIO 100 LEMBAR FOLIO BUKU 26,500 500 27,000 2,700 29,700

6 KAS FOLIO 50 LEMBAR FOLIO BUKU 15,500 500 16,000 1,600 17,600

7 F. KKY 100 LEMBAR FOLIO BUKU 24,200 500 24,700 2,470 27,200

8 F. KKY 50 LEMBAR FOLIO BUKU 15,500 500 16,000 1,600 17,600

9 KAS FOLIO 500 LEMBAR FOLIO BUKU - 500 500 50 600

10 KAS FOLIO 200 LEMBAR FOLIO BUKU - 500 500 50 600

11 KWARTO 100 LEMBAR (KIKY) KWARTO BUKU - 500 500 50 600

12 KWARTO 200 LEMBAR (KIKY) KWARTO BUKU 23,000 500 23,500 2,350 25,900

13 KAS KWARTO 100 LEMBAR KWARTO BUKU 15,000 500 15,500 1,550 17,100

14 KAS KWARTO 200 LEMBAR M/K BUKU 24,200 500 24,700 2,470 27,200

15 KAS KWARTO 50 LEMBAR (ERO) M/K BUKU - 500 500 50 600

16 AGENDA SURAT MASUK/KELUAR BUKU 32,200 500 32,700 3,270 36,000

17 KOSTUM BUKU - 500 500 50 600

18 EXPEDISI KWARTO BUKU 15,000 500 15,500 1,550 17,100

Ket :

HARGA

PASARAN

TERNATE


HARGA

TERMASUK

KEUNTUNGAN

PIHAK III

MEREK,MODEL/

UKURAN

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

ONGKOS

ANGKUT KE

LOKASI

PROYEK



- Ongkos angkut ke luar pulau Ternate dapat disesuaikan

Lampiran Keputusan Walikota Tentang SSH Tahun Anggaran 2016

194



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5 + 6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

19 EXPEDISI KK 200 BUKU 25,300 500 25,800 2,580 28,400

20 KWARTO KKY 100 LEMBAR BUKU - 500 500 50 600

21 KWARTO KKY 50 LEMBAR BUKU 8,600 500 9,100 910 10,000

22 TULIS 40 LEMBAR PAK 77,600 500 78,100 7,810 85,900

23 TULIS 60 LEMBAR PAK 40,300 500 40,800 4,080 44,900

24 TULIS 80 LEMBAR PAK - 500 500 50 600

25 KWARTO ERO 100 LEMBAR BUKU - 500 500 50 600

26 KWARTO ERO 50 LEMBAR BUKU - 500 500 50 600

27 TULIS 38 LEMBAR PAK 46,600 500 47,100 4,710 51,800

28 TULIS 58 LEMBAR PAK 85,100 500 85,600 8,560 94,200

29 TULIS 78 LEMBAR PAK - 500 500 50 600

30 BUKU T A M U PAK 23,000 500 23,500 2,350 25,900

31 KAS TABELARIS KECIL BUKU - 500 500 50 600

32 KAS TABELARIS BESAR BUKU - 500 500 50 600

33 KAS AGENDA KELUAR BUKU 20,100 500 20,600 2,060 22,700

34 KAS AGENDA MASUK BUKU 20,100 500 20,600 2,060 22,700

35 KWITANSI BIASA BUKU 6,900 500 7,400 740 8,100

36 KWITANSI BIASA / KK 100 BUKU 7,500 500 8,000 800 8,800

37 KWITANSI PROYEK NCR BUKU 31,600 500 32,100 3,210 35,300

38 BLOK NOTE BUKU 2,900 500 3,400 340 3,700

39 BUKU NOTES BIASA REPORT PAD BUKU 18,400 500 18,900 1,890 20,800

40 BUKU NOTES LICIN REPORT PAD BUKU 5,800 500 6,300 630 6,900

I.4 C L I P - -

1 PAPER KECIL NO 3 BINDER DOS 2,900 500 3,400 340 3,700

2 PAPER BESAR 5 BINDER DOS 5,800 500 6,300 630 6,900

3 BINDER NO 107 BINDER DOS 5,200 500 5,700 570 6,300



6 BINDER NO 200 BINDER DOS 12,700 500 13,200 1,320 14,500

7 BINDER NO 260 BINDER DOS 25,300 500 25,800 2,580 28,400

8 KLIP JILID BINDER DOS 17,300 500 17,800 1,780 19,600

I.5 A M P L O P - -

1 AMPLOP COKLAT A PAK 28,800 500 29,300 2,930 32,200

Lbr 600 200 800 80 900

2 AMPLOP COKLAT B PAK 34,500 500 35,000 3,500 38,500

Lbr 600 200 800 80 900

3 AMPLOP COKLAT C PAK 40,300 500 40,800 4,080 44,900

Lbr 600 200 800 80 900

4 AMPLOP COKLAT D PAK 69,000 500 69,500 6,950 76,500

Lbr 1,700 200 1,900 190 2,100

5 AMPLOP COKLAT E PAK 74,800 500 75,300 7,530 82,800

Lbr 1,700 200 1,900 190 2,100

6 AMPLOP COKLAT / TALI EX FOLIO A/MB LEMBAR 2,900 200 3,100 310 3,400

7 AMPLOP COKLAT / TALI FOLIO A/MS LEMBAR 2,300 200 2,500 250 2,800

8 AMPLOP COKLAT A/MK LEMBAR 1,700 200 1,900 190 2,100

9 AMPLOP COKLAT JAYA PJG + LEM DOS 28,800 500 29,300 2,930 32,200

10 AMPLOP BOROBUDUR DOS - 500 500 50 600

11 AMPLOP PUTIH PANJANG JAYA PEREKAT DOS 35,700 500 36,200 3,620 39,800

12 AMPLOP PUTIH KECIL DOS 26,500 500 27,000 2,700 29,700

13 AMPLOP PUTIH SEDANG DOS 19,600 500 20,100 2,010 22,100

I.6 B O L P O I N T - -

1 BOLPOINT PILOT SUPER PILOT BUAH - 200 200 20 200

2 BOLPOINT PILOT BPT PILOT BPT BUAH 3,500 200 3,700 370 4,100

3 BOLPOINT HERO ( CAIR ) HERO BUAH 17,300 200 17,500 1,750 19,300

4 BOLPOINT BOXY UNIBALL BOXY BUAH 12,700 200 12,900 1,290 14,200

5 BOLPOINT GAMBAR (ROTRING) STEDLER 01 BUAH - 200 200 20 200

6 BOLPOINT GAMBAR STEDLER 02 BUAH - 200 200 20 200

7 BOLPOINT GAMBAR STEDLER 03 BUAH - 200 200 20 200

8 BOLPOINT GAMBAR ROTRING 01 BUAH - 200 200 20 200


Ket :

JENIS BAHAN SATUANNo.


HARGA

TERMASUK

KEUNTUNGAN

PIHAK III


ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

KEUNTUNGAN

PIHAK III

(10%)

HARGA

PASARAN

TERNATE

MEREK,MODEL/

UKURAN



195



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5 + 6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )


11 BOLPOINT GAMBAR RAPIDO BUAH - 200 200 20 200

12 BOLPOINT SET SHEET BUAH 41,400 500 41,900 4,190 46,100

13 BOLPOINT PARKER KECIL PARKER BUAH - 200 200 20 200

14 BOLPOINT PARKER BESAR PARKER BUAH - 200 200 20 200

15 BOLPOINT PARKER SEDANG PARKER BUAH - 200 200 20 200

16 PENA PILOT G - 107 BUAH - 200 200 20 200

17 PENA PILOT G - 1 GRIP BUAH 3,500 200 3,700 370 4,100

18 PENA PILOT G - 207 BUAH 17,300 200 17,500 1,750 19,300

19 PENA BOXY B & R BUAH 17,300 200 17,500 1,750 19,300

20 PENA SNOWMAN MEDIUM V-2 HI-GRIP BUAH 1,700 200 1,900 190 2,100

21 PENA SNOWMAN V-1 BUAH 2,300 200 2,500 250 2,800

22 PENA FASTER CX 606 BUAH 3,500 200 3,700 370 4,100

23 PENA STANDAR ESPIO 07 BUAH 2,300 200 2,500 250 2,800

24 PENA STANDAR ST. 007 BUAH 2,300 200 2,500 250 2,800

25 PENA EMPIRE BALLPEN BUAH - 200 200 20 200

26 PENA YUNIOR FINE - 100 BUAH - 200 200 20 200

27 PENA SNOOPY BO CHENG BUAH 3,500 200 3,700 370 4,100

28 PEWARNA BIASA BUAH - 200 200 20 200

29 SPIDOL SNOWMAN BOARDMARKER BUAH 10,400 200 10,600 1,060 11,700

30 SPIDOL SNOWMAN KECIL BUAH 18,400 200 18,600 1,860 20,500

31 STABILLO BOSS BUAH 13,800 200 14,000 1,400 15,400

32 PENSIL HB BUAH 4,000 200 4,200 420 4,600

33 PENSIL 2B STEADLER LUMOGRAP BUAH 5,800 200 6,000 600 6,600

I.7 BANTAL CAP - -

1 BANTAL CAP KECIL ARTLINE BUAH 17,800 500 18,300 1,830 20,100

2 BANTAL CAP SEDANG ARTLINE BUAH 29,900 500 30,400 3,040 33,400

3 BANTAL CAP BESAR ARTLINE BUAH 52,900 500 53,400 5,340 58,700

4 BANTAL CAP KECIL HERO BUAH 9,200 500 9,700 970 10,700

5 BANTAL CAP BIASA HERO BUAH 11,500 500 12,000 1,200 13,200

I.8 H E K T E R - -

1 HEKTER MAX NO. 3 MAX BUAH 85,700 500 86,200 8,620 94,800

2 HEKTER MAX NO. 10 MAX BUAH 19,600 500 20,100 2,010 22,100

3 HEKTER MAX NO. 12 / 17 MAX BUAH 1,725,000 500 1,725,500 172,550 1,898,100

4 HEKTER CADWELL KECIL CADWELL BUAH 11,500 500 12,000 1,200 13,200

5 HEKTER CADWELL SEDANG CADWELL BUAH 25,900 500 26,400 2,640 29,000

6 HEKTER KWTRIO BESAR 12 / 17 KWITRIO BUAH - 500 500 50 600

7 ISI HEKTER KECIL 10 Dos/Pak DOS 40,300 300 40,600 4,060 44,700

9 ISI HEKTER SEDANG NO 3 Dos/Pak DOS 86,300 300 86,600 8,660 95,300

10 ISI HEKTER BESAR NO 23 / 10 Dos/Pak DOS 21,900 300 22,200 2,220 24,400

I.9 ISI BALPOINT - -

1 ISI BALPOINT BESAR / SUPER PILOT SUPER BUAH 2,900 200 3,100 310 3,400

ISI BALPOINT BESAR / SUPER PILOT G1 BUAH 11,500 200 11,700 1,170 12,900

2 ISI BALPOINT PARKER (ROLILER) BUAH 33,900 200 34,100 3,410 37,500

3 ISI BALPOINT PARKER BESAR PARKER BUAH - 200 200 20 200

4 ISI BALPOINT PARKER KECIL PARKER BUAH - 200 200 20 200

5 ISI BALPOINT HERO BESI BESAR HERO BUAH - 200 200 20 200

6 ISI BALPOINT TOP TOP BUAH - 200 200 20 200

7 ISI BALPOINT LION LION BUAH - 200 200 20 200

I.10 ISI C U T T E R - -

1 ISI CUTTER L 500 JAIKO KOTAK 6,900 200 7,100 710 7,800

2 ISI CUTTER KECIL JAIKO KOTAK 3,500 200 3,700 370 4,100

4 PISAU CUTTER BIASA BUAH 4,000 200 4,200 420 4,600

3 PISAU CUTTER KECIL JAIKO BUAH 5,800 200 6,000 600 6,600

5 PISAU CUTTER SEDANG (KWA.BAIK) JAIKO BUAH 17,300 200 17,500 1,750 19,300

6 PISAU CUTTER BESAR (KWA.BAIK) JAIKO BUAH 6,900 200 7,100 710 7,800

7 ISI CUTTER L 500 KENKO KOTAK 8,100 200 8,300 830 9,100

8 ISI CUTTER KECIL KENKO KOTAK 4,000 200 4,200 420 4,600

9 PISAU CUTTER KECIL KENKO BUAH 8,100 300 8,400 840 9,200

11 PISAU CUTTER SEDANG (KWA.BAIK) KENKO BUAH 19,600 300 19,900 1,990 21,900

12 PISAU CUTTER BESAR (KWA.BAIK) KENKO BUAH 21,300 300 21,600 2,160 23,800

Ket :

HARGA

PASARAN

TERNATE

KEUNTUNGAN

PIHAK III

(10%)

MEREK,MODEL/

UKURAN

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III

ONGKOS

ANGKUT KE

LOKASI

PROYEK

No.

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III



JENIS BAHAN


SATUAN


196

HARGA SATUAN ALAT TULIS KKANTOR (ATK)


( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5 + 6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

I.11 L E M

1 LEM TACKOL KECIL TAKOL BUAH 1,200 200 1,400 140 1,500

2 LEM TACKOL SEDANG TAKOL BUAH 2,900 200 3,100 310 3,400

3 LEM TACKOL BESAR TAKOL BUAH 7,500 500 8,000 800 8,800

4 LEM ALTECO ALTECO BUAH 6,300 200 6,500 650 7,200

5 LEM KASTOL KECIL CACTOL BUAH 5,800 200 6,000 600 6,600

6 LEM KASTOL BESAR CACTOL BUAH 12,700 500 13,200 1,320 14,500

7 LEM UHU KECIL UHU BUAH 13,800 200 14,000 1,400 15,400

8 LEM UHU BESAR UHU BUAH 24,200 500 24,700 2,470 27,200

9 LEM O GLUE KECIL GLUE BUAH 3,500 200 3,700 370 4,100

10 LEM O GLUE BESAR GLUE BUAH 5,800 500 6,300 630 6,900

11 LAK BAN HITAM LAK BUAH 26,500 200 26,700 2,670 29,400

12 LAK BAN BENING LAK BUAH 19,600 200 19,800 1,980 21,800

I.12 M A P - -

1 MAP PLASTIK SN/JP SN/JEPIT BUAH 13,200 200 13,400 1,340 14,700

2 MAP PLASTIK EAGLE BUAH 5,200 200 5,400 540 5,900

3 MAP SNELHECTER/STO MAP SNELHECTER BUAH 10,900 200 11,100 1,110 12,200

4 MAP BATIK KERTAS BUAH 2,900 200 3,100 310 3,400

5 MAP BATIK KAIN BUAH 14,400 200 14,600 1,460 16,100

6 MAP TALI BUAH 3,500 200 3,700 370 4,100

7 MAP DOKUMEN KEPER BUAH 42,600 200 42,800 4,280 47,100

8 MAP DUDUK KECIL BOX FILE BUAH 20,700 500 21,200 2,120 23,300

9 MAP DUDUK BESAR BOX FILE BUAH 63,300 1,500 64,800 6,480 71,300

I.13 PELOBANG KERTAS - -

1 PELOBANG KERTAS PERVORATOR BUAH 23,000 200 23,200 2,320 25,500

2 PELOBANG KERTAS BESAR PERVORATOR BUAH 57,500 500 58,000 5,800 63,800

3 PELOBANG KERTAS KENKO BUAH 20,700 200 20,900 2,090 23,000

4 PELOBANG KERTAS BESAR KENKO BUAH 57,500 500 58,000 5,800 63,800

I.14 P I T A - -

1 PITA MT DAITO KALENG DAITO BUAH 27,600 200 27,800 2,780 30,600

2 PITA MT DAITO NYLON DAITO BUAH 15,000 200 15,200 1,520 16,700

3 PITA SWALLOW SWALLOW BUAH 23,000 200 23,200 2,320 25,500

4 PITA DAITO CAL C KALENG DAITO CAL. C BUAH - 200 200 20 200

5 PITA DAITO CAL C DOS DAITO CAL. C BUAH - 200 200 20 200

6 PITA PEMBERSIH ELECT ELECT BUAH - 200 200 20 200

7 PITA REKAM PELKAN PELKIN BUAH - - - -

8 PITA TELEX M/HTM HTM BUAH - - - -

9 PITA EPSON 1050 EPSON BUAH 17,300 500 17,800 1,780 19,600

10 PITA EPSON LX 300 EPSON BUAH 19,600 500 20,100 2,010 22,100

11 CATRIKS EPSON LX 300 EPSON BUAH 43,700 500 44,200 4,420 48,600

12 CATRIKS EPSON LQ 2170 EPSON BUAH 100,100 500 100,600 10,060 110,700

13 PITA EPSON (ISI) EPSON BUAH 17,300 500 17,800 1,780 19,600

14 PITA HITUNG IR 40T CASIO BUAH - 500 500 50 600

15 PITA MESIN TIK LISTRIK BRODER 10.30 BRODER BUAH - 500 500 50 600

16 PITA KOMPUTER LQ-2170 BUAH - 500 500 50 600

I.15 DISKETTE - -

1 DISKETTE VERBATIM 3.5 HD VERBATIM DOS 86,300 200 86,500 8,650 95,200

3 DISKETTE FUJI 5.25 HD FUJI DOS - 200 200 20 200

4 DISKETTE FUJI 5.25 2D FUJI DOS - 200 200 20 200

I.15 CD - -

1 CDR PLUS GT PRO BUAH 4,600 200 4,800 480 5,300

CDR PLUS GT PRO PAK 207,000 500 207,500 20,750 228,300

2 DVDR PLUS GT PRO BUAH 4,600 200 4,800 480 5,300

DVDR PLUS GT PRO PAK 207,000 500 207,500 20,750 228,300

-

Ket :


KEUNTUNGAN

PIHAK III

(10%)

HARGA

PASARAN

TERNATE


HARGA

TERMASUK

KEUNTUNGAN

PIHAK III

No. MEREK,MODEL/

UKURAN

ONGKOS

ANGKUT KE

LOKASI

PROYEK

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

JENIS BAHAN SATUAN



197



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5 + 6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

I.16 M I S T A R

1 MISTAR SEGITIGA KAYU BUAH 13,800 200 14,000 1,400 15,400

2 JANGKA KAYU STANDAR BUAH 13,800 200 14,000 1,400 15,400

3 JANGKA BESI STANDAR BUAH 16,100 200 16,300 1,630 17,900

4 JANGKA JAIKO 29,900 200 30,100 3,010 33,100

5 BUSUR DERAJAT KAYU STANDAR BUAH 9,800 200 10,000 1,000 11,000

6 BUSUR DERAJAT PLASTIK STANDAR BUAH 5,800 200 6,000 600 6,600

7 MISTAR PLASTIK 30 CM STANDAR BUAH 5,800 200 6,000 600 6,600




11 MISTAR PLASTIK 100 CM STANDAR BUAH - 200 200 20 200

12 MISTAR PLASTIK SEGITIGA NO. 6 STANDAR BUAH 11,500 200 11,700 1,170 12,900





17 MISTAR PLASTIK SEGITIGA NO. 18 STANDAR BUAH - 200 200 20 200

I.17 K A R B O N - -

1 KARBON DAITO EF DAITO RIM/DOS 63,300 500 63,800 6,380 70,200

2 KARBON DAITO DF DAITO RIM/DOS 63,300 500 63,800 6,380 70,200

I.18 K A R T O N - -

1 KARTON TIPIS LEMBAR 5,800 200 6,000 600 6,600

2 KARTON TEBAL LEMBAR 8,600 200 8,800 880 9,700

3 KARTON MANILA LEMBAR 2,900 200 3,100 310 3,400

I.19 KERANJANG - - - -

1 KERANJANG SAMPAH PLASTIK BUAH - 200 200 20 200

2 KERANJANG SURAT PKT BUAH - (200) (200) (20) (200)

3 KERANJANG SURAT BESI BUAH - (200) (200) (20) (200)

I.20 T I N T A - -

1 TINTA CAP YAMURA BUAH 12,700 500 13,200 1,320 14,500

2 TINTA CAP ARTLINE CHACHIHATA BUAH 40,300 500 40,800 4,080 44,900

3 TINTA STENSIL DAITO DAITO BUAH 51,800 500 52,300 5,230 57,500

4 TINTA PARKER PARKER BUAH 28,800 500 29,300 2,930 32,200

5 TINTA SPIDOL BUAH 17,300 500 17,800 1,780 19,600

6 TINTA GAMBAR STADLER STADLER BUAH 69,000 500 69,500 6,950 76,500

7 TINTA MAS/PERAK BUAH - 500 500 50 600

8 PENGHAPUS TIP-EX BUAH 6,900 500 7,400 740 8,100

9 PENGHAPUS PAPAN BUAH 5,800 500 6,300 630 6,900

10 PENGHAPUS WHITE BOARD BUAH 5,800 500 6,300 630 6,900

I.21 S P I D O L - -

1 SPIDOL ARTLINE 70 ARTLINE BUAH 9,300 200 9,500 950 10,500

2 SPIDOL 12 WARNA SET 18,400 200 18,600 1,860 20,500

3 SPIDOL SNOWMAN SNOWMAN BUAH 9,200 200 9,400 940 10,300

4 SPIDOL ARTLINE 100 ARTLINE BUAH - 200 200 20 200

5 STABILO BOSS BOSS BUAH 13,800 200 14,000 1,400 15,400

6 SPIDOL KECIL SNOWMAN BUAH 1,700 200 1,900 190 2,100

7 SPIDOL SNOWMAN KECIL OPF 1 SNOWMAN SET 11,500 500 12,000 1,200 13,200



10 SPIDOL SNOWMAN KECIL SNOWMAN BUAH 1,700 200 1,900 190 2,100

11 SPIDOL ARTLINE 500 ARTLINE BUAH - 200 200 20 200

12 SPIDOL SNOWMAN " 500 " BUAH 27,600 200 27,800 2,780 30,600

13 SPIDOL SNOWMAN " 450 " BUAH 17,300 200 17,500 1,750 19,300

14 SPIDOL SNOWMAN W.B BUAH 10,400 200 10,600 1,060 11,700

15 SPIDOL SNOWMAN G.12 BUAH 7,500 200 7,700 770 8,500

16 SPIDOL TINTA EMAS BUAH 23,000 200 23,200 2,320 25,500

17 SPIDOL TINTA PERAK BUAH 23,000 200 23,200 2,320 25,500

Ket :

HARGA

PASARAN

TERNATE

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III


MEREK,MODEL/

UKURAN

ONGKOS

ANGKUT KE

LOKASI

PROYEK

KEUNTUNGAN

PIHAK III

(10%)

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III

No. SATUANJENIS BAHAN




198



( Rp ) ( Rp ) ( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7 = ( 5 + 6 ) 8 = ( 7 * 10% ) 9 = ( 7 + 8 )

I.22 RETYPE

1 RETYPE BUAH 8,600 500 9,100 910 10,000

I.23 P L A K - -

1 PLAK BAND ( KECIL ) 1 JILID ROOL 11,500 500 12,000 1,200 13,200

2 PLAK BAND ( SEDANG ) 1,5 JILID ROOL 16,100 500 16,600 1,660 18,300

3 PLAK BAND ( BESAR ) 2 JILID ROOL 20,700 500 21,200 2,120 23,300

I.24 PLASTIK - -

1 PLASTIK TRANSPARAN TRANSPARAN DOS 40,300 200 40,500 4,050 44,600

2 PLASTIK MIKA JILID MIKA JILID DOS 37,400 200 37,600 3,760 41,400

I.25 TIP - EX - -

1 TIP - EX JUMBO JUMBO BUAH 8,600 500 9,100 910 10,000

2 TIP - EX KECIL BUAH 6,900 500 7,400 740 8,100

3 TIP - EX KERTAS BUAH 8,600 500 9,100 910 10,000

4 TIP - EX PEN BUAH 5,800 500 6,300 630 6,900

I.26 T I N T A - -

1 TINTA SHEET DAITO BUAH 51,800 500 52,300 5,230 57,500

2 TINTA WHITE BOARD ACE 500 BUAH 20,700 500 21,200 2,120 23,300

3 TINTA BOXI BOXY BUAH - 500 500 50 600

4 TINTA CINA AIR/BLOK BUAH - 500 500 50 600

5 TINTA CAP BESAR BUAH 9,800 500 10,300 1,030 11,300

6 TINTA CAP KECIL BUAH 7,500 500 8,000 800 8,800

7 TINTA STANDAR BUAH - 500 500 50 600

I.27 SILOTIP - -

1 SILOTIP 1/2 X 72 PANFIK BUAH 4,600 500 5,100 510 5,600

2 SILOTIP 1 X 72 PANFIK BUAH 7,500 500 8,000 800 8,800

I.28 M A P - -

1 MAP ORDNER 1/2 FOLIO TEKA BUAH 26,500 200 26,700 2,670 29,400

2 MAP ORDNER FOLIO TEKA BUAH 35,700 200 35,900 3,590 39,500

3 STOPMAP FOLIO JAGO BUAH 1,200 200 1,400 140 1,500

I.29 S H E E T - -

1 SHEET DAITO E. FOLIO DOS - 500 500 50 600

2 SHEET DAITO D. FOLIO DOS - 500 500 50 600

I.30 FILING KABINET - - - -

1 FILING KABINET BROTHER 4 LACI BUAH 1,897,500 45,000 1,942,500 194,250 2,136,800

2 FILING KABINET BROTHER 3 LACI BUAH - 45,000 45,000 4,500 49,500

3 FILING KABINET ELITE 4 LACI BUAH - 45,000 45,000 4,500 49,500

4 FILING KABINET ELITE 3 LACI BUAH - 45,000 45,000 4,500 49,500

I.31 BRAND KAS - - - -

1 BRAND KAS NASIONAL BESAR BUAH 3,737,500 45,000 3,782,500 378,250 4,160,800

2 BRAND KAS NASIONAL SEDANG BUAH 3,162,500 45,000 3,207,500 320,750 3,528,300

3 BRAND KAS NASIONAL KECIL BUAH 2,587,500 45,000 2,632,500 263,250 2,895,800

I.33 B O X - - - -

1 BOX SURAT 3 SUSUN BUAH - 3,000 3,000 300 3,300

2 BOX SURAT 2 SUSUN BUAH - 3,000 3,000 300 3,300

Ket :

JENIS BAHAN


MEREK,MODEL/

UKURAN


KEUNTUNGAN

PIHAK III

(10%)

HARGA

TERMASUK

KEUNTUNGAN

PIHAK III

ONGKOS

ANGKUT KE

LOKASI

PROYEK

WALIKOTA TERNATE

HARGA BELUM

TERMASUK

KEUNTUNGAN

PIHAK III


No. SATUAN


HARGA

PASARAN

TERNATE


199

HARGA SATUAN PENCETAKAN , PENJILIDAN, PENGGANDAAN DAN SEWA KENDARAAN


( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7

PENCETAKAN

A Buku / Formulir dan sebagainya

1 - Oplah 200 - 1000 halaman Halaman 300 30 330

RIM 143,800 14,380 158,180

- Oplah 1001 - 5000 halaman Halaman 200 20 220

RIM -

- Oplah > 5001 halaman Halaman 200 20 220

RIM - - -



- Oplah > 5001 halaman Halaman 400 40 440 - - -



RIM 172,500 17,250 189,750


- - -


RIM 230,000 23,000 253,000



- - -




- - -




- - -

7 - Oplah 200 - 1000 halaman Halaman - - -

- Oplah 1001 - 5000 halaman Halaman - - -

- Oplah > 5001 halaman Halaman - - -

- - -




-




- - -




- - -




- - -




- -



HARGA TERMASUK

KEUNTUNGAN

PIHAK KE III NO JENIS BAHAN / MATERIAL VOLUME

HARGA PASARAN

TERNATE

KEUNTUNGAN

PIHAK KE III

(10 %) SATUAN

Kertas Folio HVS, 2 muka 60 gram, Warna

Kertas Double Folio HVS, 2 muka 80 gram, Warna







- Harga Diatas Sudah Termasuk Inflasi + Asuransi






200

HARGA SATUAN PENCETAKAN , PENJILIDAN DAN SEWA KENDARAAN


( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7

13 - Oplah 200 - 1000 halaman Halaman 5,800 580 6,380

- Oplah 1001 - 5000 halaman Halaman 4,000 400 4,400

- Oplah > 5001 halaman Halaman 3,500 350 3,850

- - -


- Oplah 1001 - 5000 halaman Halaman 4,000 400 4,400

- Oplah > 5001 halaman Halaman 3,500 350 3,850

- - -




- - -




- - -

17 Kecil Lembar 4,000 400 4,400

Sedang Lembar 16,100 1,610 17,710

Besar Lembar 27,600 2,760 30,360

Stiker Diorama 100x100 cm 143,800 14,380 158,180

Stiker One Way 100x100 cm 201,300 20,130 221,430

- - -

18 - Oplah 100 - 1000 Lembar Lembar 17,300 1,730 19,030

- Oplah 1001 - 5000 Lembar Lembar 3,500 350 3,850

- Oplah > 5001 Lembar Lembar 2,900 290 3,190

- - -

B Leaflet / Brosur - - -



- Oplah > 5000 Lembar Lembar 3,500 350 3,850

- - -

C Poster (min 75 x 50 cm) - - -

- Oplah 100 - 1000 Lembar Lembar - - -

- Oplah 1001 - 5000 Lembar Lembar - - -

- Oplah > 5001 Lembar Lembar - - -

- - -

D Bulletin (min 12 lembar) - - -

- Oplah <= 300 Lembar 200 20 220

- Oplah => 301 Lembar - - -

- - -

E Cover Buku (2 warna) - - -

- Oplah <= 500 Lembar - - -


- - -

F Cover Buku (4 warna) - - -

- Oplah <= 500 Lembar - - -





HARGA TERMASUK

KEUNTUNGAN PIHAK

KE III

KEUNTUNGAN

PIHAK KE III (10

%)

Piagam / Sertifikat

Kertas Folio Edisi Lux (art paper) Hitam Putih

Folio Konsdruk Sparasi 100 gram, 4 warna, 1 muka / 2

muka

SATUAN

HARGA PASARAN

TERNATE

Folio HVS, 60 gram

Stiker

Kertas Bufallo, 1 Muka Hitam Putih

Kertas Bufallo, 1 Muka Warna

VOLUME

Folio Konsdruk Sparasi 100 gram, 4 warna, 1 muka

Kertas Folio Edisi Lux (art paper) warna



201

HARGA SATUAN PENCETAKAN , PENJILIDAN DAN SEWA KENDARAAN


( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 7

G Jilid #REF! #REF! #REF!

Jilid Lakban Eksemplar 4,000 400 4,000

Jilid Spiral Eksemplar 23,000 2,300 25,000

Jilid Sambung Eksemplar 20,100 2,010 22,000

Jilid Hard Cover Eksemplar 40,300 4,030 44,000

-

H Foto Copy -

Fotocopy F4 Lembar 300 30 300

Fotocopy A4 Lembar 300 30 300

Fotocopy A3 Lembar 600 60 700

Fotocopy Kertas Warna Lembar 700 70 800

Fotocopy Warna F4 Lembar 8,600 860 9,500

Fotocopy Warna A4 Lembar 8,600 860 9,500

Fotocopy Warna A3 Lembar 17,300 1,730 19,000

Fotocopy Sambung Lembar - - -

- - -

I Sewa Kendaraan - - -

Kendaraan Roda 4 Unit / Hari 403,000 40,300 443,300

Unit / Jam 58,000 5,800 63,800

Kendaraan Roda 6 (bus) Kapasitas 20 - 30 orang Unit / Hari 575,000 57,500 632,500

Unit / Jam -

Kendaraan Roda 6 (bus) Kapasitas 31 - 50 orang Unit / Hari 863,000 86,300 949,300

Unit / Jam -

-

J Cetak Digital - - -

Baliho 100x100 cm 28,800 2,880 31,680

Spanduk 100x100 cm 28,800 2,880 31,680

Bahan Umbul - umbul 100x100 cm 86,300 8,630 94,930

X Banner Set 160x160 cm 287,500 28,750 316,250

Rol Banner Set 160x160 cm 517,500 51,750 569,250

Bahan Neon Box 100x100 cm 115,000 11,500 126,500

Brosur Ukuran F4 215x330 mm 8,600 860 9,460

Brosur Ukuran A4 215x297 mm 8,600 860 9,460

Kartu Nama Box 143,800 14,380 158,180

Neon Box / Plat Alumunium 100x100 cm - - -

Neon Box / Stanless 100x100 cm - - -

Sablon Kaos Lusin - - -


- Harga diatas Sudah termasuk Keuntungan Pihak ke Tiga


WALIKOTA TERNATE


NO JENIS BAHAN / MATERIAL VOLUME

HARGA TERMASUK

KEUNTUNGAN PIHAK

KE III

HARGA PASARAN

TERNATE

KEUNTUNGAN

PIHAK KE III (10

%) SATUAN


202

HARGA SATUAN PERHUBUNGAN


( Rp ) ( Rp ) ( Rp )

1 2 4 5 6 = (5 * 10%) 7 = (5+6)

1 Aluminium alloy (10 x 10 x 2) cm buah 83,086 8,309 91,400

2 Aluminium alloy (10 x 15 x 2) cm buah 93,400 9,340 102,700

3 Angkur diameter 16 mm buah 25,898 2,590 28,500



6 Angkur diameter 50 mm (stainles) 3,612,884 361,288 3,974,200

7 Angkur besi siku Ukuran (30 x 30 x 3) mm m 42,975 4,298 47,300

8 Angkur besi siku Ukuran (50 x 50 x 4) mm m 42,868 4,287 47,200

9 Armatur box lampu buah 165,456 16,546 182,000

10 Battery MF 12 Volt/42 AH buah 3,313,530 331,353 3,644,900

11 Besi bulat 1'' batang 117,466 11,747 129,200

12 Besi bulat 1,25'' batang 204,850 20,485 225,300

13 Besi pengikat baja profil desin (bloking) buah 117,323 11,732 129,100

14 Besi pengikat galvanis buah 19,066 1,907 21,000

15 Programer Lampu Lalulintas ls 137,129 13,713 150,800

16 Box lampu 2 aspek buah 3,075,893 307,589 3,383,500

17 Box lampu 2 aspek diameter 30 cm buah 4,327,671 432,767 4,760,400

18 Box lampu 3 aspek buah 5,087,440 508,744 5,596,200

19 Cat Marka (Non Thermoplastic) 35,813 3,581 39,400

20 Cat Marka (Thermoplastic) kg 31,910 3,191 35,100

21 Cermin arcylic cembung 3 mm unit 5,234,708 523,471 5,758,200

22 Coldplastic kg 38,391 3,839 42,200

23 Control WL dengan konfigurasi (doubel flasher) buah 9,669,483 966,948 10,636,400

24 Master Controller (8 Signal Group) back up baterai unit 46,858,000 4,685,800 51,543,800

25 Controller pembantu unit 13,388,000 1,338,800 14,726,800

26 Controller Solar Cell 50 WP unit 9,773,240 977,324 10,750,600

27 Daun rambu alimunium 1,8 mm gd. Reflektive sheeting m2 1,052,297 105,230 1,157,500

28 Daun rambu alimunium 2 mm gd. Reflektive sheeting m2 1,226,341 122,634 1,349,000

29 Daun Rambu Plat Alumunium Composite T=3 m2 1,071,040 107,104 1,178,100

30 Delineator pipa pelasrik buah 502,050 50,205 552,300

31 Delineator pipa Besi buah 294,536 29,454 324,000

32 Display Hitung Mundur Model Matrix buah 20,851,810 2,085,181 22,937,000

33 Dongkrak alignment beam buah 7,007,045 700,704 7,707,700

34 Elektroda Untuk Layer kg 173,776 17,378 191,200

35 Elektroda Untuk Pengerasan kg 194,260 19,426 213,700

36 Glass bead kg 28,650 2,865 31,500

37 Kerucut lalu lintas ukuran 60 cm buah 358,798 35,880 394,700



40 Kontoler 4 phase 2 pendestrian dan box luar set 46,690,650 4,669,065 51,359,700

41 Lampu isyarat 2 Asp 30 cm unit 7,430,340 743,034 8,173,400

42 Lampu isyarat 3 Asp 30 cm buah 10,844,280 1,084,428 11,928,700

43 Lampu isyarat 3 Asp 30 cm LED Lokal set 10,844,280 1,084,428 11,928,700

44 Lampu jalan LED Ceramic 40 Watt 32 Volt,Kabel NYAF 2x1,5 mm2 buah 9,371,600 937,160 10,308,800

45 Lampu Semboyan buah 374,864 37,486 412,400

46

Paku Tenaga Surya (uk. 10x10 cm; 2x3 LED; Capasitor Storage; 30 Ton

Impact Durbility)buah

651,996 65,200 717,200

47 Paku TN buah 44,180 4,418 48,600

48 Panel Rambu 60-75 cm buah 1,137,980 113,798 1,251,800

49 Spring Clip buah 100,410 10,041 110,500

50 Lem mixed epoxy adhesive kg 117,466 11,747 129,200

51 plat sambung set 2,275,960 227,596 2,503,600

52 Lempengan besi baja profil desain galvanis (beam) pjg= 4 m batang 1,214,774 121,477 1,336,300

53 Pasang dan set box lampu buah 63,861 6,386 70,200

Ket : - Harga diatas sudah termasuk keuntungan Pihak III


- Harga diatas sesuai dengan Peraturan Menteri Perhubungan No : 78 Tahun 2014

HARGA PASARAN

TERNATE

HARGA TERMASUK

KEUNTUNGAN

PIHAK IIINo. JENIS BAHAN SATUAN

KEUNTUNGAN

PIHAK III

(10%)


203

HARGA SATUAN PERHUBUNGAN


( Rp ) ( Rp ) ( Rp )

1 2 4 5 6 = (5 * 10%) 7 = (5+6)

54 Pasang dan stel 1 pesawat dan sekring set 307,388 30,739 338,100

55 Pasang dan stel terminal kabel set 20,484 2,048 22,500

56 Patok pengaman (delineator) buah 417,706 41,771 459,500

57 Pelat Rambu (eng. Grade) buah 235,629 23,563 259,200

58 Pelat Rambu (high I. Grade) buah 289,850 28,985 318,800

59 Panel Solarcell 50 watt/12 Volt buah 8,769,140 876,914 9,646,100

60 Pengecatan tiang dan patok pengaman Penyambungan listrik (PLN) buah 49,422 4,942 54,400

61 Plat strip ukuran 4x30 mm m 35,813 3,581 39,400

62 Rambu Lalulintas dijalan uk. 75x75 cm unit 1,575,406 157,541 1,732,900

63 Rambu Tab I No.15 Uk.60x60 cm beserta panel set 950,548 95,055 1,045,600

64 Rangka plat rambu m3 3,453,702 345,370 3,799,100

65 Reflektor (mata kucing) buah 101,615 10,161 111,800

66 Reflektor hight intensity grade uk.10x20 cm buah 105,497 10,550 116,000

67 Rel Pengaman buah 575,684 57,568 633,300

68 Set terminal kabel buah 1,575,406 157,541 1,732,900

69 Spare part ls 87,097 8,710 95,800

70 Split dia. 1 buah 85,951 8,595 94,500

71 Terminal end (sleeve beam) tipe 1 buah 1,214,774 121,477 1,336,300

72 Terminal end (sleeve beam) tipe 2 buah 479,893 47,989 527,900

73 Thermoplastik kg 34,237 3,424 37,700

74 Tiang Lengkung buah 4,578,696 457,870 5,036,600

75 Tiang Lurus batang 5,087,440 508,744 5,596,200

76 Tiang Over head batang 6,024,600 602,460 6,627,100

77 Tiang rambu dan jangkar 10/10 cm m3 8,063,860 806,386 8,870,200

78 Tiang penyangga besi st.32 glavnis (post) 1800x320x6 batang 747,057 74,706 821,800

79 Tiang penyangga besi st.32 glavnis (post) 1800x320x4,5 batang 494,218 49,422 543,600

80 Timbang portable 20 ton unit 337,679,901 33,767,990 371,447,900

81 Timbang portable 15 ton unit 287,291,084 28,729,108 316,020,200

82 Stiker Perlengkapan Jalan 4,016 402 4,400

83 Tiang Overhead untuk APILL batang 6,024,600 602,460 6,627,100

84 Tiang Lurus untuk APILL batang 4,685,800 468,580 5,154,400

85 Peralatan uji pemeriksaan dan pengawasan di jalan unit 4,423,305,500 442,330,550 4,865,636,100

86 Paku jalan berbentuk bulat unit 281,148 28,115 309,300

87 Tiang Lampu jalan Oktagonal t =9 M Singel Arm buah 11,580,620 1,158,062 12,738,700

88 Solar Cell daya 150 Wp 36 V DC,kabel NYAF 2X6 mm2 set 13,120,240 1,312,024 14,432,300

89 Pengisi Baterai (Baterai Charger) 10 Amp 36 V DC ,berikut sun switch buah 4,150,280 415,028 4,565,300

90 Baterai Jenis VRLA Deep Cycle PV kapasitas 50 Ah 12V, kabel NYAF 2X8 mm2set 3,413,940 341,394 3,755,300

Ket : - Harga diatas sudah termasuk keuntungan Pihak III

- Harga diatas belum termasuk ongkos angkut kelokasi proyek

- Harga diatas sesuai dengan Peraturan Menteri Perhubungan No : 78 Tahun 2014


HARGA PASARAN

TERNATE

KEUNTUNGAN

PIHAK III

(10%)

HARGA TERMASUK

KEUNTUNGAN

PIHAK III

WALIKOTA TERNATE



204

HARGA SEWA ALAT UJI


( Rp ) ( Rp ) ( Rp )

1 2 3 4 5 6 = ( 5 * 10% ) 7 = (5 + 6) 8

I ASPALT

1 Aspalt Penetrasi Sampel - - -

2 Aspalt Setelah Kehilangan Berat Sampel - - -

3 Aspal Titik Nyala dan Bakar Sampel - - -

4 Aspal Titik Lembek Sampel - - -

- - -

II AGREGAT - - -

1 Analisa Saringan Sampel - - -

2 Berat Jenis Sampel - - -

3 Kadar Lumpur Dan Lempung Sampel - - -

4 Indeks Kepipihan Sampel - - -

5 Abrasi Sampel - - -

6 JMF Jenis - - -

7 Ekstraksi Sampel - - -

8 Core Drill + Kepadatan titik - - -

- - -

III MEKANIKA TANAH - - -

1 Sondir Test (Manual) 2,5 ton titik 330,000 33,000 363,000

Belum termasuk

mobilisasi, laporan dan

upah kerja

2 Hand Bor (Manual) titik 330,000 33,000 363,000

3 Berat Jenis Sampel - - -

4 Berat Isi Sampel - - -

5 Kadar`Air Sampel - - -

6 Batas Atterberg Sampel - - -

7 Compaction Sampel - - -

8 CBR Laboratorium Sampel - - -

9 CBR Lapangan titik 330,000 33,000 363,000

10 Konsolidasi Sampel - - -

11 Triaxial Sampel - - -


13 Unconfined Compression Test Sampel - - -

14 DCP titik - - -

15 Sand Cone titik 165,000 16,500 181,500

- - -

IV BETON - - -

1 Job Mix Design Paket - - -

2 Test Kubus Beton Sampel - - -

3 Abrasi Sampel - - -


5 Kadar Lumpur Dan Lempung Sampel - - -

6 Berat Isi Beton Sampel - - -

7 Jack Hammer Test Sampel - - -

8 Theodelite Digital hari 330,000 33,000 363,000

9 Theodelite Manual hari 275,000 27,500 302,500

10 Theodelite ETS ( Electronik Total Station ) hari - - -

KET :

WALIKOTA TERNATE





HARGA SEWANO JENIS BARANG

MEREK, MODEL/

UKURAN

SATUAN Keterangan

HARGA

KEUNTUNGAN

PIHAK III 10%

HARGA TERMASUK

KEUNTUNGAN PIHAK

III

- HARGA DIATAS BELUM TERMASUK ONGKOS ANGKUT KE LOKASI


LAMPIRAN I :

Daftar Honorium Proyek, Gaji / Upah dan

Biaya Lain-lain Tahun Anggaran 2016

LAMPIRAN II :

Daftar Harga Material Alami, Harga Barang dan

Harga Lainnya Tahun Anggaran 2016

LAMPIRAN III :

Surat Pernyataan Pertanggung Jawab Mutlak

Standar Satuan Harga 2016

Documents

Transcript of Standar Satuan Harga 2016